DS BANCOR INC
10-K405, 1995-03-30
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: POLARIS AIRCRAFT INCOME FUND II, 10-K, 1995-03-30
Next: PROGRESS FINANCIAL CORP, DEF 14A, 1995-03-30



<PAGE>

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-K
(Mark One)
[ X ]               ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended     December 31, 1994
                          --------------------------

                                       OR
[   ]               TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from                      to
                               --------------------    --------------------
                         Commission file number 0-16193


                                 DS BANCOR, INC.
                                 ---------------
             (Exact name of registrant as specified in its charter)
                 Delaware                                    06-1162884
                 --------                                    ----------
(State or other jurisdiction of incorporation             (I.R.S. Employer
              or organization)                           Identification No.)

                     33 Elizabeth Street, Derby, Connecticut
                     ---------------------------------------
                    (Address of principal executive offices)
                           06418                          (203) 736-1000
                           -----                          --------------
                         (Zip Code)                 (Registrant's telephone #)

           Securities registered pursuant to Section 12(b) of the Act:
                                 Not Applicable
           Securities registered pursuant to Section 12(g) of the Act:
                     Common Stock, par value $1.00 per share
                     ---------------------------------------
                                (Title of Class)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.    Yes   X    No
                                          -----     -----

Indicate by check mark if disclosure of delinquent filers pursuant to item 405
of regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in part III of this Form 10-K or any amendment to this
Form 10-K. [ ]

Based upon the market price of the registrant's common stock as of March 23,
1995, the aggregate market value of the voting stock held by non-affiliates of
the registrant is $55,026,694 *

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

                 Class:  Common Stock, par value $1.00 per share
                Outstanding at March 23, 1995:  2,882,324 shares


                      DOCUMENTS INCORPORATED BY REFERENCE:
Parts I and II:
Portions of the Annual Report to Stockholders for the year ended December 31,
1994.
Part III:
Portions of the definitive proxy statement for the Annual Meeting of
Stockholders to be held April 26, 1995.


*    Solely for purposes of this calculation, all executive officers and
     directors of the registrant are considered affiliates.  Excludes all other
     shareholders beneficially owning more than 5% of the registrant's common
     stock.

<PAGE>

Item 1.  BUSINESS

GENERAL

On August 31, 1987, DS Bancor, Inc. (the "Company" or "DS Bancor") became the
holding company for Derby Savings Bank ("Derby Savings" or the "Bank").  The
Company was formed in 1986 at the direction of the Board of Directors of the
Bank for the purpose of becoming the Bank's holding company, and the Company
engaged in no business until it became the holding company for the Bank in
August 1987.  At that time, each of the outstanding shares of Derby Savings
common stock was automatically converted and exchanged into one share of the
Company's common stock.  The Company's principal assets consist of all of the
outstanding shares of Derby Savings.  The Company's business consists mainly of
the business of Derby Savings.  Derby Savings is a Connecticut-chartered stock
savings bank operating through 22 full-service banking offices in western New
Haven and eastern Fairfield counties and Hartford County.  The Bank obtained its
Connecticut charter as a mutual savings bank in 1846.  On December 4, 1985, the
Bank converted to a stock savings bank, selling 2,217,856 shares of common
stock, and receiving net proceeds of approximately $28.8 million.  Deposits at
Derby Savings are federally insured by the Bank Insurance Fund ("BIF"), which is
administered by the Federal Deposit Insurance Corporation (the "FDIC").  The
Bank is subject to comprehensive regulation, examination and supervision by the
FDIC and the Banking Commissioner of the State of Connecticut (the
"Commissioner").  The Company, as a bank holding company, is subject to
regulation and examination by the Board of Governors of the Federal Reserve
System (the "FRB").

Derby Savings is primarily engaged in the business of attracting deposits from
and providing loans to the residents and businesses located within the Bank's
market area.  The Bank's customer base includes long-time customers mainly
employed in manufacturing and service industries as well as newer customers
employed by high technology industries in the northern and western parts of the
Bank's market area.  At December 31, 1994, the Bank had deposits of $1.03
billion, funding 84.1% of the Bank's $1.22 billion in assets.  The Bank offers a
variety of deposit products to meet the various investment objectives of its
depositors, including regular savings, certificates of deposit, money market
accounts, individual retirement accounts and keogh accounts.  In addition to
deposits, which serve as the Bank's primary source of funds, the Bank augments
its lending and investment activities through borrowings from the Federal Home
Loan Bank of Boston ("the FHLBB"), which serves as a credit facility for its
members.  At December 31, 1994, the Bank had borrowings from this source of
$111.1 million, funding 9.1% of assets.

The lending activities of the Bank are primarily focused upon meeting the credit
needs of the consumer segment of the Bank's market area.  The Bank's consumer
orientation has evolved into essentially two primary products which are secured
by residential real estate and represent the core business of the Bank.  At
December 31, 1994, $683.6 million, representing 55.9% of the Company's assets,
were invested in loans secured by first liens on one-to-four family residences.
Complementing the Bank's financing of residential real estate is the home equity
line of credit (the "HELOC") which is also secured by residential real estate
and utilized by consumers to finance various purchases and expenditures.  The
flexibility of this means of consumer finance is reflected in the demand for
this product which has enabled the Bank to allocate $70.2 million or 5.7% of its
assets to this product.  In addition to these primary products, the Bank also
provides financing for other consumer needs, multi-family housing, as well as


                                       1.

<PAGE>

financing for commercial real estate, construction and local businesses.  The
Bank's investment in these product lines in the aggregate totaled $87.9 million,
representing 7.2% of the Company's assets at December 31, 1994.  The Company's
corporate headquarters are located at 33 Elizabeth Street, Derby, Connecticut
06418 (telephone:  203-736-1000).

RESULTS OF OPERATIONS.  Net income for totaled $5,710,000 or $1.95 per share
(fully diluted) compared to $6,474,000 or $2.25 per share (fully diluted) for
the prior year.  Net income for 1993 includes $1,548,000 or $.54 per share
(fully diluted) resulting from the adoption of Financial Accounting Standards
Board Statement 109.  This amount represents the cumulative effect of a change
in accounting for income taxes effective January 1, 1993.  Net income for the
year ended December 31, 1993 before the cumulative effect of the change in
accounting principle totaled $4,926,000 or $1.71 per share (fully diluted).  The
Company declared a 5% stock dividend on February 15, 1995.  The per share
amounts for the current and prior periods have been retroactively adjusted to
give effect to this stock dividend.

Net interest income for 1994 increased $4.0 million or 12.9% from $30.5 million
for 1993 to $34.5 million for 1994.  The increase in net interest income of the
Company resulted from an improvement in the net yield on interest-earning
assets.  For 1994, the net yield on interest-earning assets increased to 2.94%,
from 2.68% for 1993.

Stockholders' equity totaled $67.1 million or $23.30 per share at December 31,
1994 and represented 5.5% of total assets.  In accordance with Financial
Accounting Standards Board Statement No. 115, stockholders' equity at December
31, 1994 included a $5.6 million unrealized loss, net of tax effect, on
securities classified as available for sale (see "Consolidated Financial
Statements contained in the 1994 Annual Report to Stockholders").  For 1994, net
income represented a return on average assets and a return on average
stockholders' equity of .47% and  8.34%, respectively, compared to .54% and
10.30% respectively, for 1993.

During 1994, the Company made further progress in reducing the level of
non-performing assets, which includes non-performing loans and foreclosed and
in-substance foreclosed assets.  At December 31, 1994, non-performing assets
totaled $20.8 million or 1.7% of total assets, reflecting a $7.4 million or 26%
decline from $28.2 million or 2.4% of total assets at year end 1993.  However,
the volume and flow of non-performing assets continued to dampen the performance
of the Company throughout the year through for losses and the expenses attendant
to the management and disposition of these assets.

During 1994, the Bank charged off loans, net of recoveries, totaling $2.5
million against the allowances for credit losses.  For 1994, the provision for
credit losses totaled $2.3 million compared to $2.5 million for 1993.  At
December 31, 1994, the allowances for credit losses totaled $6.8 million
representing 64.9% of non-performing loans.

For 1994, the Bank provided $2.2 million to the allowance for estimated losses
on foreclosed assets compared to $4.3 million for 1993.  The allowance for
estimated losses on foreclosed assets totaled $439,000 at December 31, 1994,
after foreclosed asset charge-offs of $2.8 million during the year.



                                       2.

<PAGE>

BURRITT TRANSACTION.  On December 4, 1992, Derby Savings entered into an Insured
Deposit Purchase and Assumption Agreement ("P & A") with the FDIC, pursuant to
which Derby purchased certain assets and assumed the insured deposits and
certain other liabilities of Burritt Interfinancial Bancorporation, New Britain,
Connecticut in an FDIC-assisted transaction.  In the transaction, the Bank
assumed approximately $460 million of insured deposits and approximately $5.5
million of other liabilities of Burritt.

The assets of Burritt acquired included cash, various securities and certain
other assets totaling approximately $54.0 million and two loan pools of one-to-
four family mortgage loans and consumer loans, with book values of approximately
$139.7 million and $29.6 million, respectively.  The loans acquired in this
transaction were purchased at a $10.4 million discount, which was initially
allocated to the specific allowance for credit losses.  Specific allocations of
the acquired allowance for credit losses, to reflect the fair value of loans
acquired, have been made as management of the Bank identified probable losses.
During 1993, the Bank completed a valuation analysis of the loans acquired in
connection with the Burritt transaction.  As a result of this analysis, the
Company allocated $6.0 million of the Burritt allowance for credit losses as a
purchased loan discount (Note 3).  This amount is being accreted to interest
income over the remaining terms of the acquired loans.

The FDIC paid $240.4 million in cash to Derby in settlement of the difference
between the amount of deposits and liabilities assumed and the assets acquired
by Derby, less the $6.2 million premium paid by Derby in the transaction.

As a result of the Burritt transaction, Derby added 11 banking offices located
in the greater New Britain area.

MEMORANDUM OF UNDERSTANDING.  During 1992, the Board of Directors of Derby
Savings entered into a Memorandum of Understanding (the "Memorandum") with the
FDIC and the Connecticut Commissioner of Banks.  The Memorandum called for the
Board of Directors of the Bank to develop a written plan to reduce the level of
assets classified "substandard" and to establish target levels for the reduction
of adversely classified assets to 75% of total equity capital and reserves by
December 31, 1992 and to 50% of total equity capital and reserves within a
reasonable time thereafter.  The Memorandum also called for the level of
delinquent loans to be reduced to no more than 5% of gross loans by December 31,
1993.  At December 31, 1994, delinquent loans totaled $32.0 million or 3.8% of
total loans.  Additionally, the Memorandum limits the payment of cash dividends
by the Bank to DS Bancor to the Company's debt service and non-salary expenses.

In connection with the Burritt transaction, the FDIC modified the terms of the
Memorandum which pertained to the maintenance of capital ratios.  The Memorandum
initially required that the Bank maintain a ratio of tier 1 capital to total
assets of at least 5.5% and if the ratio fell below 7%, the Bank was required to
notify the FDIC and the Connecticut Commissioner.  The modification required
Derby to have tier 1 capital in excess of 5% of total assets by December 31,
1993 and tier 1 capital at or above 5.75% of total assets by December 31, 1994.
However, management of the Bank has requested and the FDIC has approved an
extension of the December 31, 1994 target date to June 30, 1995.  The Bank's
tier 1 capital ratio at December 31, 1994 was 5.5%.  The Bank expects to achieve
the June 30, 1995 capital target of 5.75% through maintaining asset size at
current levels and earnings retention.


                                       3.

<PAGE>

BRANCH OFFICES.  During the second quarter of 1994, the Bank relocated the
operations of the former New Britain main office of Burritt.  Since the
acquisition of Burritt in December 1992, the Bank had been renting the former
main office of Burritt from the FDIC.  The move to the new facility has allowed
the Bank to expand the level of services provided to include drive-up and
automated teller machine ("ATM") facilities.

In January 1994, the Bank closed one of its five branch offices located in New
Britain, which was acquired in the Burritt transaction.  The customers of this
office can be serviced by any one of the Bank's other offices in New Britain or
the surrounding communities.  (See Item 2 -- Properties.)

DERBY FINANCIAL SERVICES.   In order to broaden the scope of available financial
services to the communities served by the Company, the Bank, through it's
subsidiary, Derby Financial Services ("DFS"), began offering brokerage services
in 1993.  The former Burritt had been providing this type of service to the
greater New Britain area for several years.  The products offered through DFS
include various equity securities, bonds and mutual funds.

MARKET AREA
The Bank currently operates twenty-two banking offices located in western New
Haven, eastern Fairfield and Hartford counties.  The Bank has ATM's at 16 of its
offices.  The Bank primarily generates deposits and originates loans in these
geographic areas.

The Company is headquartered in Derby, which is located in close proximity to
New Haven, Bridgeport and Danbury.  This area is served by an excellent highway
system, which allows both east/west (Interstates 95 and 84 and the Merritt
Parkway) and north/south (Route 8) travel both within the state and access to
New York City, Hartford and Boston.  Long distance travel is facilitated by
service at three airports.  The ports of New Haven and Bridgeport are active
entry points to the Northeast.

The Route 8 corridor has experienced an influx of high technology and service
companies.  Such companies include Southern New England Telephone, Tetley Tea,
Philips Medical Systems and Black & Decker.  This influx has contributed to a
shift in the employment mix away from traditional industries, including
machinery, metal working and chemical processing.  Additionally, the area is
known for its educational and medical facilities, such as Yale University.

LENDING ACTIVITIES

GENERAL.  Derby Savings, like most other savings institutions, traditionally
concentrates its lending activities on the origination of loans secured by first
mortgage liens for the construction, purchase or refinancing of residential real
property.  Also during the past several years, the Bank has enhanced its
consumer lending through the origination of HELOC's.  While residential first
mortgage loans and HELOC's are the primary focus of Derby Savings' lending
activities, the Bank also originates other consumer loans, commercial real
estate mortgages and commercial business loans.  At December 31, 1994, the
Bank's loan portfolio totaled $841.7 million and represented 68.8 % of total
assets.


                                       4.

<PAGE>

ONE-TO-FOUR FAMILY UNITS.  At December 31, 1994, Derby Savings' total mortgage
loan portfolio was $721.0 million, of which $55.2 million is identified as held
for sale,  compared to $660.6 million, with no loans identified as held-for-sale
at December 31, 1993.  At December 31, 1994, Derby Savings Bank held in its
portfolio $683.6 million of first mortgage loans secured by one-to-four family
residential units which represented 94.8% of its total mortgage loan portfolio.
Of this amount, $6.9 million or 1.0 % were non-performing loans.  These include
loans which are non-accruing or past due 90 days.

During 1994, Derby Savings offered adjustable-rate residential mortgage loans
having one-year and three-year adjustment periods, each for a maximum term of 30
years.  The interest rate on the one-year adjustable-rate loans is 3.00% above
the One-Year Treasury Index.  The payment and interest rate adjust annually with
a maximum interest rate adjustment of 2% per adjustment and 6.00% above the
original interest rate over the term of the loan.  Derby Savings Bank also
offers a convertible mortgage program which allows the borrower to convert their
one year adjustable rate mortgage to a fixed rate mortgage between the 13th and
60th payment.  Interest rates on the three-year adjustable-rate loans are fixed
for the first three years and either adjust every three years thereafter or
adjust annually thereafter on the same basis as the one-year adjustable-rate
loans.  The Bank offers adjustable-rate loans to finance non-owner occupied
residences at a somewhat higher margin above the One-Year Treasury Index.

The Bank offers special mortgage programs to assist first time home-buyers
purchasing one and two family homes, or condominium units, including a five year
fixed rate mortgage priced below the regular 30 year fixed rate product.  There
are no points, and the Bank will accept applications up to 40 years in term and
financing of up to 90%.  Additionally, the Bank offers a 30-year fixed rate
program with financing of up to 95%.

Derby Savings does not originate residential mortgage loans which exceeded 95%
of the value of the security for the loan.  In the event that the amount of a
mortgage loan exceeds 80% of the value of the real estate and improvements, the
Bank requires that the loan be insured against default by private mortgage
insurance, which effectively reduces the loss exposure to a 75% loan-to-value
ratio.

The Bank originates fixed-rate mortgage loans which, from time to time, are sold
in the secondary market in order to achieve the desired balance between
interest-sensitive assets and liabilities and to be able to continue to meet the
credit needs of the local community.  The Bank pools such mortgages to
facilitate their sale to investors, primarily the Federal Home Loan Mortgage
Corporation (the "FHLMC") under its forward commitment programs and, to a lesser
extent, the Federal National Mortgage Association (the "FNMA").  The Bank
retains the servicing rights on loans sold in the secondary market.

Most of the mortgage loans originated by Derby Savings include a "due-on-sale"
clause, giving the Bank the right to declare a loan immediately due and payable
in the event, among other things, that the borrower sells or transfers title of
the real property subject to the mortgage.  Due-on-sale clauses contained in
residential real estate mortgages have been ruled enforceable in Connecticut by
the state's highest court.  Federal legislation also provides for the
enforceability of due-on-sale clauses.


                                       5.

<PAGE>

MULTI-FAMILY AND COMMERCIAL REAL ESTATE LOANS.  At December 31, 1994, loans
secured by multi-family residences totaled $8.0 million or 1.1% of the Bank's
mortgage loan portfolio.  At December 31, 1994, $1.8 million or 22.1% of loans
secured by multi-family residences were non-performing.  Loans to finance
commercial real estate totaled $27.0 million and represented 3.7% of the Bank's
mortgage loan portfolio at year end 1994.  There were $.2 million or .7% of
commercial real estate loans that were non-performing at year end 1994.  The
interest rate on multi-family and commercial real estate loans generally ranges
from 3.75% to 4.0% above the One-Year Treasury Index and adjusts every year with
annual adjustment limits ranging from 2% to 3% and total adjustments over the
life of the loan generally limited from 5% to 7.5% above the initial interest
rate.  Multi-family and commercial real estate loans generally amortize over
terms of 15 to 25 years, but may be called or modified by the Bank after ten
years.  Derby Savings generally limits multi-family and commercial real estate
loans to 75% of the value of the property securing the loan.

CONSTRUCTION LOANS.  In the area of real estate development and construction
lending, which is primarily for residential and condominium construction, the
Bank, at December 31, 1994, had commitments to lend $4.2 million, of which $2.4
million was outstanding at year end 1994, representing .3% of the mortgage loan
portfolio.  In comparison, at year end 1993, $3.3 million was committed to
construction projects, of which $2.8 million was advanced, which represented .4%
of the mortgage loan portfolio.  At December 31, 1994, there were no
construction and development loans that were non-performing.

The allowance for credit losses specifically allocated to the mortgage loan
portfolio totaled $4.5 million at December 31, 1994, which represented 50.7% of
the non-performing mortgage loans.  This allowance includes $1.3 million
allocated to the loans acquired in the Burritt transaction.

CONSUMER LOANS.  Connecticut savings banks are currently authorized by statute
to invest in secured and unsecured consumer loans without limitation as to
dollar amount.  Savings banks are also authorized to issue credit cards and lend
money to individuals in connection with related lines of credit and to make
student loans under the Connecticut Guaranteed Student Loan program (the
"CGSL").  At December 31, 1994, the Bank had $98.0 million or 11.6% of its total
loan portfolio invested in consumer loans.

To enable home owners to utilize some of the equity in the value of their homes,
Derby Savings offers basically two types of second mortgage loans.  Under the
home equity loan program, loans amortizing up to 20 years are made at rates
designed to be competitive in the market place.  At December 31, 1994 and 1993,
the Bank had $19.3 million and $18.9 million, respectively in home equity loans.
Under the Home Equity Line of Credit ("HELOC") program, loans are made for an
original term of twenty years at either fixed rates or an interest rate
adjusting monthly at 1.5% to 2.5%, above a commercial bank prime rate as
published under key rates in the New York Times ("Derby Savings Prime").

During 1994, the Bank originated HELOC's at Derby Savings Prime for the first
six months, and thereafter at 1.5% to 2.5% over prime.  These loans typically
require payment of interest only for ten years at which point the note requires
amortization to maturity.  The amortizing second mortgage loan and the home
equity line of credit loan are made up to 75% and 90% respectively of the
appraised value of the home including prior encumbrances.  Home Equity Lines of
Credit outstanding totaled $130.5 million with $70.2 million in use at year end


                                       6.

<PAGE>

1994 compared to $124.8 million with $68.4 million in use at year end 1993.
These loans represented 71.6% of the consumer loan portfolio and 8.3% of total
loans at December 31, 1994.

The Bank offers both marine loans and automobile loans to its customers. Marine
loans are made up to 75% of the sale price on new boats and 75% of the appraised
value of used boats and are personally guaranteed by the principals of any
corporate borrowers.  The rates on these loans are generally fixed for a maximum
of fifteen years.  The Bank, at December 31, 1994, had $1.4 million in marine
loans.  Automobile loans on new vehicles are made up to 90% of the sales price,
while used vehicles are limited to 80%.  Loans are generally made up to five
years at fixed rates on new vehicles.

Under the Connecticut Guaranteed Student Loan (CGSL) program, the Bank is
authorized to loan annually up to $4,000 to qualifying parents.  At December 31,
1994, the Bank had $146,000 in parent loans.  The interest rate on these loans
is partially subsidized and the principal and interest are fully guaranteed by
the federal government.  Additionally the Bank also accepts loan applications
for student loans.  These applications are forwarded to CGSL for processing.

At December 31, 1994, $1.1 million or 1.1% of the consumer loan portfolio was
non-performing.  Of this amount, $635,000 or 57.8% are HELOC loans.  The
allowance for credit losses specifically allocated to consumer loans totaled
$1.3 million at December 31, 1994, which represented 115.3% of the non-
performing consumer loans.  This allowance includes $497,000 allocated to loans
acquired in the Burritt transaction.

COMMERCIAL LENDING.  The Bank has developed a commercial loan portfolio which
totaled $22.7  million or 2.7% of the total loan portfolio at December 31, 1994.
The Bank targets businesses with $1 million to $5 million in annual revenues.
The Bank's commercial lending personnel, including a credit analyst, have
considerable experience in commercial lending.

Derby Savings also offers traditional line of credit loans to businesses which
are secured by inventories and receivables.  At December 31, 1994, $13.3 million
was committed to such lines of credit, $5.1 million of which was being used.
These lines of credit, which individually range from $10,000 to $4.0 million,
had an average amount outstanding of $106,000 at December 31, 1994.  The
interest rate on these loans varies monthly at a margin above Derby Savings
Prime.  Each loan on the credit line must be repaid within 11 months of its
origination.

The commercial loan portfolio at December 31, 1994, in part, consisted of loans
to local real estate developers and builders.  Land improvement loans are made
up to 75% of the value of the land.  When construction loans are made to an
experienced developer who already has a signed purchase contract with a buyer,
and a 10% deposit, the loan is classified as a commercial loan rather than a
construction loan.  Such loans are made up to 100% of construction cost,
exclusive of the developer's equity in the land.  All such loans are short-term
with an interest rate floating at a margin above Derby Savings Prime.

At December 31, 1994, $3.3 million or 14.5% of the Company's investment in
commercial loans was for the development of real estate, with the remaining
portfolio comprised of loans for various business needs.


                                       7.

<PAGE>

At year end 1994, $527,000, representing 2.3% of the commercial loan portfolio,
was non-performing.  The allowance for credit losses allocated to commercial
loans totaled $1.0 million at December 31, 1994, which represented 197.7% of the
non-performing commercial loans.

LOAN MATURITIES.  The following table sets forth certain information at December
31, 1994 regarding maturities and repricing in the Bank's loan portfolio.  Loans
are net of deferred loan fees and of non-accruing loans.

<TABLE>
<CAPTION>
                                         One Year    One through     Over
                                         or Less     Five Years   Five Years
                                         --------    -----------  ----------
                                                (Amounts in thousands)
<S>                                      <C>          <C>          <C>
Permanent mortgage loans                 $493,611     $ 82,293     $135,119
Construction loans                          2,272          ---          ---
Commercial loans                           21,904          177           53
Consumer loans                             85,376        7,515        4,054
                                         --------     --------     --------
Total loans receivable                   $603,163     $ 89,985     $139,226
                                         ========     ========     ========
</TABLE>

The following table sets forth, as of December 31, 1994, the principal dollar
amount of performing loans due after one year, net of deferred fees which have
pre-determined interest rates and floating or adjustable interest rates.

<TABLE>
<CAPTION>
                                              Due After December 31, 1995
                                         --------------------------------------
                                         Predetermined           Floating or
                                             Rates             Adjustable Rates
                                         -------------         ----------------
                                                 (Amounts in thousands)
<S>                                      <C>                   <C>
Permanent mortgage loans                 $181,206                  $ 36,094
Construction loans                            112                       ---
Commercial loans                              230                       ---
Consumer loans                             10,970                       599
                                         --------                  --------
     Total loans receivable              $192,518                  $ 36,693
                                         ========                  ========
</TABLE>

LOAN ORIGINATIONS.  Loan originations are developed by the Bank's mortgage,
consumer and commercial loan departments from a number of sources including
realtor, builder and customer referrals.  Bank personnel routinely call on
various real estate firms and attend regular monthly meetings of the local real
estate board.  Commercial loan originations are primarily developed by direct
solicitation of both present and new customers by commercial loan officers.
Consumer loan services are solicited by direct mail to existing depositors and
mortgage loan customers.  Advertising is also used to promote various consumer
loans.

Applications for all types of loans are taken at all of the Bank's offices.  The
Bank's commercial banking and loan representatives go to borrowers' homes or
businesses to assist with the preparation of loan applications.  All mortgage
and commercial loan application underwriting is centralized.

The Bank's staff underwriters have individual lending authority with limits
ranging up to $250,000; the senior lending officer has a $500,000 limit.  The
management loan committee, which is composed of the Bank's president, executive
vice president, senior lending officer, chief financial officer and the senior
officer of each lending department, can approve loans of up to $1.5 million.


                                       8.

<PAGE>

Loans in excess of $1.5 million require approval by the Board of Directors.
Loans to one entity, which aggregate $4.0 million, may be approved by the
management loan committee.

All property securing real estate loans made by Derby Savings is appraised by
staff appraisers or an independent appraiser selected by the Bank.  For all real
estate loans, Derby Savings requires the borrower to obtain title, fire and
extended casualty insurance and, where appropriate, flood insurance.

The Bank encounters certain environmental risks in its lending activities.
Under federal and state environmental laws, lenders may become liable for the
costs of cleaning up hazardous materials found on security properties.  Certain
states may also impose liens with higher priorities than first mortgages on
properties to recover funds used in such efforts.  Although the foregoing
environmental risks are more usually associated with industrial and commercial
loans, environmental risks may be substantial for residential lenders, like
Derby Savings, since environmental contamination may render the security
property unsuitable for residential use.  In addition, the value of residential
properties may become substantially diminished by contamination of nearby
properties.  In accordance with the guidelines of FNMA and FHLMC, appraisals for
single-family homes on which the Bank lends include comment on environmental
influences and conditions.  The Bank attempts to control its exposure to
environmental risks with respect to loans secured by larger properties by
requiring an environmental survey and/or audit.  No assurance can be given,
however, that the value of properties securing loans in Derby Savings' portfolio
will not be adversely affected by the presence of hazardous materials or that
future changes in federal or state laws will not increase the Bank's exposure to
liability for environmental cleanup.

Derby Savings issues commitments to prospective borrowers to make loans subject
to various conditions.  Loan commitments are generally issued to finance
residential properties, commercial loans and for construction loans secured by
commercial and multi-family residential properties.  With respect to fixed rate
single-family residential mortgage loans, it is the policy of the Bank either to
issue 30-day commitments to lend at the prevailing rate of interest at the time
of commitment, or to lock in the interest rate after the time of application.
In order to lock in the interest rate, the applicant must pay an origination fee
of one half of one percent of the loan amount.  This fee is deducted from the
mortgage origination fee due at closing.  On adjustable rate mortgages, it is
the policy of the Bank to hold the prevailing interest rate at the time of
application and to issue a 60 day commitment when the loan is approved, or to
lock in the interest rate after the time of application, for 60 days.  In order
to lock in the interest rate for 60 days, the applicant must pay an origination
fee of one half of one percent of the loan amount.  This fee is deducted from
the mortgage origination fee due at closing.  The proportion of the total volume
of commitments derived from any particular category of loan varies from time to
time and depends upon market conditions.  At December 31, 1994, Derby Savings
had $10.8 million of loan origination commitments outstanding.


                                       9.

<PAGE>

LOAN COMPOSITION.  The following table summarizes the types of loans held by the
Bank at the dates indicated and the percentage of loans in each category to net
loans:

<TABLE>
<CAPTION>
                                              At December 31,
                           ----------------------------------------------------
Types of Loans:              1994       1993       1992       1991       1990
                             ----       ----       ----       ----         ----
                            Amount     Amount     Amount      Amount     Amount
                               %          %          %           %          %
                           ----------------------------------------------------
                                           (Amounts in thousands)
<S>                        <C>        <C>        <C>        <C>        <C>
MORTGAGES
One-to-Four Family         $683,557   $621,561   $553,453   $366,047   $391,019
                               81.9       79.8       78.2       72.0       71.1

Multi-Family                  8,007      8,544      7,278      7,508      7,639
                                1.0        1.1        1.0        1.5        1.4

Commercial                   27,043     27,747     29,848     29,596     29,543
                                3.2        3.6        4.2        5.8        5.4

Construction                  2,364      2,753      2,782      2,825      4,597
                                 .3         .3         .4         .5         .8
                           --------   --------   --------   --------   --------
Total                       720,971    660,605    593,361    405,976    432,798
                               86.4       84.8       83.8       79.8       78.7


CONSUMER LOANS

HELOC                        70,177     68,386     71,428     60,158     62,629
                                8.4        8.8       10.1       11.8       11.3

Other Consumer               27,866     27,134     34,239     14,206     16,367
                                3.3        3.5        4.8        2.8        3.0
                           --------   --------   --------   --------   --------
Total                        98,043     95,520    105,667     74,364     78,996
                               11.7       12.3       14.9       14.6       14.3


COMMERCIAL LOANS             22,660     30,141     22,931     31,994     40,769
                                2.7        3.8        3.2        6.3        7.4
                           --------   --------   --------   --------   --------
Total Loans                 841,674    786,266    721,959    512,334    552,563
                              100.8      100.9      101.9      100.7      100.4
Less Allowances For
  Credit Losses               6,803      6,979     13,937      3,674      2,313
                                 .8         .9        1.9         .7         .4
                           --------   --------   --------   --------   --------
Loans Receivable,Net       $834,871   $779,287   $708,022   $508,660   $550,250
                           ========   ========   ========   ========   ========
</TABLE>

PURCHASE AND SALE OF LOANS AND LOAN SERVICING.  The Bank, from time to time,
sells loans in the secondary mortgage market while retaining servicing rights.
The loans that are sold are predominantly fixed rate mortgage loans.  The
Company sold $12.1 million in fixed rate mortgage loans in 1994, compared to
$30.0 million in 1993, in order to achieve the desired balance between interest-
sensitive assets and liabilities and to provide additional funds to meet the
credit needs of the local community.  Loan servicing on loans sold is performed
by the Bank, which retains a portion (normally 3/8 of 1%, exclusive of any
excess servicing fees) of the interest paid by the borrower in consideration for
the servicing of the loan.


                                       10.

<PAGE>

In order to supplement local mortgage loan originations, the Bank has purchased
single family adjustable rate mortgage loans.  These purchases totaled $21.9
million during 1994 and $8.8 million during 1993.  At year end 1994,
approximately 73% of the mortgage portfolio was invested in adjustable rate
loans, compared to 70% in 1993.

The following table sets forth information as to Derby Savings' loan servicing
portfolio at the dates shown.

<TABLE>
<CAPTION>
                                            At December 31,
                        ------------------------------------------------------
                              1994               1993             1992
                        ----------------  ----------------  ------------------
                                         (Amounts in thousands)
<S>                     <C>       <C>     <C>       <C>     <C>         <C>
Loans owned by
  the Bank              $796,138   86.0%  $743,197   83.2%  $  615,638   58.0%
Loans Serviced
  For Others             129,345   14.0    149,868   16.8      445,184   42.0
                        --------  -----   --------  -----   ----------  -----
Total Loans Serviced    $925,483  100.0   $893,065  100.0   $1,060,822  100.0
                        ========  =====   ========  =====   ==========  =====
</TABLE>


LOAN ACTIVITIES.  During 1994, the Bank originated $164.9 million in mortgage
loans and $91.2 million in other loans, compared to $188.6 million in mortgage
loans and $78.5 million in other loans during 1993.

The table below shows real estate mortgage loan origination, sale and repayment
activities of Derby Savings for the periods indicated.

<TABLE>
<CAPTION>
                                                       At December 31,
                                                ----------------------------
                                                  1994      1993      1992
                                                --------  --------  --------
                                                    (Amounts in thousands)
<S>                                             <C>       <C>       <C>
Loans originated:
  Construction loans originated                 $  1,981  $  1,580  $  1,757
  Purchase/refinance                             162,875   187,056   138,909
                                                --------  --------  --------
      Total loans originated                     164,856   188,636   140,666

  Loans purchased                                 21,938     8,663   152,090
                                                --------  --------  --------
      Total loans originated and purchased       186,794   197,299   292,756

Loans sold:
  Participations                                     ---       111       927
  Whole loans                                     12,139    29,875    24,904
                                                --------  --------  --------
      Total loans sold                            12,139    29,986    25,831

Loan principal reductions                        118,301    94,156    79,337
                                                --------  --------  --------

Total loans sold and principal reductions        130,440   124,142   105,168
                                                --------  --------  --------
  Increase (decrease) in real estate
      mortgage loans (before net items)         $ 56,354  $ 73,157  $187,588
                                                ========  ========  ========
</TABLE>


                                       11.

<PAGE>

The following table shows non-real estate loan originations and purchases and
principal reductions of the Bank for the periods indicated.

<TABLE>
<CAPTION>
                                                       At December 31,
                                                ----------------------------
                                                  1994      1993      1992
                                                --------  --------  --------
                                                   (Amounts in thousands)
<S>                                             <C>       <C>       <C>
Loans originated and purchased:
  Personal                                      $    637  $   331   $  1,150
  Home improvement                                   243       88     18,775
  Home equity credit line                         43,784   43,236     40,666
  Auto                                             1,879       58      3,164
  Education                                          111      545        498
  Collateral                                       2,194    2,246      3,186
  Marine                                             ---       13        571
  Leeway                                             ---       --         --
  Commercial                                      42,324   32,002     12,653
                                                --------  --------  --------
      Total loans originated and purchased        91,169   78,519     80,663
                                                --------  --------  --------

Loan principal reductions:
  Personal                                           583    1,326        448
  Home improvement                                   342    2,647      2,594
  Home equity credit line                         41,224   47,192     29,396
  Auto                                             1,116    1,704        206
  Education                                          389      491        461
  Collateral                                       2,200    2,203      2,043
  Marine                                             646    1,247        904
  Leeway                                              61       --         74
  Commercial                                      49,866   24,389     22,529
                                                --------  --------  --------
      Total principal reductions                  96,427   81,199     58,655
                                                --------  --------  --------
  Increase (decrease) in loans
      (before net items)                        $ (5,258) $(2,680)  $ 22,008
                                                ========  ========  ========
</TABLE>

FEE INCOME FROM LENDING ACTIVITIES.  Fee income from lending activities is
primarily generated from origination fees on one-to-four family mortgage loans.
These fees range from 1% to 3% of the total loan amount and vary depending on
the mortgage program.  Origination fee income is also generated from home
improvement loans, commercial loans, multi-family loans and other
non-residential loans.

As required by the Statement of Financial Accounting Standards No. 91 ("SFAS
91"), "Accounting for Non-refundable Fees and Costs Associated with Originating
or Acquiring Loans and Initial Direct Costs of Leases," the Bank defers certain
direct costs and loan fees resulting from the origination of loans, which will
be amortized as an adjustment of yield over the contractual term of the related
loans.

In addition to origination fees, Derby Savings charges annual fees for HELOC
loans, and fees for loan modifications, late payments, changes of property
ownership and for related miscellaneous services.

USURY LIMITATIONS.  Federal legislation preempted all state usury laws
concerning residential first mortgage loans unless the state legislature acted
to override the pre-emption by April 1, 1983.  The Connecticut legislature did
not act to override the federal pre-emption.  Connecticut law currently imposes
no ceiling on interest rates on loans made by the Bank.


                                       12.

<PAGE>

COLLECTION PROCEDURES AND ALLOWANCE FOR CREDIT LOSSES.  When a borrower fails to
make a required payment by the 20th day after the payment is due, Derby Savings
attempts to cause the delinquency to be cured by corresponding with the
borrower.  If the delinquency continues, the Bank corresponds further with the
borrower and, through telephone calls and letters, attempts to determine the
reason for and cure the delinquency.  If the delinquency cannot be cured, the
Bank institutes appropriate legal action.

When Derby Savings acquires real estate through foreclosure or by deed in lieu
of foreclosure ("foreclosed assets"), the real estate is placed on the Bank's
books at the lower of the carrying value of the loan or the fair value of the
real estate based upon a current appraisal.  Any reduction below the value
previously recorded on the books is charged against the allowance for estimated
losses on foreclosed assets.


The allowance for credit losses has been established through provisions for
credit losses and is a valuation allowance which is reflected as a deduction
from loans.  The allowance represents amounts which, in management's judgement,
will be adequate to absorb possible losses on loans that may become
uncollectible, based on such factors as changes in the nature and volume of the
loan portfolio, current economic conditions that may affect the borrowers'
ability to pay, overall portfolio quality, the average of the Bank's credit
losses less recoveries for the current and preceding five years, and review of
specific problem loans.  At December 31, 1994, the allowance for credit losses
totaled $6.8 million, which represented 64.9% of the $10.5 million of
non-performing loans.

Included in loans outstanding at December 31, 1994 and 1993 were $10.5 million
and $12.1 million, respectively, in non-performing loans.  Included in these
amounts were $8.9 million in mortgage loans, $1.1 million in consumer loans and
$527,000 in commercial loans at December 31, 1994 and $9.0 million in mortgage
loans, $1.7 million in consumer loans and $1.4 million in commercial loans at
December 31, 1993.  At December 31, 1994 and 1993, non-accrual interest on these
loans totaled approximately $640,000 and $810,000, respectively.


                                       13.

<PAGE>

Transactions in the allowance for credit losses for each of the five years in
the period ended December 31, 1994 were as follows.

<TABLE>
<CAPTION>
                                   At And For The Years Ended December 31,
                              -------------------------------------------------
                               1994       1993       1992       1991      1990
                              -------    -------    -------    ------    ------
                                  (Amounts in thousands)
<S>                           <C>        <C>        <C>        <C>       <C>
Balance at beginning
of period                     $ 6,979    $13,937    $ 3,674    $2,313    $1,507
Charge-offs:
  Mortgage loans               (1,848)    (2,857)      (941)   (1,325)   (1,641)
  Consumer loans                 (573)      (860)      (211)     (267)     (447)
  Commercial loans               (195)      (114)      (660)   (1,606)     (570)
                              -------    -------    -------    ------    ------
                               (2,616)    (3,831)    (1,812)   (3,198)   (2,658)
                              -------    -------    -------    ------    ------
Recoveries:
  Mortgage loans                   63        329         76        45       ---
  Consumer loans                   46         21         41        43        34
  Commercial loans                  6         11        229        71       ---
                              -------    -------    -------    ------    ------
                                  115        361        346       159        34
                              -------    -------    -------    ------    ------

  Net charge-offs               2,511      3,470      1,466     3,039     2,624

Provision for credit losses     2,325      2,475      1,375     4,400     3,430
Acquired allowance                ---     (5,963)    10,354       ---       ---
                              -------    -------    -------    ------    ------

Balance at end of period      $ 6,803    $ 6,979    $13,937    $3,674    $2,313
                             ========   ========   ========   =======   =======
Ratio of net charge-offs to
average loans outstanding         .31%       .47%       .27%      .57%      .48%

</TABLE>


During 1993, the Bank completed the valuation analysis of the loans acquired in
the Burritt transaction.  As a result of this analysis, the Bank allocated $6.0
million of the Burritt allowance for credit losses as a purchased loan discount.
This amount is being accreted to interest income over the remaining terms of the
acquired loans.


                                       14.

<PAGE>

NON-PERFORMING AND RESTRUCTURED LOANS.  The following table summarizes the
Bank's non-performing and restructured loans.  For a discussion of
non-performing loans see "Management's Discussion and Analysis - Financial
Condition" contained in the 1994 Annual Report to Stockholders pages 6 - 11,
which are incorporated herein by reference.

<TABLE>
<CAPTION>
                                              At December 31,
                          --------------------------------------------------
                           1994       1993       1992       1991       1990
                          ------     ------     ------     ------     ------
                                            (Amounts in thousands)
<S>                       <C>        <C>        <C>        <C>        <C>
Non-accrual loans:
   Mortgage               $7,675     $6,657     $9,631     $6,904     $6,097
   Construction              ---        ---        125        125        427
   Consumer                1,098      1,446      1,197      1,000      1,741
   Commercial                527      1,399        293      3,412      3,437

  Accruing loans past
     due 90 days:
   Mortgage                1,186     2,317       3,006      4,096      4,660
   Construction              ---       ---         ---        ---         70
   Consumer                  ---       249           1        151        230
   Commercial                ---       ---         ---        ---        ---

</TABLE>

The following table summarizes the allocation of the Bank's allowance for credit
losses and the percentage of loans in each category to total loans.

<TABLE>
<CAPTION>
                                  Allocation of Allowance for Credit losses:
                             --------------------------------------------------
                                               At December 31,
                             --------------------------------------------------
                              1994       1993       1992       1991       1990
                              ----       ----       ----       ----       ----
                             Amount     Amount     Amount     Amount     Amount
                                %          %          %          %          %
                             -------    -------    -------    -------    -------
                                          (Amounts in thousands)
<S>                          <C>        <C>        <C>        <C>        <C>
Balance at end of period
applicable to:
   Mortgage loans            $ 4,495    $ 4,605    $11,166    $ 2,180    $ 1,130
                                85.7       84.0       82.2       79.2       78.3

   Consumer loans              1,266      1,193      1,987        704        568
                                11.6       12.2       14.6       14.5       14.3

   Commercial loans            1,042      1,181        784        790        615
                                 2.7        3.8        3.2        6.3        7.4
                             -------    -------    -------    -------    -------
Total                        $ 6,803    $ 6,979    $13,937    $ 3,674    $ 2,313
                               100.0      100.0      100.0      100.0      100.0
                             =======    =======    =======    =======    =======
</TABLE>


                                       15.

<PAGE>

Comparative information with respect to non-accrual loans is as follows:

<TABLE>
<CAPTION>
                                                            At December 31,
                                                           ----------------
                                                           1994        1993
                                                           ----        ----
                                                        (Amounts in thousands)
<S>                                                        <C>        <C>
Interest income that would have been recorded
   under original terms:                                   $640       $810
Interest income recorded during the period:                $487       $960

</TABLE>

It is the Bank's general policy that no additional interest income is accrued
with respect to loans on which a default of interest has existed for a period in
excess of 90 days, at which time previously accrued interest is reversed.

Foreclosed and in-substance foreclosed assets consisted of the following:

<TABLE>
<CAPTION>
                                                            At December 31,
                                                           ----------------
                                                           1994        1993
                                                           ----        ----
                                                        (Amounts in thousands)
<S>                                                      <C>        <C>
Foreclosed assets                                        $ 6,195    $ 9,379
In-substance foreclosed assets                             4,556      7,804
                                                         -------    -------
   Subtotal                                               10,751     17,183
Valuation allowance                                         (439)    (1,040)
                                                         -------    -------
   Net carrying amount                                   $10,312    $16,143
                                                        =========  ========

</TABLE>

At December 31, 1994 and 1993, there were 37 and 44 properties, respectively,
included in foreclosed assets and 26 and 50 properties, respectively, in
in-substance foreclosed assets.  See "Management's Discussion and Analysis -
Financial Condition" contained in the 1994 Annual Report to Stockholders pages
9 - 10, which is incorporated herein by reference.

SECURITIES PORTFOLIO     (See "Management's Discussion and Analysis" contained
                         in the 1994 Annual Report to Stockholders).

Savings banks chartered in Connecticut have authority to make a wide range of
securities deemed to be prudent by a bank's board of directors.  Subject to
various restrictions, including limitations on the aggregate dollar amount which
may be invested in each category as a percentage of total assets, the Bank may
own commercial paper, corporate bonds, certain mutual fund shares, debt and
equity obligations issued by credit worthy entities, whether traded on public
securities exchanges or placed privately for investment purposes, bonds of
government agencies and interests in real estate located in or outside of
Connecticut without limitations as to use.  Recent federal legislation limits
the Bank's ability to exercise certain of the foregoing investment powers.  See
"Regulation--Impact of the FDICIA on State Powers."  The Bank's securities
portfolio totaled $322.1 million or 26.3% of total assets at December 31, 1994.
Of such amount, $292.0 million, or 90.7% of the securities portfolio consisted
of U.S. government and agency bonds and mortgage-backed securities.

Derby Savings increases or decreases its liquid investments depending upon,
among other things, the availability of funds and loan demand.  Historically,
the Bank has maintained its liquid assets at levels believed adequate to meet
requirements of normal business activities.


                                       16.

<PAGE>

The securities portfolio remained essentially unchanged from $322.6 million or
27.0% of total assets at year end 1993 to $322.1 million, representing 26.4% of
total assets at year end 1994.  In addition to mortgage-backed securities, the
Company's securities portfolio is comprised of investment grade corporate bonds
and marketable equity securities.

At December 31, 1994, securities, including Federal funds sold, maturing or
repricing within 12 months represented 25.3% of the Bank's interest-sensitive
assets maturing or repricing during 1995.

At December 31, 1994, the Bank had common stock securities totaling $1.6 million
with a fair value of $1.5 million managed by an outside investment firm under
the Bank's general direction for maximum return.  Additionally, the Bank
maintains a trading portfolio comprised of common stocks.  At year end 1994,
there were $770,000 of common stocks in this portfolio.

The following table sets forth the composition and carrying amount of the Bank's
securities portfolio and other money market securities, including securities
available for sale, at the dates indicated:

<TABLE>
<CAPTION>
                                                    At December 31,
                                          -----------------------------------
                                            1994          1993         1992
                                          --------      --------     --------
                                                (Amounts in thousands)
<S>                                       <C>           <C>          <C>
Bonds and money market securities:
  Federal funds                           $  4,500      $ 30,500     $126,925
  U.S. Government and agency bonds          22,419         2,000       25,629
  Mortgage-backed-securities               269,543       243,848      163,481
  Other bonds and notes                     27,927        66,352       73,263
  Money market preferred stock                 ---         9,000        7,000
Marketable equity securities                 2,256         1,399        2,142
                                          --------      --------     --------
     Total                                $326,645      $353,099     $398,440
                                          ========      ========     ========
</TABLE>

The following table sets forth certain information at December 31, 1994
regarding maturities and yields in the Bank's securities portfolio:

<TABLE>
<CAPTION>
                                      One         Five        Over
                        One Year     Through     Through      Ten
                         or Less   Five Years   Ten Years     Years     Total
                        --------   --------     --------    --------   --------
                                        (Amounts in Thousands)
<S>                     <C>        <C>          <C>         <C>        <C>
US Government &         $    ---   $  2,000     $ 15,600    $  4,819   $ 22,419
  Agencies                   ---       4.34         7.08        7.00       6.82

Mortgage-Backed                1     28,456       62,908     178,179    269,544
  Securities                7.25       5.97         6.11        6.78       6.54

Other Notes & Bonds       12,391     15,536         ---         ---      27,927
                            5.02       5.56         ---         ---        5.32
                        --------   --------     --------    --------   ---------
    Total               $ 12,392   $ 45,992     $ 78,508    $182,998   $319,890
                            5.02       5.76         6.30        6.79       6.45
                        ========   ========     ========    ========   ========
</TABLE>

The stated yields on mortgage backed securities in the preceding table may vary,
based on changes in the level of prepayments experienced over the remaining term
of the securities.


                                       17.

<PAGE>

The securities constituting the Bank's investments in other bonds and notes are
all publicly traded.  All of these securities are rated in one of the top four
rating categories by a nationally recognized rating firm.

The Bank adopted Financial Accounting Standards Board Statement No. 115 as of
December 31, 1993.  This statement requires, in part, that certain securities
that are classified as available-for-sale be recorded at fair value, with
unrealized gains and losses, net of tax, reported in a separate component of
stockholders' equity.  As a result, at December 31, 1994, the Bank recorded an
unrealized loss, net of tax effect, of $5.6 million which is included in
stockholders' equity.  (See 1994 Annual Report to Stockholders).

The following table summarizes the Bank's security investments by portfolio
type:

<TABLE>
<CAPTION>
                                                    Trading Account
                                                    December 31, 1994
                                          ----------------------------------
                                                 (Amounts in thousands)
                                                           Net
                                          Amortized    unrealized   Market
                                            cost         losses      value
                                          ---------    --------    ---------
<S>                                       <C>          <C>         <C>
Marketable Equities                       $     918    $    148    $     770
                                          =========    ========    =========

<CAPTION>
                                                  Available-For-Sale
                                                   December 31, 1994
                                          ----------------------------------
                                                 (Amounts in thousands)
                                                           Net
                                          Amortized    unrealized   Market
                                            cost         losses      value
                                          ---------    ---------   ---------
<S>                                       <C>          <C>         <C>
U.S. Government and agency bonds          $  21,095    $     676   $  20,419
Mortgage-backed securities                $ 174,667    $   7,825   $ 166,842
Other bonds and notes                        28,903          976      27,927
                                          ---------    ---------   ---------
    Total bonds                             224,665        9,477     215,188
Marketable equities                           1,556           70       1,486
Total securities                          $ 226,221    $   9,547   $ 216,674
                                          =========    =========   =========

<CAPTION>
                                                    Held-to-Maturity
                                                    December 31, 1994
                                          ----------------------------------
                                                 (Amounts in thousands)
                                                           Net
                                          Amortized    unrealized   Market
                                            cost         losses      value
                                          ---------    ---------   ---------
<S>                                       <C>          <C>         <C>
U.S. Government and agency bonds          $   2,000    $     60    $   1,940
Mortgage-backed securities                  102,702       7,714       94,988
                                          ---------    --------    ---------
    Total securities                      $ 104,702    $  7,774    $  96,928
                                          =========    ========    =========
</TABLE>

See Note 2 to the Consolidated Financial Statements in the Company's Annual
Report to Stockholders for the year ended December 31, 1994 for information
concerning the fair values and other information regarding the Bank's securities
portfolio, incorporated herein by reference.


                                       18.

<PAGE>

SOURCES OF FUNDS

GENERAL.  Deposits are the primary source of Derby Savings' funds for use in its
lending and investment activities.  In addition, the Bank derives funds from
interest and principal payments on loans and other investments and from FHLBB
advances and other borrowings (See "Management's Discussion and Analysis -
Financial Condition" contained in the 1994 Annual Report to Stockholders,
incorporated herein by reference).  Loan repayments are a relatively stable
source of funds, while deposit inflows and outflows are significantly influenced
by prevailing interest rates, money market conditions and competitive factors.
Borrowings may be used on a short-term basis to compensate for reductions in
normal sources of funds or on a longer term basis to support expanded lending
and investment activities.  During the past several years, the use of FHLBB
advances has played a significant part in the overall funding of the Bank's
growth.

DEPOSIT ACTIVITIES.  Derby Savings has developed a variety of deposit products
ranging in maturity from demand-type accounts to certificates with maturities of
up to five years.  The Bank's deposits are primarily derived from the areas
where its offices are located.  Derby Savings does not solicit deposits outside
of Connecticut.

In addition to traditional certificates of deposit, the Bank offers two types of
money market deposit accounts.  At December 31, 1994, one of the money market
accounts paid 2.25% for balances of $10,000 or more.  The other money market
account, which has been marketed under the name of the No Maturity CD, pays a
minimum rate of interest equal to 2.5 percentage points below the Bank's prime
rate on balances of $25,000 or more.  During 1993, Derby Savings Bank ceased
offering this account type.  At December 31, 1994, $161.7 million of the Bank's
deposits, or 15.7% of total deposits were held in the No Maturity CD, which paid
interest at the rate of 6.0% per annum at year end.

The Bank seeks to price its deposits in order to meet its need for liquidity to
fund loans and make other investments.  The Bank reviews and establishes its
rates weekly.

Derby Savings promotes the establishment of IRA and Keogh accounts because
management believes the Bank's relationship with such depositors tends to be
stable.  Additionally, the Bank seeks to act as trustee, administrator or, in
conjunction with an investment advisor, the manager of corporate pension funds
and actively solicits this business from smaller businesses in its market area.
At December 31, 1994, $132.0 million of the Bank's deposits, or 12.8% of total
deposits, were held in retirement accounts.


                                       19.

<PAGE>

The following table sets forth the average dollar amounts of deposits of the
Bank by type and the weighted average rates paid for the periods indicated:

<TABLE>
<CAPTION>
                                    For the Years Ended December 31,
                      ---------------------------------------------------------
                             1994               1993                1992
                      ------------------  ------------------  -----------------
                                Weighted            Weighted            Weighted
                      Average   Average   Average   Average   Average   Average
Type                  Amount    Rate      Amount    Rate      Amount    Rate
----                  -------   --------  -------   --------  -------   --------
                                            (Amounts in Thousands)
<S>                   <C>       <C>       <C>       <C>       <C>       <C>
Non-interest
bearing:

 Demand Deposit       $ 30,179    ---     $ 26,409    ---     $ 12,495    ---
                      ========  =======   ========  =======   ========  =======

Interest bearing
deposits:

 Demand Deposits      $ 47,794    1.95%   $ 45,678    2.43%   $ 12,849    3.24%

 Savings Deposits      231,318    2.01     237,846    2.58     130,570    3.61

 Money Market
     Deposits          203,867    3.91     186,983    3.19     122,611    3.72

 Time
Deposits               513,471    4.37     515,368    4.73     289,848    5.45
                      --------            --------            --------
Total interest
 bearing Deposits     $996,450    3.61%   $985,875    3.81%   $555,878    4.59%
                      ========  =======   ========  =======   ========  =======
</TABLE>

The following table sets forth the deposit flows for Derby Savings during the
periods indicated.

<TABLE>
<CAPTION>
                                               At December 31,
                              ------------------------------------------------
                                 1994                1993               1992
                              ----------          ----------         ---------
                                             (Amounts in thousands)
<S>                           <C>                 <C>                <C>
Deposits                      $1,741,505          $1,803,245         $ 984,316
Withdrawals                    1,755,921           1,829,414           996,507
                              ----------          ----------         ---------
Net Cash Inflow (outflow)        (14,416)            (26,169)          (12,191)
Deposits Acquired                    ---                 ---           459,550
Interest Credited                 35,941              37,459            25,392
                              ----------          ----------         ---------
Net increase in deposits      $   21,525          $   11,290         $ 472,751
                              ==========          ==========         =========
</TABLE>

The following table presents, by various interest-rate categories, the amounts
of certificate accounts as of the dates indicated.

<TABLE>
<CAPTION>
                                               At December 31,
                              -----------------------------------------------
                                1994                1993               1992
                              --------            --------           --------
                                           (Amounts in thousands)
<S>                           <C>                 <C>                <C>
     2.01- 4.00%              $189,891            $289,841           $180,098
     4.01- 6.00%               282,210             148,873            229,605
     6.01- 8.00%                55,655              54,509            107,058
     8.01-10.00%                 1,112               8,824             22,266
    10.01-12.00%                    50                 143                132
                              --------            --------           --------
                              $528,918            $502,190           $539,159
                              ========            ========           ========
</TABLE>


                                       20.

<PAGE>

The following table presents the maturities of the Bank's certificates of
deposit in amounts of $100,000 or more at December 31, 1994 by time remaining to
maturity.

<TABLE>
<CAPTION>
                                                       At December 31, 1994
                                                       --------------------
                                                      (Amounts in thousands)
<S>                                                   <C>
Matures:
    Less than 6 months                                      $  11,501
    Over 6 through 12 months                                    6,923
    Over 12 months                                             13,745
                                                            ---------
       Total                                                $  32,169
                                                            =========
</TABLE>

BORROWINGS.  The FHLB System functions in a reserve credit capacity for savings
institutions and certain other financial institutions.  As a member of the FHLB
System, Derby Savings is required to own capital stock in the FHLBB and is
authorized to apply for advances on the security of such stock and other
qualified collateral, which includes certain of its home mortgages and other
assets (principally securities which are obligations of, or guaranteed by, the
United States), provided certain credit worthiness standards have been met.  See
"Regulation - Federal Home Loan Bank System".  Under its current credit
policies, the FHLBB limits advances to a member's qualified collateral.  At year
end 1994 the Bank had a borrowing capacity with the FHLBB of approximately $770
million, of which $111.1 million was outstanding.  FHLBB advances are used for
several separate programs.  First, FHLBB advances are used to match fund five to
ten year fixed-rate commercial real estate mortgage loans at a spread of at
least 200 basis points.  At December 31, 1994, advances primarily for this
purpose totaled $11.2 million.  Second, the Bank uses these advances to match
fund both one year adjustable-rate mortgages and Home Equity Lines of Credit
through floating rate advances.  In addition to cash management, these advances
have been used to fund purchases of various mortgage-backed securities.

At December 31, 1994 and 1993, respectively, the Company had total borrowings
outstanding of $111.1 million and $106.4 million, respectively.

In 1990, the Board of Directors authorized and the Company established a $3.0
million line of credit to partially fund the repurchase of the Company's common
stock in 1989 and 1990.  This line of credit was paid off in June 1994.


                                       21.

<PAGE>

The following table summarizes the Company's borrowings:

<TABLE>
<CAPTION>
                                         At And For The Years Ended December 31,
                                         ---------------------------------------
                                           1994           1993           1992
                                         --------       --------       --------
                                                  (Amounts in thousands)
<S>                                      <C>            <C>            <C>
Repurchase agreements                    $    ---       $    ---       $    158
Notes payable--Bank                           ---          1,450          1,933
FHLBB advances                            111,145        104,991        120,771
                                         --------       --------       --------
  Total                                  $111,145       $106,441       $122,862
                                         ========       ========       ========
Weighted average interest rate on
  FHLBB advances                            5.52%          5.47%          6.13%

Weighted average interest rate on total
  borrowings during the period              5.53%          5.48%          6.15%

Highest month-end balance of total
  borrowings                             $142,451       $144,340       $134,586

Average balance of total borrowings      $123,190       $113,376       $103,886

</TABLE>

See Note 7 to Consolidated Financial Statements in the 1994 Annual Report to
Stockholders for further information regarding the Company's borrowings.

See Management's Discussion and Analysis and Selected Financial and Other Data
in the 1994 Annual Report to Stockholders for the average balance sheet, rate
volume analysis, interest rate sensitivity analysis and selected financial
ratios which are herein incorporated by reference.

EMPLOYEES

At December 31, 1994, Derby Savings had 312 employees, of whom 75 were part-time
and none of whom were represented by a collective bargaining group.  Employee
benefits include the Bank's pension plan, life, health and dental insurance, and
long-term disability insurance which are supplied by the Bank for all employees.
Management considers its relations with its employees to be excellent.

COMPETITION

Derby Savings experiences substantial competition in attracting and retaining
deposits and in making mortgage and other loans.  The primary factors in
competing for deposits are interest rates, the quality and range of financial
services offered, convenience of office locations and office hours.  Competition
for deposits comes primarily from other savings institutions and commercial
banks and money market funds.  Additional competition for deposits comes from
various types of corporate and government borrowers and credit unions.

The primary factors in competing for loans are interest rates, loan origination
fees and the quality and range of lending services offered.  Competition for
origination of first mortgage loans comes primarily from other savings
institutions, mortgage banking firms, commercial banks, insurance companies and
real estate investment trusts.


                                       22.

<PAGE>

Connecticut enacted legislation, effective March 19, 1990, which permits
interstate stock acquisitions between Connecticut depository institutions (i.e.,
commercial banks, savings banks, and savings and loan associations) and
depository institutions in other states that have adopted reciprocal
legislation, subject to the approval of the Connecticut Banking Commissioner.
This legislation also permits out-of-state bank holding companies or savings and
loan holding companies in states which have adopted reciprocal legislation to
acquire the stock of Connecticut holding companies or depository institutions.
Such activity was previously limited to stock acquisitions among depository
institutions or holding companies located in New England states with reciprocal
laws.  On or after February 1, 1992, a bank holding company or savings and loan
holding company in a state which has adopted reciprocal legislation may charter
and operate a de novo Connecticut depository institution or holding company upon
the approval of the Connecticut Commissioner.  Connecticut law also authorizes
bank holding companies from any state to establish non-bank offices (including
loan production offices) in Connecticut on a limited basis.  Such legislation
may increase the number and/or size of the financial institutions competing with
the Company in its market area.

The Financial Institutions Recovery Reform and Enforcement Act ("FIRREA"),
expressly authorizes the FRB to approve acquisitions of savings associations by
bank holding companies.  Additionally, FIRREA would permit the acquired savings
association to be converted to a bank or merged with a bank subsidiary of the
acquiring bank holding company, under certain circumstances.  These provisions
of FIRREA may also increase competition from other financial institutions within
Derby Savings' market areas.

The Riegle-Neal Interstate Banking and Branching Efficiency Act of 1994 (the
"IBBEA") authorized the acquisition of banks in any state by bank holding
companies, subject to compliance with federal and state antitrust laws, the
Community Reinvestment Act ("CRA") and specific deposit concentration limits.
The IBBEA removes most state barriers to interstate acquisitions of banks and
ultimately will permit multi-state banking operations to merge into a single
bank.  Enactment of the IBBEA may result in increase competition and financial
institution acquisition from out of state financial institutions and their
holding companies.

                                   REGULATION

FEDERAL BANK HOLDING COMPANY REGULATION


The Company is a registered bank holding company under the Bank Holding Company
Act of 1956, as amended (the "BHCA"), and is subject to FRB regulations,
examination, supervision and reporting requirements.  Among other things, the
Company is required to file with the FRB annual reports and such additional
information regarding the business and operations of the Company and its
subsidiaries as the FRB may require pursuant to the BHCA.  The FRB may conduct
examinations of the Company and its subsidiaries.  Under the BHCA and
regulations adopted by the FRB, the Company and its subsidiaries are prohibited
from requiring certain tie-in arrangements in connection with any extension of
credit, lease, or sale of property or furnishing of services.

Under the BHCA, FRB approval is required for any action which causes a bank or
other company to become a bank holding company for any action which causes a
bank to become a subsidiary of a bank holding company.  Under the BHCA, a bank
holding


                                       23.

<PAGE>

company such as the Company, must obtain FRB approval before (i) it acquires
direct or indirect ownership or control of any voting shares of any bank if,
after such acquisition, it will own or control directly or indirectly more than
5% of the voting stock of such bank unless it already owns a majority of the
voting stock of such bank; (ii) it or any of its subsidiaries, other than a
bank, acquires all or substantially all of the assets of a bank; or (iii) it
merges or consolidates with another bank holding company.  Any application by a
bank holding company or its subsidiaries to acquire any voting shares of, or
interest in, or all or substantially all of the assets of any bank located
outside of the state in which the operations of the bank holding company's
banking subsidiaries are principally conducted, may not be approved by the FRB
unless the laws of the state in which the bank to be acquired is located
expressly authorize such an acquisition.  Additionally, the Change in Bank
Control Act generally requires persons who at any time intend to acquire control
of a bank holding company, acting directly or indirectly or through or in
concert with one or more persons, to give 60 days prior written notice to the
FRB.  "Control" exists when the acquiring party has voting control of at least
25% of the bank holding company's voting securities, or the power directly or
indirectly to direct the management or policies of such company.

Under the FRB's regulations, a rebuttable presumption of acquisition of control
arises with respect to an acquisition where, after the transaction, the
acquiring party has ownership, control or the power to vote at least 10% (but
less than 25%) of any class of the holding company's voting securities if (i)
the holding company has securities registered under Section 12 of the Securities
Exchange Act of 1934 or (ii) immediately after the transaction no other person
will own a greater proportion of that class of voting securities.  The FRB may
disapprove proposed acquisitions of control on certain specified grounds.

A bank holding company is prohibited, except in certain statutorily prescribed
instances, from acquiring direct or indirect ownership or control of more than
5% of the voting shares of any company which is not a bank or bank holding
company, and from engaging directly or indirectly in activities other than
banking, managing or controlling banks, or furnishing services to its
subsidiaries.  A bank holding company may, however, subject to the approval of
the FRB, engage in, or acquire shares of companies engaged in, activities which
are deemed by the FRB to be so closely related to banking or managing or
controlling banks as to be a proper incident thereto.  In making any such
determination, the FRB is required to consider whether the performance of such
activities by the holding company or an affiliate can reasonably be expected to
produce benefits to the public, such as greater convenience, increased
competition, or gains in efficiency, that outweigh possible adverse affects,
such as undue concentration of resources, decreased or unfair competition,
conflicts of interest, or unsound banking practices.


The principal activities that the FRB has determined by regulation to be so
closely related to banking as to be a proper incident thereto include, among
other things:  (1) making, acquiring or servicing loans; (2) performing certain
data processing services; (3) providing certain securities brokerage services;
(4) acting as a fiduciary or an investment or financial advisor; (5) leasing
personal or real property; (6) performing appraisals of real estate and tangible
and intangible personal property; (7) making investments in corporations or
projects designed primarily to promote community welfare; and (8) owning or
operating a savings association, if the savings association's activities are
limited to those permissible for a bank holding company.  In addition, a bank


                                       24.

<PAGE>

holding company may also file an application with the FRB for approval to engage
in other activities that the holding company reasonably believes are so closely
related to banking as to be a proper incident thereto.

Bank holding companies with consolidated assets of $150 million or more such as
the Company, are required under FRB regulations to maintain minimum levels of
leverage-based capital. Bank holding companies that have a composite rating of 1
under the uniform CAMEL rating system are required to maintain a minimum ratio
of 3% tier 1 capital to total assets.  All other bank holding companies are
required to maintain tier 1 capital levels ranging from 4% to 5% of total
assets.  Higher capital ratios may be required by the FRB if warranted by
particular circumstances or risk profiles of the bank holding company.  For
purposes of the leverage-based standard, tier 1 capital includes common equity,
minority interests in equity accounts of consolidated subsidiaries and
qualifying noncumulative perpetual preferred stock less goodwill.  The FRB may
exclude certain other intangibles and investments in subsidiaries as
appropriate.  At December 31, 1994, the Company had a ratio of tier 1 capital to
total assets of  5.6%.

The FRB has also adopted a risk-based capital measure to assist in the
assessment of the capital adequacy of bank holding companies.  The FRB's risk-
based capital guidelines require bank holding companies to maintain a minimum
ratio of capital to total risk-weighted assets of 8%.

The risk-based capital guidelines include a definition of capital and a
framework for calculating risk-weighted assets by assigning assets and off-
balance-sheet items to broad risk categories.  Qualifying total capital consists
of two types of capital components:  "core capital elements" (comprising tier 1
capital) and "supplementary capital elements" (comprising tier 2 capital).  Core
capital elements consist of common stock, surplus, undivided profits, capital
reserves, foreign currency translation adjustments, perpetual preferred stock
within certain limits, and minority interests in consolidated subsidiaries,
minus goodwill.  At least 50% of a bank holding company's qualifying capital
must consist of tier 1 capital.

Supplementary capital elements consist of allowances for loan and lease losses
(up to a maximum of 1.25% of risk-weighted assets), perpetual preferred stock
and related surplus, hybrid capital instruments, perpetual debt, mandatory
convertible debt securities, term subordinated debt, and intermediate term
preferred stock including related surplus.  The maximum amount of tier 2 capital
that may be included in an organization's qualifying total capital is limited to
100 percent of tier 1 capital (net of goodwill).  At December 31, 1994, the
Company had a ratio of total capital to total risk-weighted assets of 11.4%.

In accordance with the Federal Deposit Insurance Corporation Improvement Act of
1991 ("FDICIA"), the FRB has proposed to modify its risk-based capital adequacy
guidelines to take account of interest-rate risk, concentration of credit risk
and the risks of non-traditional activities.  The interest-rate risk proposal
would attempt to estimate the effect that changes in market interest rates might
have on the net economic value of an institution.  An institution with interest-
rate risk exposure in excess of an as yet to be determined threshold level would
be required to have additional capital equal to the dollar amount of the
estimated change in its net economic value that is in excess of the threshold
level.  The FDIC has proposed similar changes to its risk-based capital
guidelines that would apply to the Bank.  Management does not anticipate that
the


                                       25.

<PAGE>

proposals will have a material effect on the ability of the Company or the Bank
to meet applicable risk-based capital standards.  The federal banking agencies
have proposed to treat concentration of credit risk and the risks of
nontraditional activities as additional factors in assessing whether to impose
higher capital requirements for individual bank holding companies and banks.

FDICIA also requires the federal bank regulatory agencies to prescribe safety
and soundness regulations relating to (i) internal controls, information systems
and internal audit systems; (ii) loan documentation; (iii) credit underwriting;
(iv) interest rate exposure; (v) asset growth;  (vi) compensation and benefit
standards for officers, directors, employees and principal shareholders.  The
FRB and FDIC have issued proposed safety and soundness regulations that would
apply to the Company and the Bank, respectively.  The proposed safety and
soundness regulations contain general guidelines relating to the foregoing
operational, managerial and compensation issues that holding companies and
insured depository institutions are to follow to ensure that they are operating
in a safe and sound manner.

In addition, FDICIA requires the federal bank regulatory agencies to adopt
regulations specifying: (i) a maximum ratio of classified assets to capital;
(ii) minimum earnings sufficient to absorb losses without impairing capital; and
(iii) to the extent feasible, a minimum ratio of fair value to book value for
publicly traded shares of institutions and holding companies.  The proposed
safety and soundness regulations would establish a maximum ratio of classified
assets to total capital (which for this purpose would include any allowances for
credit losses that would otherwise be excluded from total capital under the
risk-based capital guidelines) of 1.0%.  For purposes of the proposed
regulation, classified assets include assets classified as substandard, doubtful
and loss (but only to the extent that losses have not been recognized).

The proposed safety and soundness regulations also require that an institution
continue to meet minimum capital standards assuming that any losses experienced
over the past four quarters were to continue over the next four quarters.  If an
institution has an aggregate net loss over the past four quarters, the
institution's capital ratios would be recalculated under the assumption that
those losses will continue over the next four quarters.  The federal banking
agencies have determined that establishing a minimum fair value to book value
ratio is not a feasible means to address the safety and soundness concerns
identified by Congress in adopting FDICIA and do not propose to take any further
action with respect to such a ratio.

Any depositary institution or holding company that fails to comply with the
requirements of the proposed safety and soundness regulations would be required
to submit a compliance plan within 30 days after a request from the appropriate
federal banking agency (the FRB, in the case of the Company, and the FDIC, in
the case of the Bank) to submit such a plan.  In the event that a depository
institution or holding company fails to submit or implement an acceptable
compliance plan, the appropriate federal banking agency must order the
depository institution or holding Company to correct the deficiency and may: (i)
restrict asset growth; (ii) require the depository institution or holding
company to increase its ratio of tangible equity to assets; (iii) restrict the
rates of interest that the depository institution or holding company may pay; or
(iv) take any other action that would better achieve prompt corrective action.



                                       26.

<PAGE>

CONNECTICUT BANK HOLDING COMPANY REGULATION

The Company is subject to registration and filing requirements, as well as
general supervision by the Connecticut Commissioner, under the Connecticut Bank
Holding Company and Bank Acquisition Act ("CBHCA").

In the event that a Company seeks to acquire a Connecticut capital stock bank or
savings and loan association, the acquirer must file with the Connecticut
Commissioner a plan of acquisition approved by its board of directors and the
holders of two-thirds of the common stock of the bank or association to be
acquired.  The plan of acquisition must be approved by the Connecticut
Commissioner before it becomes effective.

Under the CBHCA, an acquirer is required to file with the Connecticut
Commissioner an acquisition statement prior to acquiring or offering to acquire
the stock of a Connecticut bank or savings and loan association or a holding
company thereof if the acquisition would result in the acquirer being the
beneficial owner of 10% or more of any class of the voting securities of such
bank or savings and loan association.  The acquirer may proceed with the tender
offer or acquisition only if the acquisition statement has not been disapproved
by the Connecticut Commissioner within a statutorily prescribed period.  Under
the CBHCA, the Connecticut Commissioner may seek to enjoin an unlawful offer or
acquisition.

The payment of dividends by Derby Savings to the Company is subject to the
discretion of the Board of Directors of Derby Savings and depends upon a variety
of factors, including Derby Savings' operating results and financial conditions,
regulatory limitations and tax considerations.  The amount which a Connecticut-
chartered capital stock savings bank, such as Derby Savings, may pay out in
dividends in any calendar year may not exceed the total of its net profits of
that year combined with its retained net profits of the preceding two years,
unless the Connecticut Commissioner approves the dividend.  Additionally, Derby
Savings may not pay cash dividends on its stock if its net worth would thereby
be reduced below the amount required for the liquidation account established in
connection with Derby Savings' conversion from mutual to stock form in December
1985, or as may be required by the Connecticut Commissioner or the FDIC.  In
May, 1991, during the second quarter of 1991, the Bank was informed by the
regional office of the FDIC that it will be permitted to pay dividends to the
Company in an amount limited to the holding company's non-salary expenses and
debt service payments.  In April 1992, the Bank entered into a Memorandum of
Understanding with the FDIC and the Connecticut Commissioner of Banks, which
included a similar limitation on the payment of cash dividends.  Since the Bank
is the sole source of funds for cash dividend payments by the Company to its
stockholders, the Memorandum restriction has resulted in the Company being
unable to pay cash dividends to stockholders.

The Company is registered as a holding company under the CBHCA and is subject to
general supervision and examination by the Connecticut Commissioner, including
the requirement that it file such reports as the Connecticut Commissioner may
require.  The CBHCA provides that submission to the Connecticut Commissioner of
reports prepared for federal authorities will satisfy the reporting requirement
for bank holding companies.  Under the CBHCA, the Connecticut Commissioner has
the power to issue rules and regulations necessary for the administration of the
CBHCA but to date no such regulations have been issued.


                                       27.

<PAGE>


CONNECTICUT SAVINGS BANK REGULATION

As a state-chartered savings bank, Derby Savings is subject to the applicable
provisions of Connecticut law and the regulations adopted thereunder by the
Commissioner.  The Commissioner administers Connecticut banking laws, which
contain comprehensive provisions for the regulation of savings banks.  Derby
Savings is subject to periodic examination by and reporting requirements of the
Commissioner.

Savings banks in Connecticut are empowered by statute, subject to certain
limitations, to take savings and time deposits, to accept checking accounts, to
pay interest on such deposits and accounts, to make loans on residential and
other real estate, to make consumer and commercial loans, to invest, with
certain limitations, in equity securities and debt obligations of banks and
corporations, to issue credit cards, to establish an insurance department to
issue life insurance and grant annuities and to offer various other banking
services to their customers.  In addition, Connecticut savings banks may accept
demand deposits in connection with any commercial, corporate or business loan
relationship upon such terms and conditions as such savings bank may from time
to time require.  Savings banks may exercise trust powers and make limited
commercial, corporate and business loans.

Under the Connecticut banking statutes, Connecticut savings banks may invest up
to 6% of its total assets in the equity securities of banks, bank holding
companies and certain corporations, subject to certain limitations, including
the requirement that the equity securities of any such bank, bank holding
company or corporation shall not exceed 10% of the total equity securities of
such bank, bank holding company or corporation.  This limitation does not apply
to the acquisition of the stock of a Connecticut institution approved by the
Connecticut Commissioner of Banking.  A Connecticut savings bank may also invest
(subject to certain limitations) up to 10% of its total assets in the debt
obligations of banks and bank holding companies, and up to 6% of its total
assets in the stock of certain investment companies, within the definition of
the Investment Company Act of 1940, owned by banks or by a savings bank life
insurance company.

In addition to otherwise authorized securities, a Connecticut savings bank may
invest (subject to certain limitations) up to 20% of its total assets in
securities that are the debt obligations or equity securities of corporations
incorporated and doing a major portion of their business in the United States,
and up to 8% of its total assets in any securities, except securities of state
banks and trust companies, national banking associations having their principal
offices in Connecticut, or bank holding companies, and except certain
commercial, corporate and business loans.  Securities under this unrestricted
authority must be prudent in the opinion of the Bank given the circumstances
surrounding the investment.  Recent federal legislation limits the Bank's
ability to exercise certain of the foregoing investment powers.  (See "Impact of
the FDICIA on State Powers").

IMPACT OF THE FDICIA ON STATE POWERS

Pursuant to FDICIA, Derby Savings, as an insured state bank, may not engage as
principal in any activity that is not permissible for a national bank, unless
the FDIC has determined that the activity would pose no significant risk to the
BIF and the state bank is in compliance with applicable capital standards.
Activities of subsidiaries of insured state banks are similarly restricted to


                                       28.

<PAGE>

those activities permissible for subsidiaries of national banks, unless the FDIC
has determined that the activity would pose no significant risk to the BIF and
the state bank is in compliance with applicable capital standards.  The FDICIA
also provides that, except for subsidiaries of which the insured state bank is a
majority owner and except for certain investments in qualified housing projects,
an insured state bank may not, directly or indirectly, acquire or retain any
equity investment of a type that is not permissible for a national bank.
Insured state banks are required to divest any equity investment the retention
of which is not permissible as quickly as can be prudently done, but in no event
later than the end of the five year period ending on December 19, 1996.

Notwithstanding the foregoing, an insured state bank may, to the extent
permitted by the FDIC, acquire and retain ownership of common or preferred stock
listed on a national securities exchange, provided that the insured state bank
made or maintained an investment in such securities during the period beginning
on September 30, 1990 and ending on November 26, 1991 and provided further that
the aggregate amount of the investment does not exceed 100% of the bank's
capital.  In accordance with the provisions of the FDICIA, during each year in
the three year period beginning on the date of enactment, each insured state
bank is required to reduce by not less than one-third of its shares (as of the
date of enactment) its ownership of securities in excess of the amount equal to
100% of the capital of such bank.  This exception would cease to apply with
respect to any insured state bank upon any change in control of such bank or any
conversion of the charter of such bank.  Under the FDICIA, determinations under
these provisions by the FDIC must be made by regulation or order.

The foregoing provisions do not apply to savings bank life insurance activities
of certain state banks, including those state banks. like Derby Savings, that
are chartered in Connecticut.  The FDICIA, however, grants the FDIC the
authority to restrict savings bank life insurance activities if the FDIC
determines that the activities pose a significant risk to the insured bank or to
the insurance fund of which such bank is a member.

At December 31, 1994, the Bank had common stock investments totaling $2.5
million with a fair value of $2.3 million.  In accordance with the FDIC
regulation implementing the equity investment restrictions under FDICIA, the
Bank filed a notice and request for approval to retain its investment in common
stock and for permission to continue to invest in listed and/or registered
shares.  In March 1993, the FDIC granted such approval, subject to the following
conditions: (i) the maximum investment in listed and/or registered shares shall
not exceed 100% of the Bank's Tier 1 capital as measured in the Bank's most
recent consolidated report of condition;  (ii) the Bank follows reasonable
procedures limiting concentrations in listed and/or registered shares; and (iii)
the FDIC retains the right to alter, suspend or withdraw this approval.

INSURANCE OF ACCOUNTS

Derby Savings' deposit accounts are insured by the FDIC up to a maximum of
$100,000 per insured depositor.  The FDIC issues regulations, requires the
filing of reports, and generally supervises the operations of its insured banks.
The FDIC periodically conducts examinations of insured banks and, based upon its
evaluation, may revalue assets of an insured bank and require establishment of
specific reserves in amounts equal to the difference between such revaluation
and the book value of the assets.  The approval of the FDIC is required prior to
any


                                       29.

<PAGE>

merger or consolidation or the establishment or relocation of an office
facility.  This supervision and regulation is intended primarily for the
protection of depositors.  Any insured bank which does not operate in accordance
with or conform to FDIC regulations, policies and directives may be sanctioned
for noncompliance.  Under the Federal Deposit Insurance Act, Derby Savings is
required to pay annual insurance premiums and is prohibited from paying
dividends on its capital stock if it is in default in the payment of a premium
assessed by the FDIC.

The FDIC has adopted a revised premium schedule for insurance of deposit
accounts for banks and savings institutions, including the Bank.  Such premium
schedule is based upon the institution's capital level and supervisory rating
and became effective January 1, 1993.  The deposit insurance assessment rate is
subject to adjustment on semi-annual basis.  In February 1995, the FDIC proposed
to reduce the current deposit insurance assessment rate range of .23% to .31% of
insured deposits to a range of .04% to .31% once the reserve ratio for BIF
reaches 1.25% of total insured deposits.  Under the proposal, "well-capitalized"
banks, such as the Bank, would pay insurance premiums within a range of .04% to
.21% of insured deposits, compared to the current assessment rate range for such
institutions of .23% to .29%.  The proposal also would permit the FDIC to adjust
the assessment rate schedule by up to .05% for all risk classifications.

Pursuant to FDICIA, effective December 31, 1993, insured banks will be examined
no less frequently than every 12 months (as opposed to no less frequently than
every 18 months previously.)  Derby Savings is subject to assessments by the
FDIC to cover the costs of such examinations.

The FDIC has adopted regulations which define and establish minimum requirements
for capital adequacy, including a minimum leverage capital requirement and a
minimum risk-based capital requirement.  Under the leverage capital requirement
adopted by the FDIC, state non-member banks must maintain "core" or "Tier 1"
capital of at least 3% of total assets.  For all but the most highly rated
banks, the minimum leverage requirement will be 4% to 5% of total assets.  At
December 31, 1994, Derby Savings had a ratio of Tier 1 or core capital to total
assets of 5.5%.  For purposes of the leverage ratio, Tier 1 or core capital is
defined in a manner consistent with the risk-based capital requirement. The
FDIC's risk-based guidelines require state non-member banks to achieve a ratio
of total capital to total risk-weighted assets of 8% and a ratio of core capital
to total risk-weighted assets of 4%.  At December 31, 1994, Derby Savings' ratio
of total capital to total risk-weighted assets was approximately 11.2% and its
ratio of Tier 1 capital to risk-weighted assets was approximately 10.2%.

Under the FDIC's regulations, a bank's total capital base consists of two types
of capital elements, "core capital elements" (Tier 1) and "supplementary capital
elements" (Tier 2).  Core capital or Tier 1 elements consist of common stock,
surplus, undivided profits, capital reserves, foreign currency translation
adjustments, noncumulative perpetual preferred stock, minority interests in
consolidated subsidiaries, minus intangible assets (other than mortgage
servicing rights) and net-unrealized losses on marketable equity securities.  At
least 50% of the bank's qualifying total capital must consist of Tier 1 capital.
Supplementary or Tier 2 capital consists of allowances for loan and lease losses
(up to a maximum of 1.25% of risk-weighted assets), cumulative perpetual
preferred stock, long-term preferred stock, perpetual preferred stock with
adjustable dividends (whether cumulative or noncumulative), mandatory
convertible debt securities, and term subordinated debt or intermediate-term
preferred stock.


                                       30.

<PAGE>

The maximum amount of Tier 2 elements that may be counted in determining total
capital may not, in the aggregate, exceed 50% of Tier 1 capital.  For purposes
of the risk-based capital requirement, a bank's risk-weighted asset base is
determined by assigning each of the bank's assets and the credit equivalent
amount of off-balance sheet items to one of four separate risk categories.

Under FDICIA, the FDIC is required to amend its risk-based capital standards to
ensure that those standards provide adequately for interest-rate risk,
concentration of credit risk, and nontraditional activities.  The FDIC has
proposed amending its risk-based capital guidelines in a manner similar to that
proposed by the FRB.  See "Regulation - Holding Company Regulation - Federal
Bank Holding Company Regulation."

Banks with capital ratios below the minimum do not have adequate capital and
will be subject to appropriate administrative actions, including the issuance by
the FDIC of a capital directive requiring that the bank restore its capital to
the minimum required level within a specified period of time and the denial or
conditioning of certain applications, including merger and branch applications.
Additionally, failure to achieve or maintain the minimum capital requirements
may be the basis for an action by the FDIC to terminate deposit insurance.

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 was 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.

Any insured depository institution which falls below the minimum capital
standards must submit a capital restoration plan.  Effective December 19, 1992,
any company that has control of an undercapitalized institution, in connection
with the submission of a capital restoration plan, is required to guarantee that
the institution will comply with the plan and provide appropriate assurances of
performance.  The aggregate liability of any such controlling company under such
guaranty is limited to the lesser of (i) 5% of the institution's assets at the
time it became undercapitalized; or (ii) the amount necessary to bring the
institution into capital compliance at the time it failed to comply with its
capital plan.  If Derby Savings were to become undercapitalized, the Company
would be required to guarantee performance of the capital plan submitted under
the FDICIA as a condition of FDIC approval.

Undercapitalized institutions are precluded from increasing their assets,
acquiring other institutions, establishing additional branches, or engaging in
new lines of business without an approved capital plan and a determination by
the FDIC that such actions are consistent with the plan.  Institutions that are
significantly undercapitalized or critically undercapitalized are subject to
additional restrictions and may be required to (i) raise additional capital;
(ii) limit asset growth; (iii) limit the amount of interest paid on deposits to
the prevailing rate of interest in the region where the bank is located; (iv)
divest or liquidate any subsidiary which the FDIC determines poses a significant
risk; (v) order a new election of members of the board of directors; (vi)
require the dismissal of a director or senior executive officer; or (vii) take
such other action that the FDIC determines is appropriate.  The FDIC is required
to appoint a conservator or receiver for a critically undercapitalized bank no
later than nine months after the bank becomes critically undercapitalized,
subject to a


                                       31.

<PAGE>

limited exception for banks which are in compliance with an approved capital
plan and which the FDIC certifies are not likely to fail.

Under the prompt corrective action regulation adopted by the FDIC, which became
effective on December 19, 1992, a savings bank is considered: (1) "well
capitalized" if the savings bank has a risk based capital ratio of 10% or
greater, a tier one or core capital to risk-weighted assets ratio of 6% or
greater, and a leverage ratio to adjusted total assets of 5% of greater
(provided the savings bank is not subject to an order, written agreement,
capital directive or prompt corrective action to meet and maintain a specified
capital level for any capital measure); (ii)"adequately capitalized" if the
institution has a risk-based capital ratio of 8% or greater, a tier 1 or core
capital to risk weighted assets ratio of 4% or greater, and a leverage ratio to
adjusted total assets of 4% or greater (3% or greater if the institution is
rated composite 1 in its most recent report of examination);
(iii)"undercapitalized" if the institution has a risk based capital ration
that is less than 8%, a tier 1 or core capital to risk weighted assets
ratio that is less than 4% (3% if the institution is rated composite 1 in its
most recent report of examination); (iv)"significantly undercapitalized" if the
institution has a risk-based capital ratio that is less than 6%, a tier one or
core capital to risk weighted assets ratio that is less than 3%, or a leverage
ratio to adjusted total assets ratio that is less than 3%; and (v) "critically
undercapitalized" if the institution has a ratio of tangible equity to total
assets that is less than 2%.  The regulation also permits the FDIC to determine
that a savings bank should be placed in a lower category based on other
information such as a savings institution's examination report, after written
notice.  At December 31, 1994, the Bank met the "well capitalized" criteria
based on its capital ratios at that date.  At December 31, 1994, the Bank had a
ratio of total capital to risk-weighted assets of 11.2%, and a ratio of tier 1
capital to risk weighted assets of 10.2%. The Bank's ratio of tier one capital
to total  assets at December 31, 1994 was 5.5%.

FDIC insurance of deposits may be terminated by the FDIC, after notice and
hearing, upon a finding by the FDIC that the insured bank 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.  The FDIC may temporarily suspend an insured
bank's insurance without a hearing if the insured bank has no tangible capital
under the FDIC's capital adequacy regulations or guidelines.  The management of
Derby Savings does not know of any practice, condition, or violation that might
lead to termination or suspension of Derby Savings' deposit insurance.

Under Sections 23A and 23B of the Federal Reserve Act, as incorporated by the
Federal Deposit Insurance Act, transactions between FDIC-insured banks, such as
Derby Savings, and their "affiliates" (which term includes, with respect to
Derby Savings, the Company) are subject to restrictions which, among other
things, limit the amount of certain transactions with affiliates, prescribe
collateralization requirements for loans by a bank to its affiliates and
generally require that transactions with an affiliate be on terms and
conditions, including credit standards, that are substantially the same, or at
least as favorable to the bank as those prevailing at the time for comparable
transactions with or involving unaffiliated parties or, in the absence of
comparable transactions, on terms and under circumstances, including credit
standards, that in good faith would be offered or would apply to unaffiliated
parties.  The same restrictions apply to transactions between subsidiaries of a
bank and the bank's affiliates.  Further, neither a bank nor any of its
subsidiaries or affiliates


                                       32.

<PAGE>

may publish any advertisement or enter into any agreement stating or suggesting
that the bank is in any way responsible for the obligation of its affiliates.

FEDERAL HOME LOAN BANK SYSTEM.

Derby Savings is a member of the FHLBB, which is one of 12 regional Federal Home
Loan Banks, each subject to Federal Housing Finance Board ("FHFB") supervision
and regulation.  The FHLBB provides a central credit facility for member
institutions.  As a member of the FHLBB, Derby Savings is required to own shares
of capital stock in that bank in an amount equal to the greater of (i) one
percent of assets secured by residential housing; (ii) .3% of total assets; or
(iii) 1/20 of outstanding advances.  Derby Savings is in compliance with this
requirement with an investment in FHLBB stock at December 31, 1994 of $8.9
million.

At December 31, 1994, FHLBB advances to the Bank were $111.1 million. The
maximum amount which the FHLBB will advance for purposes other than meeting
deposit withdrawals fluctuates from time to time in accordance with changes in
policies of the FHFB and the FHLBB, and the maximum amount generally is reduced
by borrowings from any other source.


As required by FIRREA, the FHFB has promulgated regulations that establish
standards of community service or support as a basis for FHLB members to
maintain continued access to long-term advances.  Pursuant to the regulations,
each FHLB member will provide a Community Support Statement ("CSS") to its FHLB
for review on a schedule established by the FHFB.  The CSS is to include
information regarding the member's Community Reinvestment Act Evaluation,
evidence of assistance to first-time home buyers, documentation of any
judgements based on violations of the Fair Housing and Equal Credit Opportunity
Acts, and evidence of community support.  The FHFB will review certain of the
statements and will require a Community Support Action Plan ("CSAP") if it
disapproves the CSS.  If the member has failed to submit a CSS, submits a CSAP
that is not approved, or fails to substantially meet its CSAP within one year,
the FHFB may restrict the member's access to long-term advances.

FEDERAL RESERVE SYSTEM

The FRB adopted regulations that require savings institutions to maintain
non-earning reserves against their net transaction accounts (primarily NOW and
regular checking accounts less certain permitted deductions), non-personal time
deposits (those which are transferable or held by a depositor other than a
natural person) with an original maturity or notice period of less than 18
months, and Eurocurrency liabilities.  At December 31, 1994, Derby Savings was
in compliance with the FRB's reserve requirement.

Savings institutions have authority to borrow from the Federal Reserve Bank
"discount window", but FRB regulations require institutions to exhaust all FHLB
sources before borrowing from the Federal Reserve Bank.  The FDICIA prevents
Federal Reserve Banks from providing a discount window advance to an
"undercapitalized" institution for more than 60 days in any 120-day period,
except in limited circumstances.


                                       33.

<PAGE>

                                    TAXATION
FEDERAL

For federal income tax purposes, the Company and Derby Savings file a
consolidated calendar tax year income tax return and report their income and
expenses using the accrual method of accounting.  Prior to its 1987 tax year
Derby Savings used the cash method of accounting but it was required by the Tax
Reform Act of 1986 (the "Tax Act") to switch to the accrual method of
accounting.  The adjustment to its income resulting from this change must be
recognized ratably over a period not to exceed four years.

Savings institutions are generally taxed in the same manner as other
corporations.  Unlike other corporations, however, qualifying savings
institutions such as Derby Savings, that meet certain definition tests relating
to the nature of their supervision, income, assets and business operations, are
allowed to establish a reserve for bad debts and are permitted to deduct
additions to that reserve for losses on "qualifying real property loans" using
one of two alternative methods.

"Qualifying real property loans" are, in general, loans secured by interests
in improved real property.  For each tax year, a qualifying institution may
compute the addition to its bad debt reserve for qualifying real property loans
using the more favorable of the following methods:  (i) a method based on the
institution's actual loss experience  (the "experience method") or  (ii) a
method based on a specified percentage of an institution's taxable income (the
"percentage of taxable income method").  The addition to the reserve for losses
on non-qualifying loans must be computed under the experience method.

Derby Savings has generally computed its annual deduction for additions to its
allowance for losses on qualifying real property loans using the percentage of
taxable income method.  Under the percentage of taxable income method, a
qualifying institution may deduct up to a maximum of 8% of its taxable income
after certain adjustments, subject to the limitations discussed below.  The net
effect of the percentage of taxable income method deduction is that the maximum
effective federal income tax rate on income computed without regard to actual
bad debts and certain other factors for qualifying institutions using the
percentage of taxable income method is 31.28% (and at least 32.2% of taxable
income above $10 million for tax years after 1992), assuming a tax rate of 34%.
For 1994, the Bank computed its addition to the reserve for qualifying real
property loans under the experience method.  Under the experience method, a
savings institution is permitted to deduct an amount based on average yearly
credit losses over the current and previous five years.

The amount of the bad debt deduction that a savings institution may claim with
respect to additions to its reserve for bad debts is subject to certain
limitations.  First, the deduction may be eliminated entirely (regardless of the
method of computation) and the existing reserve will be recaptured into taxable
income and the institution will be permitted a deduction only for specific
charge-offs unless at least 60% of the savings institution's assets fall within
certain designated categories.  Second, the bad debt deduction attributable to
"qualifying real property loans" cannot exceed the greater of (i) the amount
deductible under the experience method or (ii) the amount which, when added to
the bad debt deduction for non-qualifying loans, equals the amount by which 12%
of the sum of the total deposits or withdrawable accounts at the end of the
taxable year exceeds the sum of the surplus, undivided profits, and reserves at


                                       34.

<PAGE>

the beginning of the taxable year.  Third, the amount of the bad debt deduction
attributable to qualifying real property loans computed using the percentage of
taxable income method is permitted only to the extent that the institution's
reserve for losses on qualifying real property loans at the close of the taxable
year taking into account the addition to the reserve for that taxable year does
not exceed 6% of such loans outstanding at such time.  Fourth, the amount of the
bad debt deduction under the percentage of taxable income method is reduced, but
not below zero, by the amount of the addition to reserves for losses on non-
qualifying loans for the taxable year.  Finally, a savings institution that
computes its bad debt deduction using the percentage of taxable income method
and files its federal income tax return as part of a consolidated group, as
Derby Savings does, is required to reduce proportionately its bad debt deduction
for losses attributable to activities of non-savings institution members of the
consolidated group that are "functionally related" to the savings institution
member.  (The savings institution member is permitted, however, to
proportionately increase its bad debt deduction in subsequent years to recover
any such reduction to the extent the non-savings institution members realize
income in future years from their "functionally related" activities.)

As of December 31, 1994, Derby Savings' bad debt reserve for tax purposes
totaled approximately $5.8 million.  To the extent that (i) Derby Savings'
reserve for losses on qualifying real property loans using the percentage of
taxable income method exceeds the amount that would have been allowed under the
experience method and (ii) Derby Savings makes distributions to its stockholders
that are considered to result in withdrawals from its excess bad debt reserve,
then the amounts considered to be withdrawn will be included in Derby Savings'
taxable income.  The amount considered to be withdrawn by a distribution will be
the amount of the distribution plus the amount necessary to pay the federal
income tax, with respect to the withdrawal.  Dividends paid out of Derby
Savings' current or accumulated earnings and profits as calculated for federal
income tax purposes will not be considered to result in withdrawals from Derby
Savings' bad debt reserves.  Distributions in excess of Derby Savings' current
and accumulated earnings and profits, distributions in redemption of stock, and
distributions in partial or complete liquidation of Derby Savings will generally
be considered to result in withdrawals from Derby Savings' bad debt reserves.
At December 31, 1994, Derby Savings had approximately $39.2 million in earnings
and profits for tax purposes that would be available for distribution to the
Company, it's sole stockholder, subject to various restrictions imposed by the
Commissioner, without the imposition of this additional tax.  The Company does
not intend to cause Derby Savings to make any distribution that would be
considered to be made out of its bad debt reserve.

Depending on the composition of its items of income and expense, a corporation
may be subject to alternative minimum tax.  For tax years beginning after 1986,
a corporation must pay an alternative minimum tax equal to the amount (if any)
by which 20% of alternative minimum taxable income ("AMTI"), as reduced by an
exemption varying with AMTI, exceeds the regular tax due.  AMTI equals regular
taxable income increased or decreased by certain adjustments and increased by
certain tax preferences, including depreciation deductions in excess of that
allowable for alternative minimum tax purposes, tax-exempt interest on most
private activity bonds issued after August 7, 1986 (reduced by any related
interest expense disallowed for regular tax purposes), the amount of the bad
debt reserve deduction claimed in excess of the deduction based on the
experience method and, for tax years after 1989, 75% of the excess of adjusted
current earnings over AMTI.  AMTI may be reduced only up to 90% by net operating
loss


                                       35.

<PAGE>

carryovers, but the payment of alternative minimum tax will give rise to a
minimum tax credit which will be available with an indefinite carry-forward
period, to reduce the federal income taxes of the institution in future years
(but not below the level of alternative minimum tax arising in each of the
carry-forward years).

The Internal Revenue Service ("IRS") is currently conducting an examination of
the Company's federal income tax returns for 1990.

STATE

State income taxation for the Company and Derby Savings is in accordance with
the corporate income tax laws of Connecticut, which require a tax to be paid
equal to the largest of amounts computed under three formulas.  The first is a
minimum tax of $250.  The second is a tax based on the average level of deposits
and other borrowed money on which interest is paid.  The third is a tax based on
11.5% (scheduled to decrease in increments, to 10% by 1998), of the year's
taxable income which, with certain exceptions, is equal to taxable income for
federal purposes.  The Connecticut General Assembly passed a deficit reduction
package, signed by the Governor on March 23, 1989, which, in part, increased the
Connecticut Corporation Business Tax.  The Corporation Business Tax rate has
been increased through the imposition of a 20% surcharge for taxable years
beginning on or after January 1, 1989.  This has had the effect of increasing
the effective Connecticut Corporation Business Tax rate from 11.5% at 13.8%.
The 20% surcharge has been reduced to 10% in 1992 and eliminated in 1993,
resulting in effective Connecticut Corporation Business Tax rates of 12.65% for
1992 and 11.5% for 1993.  In addition, operating losses in any year may be
carried forward to reduce taxable income over the succeeding five years.

INCOME TAX ACCOUNTING STANDARD.  In February 1992, the FASB issued Statement of
Financial Accounting Standards No. 109 ("SFAS 109") "Accounting For Income
Taxes", which superseded SFAS 96, as amended, which established financial
accounting and reporting standards for the effects of income taxes.  The
Statement requires the use of the liability method in determining the tax effect
of temporary differences in the recognition of items of income and expense
reported in the consolidated financial statements and those reported for income
tax purposes.

The Company adopted this statement for the year ended December 31, 1993, and the
cumulative effect of the change in accounting principal is reflected in net
income for 1993.


                                       36.

<PAGE>

EXECUTIVE OFFICERS OF REGISTRANT

The following table sets forth information with respect to the persons who have
been designated executive officers of the Company.

                             Age at       Officer
                       December 31, 1994   Since     Positions Held with Company
                       -----------------  -------    ---------------------------

Harry P. DiAdamo Jr.           51          1987      President, Chief Executive
                                                     Officer and Director

John F. Costigan               64          1987      Executive Vice President,
                                                     Secretary and Director

Alfred T. Santoro              45          1987      Vice President, Treasurer
                                                     and Chief Financial Officer

Thomas H. Wells                62          ---       Senior Vice President and
                                                     Chief Lending Officer of
                                                     Derby Savings Bank

Harry P. DiAdamo Jr., President and Chief Executive Officer of the Company and
the Bank, has been a Director of Derby Savings since 1980 and served as Chairman
of the Board from March 1984 to March 1985.  He became President, Treasurer and
Chief Executive Officer of the Bank in October 1984.  Mr DiAdamo is also a
member of the Executive Committee of the Company.  He is serving his second two
year term on the Board of the Federal Home Loan Bank of Boston, and is chairman
of its audit committee.  Mr DiAdamo is a member of the Mortgage Finance
Committee of America's Community Bankers and the Executive and Legislative
Committees of the Connecticut Bankers Association as well as a director of the
Griffin Health Services and the New Haven Symphony Orchestra and president of
the Shelton Educational Fund.  He previously served as president of the board of
Notre Dame High School in West Haven and chairman of the Valley United Way
Campaign.  Mr. DiAdamo is also a member of the New Britain Downtown Council.

John F. Costigan, Executive Vice President and Secretary of the Company and the
Bank, joined the staff of Derby Savings in 1961 and has been a Director of the
Bank since 1975.  He has served in various capacities of increasing
responsibility and since October 1984 has been the Bank's Executive Vice
President and Chief Operating Officer.  Mr. Costigan serves on the Nominating
Committee of the Company.  He is president of Friend A. Russ Fund, Inc. of
Shelton, an educational and charitable organization, and the secretary and past
chairman of the Tele-Media of Western Connecticut Advisory Council, located in
Seymour, Connecticut.  He serves on the Finance Committee of St. Mary's Parish
in Derby, and is past trustee and past vice chairman of Griffin Health Services
Corporation, and past trustee and past chairman of Griffin Hospital, a community
hospital located in Derby.  In 1994 he received the Charles H. Flynn
Humanitarian Award for volunteer service that has raised the quality of life in
some areas of the community.

Alfred T. Santoro, Vice President, Treasurer and Chief Financial Officer of the
Company, joined Derby Savings in September 1985 as Vice President, Finance, and
was elected Chief Financial Officer in April 1987, and Executive Vice President
in January, 1994.  Mr Santoro holds an M.B.A. in finance from the University of
New Haven, is a member and past president of the Connecticut Chapter of the



                                       37.

<PAGE>

Financial Managers Society, and is a member of the Board of Trustees and the
Finance Committee of the New Britain YWCA.


Thomas H. Wells, Senior Vice President and Chief Lending Officer of Derby
Savings Bank, joined the staff of Derby Savings Bank in April 1974 bringing with
him 11 years of mortgage banking experience.  He became Vice President in
January 1975 and in March 1985 was named Senior Vice President, Loans.  As Chief
Lending Officer, Mr. Wells is responsible for all aspects of lending (mortgage,
consumer and commercial), as well as the Bank's CRA, real estate management and
collection areas.  A Director of the Connecticut Appraisal Education Foundation,
Inc. and member of its Investment Committee, he is also a member of the
Appraisal Institute, holds the SRPA and SRA designations, and is an licensed
appraiser in the state of Connecticut.  Mr. Wells also serves on the Banks'
Committee of Neighborhood Housing Services in New Britain, as Chairman of the
Finance Committee at Seymour Congregational Church, and is a member of the
American Legion.  His past affiliations include teaching residential appraisal
and real estate finance for Fairfield University, past President of Connecticut
Chapter #38 of the Society of Real Estate Appraisers, past Chairman of the
Seymour Planning and Zoning Commission and Chairman of the commercial division
of the Valley United Way campaign.


                                       38.

<PAGE>

Item 2. PROPERTIES

At December 31, 1994, Derby Savings had 22 banking offices located in New Haven,
Fairfield and Hartford Counties.  ATM's are currently in operation in 16 of the
Bank's offices.  The Bank is currently a member of Infinet, Inc. and Cirrus, a
shared national ATM network.

                     Original Current   Percent
                     Office   Office    of Total
New Haven County:    Opened   Opened    Deposits  Owned or Leased        Note
-----------------    ------   ------    --------  ---------------        ----
Derby                1846     1976       14.44%   Owned                    --
Derby (HQ)           1985     1985         ---    Owned                    --
Orange Derby         1969     1985        6.92    Land leased, bldg. owned  1
Orange               1987     1987        4.99    Leased                    2
Seymour              1981     1981        4.38    Owned                    --
Southbury            1988     1988        1.26    Leased                    3
Fairfield County:
-----------------
Shelton              1964     1975        5.01    Owned                    --
Huntington           1970     1973        7.74    Owned                    --
Stratford            1989     1989        5.66    Leased                    4
Trumbull             1990     1990        4.84    Leased                    5
Fairfield            1993     1993        1.86    Leased                    6
Hartford County:
----------------
Avon                 1987     1992        1.83    Leased                    7
East Hartford        1992     1992        1.50    Leased                    8
Glastonbury          1992     1992        2.82    Owned                    --
New Britain:
  Main Street        1992     1992        9.12    Leased                    9
  South Main Street  1992     1992        3.89    Owned                    --
  Newington Avenue   1992     1992        4.87    Leased                   10
  West Main Street   1992     1992        3.38    Leased                   11
Newington            1992     1992        3.22    Leased                   12
Plainville           1992     1992        2.03    Leased                   13
Rocky Hill           1992     1992        4.13    Leased                   14
West Hartford        1992     1992        5.23    Leased                   15
W. Hartford Central  1992     1992         .88    Leased                   16
                                        ------
                                        100.00%
Notes:
------
1.  Lease expires August 2004.  Subject to three five-year renewal options
    followed by one seven-and-a-half year renewal option.
2.  Lease expires July 1997.  Subject to one ten-year renewal option.
3.  Lease expires November 1996.  Subject to three five-year renewal options.
4.  Lease expires August 1995.  Subject to two three-year renewal options.
5.  Lease expires June 1996.  Subject to one three-year renewal option.
6.  Lease expires April 1996.  Subject to two five-year renewal options.
7.  Lease expires September, 1997.  Subject to one five-year renewal option.
8.  Leased expires September 1999.  Subject to two five year renewal options.
9.  Leased expires April 1999.  Subject to one five year renewal option.
10. Lease expires February 1998.  Subject to three three-year renewal options.
11. Lease expires February, 1998.  Subject to three five-year renewal options.
12. Lease expires December 2000.  Subject to one ten-year renewal option.
13. Lease expires June 1998.  Subject to three five-year renewal options.
14. Lease expires November 1998.  Subject to two five-year renewal options.
15. Leased on a month-to-month basis.
16. Lease expires June 1997.  Subject to one five-year renewal option.


                                       39.

<PAGE>

The aggregate net book value of properties owned and used for offices at
December 31, 1994 was $4.3 million and the aggregate net book value of
lease-hold improvements on properties used for branch offices was $549,000.

The data processing for Derby Savings is supplied by an unaffiliated data
processing company.  The primary internal data processing equipment at Derby
Savings consists of teller terminals, ATM's and other automated equipment with a
net book value of $2.2 million at December 31, 1994.


Item 3.  LEGAL PROCEEDINGS
The Company is involved as a plaintiff or defendant in various legal actions
incidental to its business, all of which in the aggregate are believed by
management not to be material to the financial condition or operations of the
Company.


Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
During the fourth quarter of the year ended December 31, 1994, no matters were
submitted to a vote of security holders through the solicitation of proxies or
otherwise.


                                     PART II

Item 5.  MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
         MATTERS
Information as to the principal market on which the stock is traded, the
Company's and the Bank's dividend policy, and the high and low closing sales
prices for the stock are included on page 27 of the 1994 Annual Report to
Stockholders and incorporated herein by reference.  There were approximately 921
holders of record of the stock as of December 31, 1994.


Item 6.  SELECTED FINANCIAL DATA
Selected financial data for the five years ended December 31, 1994, consisting
of data captioned "Selected Financial and Other Data" on page 2 of the 1994
Annual Report to Stockholders, is incorporated herein by reference.


Item 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS.
Management's Discussion and Analysis on pages 4 through 27 of the 1994 Annual
Report to Stockholders is incorporated herein by reference.


Item 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
The consolidated statements of position of DS Bancor, Inc. and Subsidiary as of
December 31, 1994 and 1993, the related consolidated statements of earnings and
stockholders' equity and the consolidated statements of cash flows for each of
the three years in the period ended December 31, 1994 together with the related
notes and the report of Friedberg, Smith & Co., P.C., independent certified
public accountants, all contained on pages 28 - 61 in the Company's 1994 Annual
Report to Stockholders, are incorporated herein by reference.


                                       40.

<PAGE>

Item 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE
None.


                                    PART III


Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY
Information regarding the directors of the Company is omitted from this report
as the Company intends to file a definitive proxy statement not later than 120
days after the end of the fiscal year and the information to be included therein
is incorporated herein by reference.  Information regarding the executive
officers of the Company is set forth in Part I above under the caption
"Executive Officers of the Registrant."


Item 11.  EXECUTIVE COMPENSATION
Information regarding remuneration of executive officers and directors of the
Company is omitted from this report as the Company intends to file a definitive
proxy statement not later than 120 days after the end of the fiscal year and the
information to be included therein (excluding the report on executive
compensation and the Comparative Performance Information) is incorporated herein
by reference.


Item 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
Information regarding security ownership of certain beneficial owners and
management is omitted from this report as the Company intends to file a
definitive proxy statement not later than 120 days after the end of the fiscal
year and the information to be included therein is incorporated herein by
reference.


Item 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
Information regarding certain relationships and related transactions is omitted
from this report as the Company intends to file a definitive proxy statement not
later than 120 days after the end of the fiscal year and the information to be
included therein is incorporated herein by reference.

                                     PART IV

Item 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K
(a)(1).   The following financial statements of the Company included in the
          Annual Report to Stockholders for the year ended December 31, 1994 are
          incorporated herein by reference in Item 8.  The remaining information
          in said Annual Report is not deemed to be filed as part of this
          report, except as expressly provided herein.

           (i)    Consolidated Statements of Position as of December 31, 1994
                  and 1993.
           (ii)   Consolidated Statements of Earnings for years ended December
                  31, 1994, 1993 and 1992.
           (iii)  Consolidated Statements of Stockholders' Equity for years
                  ended December 31, 1994, 1993 and 1992.


                                       41.

<PAGE>

           (iv)   Consolidated Statements of Cash Flows for the years ended
                  December 31, 1994, 1993 and 1992.
           (vi)   Notes to Financial Statements.

           (vii)  Auditor's Opinion.

(a)(2).   All financial statement schedules for which provision is made in
          applicable accounting regulations are inapplicable and have therefore
          been omitted.

(b)       EXHIBITS AND REPORTS ON FORM 8.  There were no Form 8 filings during
          the quarter ended December 31, 1994.

(c)       The following exhibits are either filed as part of this Report or are
          incorporated herein by reference.

          EXHIBIT 3.1(a).  Restated Certificate of Incorporation (incorporated
          herein by reference to Exhibit 3.1 to the Company's Registration
          Statement on Form S-4 (Registration No. 33-3699), filed March 3,
          1986).

          EXHIBIT 3.1(b).  Amendment to restated Certificate of Incorporation.
          (incorporated herein by reference to the exhibit contained in the
          Company's annual report on Form 10-K for the year ended December 31,
          1989).

          EXHIBIT 3.2.  Bylaws (incorporated herein by reference to the Exhibit
          to the Company's Current Report on Form 8-K filed on February 8,
          1988).

          EXHIBIT 10.1(a).  Employment Agreement with Harry P. DiAdamo Jr.
          (incorporated herein by reference to Exhibit 10.1(a) to the Company's
          Registration Statement on Form S-4 (Registration No. 33-3699) filed on
          March 3, 1986).

          EXHIBIT 10.1(b).  Employment Agreement with John F. Costigan
          (incorporated herein by reference to Exhibit 10.2(b) to the Company's
          Registration Statement on Form S-4 (Registration No. 33-3699) filed on
          March 3, 1986).

          EXHIBIT 10.1(c).  Severance Agreement with Alfred T. Santoro
          (incorporated herein by reference to the exhibit contained in the
          Company's annual report on Form 10-K for the year ended December 31,
          1989).

          EXHIBIT 10.1(d).  Amendment to employment agreement with Harry P.
          DiAdamo (incorporated herein by reference to the exhibit contained in
          the Company's annual report on Form 10-K for the year ended December
          31, 1989).

          EXHIBIT 10.1(e).  Amendment to employment agreement with John F.
          Costigan (incorporated herein by reference to the exhibit contained in
          the Company's annual report on Form 10-K for the year ended December
          31, 1989).

          EXHIBIT 10.1(f).  Amendment to severance agreement with Alfred T.
          Santoro (incorporated herein by reference to the exhibit contained in


                                       42.

<PAGE>

          the Company's annual report on Form 10-K for the year ended December
          31, 1989).

          EXHIBIT 10.1(g).  Severance agreement with Thomas H. Wells, as
          amended.

          EXHIBIT 10.2.  Stock Option Plan, as amended (incorporated herein by
          reference to the exhibit contained in the Company's annual report on
          Form 10-K for the year ended December 31, 1987).

          EXHIBIT 10.3.  1994 Stock Option Plan (incorporated herein by
          reference to Exhibit 4 contained in the Company's Form S-8
          Registration Statement (Registration No. 33-53803) filed on March 25,
          1994).

          EXHIBIT 10.4(a).  Form of Deferred Compensation Agreement with
          Management Directors (incorporated herein by reference to the exhibit
          contained in the Company's annual report on Form 10-K for the year
          ended December 31, 1987).

          EXHIBIT 10.4(b).  Form of Deferred Compensation Agreement with
          Non-Management Directors (incorporated herein by reference to the
          exhibit contained in the Company's annual report on Form 10-K for the
          year ended December 31, 1987).

          EXHIBIT 10.4(c).  Insured Deposit Purchase and Assumption agreement
          pursuant to which Derby purchased certain assets and assumed the
          insured deposits and certain other liabilities of Burritt
          Interfinancial Bancorporation, New Britain, CT (incorporated herein by
          reference to the exhibit contained in the Company's Form 8-K dated
          December 4, 1992).

          EXHIBIT 13.  Annual Report to Stockholders for the year ended December
          31, 1994.

          EXHIBIT 21.  Subsidiaries of the Company. (Incorporated by reference
          to the exhibit contained in the Company's annual report on Form 10-K
          for the year ended December 31, 1990.)

          EXHIBIT 23(a).  Consent of Friedberg, Smith & Co., P.C. (Registrant
          No.33-3699).

          EXHIBIT 23(b).  Consent of Friedberg, Smith & Co., P.C. (Registrant
          No.33-71206).

          EXHIBIT 23(c).  Consent of Friedberg, Smith & Co., P.C. (Registrant
          No.33-53803).

          EXHIBIT 27.  Financial Data Schedule.

(d)       None.


                                       43.

<PAGE>

                                   SIGNATURES

Pursuant to the requirements of Section 13 of the Securities Exchange Act of
1934, the Company has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.

          DS BANCOR, INC.



Date:   March 30, 1995                 By:        /S/ Harry P. DiAdamo Jr.
      ----------------------                ------------------------------------
                                                      Harry P. DiAdamo Jr.
                                           President and Chief Executive Officer



Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following persons on behalf of the registrant
and in the capacities and on the dates indicated.


Chief Executive Officer:



           /S/ Harry P. DiAdamo Jr.                       Date:   March 30, 1995
-------------------------------------------------                ---------------
               Harry P. DiAdamo Jr.
Director, President and Chief Executive Officer
         (Principal executive officer)


Chief Financial Officer:



              /S/ Alfred T. Santoro                       Date:   March 30, 1995
-------------------------------------------------                ---------------
                  Alfred T. Santoro
Vice President, Treasurer and Chief Financial Officer
    (Principal financial and accounting officer)


                                       44.

<PAGE>

Directors:

             /S/ Michael F. Daddona Jr.                   Date:   March 30, 1995
-------------------------------------------------                ---------------
                 Michael F. Daddona Jr.
                 Chairman of the Board


            /S/ Harry P. DiAdamo Jr.                      Date:   March 30, 1995
-------------------------------------------------                ---------------
                Harry P. DiAdamo Jr.
  Director, President and Chief Executive Officer


              /S/ John F. Costigan                        Date:   March 30, 1995
-------------------------------------------------                ---------------
                  John F. Costigan
  Director, Executive Vice President and Secretary


            /S/ Achille A. Apicella                       Date:   March 30, 1995
-------------------------------------------------                ---------------
                Achille A. Apicella
                    Director


            /S/ Walter R. Archer Jr.                      Date:   March 30, 1995
-------------------------------------------------                ---------------
                Walter R. Archer Jr.
                     Director


              /S/ John J. Brennan                         Date:   March 30, 1995
-------------------------------------------------                ---------------
                  John J. Brennan
                     Director


            /S/ Angelo E. Dirienzo                        Date:   March 30, 1995
-------------------------------------------------                ---------------
                Angelo E. Dirienzo
                    Director


             /S/ Laura J. Donahue                         Date:   March 30, 1995
-------------------------------------------------                ---------------
                 Laura J. Donahue
                     Director


             /S/ Christopher H.B. Mills                   Date:   March 30, 1995
-------------------------------------------------                ---------------
                 Christopher H.B. Mills
                     Director


                /S/ John M. Rak                           Date:   March 30, 1995
-------------------------------------------------                ---------------
                    John M. Rak
                     Director


            /S/ John P. Sponheimer                        Date:   March 30, 1995
-------------------------------------------------                ---------------
                John P. Sponheimer
                   Director


                                       45.


<PAGE>

                               INDEX TO EXHIBITS

                                                                      Page (by
Exhibit                                                             Sequential
Number    Identity of Exhibit                                       Numbering)
-------   -------------------                                       ----------
3.1(a)    Certificate of Incorporation (incorporated by                      *
          reference to Exhibit 3.1 to the Company's Registration
          Statement on Form S-4 filed March 3, 1986).

3.1(b)    Amendment to restated Certificate of Incorporation.                *
          (incorporated herein by reference to the exhibit contained
          in the Company's annual report on Form 10-K for the year
          ended December 31, 1989).

3.2       Bylaws (incorporated herein by reference to the exhibit            *
          to the Company's Current Report on Form 8-K filed on
          February 8, 1988).

10.1(a)   Employment Agreement with Harry P. DiAdamo, Jr. (incorporated      *
          herein by reference to Exhibit 10.1(a) to the Company's
          Registration Statement on Form S-4 filed on March 3, 1986).

10.1(b)   Employment Agreement with John F. Costigan (incorporated           *
          herein by reference to Exhibit 10.1(b) to the Company's
          Registration Statement on Form S-4 filed on March 3, 1986).

10.1(c)   Severance Payment Agreement with Alfred T. Santoro                 *
          (incorporated herein by reference to Exhibit 10.1(c) to the
          Company's annual report on Form 10K for the year ended
          December 31, 1989).

10.1(d)   Amendment to employment agreement with Harry P. DiAdamo            *
          (incorporated herein by reference to the exhibit contained
          in the Company's annual report on Form 10-K for the year
          ended December 31, 1989).

10.1(e)   Amendment to employment agreement with John F. Costigan            *
          (incorporated herein by reference to the exhibit contained
          in the Company's annual report on Form 10-K for the year
          ended December 31, 1989).

10.1(f)   Amendment to severance agreement with Alfred T. Santoro            *
          (incorporated herein by reference to the exhibit contained
          in the Company's annual report on Form 10-K for the year
          ended December 31, 1989).

10.1(g)   Severance agreement with Thomas H. Wells, as amended.             48

10.2      Stock Option Plan (incorporated herein by reference to             *
          to Exhibit 10.3 to the Company's Registration Statement
          on Form S-4 filed March 3, 1986).


                                       46.

<PAGE>

10.3      1994 Stock Option Plan (incorporated herein by reference to        *
          Exhibit 4 contained in the Company's Form S-8 Registration
          Statement (Registration No. 33-53803) filed on March 25, 1994).

10.4(a)   Form of Deferred Compensation Agreement with Management            *
          Directors (incorporated herein by reference to the exhibit
          contained in the Company's annual report on Form 10-K for
          the year ended December 31, 1987).

10.4(b)   Form of Deferred Compensation Agreement with Non-Management        *
          Directors (incorporated herein by reference to the exhibit
          contained in the Company's annual report on Form 10-K for the
          year ended December 31, 1987).

10.4(c)   Insured Deposit Purchase and Assumption agreement pursuant to      *
          which Derby purchased certain assets and assumed the
          insured deposits and certain other liabilities of Burritt
          Interfinancial Bancorporation, New Britain, CT (incorporated
          herein by reference to the exhibit contained in the Company's
          Form 8-K dated December 4, 1992).

13        Annual Report to Stockholders for the year ended
          December 31, 1994.

21        Subsidiaries of the Company (incorporated by reference to the      *
          exhibit contained in the Company's annual report on Form 10-K
          for the year ended December 31, 1990).

23(a)     Consent of Friedberg, Smith & Co., P.C. (Registrant               51
          No. 33-3699).

23(b)     Consent of Friedberg, Smith & Co., P.C. (Registrant               52
          No. 33-71206).

23(c)     Consent of Friedberg, Smith & Co., P.C. (Registrant               53
          No. 33-53803).

27        Financial Data Schedule.                                          54




* Previously filed.


                                  47.

<PAGE>

EXHIBIT 10.1(g)

                           SEVERANCE PAYMENT AGREEMENT


          THIS AGREEMENT, dated December 21, 1989, between DERBY SAVINGS BANK
(the "Bank"), a Connecticut corporation having its office and principal place of
business in the City of Derby, County of New Haven, State of Connecticut, and
THOMAS H. WELLS, of the Town of Seymour, County of New Haven, State of
Connecticut (the "Employee").

          WHEREAS, the Employee is currently serving as Senior Vice President -
Loans of the Bank;

          WHEREAS, the Board of Directors of the Bank believes that it is in the
best interests of the Bank to encourage the Employee's continued employment with
and dedication to the Bank in the face of potentially distracting circumstances
arising from the possibility of a change in control of the Bank or its holding
company, DS Bancor, Inc. ("Bancor");

          WHEREAS, the Board of Directors of the Bank has approved and
authorized the entry into this Agreement with the Employee; and

          WHEREAS, the parties desire to enter into this Agreement setting forth
the terms and conditions for the payment of special compensation to the Employee
in the event of a termination of the Employee's employment in connection with or
as a result of a change in control of the Bank or Bancor.

          NOW, THEREFORE, it is AGREED as follows:

          1.  TERM.  The initial term of its Agreement shall be for a one (1)
year period from the date hereof.  This Agreement shall be automatically renewed
for one additional year on each anniversary date of this Agreement, unless the
Bank gives contrary written notice to the Employee prior to such anniversary
date.  References herein to the term of this Agreement shall include the initial
term and any additional years for which this Agreement is renewed.

          2.  TERMINATION OF EMPLOYMENT IN CONNECTION WITH A CHANGE IN CONTROL.

          (a)  If during the term of this Agreement there is a change in control
of the Bank or Bancor, the Employee shall be entitled to receive as a severance
payment from the Bank for services previously rendered to the Bank a lump sum
cash payment as provided for herein (subject to Section 2(c) below) in the event
the Employee's employment is terminated, voluntarily or involuntarily, in
connection with or within two years after a change in control of the Bank or
Bancor, unless such termination occurs by virtue of a normal retirement,
permanent and total disability (as defined in Section 22(e) of the Internal
Revenue Code of 1986, as amended) or death.  Subject to Section 2(c) below, the
amount of this payment shall be equal to three times the Employee's average
annual compensation which was payable by the Bank and was includible in the
Employee's gross income for federal income tax purposes with respect to the five
most recent taxable years of the Bank ending prior to such change in control of
the Bank or Bancor (or such portion of such period during which the Employee was
a full-time employee of the Bank), less one dollar.  Payment under this Section
2(a) shall be in lieu of any amount which may be otherwise owed to the Employee


                                       48.

<PAGE>

EXHIBIT 10.1(g) (CONTINUED)

as damages for such termination.  Payment under this Section 2(a) shall not be
reduced by any compensation which the Employee may receive from other employment
with another employer after termination of the Employee's employment with the
Bank.  No payment hereunder shall affect the Employee's entitlement to any
vested retirement benefits or other compensation payments.

          (b)  A "change in control", for the purposes of this Agreement, shall
be deemed to have taken place if:  (i) any person becomes the beneficial owner
of 20 percent or more of the total number of voting shares of Bancor; (ii) any
person becomes the beneficial owner of 10 percent or more (but less than 20
percent) of the total number of voting shares of Bancor; provided that, if the
Board of Governors of the Federal Reserve System ("FRB") has approved a rebuttal
agreement filed by such person, or such person has filed a certification with
the FRB, a change in control will not be deemed to have occurred unless the
Board of Directors of Bancor has made a determination that such beneficial
ownership constitutes or will constitute control of Bancor; (iii) any person
(other than the persons named as proxies solicited on behalf of the Board of
Directors of Bancor) holds revocable or irrevocable proxies, as to the election
or removal of two or more directors of Bancor, for 20 percent or more of the
total number of voting shares of Bancor; (iv) any person has received the
approval of the FRB under Section 3 of the Bank Holding Company Act of 1956, as
amended (the "Holding Company Act"), or regulations issued thereunder, to
acquire control of Bancor or the Bank; (v) any person has received approval of
the FRB under the Change in Bank Control Act of 1978 (the "Control Act"), or
regulations issued thereunder, to acquire control of Bancor; (vi) any person has
commenced a tender offer or exchange offer, or entered into an agreement or
received an option, to acquire beneficial ownership of 20 percent or more of the
total number of voting shares of Bancor, whether or not the requisite approval
for such acquisition has been received under the Holding Company Act, the
Control Act, or the respective regulations issued thereunder; or (vii) as the
result of, or in connection with, any cash tender or exchange offer, merger, or
other business combination, sale of assets or contested election, or any
combination of the foregoing transactions, the persons who were directors of
Bancor before such transaction shall cease to constitute at least two-thirds of
the Board of Directors of Bancor or any successor institution.  For purposes of
this Section 2(b), a "person" includes an individual, corporation, partnership,
trust or group acting in concert.  A person for these purposes shall be deemed
to be a beneficial owner as that term is used in Rule 13d-3 under the Securities
Exchange Act of 1934.

          For purposes of this Agreement, a "change in Control" of the Bank
shall be deemed to have taken place if Bancor's beneficial ownership of the
total number of voting shares of the Bank is reduced to less than 50 percent.

          (c)  Notwithstanding any other provisions of this Agreement or of any
other agreement, contract, or understanding heretofore or hereafter entered into
between the Employee and the Bank, except an agreement, contract, or
understanding hereafter entered into that expressly modifies or excludes
application of this Section 2(c) (the "Other Agreements"), and notwithstanding
any formal or informal plan or other arrangement heretofore or hereafter adopted
by the Bank for the direct or indirect provision of compensation to the Employee
(including groups or classes of participants or beneficiaries of which the
Employee is a member), whether or not such compensation is deferred, is in cash,
or is in the form of a benefit to or for the Employee (a "Benefit Plan"), the


                                       49.

<PAGE>

EXHIBIT 10.1(g) (CONTINUED)

Employee shall not have any right to receive any payment or other benefit under
this Agreement, any Other Agreement, or any Benefit Plan if such payment or
benefit, taking into account all other payments or benefits to or for the
Employee under this Agreement, all Other Agreements, and all Benefit Plans would
cause any payment to the Employee under this Agreement to be considered a
"parachute payment" within the meaning of Section 280G(b)(2) of the Internal
Revenue Code of 1986, as amended, (a "Parachute Payment").  In the event that
the receipt of any such payment or benefit under this Agreement, any Other
Agreement, or any Benefit Plan would cause the Employee to be considered to have
received a Parachute Payment under this Agreement, then the Employee shall have
the right, in the Employee's sole discretion, to designate those payments or
benefits under this Agreement, or Other Agreements, and/or any Benefit Plans,
which should be reduced or eliminated so as to avoid having the payment to the
Employee under this Agreement be deemed to be a Parachute Payment.

          3.  NO ASSIGNMENTS.  This Agreement is personal to each of the parties
hereto.  No party may assign or delegate any rights or obligations hereunder
without first obtaining the written consent of the other party hereto.  However,
in the event of the death of the Employee, all rights to receive payments
hereunder shall become rights of the Employee's estate.

          4.  AMENDMENTS OR ADDITIONS; ACTION BY BOARD OF DIRECTORS.  No
amendments or additions to this Agreement shall be binding unless in writing and
signed by both parties hereto.  The prior approval by a two-thirds affirmative
vote of the full Board of Directors of the Bank shall be required in order for
the Bank to authorize any amendments or additions to this Agreement.

          5.  SECTION HEADINGS.  The section headings used in this Agreement are
included solely for convenience and shall not affect, or be used in connection
with, the interpretation of this Agreement.

          6.  GOVERNING LAW.  This Agreement shall be governed by the laws of
the United States to the extent applicable and otherwise by the laws of the
State of Connecticut.

                                DERBY SAVINGS BANK



ATTEST:  /S/ John F. Costigan          BY:  /S/ Harry P. DiAdamo Jr.
        -----------------------            --------------------------
             John F. Costigan                   Harry P. DiAdamo Jr.
             Secretary                          President


                                       EMPLOYEE:



                                       BY:  /S/ Thomas H. Wells
                                           ----------------------
                                                Thomas H. Wells


                                       50.

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

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

FELLOW SHAREHOLDERS:

       WE  ARE EXTREMELY PLEASED TO REPORT THAT, FOR THE YEAR ENDED DECEMBER 31,
       1994, THE COMPANY'S NET INCOME TOTALED  $5.8 MILLION OR $1.95 PER  SHARE.
       NET  INCOME  FOR 1993  TOTALED  $6.5 MILLION  OR  $2.25 PER  SHARE, WHICH
       INCLUDED $1.5 MILLION OR  $.54 PER SHARE  ATTRIBUTABLE TO THE  CUMULATIVE
EFFECT  OF A CHANGE  IN ACCOUNTING FOR  INCOME TAXES EFFECTIVE  JANUARY 1, 1993.
EXCLUDING THE EFFECT OF THIS ACCOUNTING CHANGE, NET INCOME FOR 1994 REPRESENTS A
$784,000 OR 15.9% INCREASE ABOVE 1993 INCOME BEFORE THE CUMULATIVE EFFECT OF THE
CHANGE IN ACCOUNTING PRINCIPLE.

A MAJOR  CONTRIBUTOR TO  THE COMPANY'S  IMPROVEMENT IN  EARNINGS IN  1994 WAS  A
SIGNIFICANT  INCREASE IN NET INTEREST INCOME.  NET INTEREST INCOME TOTALED $34.5
MILLION  IN  1994  COMPARED  TO  $30.5  MILLION  IN  THE  PRIOR  YEAR.   FURTHER
CONTRIBUTING  TO  THE  COMPANY'S EARNINGS  PERFORMANCE  DURING 1994  WAS  A $1.5
MILLION REDUCTION IN OPERATING EXPENSES. THE COMPANY'S OVERALL EXPENSE RATIO  OF
2.09% OF AVERAGE ASSETS CONTINUES TO RANK AMONG THE LOWEST IN THE STATE.

DURING  1994, THE  COMPANY MADE  SIGNIFICANT PROGRESS  IN REDUCING  THE LEVEL OF
NON-PERFORMING ASSETS. ADDITIONALLY,  THE VOLUME  OF LOANS PAST  DUE SIXTY  DAYS
TRENDED  DOWNWARD. INCREASING ASSET QUALITY,  THROUGH THE CONTINUED REDUCTION OF
NON-PERFORMING ASSETS, REMAINS  A PRIMARY OBJECTIVE  OF THE COMPANY'S  PRINCIPAL
SUBSIDIARY,  DERBY SAVINGS BANK. DURING  1994, NON-PERFORMING ASSETS DECLINED TO
$20.8 MILLION, REPRESENTING 1.7% OF THE COMPANY'S ASSETS AT YEAR-END 1994,  FROM
$28.2 MILLION OR 2.4% OF TOTAL ASSETS AT YEAR-END 1993.

DURING  1994, THERE WAS  A MARKED DECLINE  IN REAL ESTATE  SALES AND REFINANCING
ACTIVITY WHICH  WE  EXPECT  WILL CONTINUE  THROUGH  1995.  WE VIEW  THIS  AS  AN
OPPORTUNITY  TO DIRECT THE  RESOURCES OF THE COMPANY  TOWARD MEETING THE GROWING
NEEDS OF THE CONSUMER  LOAN MARKET. IN  THIS REGARD, DURING  THE LATTER HALF  OF
1994,  THE  COMPANY INTRODUCED  A NUMBER  OF ENHANCEMENTS  TO ITS  CONSUMER LOAN
PRODUCT LINE. AMONG  THESE ARE  NEWLY DESIGNED  SECURED AND  UNSECURED LINES  OF
CREDIT,  AS WELL  AS LOAN  PRODUCTS TO  FINANCE OTHER  CONSUMER EXPENDITURES. IN
ADDITION, THE COMPANY WILL CONTINUE TO PROVIDE COMMERCIAL FINANCING. IN FACT, WE
INTRODUCED A NEW ACCOUNTS RECEIVABLE FINANCING PRODUCT DURING THE FIRST  QUARTER
OF 1995.

THE COMPANY ANTICIPATES REACHING A REGULATORY CAPITAL LEVEL OF 5.75% BY MID-1995
IN  SATISFACTION  OF REGULATORY  REQUIREMENTS, AND  THEN  RESUMING A  POSTURE OF
BALANCED GROWTH  THROUGH PRODUCT  DEVELOPMENT  AND MARKETING.  ADDITIONALLY,  WE
INTEND  TO CONTINUE TO EXPAND OUR MARKET  PENETRATION AND COVERAGE BY LOOKING AT
ACQUISITION OPPORTUNITIES. THE  COMPANY HAS  CONTINUED TO INVEST  IN BOTH  HUMAN
RESOURCES  AND  TECHNOLOGY WHICH  WE BELIEVE  WILL SERVE  AS THE  FOUNDATION FOR
FUTURE GROWTH.

A STATE-CHARTERED ORGANIZATION THAT HAS WITHSTOOD  THE TEST OF TIME, DERBY  WILL
BE CELEBRATING ITS 150TH ANNIVERSARY IN 1996. WE ARE PROUD OF OUR HISTORY AND WE
FEEL  THAT THROUGH THE YEARS THE COMPANY  HAS GROWN AND EVOLVED INTO AN INTEGRAL
PART OF THE  CONNECTICUT ECONOMY.  IN THIS REGARD,  THE COMPANY  HAS TAKEN  MANY
STEPS  WHICH  UNDERSCORE  OUR COMMITMENT  AND  INVESTMENT IN  THE  COMMUNITY. WE
CONTINUE TO  SPONSOR  PROGRAMS  TO  ASSIST FIRST-TIME  HOMEBUYERS  AND  LOW  AND
MODERATE  INCOME RENTERS IN PURCHASING THEIR FIRST HOMES AND TO PARTICIPATE WITH
AGENCIES WORKING TO MEET INNER-CITY HOUSING NEEDS.

IN 1995, THE  COMPANY REMAINS  FOCUSED ON ITS  STRATEGIC PLAN  FOR EARNINGS  AND
GROWTH, WHICH WE BELIEVE WILL MAXIMIZE SHAREHOLDER VALUE OVER THE LONG-TERM, AND
IS  POISED TO  ACCEPT THE CHALLENGES  OF THE NEXT  DECADE. WE THANK  YOU FOR THE
CONFIDENCE YOU'VE SHOWN IN THE PAST AND LOOK FORWARD TO YOUR CONTINUED SUPPORT.

ON BEHALF OF THE BOARD OF DIRECTORS,

        MICHAEL F. DADDONA JR.                    HARRY P. DIADAMO JR.
                      CHAIRMAN                         PRESIDENT & CEO

                                     ------
                                       1
<PAGE>
------------------------------------------------------------------------------

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

                   [COLLAGE OF NEWSPAPER CLIPPINGS, IMPO 2.]
<PAGE>
--------------------------------------------------------------------------------
                       SELECTED FINANCIAL AND OTHER DATA

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

                         DS BANCOR, INC. AND SUBSIDIARY

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
<S>                                               <C>        <C>        <C>        <C>        <C>
                                                         AT AND FOR THE YEARS ENDED DECEMBER 31,
                                                    1994       1993       1992       1991       1990
-------------------------------------------------------------------------------------------------------

                                                  (DOLLAR AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)
OPERATING DATA:
Interest income                                   $  77,282  $  74,335  $  54,144  $  57,796  $  59,669
Interest expense                                     42,818     43,816     31,885     39,469     42,935
                                                  ---------  ---------  ---------  ---------  ---------
Net interest income                                  34,464     30,519     22,259     18,327     16,734
Provision for credit losses                           2,325      2,475      1,375      4,400      3,430
                                                  ---------  ---------  ---------  ---------  ---------
Net interest income after provision for credit
 losses                                              32,139     28,044     20,884     13,927     13,304
Non-interest income                                   3,101      7,343      3,071      1,695      2,758
Non-interest expense                                 25,610     27,113     15,897     13,166     10,206
                                                  ---------  ---------  ---------  ---------  ---------
Income before income taxes and cumulative effect
 of a change in accounting principle                  9,630      8,274      8,058      2,456      5,856
Provision for income taxes                            3,920      3,348      3,217      1,645      2,798
                                                  ---------  ---------  ---------  ---------  ---------
Income before cumulative effect of a change in
 accounting principle                                 5,710      4,926      4,841        811      3,058
Cumulative effect of a change in method of
 accounting for income taxes                             --      1,548         --         --         --
                                                  ---------  ---------  ---------  ---------  ---------
NET INCOME                                        $   5,710  $   6,474  $   4,841  $     811  $   3,058
                                                  ---------  ---------  ---------  ---------  ---------
                                                  ---------  ---------  ---------  ---------  ---------
-------------------------------------------------------------------------------------------------------
EARNINGS PER SHARE--PRIMARY (A):
Income before cumulative effect of a change in
 accounting principle                                 $1.95      $1.74      $1.74      $0.29      $1.06
Cumulative effect of a change in method of
 accounting for income taxes                             --      $0.55         --         --         --
Net Income                                            $1.95      $2.28      $1.74      $0.29      $1.06
-------------------------------------------------------------------------------------------------------
EARNINGS PER SHARE--FULLY DILUTED (A):
Income before cumulative effect of a change in
 accounting principle                                 $1.95      $1.71      $1.74      $0.29      $1.06
Cumulative effect of a change in method of
 accounting for income taxes                             --      $0.54         --         --         --
Net Income                                            $1.95      $2.25      $1.74      $0.29      $1.06
-------------------------------------------------------------------------------------------------------
PER SHARE (A):
Book value                                           $23.30     $23.83     $21.01     $19.06     $18.50
Dividend                                                 --         --         --      $0.20      $0.89
-------------------------------------------------------------------------------------------------------
MARKET PRICES OF COMMON STOCK:
High                                                 $33.75     $22.75     $18.50     $14.00     $20.25
Low                                                  $21.00     $14.25     $ 8.00     $ 6.00     $ 7.00
At December 31,                                      $22.25     $22.50     $18.25     $ 8.50     $12.50
-------------------------------------------------------------------------------------------------------
FINANCIAL CONDITION AND OTHER DATA:
Total assets                                     $1,222,690 $1,194,121 $1,190,707   $669,545   $638,859
Loan portfolio, net                                 834,871    779,287    708,022    508,660    550,250
Securities                                          322,146    322,599    271,515    101,212     40,456
Deposits                                          1,027,746  1,006,221    994,931    522,180    471,654
Federal Home Loan Bank of Boston advances           111,145    104,991    120,771     83,136    104,326
Other borrowings                                         --      1,450      2,091      2,936      3,315
Stockholders' equity                                 67,137     66,440     58,585     53,104     51,512
Leverage ratio                                        5.63%      5.11%      4.51%      7.93%      8.06%
Tier 1 capital to risk-weighted assets               10.38%      8.87%      7.87%     10.66%     11.08%
Total capital to risk-weighted assets                11.41%      9.89%      9.12%     11.40%     11.58%
Non-performing loans                                 10,486     12,068     14,253     15,688     16,662
Foreclosed & in-substance foreclosed assets          10,312     16,143     23,142     24,160     17,629
                                                  ---------  ---------  ---------  ---------  ---------
TOTAL NON-PERFORMING ASSETS                          20,798     28,211     37,395     39,848     34,291
Allowance for credit losses                           6,803(b)   6,979(b)  13,937(b)   3,674      2,313
Allowance as a percentage of non-performing
 loans                                                 64.9%      57.8%      97.8%      23.4%      13.9%
Number of banking offices                                22         23         22         10         10
-------------------------------------------------------------------------------------------------------
STATISTICAL DATA:
Net interest rate spread                               2.76%      2.55%      3.04%      2.68%      2.28%
Net yield on average interest-earning assets           2.94       2.68       3.24       3.02       2.85
Return on average assets                               0.47       0.54       0.66       0.13       0.50
Return on average stockholders' equity                 8.34      10.30       8.44       1.47       5.46
Average stockholders' equity to average assets         5.58       5.26       7.80       8.54       9.17
Dividend payout ratio (a)                                --         --         --      68.97      83.96
<FN>
(A)  ADJUSTED RETROACTIVELY TO REFLECT STOCK DIVIDENDS DECLARED.
(B)  INCLUDES $1.8 MILLION, $2.3 MILLION  AND $10.4 MILLION, ALLOCATED TO  LOANS
     ACQUIRED  AS PART OF  THE BURRITT TRANSACTION, FOR  DECEMBER 31, 1994, 1993
     AND 1992, RESPECTIVELY.
</TABLE>

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

                                     ------
                                       3
<PAGE>
--------------------------------------------------------------------------------
                                  MANAGEMENT'S
                            DISCUSSION AND ANALYSIS

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

                                    GENERAL

    DS  Bancor, Inc. (the "Company"  or "DS Bancor") is  the holding company for
Derby Savings  Bank ("Derby  Savings" or  the "Bank").  The Company's  principal
asset consists of all of the outstanding shares of Derby Savings Bank.

    Deposits  at Derby Savings are federally  insured by the Bank Insurance Fund
("BIF") administered by the Federal  Deposit Insurance Corporation (the  "FDIC")
and the Bank is subject to comprehensive regulation, examination and supervision
by  the  FDIC and  the Banking  Commissioner  of the  State of  Connecticut. The
Company, as a bank  holding company, is  subject to regulation  by the Board  of
Governors of the Federal Reserve System.

    BUSINESS.   Derby Savings is primarily engaged in the business of attracting
deposits from the general public and originating loans secured by first liens on
residential real estate. At  December 31, 1994, the  Bank had deposits of  $1.03
billion, funding 84.1% of the Company's $1.22 billion in assets. The Bank offers
a  variety of deposit products to meet  the various investment objectives of its
depositors, including  regular savings,  certificates of  deposit, money  market
accounts, individual retirement accounts and keogh accounts.

    In  addition to deposits, which serve as the Bank's primary source of funds,
the Bank supplements  its lending and  investment activities through  borrowings
from  the Federal  Home Loan  Bank of  Boston (the  "FHLBB"), which  serves as a
credit facility for its members. At  December 31, 1994, the Bank had  borrowings
from this source of $111.1 million, funding 9.1% of assets.

    The  Bank  has  historically  concentrated  its  lending  activities  in the
consumer segment of the Bank's market area. During the past several years,  this
market  positioning  has  been  directed  towards  providing  financing  for the
purchase and refinance  of residential  property. At December  31, 1994,  $683.6
million,  representing 55.9%  of the  Company's assets,  were invested  in loans
secured by  first  liens  on  one-to-four family  residences.  In  addition,  as
secondary  business lines,  the Bank has  provided financing  for other consumer
and, to a lesser  extent, business needs.  The home equity  line of credit  (the
"HELOC"),  which is secured by residential real estate, has been the single most
significant consumer  loan  product,  apart  from  residential  mortgage  loans,
offered  by the Bank.  This is essentially  due to the  product's ease of credit
access, cost and tax advantages. At December 31, 1994, the Bank had a  portfolio
of  HELOC's totaling  $70.2 million,  representing 5.7%  of the  Company's total
assets. During 1994, the Bank's market areas experienced a stabilization in  the
values of residential real estate. This stabilization has encouraged the Bank to
increase  loan-to-value ratios on  the basis that equity  positions, at the very
least, should remain constant. As such, the Bank has introduced a HELOC of up to
90% of  the  appraised value  of  the  underlying residential  real  estate.  To
complement  the line of credit  products secured by real  estate, and to address
the credit needs of another segment of  the consumer market, the Bank has  added
an  unsecured line  of credit.  This product, which  was made  available in late
1994, is available in amounts ranging from $10,000 to $25,000 and is accessed by
check.

    Additionally, although to a lesser  extent, the Bank provides financing  for
consumer purchases and multi-family housing, as well as financing for commercial
real estate, construction and local businesses. At December 31, 1994, the Bank's
aggregate  investment in these loans totaled $87.9 million, representing 7.2% of
the Company's total assets.

    In 1994,  the  Company  made  further progress  in  reducing  the  level  of
non-performing assets, which include loans past due 90 days or more, non-accrual
loans,  and  foreclosed and  in-substance  foreclosed assets.  Additionally, the
volume of loans past due sixty days has also trended downward. Increasing  asset
quality,  through  the reduction  of non-performing  assets,  continues to  be a
primary objective of the  Bank. During 1994,  non-performing assets declined  to
$20.8 million,

                                     ------
                                       4
<PAGE>
------------------------------------------------------------------------------

------------------------------------------------------------------------------
representing  1.7% of the Company's assets, from  $28.2 million or 2.4% of total
assets at year end 1993. The Company provided $2.3 million to the allowance  for
credit  losses in 1994 compared  to $2.5 million in  1993. At December 31, 1994,
the allowance  for credit  losses totaled  $6.8 million,  representing 64.9%  of
non-performing  loans. (For a  further discussion of  non-performing assets, see
"Financial Condition").

    For the year ended December 31, 1994, net income totaled $5,710,000 or $1.95
per share  (fully diluted)  compared to  $6,474,000 or  $2.25 per  share  (fully
diluted)  for 1993. Net  income for 1993  includes $1,548,000 or  $.54 per share
(fully diluted) resulting  from the adoption  of Financial Accounting  Standards
Board  Statement  No. 109.  This amount  represents the  cumulative effect  of a
change in accounting for income taxes effective January 1, 1993. Net income  for
the  year ended December 31, 1994 represents  a $784,000 or 15.9% increase above
the 1993  income  before the  cumulative  effect  of the  change  in  accounting
principle   of   $4,926,000   or   $1.71   per   share   (fully   diluted)  (See
"General--Dividends").

    Net interest  income,  the  primary component  of  the  Company's  earnings,
totaled  $34.5 million in 1994 compared to  $30.5 million in the prior year. The
growth in net interest  income was substantially due  to the improvement in  the
net yield on interest-earning assets during 1994 compared to 1993. The net yield
on  interest-earning assets increased to 2.94% for 1994 from 2.68% for 1993 (see
"Results of Operations").

    BRANCH OFFICES.   During  the past  several years,  the Bank  has pursued  a
diversified  branching  strategy which  departs from  the design  of traditional
banking facilities. The focus of this strategy is to design branch facilities to
meet the demographic  needs of  the Bank's  target market  while minimizing  the
Bank's  cost of  operations and maximizing  customer service. All  of the Bank's
branches offer  a full  range of  deposit and  loan products.  Seventeen of  the
Bank's  branches are traditional full-service offices which, among other things,
offer full teller  and platform  customer service, drive-up  window service  and
automated  teller  machines. The  design of  five of  the Bank's  branch offices
departs from traditional  banking facilities  with the  absence of  conventional
teller  stations and drive-up  windows. These "Savings  Centers" are designed to
emphasize the issuance of certificate  of deposit products through the  delivery
of superior personalized service in a non-traditional banking environment.

    In  January 1994, the Bank closed one  of its five branch offices located in
New Britain, which was acquired in December 1992, when the Bank acquired certain
assets and assumed the insured deposits and certain other liabilities of Burritt
Interfinancial  Bancorporation,   New   Britain,   Connecticut   (The   "Burritt
transaction"  or  "Burritt") (see  Consolidated Financial  Statements--Note 13).
During the second  quarter of  1994, the Bank  relocated the  operations of  the
former  New Britain main office of Burritt.  The new facility, which is in close
proximity to the former office, is significantly smaller and more economical  to
operate, while affording the Bank the ability to expand the level of services by
including  drive-up and ATM  facilities. The Bank  currently operates twenty-two
full service banking offices located in western New Haven, eastern Fairfield and
Hartford counties.

    MEMORANDUM OF UNDERSTANDING.   In the second quarter  of 1992, the Board  of
Directors  of  Derby Savings  entered into  a  Memorandum of  Understanding (the
"Memorandum") with  the FDIC  and  the Connecticut  Commissioner of  Banks.  The
Memorandum  called for the Board  of Directors of the  Bank to develop a written
plan to reduce  the level of  assets classified "substandard"  and to  establish
target  levels for the reduction of adversely  classified assets to 75% of total
equity capital and  reserves by December  31, 1992  and to 50%  of total  equity
capital  and reserves within a reasonable time thereafter. At December 31, 1994,
the level of  assets classified  "substandard" represented 31.1%  of the  Bank's
total  equity capital and reserves.  The Memorandum also calls  for the level of
delinquent loans to be reduced to no more than

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

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

5% of gross loans by December 31,  1993. At December 31, 1994, delinquent  loans
totaled  $32.0  million or  3.8% of  total  loans. Additionally,  the Memorandum
limits the payment of cash dividends by  the Bank to DS Bancor to the  Company's
debt service and non-salary expenses.

    In  connection with the Burritt transaction,  the FDIC modified the terms of
the Memorandum relating  to the  maintenance of capital  ratios. The  Memorandum
initially  required that the Bank maintain a leverage ratio of tier 1 capital to
total assets of  at least  5.5% and if  the ratio  fell below 7%,  the Bank  was
required  to notify the FDIC and  the Connecticut Commissioner. The modification
requires Derby Savings to have tier 1 capital in excess of 5% of total assets by
December 31,  1993 and  tier 1  capital at  or above  5.75% of  total assets  by
December  31,  1994. However,  management  of the  Bank  requested and  the FDIC
approved an extension of the December 31, 1994 target date to June 30, 1995. The
Bank's leverage ratio at December 31, 1994 was 5.5%. The Bank expects to achieve
the June 30, 1995 capital target  ratio of 5.75% through maintaining asset  size
at current levels and earnings retention.

    DIVIDENDS.   As noted in  the foregoing section, the  Bank is limited in its
ability to pay cash dividends to the Company. Since the Bank is the sole  source
of  funds for  cash dividend  payments by the  Company to  its shareholders, the
FDIC's restriction  has  resulted  in  the Company  being  unable  to  pay  cash
dividends  to shareholders. The Company declared a 5% stock dividend on February
15, 1995. The  per share amounts  for the  current and prior  periods have  been
retroactively adjusted to give effect to this stock dividend.

    DERBY  FINANCIAL SERVICES.  Complementing  the financial services offered to
the communities  served by  the Company,  the Bank,  through it's  wholly  owned
subsidiary,  Derby Financial Services ("DFS"), began offering brokerage services
in 1993. The  products offered  through DFS include  various equity  securities,
bonds and mutual funds.

                              FINANCIAL CONDITION
                                                                               -
                                                                               -
    The   Company's  assets  totaled   $1.22  billion  at   December  31,  1994,
representing a $28.6 million or 2.4%  increase from year end 1993. The  increase
in  total assets during  1994 was primarily  attributable to a  combination of a
high level of mortgage  loan refinancing activity during  the early part of  the
year,  as well  as the purchase  by the  Bank of $22.4  million of single-family
adjustable mortgage loans during 1994.  Mortgage loans, including $55.2  million
of loans held-for-sale at


         [BAR GRAPH]

      TOTAL ASSETS
      (AMOUNTS IN MILLIONS)
      at December 31,

         1990        1991         1992           1993          1994

       $638.9      $669.5      $1,190.7       $1,194.1      $1,222.7



December  31,  1994  (see  "Asset/Liability  Management"),  increased  by  $60.4
million, or 9.1%. The growth in mortgage  loans was funded, in large part, by  a
$21.5  million or 2.1%  increase in deposits,  a $6.2 million  increase in FHLBB
borrowings, and the redeployment of $26.0 million short-term liquid investments.

    The assets of  the Company are  primarily invested in  loans to  individuals
and, to a lesser extent, the businesses located in the Bank's  market  area.  At
December  31, 1994, approximately  $841.7 million,  representing  68.8%  of  the
Company's assets,  were  comprised  of  loans,  compared  to  $786.3 million  or
65.8%  of total assets at December 31, 1993. The predominant focus of the Bank's
lending business has been to provide financing for residential real  estate.  At
December 31, 1994,  $683.6 million  or 81.2%  of the  Bank's loans  were for the
financing  of one-to-four family residences. As

                                     ------
                                       6
<PAGE>
------------------------------------------------------------------------------

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

residential mortgage  loan  activity declined  in  reaction to  the  steady  and
significant increase in interest rates during 1994, increased emphasis was given
to  financing the growing needs of the consumer loan market. Major developmental
efforts were undertaken to expand the product offerings in the consumer  lending
area  during the latter  half of 1994  to help mitigate  the expected decline in
residential mortgage lending throughout the upcoming year. A newly designed home
equity line  of  credit  and  an  unsecured line  of  credit,  combined  with  a
concentrated  effort in automobile and boat financing, will constitute the focus
of the Bank's consumer lending efforts in 1995.

    The Company continued to make progress throughout 1994 in reducing the level
of non-performing  assets,  which  include  loans past  due  90  days  or  more,
non-accrual  loans,  and  foreclosed  and  in-substance  foreclosed  assets (see
Consolidated Financial Statements--Note 1). At December 31, 1994, non-performing
assets totaled $20.8 million,  representing 1.7% of  total assets, reflecting  a
$7.4  million or 26.3% decline from  the $28.2 million of non-performing assets,
or 2.4% of total assets, at year end 1993. At December 31, 1994, foreclosed  and
in-substance  foreclosed assets totaled $10.3 million, representing .8% of total
assets, compared to $16.1 million or 1.4% of total assets at year end 1993.

    The following table sets forth non-accrual  loans and loans past due for  90
days  or more, including loans in  foreclosure ("non-performing loans"), and the
allowance for credit losses at the dates indicated:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                     DECEMBER 31,
                     ------------------------------------------------------------------------------------------------------------
                                             1994                                                   1993
                     ----------------------------------------------------  ----------------------------------------------------
                                                   ALLOWANCE FOR CREDIT                                 ALLOWANCE FOR CREDIT
                        NON-PERFORMING LOANS              LOSSES               NON-PERFORMING LOANS              LOSSES
                     --------------------------   ------------------------  -------------------------   --------------------------
                                                              % OF NON-                                              % OF NON-
                                  % OF LOANS                  PERFORMING                % OF LOANS                   PERFORMING
LOAN TYPE             BALANCE     OUTSTANDING      BALANCE       LOANS      BALANCE     OUTSTANDING      BALANCE        LOANS
<S>                  <C>        <C>              <C>          <C>          <C>        <C>              <C>          <C>
---------------------------------------------------------------------------------------------------------------------------------

                                                            (DOLLAR AMOUNTS IN THOUSANDS)

MORTGAGE
  1-4 Family         $   6,908           1.0%                              $   5,665           0.9%
  Commercial               181           0.7                                     681           2.4
  Multi-family           1,772          22.1                                   2,628          30.8
                     ---------                                             ---------
TOTAL MORTGAGE           8,861           1.2      $   4,495         50.7%      8,974           1.3      $   4,605          51.3%
                     ---------                                             ---------
CONSUMER
  HELOC                    635           0.9                                     945           1.4
  All other                463           1.7                                     750           2.8
                     ---------                                             ---------
TOTAL CONSUMER           1,098           1.1          1,266        115.3       1,695           1.8          1,193          70.4
                     ---------                                             ---------
COMMERCIAL
  Real estate
 development               271           8.3                                     623          16.3
  All other                256           1.3                                     776           2.9
                     ---------                                             ---------
TOTAL COMMERCIAL           527           2.3          1,042        197.7       1,399           4.6          1,181          84.4
                     ---------                   -----------               ---------                   -----------
TOTAL                $  10,486           1.2      $   6,803         64.9   $  12,068           1.5      $   6,979          57.8
                     ---------                   -----------               ---------                   -----------
                     ---------                   -----------               ---------                   -----------
</TABLE>

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

    The Company's loan portfolio  is segregated into  three broad categories  of
loans:  mortgage, consumer and commercial.  The Company's investment in mortgage
loans totaled $721.0  million, representing 59.0%  of total assets  at year  end
1994 compared to $660.6 million or 55.3% of total assets at year end 1993. Early
in  1994, the  Bank processed  a significant  volume of  mortgage loan closings,
predominantly for the  refinance of  residential property. The  majority of  the
refinance  activity  was for  loans previously  outstanding with  other lenders.
During the second,  third and  fourth quarters  of 1994,  requests for  mortgage
loans   declined  as   interest  rates   increased,  curtailing   mortgage  loan
originations to $164.9 million from $188.6 million in 1993.

                                     ------
                                       7
<PAGE>
------------------------------------------------------------------------------

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

    As in prior years, the Bank continued to supplement local loan  originations
through  the purchase of single family  adjustable rate mortgage loans. The Bank
purchased $21.9 million of these loans during 1994 and $8.8 million during 1993.
The origination and purchase of adjustable rate loans is an integral part of the
Bank's management of interest rate risk (see "Asset/Liability Management".)

    The Bank's  investment  in mortgages  is  primarily secured  by  residential
properties  and, to a  lesser extent, multi-family  housing. This portfolio also
includes financing for commercial  real estate and  real estate development  and
construction.  Loans  to finance  one-to-four  family residences  totaled $683.6
million or 81.2% of the Bank's total loan portfolio at year end 1994 compared to
$621.6 million, representing  79.1% of  the total  loan portfolio,  at year  end
1993.  The level of  non-performing loans totaled  $6.9 million or  1.0% of this
portfolio at year end 1994 compared to  $5.7 million or .9% of the portfolio  at
year end 1993.

    Multi-family  housing loans totaled  $8.0 million or 1.0%  of the total loan
portfolio at year end 1994  compared to $8.5 million or  1.1% of the total  loan
portfolio  at year end 1993. At  December 31, 1994, non-performing loans totaled
$1.8 million  or 22.1%  of this  portfolio. At  year end  1993 there  were  $2.6
million  or 30.8%  of non-performing loans  included in this  category. Loans to
finance commercial real estate totaled $27.0  million or 3.2% of the total  loan
portfolio at December 31, 1994, of which $.2 million or .7% were non-performing.
At  year end  1993, this portfolio  totaled $27.7 million,  representing 3.5% of
total loans, of which $.7 million or 2.4% were non-performing.

    The fourth group  of loans included  in the Bank's  mortgage portfolio  were
made to finance real estate construction, primarily residential condominiums and
single  family  residences.  During  1994,  this  portfolio  of  loans  remained
essentially unchanged at  $2.4 million or  .3% of total  loans compared to  $2.8
million  or .4% of total loans at year end  1993. At year end 1994, as with year
end  1993,  there  were  no  non-performing  real  estate  construction   loans.
Unadvanced  construction commitments approximated $1.8  million at year end 1994
compared to $.5 million at year end 1993.
                                                                               -
                                                                               -
    The  Company's  investment   in  consumer  loans   totaled  $98.0   million,
representing 11.6% of total loans at year end 1994, compared to $95.5 million or
12.1%  of total loans at year end 1993. The consumer loan portfolio is primarily
comprised of home equity  lines of credit, which  complement the Bank's  primary
business  of providing financing  for single family  residences. The home equity
line of  credit, which  is  collateralized by  the  equity in  residential  real
property,  has become the Bank's second largest investment in loans. Home equity
lines of credit totaled $130.5 million, with $70.2

         [BAR GRAPH]

      CONSUMER LOAN PORTFOLIO
      (AMOUNTS IN MILLIONS)
      at December 31,

         1990        1991         1992           1993          1994

        $16.4       $14.2       $ 34.2          $27.1         $27.8
         62.6        60.2         71.4           68.4          70.2
        -----       -----       ------          -----         -----
        $79.0       $74.4       $105.6          $95.5         $98.0



million in use at year end 1994  compared to $124.8 million, with $68.4  million
in use at year end 1993. At year end 1994, non-performing consumer loans totaled
$1.1  million or 1.1% of this portfolio. Home equity lines of credit included in
this amount  totaled $.6  million, representing  .9% of  HELOCs outstanding.  In
comparison,  at year end  1993, non-performing consumer  loans more totaled $1.7
million  or  1.8%  of  the  consumer  loan  portfolio,  including  $.9  million,
representing 1.4% of HELOCs outstanding.
    The  Company also  provides credit to  businesses located  within the Bank's
market area. The Bank's commercial lending  department invests in loans for  the
development of real estate and other

                                     ------
                                       8
<PAGE>
------------------------------------------------------------------------------

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

business  needs. The Bank's investment in commercial loans totaled $22.7 million
at year end 1994,  reflecting a $7.4  million or 24.8%  decrease from the  $30.1
million  invested at year end 1993. At  December 31, 1994, $3.3 million or 14.5%
of this portfolio was invested in loans  for the development of real estate  and
$19.4  million  or  85.5% was  invested  in  loans for  various  business needs.
Unadvanced real estate development commitments totaled $1.1 million at year  end
1994,  compared  to  $1.3  million  at year  end  1993.  At  December  31, 1994,
non-performing commercial loans  totaled $.5 million,  representing 2.3% of  the
commercial loan portfolio compared to $1.4 million or 4.6% at year end 1993.

    NON-PERFORMING   ASSETS.     The  following  table   summarizes  the  Bank's
non-performing  loans,  and  foreclosed   and  in-substance  foreclosed   assets
("non-performing assets") and restructured loans:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                   DECEMBER 31,
                                                               -----------------------------------------------------
                                                                 1994       1993       1992       1991       1990
<S>                                                            <C>        <C>        <C>        <C>        <C>
--------------------------------------------------------------------------------------------------------------------

                                                                              (AMOUNTS IN THOUSANDS)
NON-ACCRUAL LOANS:
  Mortgage                                                     $   7,675  $   6,657  $   9,756  $   7,029  $   6,524
  Consumer                                                         1,098      1,446      1,197      1,000      1,741
  Commercial                                                         527      1,399        293      3,412      3,437
                                                               ---------  ---------  ---------  ---------  ---------
TOTAL                                                              9,300      9,502     11,246     11,441     11,702
                                                               ---------  ---------  ---------  ---------  ---------
ACCRUING LOANS PAST DUE 90 DAYS:
  Mortgage                                                         1,186      2,317      3,006      4,096      4,730
  Consumer                                                            --        249          1        151        230
  Commercial                                                          --         --         --         --         --
                                                               ---------  ---------  ---------  ---------  ---------
TOTAL                                                              1,186      2,566      3,007      4,247      4,960
                                                               ---------  ---------  ---------  ---------  ---------

FORECLOSED ASSETS                                                  6,195      9,379     10,456      7,305      5,893
IN-SUBSTANCE FORECLOSED ASSETS                                     4,556      7,804     13,124     17,267     11,736
                                                               ---------  ---------  ---------  ---------  ---------
TOTAL                                                             10,751     17,183     23,580     24,572     17,629
Valuation allowance                                                  439      1,040        438        412         --
                                                               ---------  ---------  ---------  ---------  ---------
TOTAL, NET                                                        10,312     16,143     23,142     24,160     17,629
                                                               ---------  ---------  ---------  ---------  ---------
TOTAL NON-PERFORMING ASSETS                                    $  20,798  $  28,211  $  37,395  $  39,848  $  34,291
                                                               ---------  ---------  ---------  ---------  ---------
                                                               ---------  ---------  ---------  ---------  ---------
RESTRUCTURED LOANS                                             $   4,213  $   2,273  $   8,262  $   6,985         --
                                                               ---------  ---------  ---------  ---------  ---------
                                                               ---------  ---------  ---------  ---------  ---------
</TABLE>

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

    As  detailed in the table above,  the level of non-performing loans declined
from $12.1 million at year  end 1993 to $10.5 million  at year end 1994.  During
1994, the Bank made significant progress in reducing the level of foreclosed and
in-substance  foreclosed assets. At year end 1994,  the Bank had $6.2 million in
foreclosed assets,  consisting  of  37 properties,  compared  to  $9.4  million,
consisting of 44 properties at year end 1993. During 1994, the Bank reclassified
$3.2  million in loans to in-substance foreclosed  assets. At year end 1994, the
Bank had $4.6 million, consisting  of 26 properties, classified as  in-substance
foreclosed assets compared to $7.8 million, consisting of 50 properties, at year
end  1993. In the aggregate, the Bank  is carrying 63 properties, totaling $10.3
million,  net  of  a  $.4   million  valuation  allowance,  in  foreclosed   and
in-substance  foreclosed assets. This compares  to 94 properties, totaling $16.1
million, net of a $1.0 million valuation allowance, at year end 1993.

    During the past several years, as the volume of assets acquired by the  Bank
through  the foreclosure process increased and  the value of the underlying real
estate declined,  the  Bank adopted  a  policy of  reappraising  foreclosed  and
in-substance  foreclosed assets  on at  least an  annual basis.  This policy has
assisted the Bank in quantifying the  net realizable value of these assets,  and
has provided the basis, as necessary, for subsequent write-downs of the carrying
amount  of these assets. Additionally, in  order to provide for unidentified and
possible  future  declines  in  the   value  of  foreclosed  assets,  the   Bank

                                     ------
                                       9
<PAGE>
------------------------------------------------------------------------------

------------------------------------------------------------------------------
maintains  an  allowance for  estimated losses  on  foreclosed assets  through a
provision which is charged to and included in foreclosed asset expense. In 1994,
the Bank provided  $2.2 million to  this allowance compared  to $4.3 million  in
1993. During 1994, the Bank charged $2.8 million in specific write-downs against
this  allowance compared to $3.6 million during  the prior year. At December 31,
1994, the  allowance  for estimated  losses  on foreclosed  assets  totaled  $.4
million compared to $1.0 million at year end 1993.

    The  reduction  of  non-performing  assets  has  been  one  of  the  primary
objectives of the Bank  and, as noted, total  non-performing assets declined  by
$7.4  million  or  26.2%  during 1994.  A  principal  focus in  1995  will  be a
continuation of the Bank's efforts to reduce the level of non-performing assets.
Continued weakness in the local economy suggests that progress in this area  may
be  moderate. One of the measures used  to identify the trends in non-performing
assets is the level of loans past due 60 days. As noted in the table below,  the
amount  of loans past due  60 days has declined to  $6.1 million at December 31,
1994, representing .7% of the total  loan portfolio compared to $8.0 million  or
1.0% of the total loan portfolio at year end 1993.

    The following table summarizes the Bank's accruing loans past due 60 days:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                        DECEMBER 31,
                                                                    -----------------------------------------------------
                                                                      1994       1993       1992       1991       1990
<S>                                                                 <C>        <C>        <C>        <C>        <C>
-------------------------------------------------------------------------------------------------------------------------

                                                                                  (AMOUNTS IN THOUSANDS)
LOANS PAST DUE 60 DAYS:
  Mortgage                                                          $   5,014  $   7,369  $   8,829  $   9,072  $   5,062
  Consumer                                                              1,015        651        815        525        753
  Commercial                                                               62         --         95        353        870
                                                                    ---------  ---------  ---------  ---------  ---------
TOTAL                                                               $   6,091  $   8,020  $   9,739  $   9,950  $   6,685
                                                                    ---------  ---------  ---------  ---------  ---------
                                                                    ---------  ---------  ---------  ---------  ---------
</TABLE>

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

    The  foundation of the Bank's program  to reduce the level of non-performing
assets is the loan collection and workout process. In addition to the  personnel
assigned  to the collection/workout area, the  Bank has two officers responsible
for the management and sale of  foreclosed assets. This crucial function of  the
Bank  is supported by a standing committee  of the Board of Directors, comprised
of individuals experienced in  the areas of real  estate sales and  development,
which  was  established  to  assist  and  give  advice  on  the  management  and
disposition of troubled assets.

    To the extent that the Bank  ultimately takes title to troubled assets,  the
Bank  has established several  programs to facilitate  the timely disposition of
foreclosed assets. The  foundation of these  programs is to  establish fair  and
realistic  value for foreclosed assets,  taking into consideration the potential
opportunity cost associated with lengthy marketing time. The Bank augments  this
pricing  policy through  preferred Bank financing,  including special first-time
home-buyer programs. To further expand sales efforts and reduce marketing  time,
the  Bank  also  maintains  consistent marketing  programs  and  premium realtor
commissions. The employment of these programs  has enabled the Bank to sell  and
close  on 60 properties for an aggregate  consideration of $6.2 million in 1994.
During the  prior  year, the  Bank  sold and  closed  on 63  properties  for  an
aggregate consideration of $6.8 million.

    In  order  to maintain  the quality  of the  loan portfolio,  as well  as to
provide for potential losses that are inherent in the lending process, the  Bank
controls  its lending activities  through adherence to  loan policies adopted by
the Board  of Directors  and stringent  underwriting standards.  To provide  for
possible  losses within the  loan portfolio, the  Company maintains an allowance
for credit  losses.  The  allowance  for credit  losses  is  maintained  through
provisions charged to

                                     ------
                                       10
<PAGE>
------------------------------------------------------------------------------

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

income.  These  provisions  are  determined on  a  quarterly  basis,  based upon
management's review  of  the  anticipated  uncollectability  of  loans,  current
economic  conditions, historical trend analysis,  real estate deflation factors,
overall portfolio  quality, specific  problem  loans and  an assessment  of  the
adequacy of the allowance for credit losses. Based on these factors, the Company
provided $2.3 million to the allowance for credit losses during 1994 compared to
$2.5  million during 1993. During the year, the Bank wrote off $2.5 million (net
of recoveries). At  December 31, 1994  the allowance for  credit losses  totaled
$6.8  million which includes $1.8 million allocated to the loans acquired in the
Burritt transaction. In comparison, the allowance for credit losses totaled $7.0
million at year  end 1993  which included $2.3  million allocated  to the  loans
acquired in the Burritt transaction (see Consolidated Financial Statements--Note
13).  The allowance for credit losses  represented 64.9% of non-performing loans
at year end 1994, compared to 57.8% at year end 1993.

    The following table summarizes the transactions in the allowance for  credit
losses for the periods indicated:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                    AT AND FOR THE YEARS ENDED
                                                                                           DECEMBER 31,
                                                                                  -------------------------------
                                                                                    1994       1993       1992
<S>                                                                               <C>        <C>        <C>
-----------------------------------------------------------------------------------------------------------------

                                                                                      (AMOUNTS IN THOUSANDS)
MORTGAGE LOANS
  Balance at beginning of period                                                  $   4,605  $  11,166  $   2,180
  Provision for credit losses                                                         1,675      1,925        825
  Acquired allowance                                                                     --     (5,958)     9,026
  Loan charge-offs                                                                   (1,848)    (2,857)      (941)
  Recoveries                                                                             63        329         76
                                                                                  ---------  ---------  ---------
  BALANCE AT END OF PERIOD                                                        $   4,495  $   4,605  $  11,166
                                                                                  ---------  ---------  ---------
                                                                                  ---------  ---------  ---------
CONSUMER LOANS
  Balance at beginning of period                                                  $   1,193  $   1,987  $     704
  Provision for credit losses                                                           600         50        125
  Acquired allowance                                                                     --         (5)     1,328
  Loan charge-offs                                                                     (573)      (860)      (211)
  Recoveries                                                                             46         21         41
                                                                                  ---------  ---------  ---------
  BALANCE AT END OF PERIOD                                                        $   1,266  $   1,193  $   1,987
                                                                                  ---------  ---------  ---------
                                                                                  ---------  ---------  ---------
COMMERCIAL LOANS
  Balance at beginning of period                                                  $   1,181  $     784  $     790
  Provision for credit losses                                                            50        500        425
  Loan charge-offs                                                                     (195)      (114)      (660)
  Recoveries                                                                              6         11        229
                                                                                  ---------  ---------  ---------
  BALANCE AT END OF PERIOD                                                        $   1,042  $   1,181  $     784
                                                                                  ---------  ---------  ---------
                                                                                  ---------  ---------  ---------
TOTAL ALLOWANCE FOR CREDIT LOSSES
  Balance at beginning of period                                                  $   6,979  $  13,937  $   3,674
  Provision for credit losses                                                         2,325      2,475      1,375
  Acquired allowance                                                                     --     (5,963)    10,354
  Loan charge-offs                                                                   (2,616)    (3,831)    (1,812)
  Recoveries                                                                            115        361        346
                                                                                  ---------  ---------  ---------
  BALANCE AT END OF PERIOD                                                        $   6,803  $   6,979  $  13,937
                                                                                  ---------  ---------  ---------
                                                                                  ---------  ---------  ---------
</TABLE>

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

    In  addition to collection and workout efforts, management also monitors and
works closely with certain borrowers that may experience financial difficulties.
The debtors may be experiencing cash  flow problems which inhibit their  ability
to  service  their debt  in  accordance with  its terms.  This  may result  in a
modification of loan terms in  order to assist a  debtor who has been  adversely
affected  by the state of  the economy. The modification of  terms may be in the
form of the waiver of  principal payments, a reduction  in the interest rate  or
the  waiver of interest payments for a specified period of time. At December 31,
1994, in addition to non-performing assets,  the Bank had $4.2 million in  loans
which have been restructured.

                                     ------
                                       11
<PAGE>
------------------------------------------------------------------------------

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

    The  Bank's securities portfolio was $322.1 million or 26.4% of total assets
at December 31, 1994, virtually unchanged from $322.6 million or 27.0% of  total
assets  at December  31, 1993.  The securities  portfolio serves  primarily as a
source of  liquidity  and  as  a  vehicle to  help  balance  the  interest  rate
sensitivity  of the  Bank. Notwithstanding the  need for  liquidity and interest
rate sensitivity, the portfolio is also  structured for yield. The Bank  adopted
Statement  of Financial Accounting Standards No. 115 ("SFAS 115") as of December
31, 1993. Under the provisions of SFAS 115 the Bank's securities are  classified
into  one of  three categories: held-to-maturity,  available-for-sale or trading
(see Consolidated Financial Statements--Notes 1 &  2). At December 31, 1994  the
Bank  had  securities totaling  $104.7  million classified  as held-to-maturity,
compared to $66.3 million at December 31, 1993. These investments are  primarily
comprised  of intermediate  and long-term fixed  rate mortgage-backed securities
and are carried at amortized  cost. Securities classified as  available-for-sale
at  December  31, 1994  totaled $216.7  million, compared  to $256.3  million at
December  31,  1993.  The  available-for-sale  category  at  year-end  1994  was
principally   comprised  of  mortgage-backed  securities  with  adjustable  rate
interest  features.  SFAS  115  also  requires  that  securities  classified  as
available-for-sale  be carried at fair value,  with unrealized gains and losses,
net of tax effect, reported as a separate component of stockholders' equity.  At
December 31, 1994, as a result of the sustained increases in interest rates that
occurred  throughout most of 1994  and their effect on  the market values of the
securities classified  as available-for-sale,  the Bank  recorded an  unrealized
loss,  net of  tax effect,  of $5.6 million  which is  included in stockholders'
equity. At  December 31,  1993, the  Bank had  an unrealized  gain, net  of  tax
effect,  of  $1.3  million.  The trading  portfolio,  which  consists  of equity
securities, totaled $.8 million at year-end  1994. This portfolio is carried  at
fair  value with unrealized gains or losses  included in earnings. There were no
securities classified as trading in 1993.

    Cash and cash  equivalents were $18.6  million at December  31, 1994  versus
$43.1  million at December 31, 1993. The $24.5 million decrease in cash and cash
equivalents during 1994, as mentioned previously, resulted from the redeployment
of federal  funds  sold into  other  earning assets,  predominantly  residential
mortgage loans.
                                                                               -
                                                                               -
    FUNDING  SOURCES.   The investment  activities of  the Bank  are funded from
several sources. The primary source of funds is provided by local depositors and
is complemented by advances  from the FHLBB. In  addition, the Bank is  provided
with  a steady flow  of funds from  the amortization and  prepayment of loans as
well as  the amortization  and maturity  of securities.  The Bank  also  derives
funds,  from time to time,  through the sale of  loans into the secondary market
and allocates the

         [BAR GRAPH]

      TOTAL DEPOSITS
      (AMOUNTS IN MILLIONS)
      at December 31,

         1990        1991         1992           1993          1994

       $471.7      $522.2       $994.9       $1,006.2      $1,027.7


proceeds  in  accordance  with   established  asset  and  liability   management
objectives.

    In  1994,  deposits  increased  by $21.5  million  or  2.1%,  after interest
credited of $35.9 million, from $1.01 billion, funding 84.3% of total assets  at
year end 1993, to $1.03 billion, funding 84.1% of total assets at year end 1994.
In  comparison,  deposits  increased by  $11.3  million or  1.1%  after interest
credited of $37.6 million in 1993. Retail deposits are essentially derived  from
the communities in which the Bank's offices are located. The Bank offers  a wide
variety of  deposit  accounts  which  include  money  market  deposit  accounts,
certificates  of deposit and regular savings.

    The  Bank also utilizes the FHLBB as an alternative source of funds. At year
end 1994, FHLBB

                                     ------
                                       12
<PAGE>
------------------------------------------------------------------------------

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

advances totaled  $111.1 million,  funding  9.1% of  total assets,  compared  to
$105.0  million, funding 8.8% of total assets at year end 1993. The flexibility,
pricing and repricing characteristics of the funding alternatives offered by the
FHLBB have allowed the Bank to match-fund fixed rate commercial mortgage  loans,
one  year adjustable rate  mortgage loans and  home equity lines  of credit. The
Bank has also  employed funds from  the FHLBB  to fund the  purchase of  various
mortgage-backed securities.

    Amortization,  prepayments and the  sale of loans  into the secondary market
supplied the Bank with an additional $123.0 million in investable funds in 1994,
compared to  $195.0  million in  1993.  In keeping  with  the Bank's  asset  and
liability  management objectives, the Bank periodically may sell loans. The Bank
sold $12.1 million in loans in 1994 compared to $30.0 million in 1993. The  Bank
has  retained servicing on  all loans that  have been sold  and, at December 31,
1994, was servicing $129.3 million  of mortgage loans for others.  Additionally,
at December 31, 1994, the Bank had $55.2 million in loans identified as held-for
sale.

    CAPITAL  RESOURCES.    The Federal  Reserve  Board (the  "FRB")  has adopted
risk-based capital standards which require bank holding companies to maintain  a
minimum  ratio of total capital to risk-weighted assets of 8.0%. Of the required
capital, 4.0%  must  be tier  1  capital. Tier  1  capital is  primarily  common
stockholders'  equity and  certain categories  of perpetual  preferred stock. As
part of the  Burritt transaction (See  Consolidated Financial Statements--  Note
13),  Derby paid the FDIC  a premium of $6.2 million.  Of the premium paid, $5.0
million was recorded as a core deposit intangible. The amortized balance of $3.5
million at December  31, 1994, in  addition to approximately  $149,000 of  other
intangible  assets resulting from  the transaction, are  required to be deducted
from the  Company's  and the  Bank's  capital prior  to  determining  regulatory
capital  requirements. After giving effect to the transaction, the Company had a
ratio of total capital to  risk-weighted assets of 11.4% and  a ratio of tier  1
capital to risk-weighted assets of 10.4% at December 31, 1994.

    The  Board  has  supplemented  the risk-based  capital  requirements  with a
required minimum leverage ratio  of 3% of  tier 1 capital  to total assets.  The
Board  indicated that all but the  most highly-rated holding companies, however,
should maintain a leverage ratio of 4% to 5% of tier 1 capital to total  assets.
At  December 31, 1994, the Company had a ratio of tier 1 capital to total assets
of 5.6%.

    Derby Savings Bank is  also required by the  FDIC to meet risk-based  ratios
the  same as  those adopted by  the FRB for  the Company. At  December 31, 1994,
Derby Savings' ratio of total capital to risk-weighted assets was 11.2% and  its
ratio of tier 1 capital to risk-weighted assets was 10.2%.

    The  FDIC has also adopted a minimum leverage  ratio of 3% of tier 1 capital
to total assets. The FDIC has also indicated that all but the most highly  rated
banks  should maintain a leverage ratio  of 4% to 5% of  tier 1 capital to total
assets. Derby Savings' ratio of tier 1  capital to total assets at December  31,
1994 was 5.5%.

    Derby entered into a Memorandum of Understanding (the "Memorandum") with the
FDIC in April 1992, which required Derby to maintain a minimum tier 1 capital to
total  asset ratio of 5.5%. In connection with the Burritt transaction, the FDIC
modified the  terms of  the Memorandum  which pertained  to the  maintenance  of
capital ratios. The Memorandum initially required that the Bank maintain a ratio
of leverage capital to total assets of at least 5.5% and if the ratio fell below
7%, the Bank was required to notify the FDIC and the Connecticut Commissioner of
Banks.  The modification required Derby to have leverage capital in excess of 5%
of total assets by December 31, 1993  and leverage capital at or above 5.75%  of
total assets by December 31, 1994. However, management of the Bank has requested
and

                                     ------
                                       13
<PAGE>
------------------------------------------------------------------------------

------------------------------------------------------------------------------
the  FDIC has approved an extension of the December 31, 1994 target date to June
30, 1995. At  December 31,  1994, the Bank's  leverage capital  to total  assets
ratio  was 5.5%. The Bank expects to achieve the June 30, 1995 capital target of
5.75% through maintaining asset size at current levels and earnings retention.

    Under the prompt corrective action regulation recently adopted by the  FDIC,
which  became effective on December 19, 1992, a savings bank will be considered:
(i) "well capitalized" if the savings bank has a total risk-based capital  ratio
of  10% or greater,  a tier 1 risk-based  capital ratio of 6%  or greater, and a
leverage ratio of 5% or greater (provided the savings bank is not subject to  an
order,  written agreement, capital directive or prompt corrective action to meet
and  maintain  a  specified  capital  level  for  any  capital  measure);   (ii)
"adequately capitalized" if the institution has a total risk-based capital ratio
of  8% or greater,  a tier 1  risk-based capital ratio  of 4% or  greater, and a
leverage ratio of  4% or  greater (3%  or greater  if the  institution is  rated
composite  1 in its most recent report of examination); (iii) "undercapitalized"
if the institution has a total risk-based capital ratio that is less than 8%,  a
tier  1 risk-based capital ratio that is less  than 4% (3% if the institution is
rated composite 1 in its most recent report of examination); (iv) "significantly
undercapitalized" if the institution has  a total risk-based capital ratio  that
is  less than 6%, a tier  1 risk-based capital ratio that  is less than 3%, or a
leverage ratio that is  less than 3%; and  (v) "critically undercapitalized"  if
the  institution has a ratio of tangible equity to total assets that is equal to
or less  than 2%.  The regulation  also permits  the FDIC  to determine  that  a
savings  bank should be  placed in a  lower category based  on other information
such as a  savings institution's  examination report, after  written notice.  At
December  31, 1994, the  Bank met the  "well capitalized" criteria  based on its
capital ratios at that date.

                             RESULTS OF OPERATIONS

    The net  income of  the  Company is  principally  derived from  the  banking
operation  of its wholly owned subsidiary, Derby Savings Bank. The net income of
Derby Savings is  dependent to a  substantial extent on  the difference  between
interest  and  fee  income on  its  loans  plus interest  and  dividends  on its
securities portfolio  and  its cost  of  money, consisting  principally  of  the
interest  paid on its deposit accounts and, to a lesser extent, interest paid on
its borrowings.

    The difference between interest income  and interest expense is referred  to
as  net interest  income. The difference  between the  combined weighted average
yield on loans and securities and the combined weighted average cost of deposits
and borrowings is referred to as  the net interest rate spread. Interest  income
from  interest-earning assets  depends primarily  on the  volume of  such assets
outstanding during the period  and the interest rates  and fees earned  thereon.
Derby  Savings' interest expense is a function of the average amount of deposits
and borrowed money  outstanding during the  period and the  interest rates  paid
thereon.

    The  following table  reflects average yields  and costs  during the periods
indicated.

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

<TABLE>
<CAPTION>
                                                                             FOR THE YEARS ENDED DECEMBER 31,
                                                                ----------------------------------------------------------
                                                                   1994        1993        1992        1991        1990
<S>                                                             <C>         <C>         <C>         <C>         <C>
--------------------------------------------------------------------------------------------------------------------------
AVERAGE YIELD:
Mortgage loans                                                       6.73%       7.23%       8.47%       9.75%      10.13%
Other loans                                                          8.25        7.61        7.79        9.87       10.98
Securities                                                           5.75        5.17        6.25        7.86        8.29
  All interest-earning assets                                        6.58        6.54        7.87        9.51       10.17
AVERAGE COST:
Deposits                                                             3.61        3.81        4.59        6.71        7.75
Borrowings                                                           5.53        5.48        6.15        7.45        8.62
  All interest-bearing liabilities                                   3.82        3.99        4.83        6.83        7.89
NET INTEREST RATE SPREAD                                             2.76        2.55        3.04        2.68        2.28
NET YIELD ON AVERAGE INTEREST-EARNING ASSETS (A)                     2.94        2.68        3.24        3.02        2.85
<FN>
(A) NET INTEREST INCOME DIVIDED BY AVERAGE INTEREST-EARNING ASSETS.
</TABLE>

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

                                     ------
                                       14
<PAGE>
------------------------------------------------------------------------------

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

              COMPARISON OF YEARS ENDED DECEMBER 31, 1994 AND 1993

    GENERAL.  Net income for the year ended December 31, 1994 totaled $5,710,000
or $1.95 per  share (fully diluted)  compared to $6,474,000  or $2.25 per  share
(fully  diluted) for the prior year. Net  income for 1993 includes $1,548,000 or
$.54 per  share  (fully  diluted)  attributable to  the  adoption  of  Financial
Accounting  Standards  Board  Statement  No.  109.  This  amount  represents the
cumulative effect of a change in  accounting for income taxes effective  January
1,  1993. Net income for 1994 represents a $784,000 or 15.9% increase above 1993
income before the  cumulative effect of  the change in  accounting principle  of
$4,926,000  or $1.71  per share  (fully diluted).  As a  result of  the 5% stock
dividend declared by the Company on February 15, 1995, the per share amounts for
the current and prior periods have been retroactively adjusted. The  improvement
in  net income was primarily  attributable to $4.0 million  or 12.9% increase in
net interest income and a $1.5 million or 5.5% decline in non-interest  expense.
These  improvements were offset, in part, by  a $4.2 million or 57.8% decline in
non-interest income.

    For 1994, net income represented a return on average assets and a return  on
average  stockholders' equity of .47% and  8.34%, respectively, compared to .54%
and 10.30%,  excluding  the  effect  of  the  change  in  accounting  principle,
respectively, for 1993.

    INTEREST  INCOME.    Interest  and  fee income  on  loans  and  interest and
dividends on the securities portfolio increased $3.0 million or 4.0% from  $74.3
million  during  1993 to  $77.3 million  during 1994.  The increase  in interest
income was essentially due  to the increased  volume of interest-earning  assets
resulting  from a modest growth in the volume of average assets and a decline in
the volume of average non-interest-earning assets.

         [BAR GRAPH]

      INTEREST INCOME
      (AMOUNTS IN MILLIONS)
      Years ended December 31,

         1990        1991         1992           1993          1994

        $59.7       $57.8        $54.1          $74.3         $77.3



    Average interest-earning assets increased $36.5 million or 3.2% during  1994
compared  to the prior year. The increase in average interest-earning assets was
concentrated within the loan portfolio  which increased $85.1 million or  11.6%,
while the average of all other interest-earning assets declined $48.6 million or
12.0%. These changes highlight the Bank's efforts, during 1994, to place
greater  emphasis  on  loans as  opposed  to  securities. The  average  yield on
interest-earning assets improved by 4 basis points (100 basis points equals  1%)
from 6.54% during 1993 to 6.58% during 1994.

    INTEREST  EXPENSE.   Interest expense  decreased $1.0  million or  2.3% from
$43.8 million during 1993 to $42.8 million during 1994. The decline in  interest
expense  was due to  a decline in the  average cost of  funds during the current
year which  was partially  offset  by the  interest  expense resulting  from  an
increase in average interest-bearing liabilities.

                                     ------
                                       15
<PAGE>
------------------------------------------------------------------------------

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

                                                                               -
                                                                               -
    Average  interest-bearing liabilities increased $20.4 million or 1.9% during
1994 compared  to the  prior year.  The growth  was essentially  evenly  divided
between  average  deposits which  increased $10.6  million  or 1.1%  and average
borrowed funds, consisting of  FHLBB advances, which  increased $9.8 million  or
8.7%.  Although the level of interest rates trended upward through most of 1994,
the Bank's average cost of  funds lagged behind this  trend. In addition to  the
lag effect of repricing

         [BAR GRAPH]

      NET INTEREST INCOME
      (AMOUNTS IN MILLIONS)
      Year ended December 31,

         1990        1991         1992           1993          1994

        $16.7       $18.3        $22.3          $30.5         $34.5


certificates  of deposit  throughout 1994, the  interest rates paid  by the Bank
were, for the  most part,  at levels  less than  the general  level of  interest
rates.  As a result, the  Bank's average cost of  funds declined 17 basis points
from 3.99% for 1993 to 3.82% for 1994.

    NET INTEREST INCOME.   Net  interest income,  the primary  component of  the
Company's  earnings, increased $4.0  million or 12.9% to  $34.5 million for 1994
from $30.5 million for 1993.   As a result  of  the   4 basis  point improvement
in the average yield on interest-earning assets and the 17 basis  point  decline
in  the average cost of interest-bearing  liabilities,  the  net  interest  rate
spread increased 21  basis points  to  2.76%  for  1994  from  2.55%  for  1993.
Additionally, the Company's net yield  on interest-earning assets averaged 2.94%
for 1994 compared to 2.68%  for 1993.

         [BAR GRAPH]

      NET INTEREST RATE SPREAD
      Years ended December 31,

         1990        1991         1992           1993          1994

        2.28%       2.68%        3.04%          2.55%         2.76%



                                                                               -
                                                                               -
    The following table summarizes net interest income.

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                       FOR THE YEARS ENDED DECEMBER 31,
                                             -----------------------------------------------------
                                               1994       1993       1992       1991       1990
<S>                                          <C>        <C>        <C>        <C>        <C>
--------------------------------------------------------------------------------------------------

                                                            (AMOUNTS IN THOUSANDS)
INTEREST INCOME:
Loans                                        $  56,802  $  53,428  $  44,568  $  51,208  $  56,042
Securities                                      20,480     20,907      9,576      6,588      3,627
                                             ---------  ---------  ---------  ---------  ---------
Total                                           77,282     74,335     54,144     57,796     59,669
                                             ---------  ---------  ---------  ---------  ---------
INTEREST EXPENSE:
Deposits                                        36,008     37,599     25,493     32,585     35,182
Borrowings                                       6,810      6,217      6,392      6,884      7,753
                                             ---------  ---------  ---------  ---------  ---------
Total                                           42,818     43,816     31,885     39,469     42,935
                                             ---------  ---------  ---------  ---------  ---------
NET INTEREST INCOME                          $  34,464  $  30,519  $  22,259  $  18,327  $  16,734
                                             ---------  ---------  ---------  ---------  ---------
                                             ---------  ---------  ---------  ---------  ---------
</TABLE>

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

    PROVISION  FOR CREDIT LOSSES.   During 1994, the  Bank provided $2.3 million
for credit  losses compared  to $2.5  million during  1993. In  addition to  the
provision  for credit losses, the Bank  also provided $2.2 million for estimated
losses on foreclosed assets  during 1994 compared to  $4.3 million during  1993.
These  provisions are  included in  foreclosed asset  expense (see "Non-interest
expense").

    NON-INTEREST INCOME.   Non-interest income  is derived from  fees which  the
Bank  charges for various loan and deposit account services, fees generated from
other ancillary  services provided  by the  Bank, and  net securities  and  loan
gains.  During 1994 the income generated from these sources totaled $3.1 million
compared to  $7.3 million  for the  prior year,  reflecting a  decrease of  $4.2
million or 57.8%.

    Service  charges and  other fee  income declined  $3.6 million  or 59.7% and
totaled $2.5 million for  1994 compared to $6.1  million earned in 1993.  During
1993,  as part of the Burritt transaction,  the Bank was servicing loans for the
FDIC on an interim  basis (through September 30,  1993), which resulted in  $3.7
million in fee income.

                                     ------
                                       16
<PAGE>
------------------------------------------------------------------------------

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

    Net  securities  and  loan  gains  totaled  $648,000  in  1994  compared  to
$1,256,000 in 1993, reflecting a decline of $608,000 or 48.4%. This decline  was
due  to a decline in the volume of  loans sold at net gains during 1994 compared
to 1993. In keeping  with the Bank's asset  and liability management  objectives
(see  "Asset/Liability Management"), the Bank may sell fixed rate mortgage loans
in the secondary markets.  In 1994, the  Bank sold $12.1  million in fixed  rate
mortgage  loans, resulting in gains of  $102,000 compared to fixed rate mortgage
loan sales of $30.0 million in 1993,  resulting in gains of $834,000. The  Bank,
during  1994, realized net gains  of $546,000 on the  sale of various securities
compared to net gains of $422,000 in 1993. The proceeds from these  transactions
have  been  allocated  to  fund  the Bank's  loan  demand  and  other securities
purchases.

    NON-INTEREST EXPENSE.  Non-interest expense  totaled $25.6 million or  2.09%
of  average assets  during 1994  compared to $27.1  million or  2.27% of average
assets in 1993.  The $1.5  million or  5.5% decrease  in the  Company's cost  of
operations  was due  to a  decline in foreclosed  asset expense  which more than
offset increases in several other categories of expense during 1994 compared  to
1993.

    Salaries  and employee benefits, the largest component of the Company's cost
of operations, increased $.5  million or 5.2% from  $9.6 million during 1993  to
$10.1  million  during  1994. Salaries  increased  $74,000 or  1.0%  during 1994
compared to the prior  year. This increase resulted  from the exercise of  stock
appreciation rights which resulted in compensation expense of $118,000. Employee
benefits  increased $.4 million or  21.1% during the year  from $1.9 million for
1993 to  $2.3 million  in 1994.  The  increased cost  of employee  benefits  was
primarily  in pension and postretirement benefit costs, reflecting the increased
number of eligible participants resulting from the Burritt transaction.

    During 1994,  the Bank  continued  to incur  expenses with  the  foreclosure
process  and the  management of  foreclosed and  in-substance foreclosed assets.
These expenses  include  all of  the  direct costs  associated  with  acquiring,
holding,  managing, marketing and  disposing of these assets.  In 1994, the Bank
incurred foreclosed asset  expenses of $.8  million compared to  $.9 million  in
1993  (see Consolidated Financial Statements--Note  4). Subsequent to an initial
estimate  of  value  of  the  underlying  real  estate  securing  loans  in  the
foreclosure process, the Bank updates appraisals at least on an annual basis. In
order  to provide for unidentified and possible  future declines in the value of
foreclosed assets  the  Bank maintains  an  allowance for  estimated  losses  on
foreclosed  assets. For the year ended December 31, 1994, the Bank provided $2.2
million to  this allowance  compared to  $4.3 million  for the  prior year.  The
Company   expects   that  until   the  level   of  foreclosed   assets  declines
substantially, foreclosed asset expense will continue to be significant.

    The FDIC insurance  premium paid by  the Bank in  1994 totaled $2.8  million
compared  to  $2.4 million  in 1993.  The increased  volume of  insured deposits
assumed in connection with the Burritt transaction and the lag in computing  the
FDIC insurance premium, in large part, accounted for the increase in the premium
paid in 1994 compared to 1993. In February 1995, the FDIC proposed to reduce the
current  deposit  insurance assessment  rate range  of .23%  to .31%  of insured
deposits to a range of .04% to .31% once the reserve ratio for BIF reaches 1.25%
of total insured deposits. Under the proposal, "well-capitalized" banks, such as
the Bank, would pay insurance premiums within a range of .04% to .21% of insured
deposits, compared to the current assessment rate range for such institutions of
.23% to .29%. The proposal would permit  the FDIC to adjust the assessment  rate
schedule by up to .05% for all risk classifications.

    Data  processing expense totaled $1.3 million in 1994, reflecting a decrease
of $.7 million  or 35.0%  compared to  the $2.0  million incurred  in 1993.  The
decline  is largely  attributable to  the elimination,  in the  third quarter of
1993, of  the  former data  processing  center  operated by  Burritt.  The  Bank
continued  to operate the center  through August 1993 in  order to service loans
for the FDIC. (See Consolidated Financial Statements--Note 13).

                                     ------
                                       17
<PAGE>
--------------------------------------------------------------------------------

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

    Marketing  expense increased $.5 million or  62.5% from $.8 million for 1993
to $1.3 million for 1994. The  increase reflects the increased promotion of  the
Bank's products and services to the markets it serves.

    As required by the Statement of Financial Accounting Standards No. 91 ("SFAS
91"),  "Accounting for Non-refundable Fees and Costs Associated with Originating
or Acquiring Loans and Initial Direct Costs of Leases," the Bank defers  certain
direct costs resulting from the origination of loans, which will be amortized as
an  adjustment of yield  over the contractual  term of the  related loans. These
deferred costs, which are principally  comprised of salaries, employee  benefits
and other loan expenses, totaled approximately $1.5 million during 1994 compared
to $1.8 million during 1993.


         [BAR GRAPH]

      NON-INTEREST EXPENSE
      (AMOUNTS IN THOUSANDS)
      Years ended December 31,

                    1990       1991       1992        1993        1994

Foreclosed Asset  $   175   $ 2,547    $ 3,747     $ 4,801     $ 2,904
FDIC Insurance        552     1,016      1,196       2,435       2,770
All Other           9,479     9,603     10,954      19,877      19,936
                  -------   -------    -------     -------     -------
                  $10,206   $13,166    $15,897     $27,113     $25,610

    NET  NON-INTEREST  MARGIN.    The net  non-interest  margin,  the difference
between non-interest income and non-interest expense, as a percentage of average
assets, declined by 18 basis points  during 1994 compared to 1993.  Non-interest
income  decreased 36  basis points  from .61% during  1993 to  .25% during 1994.
Non-interest expense decreased 18 basis points  from 2.27% during 1993 to  2.09%
during 1994.

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

                    NET NON-INTEREST INCOME/EXPENSE ANALYSIS
                        (AS A PERCENT OF AVERAGE ASSETS)

<TABLE>
<CAPTION>
                                                           FOR THE YEARS ENDED DECEMBER 31,
                                                 -----------------------------------------------------
                                                   1994       1993       1992       1991       1990
<S>                                              <C>        <C>        <C>        <C>        <C>
------------------------------------------------------------------------------------------------------

NON-INTEREST INCOME                                    .25        .61        .42        .26        .46
                                                 ---------  ---------  ---------  ---------  ---------
NON-INTEREST EXPENSE
  Foreclosed asset                                     .24        .40        .51        .39        .04
  FDIC insurance                                       .23        .20        .16        .16        .09
  Other                                               1.62       1.67       1.49       1.49       1.55
                                                 ---------  ---------  ---------  ---------  ---------
TOTAL NON-INTEREST EXPENSE                            2.09       2.27       2.16       2.04       1.68
                                                 ---------  ---------  ---------  ---------  ---------
NET NON-INTEREST MARGIN                              (1.84)     (1.66)     (1.74)     (1.77)     (1.22)
                                                 ---------  ---------  ---------  ---------  ---------
                                                 ---------  ---------  ---------  ---------  ---------
</TABLE>

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

    PROVISION FOR INCOME TAXES.  The provision for income taxes for 1994 totaled
$3.9  million, reflecting  a 40.7%  effective income  tax rate  compared to $3.3
million, representing  an effective  income  tax rate  of  40.5% for  1993  (see
Consolidated Financial Statements--Note 9).

              COMPARISON OF YEARS ENDED DECEMBER 31, 1993 AND 1992

    GENERAL.    For  the  year  ended  December  31,  1993,  net  income totaled
$6,474,000 or $2.25 per  share (fully diluted) compared  to $4,841,000 or  $1.74
per  share (fully  diluted) for  the prior  year. Net  income for  1993 includes
$1,548,000 or $.54  per share  (fully diluted)  resulting from  the adoption  of
Financial  Accounting Standards Board Statement  No. 109. This amount represents
the cumulative  effect of  a change  in accounting  for income  taxes  effective
January  1, 1993.  Net income for  the year  ended December 31,  1993 before the
cumulative effect of the  change in accounting  principle totaled $4,926,000  or
$1.71 per share (fully diluted).

                                     ------
                                       18
<PAGE>
--------------------------------------------------------------------------------

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

    Although net income before the cumulative effect of the change in accounting
principle  for 1993  approximated net  income for the  prior year,  there were a
number of changes in the components  of net income. Net interest income  totaled
$30.5  million for  1993, an increase  of $8.3  million or 37.1%  over the prior
year. Additionally, for  1993 compared  to the prior  year, non-interest  income
increased  $4.3 million or  139.1%. However, these  increases were substantially
offset by a $1.1 million  or 80.0% increase in  the provision for credit  losses
and  a  $11.2 million  or  70.6% increase  in  non-interest expense  during 1993
compared to 1992.

    For 1993, net income represented a return on average assets and a return  on
average  stockholders' equity of .54% and 10.30%, respectively, compared to .66%
and 8.44%, respectively, for 1992.

    INTEREST INCOME.    Interest  and  fee income  on  loans  and  interest  and
dividends  on the  securities portfolio  increased $20.2  million or  37.3% from
$54.1 million during 1992 to $74.3 million during 1993. The increase in interest
income was essentially due  to the increased  volume of interest-earning  assets
resulting   from   the   Burritt   transaction   (see   Consolidated   Financial
Statements--Note 13), the effect of which  was partially offset by a decline  in
the average effective yield on interest-earning assets.

    Average  interest-earning assets  increased $449.5  million or  65.4% during
1993 compared  to the  prior  year. Reflecting  the  composition of  the  assets
acquired  in connection  with the  Burritt transaction,  which was  completed in
December 1992, average loans outstanding increased $198.0 million or 37.0%,  and
the  average of  all other interest-earning  assets increased  $251.5 million or
164.1%. In  partial settlement  of the  Burritt transaction,  the FDIC  advanced
approximately  $225  million  to  the  Bank  which  was  primarily  invested  in
mortgage-backed securities and federal funds sold. The effective rates of return
on these investments  were at  levels less than  the weighted  average yield  on
previously  outstanding assets. This,  in addition to  the continuing decline in
the level of interest rates during 1993, given the interest rate sensitivity  of
the  Bank's assets,  reduced the  Company's effective  yield on interest-earning
assets. The average yield on  interest-earning assets declined 133 basis  points
from 7.87% during 1992 to 6.54% during 1993.

    For  the  year  ended December  31,  1993,  interest on  loans  included the
amortization of  previously  deferred  loan  origination  fees,  net  of  costs,
totaling  $570,000, which increased the yield on average interest-earning assets
by 5 basis  points. For  1992, interest on  loans included  the amortization  of
previously deferred fees, net of costs, which totaled $636,000 and increased the
yield on average interest-earning assets by 9 basis points.

    INTEREST  EXPENSE.  Interest  expense increased $11.9  million or 37.4% from
$31.9 million during 1992 to $43.8 million during 1993. This increase was due to
a $439.5  million  or 66.6%  increase  in average  interest-bearing  liabilities
outstanding,  the effect  of which  was partially offset  by the  decline in the
average cost of funds during 1993.

    The increase  in  average  interest-bearing  liabilities  was  primarily  in
deposits  which increased  $430.0 million  or 77.4%  and reflected  the deposits
assumed in  connection with  the Burritt  transaction. Average  borrowed  funds,
primarily  FHLBB advances, which  serve as the  Bank's secondary funding source,
totaled  $113.4  million  during  1993,   reflecting  an  increase  in   average
outstanding  balances  of  $9.5  million or  9.1%  over  1992.  Throughout 1993,
interest  rates  gradually  trended  downward,  and  given  the  short-term  and
interest-rate  sensitive structure  of the  Bank's interest-bearing liabilities,
the average cost of funds declined 84 basis points from 4.83% for 1992 to  3.99%
for  1993.  This decline  in  the average  cost  of funds  partially  offset the
interest expense resulting from the increase in the volume of average  interest-
bearing liabilities outstanding during 1993 compared to 1992.

                                     ------
                                       19
<PAGE>
--------------------------------------------------------------------------------

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

    NET  INTEREST INCOME.   Net  interest income,  the primary  component of the
Company's earnings, increased $8.3 million or 37.1% from $22.3 million for  1992
to   $30.5  million  for   1993  as  a   result  of  the   increased  volume  of
interest-earning assets resulting from the  Burritt transaction. As a result  of
the  133 basis point decline in the average yield on interest-earning assets and
the 84 basis point decline in the average cost of interest-bearing  liabilities,
the  net interest rate  spread declined 49  basis points from  3.04% for 1992 to
2.55% for 1993. Additionally, the Company's net yield on interest-earning assets
averaged 2.68% for 1993 compared to 3.24% for 1992.

    PROVISION FOR CREDIT LOSSES.   During 1993, the  Bank provided $2.5  million
for credit losses compared to $1.4 million during 1992. During the third quarter
of  1993, the FDIC performed  its annual examination of  the Bank. The provision
for credit losses made during 1993 reflects the additional provision for  credit
losses  recommended  by the  FDIC examiners.  In addition  to the  provision for
credit losses,  the Bank  also provided  $4.3 million  for estimated  losses  on
foreclosed  assets  during  1993 compared  to  $3.2 million  during  1992. These
provisions  are  included  in   foreclosed  asset  expense  (see   "Non-interest
expense").

    NON-INTEREST  INCOME.   Non-interest income is  derived from  fees which the
Bank charges for various loan and deposit account services, fees generated  from
other ancillary services provided by the Bank and net securities and loan gains.
During  1993  the  income  generated from  these  sources  totaled  $7.3 million
compared to $3.1  million for  the prior year,  reflecting an  increase of  $4.2
million or 139.1%.

    Service  charges  and  other  fee  income  totaled  $6.1  million  for 1993,
reflecting a $4.3  million or 238.9%  increase over the  $1.8 million earned  in
1992.  As part of the Burritt transaction,  the Bank was servicing loans for the
FDIC on an interim basis through September 30, 1993. The fees earned by the Bank
for providing this service amounted to  $3.7 million, which accounted for  86.0%
of  the increase in service charges and other fee income in 1993. In addition to
the interim  servicing arrangement,  the Bank,  in connection  with the  Burritt
transaction,  also acquired the right to service approximately $107.1 million in
loans for others, at an estimated value of approximately $1.1 million. Given the
significant volume of residential real  estate mortgage loan refinance  activity
that occurred in 1993 this portfolio of loans declined accordingly. As a result,
the  Bank reduced  the value of  mortgage servicing  rights by $.5  million as a
reduction to service loan fee income.  The residual increase in service  charges
and  other income is essentially due to the increased volume upon which loan and
deposit related charges are assessed.

    Net securities and loan gains, which  totaled $1.3 million in both 1992  and
1993  were essentially unchanged. From time to  time, in keeping with the Bank's
asset and liability  management objectives  (see "Asset/Liability  Management"),
the  Bank may sell fixed rate mortgage  loans in the secondary markets. In 1993,
the Bank sold $30.0 million in fixed rate mortgage loans, resulting in gains  of
$834,000  compared to fixed rate  mortgage loan sales of  $24.9 million in 1992,
resulting in gains of $785,000.

    Additionally, in 1993, the Bank realized net gains of approximately $422,000
on the sale of various investment  securities compared to net gains of  $486,000
in  1992. The proceeds from  these transactions have been  allocated to fund the
Bank's loan demand and other investment purchases.

    NON-INTEREST EXPENSE.  Non-interest expense  totaled $27.1 million or  2.27%
of  average assets  during 1993  compared to $15.9  million or  2.16% of average
assets in 1992. This $11.2  million or 70.6% increase  in the Company's cost  of
operations  was  attributable,  in  large part,  to  the  costs  associated with
managing  the  operations  of  the  former  Burritt.  In  particular,  the  most
significant  of these  increased costs were  in salaries  and employee benefits,
FDIC insurance

                                     ------
                                       20
<PAGE>
--------------------------------------------------------------------------------

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

premiums, data processing and  occupancy, as well as  the costs associated  with
foreclosed assets.

    Salaries  and employee benefits, the largest component of the Company's cost
of operations, increased $3.9 million or 67.9% from $5.7 million during 1992  to
$9.6  million during 1993. The increase in  this component of the Company's cost
of operations, in  addition to  normal salary and  employee benefit  adjustments
during  the year, was substantially due to  the increase in staff resulting from
the Burritt transaction.

    Effective January 1, 1993, the FDIC adopted a premium schedule for insurance
of deposit  accounts for  banks and  savings institutions,  including the  Bank,
which  is based upon the institution's capital level and supervisory rating. The
deposit insurance  assessment rate  is subject  to adjustment  on a  semi-annual
basis.  The FDIC insurance premium paid by the Bank in 1993 totaled $2.4 million
compared to $1.2 million  in 1992. The  $1.2 million or  100.0% increase in  the
premium  was substantially due to the increase in the volume of insured deposits
assumed in the Burritt transaction.

    Data processing expense totaled $2.0 million in 1993, reflecting an increase
of $1.2 million or 150.0% over the  $.8 million incurred in 1992. The  increased
cost  is largely attributable  to the former data  processing center operated by
Burritt. Although the  data processing  consolidation was  completed during  the
second  quarter of 1993, the Bank continued to operate the center through August
1993 in  order  to service  loans  for  the FDIC.  (See  Consolidated  Financial
Statements--Note 13).

    Reflecting the increase in the number of branches which were acquired in the
Burritt  transaction, occupancy  expense increased  $1.1 million  or 110.0% from
$1.0 million in 1992 to $2.1 million in 1993.

    The foreclosure process  and the management  of in-substance foreclosed  and
foreclosed  assets continued to be  a significant expense for  the Bank in 1993.
These expenses  include  all of  the  direct costs  associated  with  acquiring,
holding,  managing, marketing  and disposing  of these  assets. Foreclosed asset
expense for 1993 totaled $900,000 compared to $842,000 in 1992. Subsequent to an
initial estimate of value  of the underlying real  estate securing loans in  the
foreclosure  process, the Bank  updates appraisals at least  on an annual basis.
The Bank maintains  an allowance for  estimated losses on  foreclosed assets  in
order  to provide for unidentified and possible  future declines in the value of
foreclosed assets. For the year ended December 31, 1993, the Bank provided  $4.3
million  to this  allowance compared  to $3.2  million for  the prior  year. The
Company  expects   that  until   the  level   of  foreclosed   assets   declines
substantially, foreclosed asset expense will continue to be significant.

    In  connection with the Burritt transaction,  the Bank recorded $5.0 million
as a core deposit intangible included in other assets, which is being  amortized
on  a straight line basis over a period of seven years. The amortization expense
in 1993 totaled $.7 million.

    As required by SFAS 91, the Bank defers certain direct costs resulting  from
the origination of loans, which will be amortized as an adjustment of yield over
the  contractual  term of  the related  loans. These  deferred costs,  which are
principally comprised of  salaries, employee benefits  and other loan  expenses,
totaled  approximately $1.8 million during 1993  compared to $1.8 million during
1992.

    NET NON-INTEREST MARGIN.   The net non-interest margin  improved by 8  basis
points  during 1993 compared to 1992.  Non-interest income, primarily due to the
fees earned by the Bank  for servicing loans for the  FDIC on an interim  basis,
increased   19  basis  points  from  .42%  during  1992  to  .61%  during  1993.
Non-interest  expense,  primarily  due  to  the  increased  cost  of  operations
resulting  from the acquisition of Burritt, increased 11 basis points from 2.16%
during 1992 to 2.27% during 1993.

                                     ------
                                       21
<PAGE>
--------------------------------------------------------------------------------

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

    PROVISION FOR INCOME TAXES.  The provision for income taxes for 1993 totaled
$3.3 million, reflecting  a 40.5%  effective income  tax rate  compared to  $3.2
million,  representing  an effective  income  tax rate  of  39.9% for  1992 (see
Consolidated Financial Statements--Note 9).

    The following table summarizes the Company's net interest income  (including
dividends) and net yield on average interest-earning assets. Non-accruing loans,
for  the purpose  of this  analysis, are  included in  average loans outstanding
during the  periods indicated.  For  the purpose  of these  computations,  daily
average amounts were used to compute average balances.
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                           FOR THE YEARS ENDED DECEMBER 31,
                                         --------------------------------------------------------------------
                                                       1994                               1993
                                         ---------------------------------  ---------------------------------
                                          AVERAGE                 YIELD/     AVERAGE                 YIELD/
                                          BALANCE    INTEREST      RATE      BALANCE    INTEREST      RATE
<S>                                      <C>         <C>        <C>         <C>         <C>        <C>
-------------------------------------------------------------------------------------------------------------

                                                            (DOLLAR AMOUNTS IN THOUSANDS)

INTEREST-EARNING ASSETS:
Loans                                    $  817,699  $  56,802       6.95%  $  732,635  $  53,428       7.29%
Taxable securities                          344,778     19,716       5.72      366,216     19,418       5.30
Federal funds                                 2,700         90       3.33       25,080        734       2.93
FHLBB stock                                   8,636        674       7.80        7,682        584       7.60
Other interest-earning assets                    --         --         --        5,747        171       2.98
                                         ----------  ---------              ----------  ---------
TOTAL INTEREST-EARNING ASSETS             1,173,813     77,282       6.58    1,137,360     74,335       6.54
                                         ----------  ---------       ----   ----------  ---------       ----
NON-INTEREST-EARNING ASSETS:
Cash and due from banks                      14,382                             16,156
Premises and equipment, net                   7,028                              5,960
Accrued income receivable                     6,424                              6,700
Other assets                                 30,979                             41,422
Less allowance for credit losses             (6,814)                           (12,701)
                                         ----------                         ----------
TOTAL NON-INTEREST-EARNING ASSETS            51,999                             57,537
                                         ----------                         ----------
TOTAL ASSETS                             $1,225,812                         $1,194,897
                                         ----------                         ----------
                                         ----------                         ----------
INTEREST-BEARING LIABILITIES:
Deposits                                 $  996,450     36,008       3.61   $  985,875     37,599       3.81
Borrowed funds                              123,190      6,810       5.53      113,376      6,217       5.48
                                         ----------  ---------              ----------  ---------
TOTAL INTEREST-BEARING LIABILITIES        1,119,640     42,818       3.82    1,099,251     43,816       3.99
                                         ----------  ---------       ----   ----------  ---------       ----
NON-INTEREST-BEARING LIABILITIES:
Demand deposits                              30,179                             26,409
Other                                         7,568                              6,390
                                         ----------                         ----------
TOTAL NON-INTEREST-BEARING LIABILITIES       37,747                             32,799
                                         ----------                         ----------
STOCKHOLDERS' EQUITY                         68,425                             62,847
                                         ----------                         ----------
TOTAL LIABILITIES AND STOCKHOLDERS'
 EQUITY                                  $1,225,812                         $1,194,897
                                         ----------                         ----------
                                         ----------                         ----------
NET INTEREST INCOME                                  $  34,464                          $  30,519
                                                     ---------                          ---------
                                                     ---------                          ---------
NET INTEREST RATE SPREAD                                             2.76%                              2.55%
                                                                     ----                               ----
                                                                     ----                               ----
NET YIELD ON AVERAGE INTEREST-EARNING
 ASSETS                                                              2.94%                              2.68%
                                                                     ----                               ----
                                                                     ----                               ----
</TABLE>

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

                                     ------
                                       22
<PAGE>
--------------------------------------------------------------------------------

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

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                  FOR THE YEARS ENDED DECEMBER 31,
----------------------------------------------------------------------------------------------------
              1992                              1991                              1990
--------------------------------  --------------------------------  --------------------------------
 AVERAGE                YIELD/     AVERAGE                YIELD/     AVERAGE                YIELD/
 BALANCE   INTEREST      RATE      BALANCE   INTEREST      RATE      BALANCE   INTEREST      RATE
<S>        <C>        <C>         <C>        <C>        <C>         <C>        <C>        <C>
----------------------------------------------------------------------------------------------------

                                   (DOLLAR AMOUNTS IN THOUSANDS)

$ 534,606  $  44,568       8.34%  $ 523,720  $  51,208       9.78%  $ 542,862  $  56,042      10.32%
  123,562      8,301       6.72      69,183      5,580       8.07      31,965      2,589       8.10
   18,235        555       3.04       8,171        469       5.74       6,789        559       8.23
    5,601        439       7.84       5,104        458       8.97       4,801        461       9.60
    5,865        281       4.79       1,353         81       5.99         200         18       9.00
---------  ---------              ---------  ---------              ---------  ---------
  687,869     54,144       7.87     607,531     57,796       9.51     586,617     59,669      10.17
           ---------       ----   ---------  ---------       ----   ---------  ---------      -----
    6,504                             5,227                             4,597
    5,513                             5,911                             6,447
    5,296                             5,682                             5,087
   34,837                            24,099                            10,454
   (4,491)                           (3,075)                           (1,862)
---------                         ---------                         ---------
   47,659                            37,844                            24,723
---------                         ---------                         ---------
$ 735,528                         $ 645,375                         $ 611,340
---------                         ---------                         ---------
---------                         ---------                         ---------
$ 555,878     25,493       4.59   $ 485,853     32,585       6.71   $ 454,048     35,182       7.75
  103,886      6,392       6.15      92,430      6,884       7.45      89,908      7,753       8.62
---------  ---------              ---------  ---------              ---------  ---------
  659,764     31,885       4.83     578,283     39,469       6.83     543,956     42,935       7.89
           ---------       ----   ---------  ---------       ----   ---------  ---------      -----
   12,495                             9,667                             8,409
    5,917                             2,303                             2,925
---------                         ---------                         ---------
   18,412                            11,970                            11,334
---------                         ---------                         ---------
   57,352                            55,122                            56,050
---------                         ---------                         ---------
$ 735,528                         $ 645,375                         $ 611,340
---------                         ---------                         ---------
---------                         ---------                         ---------
           $  22,259                         $  18,327                         $  16,734
           ---------                         ---------                         ---------
           ---------                         ---------                         ---------
                           3.04%                             2.68%                             2.28%
                           ----                              ----                             -----
                           ----                              ----                             -----
                           3.24%                             3.02%                             2.85%
                           ----                              ----                             -----
                           ----                              ----                             -----
</TABLE>

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

                                     ------
                                       23
<PAGE>
--------------------------------------------------------------------------------

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

    RATE/VOLUME  ANALYSIS.    The  following table  sets  forth  the  changes in
interest earned and interest paid resulting  from changes in volume and  changes
in  rates. Changes in interest  earned or paid due to  both rate and volume have
been allocated in proportion to the relationship of the absolute dollar  amounts
of the changes in each.

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                        FOR THE YEARS ENDED DECEMBER 31,
                                                       ------------------------------------------------------------------
                                                             1994 COMPARED TO 1993             1993 COMPARED TO 1992
                                                       ---------------------------------  -------------------------------
                                                         VOLUME       RATE        NET      VOLUME      RATE        NET
<S>                                                    <C>          <C>        <C>        <C>        <C>        <C>
-------------------------------------------------------------------------------------------------------------------------

                                                                             (AMOUNTS IN THOUSANDS)
INTEREST EARNED ON:
  Loans                                                 $   5,994   $  (2,620) $   3,374  $  14,964  $  (6,104) $   8,860
  Taxable securities                                       (1,175)      1,473        298     13,199     (2,082)    11,117
  Federal funds                                              (734)         90       (644)       201        (22)       179
  FHLBB stock                                                  74          16         90        159        (14)       145
  Other interest-earning assets                               (86)        (85)      (171)        (6)      (104)      (110)
                                                       -----------  ---------  ---------  ---------  ---------  ---------
INTEREST INCOME                                             4,073      (1,126)     2,947     28,517     (8,326)    20,191
                                                       -----------  ---------  ---------  ---------  ---------  ---------
INTEREST PAID ON:
  Deposits                                                    400      (1,991)    (1,591)    16,993     (4,887)    12,106
  Borrowed funds                                              542          51        593        555       (730)      (175)
                                                       -----------  ---------  ---------  ---------  ---------  ---------
INTEREST EXPENSE                                              942      (1,940)      (998)    17,548     (5,617)    11,931
                                                       -----------  ---------  ---------  ---------  ---------  ---------
NET INTEREST INCOME                                     $   3,131   $     814  $   3,945  $  10,969  $  (2,709) $   8,260
                                                       -----------  ---------  ---------  ---------  ---------  ---------
                                                       -----------  ---------  ---------  ---------  ---------  ---------
</TABLE>

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

                           ASSET/LIABILITY MANAGEMENT

    The primary function of the Company's asset and liability management program
is  to identify and manage interest rate  risk and allocate the resources of the
Bank to stabilize  and increase  the level of  net interest  income through  all
phases  of the business cycle and resulting interest rate levels. This objective
is  administered  through  the  fundamental   matching  of  the  interest   rate
sensitivity  of the  Bank's sources  and uses  of funds.  The Bank  monitors the
overall interest rate sensitivity of its financial structure through  simulation
modeling under various levels of interest rates and attendant volumes.

    As noted, the dominant tenet of the Company's asset and liability management
program  is to enhance the level of net interest income. Recognizing the adverse
effect that  non-performing loans  have  placed upon  net interest  income,  the
Company  continues to focus  on returning these assets  to performing status. In
1994, the Bank  made considerable progress  in this area.  However, the loss  of
interest  income on non-performing assets continues to adversely impact earnings
levels (see "Financial Condition").

    At December 31, 1994, the Company  had approximately $55.2 million in  loans
which  were identified as held-for-sale. Of  this amount, $7.6 million are fixed
rate loans and $47.6 million have adjustable interest rate features. These loans
were acquired in connection  with the Burritt transaction.  It is expected  that
these loans may be sold during the first quarter of 1995.

    Although the Company is currently striving to maintain it's current level of
assets,  management continues to promote the  origination of short term interest
rate sensitive consumer  loans (see  "Financial Condition"). In  1994, the  Bank
originated  $40.9 million in consumer loans, including $31.3 million in lines of
credit, compared to $27.9 million, including $22.7 million in lines of credit in
1993. Additionally, in 1994 the Bank originated $164.9 million in mortgage loans
compared to $188.6 million during 1993. Of this amount, $127.2 million or 77% of
the Company's mortgage loan

                                    -------
                                       24
<PAGE>
--------------------------------------------------------------------------------

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

originations had adjustable interest rate features compared to $95.9 million  or
51%  for  1993.  Additionally,  the  Bank  has  continued  to  supplement  local
adjustable rate mortgage loan originations through the purchase of single family
adjustable rate mortgage  loans. These  purchases totaled  $21.9 million  during
1994 and $8.8 million during 1993.

    As  an  integral part  of the  management  of interest  rate risk,  the Bank
closely monitors the volume of fixed rate mortgage loans in the loan  portfolio.
From   time  to  time,   in  order  to  achieve   the  desired  balance  between
interest-sensitive assets and liabilities and to be able to continue to meet the
credit needs of the local community, the Bank sells fixed rate mortgage loans in
the secondary market.  The Company  sold $12.1  million in  fixed rate  mortgage
loans  in  1994 and  $30.0 million  in  1993. The  effect of  these transactions
enabled the Company to continue to  originate fixed rate mortgage loans  without
significantly  affecting the Bank's  interest rate risk.  After giving effect to
these transactions, the  Bank's relative  mix of fixed  and adjustable  interest
rate  mortgage loans, and therefore, interest rate sensitivity, has improved. At
year end  1994, approximately  73% of  the mortgage  portfolio was  invested  in
adjustable  rate  loans  compared to  approximately  70%  at year  end  1993. At
December 31, 1994,  loans maturing or  repricing during the  next twelve  months
totaled  $603.2 million or 74.7% of  total interest-sensitive assets maturing or
repricing during the  same time  period. In  comparison, at  December 31,  1993,
loans maturing or repricing during 1994 totaled $528.0 million or 66.6% of total
interest-sensitive assets maturing or repricing during the same time period.

    As a result of the noted changes, interest-rate sensitive assets that mature
or  reprice  during  the  subsequent twelve  months  totaled  $807.1  million at
December 31, 1994  compared to $793.3  million at year  end 1993, reflecting  an
increase of $13.8 million or 1.7%.
                                                                               -
                                                                               -
    At  December 31,  1994, interest-sensitive  liabilities subject  to interest
rate adjustments in the next twelve months, primarily comprised of deposits and,
to a  lesser  extent,  advances  from the  FHLBB,  totaled  $886.0  million.  In
comparison,  at year end  1993 this amount totaled  $866.0 million. Although the
volume of interest rate sensitive liabilities,  as measured over a twelve  month
period,  remained essentially unchanged, the Bank experienced a modest change in
the mix of  deposits in  1994. Term  certificate of  deposit accounts  increased
$26.7 million or 5.3% during 1994


         [BAR GRAPH]

      MORTGAGE LOAN PORTFOLIO
      (AMOUNTS IN MILLIONS)
      at December 31,

                    1990       1991       1992        1993        1994

Fixed Rate         $121.0    $107.3     $174.7      $198.3      $192.8
Adjustable Rate     311.8     298.7      418.7       462.3       528.2
                  --------  -------    -------     -------     -------
                   $432.8    $406.0     $593.4      $660.6      $721.0



and  represented 51.5% of total  deposits at year end  1994 compared to 49.9% of
total deposits at year end 1993.  Regular savings accounts declined from  $223.3
million  or 22.2% of total deposits at year  end 1993 to $213.6 million or 20.8%
of total deposits at year end 1994.

    The Bank recognizes that a static gap, which quantifies the relative  volume
of  interest rate sensitive assets and liabilities that mature or reprice during
various time frames  in the future,  fails to accurately  reflect the impact  of
volumes and timing of interest rate sensitivity. However, the Bank
continues    to   monitor   the   ratio    of   interest-sensitive   assets   to
interest-sensitive liabilities over  various time frames.  In general, the  Bank
will  strive to  maintain a  ratio of  rate sensitive  assets to  rate sensitive
liabilities, as measured  on a static  basis over  a time horizon  of one  year,
within  a  range of  90%  to 110%.  The  ratio of  interest-sensitive  assets to
interest-sensitive liabilities, as  measured over a  twelve month time  horizon,
remained  essentially unchanged at 91.1% at  December 31, 1994 compared to 91.6%
at year end 1993.

                                    -------
                                       25
<PAGE>
--------------------------------------------------------------------------------

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

    The following table summarizes  the Company's interest-sensitive assets  and
interest-sensitive  liabilities  at December  31,  1994 that  mature  or reprice
during the various time periods noted. Loans  are net of deferred loan fees  and
net of non-accruing loans.

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                     MORE THAN    MORE THAN
                                           MORE THAN    MORE THAN   THREE YEARS  FIVE YEARS    MORE THAN
                             SIX MONTHS   SIX MONTHS   ONE YEAR TO    TO FIVE      TO TEN     10 YEARS TO   MORE THAN
                               OR LESS    TO ONE YEAR  THREE YEARS     YEARS        YEARS      20 YEARS     20 YEARS      TOTAL
<S>                          <C>          <C>          <C>          <C>          <C>          <C>          <C>          <C>
----------------------------------------------------------------------------------------------------------------------------------

                                                                 (DOLLAR AMOUNTS IN THOUSANDS)
ASSETS:
Investments:
  Securities                  $ 111,388    $  88,024    $  61,904    $  28,199    $  20,367    $   9,020    $     988   $  319,890
  Federal funds sold              4,500           --           --           --           --           --           --        4,500
                             -----------  -----------  -----------  -----------  -----------  -----------  -----------  ----------
TOTAL INVESTMENTS               115,888       88,024       61,904       28,199       20,367        9,020          988      324,390
                             -----------  -----------  -----------  -----------  -----------  -----------  -----------  ----------
LOANS:
  Fixed-rate mortgages            5,000        5,279       22,930       24,706       58,395       51,938       23,349      191,597
  Adjustable-rate mortgages     265,033      220,571       29,423        5,234        1,437           --           --      521,698
  Consumer loans                 77,525        7,851        4,365        3,150        2,774        1,280           --       96,945
  Commercial loans               20,458        1,446          144           33           29           24           --       22,134
                             -----------  -----------  -----------  -----------  -----------  -----------  -----------  ----------
TOTAL LOANS                     368,016      235,147       56,862       33,123       62,635       53,242       23,349      832,374
                             -----------  -----------  -----------  -----------  -----------  -----------  -----------  ----------
TOTAL INTEREST-SENSITIVE
 ASSETS                       $ 483,904    $ 323,171    $ 118,766    $  61,322    $  83,002    $  62,262    $  24,337   $1,156,764
                             -----------  -----------  -----------  -----------  -----------  -----------  -----------  ----------
                             -----------  -----------  -----------  -----------  -----------  -----------  -----------  ----------
LIABILITIES:
Regular & club savings        $ 213,574    $      --    $      --    $      --    $      --    $      --    $      --   $  213,574
Certificates of deposit         223,708      134,205      112,634       58,371           --           --           --      528,918
Money market accounts           205,239           --           --           --           --           --           --      205,239
NOW accounts                     49,097           --           --           --           --           --           --       49,097
FHLBB advances                   39,634       20,551       46,240        3,800          920           --           --      111,145
                             -----------  -----------  -----------  -----------  -----------  -----------  -----------  ----------
TOTAL INTEREST-SENSITIVE
 LIABILITIES                  $ 731,252    $ 154,756    $ 158,874    $  62,171    $     920    $      --    $      --   $1,107,973
                             -----------  -----------  -----------  -----------  -----------  -----------  -----------  ----------
                             -----------  -----------  -----------  -----------  -----------  -----------  -----------  ----------
GAP (REPRICING DIFFERENCE)    $(247,348)   $ 168,415    $ (40,108)   $    (849)   $  82,082    $  62,262    $  24,337
CUMULATIVE GAP                $(247,348)   $ (78,933)   $(119,041)   $(119,890)   $ (37,808)   $  24,454    $  48,791
CUMULATIVE GAP/TOTAL ASSETS      -20.2%        -6.5%        -9.7%        -9.8%        -3.1%         2.0%         4.0%
RATIO OF INTEREST-SENSITIVE
 ASSETS TO
 INTEREST-SENSITIVE
 LIABILITIES                      66.2%       208.8%        74.8%        98.6%         N.M.           --           --       104.4%
CUMULATIVE RATIO OF
 INTEREST-SENSITIVE ASSETS
 TO INTEREST-SENSITIVE
 LIABILITIES                                   91.1%        88.6%        89.2%        96.6%       102.2%       104.4%
</TABLE>

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

                                    -------
                                       26
<PAGE>
--------------------------------------------------------------------------------

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

                    IMPACT OF INFLATION AND CHANGING PRICES

    The  impact of inflation is reflected in the increased cost of the Company's
operations. Since the primary assets and liabilities of the Bank are monetary in
nature, to the  extent that inflation  affects interest rates,  it will in  turn
affect the net income of the Company.

           NEWLY ADOPTED STATEMENTS OF FINANCIAL ACCOUNTING STANDARDS

    In May 1993, the FASB issued Statement of Financial Accounting Standards No.
114,  "Accounting by Creditors for Impairment of a Loan" ("SFAS 114"). SFAS 114,
which the  Bank must  adopt for  the  year ending  December 31,  1995,  requires
creditors  to  evaluate  the  collectibility of  both  contractual  interest and
contractual principal of all loans when  assessing the need for a loss  accrual.
When  a  loan is  impaired, a  creditor  shall measure  impairment based  on the
present value  of  the expected  future  cash  flows discounted  at  the  loan's
effective  interest rate,  or the fair  value of the  collateral, less estimated
selling costs, if the loan is collateral-dependent and foreclosure is  probable.
The  creditor shall recognize  an impairment by  creating a valuation allowance.
The Bank  has not  yet  made a  determination  as to  the  impact, if  any,  the
adoption  of SFAS 114 will  have on its financial  condition, but it is expected
that the financial  statement presentation  of certain  non-performing loans  as
in-substance foreclosed assets, will be essentially eliminated.

                            MARKET FOR COMMON STOCK

    The Company's common stock trades on The Nasdaq Stock Market National Market
System under the symbol "DSBC".

    The  following table  sets forth,  for the  periods indicated,  market price
information regarding the Company's common stock as reported by NASDAQ.

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

<TABLE>
<CAPTION>
                                                                                              STOCK PRICE
                                                                                          --------------------
                                                                                            HIGH        LOW
<S>                                                                                       <C>        <C>
--------------------------------------------------------------------------------------------------------------
1993
First Quarter                                                                             $   22.25  $   16.50
Second Quarter                                                                                19.00      14.25
Third Quarter                                                                                 20.75      14.50
Fourth Quarter                                                                                22.75      16.75
1994
First Quarter                                                                                 27.50      21.25
Second Quarter                                                                                33.75      25.00
Third Quarter                                                                                 30.50      25.75
Fourth Quarter                                                                                28.50      21.00
1995
First Quarter (through March 12)                                                              27.50      21.75
</TABLE>

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

    As of December 31, 1994, the  Company had approximately 921 stockholders  of
record  for the 2,745,071 outstanding shares of  its common stock. This does not
reflect the number of  persons or entities  who hold their  stock in nominee  or
"street" name through various brokerage firms.

                                    -------
                                       27
<PAGE>
--------------------------------------------------------------------------------

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

                                   DIVIDENDS

    Payment  of dividends  by the  Company on  its stock  is subject  to various
restrictions. Under Delaware law, the Company  may pay dividends out of  surplus
or,  in the event there is no surplus, out of net profits for the fiscal year in
which the dividend is declared and/or  the preceding fiscal year. Dividends  may
not  be paid out of net profits, however, if the capital of the Company has been
diminished to an amount less than the aggregate amount of capital represented by
all classes of preferred stock. Pursuant to Connecticut law, cash dividends  may
be  paid by the Bank to the Company out of net profits, defined as the remainder
of earnings  from  current  operations  plus  actual  recoveries  on  loans  and
investments  and other assets,  after deducting all  current operating expenses,
actual losses, accrued dividends  on preferred stock and  all federal and  state
taxes.  The total dividends  declared by the  Bank in any  calendar year may not
exceed the total of its net profits for that year combined with its net  profits
for  the preceding two years. Additionally, the  Bank may not pay cash dividends
on its stock if its net worth would thereby be reduced below the amount required
for the liquidation account (see Consolidated Financial Statements--Note 12)  or
as may in the future be required by the Connecticut Commissioner of Banks or the
FDIC.

    In  accordance with the  Memorandum of Understanding  which the Bank entered
into with the FDIC and the Connecticut Commissioner of Banks in April 1992,  the
Bank  has been  limited in  its ability to  pay cash  dividends (see "General").
Since the Bank is  the sole source  of funds for cash  dividend payments by  the
Company  to its stockholders, the FDIC's restriction has resulted in the Company
being unable to pay cash dividends to stockholders.

    The Board of  Directors declared  5% stock dividends  for each  of the  four
quarters of 1992 and declared a 5% stock dividend on February 15, 1995.

                                    -------
                                       28

<PAGE>
--------------------------------------------------------------------------------
                      CONSOLIDATED STATEMENTS OF POSITION

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

                         DS BANCOR, INC. AND SUBSIDIARY

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                              DECEMBER 31,
                                                                                            1994        1993
<S>                                                                                      <C>         <C>
---------------------------------------------------------------------------------------------------------------

                                                                                          (DOLLAR AMOUNTS IN
                                                                                               THOUSANDS)
ASSETS
Cash and due from banks (Note 1)                                                         $   14,128  $   12,618
Federal funds sold (Note 1)                                                                   4,500      30,500
Securities (Notes 1 & 2)
Trading                                                                                         770          --
Available-for-sale                                                                          216,674     256,346
Held-to-maturity (fair value: $96,928 at December 31, 1994 and $66,846 at December 31,
 1993)                                                                                      104,702      66,253
Loans held-for-sale (Notes 1 & 3)                                                            55,190          --
Loans receivable (net of allowances for credit losses of $6,803 at December 31, 1994
 and $6,979 at December 31, 1993) (Notes 1, 3 & 16)                                         779,681     779,287
Federal Home Loan Bank of Boston stock, at cost (Note 7)                                      8,899       8,022
Accrued income receivable (Note 1)                                                            7,227       6,541
Bank premises and equipment, net (Notes 1 & 5)                                                6,975       7,062
Prepaid and deferred income taxes (Notes 1 & 9)                                               7,247       2,501
Foreclosed & in-substance foreclosed assets (net of allowances of $439 at December 31,
 1994 and $1,040 at December 31, 1993) (Notes 1 & 4)                                         10,312      16,143
Other assets (Note 13)                                                                        6,385       8,848
                                                                                         ----------  ----------
TOTAL ASSETS                                                                             $1,222,690  $1,194,121
                                                                                         ----------  ----------
                                                                                         ----------  ----------
LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
  Deposits (Note 6)
    Non-interest bearing                                                                 $   30,918  $   28,185
    Interest bearing                                                                        996,828     978,036
                                                                                         ----------  ----------
  Total                                                                                   1,027,746   1,006,221
  Mortgagors' escrow                                                                         11,885      10,476
  Advances from Federal Home Loan Bank of Boston (Note 7)                                   111,145     104,991
  Other borrowings (Notes 7 & 18)                                                                --       1,450
  Other liabilities (Note 8)                                                                  4,777       4,543
                                                                                         ----------  ----------
TOTAL LIABILITIES                                                                         1,155,553   1,127,681
                                                                                         ----------  ----------

COMMITMENTS & CONTINGENT LIABILITIES (NOTES 5 & 10)

STOCKHOLDERS' EQUITY (NOTES 1, 11, 12 & 19)
  Preferred stock, no par value; authorized 2,000,000 shares; none issued                        --          --
  Common stock, par value $1.00; authorized 6,000,000 shares; issued--December 31,
    1994-3,084,571 shares, December 31, 1993-2,991,116 shares; outstanding--December
    31, 1994-2,745,071 shares, December 31, 1993-2,651,616 shares                             3,085       2,991
  Additional paid-in capital                                                                 37,780      36,007
  Retained earnings                                                                          36,362      30,652
  Net unrealized gains (losses) on available-for-sale securities, net of tax effect of
    $3,970 at December 31, 1994 and ($928) at December 31, 1993                              (5,577)      1,303
  Less: Treasury stock, at cost (339,500 shares)                                             (4,513)     (4,513)
                                                                                         ----------  ----------
TOTAL STOCKHOLDERS' EQUITY                                                                   67,137      66,440
                                                                                         ----------  ----------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                               $1,222,690  $1,194,121
                                                                                         ----------  ----------
                                                                                         ----------  ----------
</TABLE>

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

                See notes to consolidated financial statements.

                                     ------
                                       29
<PAGE>
--------------------------------------------------------------------------------
                      CONSOLIDATED STATEMENTS OF EARNINGS

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

                         DS BANCOR, INC. AND SUBSIDIARY

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                       FOR THE YEARS ENDED DECEMBER
                                                                                                    31,
                                                                                        1994       1993       1992
<S>                                                                                   <C>        <C>        <C>
---------------------------------------------------------------------------------------------------------------------

                                                                                       (DOLLAR AMOUNTS IN THOUSANDS,
                                                                                          EXCEPT PER SHARE DATA)
INTEREST INCOME (NOTE 1)
  Interest and fees on loans                                                            $56,802    $53,428    $44,568
  Taxable interest on securities                                                         19,528     20,020      8,833
  Dividends on securities                                                                   952        887        743
                                                                                      ---------  ---------  ---------
    TOTAL INTEREST INCOME                                                                77,282     74,335     54,144
                                                                                      ---------  ---------  ---------
INTEREST EXPENSE
  Deposits (Note 6)                                                                      36,102     37,679     25,553
  Borrowed funds (Note 7)                                                                 6,810      6,217      6,392
  Less: Penalties on premature time deposit withdrawals                                     (94)       (80)       (60)
                                                                                      ---------  ---------  ---------
    NET INTEREST EXPENSE                                                                 42,818     43,816     31,885
                                                                                      ---------  ---------  ---------
NET INTEREST INCOME                                                                      34,464     30,519     22,259
Provision for credit losses (Notes 1 & 3)                                                 2,325      2,475      1,375
                                                                                      ---------  ---------  ---------
Net interest income after provision for credit losses                                    32,139     28,044     20,884
                                                                                      ---------  ---------  ---------
NON-INTEREST INCOME
  Service charges and other income (Note 14)                                              2,453      6,087      1,800
  Net realized securities gains (Note 2)                                                    546        422        482
  Net gain on sale of loans                                                                 102        834        789
                                                                                      ---------  ---------  ---------
    TOTAL NON-INTEREST INCOME, NET                                                        3,101      7,343      3,071
                                                                                      ---------  ---------  ---------
NON-INTEREST EXPENSE
  Salaries and wages                                                                      7,820      7,746      4,430
  Employee benefits (Note 8)                                                              2,312      1,868      1,296
  Occupancy (Note 5)                                                                      2,094      2,148        987
  Furniture and equipment (Note 5)                                                        1,039        907        694
  Foreclosed asset expense, net (Notes 1 & 4)                                             2,904      4,801      3,747
  Other (Note 14)                                                                         9,441      9,643      4,743
                                                                                      ---------  ---------  ---------
    TOTAL NON-INTEREST EXPENSE                                                           25,610     27,113     15,897
                                                                                      ---------  ---------  ---------
Income before income taxes and cumulative effect of a change in accounting principle      9,630      8,274      8,058
Provision for income taxes (Note 9)                                                       3,920      3,348      3,217
                                                                                      ---------  ---------  ---------
Income before cumulative effect of a change in accounting principle                       5,710      4,926      4,841
Cumulative effect of a change in method of accounting for income taxes (Notes 1 & 9)         --      1,548         --
                                                                                      ---------  ---------  ---------
NET INCOME                                                                              $ 5,710    $ 6,474    $ 4,841
                                                                                      ---------  ---------  ---------
                                                                                      ---------  ---------  ---------
---------------------------------------------------------------------------------------------------------------------
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING (NOTES 1 & 12)
  Primary                                                                             2,926,825  2,834,337  2,786,199
  Fully Diluted                                                                       2,929,005  2,875,790  2,786,199
---------------------------------------------------------------------------------------------------------------------
EARNINGS PER SHARE--PRIMARY (NOTES 1 & 12)
  Income before cumulative effect of a change in accounting principle                     $1.95      $1.74      $1.74
  Cumulative effect of a change in method of accounting for income taxes                     --      $0.55         --
  Net Income                                                                              $1.95      $2.28      $1.74
EARNINGS PER SHARE--FULLY DILUTED (NOTES 1 & 12)
  Income before cumulative effect of a change in accounting principle                     $1.95      $1.71      $1.74
  Cumulative effect of a change in method of accounting for income taxes                     --      $0.54         --
  Net Income                                                                              $1.95      $2.25      $1.74
</TABLE>

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

                See notes to consolidated financial statements.

                                     ------
                                       30
<PAGE>
--------------------------------------------------------------------------------
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

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

                         DS BANCOR, INC. AND SUBSIDIARY

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                              RETAINED EARNINGS
                                            ADDITIONAL    --------------------------                    TOTAL
                                COMMON        PAID-IN      RETAINED                    TREASURY     STOCKHOLDERS'
                                 STOCK        CAPITAL      EARNINGS     UNREALIZED       STOCK         EQUITY
                                                                          GAINS &
                                                                          LOSSES
                                                                         (NOTE 1)
<S>                           <C>          <C>            <C>          <C>            <C>          <C>
------------------------------------------------------------------------------------------------------------------


                                                         (DOLLAR AMOUNTS IN THOUSANDS)

BALANCE--JANUARY 1, 1992       $   2,417     $  28,034     $  27,884     $    (718)    $  (4,513)     $  53,104
Net income                                                     4,841                                      4,841
Stock dividend declared on
 common stock
 (5%--January 31, 1992, 5%--
 April 30, 1992,
 5%--August 6, 1992 and 5%--
 November 6, 1992)(Note 12)          446         5,911        (6,357)                                        --
Shares issued for fractional
 interest                              2            26                                                       28
Cash in lieu of fractional
 shares                                                          (28)                                       (28)
Adjustment of unrealized
 losses                                                                        640                          640
                              -----------  -------------  -----------  -------------  -----------  ---------------
BALANCE--DECEMBER 31, 1992         2,865        33,971        26,340           (78)       (4,513)        58,585
Net income                                                     6,474                                      6,474
Stock dividend declared on
 common stock
 (5%--February 26, 1993)
 (Note 12)                           126         2,029        (2,155)                                        --
Shares issued for fractional
 interest                                            7                                                        7
Cash in lieu of fractional
 shares                                                           (7)                                        (7)
Adjustment of unrealized
 gains, net                                                                  1,381                        1,381
                              -----------  -------------  -----------  -------------  -----------  ---------------
BALANCE--DECEMBER 31, 1993         2,991        36,007        30,652         1,303        (4,513)        66,440
Net income                                                     5,710                                      5,710
Stock options exercised
 (93,455 shares) (Notes 11 &
 12)                                  94         1,773                                                    1,867
Adjustment of unrealized
 losses, net                                                                (6,880)                      (6,880)
                              -----------  -------------  -----------  -------------  -----------  ---------------
BALANCE--DECEMBER 31, 1994     $   3,085     $  37,780     $  36,362     $  (5,577)    $  (4,513)     $  67,137
                              -----------  -------------  -----------  -------------  -----------       -------
                              -----------  -------------  -----------  -------------  -----------       -------
</TABLE>

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

                See notes to consolidated financial statements.

                                     ------
                                       31
<PAGE>
--------------------------------------------------------------------------------
                     CONSOLIDATED STATEMENTS OF CASH FLOWS

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

                         DS BANCOR, INC. AND SUBSIDIARY

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                          FOR THE YEARS ENDED DECEMBER
                                                                                       31,
                                                                           1994       1993       1992
<S>                                                                      <C>        <C>        <C>
--------------------------------------------------------------------------------------------------------

                                                                             (AMOUNTS IN THOUSANDS)
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                               $   5,710  $   6,474  $   4,841
Adjustments to reconcile net income to net cash provided (used) by
 operating activities:
  Provision for credit losses                                                2,325      2,475      1,375
  Provision for estimated losses on foreclosed assets                        2,235      4,250      3,150
  Depreciation and amortization                                                807        692        584
  Amortization of intangible assets                                            956      1,255         --
  Net amortization of premiums/discounts on securities                       1,208      2,077        645
  Net accretion of deferred loan fees                                         (506)       170        (29)
  Decrease (increase) in prepaid and deferred income taxes                     492        112       (279)
  Net securities gains                                                        (546)      (422)      (482)
  Net gain on sale of loans                                                   (102)      (834)      (789)
  Gains on sales of foreclosed assets                                          (93)      (349)      (245)
  Proceeds from sale of trading securities                                     772         --         --
  Purchases of trading securities                                           (1,621)        --         --
  Increase in accrued income receivable                                       (686)    (2,280)    (1,202)
  Cumulative effect of change in accounting principle                           --     (1,548)        --
  Benefit for deferred income taxes                                           (340)      (879)        --
  Net (increase) decrease in other assets                                    1,507     19,234    (22,407)
  Increase (decrease) in other liabilities                                     234     (1,307)      (366)
  Other, net                                                                    74         --         --
                                                                         ---------  ---------  ---------
    NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES                        12,426     29,120    (15,204)
                                                                         ---------  ---------  ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Proceeds from sale of securities                                              --     62,175     25,843
  Proceeds from matured available-for-sale securities                       43,553         --         --
  Proceeds from sale of available-for-sale securities                       39,020         --         --
  Proceeds from matured held-to-maturity securities                         34,895    145,708     44,827
  Purchase of available-for-sale securities                                (54,779)        --         --
  Purchase of held-to-maturity securities                                  (73,827)  (261,069)  (234,849)
  Purchase of FHLBB stock                                                     (877)    (1,405)    (1,535)
  Proceeds from loans sold to others                                        12,245     30,820     25,689
  Purchases of loans from others                                           (21,938)    (8,813)  (172,046)
  Net increase in loans to customers                                       (47,291)   (96,127)   (62,274)
  Premises and equipment additions                                            (794)    (2,259)      (461)
  Proceeds from sale of foreclosed assets                                    3,328      3,590      7,450
  Net decrease (increase) in foreclosed assets                                  44        552       (629)
                                                                         ---------  ---------  ---------
    NET CASH USED IN INVESTING ACTIVITIES                                  (66,421)  (126,828)  (367,985)
                                                                         ---------  ---------  ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Net increase in deposits from customers                                   21,525     11,290     13,201
  Assumption of deposits and liabilities                                        --         --    465,046
  Net increase in mortgagors' escrow                                         1,409      1,997      1,010
  Net decrease in repurchase agreements & other borrowings                  (1,450)      (641)      (845)
  Net increase in short term FHLBB advances                                 11,754     12,745      3,535
  Proceeds from long term FHLBB advances                                    35,000     13,000     70,200
  Repayment of long term FHLBB advances                                    (40,600)   (41,525)   (36,100)
  Proceeds from issuance of common stock                                     1,867          7         28
  Dividends paid to stockholders                                                --         (7)       (28)
                                                                         ---------  ---------  ---------
    NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES                        29,505     (3,134)   516,047
                                                                         ---------  ---------  ---------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                       (24,490)  (100,842)   132,858
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                              43,118    143,960     11,102
                                                                         ---------  ---------  ---------
CASH AND CASH EQUIVALENTS AT END OF YEAR                                 $  18,628  $  43,118  $ 143,960
                                                                         ---------  ---------  ---------
                                                                         ---------  ---------  ---------
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
  Cash paid during the year for
    Interest                                                             $  42,912  $  43,838  $  31,910
    Income taxes                                                             3,089      4,208      3,496
  Loans transferred to foreclosed assets                                     3,208     12,081     13,069
  Foreclosed assets transferred to loans                                     1,173      3,499         --
  Loans transferred to loans held-for-sale                                  55,190         --         --
  Bank-financed foreclosed asset sales                                       2,352      2,427      4,361
</TABLE>

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

                See notes to consolidated financial statements.

                                     ------
                                       32
<PAGE>
--------------------------------------------------------------------------------

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

                    NOTE 1 -- SUMMARY OF ACCOUNTING POLICIES

    The following is a summary of significant accounting policies followed by DS
Bancor,  Inc. (the  "Company"), its wholly  owned subsidiary  Derby Savings Bank
(the "Bank")  and  Derby  Financial  Services Corp.,  the  Bank's  wholly  owned
subsidiary, and reflected in the accompanying consolidated financial statements.
The  financial statements of Derby Financial  Services Corp. are not significant
to either the Bank's or the consolidated financial statements.

    PRINCIPLES OF CONSOLIDATION.  The consolidated financial statements  include
the  accounts of the Company and the Bank. All significant intercompany accounts
and transactions have been eliminated.

    BASIS OF CONSOLIDATED  FINANCIAL STATEMENT PRESENTATION.   The  consolidated
financial  statements have been  prepared in accordance  with generally accepted
accounting principles  and  general practice  within  the banking  industry.  In
preparing  the consolidated financial statements, management is required to make
estimates and  assumptions  that  affect  the reported  amounts  of  assets  and
liabilities  and  income  and  expenses  as  of  the  date  of  the consolidated
statements of financial position and the consolidated statements of earnings for
the period. Actual results may differ from those estimates.

    MATERIAL ESTIMATES  that are particularly susceptible to significant  change
in  the near-term relate to the determination of the Allowance for credit losses
and the valuation of real estate acquired in settlement of loans. In  connection
with  the  determination  of the  allowances  for credit  losses  and foreclosed
assets,  management  utilizes  the  services  of  professional  appraisers   for
significant properties.

    A  substantial portion of the Bank's loans are collateralized by real estate
in markets in Connecticut, which have experienced significant value declines  in
recent  years. In addition, essentially all  of the Bank's foreclosed assets are
located in those  same markets.  Accordingly, the ultimate  collectibility of  a
substantial  portion  of  the  Bank's  loan  portfolio  and  the  recovery  of a
substantial portion of the carrying amount of foreclosed assets are particularly
susceptible to changes  in market  conditions in  Connecticut. While  management
uses available information to recognize possible losses, future additions to the
allowances   may  be  necessary   based  on  changes   in  economic  conditions,
particularly in  the  Bank's service  area,  Connecticut. In  addition,  various
regulatory   agencies,  as  an  integral  part  of  their  examination  process,
periodically review the Bank's allowances for losses. Such agencies may  require
the  Bank to recognize additions to the  allowances based on their judgements of
information available to them at the time of their examination.

    CASH EQUIVALENTS.  For the purposes  of the Consolidated Statements of  Cash
Flows,  cash equivalents include demand deposits at other financial institutions
and federal funds sold. Generally, federal funds are sold for one-day periods.

    SECURITIES.    Effective  December  31,  1993,  the  Bank  implemented   the
provisions  of  Financial  Accounting  Standards  Board  ("FASB")  Statement  of
Financial  Accounting  Standard  ("SFAS")  No.  115,  "Accounting  for   Certain
Investments  in  Debt  and  Equity Securities"  ("SFAS  115").  Under  SFAS 115,
securities   are    classified    upon    acquisition    as    Held-to-maturity,
Available-for-sale  or Trading. Securities that are purchased in anticipation of
short-term market gains or for resale  are classified as Trading securities  and
carried  at fair  value with unrealized  gains and losses  included in earnings.
Securities that the Bank  has both the  positive intent and  ability to hold  to
maturity  are classified  as Held-to-maturity and  carried at  cost adjusted for
premiums and discounts amortized  to interest income  using the interest  method
over  the period to the earlier of the maturity or call date, if any. Securities
not designated  as  either  Trading  or  Held  to  maturity  are  classified  as
Available-for-sale  and carried at fair value, with unrealized gains and losses,
net of related

                                     ------
                                       33
<PAGE>
------------------------------------------------------------------------------

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

              NOTE 1 -- SUMMARY OF ACCOUNTING POLICIES (CONTINUED)
income taxes, reported  as a  separate component of  Stockholders' Equity  until
realized.  Declines  in  the  fair  value  of  individual  Held-to-maturity  and
Available-for-sale securities below their cost that are other than temporary are
recognized as write-downs of the individual securities to their fair value, with
the write-downs included in earnings as realized losses.

    Prior to the implementation  of SFAS 115,  investment securities which  were
intended  to be held until  maturity or as long-term  investments were stated at
cost adjusted, where applicable, for  amortization of premiums and accretion  of
discounts  generally  computed  using  the  interest  method.  Marketable equity
securities which  were included  in investment  securities were  carried at  the
lower  of aggregate cost or market value, and a valuation allowance was recorded
as a  component of  retained earnings,  when the  aggregate cost  of  marketable
equity  securities temporarily exceeded  market value. A  loss was recognized in
earnings when the Bank's  carrying value in an  investment exceeded, other  than
temporarily, its market value.

    Gain  or loss on securities sold  is computed by the specific identification
method.

    LOANS HELD FOR SALE  generally consist of certain first mortgage loans  that
management  has identified will most likely be sold for reasons of managing rate
risk, liquidity,  and/or  asset  growth,  and are  reflected  at  the  lower  of
aggregate  cost or estimated market value.  Net unrealized losses resulting from
market value less  than cost  are recognized  through a  valuation allowance  by
charges against income.

    LOANS  RECEIVABLE  that the Bank has the  intent and ability to hold for the
foreseeable future or until maturity or  payoff are reflected at amortized  cost
(unpaid  principal  balances  reduced  by any  partial  charge-offs  or specific
valuation accounts) net of any net deferred fees or costs on originated loans or
any unamortized premiums or discounts on purchased loans, and less an  Allowance
for credit losses.

    Interest  on loans is included in income as earned based on rates applied to
principal amounts  outstanding.  The accrual  of  interest income  is  generally
discontinued  when a  loan becomes past  due 90  days or more  as to contractual
payments of principal or interest. Income on purchased loans is adjusted for the
accretion of  discounts and  the  amortization of  premiums using  the  interest
method  over  the  contractual  lives  of  the  loans,  adjusted  for  estimated
prepayments.

    Loan origination fees, net of certain direct related costs, are deferred and
amortized as an adjustment of loan yield over the life of the related loan.

    Allowances for credit losses have been established by provisions charged  to
income  and decreased by loans charged off (net of recoveries). These Allowances
represent amounts  which,  in  management's judgment,  are  adequate  to  absorb
possible  losses on loans that may become uncollectible based on such factors as
the Bank's past loan loss  experience, changes in the  nature and volume of  the
loan  portfolio, current and prospective economic conditions that may affect the
borrowers' ability to  pay, overall  portfolio quality, and  review of  specific
problem loans.

    BANK   PREMISES  AND  EQUIPMENT    are  stated  at  cost,  less  accumulated
depreciation and amortization.  The Bank uses  primarily accelerated methods  of
calculating  depreciation. Leasehold improvements are amortized over the shorter
of

                                     ------
                                       34
<PAGE>
------------------------------------------------------------------------------

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

              NOTE 1 -- SUMMARY OF ACCOUNTING POLICIES (CONTINUED)
the estimated  service lives  or the  terms  of the  leases. Bank  premises  are
depreciated  over a period of  between 30 and 40  years; furniture and equipment
are depreciated  over  a period  of  between 1  and  20 years.  For  income  tax
purposes,  the Bank uses the appropriate depreciation provisions of the Internal
Revenue Code.

    FORECLOSED AND  IN-SUBSTANCE FORECLOSED  ASSETS   ("Foreclosed Assets")  are
comprised  of  real estate  acquired  through foreclosure  proceedings  or deeds
accepted in  lieu of  foreclosure, and  properties that  have been  in-substance
repossessed.  These  properties  are  initially recorded  at  the  lower  of the
carrying value of  the related loans  or the  estimated fair value  of the  real
estate acquired or in-substance repossessed, with any excess of the loan balance
over  the estimated  fair value  of the  property charged  to the  Allowance for
credit losses. Subsequent changes  in the net realizable  value of the  property
are  reflected by charges  or credits to  the Allowance for  estimated losses on
foreclosed assets. Costs relating to  the subsequent development or  improvement
of  a property are capitalized when value  is increased. All other holding costs
and expenses, net of rental income, if any, are expensed as incurred.

    CORE DEPOSIT INTANGIBLE.  In  connection with the Burritt transaction  (Note
13),  the core deposit  intangible is being  amortized on a  straight line basis
over seven years.

    INCOME TAXES.  Effective January 1, 1993, the Company adopted SFAS No.  109,
"Accounting  for Income  Taxes". SFAS  109 required  a change  from the deferred
method of accounting for income taxes of the Accounting Principles Board Opinion
11 ("APB 11") to the asset and liability method of accounting for income  taxes.
Under the asset and liability method of SFAS 109, deferred income tax assets and
liabilities  are  recognized for  the  future tax  consequences  attributable to
differences between the financial statement carrying amounts of existing  assets
and  liabilities  and  their  respective  tax  bases.  Deferred  tax  assets and
liabilities are measured using  enacted tax rates expected  to apply to  taxable
income  in the  years in  which those temporary  differences are  expected to be
recovered or settled.  Under SFAS  109, the effect  on deferred  tax assets  and
liabilities  of a change in tax rates is recognized in income in the period that
includes the enactment date.

    Pursuant to the deferred method under APB 11, which was applied in 1992  and
prior  years, deferred income taxes were recognized for income and expense items
that were  reported in  different  years for  financial reporting  purposes  and
income  tax  purposes  using  the  tax  rate  applicable  for  the  year  of the
calculation. Under the  deferred method,  deferred taxes were  not adjusted  for
subsequent changes in tax rates.

    Provisions  for income taxes  are computed based on  all taxable revenue and
deductible expense items included in the accompanying Consolidated Statement  of
Earnings  regardless of the period in which such items are recognized for income
tax filing purposes. The  Company and its  subsidiary file consolidated  Federal
and combined Connecticut income tax returns.

    The  Company  recorded a  cumulative  one-time benefit  in  the accompanying
Consolidated Statements of Earnings for the year ended December 31, 1993 for the
change in method of accounting for income taxes upon the adoption of SFAS 109.

    PRIMARY AND FULLY  DILUTED EARNINGS  PER SHARE   are based  on the  weighted
average  number of  common shares outstanding  during the  period and additional
common shares assumed to be outstanding to reflect the dilutive effect of common
stock equivalents. Stock options and their equivalents are included in  earnings
per  share computations using the treasury  stock method, which assumes that the
options are  exercised  at the  beginning  of  the period.  Proceeds  from  such

                                     ------
                                       35
<PAGE>
------------------------------------------------------------------------------

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

              NOTE 1 -- SUMMARY OF ACCOUNTING POLICIES (CONTINUED)
exercise  are  assumed to  be used  to repurchase  common stock.  The difference
between the  number  of common  shares  assumed to  have  been issued  from  the
exercise  of  options and  the  number of  common  shares assumed  to  have been
purchased are added to the weighted average number of common shares outstanding.
Potential dilution due to  exercisable stock options was  not material for  year
ended  December 31, 1992 and is, therefore,  not reflected in the computation of
per share amounts for that year.

    EMPLOYEE RETIREMENT BENEFITS   and related  deferred assets and  liabilities
are  accounted  for  in  accordance  with  SFAS  87,  "Employers  Accounting for
Pensions" and SFAS 106, "Employers' Accounting for Postretirement Benefits Other
than Pensions". Pension expense and postretirement health care expense are based
on actuarial  computations of  current  and future  benefits for  employees  and
retirees.

    CLASSIFICATION  OF  CERTAIN  AMOUNTS.    For  comparative  purposes, certain
amounts in prior period consolidated financial statements have been reclassified
to conform with the current period classifications.

                              NOTE 2 -- SECURITIES

    A summary of the Bank's investment securities is as follows:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                DECEMBER 31, 1994
                                                                 ------------------------------------------------
                                                                                 GROSS        GROSS
                                                                  AMORTIZED   UNREALIZED   UNREALIZED     FAIR
                            TRADING                                 COST         GAINS       LOSSES       VALUE
<S>                                                              <C>          <C>          <C>          <C>
-----------------------------------------------------------------------------------------------------------------

                                                                              (AMOUNTS IN THOUSANDS)

Marketable Equities                                               $     918    $      --    $     148   $     770
                                                                 -----------  -----------  -----------  ---------
                                                                 -----------  -----------  -----------  ---------
</TABLE>

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

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                DECEMBER 31, 1994
                                                                 ------------------------------------------------
                                                                                 GROSS        GROSS
                                                                  AMORTIZED   UNREALIZED   UNREALIZED     FAIR
                      AVAILABLE-FOR-SALE                            COST         GAINS       LOSSES       VALUE
<S>                                                              <C>          <C>          <C>          <C>
-----------------------------------------------------------------------------------------------------------------


                                                                              (AMOUNTS IN THOUSANDS)
U.S. Government and agency bonds                                  $  21,095    $       1    $     677   $  20,419
Mortgage-backed securities                                          174,667            7        7,832     166,842
Other bonds and notes                                                28,903            2          978      27,927
                                                                 -----------  -----------  -----------  ---------
  Total debt securities                                             224,665           10        9,487     215,188
Marketable equities                                                   1,556           37          107       1,486
                                                                 -----------  -----------  -----------  ---------
Total                                                             $ 226,221    $      47    $   9,594   $ 216,674
                                                                 -----------  -----------  -----------  ---------
                                                                 -----------  -----------  -----------  ---------
</TABLE>

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

                                     ------
                                       36
<PAGE>
------------------------------------------------------------------------------

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

                        NOTE 2 -- SECURITIES (CONTINUED)

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                DECEMBER 31, 1994
                                                                 ------------------------------------------------
                                                                                 GROSS        GROSS
                                                                  AMORTIZED   UNREALIZED   UNREALIZED     FAIR
                       HELD-TO-MATURITY                             COST         GAINS       LOSSES       VALUE
<S>                                                              <C>          <C>          <C>          <C>
-----------------------------------------------------------------------------------------------------------------

                                                                              (AMOUNTS IN THOUSANDS)
U.S. Government and agency bonds                                  $   2,000    $      --    $      60   $   1,940
Mortgage-backed securities                                          102,702           --        7,714      94,988
                                                                 -----------  -----------  -----------  ---------
Total                                                             $ 104,702    $      --    $   7,774   $  96,928
                                                                 -----------  -----------  -----------  ---------
                                                                 -----------  -----------  -----------  ---------
</TABLE>

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

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                DECEMBER 31, 1993
                                                                 ------------------------------------------------
                                                                                 GROSS        GROSS
                                                                  AMORTIZED   UNREALIZED   UNREALIZED     FAIR
                      AVAILABLE-FOR-SALE                            COST         GAINS       LOSSES       VALUE
<S>                                                              <C>          <C>          <C>          <C>
-----------------------------------------------------------------------------------------------------------------

                                                                              (AMOUNTS IN THOUSANDS)
Mortgage-backed securities                                        $ 187,746    $   1,303    $     454   $ 188,595
Other bonds and notes                                                65,095        1,302           45      66,352
                                                                 -----------  -----------  -----------  ---------
  Total debt securities                                             252,841        2,605          499     254,947
Marketable equities                                                   1,274          194           69       1,399
                                                                 -----------  -----------  -----------  ---------
Total                                                             $ 254,115    $   2,799    $     568   $ 256,346
                                                                 -----------  -----------  -----------  ---------
                                                                 -----------  -----------  -----------  ---------
</TABLE>

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

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                DECEMBER 31, 1993
                                                                 ------------------------------------------------
                                                                                 GROSS        GROSS
                                                                  AMORTIZED   UNREALIZED   UNREALIZED     FAIR
                       HELD-TO-MATURITY                             COST         GAINS       LOSSES       VALUE
<S>                                                              <C>          <C>          <C>          <C>
-----------------------------------------------------------------------------------------------------------------

                                                                              (AMOUNTS IN THOUSANDS)
U.S. Government and agency bonds                                  $   2,000    $      21    $      --   $   2,021
Mortgage-backed securities                                           55,253          661           89      55,825
                                                                 -----------  -----------  -----------  ---------
  Total debt securities                                              57,253          682           89      57,846
Money market preferred stock                                          9,000           --           --       9,000
                                                                 -----------  -----------  -----------  ---------
Total                                                             $  66,253    $     682    $      89   $  66,846
                                                                 -----------  -----------  -----------  ---------
                                                                 -----------  -----------  -----------  ---------
</TABLE>

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

                                     ------
                                       37
<PAGE>
------------------------------------------------------------------------------

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

                        NOTE 2 -- SECURITIES (CONTINUED)
    The amortized  cost  and market  value  of debt  securities  by  contractual
maturity is as follows:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                DECEMBER 31, 1994
                                                                 ------------------------------------------------
                                                                    AVAILABLE-FOR-SALE        HELD-TO-MATURITY
                                                                 ------------------------  ----------------------
                                                                  AMORTIZED      FAIR       AMORTIZED     FAIR
                                                                    COST         VALUE        COST        VALUE
<S>                                                              <C>          <C>          <C>          <C>
-----------------------------------------------------------------------------------------------------------------

                                                                              (AMOUNTS IN THOUSANDS)
Due in one year or less                                           $  12,605    $  12,391    $      --   $      --
Due after one year through five years                                16,298       15,536        2,000       1,940
Due after five years through ten years                               16,095       15,600           --          --
Due after ten years                                                   5,000        4,819           --          --
                                                                 -----------  -----------  -----------  ---------
                                                                     49,998       48,346        2,000       1,940
Mortgage-backed securities                                          174,667      166,842      102,702      94,988
                                                                 -----------  -----------  -----------  ---------
Total                                                             $ 224,665    $ 215,188    $ 104,702   $  96,928
                                                                 -----------  -----------  -----------  ---------
                                                                 -----------  -----------  -----------  ---------
</TABLE>

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

    During   1994,  proceeds   and  realized   gains  (losses)   from  sales  of
Available-for-sale and  Trading  securities  and unrealized  gains  (losses)  on
securities classified as Trading were as follows:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                      GROSS        GROSS
                                                                       PROCEEDS     REALIZED     REALIZED     NET GAIN
                                                                      FROM SALES      GAINS       LOSSES       (LOSS)
<S>                                                                   <C>          <C>          <C>          <C>
------------------------------------------------------------------------------------------------------------------------

AVAILABLE-FOR-SALE                                                                  (AMOUNTS IN THOUSANDS)

U.S. Government and agency bonds                                       $   4,020    $      20    $      --    $      20
Other bonds and notes                                                     33,929          455            3          452
                                                                      -----------       -----          ---   -----------
Total debt securities                                                     37,949          475            3          472
Marketable equities                                                        1,071          208           55          153
                                                                      -----------       -----          ---   -----------
Total available-for-sale                                                  39,020          683           58          625

TRADING

Realized gains                                                               772           69           --           69
                                                                      -----------       -----          ---   -----------
Total realized                                                         $  39,792    $     752    $      58          694
                                                                      -----------       -----          ---
                                                                      -----------       -----          ---
Net unrealized losses--trading                                                                                     (148)
                                                                                                             -----------
Total                                                                                                         $     546
                                                                                                             -----------
                                                                                                             -----------
</TABLE>

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

    Proceeds  from the  sales of debt  securities during  1993 were $59,189,000.
Gross gains of  $497,000 and  gross losses of  $365,000 were  realized on  those
sales.  Proceeds from  the sales of  investments in debt  securities during 1992
were $16,464,000. Gross  gains of  $494,000 and  gross losses  of $177,000  were
realized on those sales.

    At  December  31,  1994, the  aggregate  amortized  cost and  fair  value of
securities pledged as collateral against public funds and treasury tax and  loan
deposits were approximately $7.0 million and $6.8 million, respectively.

    The  effect of adopting SFAS 115 as of December 31, 1993 in the accompanying
Consolidated  Financial  Statements  was  to  increase  the  carrying  value  of
Available-for-sale securities by approximately $2,231,000, offset by an increase
in  Retained earnings of approximately $1,303,000,  net of deferred income taxes
of approximately $928,000.

                                     ------
                                       38
<PAGE>
------------------------------------------------------------------------------

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

               NOTE 3 -- LOANS RECEIVABLE AND LOANS HELD-FOR-SALE

    The components  of  loans in  the  accompanying Consolidated  Statements  of
Position were as follows:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                          DECEMBER 31,
                                                                                      --------------------
                                                                                        1994       1993
<S>                                                                                   <C>        <C>
----------------------------------------------------------------------------------------------------------

                                                                                         (AMOUNTS IN
                                                                                           THOUSANDS)
MORTGAGE
  Residential real estate                                                             $ 686,395  $ 628,208
  Commercial real estate                                                                 27,268     28,174
  Multi-family real estate                                                                8,007      8,544
  Residential construction                                                                2,363      2,753
                                                                                      ---------  ---------
                                                                                        724,033    667,679
                                                                                      ---------  ---------
CONSUMER
  Home equity lines of credit                                                            70,177     68,265
  Home equity installment                                                                19,267     18,863
  Collateral                                                                              3,014      3,020
  All other                                                                               4,783      4,748
                                                                                      ---------  ---------
                                                                                         97,241     94,896
                                                                                      ---------  ---------
COMMERCIAL
  Commercial                                                                             19,666     26,694
  Real estate development                                                                 3,258      3,833
                                                                                      ---------  ---------
                                                                                         22,924     30,527
                                                                                      ---------  ---------
                                                                                        844,198    793,102
Net deferred loan fees, premiums & discounts                                             (2,524)    (6,836)
Allowances for credit losses                                                             (6,803)    (6,979)
                                                                                      ---------  ---------
                                                                                        834,871    779,287
Residential real estate loans held-for-sale                                             (55,190)        --
                                                                                      ---------  ---------
Loans receivable, net                                                                 $ 779,681  $ 779,287
                                                                                      ---------  ---------
                                                                                      ---------  ---------
</TABLE>

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

    Loans are summarized between fixed and adjustable rates as follows:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                          DECEMBER 31,
                                                                                      --------------------
                                                                                        1994       1993
<S>                                                                                   <C>        <C>
----------------------------------------------------------------------------------------------------------

                                                                                          (AMOUNTS IN
                                                                                           THOUSANDS)

Fixed rate                                                                            $ 212,820  $ 221,708
Adjustable rate                                                                         631,378    571,394
                                                                                      ---------  ---------
Total                                                                                 $ 844,198  $ 793,102
                                                                                      ---------  ---------
                                                                                      ---------  ---------
</TABLE>

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

    The  Bank has sold certain mortgage loans and retained the related servicing
rights. The  principal balances  of loans  serviced for  others, which  are  not
included   in  the  accompanying  Consolidated   Statements  of  Position,  were
approximately $129,300,000  and  $149,900,000 at  December  31, 1994  and  1993,
respectively.

    Loans  outstanding  at December  31,  1994 and  1993  included approximately
$10,486,000 and $12,068,000, respectively,  of non-performing loans, which  were
comprised  of $8,861,000  in mortgage  loans, $1,098,000  in consumer  loans and
$527,000 in commercial  loans at December  31, 1994 and  $8,974,000 in  mortgage
loans,  $1,695,000  in  consumer loans  and  $1,399,000 in  commercial  loans at
December   31,   1993.    At   December    31,   1994    and   1993,    interest

                                     ------
                                       39
<PAGE>
------------------------------------------------------------------------------

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

         NOTE 3 -- LOANS RECEIVABLE AND LOANS HELD-FOR-SALE (CONTINUED)
income not recognized on these loans, in accordance with Bank policy, aggregated
approximately $640,000 and $810,000, respectively.

    Activity  in the Allowances for credit losses for each of the three years in
the period ended December 31, 1994 was as follows:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                   MORTGAGE     CONSUMER     COMMERCIAL      TOTAL
<S>                                                               <C>          <C>          <C>            <C>
--------------------------------------------------------------------------------------------------------------------

                                                                                (AMOUNTS IN THOUSANDS)
Balance--January 1, 1992                                           $   2,180    $     704     $     790    $   3,674
Provision for credit losses                                              825          125           425        1,375
Acquired allowance                                                     9,026        1,328            --       10,354
Loans charged off                                                       (941)        (211)         (660)      (1,812)
Recoveries of loans previously charged off                                76           41           229          346
                                                                  -----------  -----------  -------------  ---------
Balance--December 31, 1992                                            11,166        1,987           784       13,937
Provision for credit losses                                            1,925           50           500        2,475
Acquired allowance adjustment                                         (5,958)          (5)           --       (5,963)
Loans charged off                                                     (2,857)        (860)         (114)      (3,831)
Recoveries of loans previously charged off                               329           21            11          361
                                                                  -----------  -----------  -------------  ---------
Balance--December 31, 1993                                             4,605        1,193         1,181        6,979
Provision for credit losses                                            1,675          600            50        2,325
Loans charged off                                                     (1,848)        (573)         (195)      (2,616)
Recoveries of loans previously charged off                                63           46             6          115
                                                                  -----------  -----------  -------------  ---------
Balance--December 31, 1994                                         $   4,495    $   1,266     $   1,042    $   6,803
                                                                  -----------  -----------  -------------  ---------
                                                                  -----------  -----------  -------------  ---------
</TABLE>

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

    In connection with the Burritt transaction (Note 13), the Bank purchased two
loan pools at discounts  of approximately $9.0 million  and $1.3 million,  which
were  added to  the Bank's  Allowance for  mortgage and  consumer credit losses,
respectively, in 1992. During 1993, the  Bank completed a valuation analysis  of
these  loans and  allocated approximately $6.0  million from these  amounts to a
purchased loan discount,  which will  be accreted  to interest  income over  the
remaining  terms of the acquired loans. At December 31, 1994, the Allowances for
credit losses, which totaled approximately $6.8 million, included  approximately
$1.8 million allocated to the loans acquired in the Burritt transaction.

                                     ------
                                       40
<PAGE>
------------------------------------------------------------------------------

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

            NOTE 4 -- FORECLOSED AND IN-SUBSTANCE FORECLOSED ASSETS

    Foreclosed assets consisted of the following:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                           DECEMBER 31,
                                                                                       --------------------
                                                                                         1994       1993
<S>                                                                                    <C>        <C>
-----------------------------------------------------------------------------------------------------------

                                                                                         (AMOUNTS IN
                                                                                            THOUSANDS)
FORECLOSED ASSETS:
One-to-four family residential                                                         $   1,599  $   2,159
Multi-family                                                                                 510        546
Commercial real estate                                                                       907      1,589
Land                                                                                       3,179      5,085
                                                                                       ---------  ---------
                                                                                           6,195      9,379
                                                                                       ---------  ---------
IN-SUBSTANCE FORECLOSED ASSETS:
One-to-four family residential                                                             1,226      2,964
Multi-family                                                                                 143        371
Commercial real estate                                                                     2,295      3,262
Land                                                                                         892      1,207
                                                                                       ---------  ---------
                                                                                           4,556      7,804
                                                                                       ---------  ---------
Total                                                                                     10,751     17,183
Allowance for estimated losses                                                              (439)    (1,040)
                                                                                       ---------  ---------
Foreclosed assets, net                                                                 $  10,312  $  16,143
                                                                                       ---------  ---------
                                                                                       ---------  ---------
</TABLE>

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

    Activity in the Allowance for estimated losses on foreclosed assets for each
of the three years in the period ended December 31, 1994 was as follows:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                      FOR THE YEARS ENDED DECEMBER
                                                                                                   31,
                                                                                     -------------------------------
                                                                                       1994       1993       1992
<S>                                                                                  <C>        <C>        <C>
--------------------------------------------------------------------------------------------------------------------

                                                                                         (AMOUNTS IN THOUSANDS)
Balance at January 1                                                                 $   1,040  $     438  $     412
Provision charged to expense                                                             2,235      4,250      3,150
Net losses charged to the allowance                                                     (2,836)    (3,648)    (3,124)
                                                                                     ---------  ---------  ---------
Balance at December 31                                                               $     439  $   1,040  $     438
                                                                                     ---------  ---------  ---------
                                                                                     ---------  ---------  ---------
</TABLE>

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

    Losses and expenses related to foreclosed assets are summarized as follows:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                      FOR THE YEARS ENDED DECEMBER
                                                                                                   31,
                                                                                     -------------------------------
                                                                                       1994       1993       1992
<S>                                                                                  <C>        <C>        <C>
--------------------------------------------------------------------------------------------------------------------

                                                                                         (AMOUNTS IN THOUSANDS)
Provision charged to expense                                                         $   2,235  $   4,250  $   3,150
Gain on sales                                                                              (93)      (349)      (245)
Holding costs and expenses                                                               1,005      1,057        906
Rental income                                                                             (243)      (157)       (64)
                                                                                     ---------  ---------  ---------
Foreclosed asset expense, net                                                        $   2,904  $   4,801  $   3,747
                                                                                     ---------  ---------  ---------
                                                                                     ---------  ---------  ---------
</TABLE>

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

                                     ------
                                       41
<PAGE>
------------------------------------------------------------------------------

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

                     NOTE 5 -- BANK PREMISES AND EQUIPMENT

    Bank premises and equipment were comprised of the following:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                        1994       1993
<S>                                                                                   <C>        <C>
----------------------------------------------------------------------------------------------------------

                                                                                          (AMOUNTS IN
                                                                                           THOUSANDS)
Buildings and land                                                                    $   7,266  $   7,188
Leasehold improvements                                                                      836        887
Furniture and equipment                                                                   5,656      6,154
                                                                                      ---------  ---------
                                                                                         13,758     14,229
Accumulated depreciation and amortization                                                 6,783      7,167
                                                                                      ---------  ---------
Bank premises and equipment, net                                                      $   6,975  $   7,062
                                                                                      ---------  ---------
                                                                                      ---------  ---------
</TABLE>

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

    Depreciation  and amortization  included in  Non-interest expense aggregated
approximately $806,900, $692,100 and $566,400  for the years ended December  31,
1994, 1993 and 1992, respectively.

    LEASES.    Rent  expense  for banking  premises  of  $847,100,  $792,500 and
$220,300 is included in Occupancy expense for the years ended December 31, 1994,
1993 and 1992, respectively.

    Future minimum payments, by year  and in the aggregate, under  noncancelable
operating  leases with initial or remaining terms of one year or more consist of
the following at December 31, 1994 (amounts in thousands):

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

<TABLE>
<S>                                                             <C>
1995                                                            $     566
1996                                                                  532
1997                                                                  436
1998                                                                  263
1999                                                                  116
Thereafter                                                            145
                                                                ---------
Total future minimum lease payments                             $   2,058
                                                                ---------
                                                                ---------
</TABLE>

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

    These leases  include options  to renew  for periods  ranging from  3 to  22
years.

                               NOTE 6 -- DEPOSITS

    Deposits were comprised of the following:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                        DECEMBER 31,
                                                  --------------------------------------------------------
                                                             1994                         1993
                                                  ---------------------------  ---------------------------
                                                     WEIGHTED                     WEIGHTED
                                                      AVERAGE                      AVERAGE
                                                    STATED RATE      AMOUNT      STATED RATE      AMOUNT
<S>                                               <C>              <C>         <C>              <C>
----------------------------------------------------------------------------------------------------------

                                                               (DOLLAR AMOUNTS IN THOUSANDS)

Demand                                                             $   30,918                   $   28,185
NOW                                                1.75-2.00%(a)       49,097   1.75-2.00%(a)       47,330
Regular and club savings                                2.00          213,574        2.00          223,255
Money market deposit accounts                           5.10          205,239        2.80          205,261
Time accounts                                           4.72          528,918        4.39          502,190
                                                                   ----------                   ----------
Total deposits                                                     $1,027,746                   $1,006,221
                                                                   ----------                   ----------
                                                                   ----------                   ----------
<FN>
(A)  RANGES INDICATE TIERS
</TABLE>

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

                                     ------
                                       42
<PAGE>
------------------------------------------------------------------------------

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

                         NOTE 6 -- DEPOSITS (CONTINUED)
    Time accounts at December 31, 1994 mature as follows:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                            WEIGHTED AVERAGE
YEAR OF MATURITY                                                               STATED RATE      AMOUNT
<S>                                                                         <C>                <C>
--------------------------------------------------------------------------------------------------------

                                                                                 (DOLLAR AMOUNTS IN
                                                                                     THOUSANDS)
1995                                                                                4.34%      $ 357,915
1996                                                                                5.36%         68,632
1997                                                                                5.72%         43,755
Beyond                                                                              5.49%         58,616
                                                                                               ---------
Total                                                                               4.72%      $ 528,918
                                                                                               ---------
                                                                                               ---------
</TABLE>

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

    Time  deposit  accounts  of  $100,000 or  more  approximated  $32,169,000 at
December 31,  1994. Of  that  amount, approximately  $11,501,000 mature  in  six
months  or less, $6,923,000 mature after six months to one year, and $13,745,000
mature after one year.

    Interest expense on deposits is summarized as follows:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                   FOR THE YEARS ENDED DECEMBER
                                                                                                31,
                                                                                  -------------------------------
                                                                                    1994       1993       1992
<S>                                                                               <C>        <C>        <C>
-----------------------------------------------------------------------------------------------------------------

                                                                                      (AMOUNTS IN THOUSANDS)
NOW                                                                               $     931  $   1,108  $     415
Regular and club savings                                                              4,488      5,928      4,548
Money market deposits                                                                 7,979      5,970      4,558
Time accounts                                                                        22,530     24,453     15,862
Escrow                                                                                  174        220        170
                                                                                  ---------  ---------  ---------
Total interest expense on deposits                                                $  36,102  $  37,679  $  25,553
                                                                                  ---------  ---------  ---------
                                                                                  ---------  ---------  ---------
</TABLE>

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

                            NOTE 7 -- BORROWED FUNDS

    Terms of the advances  from the Federal Home  Loan Bank of Boston  ("FHLBB")
were as follows:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                  DECEMBER 31,
                                                             ------------------------------------------------------
                                                                        1994                        1993
                                                             --------------------------  --------------------------
                                                                           WEIGHTED                    WEIGHTED
                                                                            AVERAGE                     AVERAGE
MATURITY/REPRICE DATE                                         BALANCE    INTEREST RATE    BALANCE    INTEREST RATE
<S>                                                          <C>        <C>              <C>        <C>
-------------------------------------------------------------------------------------------------------------------

                                                                         (DOLLAR AMOUNTS IN THOUSANDS)
1994                                                         $      --            --%    $  14,802            --%
1994                                                                --            --        39,178          5.13
1995                                                             1,482            --            --            --
1995                                                            58,703          6.02        27,051          5.78
1996                                                            27,050          4.95        10,050          7.08
1997                                                            19,190          5.55         9,190          6.35
1998                                                             1,600          5.48         1,600          5.48
1999                                                             2,200          8.60         2,200          8.60
2000                                                               920          9.16           920          9.16
                                                             ---------                   ---------
Total advances from the FHLBB                                $ 111,145                   $ 104,991
                                                             ---------                   ---------
                                                             ---------                   ---------
</TABLE>

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

                                     ------
                                       43
<PAGE>
------------------------------------------------------------------------------

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

                      NOTE 7 -- BORROWED FUNDS (CONTINUED)
    The  Bank has a cash management line of  credit from the FHLBB in the amount
of $10,672,000 at December 31, 1994. At December 31, 1994 and 1993, the Bank had
book overdrafts of $1,482,000 and $14,802,000, respectively, which are  included
in advances from the FHLBB.

    The  Company  had  a  $3.0  million  line  of  credit  (Note  18),  of which
approximately $1.4  million  was  outstanding  at December  31,  1993,  and  was
subsequently paid off in June 1994.

    Interest expense on borrowed funds is summarized as follows:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                      FOR THE YEARS ENDED DECEMBER
                                                                                                   31,
                                                                                     -------------------------------
                                                                                       1994       1993       1992
<S>                                                                                  <C>        <C>        <C>
--------------------------------------------------------------------------------------------------------------------

                                                                                         (AMOUNTS IN THOUSANDS)
FHLBB                                                                                $   6,767  $   6,098  $   6,229
Line of credit                                                                              43        112        152
Repurchase agreements                                                                       --          7         11
                                                                                     ---------  ---------  ---------
Total interest expense on borrowed funds                                             $   6,810  $   6,217  $   6,392
                                                                                     ---------  ---------  ---------
                                                                                     ---------  ---------  ---------
</TABLE>

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

    Stock  of the FHLBB, mortgage loans and mortgage-backed securities with fair
values, as determined in accordance with FHLBB's collateral pledge agreement, at
least equal to  the outstanding  advances and any  unused lines  of credit  were
pledged  against outstanding  advances from the  FHLBB at December  31, 1994 and
1993.

                            NOTE 8 -- BENEFIT PLANS

    A. RETIREMENT PLAN  The Bank  sponsors a defined benefit pension plan  which
is  noncontributory and covers all full-time  employees who meet certain age and
length of service requirements. Benefits are  based on years of service and  the
employee's  highest compensation during any  consecutive five year period during
the last ten  years before normal  retirement. The Bank's  funding policy is  to
contribute  annually amounts  at least  equal to  minimum required contributions
under the Employee Retirement Income Security Act of 1974 (ERISA). Contributions
are intended to provide not only for benefits attributed to service to date, but
also for those expected to be earned in the future.

    The components of  the net  pension expense reflected  in Employee  benefits
expense were as follows:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                    FOR THE YEARS ENDED DECEMBER
                                                                                                 31,
                                                                                   -------------------------------
                                                                                     1994       1993       1992
<S>                                                                                <C>        <C>        <C>
------------------------------------------------------------------------------------------------------------------

                                                                                       (AMOUNTS IN THOUSANDS)
Service cost-benefits earned during the period                                     $     400  $     264  $     249
Interest cost on projected benefit obligation                                            305        272        240
Actual return on plan assets                                                              67       (400)      (133)
Net amortization and deferral                                                           (466)        75       (164)
                                                                                   ---------  ---------  ---------
Net pension expense                                                                $     306  $     211  $     192
                                                                                   ---------  ---------  ---------
                                                                                   ---------  ---------  ---------
</TABLE>

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

                                     ------
                                       44
<PAGE>
------------------------------------------------------------------------------

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

                      NOTE 8 -- BENEFIT PLANS (CONTINUED)
    Assumptions used in the accounting were:

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

<TABLE>
<CAPTION>
                                                                                       FOR THE YEARS ENDED DECEMBER 31,
                                                                                      ----------------------------------
                                                                                         1994        1993        1992
<S>                                                                                   <C>         <C>         <C>
------------------------------------------------------------------------------------------------------------------------
Discount/settlement rates                                                                  7.00%       7.00%       7.00%
Rates of increase in compensation levels                                                   5.00%       5.50%       5.50%
Long-term rate of return on assets                                                         9.50%       9.50%       9.50%
</TABLE>

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

    The  following  table  sets  forth  the  Plan's  funded  status  and amounts
recognized in the Consolidated Statements of Position:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                             DECEMBER 31,
                                                                                         --------------------
                                                                                           1994       1993
<S>                                                                                      <C>        <C>
-------------------------------------------------------------------------------------------------------------

                                                                                             (AMOUNTS IN
                                                                                              THOUSANDS)
ACTUARIAL PRESENT VALUE OF BENEFIT OBLIGATIONS:
  Accumulated benefit obligation -- vested                                               $  (3,306) $  (2,950)
  Accumulated benefit obligation -- nonvested                                                  (72)      (340)
                                                                                         ---------  ---------
    Total accumulated benefit obligation                                                    (3,378)    (3,290)
Effect of projected future compensation levels                                              (1,174)    (1,000)
                                                                                         ---------  ---------
Projected benefit obligation ("PBO") for service rendered to date                           (4,552)    (4,290)
Plan assets, at fair value *                                                                 4,095      3,885
                                                                                         ---------  ---------
PBO in excess of plan assets                                                                  (457)      (405)
Unrecognized net asset existing at January 1, 1987 being recognized over approximately
 18 years                                                                                      (93)      (102)
Unrecognized prior service cost                                                                (72)       (77)
Unrecognized net loss from past experience different from that assumed and effects of
 changes in assumptions                                                                        556        378
                                                                                         ---------  ---------
Accrued pension cost included in Other liabilities                                       $     (66) $    (206)
                                                                                         ---------  ---------
                                                                                         ---------  ---------
</TABLE>

*   THE PLAN'S  ASSETS ARE ALLOCATED AMONG  EQUITY SECURITIES AND VARIOUS  SHORT
    AND INTERMEDIATE TERM BOND FUNDS.
--------------------------------------------------------------------------------

    B.  DEFERRED COMPENSATION PLAN   The Bank  has adopted deferred compensation
agreements for its directors whereby directors  can defer earned fees to  future
years with benefits commencing at retirement or pre-retirement benefits at death
prior  to  retirement. The  deferred compensation  expense  for the  years ended
December 31, 1994, 1993 and 1992 was $96,100, $92,600 and $86,400, respectively.
The Bank has purchased life insurance policies  which it intends to use to  fund
the  retirement benefits. For  income tax purposes, no  deduction is allowed for
the insurance premium expense or deferred compensation expense, but a  deduction
will  be allowed at  the time compensation  is paid to  the participant. For the
years ended December 31, 1994, 1993 and 1992, the Bank had no insurance  premium
expenses inasmuch as policy loans were utilized to fund premiums due.

    C.  THRIFT PLAN  The Bank has established a defined contribution thrift plan
(the  "Thrift  Plan")  covering  eligible  employees.  Full-time  employees  are
eligible  to participate  in the  Thrift Plan upon  completion of  six months of
service. Eligible  employees participating  in the  Thrift Plan  may  contribute
between  one percent and ten percent of their pre-tax annual compensation. If an
employee contributes  the  maximum  ten  percent  of  annual  compensation,  the
employee  may  also  contribute an  additional  ten percent  of  post-tax annual
compensation.   The    Bank    contributes    $.50    out    of    net    income

                                     ------
                                       45
<PAGE>
------------------------------------------------------------------------------

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

                      NOTE 8 -- BENEFIT PLANS (CONTINUED)
to  the  Thrift Plan  for each  $1.00  contributed by  participants up  to three
percent of each participant's compensation. The Bank's expense during the  years
ended  December  31,  1994, 1993  and  1992  was $85,800,  $71,600  and $59,200,
respectively.

    D. POSTRETIREMENT BENEFITS OTHER  THAN PENSIONS   The Bank provides  certain
health care and life insurance benefits for retired employees. Substantially all
of  the Bank's  employees become  eligible if  they reach  normal retirement age
while still  working  for the  Bank.  These  benefits are  provided  through  an
insurance company whose premiums are based on the benefits paid during the year.
The  premiums paid by the Bank are based on the retiree's length of service with
the  Bank.  The  Company  adopted  SFAS  No.  106  "Employers'  Accounting   for
Postretirement  Benefits Other  Than Pensions"  in 1992.  The statement requires
that  the  projected  future  costs  of  providing  postretirement  benefits  be
recognized  as  an expense  as  employees render  service,  instead of  when the
benefits are paid. Prior to the adoption of this statement in 1992, the  Company
recognized postretirement benefit expense as paid.

    The  following  table  sets  forth  the  accumulated  postretirement benefit
obligation ("APBO")  reconciled  to  the  accrued  postretirement  benefit  cost
included in the Company's Consolidated Statements of Position:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                          DECEMBER 31,
                                                                                      --------------------
                                                                                        1994       1993
<S>                                                                                   <C>        <C>
----------------------------------------------------------------------------------------------------------

                                                                                          (AMOUNTS IN
                                                                                           THOUSANDS)
Accumulated Postretirement Benefit Obligation
  Retirees                                                                            $    (488) $    (613)
  Fully eligible active plan participants                                                  (180)      (551)
  Other active plan participants                                                         (1,561)    (1,566)
                                                                                      ---------  ---------
    Total APBO                                                                           (2,229)    (2,730)
Unrecognized transition obligation                                                        1,917      2,022
Unrecognized net gains from past experience different from that assumed and effects
 of changes in assumptions                                                                 (920)        (4)
                                                                                      ---------  ---------
Accrued postretirement benefit cost included in Other liabilities                     $  (1,232) $    (712)
                                                                                      ---------  ---------
                                                                                      ---------  ---------
</TABLE>

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

    The  APBO includes  approximately $1,759,000  attributable to  the Company's
postretirement health care plan.

    Net periodic  postretirement benefit  cost  reflected in  Employee  benefits
expense included the following components:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                        FOR THE YEARS ENDED DECEMBER 31,
                                                                                      -------------------------------------
                                                                                         1994         1993         1992
<S>                                                                                   <C>          <C>          <C>
---------------------------------------------------------------------------------------------------------------------------

                                                                                             (AMOUNTS IN THOUSANDS)
Service cost-benefits attributable to service during the period                        $     280    $     168    $      74
Interest cost on APBO                                                                        168          176          165
Amortization                                                                                 102          105          105
                                                                                           -----        -----        -----
Net periodic postretirement benefit cost                                               $     550    $     449    $     344
                                                                                           -----        -----        -----
                                                                                           -----        -----        -----
</TABLE>

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

    For  measurement purposes, a 14.5% annual rate of increase in the per capita
cost of covered health care benefits was  assumed in 1994. The rate was  assumed
to  decrease gradually to 4.0%  in year 15 and  remain at that level thereafter.
The health  care cost  trend rate  assumption has  a significant  effect on  the
amounts reported. To illustrate, increasing the

                                     ------
                                       46
<PAGE>
------------------------------------------------------------------------------

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

                      NOTE 8 -- BENEFIT PLANS (CONTINUED)
assumed  health care cost trend rates by 1% in each year would increase the APBO
as of  December 31,  1994  by $461,000  and the  aggregate  of the  service  and
interest  cost components of net periodic postretirement benefit expense for the
year then ended by $86,000.

    The weighted-average discount rates used in determining the APBO were  8.5%,
7.0% and 7.5% in 1994, 1993 and 1992, respectively.

                             NOTE 9 -- INCOME TAXES

    Effective  January 1, 1993, the  Company adopted SFAS 109.  As a result, the
Company recorded  a cumulative  one-time benefit  of this  change in  accounting
principle  of approximately $1,548,000 or $.54  per share (fully diluted) in the
accompanying Consolidated Statements of Earnings for the year ended December 31,
1993.

    The allocation  of  federal  and  state income  taxes  between  current  and
deferred  portions, calculated using  the liability method in  1994 and 1993 and
the deferred method in 1992 is as follows:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                 FOR THE YEARS ENDED DECEMBER
                                                                                              31,
                                                                                -------------------------------
                                                                                  1994       1993       1992
<S>                                                                             <C>        <C>        <C>
---------------------------------------------------------------------------------------------------------------

                                                                                    (AMOUNTS IN THOUSANDS)
CURRENT INCOME TAX PROVISION
  Federal                                                                       $   3,102  $   3,070  $   2,246
  State                                                                             1,158      1,157        988
                                                                                ---------  ---------  ---------
Total current                                                                       4,260      4,227      3,234
                                                                                ---------  ---------  ---------
DEFERRED INCOME TAX BENEFIT
  Federal                                                                            (246)      (636)       (16)
  State                                                                               (94)      (243)        (1)
                                                                                ---------  ---------  ---------
Total deferred                                                                       (340)      (879)       (17)
                                                                                ---------  ---------  ---------
Total provision for income taxes                                                $   3,920  $   3,348  $   3,217
                                                                                ---------  ---------  ---------
                                                                                ---------  ---------  ---------
</TABLE>

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

    The Company's effective income tax rate differed from the Federal  statutory
tax rate as follows:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                 FOR THE YEARS ENDED DECEMBER 31,
                                                              ----------------------------------------------------------------------
                                                                       1994                    1993                    1992
                                                              ----------------------  ----------------------  ----------------------
                                                                AMOUNT         %        AMOUNT         %        AMOUNT         %
<S>                                                           <C>          <C>        <C>          <C>        <C>          <C>
------------------------------------------------------------------------------------------------------------------------------------

                                                                                  (DOLLAR AMOUNTS IN THOUSANDS)
Tax at statutory Federal rate                                  $   3,274        34.0   $   2,814        34.0   $   2,740       34.0
State tax*                                                           703         7.3         603         7.3         631        7.8
Bad debt deduction                                                    --          --          --          --         (81)      (1.0)
Dividend income exclusion                                            (67)       (0.7)        (72)       (0.9)        (72)      (0.9)
Other                                                                 10         0.1           3         0.1          (1)        --
                                                              -----------  ---------  -----------  ---------  -----------  ---------
Effective rate on operations                                   $   3,920        40.7   $   3,348        40.5   $   3,217       39.9
                                                              -----------  ---------  -----------  ---------  -----------  ---------
                                                              -----------  ---------  -----------  ---------  -----------  ---------
</TABLE>

*   NET OF FEDERAL TAX BENEFIT
--------------------------------------------------------------------------------

                                     ------
                                       47
<PAGE>
--------------------------------------------------------------------------------

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

                             NOTE 9 -- INCOME TAXES
                                  (CONTINUED)
    The components of the net deferred income tax asset are as follows:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                          DECEMBER 31,
                                                                                      --------------------
                                                                                        1994       1993
<S>                                                                                   <C>        <C>
----------------------------------------------------------------------------------------------------------

                                                                                          (AMOUNTS IN
                                                                                           THOUSANDS)
DEFERRED INCOME TAX LIABILITY:
  Federal                                                                             $     273  $     967
  State                                                                                     104        370
                                                                                      ---------  ---------
                                                                                            377      1,337
                                                                                      ---------  ---------
DEFERRED INCOME TAX ASSET:
  Federal                                                                                 5,549      2,454
  State                                                                                   2,121        938
                                                                                      ---------  ---------
                                                                                          7,670      3,392
                                                                                      ---------  ---------
Net deferred income tax asset                                                         $   7,293  $   2,055
                                                                                      ---------  ---------
                                                                                      ---------  ---------
</TABLE>

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

    The  tax effects of each item of income and expense and net unrealized gains
(losses) on  securities available-for-sale  that give  rise to  deferred  income
taxes are as follows:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                          DECEMBER 31,
                                                                                      --------------------
                                                                                        1994       1993
<S>                                                                                   <C>        <C>
----------------------------------------------------------------------------------------------------------

                                                                                          (AMOUNTS IN
                                                                                           THOUSANDS)
Allowances for losses                                                                 $   2,023  $   2,132
Depreciation                                                                                (62)      (171)
Deferred loan fees                                                                          (59)        43
Deferred compensation                                                                       215        191
Loan expense                                                                                291        249
Employee benefits                                                                           539        382
Trading loss                                                                                 62         --
Intangible asset                                                                            314        157
                                                                                      ---------  ---------
                                                                                          3,323      2,983
Unrealized losses (gains)                                                                 3,970       (928)
                                                                                      ---------  ---------
Net deferred income tax asset                                                         $   7,293  $   2,055
                                                                                      ---------  ---------
                                                                                      ---------  ---------
</TABLE>

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

    A summary of the change in the net deferred income tax asset is as follows:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                      FOR THE YEARS ENDED
                                                                                          DECEMBER 31,
                                                                                      --------------------
                                                                                        1994       1993
<S>                                                                                   <C>        <C>
----------------------------------------------------------------------------------------------------------

                                                                                         (AMOUNTS IN
                                                                                           THOUSANDS)
Net deferred income tax asset--beginning                                              $   2,055  $     556
Cumulative effect of a change in accounting principle                                        --      1,548
Deferred tax provision:
  Income and expense                                                                        340        879
  Unrealized losses (gains)                                                               4,898       (928)
                                                                                      ---------  ---------
Net deferred income tax asset--ending                                                 $   7,293  $   2,055
                                                                                      ---------  ---------
                                                                                      ---------  ---------
</TABLE>

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

                                     ------
                                       48
<PAGE>
--------------------------------------------------------------------------------

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

                             NOTE 9 -- INCOME TAXES
                                  (CONTINUED)
    Deductions from taxable income in prior years have been claimed as loan loss
provisions  for qualifying (real  estate) loans in  accordance with the Internal
Revenue Code. Retained earnings includes a tax reserve for qualifying loans.  If
the  reserve is used  for any purpose other  than to absorb  losses on loans, an
income tax liability could be incurred. Management does not anticipate that this
reserve will  be made  available  for any  other  purposes. In  accordance  with
generally  accepted accounting  principles, no  deferred income  taxes have been
provided for this temporary difference.

               NOTE 10 -- COMMITMENTS AND CONTINGENT LIABILITIES

    The accompanying Consolidated  Financial Statements do  not reflect  various
commitments  and  contingent liabilities  which arise  in  the normal  course of
business and  which involve  elements  of credit  risk, interest-rate  risk  and
liquidity  risk. These commitments  and contingent liabilities  are described in
Note 15.

    The Company is party to litigation and claims arising from the normal course
of business. After consultation with legal counsel, management is of the opinion
that the liabilities, if any, arising  from such litigation and claims will  not
be material to the consolidated financial position.

                            NOTE 11 -- STOCK OPTIONS

    Under  the Company's stock option plans  563,797 shares, adjusted to reflect
stock dividends, if any, of common stock  are reserved. At the time options  are
granted,  no accounting entry is made. The proceeds from the exercise of options
are credited to common stock for the  par value of the shares purchased and  the
excess  of the option price over the par  value of the shares issued is credited
to  additional  paid-in   capital.  The  exercise   price  of  options   granted
approximated  the  fair  market  value  of  the  shares  on  the  dates granted.
Additionally, stock appreciation  rights ("SARS")  have been  granted in  tandem
with stock options under the Company's 1985 Stock Option Plan.

    In  accordance with  generally accepted  accounting principles, compensation
accruals are required for SARS when the market value exceeds the option exercise
price. However, compensation expense should  be measured according to the  terms
the  Company's  SARS holders  are  most likely  to  elect based  upon  the facts
available each period. Accordingly, no expense  accruals have been made for  the
years  ended December 31,  1994, 1993 and  1992 inasmuch as  management does not
anticipate exercise of SARS at this time.

    The following table  and the  data below  summarizes the  shares subject  to
option  under the  Plans, which  have been  adjusted to  reflect stock dividends
declared:

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

<TABLE>
<CAPTION>
                                                                                           FOR THE YEARS ENDED
                                                                                               DECEMBER 31,
                                                                                           --------------------
                                                                                             1994       1993
<S>                                                                                        <C>        <C>
---------------------------------------------------------------------------------------------------------------
Outstanding at beginning of period                                                           275,653    233,180
Granted                                                                                       43,107     45,234
Exercised (a)                                                                               (101,884)        --
Cancelled                                                                                         --     (2,761)
                                                                                           ---------  ---------
Outstanding at end of period                                                                 216,876    275,653
                                                                                           ---------  ---------
                                                                                           ---------  ---------
(A)   INCLUDES SARS
</TABLE>

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

                                     ------
                                       49
<PAGE>
--------------------------------------------------------------------------------

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

                      NOTE 11 -- STOCK OPTIONS (CONTINUED)
    As of December 31, 1994, 216,876 options were exercisable at prices  ranging
from $9.98 to $29.00.

    At  December 31, 1994, there were 216,876 options in the Plans that remained
outstanding. Through December 31, 1994, 127,918 options have been exercised  and
45,590  options,  adjusted  to  reflect subsequent  stock  dividends,  have been
cancelled. 219,003 options are available for grant.

    During 1994,  8,429  SARS  were  exercised which  resulted  in  payments  to
employees  aggregating $118,000. These  amounts are included  in Salary and wage
expense for 1994. During 1993 and 1992, there were no SARS exercised.

                        NOTE 12 -- STOCKHOLDERS' EQUITY

    A. LIQUIDATION  ACCOUNT.   When the  Bank converted  to stock  form, it  was
required  to establish a liquidation  account of approximately $21,600,000 which
was equal to  the Bank's net  worth as  of September 30,  1985. The  liquidation
account is established for a period of 10 years subsequent to conversion for the
benefit  of eligible depositors who continue  to maintain their deposit accounts
in  the  Bank  after  conversion,  subject  to  downward  adjustment.   Eligible
depositors  would be entitled, in the  unlikely event of complete liquidation of
the Bank, to  receive liquidating  distributions of any  assets remaining  after
payment  of all creditors' claims (including the claims of all depositors at the
time of liquidation) equal  to the withdrawal value  of their deposit  accounts,
but before any distributions are made to the Bank's stockholders, equal to their
proportionate  interest at that time in  the liquidation account. Except for the
repurchase of stock and payment of dividends  by the Bank, the existence of  the
liquidation account will not restrict the use or application of such net worth.

    B.  DIVIDENDS.  Pursuant to  Connecticut law, cash dividends  may be paid by
the Bank to the Company out of net profits, defined as the remainder of earnings
from current  operations plus  actual recoveries  on loans  and investments  and
other  assets, after  deducting all  current operating  expenses, actual losses,
accrued dividends on preferred stock and all federal and state taxes. The  total
dividends  declared by the Bank in any  calendar year shall not exceed the total
of its net profits for that year combined with its net profits for the preceding
two years. Additionally, the Bank may not pay cash dividends on its stock if its
net worth would thereby be reduced below the amount required for the liquidation
account or as may in the future  be required by the Connecticut Commissioner  of
Banking or the Federal Deposit Insurance Corporation (the "FDIC").

    During  the second quarter  of 1991, the  Bank was informed  by the regional
office of the FDIC that it will be permitted to pay dividends to the Company  in
an  amount limited to the holding company's non-salary expenses and debt service
payments. This restriction was made part of a Memorandum of Understanding  which
the  Bank entered into with  the FDIC and the  Connecticut Commissioner of Banks
(Note 19). Since the Bank is the sole source of funds for cash dividend payments
by the Company to its stockholders,  the FDIC's restriction has resulted in  the
Company being unable to pay cash dividends to stockholders.

    The  Board of  Directors declared  5% stock dividends  for each  of the four
quarters of  1992  and  declared a  5%  stock  dividend on  February  15,  1995.
Fractional shares were not issued to stockholders in connection with these stock
dividends.  However,  the  Company  arranged  for  the  sale  of  the  aggregate
fractional interests and distributed the  cash proceeds to the stockholders.  In
accordance  with  generally  accepted  accounting  principles,  weighted average
shares outstanding, and thus  earnings per share, for  each of the periods  have
been retroactively adjusted.

                                     ------
                                       50
<PAGE>
--------------------------------------------------------------------------------

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

                  NOTE 12 -- STOCKHOLDERS' EQUITY (CONTINUED)
    C.  STOCK  OPTIONS  EXERCISED.    During  1994,  93,455  stock  options were
exercised,  resulting  in   an  increase  to   Additional  paid-in  capital   of
approximately  $1.8  million,  which  includes  tax  benefits  of  approximately
$678,000.

        NOTE 13 -- ACQUISITION OF BURRITT INTERFINANCIAL BANCORPORATION

    On December 4, 1992, Derby Savings entered into an Insured Deposit  Purchase
and  Assumption  Agreement ("P  & A")  with  the FDIC,  pursuant to  which Derby
purchased certain  assets and  assumed the  insured deposits  and certain  other
liabilities  of Burritt Interfinancial  Bancorporation, New Britain, Connecticut
in  an  FDIC-assisted  transaction.  In   the  transaction,  the  Bank   assumed
approximately $460 million of insured deposits and approximately $5.5 million of
other liabilities of Burritt.

    The  assets of Burritt acquired included cash, various investment securities
and certain other assets totaling approximately $54.0 million and two loan pools
of one-to-four family  mortgage loans  and consumer  loans, with  par values  of
approximately $139.7 million and $29.6 million, respectively. The loan pools, at
December  31,  1992,  included  non-accrual  loans  totaling  approximately $6.1
million and $221,000, respectively. The loans acquired in this transaction  were
purchased  at  a $10.4  million discount,  which  had been  added to  the Bank's
allowances for credit losses. Specific allocations of the acquired allowance for
credit losses, to reflect the  fair value of loans  acquired, have been made  as
management  of  the  Bank  identified probable  losses.  During  1993,  the Bank
completed a valuation  analysis of  the loans  acquired in  connection with  the
Burritt  transaction. As a  result of this analysis,  the Company allocated $6.0
million of the Burritt allowance for credit losses as a purchased loan  discount
(Note  3). This amount  will be accreted  to interest income  over the remaining
terms of the acquired loans.

    Of a $6.2 million premium paid by the Bank to the FDIC for the assumption of
deposits and other customer service liabilities, the Bank recorded approximately
$5.0 million as a core deposit intangible which is included in Other assets, net
of amortization approximating $956,000 through December 31, 1994 (Note 1).

    As part of the transaction, the Bank acquired the right to service loans for
others  which  totaled  approximately  $107.1  million  at  December  31,  1992.
Approximately $1.1 million of the premium paid to the FDIC has been allocated to
the  tangible value  of acquired  mortgage servicing  rights, included  in Other
assets. This  amount will  be amortized  over the  expected future  life of  the
serviced  loans as  a reduction to  serviced loan fee  income. Additionally, the
Bank entered into  an interim  management agreement  with the  FDIC pursuant  to
which  the Bank  would service  loans which  totaled $258.9  million at December
31,1992. The fees  earned by  the Bank for  providing this  service amounted  to
approximately  $3.7 million in 1993 and $313,000 in 1992. The servicing of these
loans for the FDIC ended September 30, 1993.

    In connection with the transaction, Derby  acquired an option to acquire  or
lease  Burritt's  thirteen  banking  offices  and  related  equipment.  The Bank
exercised its option with respect to  eleven of such banking offices. Derby  did
not  exercise its option with respect to  two Burritt banking offices which were
closed by the  FDIC and not  opened by  Derby. Three of  Burritt's offices  were
owned  and in 1993, the  Bank purchased two of these  offices and entered into a
short-term rental agreement with the FDIC for the third. In June 1994, the  Bank
relocated  the operations of the  former main office of  Burritt, which the Bank
had been renting from the FDIC. Of the remaining eight banking offices which had
been leased by Burritt, one had been  assumed by the Bank. Through December  31,
1994,  the Bank  entered into  leases on  five of  the seven  locations formerly
leased by  Burritt  and is  renegotiating  the terms  of  one of  the  remaining
locations.  The Bank closed one of the acquired former branch offices of Burritt
in January 1994.

                                     ------
                                       51
<PAGE>
--------------------------------------------------------------------------------

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

            NOTE 14 -- NON-INTEREST INCOME AND NON-INTEREST EXPENSE

    Included in Service charges and other income were the following:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                      FOR THE YEARS ENDED DECEMBER
                                                                                                   31,
                                                                                     -------------------------------
                                                                                       1994       1993       1992
<S>                                                                                  <C>        <C>        <C>
--------------------------------------------------------------------------------------------------------------------

                                                                                         (AMOUNTS IN THOUSANDS)
Fees on loans                                                                        $     552  $     551  $     608
Fees on loans serviced for the FDIC (a)                                                     --      3,681        313
Deposit service charges                                                                    814        867        472
All other, none greater than 1% of income                                                1,087        988        407
                                                                                     ---------  ---------  ---------
Total                                                                                $   2,453  $   6,087  $   1,800
                                                                                     ---------  ---------  ---------
                                                                                     ---------  ---------  ---------
</TABLE>

(a)  In connection with the Burritt transaction (Note 13), the Bank serviced
    loans for the FDIC on an interim basis through September 1993.
--------------------------------------------------------------------------------

    Included in Other Non-interest expense were the following:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                      FOR THE YEARS ENDED DECEMBER
                                                                                                   31,
                                                                                     -------------------------------
                                                                                       1994       1993       1992
<S>                                                                                  <C>        <C>        <C>
--------------------------------------------------------------------------------------------------------------------

                                                                                         (AMOUNTS IN THOUSANDS)
Data processing                                                                      $   1,266  $   2,035  $     839
FDIC insurance premium                                                                   2,770      2,435      1,196
Marketing                                                                                1,291        821        508
Amortization of intangible assets (Note 13)                                                711        712         --
All other, none greater than 1% of income                                                3,403      3,640      2,200
                                                                                     ---------  ---------  ---------
Total                                                                                $   9,441  $   9,643  $   4,743
                                                                                     ---------  ---------  ---------
                                                                                     ---------  ---------  ---------
</TABLE>

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

                        NOTE 15 -- FINANCIAL INSTRUMENTS

    A. FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK  The Bank is a party to
financial instruments  with  off-balance sheet  risk  in the  normal  course  of
business  to meet the financing needs of its customers. These instruments expose
the Bank to credit risk which  is not included in the accompanying  Consolidated
Statements of Position.

                                     ------
                                       52
<PAGE>
--------------------------------------------------------------------------------

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

                  NOTE 15 -- FINANCIAL INSTRUMENTS (CONTINUED)
    The  Bank's exposure to credit risk is represented by the contractual amount
of those instruments and is summarized below:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                       DECEMBER 31,
                                                                                   --------------------
                                                                                     1994       1993
<S>                                                                                <C>        <C>
-------------------------------------------------------------------------------------------------------

                                                                                       (AMOUNTS IN
                                                                                        THOUSANDS)
LOAN COMMITMENTS
  Commitments to extend credit                                                     $  10,783  $  43,832
  Commitments to purchase loans                                                       24,000         --
  Unadvanced commercial lines of credit                                                8,232      6,115
  Unadvanced portion of construction loans                                             2,904      1,881
  Unused portion of Home Equity Lines of Credit                                       59,977     56,331
  Other consumer lines of credit                                                         994        635
                                                                                   ---------  ---------
Total                                                                              $ 106,890  $ 108,794
                                                                                   ---------  ---------
                                                                                   ---------  ---------
Letters of credit                                                                  $   1,463  $   1,643
                                                                                   ---------  ---------
                                                                                   ---------  ---------
</TABLE>

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

    Loan commitments are agreements to lend  and are subject to the same  credit
policies as loans and generally have fixed expiration dates or other termination
clauses.  The Bank  also issues traditional  letters of credit  which commit the
Bank to make  payments on  behalf of its  customers based  upon specific  future
events. Since many of the letters of credit are expected to expire without being
drawn upon, the total letters of credit do not necessarily represent future cash
requirements.  Collateral is obtained based  upon management's credit assessment
of the customer.

    At  December  31,  1994,  the  Bank  had  approximately  $57.9  million   in
commitments  to sell  mortgage loans. There  were no  outstanding commitments to
purchase or sell securities at December 31, 1994.

    B. FAIR VALUE  The estimated fair values of the Bank's financial instruments
are as follows:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                               DECEMBER 31,
                                                              ----------------------------------------------
                                                                       1994                    1993
                                                              ----------------------  ----------------------
                                                               CARRYING                CARRYING
                                                                AMOUNT    FAIR VALUE    AMOUNT    FAIR VALUE
<S>                                                           <C>         <C>         <C>         <C>
------------------------------------------------------------------------------------------------------------

                                                                          (AMOUNTS IN THOUSANDS)
FINANCIAL ASSETS:
  Cash and short term investments                             $   18,628  $   18,628  $   43,118  $   43,118
  Securities                                                     322,146     314,372     322,599     323,192
  Loans held-for-sale                                             55,190      57,951          --          --
  Loans receivable, net                                          779,681     765,395     779,287     781,756
  FHLBB stock                                                      8,899       8,899       8,022       8,022
                                                              ----------  ----------  ----------  ----------
Total financial assets                                        $1,184,544  $1,165,245  $1,153,026  $1,156,088
                                                              ----------  ----------  ----------  ----------
                                                              ----------  ----------  ----------  ----------
FINANCIAL LIABILITIES:
  Deposits                                                    $1,027,746  $1,025,671  $1,016,697  $1,022,707
  Advances from FHLBB                                            111,145     111,322     104,991     107,421
  Other borrowings                                                    --          --       1,450       1,450
                                                              ----------  ----------  ----------  ----------
Total financial liabilities                                   $1,138,891  $1,136,993  $1,123,138  $1,131,578
                                                              ----------  ----------  ----------  ----------
                                                              ----------  ----------  ----------  ----------
</TABLE>

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

    The following methods and assumptions were  used to estimate the fair  value
of each class of financial instruments.

    CASH  AND  SHORT-TERM INVESTMENTS.   For  those short-term  instruments, the
carrying amount is a reasonable estimate of fair value.

                                     ------
                                       53
<PAGE>
--------------------------------------------------------------------------------

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

                  NOTE 15 -- FINANCIAL INSTRUMENTS (CONTINUED)
    SECURITIES.   Fair values  for  investment securities  are based  on  quoted
market prices.

    LOANS  HELD-FOR-SALE AND  LOANS RECEIVABLE.   The fair values  for loans are
estimated using discounted cash flow analyses. Discount rates used are comprised
of the risk-free rate associated with  the remaining term to maturity,  adjusted
for  risk and the expenses  associated with servicing the  loans. Fair values of
purchased mortgages are estimated using the quoted market prices for  securities
collateralized by similar loans.

    FHLBB STOCK.  The carrying amount approximates fair value.

    DEPOSITS.  The fair values disclosed for interest and non-interest checking,
passbook savings, money market deposit accounts and mortgagors' escrow are equal
to  the  amount payable  on demand  at the  reporting date.  The fair  values of
certificates of deposit are estimated using rates currently offered for deposits
of similar remaining maturities.

    ADVANCES FROM THE FHLBB.   The fair  values of advances  from the FHLBB  are
estimated using rates which approximate the rates currently being offered by the
FHLBB for similar remaining maturities.

    OTHER BORROWINGS.  The carrying amounts of short-term borrowings approximate
their fair values.

    OFF-BALANCE  SHEET  INSTRUMENTS.   In the  course  of originating  loans and
extending credit and  standby letters of  credit, the Bank  will charge fees  in
exchange for its lending commitment. While these commitment fees have value, the
Company  has  not estimated  their value  due to  the short  term nature  of the
underlying commitments.

                    NOTE 16 -- CONCENTRATION OF CREDIT RISK

    The Bank is primarily engaged in the business of providing credit secured by
residential real estate to the consumer segment of the Bank's market area within
the state of Connecticut. The concentration of the Bank's loan portfolio by type
of loan at December 31, 1994 and 1993,  is set forth in Note 3. These loans  are
comprised  of one-to-four family  mortgages, construction loans  and home equity
loans aggregating approximately  $781.1 million and  $721.9 million at  December
31,  1994  and 1993,  respectively, or  approximately 92.5%  and 91.0%  of total
loans, respectively. Approximately 95.8% and 97.0% of these loans are secured by
residential real estate located within the state of Connecticut at December  31,
1994 and 1993, respectively.

    The  Bank also  has loan commitments,  including unused lines  of credit and
amounts not  yet advanced  on construction  loans, secured  by Connecticut  real
estate.  In addition, at December  31, 1994 a substantial  portion of the Bank's
foreclosed assets (Note 4)  is located in those  same markets. Accordingly,  the
ultimate  collectibility of a  substantial portion of  the Bank's loan portfolio
and the recovery of a substantial  portion of the carrying amount of  foreclosed
assets  are particularly susceptible to changes in real estate market conditions
in Connecticut.

    The Bank  is  required to  periodically  conduct reviews  of  the  financial
condition  of  correspondent  banks with  which  it  does business  in  order to
minimize the risks associated with such activities.

                     NOTE 17 -- RELATED PARTY TRANSACTIONS

    At December 31, 1994  and 1993 loans  to directors aggregated  approximately
$1,191,000  and  $1,160,000, respectively.  During the  year ended  December 31,
1994, new loans totaling  approximately $135,000 were  granted to directors  and
repayments totaled approximately $324,000.

                                     ------
                                       54
<PAGE>
--------------------------------------------------------------------------------

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

               NOTE 17 -- RELATED PARTY TRANSACTIONS (CONTINUED)
    During   the  years  ended  December  31,  1994,  1993  and  1992,  payments
aggregating approximately $364,000,  $509,000 and  $556,000, respectively,  were
made  for legal, insurance, maintenance,  construction and appraisal services to
companies in which certain directors have an interest.

    These loans and payments were made  in the ordinary course of business.  The
loans were granted on substantially the same terms, including interest rates and
collateral  on  loans,  as those  prevailing  at  the same  time  for comparable
transactions with others.

         NOTE 18 -- CONDENSED FINANCIAL INFORMATION OF DS BANCOR, INC.
                             (PARENT COMPANY ONLY)

    The condensed statements of position for DS Bancor, Inc. were as follows:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                         DECEMBER 31,
                                                                                     --------------------
                                                                                       1994       1993
<S>                                                                                  <C>        <C>
---------------------------------------------------------------------------------------------------------

                                                                                         (AMOUNTS IN
                                                                                          THOUSANDS)

ASSETS
Cash in subsidiary bank                                                              $     860  $      85
Investment in bank subsidiary, at equity                                                65,985     67,562
Other assets                                                                               303        274
                                                                                     ---------  ---------
TOTAL ASSETS                                                                         $  67,148  $  67,921
                                                                                     ---------  ---------
                                                                                     ---------  ---------
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
Notes payable--bank (Note A)                                                         $      --  $   1,450
Other liabilities                                                                           11         31
                                                                                     ---------  ---------
Total Liabilities                                                                           11      1,481
                                                                                     ---------  ---------
Stockholders' Equity
Common stock                                                                             3,085      2,991
Additional paid-in capital                                                              37,780     36,007
Retained earnings                                                                       30,785     31,955
Less: Treasury stock, at cost (339,500 shares)                                          (4,513)    (4,513)
                                                                                     ---------  ---------
Total Stockholders' Equity                                                              67,137     66,440
                                                                                     ---------  ---------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                           $  67,148  $  67,921
                                                                                     ---------  ---------
                                                                                     ---------  ---------
</TABLE>

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

                                     ------
                                       55
<PAGE>
--------------------------------------------------------------------------------

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

         NOTE 18 -- CONDENSED FINANCIAL INFORMATION OF DS BANCOR, INC.
                       (PARENT COMPANY ONLY) (CONTINUED)
    The condensed statements of earnings were as follows:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                            FOR THE YEARS ENDED DECEMBER 31,
                                                                          -------------------------------------
                                                                             1994         1993         1992
<S>                                                                       <C>          <C>          <C>
---------------------------------------------------------------------------------------------------------------

                                                                             (DOLLAR AMOUNTS IN THOUSANDS,
                                                                                 EXCEPT PER SHARE DATA)
Income:
Dividends from subsidiary                                                  $     567    $     873    $     742
Other                                                                             39           --           --
                                                                          -----------  -----------  -----------
Total income                                                                     606          873          742
                                                                          -----------  -----------  -----------
Expense:
Interest expense                                                                  43          113          152
Other                                                                            265          181          209
                                                                          -----------  -----------  -----------
Total expense                                                                    308          294          361
                                                                          -----------  -----------  -----------
Income before income taxes and change in equity of subsidiary                    298          579          381
Income tax benefit                                                               109          119          150
                                                                          -----------  -----------  -----------
Income before change in equity of subsidiary                                     407          698          531
Change in equity of subsidiary                                                 5,303        4,228        4,310
                                                                          -----------  -----------  -----------
Income before cumulative effect of a change in accounting principle            5,710        4,926        4,841
Cumulative effect of change in accounting principle (Note 9)                      --        1,548           --
                                                                          -----------  -----------  -----------
Net income                                                                 $   5,710    $   6,474    $   4,841
                                                                          -----------  -----------  -----------
                                                                          -----------  -----------  -----------
Weighted average shares outstanding (Notes 1 & 12)
Primary                                                                     2,926,825   2,834,337     2,786,199
Fully Diluted                                                               2,929,005    2,875,790    2,786,199
Earnings per share--Primary (Notes 1 & 12)
Income before cumulative effect of a change in accounting principle           $1.95        $1.74        $1.74
Cumulative effect of a change in accounting principle                            --          .55           --
Net income                                                                    $1.95        $2.28        $1.74
Earnings per share--Fully Diluted (Notes 1 & 12)
Income before cumulative effect of a change in accounting principle           $1.95        $1.71        $1.74
Cumulative effect of a change in accounting principle                            --          .54           --
Net income                                                                    $1.95        $2.25        $1.74
</TABLE>

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

                                     ------
                                       56
<PAGE>
--------------------------------------------------------------------------------

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

         NOTE 18 -- CONDENSED FINANCIAL INFORMATION OF DS BANCOR, INC.
                       (PARENT COMPANY ONLY) (CONTINUED)
    The condensed  changes in  the components  of Stockholders'  Equity for  the
years ended December 31, 1994, 1993 and 1992 were as follows:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                 ADDITIONAL
                                                                      COMMON       PAID-IN     RETAINED     TREASURY
                                                                       STOCK       CAPITAL     EARNINGS       STOCK
<S>                                                                 <C>          <C>          <C>          <C>
----------------------------------------------------------------------------------------------------------------------

                                                                              (DOLLAR AMOUNTS IN THOUSANDS)
Balance--January 1, 1992                                             $   2,417    $  28,034    $  27,166    $  (4,513)
Net income                                                                                         4,841
Stock dividend declared on common stock (Note 12)                          446        5,911       (6,357)
Shares issued for fractional interest                                        2           26
Cash in lieu of fractional shares                                                                    (28)
Adjustment for unrealized losses on marketable equity securities
 of subsidiary (Note 2)                                                                              640
                                                                    -----------  -----------  -----------  -----------
Balance--December 31, 1992                                               2,865       33,971       26,262       (4,513)
Net income                                                                                         6,474
Stock dividend declared on common stock (Note 12)                          126        2,029       (2,155)
Shares issued for fractional interest                                                     7
Cash in lieu of fractional shares                                                                     (7)
Adjustment for unrealized security gains of subsidiary (Note 2)                                    1,381
                                                                    -----------  -----------  -----------  -----------
Balance--December 31, 1993                                               2,991       36,007       31,955       (4,513)
Net income                                                                                         5,710
Stock options exercised (93,455 shares) (Note 11)                           94        1,773
Adjustment for unrealized security losses of subsidiary (Note 2)                                  (6,880)
                                                                    -----------  -----------  -----------  -----------
Balance--December 31, 1994                                           $   3,085    $  37,780    $  30,785    $  (4,513)
                                                                    -----------  -----------  -----------  -----------
                                                                    -----------  -----------  -----------  -----------
</TABLE>

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

    The condensed statements of cash flows were as follows:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                       FOR THE YEARS ENDED DECEMBER
                                                                                                    31,
                                                                                      -------------------------------
                                                                                        1994       1993       1992
<S>                                                                                   <C>        <C>        <C>
---------------------------------------------------------------------------------------------------------------------

                                                                                          (AMOUNTS IN THOUSANDS)
Cash flows from operating activities:
  Dividends received from subsidiary                                                  $     567  $     873  $     742
  Non-interest income                                                                        39         --         --
  Tax benefit received from subsidiary                                                       80         --         --
  Interest paid                                                                             (68)      (123)      (171)
  Cash paid to suppliers                                                                   (260)      (205)      (185)
                                                                                      ---------  ---------  ---------
    Net cash provided by operating activities                                               358        545        386
                                                                                      ---------  ---------  ---------
Cash flows from financing activities:
  Payments on notes payable--bank                                                        (1,450)      (483)      (484)
  Dividends paid to stockholders                                                             --         (7)       (29)
  Issuance of common stock                                                                1,867          7         29
                                                                                      ---------  ---------  ---------
    Net cash used by financing activities                                                   417       (483)      (484)
                                                                                      ---------  ---------  ---------
Net increase (decrease) in cash                                                             775         62        (98)
Cash at beginning of year                                                                    85         23        121
                                                                                      ---------  ---------  ---------
Cash at end of year                                                                   $     860  $      85  $      23
                                                                                      ---------  ---------  ---------
                                                                                      ---------  ---------  ---------
</TABLE>

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

                                     ------
                                       57
<PAGE>
--------------------------------------------------------------------------------

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

         NOTE 18 -- CONDENSED FINANCIAL INFORMATION OF DS BANCOR, INC.
                       (PARENT COMPANY ONLY) (CONTINUED)
    A  reconciliation of net income to cash provided by operating activities was
as follows:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                    FOR THE YEARS ENDED DECEMBER
                                                                                                 31,
                                                                                   -------------------------------
                                                                                     1994       1993       1992
<S>                                                                                <C>        <C>        <C>
------------------------------------------------------------------------------------------------------------------

                                                                                       (AMOUNTS IN THOUSANDS)
Net income                                                                         $   5,710  $   6,474  $   4,841
Items not resulting in cash flow:
  Equity in undistributed earnings of subsidiary                                      (5,303)    (5,776)    (4,310)
  Increase in income tax benefits receivable                                             (29)      (119)      (150)
  Amortization of organization cost                                                       --         --         18
  Decrease in accrued expenses                                                           (20)       (34)       (13)
                                                                                   ---------  ---------  ---------
Net cash flow from operating activities                                            $     358  $     545  $     386
                                                                                   ---------  ---------  ---------
                                                                                   ---------  ---------  ---------

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

<FN>

NOTE A:  THE BOARD  OF DIRECTORS AUTHORIZED AND  THE COMPANY ESTABLISHED A  $3.0
         MILLION  LINE  OF  CREDIT  TO  PARTIALLY  FUND  THE  REPURCHASE  OF THE
         COMPANY'S COMMON  STOCK IN  1989  AND 1990.  THIS  LOAN, WHICH  HAD  AN
         INTEREST  RATE OF  PRIME PLUS  ONE PERCENT, WAS  PAID IN  FULL IN JUNE,
         1994. (NOTES 7, 12 & 19).
</TABLE>

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

                         NOTE 19 -- REGULATORY MATTERS

    DS Bancor and its  wholly owned subsidiary Derby  Savings Bank, pursuant  to
the  regulations  of  the Federal  Reserve  Board  (the "Board")  and  the FDIC,
respectively, are  subject to  risk-based  capital standards.  These  risk-based
standards  require a minimum  ratio of total capital  to risk-weighted assets of
8.0%.  Of  the  required  capital,  4.0%  must  be  tier  1  capital  (primarily
stockholders' equity).

    The  Board has supplemented these standards with a minimum leverage ratio of
3.0% of tier 1 capital to total assets. The Board has indicated that all but the
most highly rated bank holding companies should maintain a leverage ratio of  4%
to 5% of tier 1 capital to total assets. The FDIC has adopted a similar leverage
requirement.

    In  the second  quarter of  1992, the  Board of  Directors of  Derby Savings
entered into a Memorandum of Understanding (the "Memorandum") with the FDIC  and
the  Connecticut Commissioner  of Banks. The  Memorandum calls for  the Board of
Directors of the Bank to  develop a written plan to  reduce the level of  assets
classified  "substandard" and  to establish target  levels for  the reduction of
adversely classified  assets to  75% of  total equity  capital and  reserves  by
December  31, 1992  and to  50% of  total equity  capital and  reserves within a
reasonable time thereafter. At December 31, 1994, the level of assets classified
"substandard" represented 31.1% of the Bank's total equity capital and reserves.
The Memorandum also calls for the level of delinquent loans to be reduced to  no
more  than 7% of gross  loans by December 31,  1992 and to 5%  of gross loans by
December 31, 1993. At December 31, 1994, delinquent loans totaled $32.0  million
or  3.8% of total loans. Additionally, the Memorandum limits the payment of cash
dividends by the Bank to DS Bancor to the Company's debt service and  non-salary
expenses.

    In  connection with the Burritt transaction,  the FDIC modified the terms of
the Memorandum  which  pertained  to  the maintenance  of  capital  ratios.  The
Memorandum  initially required that the Bank maintain a leverage ratio of tier 1
capital to total assets  of at least 5.5%  and if the ratio  fell below 7%,  the
Bank  was  required to  notify the  FDIC and  the Connecticut  Commissioner. The
modification required Derby to have  a leverage ratio in  excess of 5% of  total
assets by

                                     ------
                                       58
<PAGE>
--------------------------------------------------------------------------------

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

                   NOTE 19 -- REGULATORY MATTERS (CONTINUED)
December  31, 1993  and a leverage  ratio at or  above 5.75% of  total assets by
December 31, 1994. However,  management of the Bank  has requested and the  FDIC
has approved an extension of the December 31, 1994 target date to June 30, 1995.
At  December 31,  1994, the  Bank's leverage  ratio of  tier 1  capital to total
assets ratio was  5.5%. The  Bank expects  to achieve  the 5.75%  June 30,  1995
capital  target through  maintaining asset size  at current  levels and earnings
retention.

    The following table  summarizes the capital  ratios of DS  Bancor and  Derby
Savings Bank at December 31, 1994:

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

<TABLE>
<CAPTION>
                                                                                                     RISK-BASED
                                                                                                --------------------
                                                                              LEVERAGE RATIO     TIER 1      TOTAL
<S>                                                                          <C>                <C>        <C>
--------------------------------------------------------------------------------------------------------------------
DS Bancor                                                                             5.6%         10.38%     11.41%
Derby Savings Bank                                                                    5.5%         10.21%     11.24%
</TABLE>

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

                  NOTE 20 -- RECENT ACCOUNTING PRONOUNCEMENTS

    In May 1993, the FASB issued Statement of Financial Accounting Standards No.
114,  "Accounting by Creditors for Impairment of a Loan" ("SFAS 114"). SFAS 114,
which the  Bank must  adopt for  the  year ending  December 31,  1995,  requires
creditors  to  evaluate  the  collectibility of  both  contractual  interest and
contractual principal of all loans when  assessing the need for a loss  accrual.
When  a  loan is  impaired, a  creditor  shall measure  impairment based  on the
present value  of  the expected  future  cash  flows discounted  at  the  loan's
effective  interest rate,  or the fair  value of the  collateral, less estimated
selling costs, if the loan is collateral-dependent and foreclosure is  probable.
The  creditor shall recognize  an impairment by  creating a valuation allowance.
The Bank has not yet made a determination as to the impact, if any, the adoption
of SFAS 114 will have  on its financial condition, but  it is expected that  the
financial statement presentation of certain non-performing loans as In-substance
foreclosed assets will be essentially discontinued.

                                     ------
                                       59
<PAGE>
--------------------------------------------------------------------------------

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

              NOTE 21 -- QUARTERLY RESULTS OF EARNINGS (UNAUDITED)
    The  following is  a summary  of the quarterly  results of  earnings for the
years ended December 31, 1994 and 1993:

--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                  QUARTERS ENDED
                                                                    ------------------------------------------
                                                                    12/31/94    9/30/94    6/30/94    3/31/94
<S>                                                                 <C>        <C>        <C>        <C>
--------------------------------------------------------------------------------------------------------------

                                                                              (AMOUNTS IN THOUSANDS,
                                                                              EXCEPT PER SHARE DATA)
Interest income                                                     $  20,414  $  19,794  $  18,781  $  18,293
Interest expense                                                       11,427     10,985     10,444      9,962
                                                                    ---------  ---------  ---------  ---------
  Net interest income                                                   8,987      8,809      8,337      8,331
Provision for credit losses                                               700        625        400        600
                                                                    ---------  ---------  ---------  ---------
  Net interest income after provision for credit losses                 8,287      8,184      7,937      7,731
Non-interest income, net                                                  545        683      1,010        863
Non-interest expense                                                    6,507      6,480      6,532      6,091
                                                                    ---------  ---------  ---------  ---------
  Income before income taxes                                            2,325      2,387      2,415      2,503
Income tax                                                                977        966        966      1,011
                                                                    ---------  ---------  ---------  ---------
  Net income                                                        $   1,348  $   1,421  $   1,449  $   1,492
                                                                    ---------  ---------  ---------  ---------
                                                                    ---------  ---------  ---------  ---------
Earnings per share--Primary (a)                                     $    0.46  $    0.48  $    0.49  $    0.52
Earnings per share--Fully Diluted (a)                               $    0.46  $    0.48  $    0.49  $    0.51
--------------------------------------------------------------------------------------------------------------
                                                                     12/31/93    9/30/93    6/30/93    3/31/93
--------------------------------------------------------------------------------------------------------------
Interest income                                                     $  18,083  $  18,137  $  19,128  $  18,987
Interest expense                                                       10,095     10,736     11,334     11,651
                                                                    ---------  ---------  ---------  ---------
  Net interest income                                                   7,988      7,401      7,794      7,336
Provision for credit losses                                               425      1,325        275        450
                                                                    ---------  ---------  ---------  ---------
  Net interest income after provision for credit losses                 7,563      6,076      7,519      6,886
Non-interest income, net                                                  932      1,862      2,755      1,794
Non-interest expense                                                    6,203      6,736      7,772      6,402
                                                                    ---------  ---------  ---------  ---------
  Income before income taxes and cumulative effect of a change in
 accounting principle                                                   2,292      1,202      2,502      2,278
Income tax                                                                957        323      1,080        988
                                                                    ---------  ---------  ---------  ---------
  Income before cumulative effect of a change in accounting
 principle                                                              1,335        879      1,422      1,290
  Cumulative effect of a change in accounting principle                    --         --         --      1,548
                                                                    ---------  ---------  ---------  ---------
  Net income                                                        $   1,335  $     879  $   1,422  $   2,838
                                                                    ---------  ---------  ---------  ---------
                                                                    ---------  ---------  ---------  ---------
Earnings per share--Primary (a)
  Income before cumulative effect of a change in accounting
 principle                                                          $    0.47  $    0.32  $    0.51  $    0.46
  Cumulative effect of a change in accounting principle                    --         --         --  $    0.56
  Net income                                                        $    0.47  $    0.32  $    0.51  $    1.02
Earnings per share--Fully Diluted (a)
  Income before cumulative effect of a change in accounting
 principle                                                          $    0.46  $    0.32  $    0.51  $    0.46
  Cumulative effect of a change in accounting principle                    --         --         --  $    0.56
  Net income                                                        $    0.46  $    0.32  $    0.51  $    1.02
</TABLE>

(a)  Adjusted retroactively to reflect stock dividend declared (Note 12).
--------------------------------------------------------------------------------

                                     ------
                                       60
<PAGE>
--------------------------------------------------------------------------------
                          INDEPENDENT AUDITOR'S REPORT

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

The Board of Directors and Stockholders
DS Bancor, Inc.
Derby, Connecticut

       WE HAVE AUDITED THE ACCOMPANYING  CONSOLIDATED  STATEMENTS OF POSITION OF
       DS BANCOR, INC. AND SUBSIDIARY AS OF DECEMBER 31, 1994 AND  1993, AND THE
       RELATED CONSOLIDATED  STATEMENTS OF  EARNINGS, STOCKHOLDERS'  EQUITY  AND
       CASH  FLOWS FOR EACH OF THE THREE  YEARS IN THE PERIOD ENDED DECEMBER 31,
1994. 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 AUDITS 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  DS
BANCOR, INC. AND SUBSIDIARY AS OF DECEMBER 31, 1994 AND 1993, AND THE RESULTS OF
THEIR  OPERATIONS, CHANGES IN  THEIR STOCKHOLDERS' EQUITY,  AND THEIR CASH FLOWS
FOR EACH OF THE THREE YEARS IN THE PERIOD ENDED DECEMBER 31, 1994, IN CONFORMITY
WITH GENERALLY ACCEPTED ACCOUNTING PRINCIPLES.

BRIDGEPORT, CONNECTICUT
FEBRUARY 10, 1995

                                     ------
                                       61
<PAGE>
--------------------------------------------------------------------------------

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

                                   DIRECTORS
                      DS BANCOR, INC. & DERBY SAVINGS BANK

MICHAEL F. DADDONA JR.
Chairman of the Board;
Owner/General Manager
Automated Services

ACHILLE A. APICELLA, CPA
President.
Apicella, Testa & Co.

WALTER R. ARCHER JR.
President
Burtville Associates & Archer Landfill Service Co.

JOHN J. BRENNAN
President
J.J. Brennan Construction Company

JOHN F. COSTIGAN
Executive Vice President & Secretary
Derby Savings Bank

HARRY P. DIADAMO JR.
President, Treasurer & CEO
Derby Savings Bank

ANGELO E. DIRIENZO
Retired Superintendent of Schools
Sherman Board of Education

LAURA J. DONAHUE, ESQ.
Attorney
Donahue & Donahue

CHRISTOPHER H.B. MILLS (1)
Chief Executive
North Atlantic Small Companies Trust PLC

JOHN M. RAK
Owner
John M. Rak Real Estate

JOHN P. SPONHEIMER, ESQ.
Partner
Hoyle & Sponheimer

BRONISLAW WINNICK, ESQ. (HONORARY)
Partner
Winnick, Vine, Welch, Donnelly & Teodosio

(1) Director, DS Bancor, Inc., only

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

                  ADVISORY BOARD--NEW BRITAIN/HARTFORD REGION

MARYANN E. CICHOWSKI

SAL N. GIONFRIDDO

NANCY B. HEISER

WILLIAM R. HOFFMAN

DANIEL J. O'CONNELL

ANNELISA SANTORO

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

BANK COUNSEL
Winnick, Vine, Welch, Donnelly & Teodosio

SPECIAL COUNSEL
Hogan & Hartson L.L.P.

INDEPENDENT PUBLIC ACCOUNTANTS
Friedberg, Smith & Co., P.C.

REGISTRAR AND TRANSFER AGENT
American Stock Transfer & Trust Co.
40 Wall Street, 46th Floor
New York, NY 10005
1-800-937-5449

INVESTOR RELATIONS
Katherine Costigan Partesano
Assistant Vice President
Telephone (203) 736-1000 X605

COMMON STOCK INFORMATION
Listing: NASDAQ
NMS Symbol: DSBC

ANNUAL MEETING OF STOCKHOLDERS
April 26, 1995, 10:00 a.m.
Trumbull Marriott
180 Hawley Lane
Trumbull, CT 06611

                                     ------
                                       62
<PAGE>
------------------------------------------------------------------------------

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

                                DS BANCOR, INC.

                                   OFFICERS:

HARRY P. DIADAMO JR.
President & CEO

JOHN F. COSTIGAN
Executive Vice President & Secretary

ALFRED T. SANTORO
Vice President,
Treasurer & CFO

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

                               DERBY SAVINGS BANK

                                   OFFICERS:

HARRY P. DIADAMO JR.
President,
Treasurer & CEO

JOHN F. COSTIGAN
Executive Vice President,
Secretary & COO

ALFRED T. SANTORO
Executive Vice President
Finance & CFO

THOMAS H. WELLS
Senior Vice President &
Chief Lending Officer

LYNN A. MILLER
Senior Vice President
Branch Administration

NINA M. ALLEN
Vice President
Retail Loan Servicing

WILLIAM W. COTE
Vice President
Legal Services

JOHN DADA
Vice President
Marketing

DAVID A. DEDMAN
Vice President
Commercial Real Estate Lending

KENNETH J. DOUGHTY
Vice President
Retail Lending

THOMAS J. LASKOWSKI
Vice President
Deposit Servicing

ROBERT V. OUELLETTE
Vice President
Commercial Lending

JANICE A. SHEEHY
Vice President
Commercial Lending

BONITA L. SMITH
Vice President
Human Resources

FREDERICK I. WILSON
Vice President
Real Estate Management

DONALD E. KEAGAN
Controller

RITA L. FINNEGAN
Auditor

CALVIN K. PRICE
Director of Community Affairs

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

                                  SUBSIDIARY:

                            DERBY FINANCIAL SERVICES

                                     ------
                                       63
<PAGE>
------------------------------------------------------------------------------

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

                                    OFFICES

CORPORATE HEADQUARTERS
33 Elizabeth Street
Derby, CT 06418

AVON
Tri-Town Plaza
320 West Main Street
Avon, CT 06001

DERBY
One Elizabeth Street
Derby, CT 06418

Orange-Derby Shopping Center
Derby, CT 06418

EAST HARTFORD
471 Main Street
East Hartford, CT 06118

FAIRFIELD
1919 Black Rock Turnpike
Fairfield, CT 06430

GLASTONBURY
119 Hebron Avenue
Glastonbury, CT 06033

NEW BRITAIN
185 Main Street
New Britain, CT 06050

435 South Main Street
New Britain, CT 06051

275 Newington Avenue
New Britain, CT 06053

681 West Main Street
New Britain, CT 06050

NEWINGTON
260 Hartford Avenue
Newington, CT 06111

ORANGE
35 Old Tavern Road
Orange, CT 06477

PLAINVILLE
54 East Street
Plainville, CT 06062

ROCKY HILL
2049 Silas Dean Highway
Rocky Hill, CT 06067

SEYMOUR
15 New Haven Road
Seymour, CT 06483

SHELTON
502 Howe Avenue
Shelton, CT 06484

506 Shelton Avenue
Shelton, CT 06484

SOUTHBURY
325 Main Street South
Southbury, CT 06488

STRATFORD
2505 Main Street
Stratford, CT 06497

TRUMBULL
952 White Plains Road
Trumbull, CT 06611

WEST HARTFORD
1253 New Britain Avenue
West Hartford, CT 06110

970 Farmington Avenue
West Hartford, CT 06107

Member FDIC
Equal Housing Lender
Equal Opportunity Employer

                                     ------
                                       64


<PAGE>

EXHIBIT 23(a)

                          FRIEDBERG, SMITH & CO., P.C.
                          CERTIFIED PUBLIC ACCOUNTANTS
                                 855 MAIN STREET
                              BRIDGEPORT, CT  06604
                              PHONE (203) 366-5876
                               FAX (203) 366-1924


                       CONSENT OF INDEPENDENT ACCOUNTANTS



The Board of Directors
DS Bancor, Inc.

We consent to incorporation by reference in the Post-Effective Amendment No. 1
on Form S-8 to the Registration Statement on Form S-4 (No. 33-3699) of DS
Bancor, Inc. of our report dated February 10, 1995 relating to the consolidated
statements of condition of DS Bancor, Inc. and Subsidiary as of December 31,
1994 and 1993, and the related consolidated statements of earnings, stock-
holders' equity and cash flows for each of the years in the three-year period
ended December 31, 1994, which report appears in the December 31, 1994 annual
report to shareholders of DS Bancor, Inc. which is incorporated by reference in
the annual report on Form 10-K of DS Bancor, Inc. for the year ended
December 31, 1994.



                                                  Friedberg, Smith & Co., P.C.




Bridgeport, Connecticut
March 22, 1995


                                       51.

<PAGE>

EXHIBIT 23(b)

                          FRIEDBERG, SMITH & CO., P.C.
                          CERTIFIED PUBLIC ACCOUNTANTS
                                 855 MAIN STREET
                              BRIDGEPORT, CT  06604
                              PHONE (203) 366-5876
                               FAX (203) 366-1924


                       CONSENT OF INDEPENDENT ACCOUNTANTS



The Board of Directors
DS Bancor, Inc.

We consent to incorporation by reference in the Post-Effective Amendment No. 1
on Form S-8 to the Registration Statement on Form S-4 (No. 33-71206) of DS
Bancor, Inc. of our report dated February 10, 1995 relating to the consolidated
statements of condition of DS Bancor, Inc. and Subsidiary as of December 31,
1994 and 1993, and the related consolidated statements of earnings,
stock-holders' equity and cash flows for each of the years in the three-year
period ended December 31, 1994, which report appears in the December 31, 1994
annual report to shareholders of DS Bancor, Inc. which is incorporated by
reference in the annual report on Form 10-K of DS Bancor, Inc. for the year
ended December 31, 1994.




                                                    Friedberg, Smith & Co., P.C.



Bridgeport, Connecticut
March 22, 1995


                                       52.

<PAGE>

EXHIBIT 23(c)

                          FRIEDBERG, SMITH & CO., P.C.
                          CERTIFIED PUBLIC ACCOUNTANTS
                                 855 MAIN STREET
                              BRIDGEPORT, CT  06604
                              PHONE (203) 366-5876
                               FAX (203) 366-1924


                       CONSENT OF INDEPENDENT ACCOUNTANTS



The Board of Directors
DS Bancor, Inc.
Derby, Connecticut


We consent to the incorporation by reference in the registration statement on
Form S-8 (No. 33-53803) of the DS Bancor, Inc. 1994 Stock Option Plan of our
report dated February 10, 1995 relating to the consolidated statements of
position of DS Bancor, Inc. and Subsidiary as of December 31, 1994 and the
related consolidated statements of earnings, stockholders' equity and cash flows
for each of the three years in the period ended December 31, 1994, which report
appears in the December 31, 1994 annual report on Form 10-K of DS Bancor, Inc.
and Subsidiary.




                                                    Friedberg, Smith & Co., P.C.



Bridgeport, Connecticut
March 22, 1995


                                       53.

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 9
<LEGEND>
This schedule contains summary financial information extracted from the
Consolidated Statements of Position, the Consolidated Statements of Earnings,
the Notes to Consolidated Financial Statements and the Selected Consolidated
Financial and Other Data and is qualified in its entirety by reference to such
financial statements.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-START>                             JAN-01-1994
<PERIOD-END>                               DEC-31-1994
<CASH>                                          14,128
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                 4,500
<TRADING-ASSETS>                                   770
<INVESTMENTS-HELD-FOR-SALE>                    216,674
<INVESTMENTS-CARRYING>                         104,702
<INVESTMENTS-MARKET>                            96,928
<LOANS>                                        841,674
<ALLOWANCE>                                    (6,803)
<TOTAL-ASSETS>                               1,222,690
<DEPOSITS>                                   1,027,746
<SHORT-TERM>                                         0
<LIABILITIES-OTHER>                              4,777
<LONG-TERM>                                    111,145
<COMMON>                                             0
                                0
                                      3,085
<OTHER-SE>                                      64,052
<TOTAL-LIABILITIES-AND-EQUITY>               1,222,690
<INTEREST-LOAN>                                 56,802
<INTEREST-INVEST>                               20,480
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                                77,282
<INTEREST-DEPOSIT>                              36,008
<INTEREST-EXPENSE>                              42,818
<INTEREST-INCOME-NET>                           34,464
<LOAN-LOSSES>                                    2,325
<SECURITIES-GAINS>                                 546
<EXPENSE-OTHER>                                 25,610
<INCOME-PRETAX>                                  9,630
<INCOME-PRE-EXTRAORDINARY>                       5,710
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     5,710
<EPS-PRIMARY>                                     1.95
<EPS-DILUTED>                                     1.95
<YIELD-ACTUAL>                                    2.94
<LOANS-NON>                                      9,300
<LOANS-PAST>                                     1,186
<LOANS-TROUBLED>                                 4,213
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 6,979
<CHARGE-OFFS>                                  (2,616)
<RECOVERIES>                                       115
<ALLOWANCE-CLOSE>                                6,803
<ALLOWANCE-DOMESTIC>                             6,803
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>


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