EAGLE FINANCIAL CORP
10-K, 1995-12-29
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: PHOENIX EDGE SERIES FUND, N-30D, 1995-12-29
Next: PSICOR INC, 10-K, 1995-12-29



<PAGE>
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

     |X| ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

                  For the fiscal year ended September 30, 1995

                                       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 0-15311

                              EAGLE FINANCIAL CORP.
              -----------------------------------------------------
             (Exact name of registrant as specified in its charter)

            Delaware                                           06-1194047
- -------------------------------                            ------------------
(State or other jurisdiction of                             (I.R.S. Employer
incorporation or organization)                             Identification No.)

222 Main Street, Bristol, Connecticut                            06010
- -------------------------------------                        -------------
(Address of principal executive offices)                      (Zip Code)

       Registrant's telephone number, including area code: (860) 314-6400.

           Securities registered pursuant to Section 12(b) of the Act:
                                    
                                (Not applicable)

           Securities registered pursuant to Section 12(g) of the Act:
                                   
                          Common Stock, $0.01 par value
                                (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 (ss.  229.405  of this  chapter)  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. [X]

         Based upon the closing  price of the  registrant's  common  stock as of
December  11,  1995,  the  aggregate  market  value of the voting  stock held by
non-affiliates of the registrant is $98.8 million.*

         The number of shares outstanding of each of the registrant's classes of
common stock, as of the latest practicable date is:

                 Class: Common Stock, par value $.01 per share.
             Outstanding at December 11, 1995: 4,476,691 shares.

                      Documents Incorporated By Reference:

Part II:

         Annual report to  shareholders  for the fiscal year ended September 30,
1995. 

Part III:

         Portions of the  definitive  proxy  statement for the Annual Meeting of
Shareholders to be held on January 23, 1996.

*    Solely  for  purposes  of this  calculation,  all  executive  officers  and
     directors  of  the  registrant,  Employee  Stock  Ownership  Plan  and  all
     shareholders  reporting  beneficial  ownership  of  more  than  5%  of  the
     registrant's common stock are considered to be affiliates.




<PAGE>



PART I


Item 1.   Business


General

         Eagle Financial Corp. ("Eagle" or the "Company") is the holding company
of Eagle  Federal  Savings  Bank  ("Eagle  Federal"  or the  "Bank").  Eagle was
organized  in 1986 under  Delaware  law for the purpose of becoming  the holding
company of First Federal Savings and Loan Association of Torrington, Connecticut
("Torrington")  upon its  conversion to a stock  company in 1987.  In 1988,  BFS
Bancorp,  Inc., the holding company of Bristol  Federal  Savings Bank,  Bristol,
Connecticut  ("Bristol"),  merged into Eagle in a  combination  structured  as a
merger  of equals  and  accounted  for as a  pooling-of-interests.  Bristol  had
converted to a stock  company in 1987.  Torrington  and Bristol have operated as
savings institutions since 1919 and 1924,  respectively.  In January 1993, Eagle
merged Bristol with  Torrington  under the new name Eagle Federal  Savings Bank.
Unless otherwise  stated,  all references herein to Eagle or the Company include
Eagle Federal and other subsidiaries on a consolidated basis.

         Eagle,  at September 30, 1995,  had total assets of $1.2  billion,  net
loans receivable of $716.0 million, deposits of $951.8 million and shareholders'
equity of $92.5 million.  Through Eagle Federal,  the Company provides  consumer
banking  services  through  23  banking  offices  in  Connecticut,  serving  the
Torrington,  Bristol,  Danbury  and  Hartford  market  regions.  As a  community
oriented  savings  bank,  Eagle Federal  focuses on the  financial  needs of its
customers  in these  local  markets,  seeking to develop  long-term  deposit and
lending  relationships.  Deposit accounts at the Bank are insured by the Federal
Deposit Insurance Corporation (the "FDIC").

        Eagle's net income has increased each of the previous seven fiscal years
from $3.5 million, or $1.06 per share, in fiscal 1989 to $11.0 million, or $2.38
per  share,  in fiscal  1995.  Eagle  intends  to  continue  to  concentrate  on
increasing its earnings,  maintaining high asset quality, meeting customer needs
in  its  existing   local  markets  and  expanding   through   selected   future
acquisitions.

        The following table indicates selected ratios for the periods indicated:

                                            For the year ended
                                            September 30,

                                            1995         1994       1993

Return on average assets                    0.95%        0.85%      0.79%
Return on equity (a)                       12.68%       11.99%     10.69%
Dividend payout ratio                       34.5%        32.5%      32.2%
Average equity to average assets ratio (b)  7.51%        7.05%      7.41%

(a)   If the effect of the unrealized  gains and losses on securities  available
      for sale had been  excluded,  the return on equity  ratio  would have been
      12.55% for the year ended September 30, 1995.
(b)   If the effect of the unrealized  gains and losses on securities  available
      for sale had been  excluded,  the average  equity to average  assets ratio
      would have been 7.58% for the year ended September 30, 1995.



        Eagle's  principal  executive  office  is  located  at 222 Main  Street,
Bristol, Connecticut 06010 and its telephone number is (860) 314-6400.

        Acquisitions.  In recent periods,  Eagle has significantly  expanded its
operations through three federally assisted  acquisitions in which Eagle Federal
acquired  certain assets and assumed  deposit  liabilities  from the FDIC or the
Resolution Trust Corporation  ("RTC"), as shown below.  Substantially all of the
loans acquired in these  acquisitions  consisted of 1-4 family residential first
mortgage loans and home equity loans.  In The Bank of Hartford,  Inc.  ("Bank of
Hartford") acquisition,  Eagle Federal also acquired $72.7 million of investment
securities,  substantially all of which were U.S. Treasury and government agency
obligations, and loan servicing rights on $80.5 million of loans with an average
loan servicing fee of 0.375%. In addition to these assisted acquisitions,  Eagle
Federal in July 1993 purchased from another savings institution a banking office
in  Brookfield,  Connecticut  with $8.2 million in deposits,  and  relocated its
previously acquired Brookfield office to that location.


<PAGE>
<TABLE>
<CAPTION>
                                                                                   Banking
          Assisted            Deposits     Loans      Intangible     Net Cash      Offices      Acquisition
          Acquisition         Assumed     Acquired      Assets       Received      Acquired         Date

<S>                           <C>          <C>           <C>           <C>            <C>      <C>
Danbury Federal Savings       $113.7       $86.8         $1.2          $32.8          6        March 13, 1992
and Loan Association          million     million       million       million
("Danbury Federal")
Danbury, CT

Brookfield Bank                $66.5         ---        $561,000       $66.0          1        May 8, 1992
Brookfield, CT                million                                 million

Bank of Hartford               $272.8       $80.8         $11.3        $82.0          6        June 10, 1994
Hartford, CT                  million      million       million     million 
</TABLE>


        Eagle has pursued  acquisitions which complement its existing operations
and market area. Each of the assisted  acquisitions  made by the Bank has had an
immediate positive impact on the Company's net income and allowed it to maintain
asset quality. By primarily pursuing assisted acquisitions involving the FDIC or
the RTC, the Company believes that it has successfully  expanded at a reasonable
cost and without dilution to shareholder value.

        Eagle's expansion  strategy was reflected in its acquisition of the Bank
of Hartford,  which  represented a natural extension of Eagle's existing markets
since many residents of Bristol and Torrington commute to the Hartford area. The
Hartford  market area is contiguous to Eagle's  current market areas,  and has a
higher  population  density and is generally  more affluent than the Bristol and
Torrington  markets.  The Company  believes that its expansion into the Hartford
market area creates an additional opportunity for loan originations.

         Subsequent  to the  September  30, 1995  fiscal  year end,  the Company
announced two events that will reshape its geographical  branch office structure
and allow the  Company to focus on its core  market  area.  In October  1995 the
Company  announced  that it has entered into  definitive  agreements  with Fleet
Financial Group ("Fleet") and Shawmut Bank  Connecticut  ("Shawmut") to purchase
certain  loans and assume all deposits  related to four current  Shawmut  branch
offices and one current Fleet branch office in the Hartford market.  In December
1995, the Company announced that it had entered into a definitive agreement with
Union Savings Bank of Danbury ("Union") to sell the seven branch banking offices
in the Danbury market area.

         The  Fleet/Shawmut  transaction,  which is expected to be  completed in
January 1996  subject to all required  approvals  and closing  conditions,  will
result in the  assumption  of  approximately  $290  million in deposits  and the
purchase of  approximately  $50 million in loans.  The loans to be purchased are
predominately  secured by commercial  real estate with the remainder  being home
equity and other consumer loans. Commercial  real estate loans  represent 80% of
the total loans to be purchased.  The consideration to be paid to consummate the
Fleet/Shawmut  transaction approximates a deposit premium of 6.75%. The addition
of the five  Fleet/Shawmut  branch  offices  will  result in the  closing of two
current Eagle branch  offices that overlap the direct market  vicinity of two of
the branch offices to be acquired. The exact timing of these closings has yet to
be finalized .

        Union will assume  approximately $181 million of deposits,  purchase all
branch  real  property  and  assume all lease  obligations  related to the seven
offices.  The  Company is not  selling  any  assets as part of this  transaction
except for deposit  secured loans and checking  account  credit lines related to
the deposits being  assumed.  Eagle will receive  consideration  for the deposit
liabilities  that will  result in a gain of  approximately  $16  million  before
income taxes. The Company expects the Union  transaction to be completed shortly
after the completion of the Fleet/Shawmut transaction.

        Business.  As a holding  company,  the business  operations of Eagle are
conducted  through the Bank.  The Bank  primarily  is engaged in the business of
accepting  deposits  from  the  general  public  and  using  such  funds  in the
origination of first mortgage loans for the purchase,  refinance or construction
of 1-4 family homes. At September 30, 1995,  90.6%,  or $654.3  million,  of the
Bank's $722.0  million total gross loans  receivable was secured by real estate.
The Bank's real estate loans  included  $603.7  million of first  mortgage loans
secured  by 1-4 family  residential  real  estate  (83.6% of total  gross  loans
receivable)  and $50.5 million of  multi-family,  construction,  commercial real
estate,  and land loans (7.0% of total gross loans  receivable).  The  remaining
$67.7  million of loans (9.4% of total gross loans  receivable)  includes  $34.5
million of home equity  lines of credit  (4.8% of total gross loans  receivable)
and  $21.8  million  of  second  mortgage  loans  (3.0%  of  total  gross  loans
receivable)  with the  remainder of the loans being  primarily  loans secured by
deposits  and  personal  loans.  This total also  included  $592,000 of non-real
estate secured commercial loans.


<PAGE>
         Eagle has experienced decreased loan originations,  with $155.7 million
of originations  in fiscal 1995,  compared to $219.9 million in fiscal 1994. The
decline in loan  origination  activity  during fiscal 1995 is due in part to the
significant level of refinancings of mortgage loans in reaction to generally low
market  interest  rates which helped to increase the level of activity in fiscal
1994. Although  residential mortgage lending will continue to be Eagle Federal's
main focus, the Bank is moving forward with its strategy to add diversity to the
loan  portfolio by originating  commercial  real estate and small business loans
within its primary  market area. The Bank started this process in 1995 by hiring
several  people with  experience  in  commercial  loan products and will further
expand in this area in 1996.  Eagle also intends to increase the emphasis on its
multi-family  and consumer lending  programs.  The marketing of these loans will
focus on Eagle's  existing  customer  base,  customers  acquired  as part of the
Fleet/Shawmut  acquisition and new  relationships  within Eagle's primary market
areas. See "Lending Activities - General."

        Based  on  its  lending  strategy,  Eagle  has  been  able  to  maintain
relatively stable asset quality. Total non-performing assets of Eagle were $12.0
million at September  30, 1993,  $12.3  million at September  30, 1994 and $13.6
million at September 30, 1995. At those dates, non-performing assets constituted
1.81%, 1.51% and 1.89%, respectively,  of total loans receivable and real estate
owned.  At September 30, 1995,  Eagle's  allowance for loan losses  totaled $7.5
million, or 67% of total non-performing loans.

        Eagle Federal's funding strategy is focused primarily on developing core
deposits such as regular savings and checking accounts, and attracting long-term
certificates of deposit.

        Eagle also makes available to its customers various investment  products
through  Liberty  Securities   Corporation,   a  registered   broker-dealer  not
affiliated  with Eagle.  These products  include mutual funds,  unit  investment
trusts and fixed-  and  variable-rate  annuity  contracts,  as well as  discount
brokerage services.

         Regulation.  Eagle,  as a unitary  thrift  holding  company,  and Eagle
Federal,   as  its  wholly-owned   subsidiary,   are  subject  to  comprehensive
regulation,  supervision  and  examination  by the Office of Thrift  Supervision
("OTS"),  as the  primary  federal  regulator  of the  Bank.  The FDIC  also has
significant  regulatory  authority  over the Bank. The Board of Governors of the
Federal  Reserve  System  ("Federal  Reserve")  has  regulatory  authority as to
certain  matters  concerning the Bank.  Eagle Federal is a member of the Federal
Home Loan Bank  ("FHLB")  System.  FHLB  advances  are a source of funds for the
Bank. See "Regulation."

Lending Activities

         General. Eagle traditionally has concentrated its lending activities on
the  origination  and purchase of loans secured by first  mortgage liens for the
purchase, refinancing or construction of residential real property. At September
30, 1995,  mortgage  loans,  including  those secured by 1-4 family  residential
units,   multi-family  residential  units,  commercial  real  estate  and  land,
aggregated $654.3 million or 90.6% of Eagle's gross loans receivable  portfolio.
At September 30, 1994 and 1993, such mortgage loans  aggregated  $751.9 million,
or 91.6%,  and $614.5 million,  or 92.5%,  respectively.  The remaining loans in
Eagle's  portfolio  consist  of  consumer,  primarily  home  equity  loans,  and
commercial  loans.  At September 30, 1995,  over 96% of Eagle's loans secured by
real estate were secured by property located in Connecticut.  Substantially  all
of  the  remaining  real  estate  secured  loans,   on  properties   outside  of
Connecticut, were originated prior to 1982.

        At  September  30,  1995,  the  Company's   largest  loan   relationship
aggregated $6.3 million. That relationship  represents five loans, of which $2.7
million are secured by  multi-family  properties and $3.6 million are secured by
commercial  properties.  At that date, the next largest lending relationship was
$3.0  million,  representing  four loans,  of which $2.8  million are secured by
multi-family  properties.  Each other lending relationship  aggregated less than
$2.5 million.

         At September 30, 1995, 69.9% of Eagle's net loans receivable  portfolio
consisted of adjustable-rate  mortgage and home equity loans,  compared to 57.1%
and 59.0% at September 30, 1994 and 1993, respectively.

         In fiscal 1996,  Eagle intends to further  implement  strategies  which
will put more emphasis on originating  commercial real estate and small business
loans. This will involve hiring  additional  personnel with proven experience in
commercial real estate loan products. Eagle also intends to put more emphasis on
its multi-family and consumer lending  programs.  By increasing  originations of
commercial  real estate,  multi-family  and consumer  loans,  Eagle's goal is to
increase  the  yield on its loan  portfolio  while  offsetting  the  anticipated
decline in 1-4 family residential loan originations. Eagle also anticipates that
these loan products generally will be more interest-rate  sensitive,  with rates
typically adjusting monthly, quarterly, or annually.

         At  September  30, 1995  commercial  real estate  loans  totaled  $15.0
million,  consisting of 84 loans with an average balance of $185,000 and secured
by a mix of retail and professional  office properties.  The Bank has progressed
in
<PAGE>
enhancing  its  commercial   lending   strategies  by  hiring  individuals  with
commercial lending  experience.  Additional  personnel will be added in order to
manage  the  commercial  portfolio  being  acquired  from  Fleet/Shawmut  and to
continue  to grow the  Bank's  lending  base for this type of loan  product.  At
September  30,  1995,  the Company  had a total of  $592,000 of non-real  estate
commercial loans outstanding.

        At  September  30,  1995,  consumer  loans  totaled  $67.1  million  and
multi-family loans totaled $16.7 million.  Eagle intends to continue emphasizing
home equity lines of credit (51% of consumer  loans at September 30,  1995),  as
well as automobile and personal  loans.  The increase in  multi-family  loans is
expected  to develop  from an  increase  in demand  for rental  units in Eagle's
primary  market  areas.  As to both  consumer and  multi-family  lending,  Eagle
intends  to  utilize  its  existing  credit  programs  and  personnel,  although
multi-family  lending  personnel  will be  supplemented  by the  credit  analyst
hired for commercial real estate lending.

        The  following  tables  set forth  the  composition  of the  total  loan
portfolio of Eagle, in dollar amounts and in percentages at the dates shown, and
a reconciliation of loans receivable, net.
<TABLE>
<CAPTION>
                                                                                      September 30,
                                  -----------------------------------------------------------------
                                         1995                 1994                     1993              1992             1991
                                  ---------------       ---------------         --------------      -----------     --------------
                                  Amount       %        Amount        %         Amount      %       Amount     %    Amount       %
                                  ------      --        ------       --         ------     --       ------     --   ------       --
                                                                                (Dollars in thousands)
<S>                             <C>          <C>       <C>          <C>       <C>        <C>       <C>        <C>   <C>       <C>  
Conventional mortgage loans:
  1-4 family units:
   Permanent                    $603,728     83.6%     $704,912     85.8%     $573,165   86.3%     $481,804   83.5% $365,159  85.3%
   Construction                   12,014      1.7         7,103      0.9         5,739    0.9        13,225    2.3     8,380   1.9
  Multi-family units              16,694      2.3        17,513      2.2        18,629    2.8        16,709    2.9    15,453   3.5
  Commercial real estate          15,025      2.1        15,862      1.9        11,268    1.6        11,455    2.0     7,260   1.7
  Land (a)                         6,804      0.9         6,551      0.8         5,735    0.9         4,517    0.8     3,969   0.9
                                 -------      ---       -------      ---         -----    ---         -----    ---     -----   ---
   Total conventional loans      654,265     90.6       751,941     91.6       614,536   92.5       527,710   91.4   400,221  91.5
FHA/VA mortgage loans                  1       --             2       --             3     --             5     --        8     --
                                 -------     ----       -------     ----       -------   ----       -------   ----   ------   ----
   Total mortgage loans          654,266     90.6       751,943     91.6       614,539   92.5       527,715   91.4   400,229  91.5
                                 -------     ----       -------     ----       -------   ----       -------   ----   -------  ----
Commercial loans                     592      0.1            --       --            --     --            --     --        --    --
                                 -------      ---       -------     ----       -------   ----       -------   ----   --------  ---
Consumer loans:
  Secured by deposits              4,283      0.6         3,322      0.4         3,490    0.5         3,485    0.6     2,878   0.7
  Second mortgages                21,751      3.0        21,734      2.6        13,227    2.0        14,297    2.5    14,327   3.3
  Home equity lines of credit     34,510      4.8        38,246      4.7        31,039    4.7        29,006    5.0    18,028   4.1
  Education                           16       --           140      0.1           250    0.1           555    0.1       486   0.1
  Personal                         6,208      0.8         4,147      0.5         1,488    0.2         1,693    0.3     1,064   0.2
  Automobile                         357       --           128       --           174     --           379    0.1       489   0.1
                                  ------      ---        ------      ---        ------    ---        ------    ---    ------   ---
   Total consumer loans           67,125      9.3        69,229      8.4        49,668    7.5        49,415    8.6    37,272   8.5
                                  ------      ---        ------      ---        ------    ---        ------    ---    ------   ---
   Total loans receivable
    (before net items)           721,983      100%      821,172      100%      664.207  100.0%      577,130  100.0   437,501 100.0%
                                 -------      ===       -------      ===       -------  =====       -------  =====   ------- =====
Add (deduct):
  Unearned discounts and
   premiums                          137                    183                      3                    4               5
  Loans in process                    -                       -                   (600)              (3,518)         (2,685)
  Allowance for loan losses       (7,457)                (8,311)                (5,005)              (4,011)         (1,544)
  Deferred loan origination
   fees                           (1,118)                (2,339)                (2,261)              (1,481)           (770)
                                --------               --------                -------             --------         --------
    Total loans receivable      $713,545               $810,705               $656,344             $568,124         $432,507
                                ========               ========               ========             ========         ========
- -----------------------------------
<FN>
     (a) Loans for developed building lots, acquisition and development of land and unimproved land.
</FN>
</TABLE>



<PAGE>



         The  following  table sets forth certain  information  at September 30,
1995  regarding  the dollar amount of loans  maturing in Eagle's loan  portfolio
based on scheduled payments to maturity. Demand loans and loans having no stated
schedule of repayments and no stated maturity are reported as due in one year or
less.
<TABLE>
<CAPTION>

                                                          Due              Due               Due
                                                         Within            1 to              After
                                                        1 Year           5 Years           5 Years            Total
                                                        ------           -------           -------            -----
                                                                              (In thousands)

<S>                                                <C>               <C>              <C>               <C>         
Commercial real estate loans                       $       167       $       313      $    14,545       $     15,025
Residential construction loans                          12,014               --                --             12,014
Conventional 1-4 family, multi-family and 
  land mortgages                                         1,161             2,969          623,097            627,227
Commercial                                                  37               115              440                592
Consumer loans                                             912            13,202           53,011             67,125
                                                        ------            ------          -------            -------
Total                                              $    14,291       $    16,599      $   691,093       $    721,983
                                                        ======            ======          =======            =======
</TABLE>

         The  following  table sets forth as of  September  30,  1995 the dollar
amount  of all  loans of Eagle  due  after  one year  which  have  predetermined
interest rates and floating or adjustable interest rates.
<TABLE>
<CAPTION>

                           Due 1 to 5 Years       Due After 5 Years                          Total
                           ----------------       -----------------                          -----
                                                   (In thousands)
                                    Floating or                     Floating or                     Floating or
                  Predetermined     Adjustable    Predetermined     Adjustable    Predetermined     Adjustable
                  Rates             Rates         Rates             Rates         Rates             Rates
                  -----             -----         -----             -----         -----             -----
<S>                <C>               <C>           <C>              <C>             <C>              <C>     
Commercial real
 estate loans      $  117            $  196        $  2,910         $ 11,635        $  3,027         $ 11,831
Conventional 1-4 
 family, multi-family 
 and land mortgages 2,294               675         258,661          364,436         260,955          365,111
Commercial loans       25                90              --              440              25              530
Consumer loans      5,013             8,189          15,979           37,032          21,992           45,221
                    -----             -----          ------           ------          ------           ------
Total              $7,449            $9,150        $277,550         $413,543        $284,999         $422,693
                   ======            ======        ========         ========        ========         ========
</TABLE>

         One- to-Four Family First Mortgage Loans. At September 30, 1995,  first
mortgage loans  (including  construction  loans)  secured by one-to  four-family
homes  comprised  85.3% of  Eagle's  portfolio,  before  net  items.  Management
believes that the loan prepayment experience of Eagle has approximated a 12-year
average loan life assumption. From time to time Eagle has experienced more rapid
loan  prepayments,  primarily  during  periods  of,  and as a result of, a rapid
decline in mortgage interest rates.

         Federally  chartered   institutions,   such  as  Eagle  Federal,   have
substantial  flexibility in structuring the terms of mortgage loans to adjust to
changes in interest  rates.  Federal  regulations  permit  mortgage  loans to be
written for varying  maturities and at adjustable and fixed interest rates.  See
"Lending Activities -- Purchase and Sale of Loans and Loan Servicing."

         Eagle currently offers a variety of adjustable rate loans including,  a
one-year  adjustable  rate loan with a limit on the maximum  change per interest
rate adjustment of 2% and several  adjustable loans that have fixed rates for an
initial  period,  from 3 to 10 years,  and  adjust  annually  thereafter  with a
maximum  interest  rate change of 2% per year. In addition,  Eagle's  adjustable
rate loans have limits on the total interest rate adjustments during the life of
the loan ranging from 4.0% to 6.0%  depending  upon the initial rate and type of
the loan. Interest rate adjustments  currently are based on changes in the rates
on  comparable  maturity  U.S.  Treasury  securities.  There  are no  prepayment
penalties for any of these adjustable rate loans.  Origination fees ranging from
no fees to 2% of the loan amount are charged on such loans.



<PAGE>


         Although  adjustable  rate  mortgage  loans allow Eagle to increase the
sensitivity of its asset base to changes in interest  rates,  the extent of this
interest-sensitivity  is  limited  by  the  interest-rate  "caps"  contained  in
adjustable-rate  loans. The terms of such loans may also increase the likelihood
of delinquencies  in periods of high interest rates,  particularly if such loans
are originated at discounted  interest rates.  Under regulations  adopted by the
Federal  Reserve,  although no specific  interest rate limit is set, lenders are
required to impose interest-rate caps on all adjustable-rate  mortgage loans and
all dwelling-secured  consumer loans, including home equity loans, which provide
for interest rate adjustments.

         The rates offered on adjustable  rate mortgage  loans are set at levels
that are intended to be  competitive  in the market areas served by Eagle and to
produce a yield that  provides an acceptable  first-year  profit margin over the
cost of funds.  Eagle from time to time  offers  mortgage  loans at an  initial,
discounted interest rate (i.e., a rate which is less than the then-current index
plus margin) until the first loan repricing  period,  at which time the interest
rate  generally  is adjusted  to equal the index plus  margin.  Eagle  generally
qualifies  the  borrower  at the rate which  would be in effect  after one year,
assuming the maximum  upward  adjustment.  At September 30, 1993,  Eagle did not
have   residential   mortgage  loans  with  balloon  payments  or  any  negative
amortization or equity participation loans in its portfolio.

         Most of the fixed rate  mortgage  loans  originated  by Eagle include a
"due-on-sale"  clause,  which is a provision giving Eagle the right to declare a
loan  immediately  due and payable in the event,  among other  things,  that the
borrower  sells or  otherwise  disposes  of the  real  property  subject  to the
mortgage and the loan is not repaid. Due- on-sale clauses are an important means
of increasing  the rate on existing  fixed rate mortgage loans during periods of
rising interest rates, and Eagle actively enforces such clauses.

         Multi-Family  Residential  and Commercial  Mortgage  Loans.  Eagle also
makes loans  secured by mortgages on  multi-family  residential  and  commercial
properties. At September 30, 1995, these loans totalled $31.7 million or 4.4% of
the total  loan  portfolio,  before net items.  Multi-family  residential  loans
generally are originated on a one-year,  adjustable rate basis.  Commercial real
estate loans,  secured by  properties  such as office  buildings,  are generally
one-year or three-year  adjustable  rate loans,  and the interest rates and fees
are often negotiated with the borrower.

         Loans secured by commercial and multi-family residential properties can
involve greater risks than  single-family  residential  mortgage  lending.  Such
loans generally are substantially larger than single-family residential mortgage
loans, and repayment of the loan generally depends on cash flow generated by the
property.  Because the payment  experience  on loans secured by such property is
often dependent on successful  operation or management of the security property,
repayment of the loan may be subject to a greater  extent to adverse  conditions
in the real estate market or the economy generally than is the case with one- to
four-family  residential  mortgage loans. The commercial real estate business is
cyclical and subject to downturns,  overbuilding and local economic  conditions.
Eagle seeks to limit these risks in a variety of ways, including,  among others,
limiting  the  size  of its  commercial  and  multi-family  real  estate  loans,
generally  requiring a personal guaranty from the borrower,  limiting such loans
to a lower maximum  loan-to-value ratio and generally lending on the security of
property  located within its market areas.  At September 30, 1995,  multi-family
residential   and  commercial   real  estate  loans  comprised  2.3%  and  2.1%,
respectively,  of the total loan portfolio,  before net items,  compared to 2.2%
and 1.9%, respectively, at September 30, 1994.

         Construction  Loans. Eagle makes construction loans to individuals and,
to a lesser  extent,  to  professional  builders  who wish to  construct one-to-
four family  residential  properties,  either  as a  primary  residence  or  for
investment  or  resale.  The  construction  loans  made by Eagle  are  typically
construction/permanent  loans that  automatically  convert to a permanent  first
mortgage  loan at the end of the  construction  phase.  At  September  30, 1995,
construction  loans  totalled  $12.0 million or 1.7% of the total  mortgage loan
portfolio  of Eagle,  before  net  items,  compared  to $7.1  million or 0.9% at
September 30, 1994.

         Consumer  Loans.  At September 30, 1995, the consumer loan portfolio of
Eagle included loans secured by deposit  accounts,  home equity lines of credit,
second  mortgages,  education,  personal and automobile  loans and totaled $67.1
million or 9.3% of the total loan portfolio of Eagle before net items.  The home
equity  loans  and  home  improvement  loans  are  secured  by the  equity  in a
borrower's home.



<PAGE>



         Loan  Originations.  Loan  originations  come from a number of sources.
Residential loan originations are attributable to walk-in  customers,  referrals
from real estate brokers and builders', loan originators, as well as independent
mortgage brokers in Connecticut.

         Eagle's  adjustable rate mortgage loans are secured by property located
primarily in  Connecticut  and are serviced by Eagle Federal.  Multi-family  and
commercial real estate loan originations are currently  obtained  primarily from
direct  contacts  with Eagle.  Eagle seeks to attract  consumer  loans by direct
advertising and  solicitation  of its customers.  Loan  originations  (excluding
purchased  loans and  participations)  were  $155.7  million  for the year ended
September 30, 1995 compared to $219.9 million in fiscal 1994. Loan  originations
decreased during 1995 as the high level of refinanced loan activity  prompted by
the low  interest  rate  market was not  sustained  during 1995 as it was during
1994.  Approximately 67%, or $43.1 million,  of the decline can be attributed to
fixed rate mortgage loan  originations.  The decline in adjustable rate mortgage
loans  originations of $20.8 million was mitigated by the  introduction of a new
loan  product  which has a fixed rate of  interest  for a ten year  period  then
adjusts annually.  This 10-1 adjustable rate loan accounted for $13.9 million of
fiscal  1995   originations.   Construction  loan  originations  have  increased
substantially  during the last two years  reaching  $27.1  million  for the year
ended  September  30, 1995  compared to $19.7  million and $3.1  million for the
years ended  September  30, 1994 and 1993,  respectively.  The  increase  can be
attributed to more favorable loan terms on construction  loans compared to other
financial  institutions in addition to strong referral activity from independent
brokers.

         Eagle makes single-family  conventional first mortgage loans with up to
a 95%  loan-to-value  ratio.  In the case of loans  with a higher  loan-to-value
ratio than 80%, the policy of Eagle is to require private mortgage insurance for
a specified percentage of the amount of the outstanding principal balance of the
loan. Eagle makes multi-family and commercial real estate loans with up to a 75%
loan-to-value  ratio. See "Lending  Activities -- Purchase and Sale of Loans and
Loan Servicing."

         All  property  securing  real  estate  loans  originated  by  Eagle  is
appraised by one of several  professionally  qualified  appraisers who have been
pre-approved by Eagle. For all real estate loans, Eagle requires the borrower to
obtain fire and  extended  casualty  insurance  and,  where  appropriate,  flood
insurance and loss of rents coverage. Eagle also requires either title insurance
or a title opinion from an attorney experienced with title matters.

         Eagle issues 30 to 90-day commitments to prospective  borrowers to make
loans subject to various conditions.  Loan commitments  generally are issued for
long-term  loans to finance  residential  properties  and for  construction  and
combined  construction/permanent  loans secured by multi-family  residential and
commercial   properties.   With  respect  to  adjustable   rate,   single-family
residential  loans,  it is the practice of Eagle to make  commitments to lend at
the rate of interest and the loan  origination fee quoted to the borrower at the
time of application.  The proportion of the total amount of commitments  derived
from any  particular  category  of loan  varies from time to time and depends on
market  conditions.  At September 30, 1995 and 1994,  loan  commitments of $49.4
million and $46.0 million, respectively, were outstanding. These amounts include
approximately $23.5 million and $24.9 million,  respectively, in unadvanced home
equity credit lines.

         Eagle 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
Eagle  Federal,  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 Federal  National  Mortgage
Association  ("FNMA")  and Federal  Home Loan  Mortgage  Corporation  ("FHLMC"),
appraisals for single-family  homes on which Eagle Federal lends include comment
on  environmental  influences  and  conditions.  Eagle  attempts  to control its
exposure  to  environmental  risks  with  respect  to loans  secured  by  larger
properties by training its  underwriters to recognize the signs of environmental
problems when they inspect  properties;  by requiring borrowers to represent and
warrant that properties securing loans do not contain hazardous waste,  asbestos
or other such substances;  by requiring borrowers to indemnify the lending bank,
with personal recourse, against environmental losses; by obtaining environmental
reviews  and  tests  on all  loans  secured  by  nonresidential  properties.  No
assurance can be given,  however, that the value of properties securing loans in
Eagle's  portfolio  will not be adversely  affected by the presence of hazardous
materials  or that  future  changes in  federal or state laws will not  increase
Eagle's exposure to liability for environmental cleanup.



<PAGE>



         Purchase and Sale of Loans and Loan Servicing.  Because available funds
may from time to time exceed local loan demand,  Eagle purchases  mortgage loans
and loan  participations  secured  primarily  by one-to four family  residential
properties  throughout the United States although loan purchases in recent years
have been minimal.  The purchase of loans reduces certain  administrative  costs
related to originating and servicing  loans, and the purchase of adjustable rate
loans has increased the interest  sensitivity of the loan portfolio of Eagle. In
fiscal 1994, Eagle Federal acquired from The Bank of Hartford,  $80.8 million of
loans (substantially all of which were 1-4 family first mortgage and home equity
loans) and an additional $3.5 million  allowance for loan losses was recorded in
connection  with such  loans.  Additionally,  there  were $2.5  million of loans
purchased in fiscal 1994 and no loans purchased in fiscal 1993.  Eagle purchased
$130,000 of loans in 1995.  At September  30, 1995,  $27.9  million,  or 3.9% of
total loans receivable,  before net items, consisted of purchased loans and loan
participations, compared to 3.6% at September 30, 1994 and 5.3% at September 30,
1993.

         There can be significant  risks  associated  with the purchase of loans
secured by  properties  located  outside a savings  institution's  local lending
territory.  The purchaser  may be unfamiliar  with the local economy in the area
where the security properties are located and is generally dependent on the loan
seller to service  the loan and deal with  delinquencies  and  foreclosures.  In
order to reduce the risks  associated  with  purchased  loans,  Eagle  employs a
variety of criteria in evaluating  the possible  purchases of loans.  Under such
criteria,  Eagle seeks to purchase loans: (i) in diverse  geographic areas; (ii)
secured by one-to-four family, owner-occupied residences; and (iii) generally in
accordance with underwriting  standards set by FNMA and . Each loan proposed for
purchase is  generally  reviewed to  determine  whether the loan  complies  with
underwriting  practices,  and a physical  inspection of properties is made where
management  believes  such  inspection  is  warranted.  In  addition,  loans are
generally  purchased  from  many  different  sellers,  including  other  savings
institutions and mortgage companies.

         In recent  years,  Eagle  generally  has  discontinued  its practice of
purchasing real estate development loans and participations. A limited amount of
loans of this type were purchased in 1984, and at September 30, 1994 real estate
owned  included  no  property  resulting  from these  out-of-state  real  estate
development  loan  purchases.  Of the $24.5 million of purchased  loans and loan
participations  in Eagle's loan  portfolio at September 30, 1995,  approximately
$21.5  million  or  87.8%  were  secured  by  one-  to-four  family  residential
properties.  As of September 30, 1995, $24.5 million,  or 3.4%, of Eagle's total
loan portfolio was serviced by others.

         In addition to servicing its own loans,  Eagle  services loans owned by
others,  which  loans had a balance  at  September  30,  1995 and 1994 of $234.8
million and $95.1  million,  respectively.  The  increase in loans  serviced for
others resulted from the  securitization of loans during fiscal 1995.  Servicing
fees have not  historically  been a  significant  source of income for Eagle but
will become an area of focus for increasing revenue in the future.

         While Eagle has not sold a significant amount of loans in recent years,
the Company sold $10.0 million of residential,  fixed rate mortgage loans to the
FHLMC  in  fiscal  1994.   During  fiscal  1995,   the  Company   completed  the
securitization of $154.2 million of fixed rate loans into FHLMC  mortgage-backed
securities  and   subsequently   sold  $95  million  of  the  securities.   This
securitization  and sale  allowed  the  Company  to  eliminate  a portion of the
long-term  interest rate risk  inherent in the balance sheet by replacing  fixed
rate assets with adjustable rate assets.



<PAGE>



         The table below shows Eagle's mortgage loan origination, purchase, sale
and repayment activities for the periods indicated.
<TABLE>
<CAPTION>
                                                                                  Year Ended September 30,
                                                                            1995            1994           1993
                                                                                       (In thousands)
<S>                                                                      <C>            <C>             <C>     
Mortgage loan originations and purchases:
   Loans originated:
    Permanent:
    1-4 family units                                                     $    84,901     $  138,779     $152,292
    Multi-family units                                                           729            316        4,293
    Non-residential                                                              643             --        2,299
    Land                                                                       2,502          2,836        1,903
                                                                              ------        -------      -------
     Total permanent loans                                                    88,775        141,931      160,787
                                                                              ------        -------      -------
   Refinancing *                                                              23,806         42,705       29,189
                                                                              ------        -------      -------
   Construction:                                                         
    1-4 family units                                                          27,086         19,166        3,068
    Non-residential                                                               --            500           --
                                                                              ------        -------      -------
     Total construction loans                                                 27,086         19,666        3,068
                                                                              ------        -------      -------
     Total mortgage loans originated                                         139,667        204,302      193,044
                                                                             -------        -------      -------
  Loans purchased:
   Participations                                                                130          2,507           --
   Whole loans                                                                    --          -----           --
   Loans purchased through acquisition                                            --         60,180           --
                                                                              ------        -------      -------
     Total loans purchased                                                       130         62,687           --
                                                                              ------        -------      -------

     Total mortgage loans originated and purchased                           139,797        266,989      193,044
                                                                             -------        -------      -------
Mortgage loans sold, securitized and principal reductions:
   Loans sold                                                                     --         10,009           --
   Loans securitized                                                         154,194             --           --
 Principal reductions                                                         83,280        113,240       98,507
                                                                              ------        -------      -------
     Total mortgage loans sold, securitized and principal reductions         237,474        123,249       98,507
                                                                              ------        -------      -------
Increase (decrease) in mortgage loans receivable (before net items)      $   (97,677)    $  143,740     $ 94,537
                                                                              ======        =======       ======
- -----------------------
<FN>
*    Consists of loans originated in connection with the refinancing of existing
     loans  from  Eagle.  The  corresponding  pay-off  of the  original  loan is
     included in the table under "principal reductions."
</FN>
</TABLE>


<PAGE>
         Consumer  Loan  Activities.  The  following  table shows  consumer loan
originations and principal reductions of Eagle for the periods indicated.
<TABLE>
<CAPTION>
                                                           Year Ended September 30,
                                                          ------------------------
                                                    1995            1994       1993
                                                    ----            ----       ----
                                                               (In thousands)
<S>                                               <C>            <C>         <C>   
  Loan originations:
   Secured by deposits                            $ 3,599        $ 2,219     $2,655
   Home improvement                                   283            236        113
   Home equity                                      9,824         11,510     12,472
   Education                                           --              6        182
   Automobile and personal                          2,351          1,631      1,435
                                                   ------         ------     ------
    Total originations                             16,057         15,602     16,857
  Loans purchased through acquisition                  --         20,596         --
                                                   ------         ------     ------
    Total loans originated and purchased           16,057         36,198     16,857
                                                   ------         ------     ------
Loan principal reductions:
   Secured by deposits                              2,638          2,387      2,650
   Home improvement                                   201            180        122
   Home equity                                     13,543         11,653     11,500
   Education*                                         124            116        487
   Automobile and personal                          1,435          2,301      1,845
                                                   ------         ------     ------
    Total principal reductions                     17,941         16,637     16,604
                                                   ------         ------     ------
  Increase (decrease) in consumer loans           $(1,884)       $19,561     $  253
                                                 =======        =======     =======
- -----------------------
<FN>
*    Includes  loans sold of $152,000 in fiscal 1995,  $1,087,000 in fiscal 1994
     and $698,000 in fiscal 1993.
</FN>
</TABLE>
         Fee  Income  from  Lending   Activities.   Currently,   Eagle   charges
origination fees ranging from no fee to 2% of the amount of the loan,  depending
on the type of loan  involved.  Higher  fees  may be  charged  for  construction
financing or for loans secured by properties which are not owner-occupied.  Fees
for loan  modifications,  late payments,  changes of property  ownership and for
related  miscellaneous  services are also  charged.  Income  realized from these
activities  can  vary  significantly  with the  volume  and type of loans in the
portfolio and in response to competitive factors.

         Loan  origination  fees and certain direct loan  origination  costs are
being  deferred  and the net amount  amortized as an  adjustment  to the related
loan's yield.  This amount is generally  amortized over the contractual  life of
the related  loans.  At September 30, 1995,  Eagle had deferred net loan fees of
$1.1 million.

         Usury  Limitations.  Federal  legislation  first  enacted  in 1980  has
preempted  all state usury laws  concerning  residential  first  mortgage  loans
unless the state  legislature acted to override the preemption by April 1, 1983.
The  Connecticut   State  Legislature  did  not  act  to  override  the  federal
preemption. Connecticut law imposes no ceiling on interest rates on the types of
loans currently originated by Eagle Federal.

Non-performing Assets

         All loans  generally are placed on a  non-accrual  basis when a loan is
contractually delinquent for more than three complete calendar months, when full
collection is in doubt or when legal action has been instituted.  Management may
elect to  continue  the  accrual of interest  when the  estimated  fair value of
collateral is sufficient  to cover the principal  balance and accrued  interest.

         At September  30, 1995,  the  Company's  total  non-performing  assets,
including non-performing (or non-accrual) loans and real estate owned, was $13.6
million or 1.10% of total  assets.  This  compares to  non-performing  assets of
$12.3  million,  or 1.15% of total  assets,  at  September  30,  1994 and  $12.0
million,  or 1.51% of total  assets,  at September  30,  1993.  Despite a modest
increase  as  of  September  30,  1995,   non-performing  assets  have  remained
relatively  stable  over  the  past  two  years.  This  is a  reflection  of the
sluggishness of Connecticut's  economy which continues to struggle in recovering
from the prior recessionary cycle.


<PAGE>


         The  following   table  sets  forth   information   regarding   Eagle's
non-performing assets at the dates indicated.

<TABLE>
<CAPTION>

                                                                   At September 30,
                                                  ------------------------------------------------
                                                  1995       1994        1993      1992       1991
                                                  ----       ----        ----      ----       ----
                                                                   (In thousands)
<S>                                             <C>        <C>        <C>        <C>        <C>    
  Loans accounted for on a non-accrual basis:
   Mortgage loans:
     Residential                                $ 9,419    $ 6,596    $ 5,407    $ 2,801    $ 4,997
     Multi-family and commercial                    597        169        196        513         --
   Home equity lines of credit                    1,094      1,227        871        633        673
     and second mortgages
    Consumer loans                                   20         17         18         49         20
   Real estate owned                              2,439      4,310      5,471      6,403      3,811
                                                -------    -------    -------    -------    -------
    Total                                       $13,569    $12,319    $11,963    $10,399    $ 9,501
                                                =======    =======    =======    =======    =======
Restructured loans                              $ 2,653    $    --    $    --    $    --    $    --
                                                =======    =======    =======    =======    =======
Non-performing assets to loans
  receivable, net and real estate owned            1.89%      1.51%      1.81%      1.81%      2.18%
Non-performing assets to total assets              1.10%      1.15%      1.51%      1.38%      1.81%
Net charge-offs to average loans
   receivable, net (for the period)                0.28%      0.20%      0.11%      0.19%      0.14%
</TABLE>

        Non-performing  loans increased $3.1 million, or 38%, from September 30,
1994 to September  30, 1995.  This  increase is  primarily  attributable  to the
overall weakness in the Connecticut economy which continues to affect borrowers'
ability to repay their debt. Of the total $11.1 million of non-performing loans,
$1.3  million of these loans are less than 90 days past due and  represent  loan
relationships that have had their original loans restructured.  However,  due to
various factors including the terms of the restructure, the borrowers current or
past financial position or the borrowers  performance  history,  management does
not consider it appropriate to return these loans to accrual status.  There were
no such loans included in the  non-performing  loan totals at September 30, 1994
and 1993.

        In consideration  of the increase in  non-performing  loans,  management
expects a number of the  non-performing  loans to become real estate owned.  The
overall  level of real estate owned will depend on the number of loans which can
be resolved  prior to  foreclosure  and the ability of Eagle to sell  properties
which it owns. The Company  strives to  aggressively  market  properties and has
been able to  decrease  the level of real  estate  owned  during  the past three
fiscal years.

        With respect to mortgage loans, when a borrower fails to make a required
payment  by the 15th day  after  payment  is due,  Eagle  attempts  to cause the
deficiency to be cured by  corresponding  with the borrower.  If the  deficiency
continues,  Eagle  corresponds  further with the borrower and through  telephone
calls  and  letters,   attempts  to  determine  the  reason  for  and  cure  the
delinquency.  If the  deficiency  cannot be cured,  Eagle  generally  institutes
appropriate legal action through an approved  collection  attorney.  Real estate
acquired through  foreclosure or by deed in lieu of foreclosure is placed on the
books at the lower of the carrying value of the loan or the fair market value of
the real  estate  based  upon a  current  appraisal,  less  selling  costs.  Any
reduction  below the value  previously  recorded on the books is charged against
income or  against a  valuation  reserve.  Any loss in excess of the  reserve is
charged against income.  With respect to consumer loans,  the borrower  receives
correspondence  from  Eagle  after  the loan is 10 to 15 days  past  due.  If it
appears,  after further  communications with the borrower,  that the delinquency
cannot be cured, legal action is instituted. These procedures may be accelerated
further in certain cases, such as chronic delinquencies or unsecured loans.

        In addition to  non-performing  loans,  the Company has $2.7  million of
loans at  September  30,  1995  which were  classified  as  restructured  loans.
Restructured loans are the result of loan modifications with borrowers that meet
the  following  criteria;  loan  terms,  particularly  interest  rate,  that are
consistent with those terms on newly


<PAGE>



originated loans,  standard  underwriting criteria such as income guidelines and
loan-to-value  ratios and consistent,  on-time,  monthly payments.  Based on the
borrowers  meeting the above  criteria,  management  considers it appropriate to
continue the accrual of interest on these loans. The majority of these borrowers
have had  short-term  financial  difficulties  and do not represent  chronically
delinquent or slow-paying customers.

         The Company's  non-performing  assets are predominately  residential in
nature with $12.4 million secured by one-to-four family residential  properties,
including  $1.1 million of  non-performing  home equity loans,  and $1.2 million
secured by multi-family or commercial real estate.

Allowance for Loan Losses

At September 30, 1995,  Eagle's  allowance for loan losses totaled $7.5 million,
compared to $8.3  million at September  30, 1994,  and $5.0 million at September
30,  1993.  Eagle  added  $1.5  million  in  provisions  for loan  losses to the
allowance  during  fiscal 1995  compared to  provisions of $1.2 million and $1.7
million during the years ended September 30, 1994 and 1993, respectively.

        The  following is a summary of activity in the allowance for loan losses
for the periods indicated.
<TABLE>
<CAPTION>

                                                                  Year Ended September 30,
                                                1995           1994           1993            1992             1991
                                                ----           ----           ----            ----             ----
                                                                    (Dollars in thousands)

<S>                                          <C>              <C>        <C>             <C>              <C>    
  Balance at beginning of period              $8,311          5,005      $   4,011       $   1,544        $    484

 Charge-offs:
   1-4 family mortgage loans                  (1,729)        (1,033)           (271)          (891)           (502)
   Multi-family, commercial real estate
   and land loans                               (381)          (405)           (521)          (249)            (70)
   Consumer loans                               (366)           (68)           (166)           (10)            (49)
                                              ------          -----            ----          -----            ----
                                              (2,476)        (1,506)           (958)        (1,150)           (621)
                                              ------          -----            ----          -----            ----
Recoveries:
   1-4 family mortgage loans                      92            107             224            192              23
   Multi-family, commercial real estate
   and land loans                                 29              3               7             17               6
   Consumer loans                                  1              2              13              3              --
                                              ------         ------            ----          -----            ----
                                                 122            112             244            212              29
                                              ------         ------            ----          -----            ----
   Net charge-offs                            (2,354)        (1,394)           (714)          (938)           (592)
Allowance acquired through purchase               --          3,500              --          1,759              --
Provision for loan losses                      1,500          1,200           1,708          1,646           1,652
                                              ------         ------           -----          -----           -----
Balance at end of period                      $7,457          8,311       $   5,005      $   4,011        $  1,544
                                             =======         ======       =========      =========        =========
Ratio of net charge-offs to average
  loans outstanding, net                       0.28%           0.20%          0.11%           0.19%           0.14%
</TABLE>

A general  reserve has been  established  for  commercial  real estate  mortgage
loans, residential mortgage and consumer loans. At September 30, 1995, Eagle had
$7.5  million in loan loss  reserves  established  for  commercial  real  estate
mortgage  loans,  residential  mortgage  and  consumer  loans.  This  reserve is
maintained at a level believed  adequate by management to absorb probable losses
in  the  loan  portfolio.  Management's  determination  of the  adequacy  of the
allowance at a particular time is based on an evaluation of the portfolio,  past
loan loss  experience,  then-current  economic  conditions,  volume,  growth and
composition of the loan portfolio,  and other relevant factors. The allowance is
increased by provisions for loan losses charged against income.



<PAGE>



         Management  monitors the adequacy of the  allowance for loan losses and
periodically  makes  additions in the form of  provisions  for loan losses based
upon an ongoing assessment of the loan portfolio.  These provisions are based on
an evaluation of the loan portfolio,  past loan loss experience,  current market
and economic conditions,  volume,  growth and composition of the loan portfolio,
and other relevant  factors.  The provisions are computed  quarterly  based on a
review of the loan  portfolio.  The additional  $3.5 million and $1.8 million of
allowance for loan losses that were recorded as part of The Bank of Hartford and
Danbury  Federal   transactions,   respectively,   were  based  on  management's
evaluation of the loans acquired in these transactions. Such evaluation included
an  analysis  of the  loss on all  delinquent  loans  as well as the risk of the
remaining 1-4 family and consumer loans acquired. The additional allowances were
accounted  for as an  adjustment  to the  premium  paid by  Eagle in The Bank of
Hartford and Danbury Federal transactions.

         The following  table  presents an  allocation of Eagle's  allowance for
loan losses by loan  category and presents the percent of each loan  category to
the total loan portfolio at the dates indicated.
<TABLE>
<CAPTION>

                                                           At September 30,
                                           1995       1994      1993          1992      1991
                                           ----       ----      ----          ----      ----
                                                            (In thousands)
<S>                                       <C>       <C>       <C>           <C>        <C>   
Balance at end of period applicable to:
 1-4 family mortgage loans                $5,581    $6,231    $4,234        $3,438     $  885
                                            85.3%     86.7%     87.2%         85.8%       87.2%
 Multi-family, commercial real estate
  and land loans                             927       803       492           319        399
                                             5.3%      4.9%      5.3%          5.7%       6.1%
  Consumer loans                             890     1,277       279           254        260
                                             9.3%      8.4%      7.5%          8.6%       8.5%
  Commercial Loans                            59        --        --            --         --
                                             0.1%       --        --            --         --
                                            ----       ---       ---           ---        ---
  Total allowance for loan losses         $7,457    $8,311    $5,005        $4,011     $1,544
                                           =====     =====     =====         =====      =====
</TABLE>

         The ratio of allowance for loan losses to non-performing loans was 67%,
104% and 77% at September 30, 1995, 1994 and 1993,  respectively.  This coverage
ratio  will  vary  from  time  to  time  based  upon  the  composition  of,  and
management's analysis of the risk elements in the loan portfolio, as well as the
composition  of problem  loans.  The allowance for loan losses is not based on a
percentage of  non-performing  loans,  but on the total portfolio  classified by
risk group plus  estimated  losses on individual  problem  loans.  A factor that
contributed  to the  decrease  in the  ratio of  allowance  for loan  losses  to
non-performing loans was the increase in net loan charge-offs during fiscal 1995
versus prior periods. The increased charge-offs related to the loans acquired in
the Bank of Hartford  transaction for which reserves had been  established  upon
acquisition in 1994.

         The following table sets forth the amount of accruing loans  delinquent
60-89  days,  the amount of  non-accrual  loans,  the  balance of the  Company's
allowance  for loan losses and the coverage  ratio of the allowance to the total
of such loans at the dates  indicated.  See  "-Non-performing  Assets" above for
definition of non-accrual loans.

                                                        At September 30,
                                                1995         1994         1993
                                                ----         ----         ----
                                                        (In thousands)

Accruing loans delinquent 60-89 days        $   1,211     $  1,480     $ 2,412
Non-accrual loans                              11,130        8,009       6,492
                                               ------        -----       -----
     Total                                  $  12,341     $  9,489     $ 8,904
                                               ======        =====       =====
Allowance for loan losses                   $  7,457      $  8,311     $ 5,005
Coverage ratio                                  60.4%         87.6%       56.2%

         Various regulatory  agencies,  as an integral part of their examination
process,  periodically  review the Bank's allowance for losses on loans and real
estate owned.  Such agencies may require the Bank to recognize  additions to the
allowances based on their judgments of information available to them at the time
of their examination. The OTS


<PAGE>


completed  a  regularly  scheduled  examination  of the Bank  during 1995 and no
changes to the allowance for loan losses were required at that time.

Investment Activities

         Federally  chartered  savings  institutions have authority to invest in
various types of liquid assets,  including  United States Treasury  obligations,
securities of federal  agencies,  certificates  of deposit of federally  insured
banks and savings institutions,  bankers' acceptances and federal funds. Subject
to various  restrictions,  federally  chartered  savings  institutions  may also
invest a portion of their assets in commercial paper, corporate debt securities,
and mutual  funds  whose  assets  conform to the  investments  that a  federally
chartered savings institution is otherwise authorized to make directly.  Federal
laws and regulations also require savings institutions to maintain liquid assets
at minimum  levels  which  vary from time to time.  See  "Regulation  -- Savings
Institution Regulation -- Liquidity."

         Eagle, as a Delaware  corporation,  has authority to invest in any type
of  investment  permitted  under  Delaware  law. As a savings  and loan  holding
company,   however,  Eagle's  investments  are  subject  to  certain  regulatory
restrictions  described  under  "Regulation -- Savings and Loan Holding  Company
Regulation."  Eagle Federal maintains an investment  portfolio that provides not
only a source of income but also a source of liquidity  to meet lending  demands
and fluctuations in deposit flows. The relative mix of investment securities and
loans in these  investment  portfolios is dependent upon  management's  judgment
from  time to time as to the  attractiveness  of  yields  available  on loans as
compared to investment  securities.  Neither Eagle,  nor Eagle Federal invest in
below-investment grade corporate bonds and notes.

         The  Company's  total  holdings  of   mortgage-backed   and  investment
securities increased to $412.1 million at September 30, 1995 from $182.9 million
at September 30, 1994.  The increase is due to the purchase of $125.3 million of
mortgage-backed  securities and  collateralized  mortgage  obligations funded by
FHLB advances and reverse repurchase  agreements  pursuant to the implementation
of a growth strategy in addition to the  securitization of approximately  $154.2
million  of  fixed-rate  loans  into  mortgage-backed  securities.  Of the total
securitized,  $95 million were sold in fiscal 1995 and  reinvested in adjustable
rate  securities.  The  remainder  of the  securities  are held in  portfolio at
September 30, 1995, and classified as available for sale.

         The  Company's  security  portfolio at September 30, 1995 was comprised
primarily of mortgage-backed securities and collateralized mortgage obligations.
Mortgage-backed  securities  are  investments  secured by pools of fixed rate or
adjustable  rate mortgage loans.  Mortgage-backed  securities  represent  $302.5
million,  or 73.4%, of the total security  portfolio with $182.8 million secured
by pools of adjustable  rate mortgage loans and $119.7 million  secured by pools
of fixed rate loans. The fixed rate amount decreased by $58.8 million in October
1995 due to the sale of the remaining securities created from the securitization
of a portion of the Bank's fixed rate mortgage loan  portfolio.  The payments of
interest  and  principal  on such  loans are passed  through  to the  securities
holders after deducting a servicing fee. The collateralized  mortgage obligation
portion of the investment portfolio,  12.9% of the total, contains no derivative
investment securities such as interest only tranches, principal only tranches or
strips. The mortgage-backed  securities and collateralized  mortgage obligations
held by Eagle are  subject to interest  rate and  prepayment  risks  customarily
associated with such securities.  The weighted  average life of  mortgage-backed
securities and collateralized  mortgage obligations will differ from contractual
maturities of the underlying mortgages,  depending upon the rate of prepayments.
Borrowers on the  underlying  mortgages may have the right to prepay their loans
with or without prepayment penalties.  In a declining interest rate environment,
more  borrowers than would  otherwise be  anticipated  may prepay their loans in
order to refinance  the loans at lower rates.  As a result,  the actual yield on
mortgage-backed  securities  may be less than the  expected  yields  based  upon
prepayment experience.

         At September 30, 1995, the following details  investments in any issuer
where the aggregate book value exceeded 10% of Eagle's shareholders' equity.

                                   Aggregate               Aggregate
                                   Book Value             Market Value
                                  -----------             ------------
                                             (In thousands)

        FHLMC                      $229,227                $232,066
        FNMA                         90,878                  90,836
                                   --------                --------
                                   $320,105                $322,902
                                   ========                ========

<PAGE>



         The   following   table   sets   forth  the   composition   of  Eagle's
mortgage-backed and investment portfolio at the dates indicated.

<TABLE>
<CAPTION>
                                                                   At September 30,
                                            1995                        1994                        1993
                                  Carrying       % of         Carrying        % of         Carrying       % of
                                    Value      Portfolio        Value       Portfolio        Value      Portfolio
                                    -----      ---------        -----       ---------        -----      ---------
                                                              (Dollars in thousands)
<S>                              <C>               <C>        <C>              <C>        <C>              <C> 
Investment Securities
  U.S. Treasury securities       $   6,325         1.5%       $  12,834        7.0%       $  4,098         4.6%
  U.S. government agencies
    and corporations                22,001         5.4           14,018        7.7           8,993        10.2
  Collateralized mortgage
    obligations                     53,323        12.9           47,357       25.9          23,223        26.3
  Other bonds and notes             13,001         3.2           23,040       12.6          10,566        11.9
  Mutual fund and marketable
   equity securities,               14,965         3.6           16,936        9.3          15,599        17.7
   Mortgage-backed securities:     302,462        73.4            68,70       37.5          25,953        29.3
                                   -------                       ------       ----          ------        ----
   Total carrying value of
     portfolio                   $ 412,077         100%        $182,891        100%        $88,432       100.0%
                                   =======         ====         =======        ===          ======       =====
   Total market value of
     portfolio                   $ 413,282                     $179,388                    $90,303
                                   =======                      =======                     ======
</TABLE>

         The following  table sets forth the  contractual  maturities of Eagle's
mortgage-backed and investment securities at September 30, 1995 and the weighted
average  yields  of  such  securities.  Expected  maturities  will  differ  from
contractual  maturities  because  borrowers may have the right to call or prepay
obligations  with or  without  call  or  prepayment  penalties.  Mortgage-backed
securities and collateralized  mortgage  obligations are presented in accordance
with date of final maturity without  consideration  of schedule  amortization or
anticipated prepayments.
<TABLE>
<CAPTION>

                                Within One Year  Within Five Years  Within 10 Years     After 10 Years      Total
                                ---------------  ---------------    ---------------     --------------      -----
                                       Weighted        Weighted               Weighted           Weighted            Weighted
                                       Average          Average                Average           Average              Average
                                Amount  Yield   Amount   Yield     Amount      Yield    Amount    Yield     Amount    Yield
                                ------  -----   ------   -----     ------      -----    ------    -----     ------    -----

                                                                  (Dollars in thousands)
<S>                            <C>      <C>     <C>      <C>      <C>          <C>      <C>        <C>     <C>          <C>  
U.S. Treasury securities       $5,008   6.20%   $1,317   6.20%    $    --        -- %   $   --       -- %  $  6,325     6.20%
U.S. government agencies
and corporations                6,016   6.35     5,988   6.40       9,997      7.12         --       --      22,001     6.71
Collateralized mortgage
 obligations                       --     --     2.883   6.02          --        --     50,440     6.71      53,323     6.67
Other bonds and notes             627   8.37     6,022   5.99         891      7.89      5,461     5.44      13,001     6.00
Mutual fund and  marketable
 equity securities                 --     --        --     --          --        --         --       --          --       --
Mortgage-backed  securities        --     --     6,735   6.44      10,673      7.63    285,054     7.46     302,462     7.45
                               ------   ----    ------   ----      ------      ----    -------     ----     -------     ----
  Total                       $11,651   6.39%  $22,945   6.25%    $21,561      7.40%  $340,955     7.32%   $397,112     7.23%
                               ======   ====    ======   ====      ======      ====    =======     ====     =======     ====
</TABLE>



<PAGE>


Sources of Funds

  General.  Deposits are the primary  source of funds for use in the lending and
investment  activities  of  Eagle.  In  addition,  funds are  derived  from loan
payments   (including   interest,   scheduled   amortization  of  principal  and
prepayments),   earnings  on   investments,   amortization  of  investments  and
mortgage-backed   securities,   maturing  investments  and  FHL  Bank  advances.
Historically,  Eagle has not relied on sales of loans and investment  securities
as sources of funds.  Loan  repayments are a relatively  stable source of funds,
while deposit  inflows and outflows are  significantly  influenced by prevailing
interest  rates  on  alternative   products  and  general  economic  conditions.
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 or
investing activities.

  Deposits  increased  slightly  to $951.2  million at  September  30, 1995 from
$948.8 million at September 30, 1994, an increase of $2.4 million or .25%. Total
borrowings  increased by $115.9 million to $155.5 million at September 30, 1995.
This increase  reflects the use of this source of funds to match the purchase of
adjustable rate investment and mortgage-backed securities during fiscal 1995.

  Deposit Activities.  Eagle has developed a variety of deposit products ranging
in maturity from demand-type  accounts to certificates  with maturities of up to
five years.  Deposits are primarily  derived from the areas in which the offices
of Eagle Federal's are located. Eagle does not actively solicit deposits outside
the  State  of  Connecticut  or use  brokers  to  obtain  deposits.  Eagle  does
occasionally use premiums and promotions to attract deposits.

  The  deregulation of various federal  controls on insured deposits has allowed
Eagle to be more  competitive in the acquisition and retention of funds, but has
also resulted in a more volatile cost of funds.  Federal  regulations  no longer
require Eagle to impose  interest  penalties  for early  withdrawal of deposits.
However,  to assist in  maintaining  the  maturity  and cost  structure of their
deposits, Eagle continues to impose such penalties. The deposit accounts offered
by Eagle are reviewed on a systematic  basis in order to determine  whether such
accounts continue to meet asset liability  management  goals.  Eagle attempts to
control  the flow of funds in its  deposit  accounts  according  to the need for
funds  and the  cost of  alternative  sources  of  funds.  The  flow of funds is
controlled primarily by the pricing of deposits,  which is influenced to a large
extent by competitive  factors in the market area.  Interest rates paid by Eagle
generally are  competitive  with the rates offered by other  institutions in its
primary market areas. The net deposit outflow,  before interest  credited,  that
occurred in fiscal 1995 is  attributed  to run-off of deposits  assumed from the
Bank  of  Hartford  and  is  consistent  with  that  experienced  from  previous
acquisitions. Eagle has maintained a strong liquidity position and has generally
maintained  its deposit  base,  but has not actively  competed for deposits when
funds  were  available  from  other  sources  or when its  existing  funds  were
sufficient to meet its liquidity needs.


<PAGE>



  The  following  table  describes  the  deposit  accounts  offered  by Eagle at
September 30, 1995.

                                                   Minimum        Interest
                       Type or Minimum Term        Deposit          Rate
                      --------------------         -------         -----
         Passbook                               $    10            2.00%
         NOW                                        500             .50
         Money market accounts                    1,000            2.50

         Market-rate certificates:
           91 day                                   500            3.44
           Six months                               500            4.90
           One year                                 500            5.37
           Two years                                500            5.65
           Three years                              500            5.75
           Five years                               500            5.98

         IRA certificates:
           1-1/2 year (variable rate)                50            4.90
           1-1/2 year (fixed rate)                  500            5.46
           Five years (fixed rate)                  500            5.75

         Eagle  prices its  deposits  to take  advantage  of  opportunities  for
profitable investment of the funds through regular lending activities,  and to a
lesser amount to encourage deposits in longer term accounts.  Interest rates are
primarily based on prevailing market conditions,  the need for funds and ability
to pay.

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

                                                 Year Ended September 30,
                                           1995            1994          1993
                                                     (In thousands)

Deposits acquired through acquisitions   $     --      $  272,752         8,198
  Deposits                               1,893,451      1,455,747     1,416,543
  Withdrawals                            1,932,822      1,513,532     1,424,188
  Net cash inflow (outflow)                (39,371)       214,967           553
  Interest credited                         36,449         27,648        27,960

Net increase in deposits                 $   2,922     $  242,615   $    28,513


         The  following  table  provides  detail  regarding  the Bank's  deposit
accounts for the periods indicated.

<TABLE>
<CAPTION>
                                                 Year Ended September 30,
                                           1995                1994                 1993
                                    Average   Average    Average   Average   Average    Average
                                    Amount     Rate       Amount    Rate      Amount     Rate
                                                          (In thousands)

  <S>                             <C>           <C>      <C>          <C>   <C>           <C>
  Demand accounts                 $ 99,266      .72      $ 79,635     .98   $ 61,910      1.70
  Passbook accounts                151,170     1.98       134,731    2.20    111,238      2.90
  Money market accounts            129,260     2.67       144,478    2.72    139,318      3.11
  Certificate accounts             566,675     5.19       433,989    4.60    387,537      4.99

</TABLE>




<PAGE>



         The following table sets forth the deposit  accounts of Eagle in dollar
amounts and as percentages of total deposits at the dates indicated.
<TABLE>
<CAPTION>

                                                                      At September 30,
                                                   1995                         1994                           1993
                                         Weighted              % of     Weighed               % of     Weighted              % of
                                         average               total    average               total     average              total
                                          rate        Amount  deposits   rate      Amount    deposits    rate     Amount   deposits
         <S>                              <C>     <C>           <C>      <C>     <C>          <C>       <C>      <C>        <C> 
         (Dollars in thousands)
          Balance by account type:
           Non-interest bearing           0.00%   $   27,913    2.9%     0.00%   $  22,101     2.3%     0.00%    $ 12,999     1.8%
           Passbook accounts              1.99       143,271   15.1      1.99      162,344    17.1      2.50      117,847    16.7
           NOW accounts                   1.04        80,625    8.5      1.05       76,111     8.0      1.25       52,768     7.5
           Money market accounts          2.71       104,428   11.0      2.67      151,290    16.0      2.90      135,413    19.2
                                                     -------   ----                -------    ----                -------    ----
                                                     356,237   37.5                411,846    43.4                319,027    45.2
                                                     -------   ----                -------    ----                -------    ----
          Certificate accounts with 
           original maturities of:
          Six months or less              4.64        57,383    6.0      3.27      107,722    11.4      3.50       82,890    11.7
          Over six months to
           one year                       5.69       178,098   18.7      3.77      110,928    11.7      3.62       79,396    11.2
          Over one year to
           two years                      5.57       145,895   15.3      4.37      113,970    12.0      4.75       78,086    11.1
          Over two years                  6.09       214,138   22.5      5.85      204,363    21.5      6.22      146,815    20.8
                                                     -------   ----                -------    ----                -------    ----
                                                     595,514   62.5                536,983    56.6                387,187    54.8
                                                     -------   ----                -------    ----                -------    ----
                                                  $  951,751  100.0%             $ 948,829   100.0%            $  706,214   100.0%
                                                     =======  =====                =======   =====                =======   =====
</TABLE>

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

                                                     At September 30,
                                                     ---------------
                                                     1995       1994
                                                     ----       ----
                                                      In thousands)

Less than 4.01%                                   $ 11,484   $228,638
4.01 - 6.00%                                       369,885    253,076
6.01-10.00%                                        214,145     55,629
                                                   -------    -------
                                                  $595,514   $536,983
                                                   =======    =======
         The following  table sets forth the amount and remaining  maturities by
interest rate of certificate accounts at September 30, 1995.

                               One to     After
                  Less Than    Three      Three
                  One Year     Years      Years      Total
                  --------     -----      -----      -----
                                (In thousands)

Less than 4.01%   $ 11,467   $     17   $   --     $ 11,484
4.01- 6.00%        260,796     79,115     29,974    369,885
6.01-10.00%        103,760     71,625     38,760    214,145
                  -------      ------     -----     -------

     Total        $376,023   $150,757   $ 68,734   $595,514
                  ========   =======    ========   ========


<PAGE>

         Certain information  regarding the deposit accounts at Eagle in amounts
of $100,000 or more at September 30, 1995 is shown in the table below.
<TABLE>
<CAPTION>

            Total                                Over               Over
          Deposits                           Three Months        Six Months
         of $100,000      Three Months          through            through          Over        % of Total
           or more           or less          Six Months          One Year        One Year       Deposits
           -------           -------          ----------          --------        --------       -------- 
                                                 (In thousands)
 
           <S>               <C>                <C>                <C>             <C>             <C>  
           $56,145           $11,766            $17,026            $10,146         $17,207         5.89%
</TABLE>

         Borrowings.  The FHL Bank System functions in a reserve credit capacity
for savings institutions and certain other home financing institutions.  Members
of the FHL Bank  System  are  required  to own  capital  stock in the FHL  Bank.
Members are  authorized  to apply for advances on the security of such stock and
certain of their home mortgages and other assets  (principally  securities which
are  obligations  of, or  guaranteed  by, the United  States)  provided  certain
creditworthiness  standards have been met. See  "Regulation -- Federal Home Loan
Bank System." Under its current credit  policies,  the FHL Bank limits  advances
based on the value of a member's qualified  collateral that has not been pledged
to  outside  sources.  Historically,  Eagle  Federal  has not relied on FHL Bank
advances and other borrowings to any significant extent as a source of funds. At
September 30, 1995,  Eagle Federal had authority to borrow up to $655.2  million
from the FHL Bank of Boston,  and will  continue  to use this source of funds to
take advantage of lending and  investment  opportunities.  Outstanding  FHL Bank
advances at September 30, 1995 totaled  $73.2 million  compared to $31.8 million
at  September  30, 1994 and $15.5  million at September  30, 1993.  The weighted
average  interest rate on FHL Bank advances  outstanding  at September 30, 1995,
1994 and 1993 was 5.96%, 5.44% and 5.91% respectively.


         On a consolidated  basis,  Eagle had other borrowed money in the amount
of $82.3 million at September 30, 1995 compared to $7.8 million at September 30,
1994. Reverse repurchase agreements constitute $82.2 million and $7.4 million of
the other borrowed money total at September 30, 1995 and 1994, respectively. The
weighted  average  interest rate on other  borrowed money at September 30, 1995,
and 1994 was 5.89% and 5.20%, respectively. In April 1987, Eagle's ESOP borrowed
$1.2 million to fund the purchase of 100,000 shares of newly issued Eagle stock.
The term  note  matures  in 1997 with  interest  due  quarterly  at 82.5% of the
lender's floating prime rate. In 1991, the ESOP borrowed an additional  $759,000
to purchase shares of the Company's  outstanding  common stock under a term note
maturing in 1997 with interest due quarterly at the lender's floating prime rate
plus .25%. Eagle, and Eagle Federal have the discretion to make contributions to
the ESOP each year.  Eagle Federal intends to make annual  contributions  to the
ESOP  equal to the  debt  service  of the  borrowings  by the  ESOP.  Eagle  has
guaranteed  the payment of the loans and secured  that  guarantee  with  certain
marketable securities.

         The following  tables  provide detail  regarding the Bank's  short-term
borrowings for the periods or dates indicated:

                                                     At September 30,
                                           1995            1994          1993
                                                     (In thousands)

Federal Home Loan Bank Advances:
  Amount outstanding                      $53,650         $11,275      $ 3,000
  Weighted average interest rate             5.83%           5.26%        7.58%
Reverse Repurchase Agreements:
  Amount outstanding                      $82,223         $ 7,350           --
  Weighted average interest rate             5.89%           5.09%          --

                                                 Year Ended September 30,
                                           1995            1994          1993
                                                     (In thousands)

Federal Home Loan Bank Advances:
  Average amount outstanding               $35,343        $ 3,900      $ 8,500
  Weighted average interest rate              5.83%          5.26%        7.58%
  Maximum amount outstanding
   at any month-end                        $63,665        $10,650      $ 4,000
Reverse Repurchase Agreements:
  Average Amount outstanding               $44,481         $2,456           --
  Weighted average interest rate              5.89%          5.02%          --
  Maximum amount outstanding
   at any month-end                        $84,202        $13,300           --

<PAGE>
Interest Rate Risk Measurement

         A method  used to  measure  the  interest  rate  risk  exposure  of the
Company's  balance sheet is the interest rate  sensitivity  "gap",  which is the
difference  between  rate  sensitive  assets  and  rate  sensitive   liabilities
repricing or maturing within specific time periods. A gap is considered positive
when the amount of interest rate sensitive assets exceeds the amount of interest
rate  sensitive  liabilities,  and is  considered  negative  when the  amount of
interest  rate  sensitive  liabilities  exceeds  the  amount  of  interest  rate
sensitive assets.

         The following table shows the estimated maturity/repricing structure of
the  interest-earning  assets  and  interest-bearing  liabilities  of  Eagle  at
September 30, 1995:

<PAGE>
<TABLE>
<CAPTION>


                                                               Repricing  Repricing  Repricing  Repricing
                                                      Percent    Within     Within     Within      Over
                                         Amount      of Total   0-3 Mos.   4-12 Mos.  1-3 Yrs.    3 Years


<S>                                   <C>               <C>    <C>          <C>         <C>         <C>
Interest-earning assets
  Loans receivable, net (a)           $  710,990        61%    $ 87,857     315,847    128,237     179,049
  Mortgage-backed securities (b)         302,462        26%      17,477     170,495      8,386     106,104
  Investment securities (c)              118,560        10%      23,130      19,479      8,890      67,061
  Interest-bearing deposits               40,637         3%      40,637          --         --          --
                                       ---------       ----      ------     -------    -------      ------
Total interest-earnings assets         1,172,649       100%     169,101     505,821    145,513     352,214
                                       =========       ===      -------     -------    -------     -------
Interest-earning liabilities
  Passbook accounts                   $  143,271        13%       7,432      17,563     40,173      78,103
  Certificate accounts                   595,514        54%      91,672     284,351    150,757      68,734
  Other deposits                         212,966        19%      14,152      26,763     48,122     123,929
  FHLB advances                           73,150         7%      25,950      27,700     14,000       5,500
  Other borrowings                        82,317         7%      58,819      23,498         --          --
                                       ---------       ----      ------     --------    -------    -------
  Total interest-earning liabilities   1,107,218       100%     198,025     379,875    253,052     276,266
                                       =========       ===      -------     -------    -------     -------
Periodic repricing difference
 (periodic gap)                                                 (28,924)    125,946   (107,539)     75,948
                                                                =======    ========    =======     =======
Cumulative repricing difference
  (cumulative gap)                                              (28,924)     97,022    (10,517)     65,431
                                                                =======    ========    =======     =======
Cumulative gap to total assets                                   (2.34%)      7.84%     (0.85%)       5.29%

<FN>
(a)  Loans are net of  non-performing  loans,  undisbursed  portion of loans due
     borrowers and unearned discounts and premiums.

(b)  Mortgage-backed  securities  include  mortgage-backed  securities  held  to
     maturity and mortgage-backed securities available for sale.

(c)  Investment  securities  include  investment  securities  held to  maturity,
     investment securities available for sale and FHL Bank stock.
</FN>
</TABLE>


         The  following  assumptions  were  determined by management in order to
prepare the gap table set forth above.  Non-amortizing investment securities are
shown in the  period in which they  contractually  mature.  Prepayment  rates on
loans, amortizing investment securities and mortgage-backed securities are based
upon a  combination  of  market  consensus  and  formulas  derived  by the  OTS.
Estimated  decay  rates on all  deposit  accounts  are based  primarily  the the
formula derived by the OTS.

         The interest rate  sensitivity of the Company's  assets and liabilities
could  vary  substantially  if  different  assumptions  were  used or if  actual
experience  differs from the  assumptions  used.  For  example,  if all passbook
deposits  were assumed to reprice in one year or less,  the  Company's  one-year
cumulative  gap to  total assets would be negative  1.72%.  

Service  Corporation Activities

         Federal regulations permit a federally chartered savings institution to
invest an  amount up to 2% of its  assets in the  stock,  paid-in  surplus,  and
unsecured  obligations  of subsidiary  service  corporations  engaged in certain
activities,  and an  additional 1% of its assets when the  additional  funds are
used  primarily  for  community or  inner-city  development  or  investment.  In
addition,  federal regulations  generally authorize such institutions which meet
minimum  regulatory  capital  requirements  to  invest  up to 50% of  regulatory
capital in conforming first mortgage loans to service corporations. At September
30, 1995,  Eagle  Federal's  direct  investment  (capital  stock) in its service
corporation,  Eagle Service Corp., was $ 1,000. Eagle Service Corp.  administers
the  securities  brokerage  and  investment  services  made  available  to Eagle
Federal's customers.



<PAGE>
Employees

         At September 30, 1995, Eagle had 365 employees  (including 86 part-time
employees),  all of whom are employed by Eagle Federal.  None of these employees
are  represented  by  a  collective  bargaining  group.  Employee  benefits  for
full-time   employees  include   reimbursement  of  approved,   business-related
educational  expenses, a pension plan and life, health and disability insurance.
Management considers that Eagle's relations with its employees are good.

MARKET AREA AND COMPETITION

         Eagle Federal is  headquartered  in Bristol,  Connecticut  and conducts
business from four offices in Bristol,  two offices in Hartford,  and one office
each in Avon, Bloomfield, Canton, Rocky Hill and West Hartford (all of which are
in Hartford County),  three offices in Danbury,  two offices in Torrington,  one
office  each  in  Litchfield,  Terryville  and  Winsted  (all  of  which  are in
Litchfield County), and one office each in Brookfield, New Fairfield, Ridgefield
and Newtown, (all of which are in Fairfield County).

         On October 1, 1995,  Eagle  Federal  executed  definitive  purchase and
assumption  agreements  with  Shawmut and Fleet to acquire  five branch  banking
offices in Bloomfield, Hartford, Manchester, Simsbury and West Hartford. The OTS
approved  these branch  acquisitions  on December 22,  1995,  and Eagle  Federal
anticipates consummating the acquisitions in January 1996. On December 18, 1995,
Eagle  Federal  entered  into a  definitive  agreement  with  Union  to sell the
deposits and certain  deposit  related loans for seven branch offices located in
Brookfield, Danbury (3), New Fairfield, Newtown and Ridgefield, Connecticut (the
"Danbury Transaction").  Eagle Federal anticipates  consummating the branch sale
after the Shawmut/Fleet acquisitions early in the first quarter of 1996.

         Bristol, located in central Connecticut 18 miles west of Hartford, is a
city of  approximately  60,000  people  with a  broad-based  economy.  Over  100
manufacturing  firms  of all  sizes  operate  in or near  Bristol.  The  city of
Torrington is located 27 miles west of Hartford at the northern end of the Route
8 corridor which runs from the northwest  corner of Connecticut to the New Haven
and Bridgeport  metropolitan  areas.  Torrington has an estimated  population of
30,000 and is the largest city in Litchfield  County.  Torrington  benefits from
its close proximity to the Hartford metropolitan area. Danbury is located in the
far  western  portion  of  Fairfield   County.   Danbury  has  a  population  of
approximately  60,000 and has a broad-based  economy.  Hartford,  the capital of
Connecticut,  has a population of approximately  140,000 and is the governmental
and economic center of Central Connecticut.

         Eagle  Federal  faces  substantial  competition  for deposits and loans
throughout  its market area.  The primary  factors  stressed by Eagle Federal in
competing for deposits are interest rates,  personalized  services,  the quality
and range of financial  services,  convenience  of office  locations  and office
hours. Competition for deposits comes primarily from other savings institutions,
commercial  banks,  credit  unions,  money  market  funds and  other  investment
alternatives.  The primary  factors in competing  for loans are interest  rates,
loan   origination   fees,  the  quality  and  range  of  lending  services  and
personalized service.  Competition for origination of first mortgage loans comes
primarily from other savings  institutions,  mortgage banking firms,  commercial
banks and insurance companies. 

         Connecticut  law now permits  Connecticut  bank  holding  companies  to
engage in stock  acquisitions  of depository  institutions  in other New England
states that maintain  reciprocal  legislation.  All New England states currently
have some form of reciprocal  legislation.  As a result,  bank holding companies
from any state in New England can establish  non-bank  offices  (including  loan
production  offices) in  Connecticut  on a limited  basis.  The impact may be to
significantly   increase  the  competition   faced  by  Eagle.  The  Connecticut
legislature  also  has  enacted   legislation  which  reduces  the  home  office
protection enjoyed by Connecticut-chartered  savings institutions and commercial
banks. This and other  legislative and regulatory  changes may increase the size
of the banking institutions competing in the general market area of Eagle.




<PAGE>



         Effective  September 29, 1995, the Riegle-Neal  Interstate  Banking and
Branching Efficiency Act of 1994 ("IBBEA"), amended the Bank Holding Company Act
of 1956 (the "BHCA") to permit a bank holding  company to acquire a bank located
in any state,  provided that the acquisition does not result in the bank holding
company  controlling more than 10% of the deposits in the United States,  or 30%
of deposits in the state in which the bank to be acquired is located (unless the
state waives the 30% deposit  limitation).  Individual  states are  permitted to
restrict the ability of an out-of-state  bank holding company or bank to acquire
an  in-state  bank that has been in  existence  for less than five  years and to
establish a state  concentration  limit of less than 30% if such  reduced  limit
does not discriminate against out-of-state bank holding companies or banks.

         Effective  June 1, 1997, an  "adequately  capitalized"  bank,  with the
approval of the  appropriate  federal  banking  agency,  may merge with  another
adequately  capitalized  bank in any state that has not opted out of  interstate
branching and operate the target's offices as branches if certain conditions are
satisfied.  The same national (10%) and state (30%) deposit concentration limits
and any applicable  state  minimum-existence  restrictions (up to a maximum of 5
years) apply to interstate mergers as to interstate acquisitions.  The applicant
also must  comply  with any  nondiscriminatory  host  state  filing  and  notice
requirements and demonstrate a record of compliance with applicable  federal and
state community  reinvestment laws. A state may opt out of interstate  branching
by  enacting  a law  between  September  29,  1994  and June 1,  1997  expressly
prohibiting interstate merger transactions.

         The  resulting  bank to an  interstate  merger may establish or acquire
additional  branches at any location in a state where any of the banks  involved
in the  merger  could have  established  or  acquired a branch.  A bank also may
acquire one or more  branches of an  out-of-state  bank  without  acquiring  the
target  out-of-state  bank if the law of the target's  home state permits such a
transaction. In addition, a bank may establish a de novo branch in another state
if the host state by statute expressly permits de novo interstate branching.

         Furthermore,  a bank  subsidiary  of a bank  holding  company to act as
agent for other  depository  institutions  owned by the same holding company for
purposes of receiving  deposits,  renewing time  deposits,  closing or servicing
loans, and receiving loan payments effective as of September 29, 1995. A savings
association  may perform  similar agency  services for  affiliated  banks to the
extent that the savings  association  was affiliated with a bank on July 1, 1994
and satisfies certain additional requirements.

         OTS also has adopted a statement  of policy on  branching  by federally
chartered savings institutions providing that the OTS will generally permit such
institutions to branch or merge across state lines to the same extent  permitted
under  state law to a  state-chartered  institution  provided  that the  federal
association  continues to meet the domestic  building and loan test as set forth
in the  Internal  Revenue  Code.  See  "Regulation  -- Savings and Loan  Holding
Company Regulation."

         The foregoing  provisions are expected to further increase  competition
within Eagle's existing market area.

REGULATION

General

         As discussed in detail in previous filings,  the Company,  as a savings
institution  holding  company,  and the Bank, as a federally  chartered  savings
bank, are subject to extensive  regulation,  supervision  and examination by the
OTS as their primary federal regulator.  The Bank is also subject to regulation,
supervision  and  examination by the FDIC and as to certain matters by the Board
of Governors of the Federal Reserve System (the "Federal Reserve Board").

         In recent years there have been a significant  number of changes in the
manner in which insured depository  institutions and their holding companies are
regulated. Such changes have imposed additional regulatory restrictions



<PAGE>

on  the  operations  of  insured  depository   institutions  and  their  holding
companies. In particular, regulatory capital requirements for insured depository
institutions  have increased  significantly.  For example,  the Federal  Deposit
Insurance  Corporation  Improvement  Act of 1991  amended  the  Federal  Deposit
Insurance  Act  ("FDIA") to require  that the bank  regulatory  agencies  impose
certain sanctions on insured depository  institutions which fail to meet minimum
capital requirements.


Savings and Loan Holding Company Regulation

         Under the Home Owners Loan Act (the  "HOLA"),  the  Director of the OTS
has regulatory jurisdiction over savings and loan holding companies. Eagle, as a
savings and loan holding  company  within the meaning of the HOLA, is subject to
regulation,  supervision and examination by, and the reporting  requirements of,
the Director of the OTS.

         As a unitary holding company,  the Company  generally is not restricted
under  existing  laws as to the  types of  business  activities  in which it may
engage,  provided  that Eagle Federal  continues to qualify as qualified  thrift
lender  ("QTL").  Eagle  could  be  prohibited  from  engaging  in any  activity
(including  those  otherwise  permitted  under the HOLA)  not  allowed  for bank
holding  companies  if  Eagle  Federal  fails  to  constitute  a QTL or if Eagle
subsequently   becomes  a  multiple  savings  and  loan  holding  company.   See
"Regulation  --  Savings  Institution  Regulation  --  Qualified  Thrift  Lender
Requirement."


<PAGE>

Savings Institution Regulation

         General. As a federally chartered savings institution, Eagle Federal is
subject to supervision and regulation by the Director of the OTS and by the FDIC
in its  capacity as  administrator  of the SAIF.  Under OTS  regulations,  Eagle
Federal is  required to obtain  audits by an  independent  accountant  and to be
examined periodically by the Director of the OTS. Examinations must be conducted
no less frequently than every 12 months. Eagle Federal is subject to assessments
by the OTS and FDIC to cover the costs of such examinations. The OTS may revalue
assets of Eagle Federal, based upon appraisals, and require the establishment of
specific  reserves in amounts equal to the difference  between such  revaluation
and the book value of the assets.  The Director of the OTS also is authorized to
promulgate  regulations  to ensure  the safe and  sound  operations  of  savings
institutions  and  may  impose  various  requirements  and  restrictions  on the
activities  of savings  institutions.  See  "Regulation  -- Savings  Institution
Regulation  -- Safety and  Soundness  Guidelines."  See  "Regulation  -- Savings
Institution Regulation -- Insurance of Deposits."

         Capital Requirements.  Eagle Federal is subject to the capital adequacy
regulations  adopted by the OTS. Eagle Federal's ability to pay dividends to the
Company and expand its business  can be  restricted  if its capital  falls below
levels established by the OTS. Pursuant to OTS regulations, savings associations
are required to maintain (i) "leverage capital" in an amount not less than 3% of
total assets,  (ii) "tangible  capital" in an amount not less than 1.5% of total
assets, and (iii) risk-based capital equal to 8.00% of the risk-weighted assets.
The  capital  standards  established  by the OTS for savings  institutions  must
generally be no less stringent than those applicable to national banks of 4.0%.



<PAGE>


         The following  table sets forth the actual and required  minimum levels
of regulatory  capital for Eagle Federal under  applicable OTS regulations as of
September 30, 1995.
<TABLE>
<CAPTION>

                                  ACTUAL           PERCENT          REQUIRED          PERCENT           EXCESS
                                  ------           -------          --------          -------           ------
                                                            (dollars in thousands)

<S>                            <C>                  <C>           <C>                  <C>           <C>      
Leverage                       $  80,751            6.59%         $  36,787            3.0%          $  43,694
Tangible                          80,751            6.59%            18,385            1.5%             62,366
Risk-based                        86,196           15.31%            44,743            8.0%             41,453
</TABLE>


         The following is a  reconciliation  of Eagle  Federal's  equity capital
under GAAP to regulatory capital at September 30, 1995.

<TABLE>
<CAPTION>
                                                                  Leverage     Tangible       Risk-based
                                                                  --------     --------       ----------
<S>                                                               <C>           <C>              <C>   
GAAP capital                                                      $90,824       90,824           90,824
Less:  Goodwill and other intangible assets                        (9,535)      (9,535)          (9,535)
Less:  Unrealized gain in certain available for sale securities      (466)        (466)            (466)
Less:  Excess qualifying purchased mortgage loan servicing            (72)         (72)             (72)
Add:  General loan and lease valuation allowances                      --           --            5,445
                                                                   ------       ------           ------
Regulatory capital                                                $80,751      $80,751          $86,196
                                                                   ======       ======           ======
</TABLE>

         Prompt Corrective Action. The federal banking agencies have established
by  regulation,  for each  capital  measure,  the  levels  at  which an  insured
institution  is  well  capitalized,  adequately  capitalized,  undercapitalized,
significantly  undercapitalized  and  critically  undercapitalized,  and to take
prompt corrective action with respect to insured  institutions  which fall below
minimum capital  standards.  The degree of regulatory  intervention  mandated by
FDICIA is tied to an insured institution's capital category, with


<PAGE>
increasing  scrutiny  and  more  stringent  restrictions  being  imposed  as  an
institution's capital declines.  Any insured depository  institution which falls
below the minimum capital standards must submit a capital  restoration plan. Any
company that controls an  undercapitalized  institution,  in connection with the
submission  of a  capital  restoration  plan  by  the  savings  institution,  to
guarantee  that the  institution  will  comply  with  the  plan  and to  provide
appropriate  assurances of performance.  As of September 30, 1995, Eagle Federal
was  deemed to be  well-capitalized.  See  "Regulation  --  Savings  Institution
Regulation -- Insurance of Deposits."

         Safety and Soundness Guidelines.  The OTS, along with the other federal
banking agencies,  adopted safety and soundness guidelines in July 1995 relating
to (i) internal controls,  information systems, and internal audit systems; (ii)
loan documentation;  (iii) credit underwriting; (iv) interest rate exposure; (v)
asset  growth;  and  (vi)  compensation  and  benefit  standards  for  officers,
directors,  employees  and  principal  shareholders.  The HOLA requires that all
regulations  and  policies  of the  Director  of the OTS for the safe and  sound
operations  of  savings   institutions  to  be  no  less  stringent  than  those
established by the OCC for national banks. The foregoing operational, managerial
and compensation issues are set out in the safety and soundness  guidelines that
the  federal  banking  agencies  issued to  identify  and  address  problems  at
institutions before capital becomes impaired.

<PAGE>


         Qualified  Thrift Lender  Requirement.  Eagle Federal must maintain its
status as a "qualified  thrift  lender"  ("QTL") in order to exercise the powers
granted to federally chartered savings  institutions and to maintain full access
to FHL Bank  advances.  Eagle Federal will remain a QTL if its qualified  thrift
investments  continue  to  equal  or  exceed  65% of the  savings  association's
portfolio  assets on a monthly  average  basis in 9 out of every 12  months,  as
defined by HOLA and the rules and regulations of the OTS. At September 30, 1995,
qualified  thrift  investments  as a percentage  of  portfolio  assets for Eagle
Federal was 82.44%. The qualified thrift investments of Eagle Federal equaled or
exceeded 65% of its portfolio  assets on a monthly  average basis for at least 9
months during the fiscal year ended September 30, 1995.

         The failure to maintain  QTL status would  require  that Eagle  Federal
convert to a bank charter and will result in a limitation in future  investments
and activities including branching and payments of dividends. Eagle Federal also
would be required to repay all  outstanding  FHL Bank advances and dispose of or
discontinue  any  preexisting  investment or  activities  not permitted for both
savings institutions and national banks. Further, within one year of the loss of
QTL status,  the holding company of a savings  institution that does not convert
to a bank charter must register as a bank holding company and will be subject to
all statutes applicable to bank holding companies.

         Liquidity.  Under applicable federal regulations,  savings institutions
are required to maintain an average daily  balance of liquid  assets  (including
cash,  certain time deposits,  certain bankers'  acceptances,  certain corporate
debt securities and highly rated commercial paper,  securities of certain mutual
funds  and  specified  United  States   government,   state  or  federal  agency
obligations) equal to a monthly average of not less than a specified  percentage
of the average  daily  balance of the  savings  institution's  net  withdrawable
deposits plus short-term borrowings.  Under the HOLA, this liquidity requirement
may be changed from time to time by the Director of the OTS to any amount within
the range of 4% to 10% depending upon economic  conditions and the deposit flows
of member  institutions,  and  currently is 5%.  Savings  institutions  are also
required to maintain an average  daily  balance of short term liquid assets at a
specified percentage (currently 1%) of the total of the average daily balance of
its net withdrawable deposits and short-term borrowings.  At September 30, 1995,
Eagle Federal was in compliance with these liquidity requirements.

         Restrictons on Dividends and Other Capital Distributions. Eagle Federal
is  subject  to  limitations  on the  extent  to it may pay  dividends.  Savings
institution  subsidiaries of holding companies generally are required to provide
their OTS Regional  Director with not less than 30 days'  advance  notice of any
proposed declaration of a dividend on the institution's stock.

         Applicable   OTS   regulations   impose   limitations  on  all  capital
distributions by savings associations  (including  dividends,  stock repurchases
and cash-out  mergers) based upon an institution's  level of regulatory  capital
both before and after giving effect to a proposed capital distribution. The FDIA
also prohibits an insured  depository  institution  from declaring any dividend,
making  any  other  capital  distribution,  or  paying  a  management  fee  to a
controlling  person if, following the  distribution or payment,  the institution
would be  classified  as  undercapitalized,  significantly  undercapitalized  or
critically undercapitalized.

<PAGE>



         Insurance of Deposits. Deposits in the Bank are insured to a maximum of
$100,000 for each insured depositor by the FDIC. Although the Bank is considered
a SAIF-insured  institution,  as of September 30, 1995,  approximatey 25% of its
deposits were BIF-insured.

         Deposits  insurance  premiums  for  the  SAIF  and  the  BIF are set to
facilitate  each fund  achieving its  designated  reserve  ratios.  As each fund
achieves its designated  reserve ratio,  however,  the FDIC has the authority to
lower the premium  assessments  for that fund to a rate that would be sufficient
to maintain the designated  reserve ratio.  In August 1995, the FDIC  determined
that the BIF had achieved its  designated  reserve ratio and approved  lower BIF
premium  rates  for  deposit  insurance  by the BIF  for  all  but the  riskiest
institutions.  On  November  14,  1995,  the FDIC  determined  that BIF  deposit
insurance  premiums for  well-capitalzed  banks would be further  reduced to the
statutory minimum of $2,000 per institution per year, effective January 1, 1996.
Because the SAIF  remains  significantly  below its  designated  reserve  ratio,
insurance  premiums for assessable SAIF deposits were not reduced in either FDIC
action.

         However,  as to the SAIF, its current financial  condition has resulted
in proposed  legislation  to  recapitalize  the SAIF through a one-time  special
assessment on SAIF deposits and  ultimately to merge the SAIF into the BIF. Such
legislation, if enacted, would generally impose a special one-time assessment of
approximately  80 cents to 85 cents per $100 of assessable SAIF deposits,  which
would apply  retroactively  to  approximately  $708 million of  assessable  SAIF
deposits at Eagle Federal. After the special assessment it is expected that SAIF
would  achieve its  designated  reserve  ratio and that SAIF premium rates would
then  become  the same as BIF  rates  pending a merger of the SAIF into the BIF.
Eagle Federal is unable to predict whether this  legislation  will be enacted or
the amount or  applicable  retroactive  date of any one-time  assessment  or the
rates that would then apply to assessable SAIF deposits.

Elimination of Federal Savings Association Charter

         Legislation  has been proposed that could eliminate the federal savings
association  charter.  If such  legislation  is enacted,  Eagle Federal would be
required to convert its federal  savings bank charter to either a national  bank
charter to a state depository institution charter.  Pending legislation also may
provide  relief  as to  recapture  of the bad debt  deduction  for  federal  tax
purposes that  otherwise  would be  applicable  if Eagle  Federal  converted its
charter,   provided  that  Eagle  Federal  meets  a  proposed  residential  loan
origination  requirement.  Pending  legislation  also may result in the  Company
becoming regulated at the holding company level by the Board of Governors of the
Federal Reseve System ("Federal  Reserve") rather than by the OTS. Regulation by
the Federal Reserve could subject the Company to capital  requirements  that are
not  currently  applicable  to  the  Company  as a  holding  company  under  OTS
regulation  and may  result in  statutory  limitations  on the type of  business
activities in which the Company may engage at the holding  company level,  which
business  activities  currently are not  restricted.  Eagle is unable to predict
whether such legislation will be enacted or, if enacted, whether it will contain
relief as to bad debt deductions previously taken.

Federal Home Loan Bank System

        The  Federal  Home Loan Bank System  consists of 12 regional  FHL Banks,
each subject to supervision  and regulation by the Federal Housing Finance Board
(the "FHFB"). The FHL Banks provide a central credit facility for member savings
institutions.  Eagle Federal, as a member of the FHL Bank of Boston, is required
to own shares of capital  stock in that FHL Bank in an amount at least  equal to
1% of the aggregate principal 


<PAGE>



amount of their unpaid  residential  mortgage loans, home purchase contracts and
similar  obligations  at the beginning of each year,  or 1/20 of their  advances
(borrowings)  from the FHL Bank,  whichever  is  greater.  Eagle  Federal  is in
compliance  with this  requirement.  The  maximum  amount  which the FHL Bank of
Boston will advance  fluctuates  from time to time in accordance with changes in
policies  of the  FHFB  and  the FHL  Bank of  Boston,  and the  maximum  amount
generally is reduced by  borrowings  from any other  source.  In  addition,  the
amount  of FHL Bank  advances  that a savings  institution  may  obtain  will be
restricted  in the  event  the  institution  fails  to  constitute  a  QTL.  See
"Regulation  --  Savings  Institution  Regulation  --  Qualified  Thrift  Lender
Requirement."

Federal Reserve System

        The Federal Reserve Board has adopted  regulations  that require savings
institutions to maintain nonearning reserves against their transaction  accounts
(primarily  NOW and regular  checking  accounts) and  nonpersonal  time deposits
(those which are  transferable  or held by a person other than a natural person)
with an original maturity of less than 1 1/2 years. At September 30, 1995, Eagle
Federal was in compliance with these requirements. These reserves may be used to
satisfy  liquidity  requirements  imposed by the  Director  of the OTS.  Because
required   reserves  must  be  maintained  in  the  form  of  vault  cash  or  a
non-interest-bearing  account  at a Federal  Reserve  Bank,  the  effect of this
reserve   requirement   is  to   reduce   the   amount   of  the   institution's
interest-earning assets.

         Savings institutions also have the authority to borrow from the Federal
Reserve "discount window." Federal Reserve Board regulations,  however,  require
savings  institutions  to exhaust all FHL Bank sources  before  borrowing from a
Federal  Reserve Bank. A Federal  Reserve Bank's  ability to extend  advances to
undercapitalized  and critically  undercapitalized  depository  institutions  is
limited.  A Federal Reserve Bank generally may not have advances  outstanding to
an undercapitalized institution for more than 60 days in any 120-day period.

Taxation

        Federal.  Eagle,  on  behalf  of itself  and its  subsidiaries,  files a
September  30 tax year  consolidated  federal  income tax return.  Eagle and its
subsidiaries  report  their  income and  expenses  using the  accrual  method of
accounting.

         The Revenue  Reconciliation Act of 1995, which has not yet been enacted
into law, includes provisions which will, if enacted, change the manner in which
entities such as the Company are taxed. The Company does not expect any material
financial statement impact if the bill is enacted as it is now drafted.

        Savings  institutions  are  generally  taxed in the same manner as other
corporations.   Unlike   other   corporations,   however,   qualifying   savings
institutions  such as  Eagle  Federal,  that  meet  certain  definitional  tests
relating  to the  nature  of their  supervision,  income,  assets  and  business
operations  are  allowed to  establish  a reserve for bad debts and for each tax
year are permitted to deduct additions to that reserve for losses on "qualifying
real property  loans" using the more favorable of the following two  alternative
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").
"Qualifying real property loans" are, in general,  loans secured by interests in
improved real property.  The addition to the reserve for losses on nonqualifying
real property loans must be computed under the experience method.

        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  percentage  of taxable  income or experience
method  deduction  will be  eliminated  entirely,  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


<PAGE>



"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 nonqualifying  loans,  equals the amount by which 12%
of the sum of the total deposits and the advance payments by borrowers for taxes
and  insurance  at the end of the taxable  year  exceeds the sum of the surplus,
undivided  profits and reserves at 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 that
reserve for that taxable year,  does not exceed 6% of such loans  outstanding at
such time. Fourth,  the deduction is reduced,  but not below zero, by the amount
of the  addition to reserves for losses on  nonqualifying  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 is required to reduce  proportionately  its bad
debt deduction for losses  attributable to activities of nonsavings  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  nonsavings  institution  members  realize
income in subsequent years from their "functionally  related" activities.  Eagle
Federal  expects  that  these  various  restrictions  will not  operate to limit
significantly  the amounts of their  otherwise  allowable bad debt deductions in
the near future.

        To the  extent  that (i) the  reserves  for  losses on  qualifying  real
property loans  established by Eagle Federal  exceeds the amount that would have
been  allowed  under  the  experience   method  and  (ii)  Eagle  Federal  makes
distributions  to its  shareholder  that are considered to result in withdrawals
from that institution's excess bad debt reserve,  then the amounts considered to
be withdrawn  will be included in Eagle  Federal's  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 Eagle  Federal's  current or
accumulated  earnings and profits as calculated for federal income tax purposes,
however,  will not be  considered  to  result in  withdrawals  from its bad debt
reserve.  Distributions  in excess of Eagle  Federal's  current and  accumulated
earnings and profits, distributions in redemption of stock, and distributions in
partial or complete  liquidation,  will be considered  to result in  withdrawals
from  its  bad  debt  reserve.   At  September  30,  1995,   Eagle  Federal  had
approximately  $8.9 million in earnings and profits for tax purposes  that would
be  unavailable  for  distribution  to Eagle  because of the  imposition of this
additional tax on the institutions.  Additionally,  there are certain regulatory
restrictions on Eagle Federal's ability to pay dividends to Eagle.

        The federal income tax returns for Eagle Federal's  predecessor  savings
institutions  have been examined and audited or closed  without audit by the IRS
for tax years through September 30, 1989.

        Savings  institutions are also entitled to limited special tax treatment
with  respect to the  deductibility  of  interest  expense  relating  to certain
tax-exempt  obligations.  Savings  institutions  are  entitled to deduct 100% of
their  interest  expense  allocable  to the  purchase or carrying of  tax-exempt
obligations  acquired  before 1983. The deduction is reduced to 80% with respect
to obligations acquired after 1982. For taxable years after 1986, the Tax Reform
Act of 1986 eliminates the deduction  entirely for  obligations  purchased after
August 7, 1986 (except for certain issues by small municipal issuers).

        Depending  on the  composition  of its items of income  and  expense,  a
savings institution may be subject to the alternative minimum tax. For tax years
beginning after 1986, a savings  institution 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.   Adjustments  and
preferences  include  depreciation  deductions in excess of those  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 1990 and succeeding  years,  75% of the excess of adjusted  current earnings
("ACE")  over AMTI.  ACE  equals  pre-adjustment  AMTI  ("PAMTI")  increased  or
decreased  by certain ACE  adjustments,  which  include  tax-exempt  interest on
municipal  bonds for tax  purposes,  depreciation  deductions in excess of those
allowable for ACE purposes and the dividend received deduction. PAMTI equals


<PAGE>



AMTI  computed  with all the  preferences  and  adjustments  other  than the ACE
adjustment and the alternative minimum tax net operating loss (AMTNOL). AMTI may
be reduced  only up to 90% by AMTNOL  carryovers.  The  payment  of  alternative
minimum tax will give rise to a minimum tax credit which will be available  with
an indefinite  carry forward period  available to reduce 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).

        State.  State income taxation is in accordance with the corporate income
tax laws of  Connecticut.  As a thrift,  Eagle  Federal is required to pay taxes
equal to the larger of $250,  11.5% (scheduled to decrease in increments to 7.5%
by 2001) of the year's taxable income (which, with certain exceptions,  is equal
to taxable  income for federal  purposes) or an amount equal to 4% for each year
of the amount of interest or dividends  credited by them on savings  accounts of
depositors or account  holders  during the taxable year  preceding that in which
the tax becomes due,  provided  that, in  determining  such amount,  interest or
dividends  credited to the savings  account of a depositor or account holder are
deemed to be the lesser of the actual  interest  or  dividends  credited  or the
interest or dividend  that would have been  credited if it had been computed and
credited at the rate of one-eighth of 1% per annum.

Item 2.  Properties

         Eagle's  twenty-three  offices are located in Hartford,  Litchfield and
northern  Fairfield  counties.  Automated teller machines ("ATM") are located in
eighteen of the twenty-three  offices.  Eagle's ATM's  participate in the "NYCE"
ATM network which permits access to funds at approximately  13,100 locations and
57,000  "point-of-sale"  terminals  throughout  the Northeast.  Data  processing
services for Eagle are provided by Connecticut  On-Line  Computer Center, a data
processing company jointly owned by a number of New England savings institutions
(including Eagle Federal).



<PAGE>



        The  following  table  sets forth  certain  information  concerning  the
business offices of Eagle at September 30, 1995.
<TABLE>
<CAPTION>
                                                         Percent       Owned           Lease          Lease
                                          Year          of Total        or          Expiration       Renewal
                                         Opened         Deposits      Leased           Date          Option

<S>                                       <C>             <C>          <C>              <C>         <C>              
Torrington Main Office                    1945            13.1%        Owned             --         --

East Main Street - Torrington             1973             4.2%        Owned             --         --

Litchfield                                1976             3.5%        Owned             --         --

Canton                                    1971             3.3%        Leased           1996        Two 5-year
                                                                                                    options

Winsted                                   1988             3.3%        Leased           2006        Seven
                                                                       Land Only                    5-year
                                                                                                    options

Bristol Main Office                       1957            15.8%        Owned             --         --

Commons - Bristol                         1972             3.3%        Leased           2004        No renewal
                                                                                                    option

Farms - Bristol                           1983             4.8%        Leased           1998        One 5-year
                                                                       Land Only                    option

Forestville                               1992             1.6%        Leased           1998        One 5-year
                                                                                                    option

Terryville                                1984             2.6%        Leased           1999        One 5-year
                                                                                                    option
                                                                                                  
Danbury Main Office                       1992             5.5%        Owned             --         --

Mill Plain - Danbury                      1992             2.0%        Owned             --         --

Commerce Plaza - Danbury                  1992             2.0%        Leased           2000        No renewal
                                                                                                    option

Ridgefield                                1992             1.9%        Leased           1997        None

New Fairfield                             1992             1.9%        Leased           1998        One 5-year
option

Brookfield                                1992             3.7%        Leased           1996        One 5-year
                                                                                                    option

Newtown                                   1992             2.2%        Leased           1997        No renewal
                                                                                                    option
Hartford Main Office                      1994             5.1%        Owned

Franklin Avenue-Hartford                  1994             5.4%        Owned

West Hartford                             1994             5.9%        Owned

Rocky Hill                                1994             4.4%        Leased           1995        Two 5-year
                                                                                                    options

Bloomfield                                1994             2.9%        Leased           1997        No renewal
                                                                                                    option

Avon                                      1994             1.6%        Leased           1998        One 3-year
                                                                                                    option
</TABLE>

<PAGE>
         The total net book value of  properties  owned and used for  offices by
Eagle at  September  30,  1995 and the  aggregate  net book  value of  leasehold
improvements  on  properties  used for offices was $ 5.4 million.  

Item 3.   Legal Proceedings

         As of  September  30,  1995,  there  were  no  material  pending  legal
proceedings to which Eagle,  Eagle Federal or Eagle Savings Corp. was a party or
to which any of their property was subject.

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

         No matters were  submitted to a vote of Eagle  shareholders  during the
fourth quarter of the fiscal year ended September 30, 1995.

PART II

Item 5.   Market for Registrant's Common Stock and Related Stockholder Matters

         Information  as to the principal  market on which the Company's  common
stock is traded, the approximate number of holders of record as of September 30,
1995,  the Company's  dividend  policy,  and the high and low bid  quotations or
sales  prices,  as  applicable,  for each calendar  quarter  during the two most
recent fiscal years is  incorporated  herein by reference to page 43 of the 1995
Annual  Report  to  Shareholders.  

Item  6.  Selected  Financial  Data  

         Selected consolidated financial data for the five years ended September
30, 1995 on page 1 of the 1995 Annual  Report to  Shareholders  is  incorporated
herein by reference.  

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

         Management's Discussion and Analysis of Financial Condition and Results
of  Operations  on pages 8 to 17 of the 1995 Annual  Report to  Shareholders  is
incorporated herein by reference. 

Item 8. Financial Statements and Supplementary Data  

         Certain of the  information  required by this Item is  incorporated  by
reference  to pages 18 to 41 of the 1995  Annual  Report  to  Shareholders.  The
independent  auditors'  report  of KPMG Peat  Marwick  LLP with  respect  to the
Company's  balance  sheets at September 30, 1995 and 1994 and the  statements of
income,  shareholders'  equity and cash flows for the years ended  September 30,
1995, 1994 and 1993 is incorporated herein by reference.

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

         Not applicable.

PART III 

Item 10.  Directors and Executive Officers of the Registrant

         Reference  is made to the  information  set forth  under  the  captions
"Election of Directors" and "Management -- Executive  Officers" appearing in the
Company's  definitive proxy statement dated December 27, 1995, which information
is incorporated herein by reference. 

Item 11.  Executive Compensation

         Reference  is made to the  information  set  forth  under  the  caption
"Management  -- Executive  Compensation"  appearing in the Company's  definitive
proxy  statement  dated December 27, 1995,  which  information  is  incorporated
herein by reference.

Item 12. Security Ownership of Certain Beneficial Owners and Management

         Reference  is made to the  information  set forth  under  the  captions
"Stock Owned by  Management"  and  "Principal  Holders of Voting  Securities  of
Eagle" appearing in the Company's  definitive proxy statement dated December 27,
1995, which information is incorporated herein by reference.

Item 13.  Certain Relationships and Related Transactions

         Reference  is made to the  information  set  forth  under  the  caption
"Management -- Certain Transactions" appearing in the Company's definitive proxy
statement dated December 27, 1995, which  information is incorporated  herein by
reference.

<PAGE>
PART IV

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

         (a)(1) The following  consolidated  financial  statements of registrant
         and its subsidiaries and report of independent auditors are included in
         Item 8 hereof.

         Independent Auditors' Report.

         Consolidated Balance Sheets - September 30, 1995 and 1994.

         Consolidated  Statements  of Income - Years Ended  September  30, 1995,
         1994 and 1993.

         Consolidated Statements of Shareholders' Equity - Years Ended September
         30, 1995, 1994 and 1993.

         Consolidated Statements of Cash Flows - Years Ended September 30, 1995,
         1994 and 1993.

         Notes to Consolidated Financial Statements.

         (a)(2) All  schedules  for which  provision  is made in the  applicable
         accounting  regulations of the  Securities and Exchange  Commission are
         not required under the related  instructions  or are  inapplicable  and
         therefore have been omitted.

         (a)(3) The following  exhibits are either filed with this Report or are
         incorporated herein by reference:

         3.1    Certificate of Incorporation, as amended, incorporated herein by
         reference  from  Pre-Effective  Amendment  No.  2 to  the  Registrant's
         Registration Statement on Form S-1 (No. 33-9166), filed with the SEC on
         December 24, 1986.

         3.2    Bylaws of the  Company, as  amended  to  date  (incorporated  by
         reference from the Company's  Current Report on Form 8-K dated November
         12, 1993).

         10.1   Eagle Financial Corp.  Stock Option Plan (incorporated herein by
         reference  from the  Company's  Annual Report on Form 10-K for the year
         ended September 30, 1987 as filed with the SEC on December 22, 1987).

         10.2   BFS Bancorp, Inc. Stock Option Plan,  (incorporated by reference
         from the Company's  Registration  Statement on Form S-8 (No.  33-28403)
         filed with the SEC on April 28, 1989.)

         10.3   Eagle Financial  Corp.  1988 Stock Option Plan (incorporated  by
         reference from the Company's  definitive Proxy Statement dated December
         21, 1988 for the 1989 Annual Meeting of Shareholders, as filed with the
         SEC on December 22, 1988).

         10.4   Employment Agreement  dated April 1, 1994 among the Company, the
         Bank and Ralph T. Linsley (incorporated by reference from Pre-effective
         Amendment  No. 1 to the  Company's  Registration  Statement on Form S-2
         (Reg. No. 33-54981) filed with the SEC on September 12, 1994).

         10.5   Consulting  Agreement dated  August 25, 1988 between the Company
         and Ralph T.  Linsley  (incorporated  by reference  from the  Company's
         Annual  Report on Form 10-K for the year ended  September  30, 1988, as
         filed with the SEC on December 29, 1988).

         10.6   Employment Agreement dated April 1, 1994 among the Company,  the
         Bank  and  Robert  J.   Britton   (incorporated   by   reference   from
         Pre-effective  Amendment No. 1 to the Company's  Registration Statement
         on Form S-2 (Reg.  No.  33-54981)  filed with the SEC on September  12,
         1994).

         10.7   Employment Agreement  dated April 1, 1994 among the Company, the
         Bank  and  Ercole  J.  Labadia  (incorporated  by  reference  from  the
         Company's  Registration Statement on Form S-2 (Reg. No. 33-54981) filed
         with the SEC on August 9, 1994).

         10.8   Employment Agreement  dated April 1, 1994 among the Company, the
         Bank and Mark J. Blum


<PAGE>



         (incorporated by reference from the Company's Registration Statement on
         Form S-2 (Reg. No. 33- 54981) filed with the SEC on August 9, 1994).

         10.9   Employment Agreement  dated April 1, 1994 among the Company, the
         Bank and Irene K. Hricko  (incorporated by reference from the Company's
         Registration  Statement on Form S-2 (Reg. No.  33-54981) filed with the
         SEC on August 9, 1994).

         10.10  Employment Agreement dated April 1, 1994, among the Company, the
         Bank and Barbara S. Mills (incorporated by reference from the Company's
         Registration  Statement on Form S-2 (Reg. No. 33- 54981) filed with the
         SEC on August 9, 1994).

         10.11  The Bank deferred  compensation  plan (incorporated by reference
         from  Pre-Effective  Amendment  No.  1 to  the  Company's  Registration
         Statement  on Form S-4  (No.  33-21122)  filed  with the SEC on May 17,
         1988).

         10.12  Deferred   Compensation   Plan    for   Non-Employee   Directors
         (incorporated  by reference  from the  Company's  Annual Report on Form
         10-K for the year ended  September  30, 1988,  as filed with the SEC on
         December 29, 1988).

         10.13  Outside  Directors  Post  Retirement  Plan,  dated July 26, 1994
         (incorporated by reference from the Company's Registration Statement on
         Form S-2 (Reg. No. 33-54981) filed with the SEC on August 9, 1994).

         10.14  Guarantee  and Pledge  Agreement  dated November 1, 1990 between
         the Company and Bank of Boston  Connecticut  (incorporated by reference
         from the  Company's  Annual  Report  on Form  10-K  for the year  ended
         September 30, 1990, as filed with the SEC on December 28, 1990).

         10.15  Annual  Incentive  Plan  (incorporated  by  reference  from  the
         Company's  Registration Statement on Form S-2 (Reg. No. 33-54981) filed
         with the SEC on August 9, 1994).

         10.16  Amendment to Employment  Agreement dated July 26, 1994 among the
         Company, the Bank and Ralph T. Linsley  (incorporated by reference from
         Pre-effective  Amendment No. 1 to the Company's  Registration Statement
         on Form S-2 (Reg.  No.  33-54981)  filed with the SEC on September  12,
         1994).

         10.17  Amendment to Employment  Agreement dated July 26, 1994 among the
         Company, the Bank and Robert J. Britton (incorporated by reference from
         Pre-effective  Amendment No. 1 to the Company's  Registration Statement
         on Form S-2 (Reg.  No.  33-54981)  filed with the SEC on September  12,
         1994).

         13     1995 Annual Report to Shareholders,  portions of which have been
         incorporated by reference into this Form 10-K.

         22     Subsidiaries of the Registrant

         23     Consent of KPMG Peat Marwick LLP

         27     Financial Data Schedule

                (b)   No  current   reports  on  Form  8-K  were  filed  by  the
                      Registrant during the fourth quarter of fiscal 1995.

                (c)   Exhibits to this Form 10-K are attached or incorporated by
                      reference as stated above.

                (d)   Not applicable.




<PAGE>



SIGNATURES

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

                                              EAGLE FINANCIAL CORP.
                                     ------------------------------------
                                                  Registrant


                                 By:        /s/ Ralph T. Linsley
                                     ------------------------------------
                                                Ralph T. Linsley
                                             Chairman of the Board


         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.

                                                    Title

By:  /s/Ralph T. Linsley
     -------------------                     Chairman of the Board
     Ralph T. Linsley

     /s/Robert J. Britton
By: -------------------                      Chief Executive Officer, President
     Robert J. Britton                       and Director (principal executive
                                             officer)
     /s/Mark J. Blum
By: -------------------                      Vice President and Chief Financial
     Mark J. Blum                            Officer (principal financial and
                                             accounting officer)
     /s/Richard H. Alden
By:  -------------------                     Director
     Richard H. Alden

     /s/George T. Carpenter
By:  -------------------                     Director
     George T. Carpenter

     /s/Theodore M. Donovan
By:  -------------------                     Director
     Theodore M. Donovan

     /s/Thomas V. LaPorta
By:  -------------------                     Director
     Thomas V. LaPorta

     /s/John F. McCarthy
By:  -------------------                     Director
     John F. McCarthy

     /s/Ernest J. Torizzo
By:  -------------------                     Director
     Ernest J. Torizzo

     /s/Steven E. Lasewicz
By:  -------------------                     Director
     Steven E. Lasewicz


<PAGE>



INDEX TO EXHIBITS
<TABLE>
<CAPTION>

                                                                                                     Sequential
Exhibit                                                                                               Numbering
Number           Identity of Exhibit                                                                   System
- ------           -------------------                                                                   -------
<S>              <C>                                                                      
3.1              Certificate of Incorporation, amended herein by reference
                 from Pre-Effective Amendment No. 2 to the Registrant's
                 Registration Statement on Form S-1 (No. 33-9166),
                 filed with the SEC on December 24, 1986.
3.2              Bylaws, as amended to date, (incorporated by reference
                 from Eagle's Current Report on Form 8-K dated
                 November 12, 1993).
10.1             Eagle Financial Corp. Stock Option Plan, (incorporated herein
                 by reference from Eagle's Annual Report on Form 10-K
                 for the year ended September 30, 1987 as filed with the
                 SEC on December 22, 1995).
10.2             BFS Bancorp, Inc. Stock Option Plan, (incorporated by
                 reference from the Company's Registration Statement
                 on Form S-8 (No. 33-28403) filed with the SEC on
                 April 28, 1989).
10.3             Eagle Financial Corp. 1988 Stock Option Plan, (incorporated
                 by reference from the Company's definitive Proxy Statement
                 dated December 21, 1988 for the 1989 Annual Meeting of
                 Shareholders, as filed with the SEC on December 22, 1988).
10.4             Employment Agreement dated April 1, 1994 among the Company,
                 the Bank and Ralph T. Linsley (incorporated by reference from
                 Pre-effective Amendment No. 1 to the Company's Registration
                 Statement on Form S-2 (Reg. No. 33-54981) filed with the SEC
                 on September 12, 1994).
10.5             Consulting Agreement dated August 25, 1988 between the
                 Company and Ralph T. Linsley (incorporated by reference from the
                 Company's Annual Report on Form 10-K for the year ended
                 September 30, 1988, as filed with the SEC on December 29, 1988).
10.6             Employment Agreement dated April 1, 1994 among the Company, the
                 Bank and Robert J. Britton (incorporated by reference from Pre-effective
                 Amendment No. 1 to the Company's Registration Statement on Form S-2
                 (Reg. No. 33-54981) filed with the SEC on September 12, 1994).
10.7             Employment Agreement dated April 1, 1994 among the Company, the Bank
                 and Ercole J. Labadia (incorporated by reference from the Company's
                 Registration Statement on Form S-2 (Reg. No. 33-54981) filed with the
                 SEC on August 9, 1994).
10.8             Employment Agreement dated April 1, 1994 among the Company, the
                 Bank and Mark J. Blum (incorporated by reference from the Company's
                 Registration Statement on Form S-2 (Reg. No. 33-54981) filed with the
                 SEC on August 9, 1994).
10.9             Employment Agreement dated April 1, 1994 among the Company, the
                 Bank and Irene K. Hricko (incorporated by reference from the Company's
                 Registration Statement on Form S-2 (Reg. No. 33-54981) filed with the
                 SEC on August 9, 1994).
10.10            Employment Agreement dated April 1, 1994, among the Company, the
                 Bank and Barbara S. Mills (incorporated by reference from the Company's
                 Registration Statement on Form S-2 (Reg. No. 33-54981) filed with the
                 SEC on August 9, 1994).
10.11            The Bank deferred compensation plan (incorporated by reference from


<PAGE>



                 Pre-Effective Amendment No. 1 to the Company's Registration Statement
                 on Form S-4 (No. 33-21122) filed with the SEC on May 17, 1988).
10.12            Deferred Compensation Plan for Non-Employee Directors (incorporated
                 by reference from the Company's Annual Report on Form 10-K for the
                 year ended September 30, 1988, as filed with the SEC on December 29, 1988).
10.13            Outside Directors Post Retirement Plan, dated July 26, 1994 (incorporated by
                 reference from the Company's Registration Statement on Form S-2
                 (Reg. No. 33-54981) filed with the SEC on August 9, 1994).
10.14            Guarantee and Pledge Agreement dated November 1, 1990 between the
                 Company and Bank of Boston Connecticut (incorporated by reference
                 from the Company's Annual Report on Form 10-K for the year ended
                 September 30, 1990, as filed with the SEC on December 28, 1990).
10.15            Annual Incentive Plan (incorporated by reference from the Company's
                 Registration Statement on Form S-2 (Reg. No. 33-54981) filed with the
                 SEC on August 9, 1994).
10.16            Amendment to Employment Agreement dated July 26, 1994 among the
                 Company, the Bank and Ralph T. Linsley (incorporated by reference from
                 Pre-effective Amendment No. 1 to the Company's Registration Statement
                 on Form S-2 (Reg. No. 33-54981) filed with the SEC on September 12, 1994).
10.17            Amendment to Employment Agreement dated July 26, 1994 among the
                 Company, the Bank and Robert J. Britton (incorporated by reference from
                 Pre-effective Amendment No. 1 to the Company's Registration Statement
                 on Form S-2 (Reg. No. 33-54981) filed with the SEC on September 12, 1994).
13               1995 Annual Report to Shareholders, portions of which have been
                 incorporated by reference into this Form 10-K.
22               Subsidiaries of the Registrant.
23               Consent of KPMG Peat Marwick LLP
27               Financial Data Schedule


</TABLE>
<PAGE>

                                                                      EXHIBIT 13

Eagle Financial Corp.

1995 Annual Report

Excellence  is  achieved  through  moral  integrity  coupled  with hard work and
commitment.

Company Profile

Eagle Financial Corp. is a $1.2 billion unitary savings bank holding company and
parent to Eagle Federal Savings Bank.  Eagle Federal operates 23 banking offices
located  in  Hartford,  Litchfield  and  northern  Fairfield  counties,  all  in
Connecticut.  Historically  the Bank has  primarily  engaged in the  business of
accepting  deposits  from  the  general  public  and  using  such  funds  in the
origination of first mortgage loans for the purchase,  refinance or construction
of 1-4  family  homes.  Eagle is  currently  positioning  itself as a  mid-sized
community  bank  offering  a broader  base of  services  to both  consumers  and
businesses in its local market.


<TABLE>
<CAPTION>
Financial Highlights
Financial Condition Data                                                     At September 30,
(In thousands)                                 1995            1994(a)              1993           1992(a)             1991
                                               ----            -------              ----           -------             ----
<S>                                       <C>                <C>                 <C>               <C>              <C>     
Total assets                              $1,237,286         $1,070,276          $792,468          $751,171         $524,429
Investment portfolio (b)                     159,197            123,823            77,924           109,948           63,459
Mortgage-backed securities                   302,462             68,706            25,953            31,652            5,248
Loans receivable, net                        713,545            810,705           656,344           568,124          432,507
Allowance for loan losses                      7,457              8,311             5,005             4,011            1,544
Deposits                                     951,751            948,829           706,214           677,701          458,074
FHLB advances and borrowed money             155,467             39,592            16,252             7,326           11,068
Shareholders' equity                          92,460             66,276            60,407            55,004           50,892

Operating Data                                                      For the Years Ended September 30,
(In thousands, except for per share data)       1995            1994(a)              1993           1992(a)             1991
                                                ----            -------              ----           -------             ----
Net interest income                      $    40,017        $    31,071         $  27,285         $  22,186        $  16,632
Net income                                    10,972              7,566             6,152             5,166            4,011
Loan originations                            155,666            219,904           209,901           163,478           78,927
Loan purchases                                   130              2,507                --                --              240
Cash dividends declared per share (d)           0.82               0.69              0.57              0.50             0.43
Net income per share: (d)
     Primary                                    2.41               2.13              1.79              1.55             1.25
     Fully diluted                              2.38               2.12              1.77              1.53             1.25
</TABLE>



<PAGE>

<TABLE>
<CAPTION>
Significant Statistical Data                      1995              1994(a)            1993             1992(a)           1991
                                                  ----              -------            ----             -------           ----
<S>                                          <C>                 <C>              <C>              <C>               <C>    
For the period:
     Return on average assets                    0.95%               0.85%             0.79%             0.81%            0.80%
     Return on average shareholders' equity     12.68%              11.99%            10.69%             9.80%            8.05%
     Average interest rate spread                3.43%               3.41%             3.40%             3.26%            2.88%
     Net interest margin                         3.63%               3.60%             3.64%             3.59%            3.43%
     Operating expenses to average assets        2.11%               2.24%             2.10%             2.02%            1.84%
     Operating expenses to average assets
       (excluding real estate owned expenses)    2.04%               2.09%             1.97%             1.90%            1.81%
     Net interest income to operating expenses   1.64x               1.55x             1.67x             1.72x            1.80x
     Efficiency ratio                              53%                 55%               51%               49%              50%

At end of period:
     Shareholders' equity to total assets        7.47%               6.19%             7.62%             7.32%            9.71%
     Common shares outstanding
       (net of treasury) (c)                4,459,824           3,131,911         3,054,481         2,692,305        2,656,595
     Book value per share (d)                 $ 20.73             $ 19.24           $ 17.98           $ 16.88          $ 15.84
     Non-performing assets to total assets       1.10%               1.15%             1.51%             1.38%            1.81%
     Allowance for loan losses to
       non-performing loans                        67%                104%               77%              100%              27%
     Tangible capital ratio                      6.59%               5.17%             7.26%             6.87%            9.68%

<FN>
(a)   Fiscal  1994 and 1992  data  reflect  the  impact  of  government-assisted
      acquisitions.

(b)   Includes  interest-bearing   deposits,   Federal  funds  sold,  investment
</FN>
</TABLE>




<PAGE>
equity was $92.5 million,  or 7.47% of total assets, at September 30, 1995. Book
value per share  increased to $20.73 from $19.24 at the  beginning of the fiscal
year.


Growth Through Acquisition

On  October  2,  1995,  Eagle  announced  that it had  entered  into  definitive
agreements with Fleet Financial Group and Shawmut Bank to purchase approximately
$49 million of loans and assume  approximately  $290 million of deposits related
to five  branch  offices  located in the  greater  Hartford  market.  The branch
offices,  located  in  Hartford,   Bloomfield,   West  Hartford,   Simsbury  and
Manchester, were being divested as part of the Fleet/Shawmut merger.

The transaction is a unique  opportunity  which will allow Eagle to better serve
its existing  customers in this market as well as establish  relationships  with
over 15,000 new  households.  The  transaction  also  supports  Eagle's  overall
strategy to become a broad-based community bank providing residential,  consumer
and commercial banking services.

It is  estimated  that the  transaction,  which will be  accretive  to  earnings
immediately upon closing, will be consummated in January 1996. The consideration
Eagle will pay for the acquired branches and related deposit  liabilities is the
equivalent  of  a  deposit  premium  of  approximately  6.75%.  The  transaction
represents Eagle's fourth major acquisition in the last 3 1/2 years.
 
Focus on Core Market

On November 28, 1995, Eagle announced that it had signed a letter of intent with
Union  Savings  Bank of Danbury  for the sale by Eagle  Federal of seven  branch
offices in the Danbury  area.  In this  transaction  Union  Savings  will assume
approximately $181 million in deposits and pay a deposit premium of 9%. The sale
will benefit Eagle in a number of ways:

 .  It will simplify  operations and make Eagle Federal more efficient in that it
   will no longer need to service two  geographically  distinct  markets.  After
   consummation of the Fleet/Shawmut transaction, Eagle Federal's average branch
   size in Hartford and Litchfield  counties will be  approximately  $55 million
   compared to $25 million in the greater Danbury area.

 .  As a  result  of the  gain  on sale  of  deposits  to  Union  Savings,  Eagle
   Financial's  consolidated book value per share will increase by approximately
   $2.00 without  considering any impact that the Fleet/Shawmut  transaction may
   have on  consolidated  book value per share.  In addition  Eagle  Financial's
   earnings  will  be  positively  impacted  in  1996  from  the  Union  Savings
   transaction.

 .  The additional capital generated by the transaction will give Eagle Financial
   the flexibility to pursue other growth opportunities in its core market.

Economic Environment and Industry Trends

While  most of the  nation  has been  experiencing  a  moderate  expansion,  the
Connecticut  economy struggles to recover from the recession that ended in 1992.
Connecticut's   recovery  has  lagged   other   states  due  to  defense   cuts,
restructuring  in the insurance  industry and the  continued  high cost of doing
business.  There are some positive developments,  however, which in the long run
will enhance Connecticut's  competitive position.  These include a growing small
business  market,  a rebound in the  commercial  real estate market and improved
affordability in the housing and labor markets.

During the past year there has been an increase in merger and acquisitions among
banks due to the fact that there are few other  opportunities for growth.  While
the most noteworthy  mergers have been larger regional banks, there continues to
be  consolidation  among community  banks as well.  Eagle has capitalized on the
consolidation  trend,  profitably  expanding its franchise through  acquisitions
which  have  positioned   Eagle  Federal  Savings  Bank  as  the  fifth  largest
Connecticut based bank.

Despite  the  sluggish   economy  and  limited   opportunities   to  grow,  bank
profitability in Connecticut compares favorably with national averages. Most New
England bank stocks have also performed well during the past year.

Banks will continue to lose market share to non-bank  competitors as long as the
burden  of  regulatory  requirements  are  imposed  on  banks  and  not  on  its
competitors.  Bank regulators must provide for effective risk management,  while
not  inhibiting  banks'  ability  to  compete  effectively  in the  marketplace.


<PAGE>
Reshaping Corporate Culture 

By  successfully  integrating  the  cultures of our four former  banks,  we have
established  a  corporate  culture in which the  delivery  of  quality  customer
service is  paramount.  Knowing and valuing the customer may be viewed as an old
fashioned strategy, but it continues to be fundamental to a successful business.
We strongly  believe that  customer  satisfaction  fosters  business  growth and
profitability.

This year we  started  our  "Eagle  Excellence"  program  which  focuses  on the
continuous  improvement of processes in order to increase customer  satisfaction
and enhance  overall  efficiency  throughout the Bank.  Bankwide  principles and
standards of service have been developed together with performance  measurements
and recognition systems. As a result we are developing a better understanding of
people, operations, systems and customer needs while improving service.

Eagle's reputation as a growing and successful bank has been a motivating factor
among  our  employees  to work hard and go the  extra  mile.  The fact that most
employees are also Eagle stockholders  through our Employee Stock Ownership Plan
has made our success even more rewarding.


Looking Ahead

In this rapidly changing banking industry Eagle is competitively positioned as a
mid-sized  community  bank  which  offers  a broad  base of  services  for  both
consumers  and  businesses  in its  local  market.  Eagle is large  enough to be
considered as an  alternative  to larger  regional  banks yet small enough to be
responsive to customer needs while providing quality service.

Consistent  growth of earnings  remains our primary  objective as we look to the
future. A successful  acquisition plan over the past three years has resulted in
earnings momentum,  increased market share, an enhanced organizational structure
and a stronger management team.

Going  forward we will  focus on  growing  revenues  through  enhanced  business
development  efforts in all lines of business.  To improve  interest  margins we
will continue to diversify our loan portfolio to include a higher  percentage of
consumer and commercial loans.  Residential  lending remains our primary line of
business  and we are  committed to being the lender of choice in our core market
area. We have made  significant  investments  in  technology,  systems and human
resources in order to compete effectively in this rapidly changing business.  We
will continue to develop low cost core deposits and fee income by continuing our
successful checking account acquisition  program.  Additionally we will continue
to look  for  opportunities  to  expand  through  acquisition  when we can do so
profitably.

Thank  you for your  continued  confidence  and we  assure  you  that we  remain
committed to building shareholder value.


Robert J. Britton
President and Chief Executive Officer
Eagle Financial Corp.
September 30, 1995

<PAGE>
Eagle  Financial  Corp.'s   performance  over  the  last  five  years  has  been
highlighted  by steady  growth in net  income,  cash  dividends  and book value,
consistent improvement in return on shareholders' equity and an increase of over
150% in total assets.

Total Assets dollars in millions at September 30,
1995   $1,237,286

1994   $1,070,276
1993   $  792,468
1992   $  751,171
1991   $  524,429

Net Income Per Share years ended September 30,
1995   2.41
1994   2.13
1993   1.79
1992   1.55
1991   1.25

Book value Per Share at September 30,
1995   $20.73
1994   $19.24
1993   $17.98
1992   $16.88
1991   $15.84

Return on Average Shareholders' Equity years ended September 30,
1995   12.68%
1994   11.99%
1993   10.69%
1992    9.80%
1991    8.05%

Cash Dividends Per Share years ended September 30,
1995   0.82
1994   0.69
1993   0.57
1992   0.50
1991   0.43

Non-Performing Assets to Total Assets at September 30,
1995   1.10%
1994   1.15%
1993   1.51%
1992   1.38%
1991   1.81%

<PAGE>
Officers and Directors

Eagle Financial Corp. Directors

Ralph T. Linsley
Chairman
Eagle Financial Corp.

Robert J. Britton
President and
Chief Executive Officer
Eagle Financial Corp.
Vice Chairman, President and
Chief Executive Officer
Eagle Federal Savings Bank

Richard H. Alden
Attorney
Partner with the Law Firm
Anderson, Alden, Hayes &
Ziogas LLC

George T. Carpenter
President
Carpenter Companies
Construction and Real Estate

Theodore M. Donovan
Attorney
Partner with the Law Firm
Furey, Donovan, Eddy, Kocsis,
Tracy & Daly

Thomas V. LaPorta
President and Chairman
The LaPorta Funeral Home

Steven E. Lasewicz, Jr.
President
SELCO CONTROLS, Inc.
Building Automation and
Temperature Controls

John F. McCarthy
President
J & M Sales, Inc.
Beer Distributorship

Ernest J. Torizzo
Executive Vice President
O & G Industries, Inc.
Construction

<PAGE>
Eagle Financial Corp. Executive Officers

Robert J. Britton
President and
Chief Executive Officer

Ercole J. Labadia
Vice President,
Administration

Mark J. Blum
Vice President,
Chief Financial Officer

Barbara S. Mills
Vice President,
Treasurer

Irene K. Hricko
Vice President,
Corporate Secretary


Eagle Federal Savings Bank Officers

Robert J. Britton
Vice Chairman, President and
Chief Executive Officer

Ercole J. Labadia
Executive Vice President,
Administration and Operations

Mark J. Blum
Senior Vice President,
Chief Financial Officer

Kenneth F. Burns
Senior Vice President,
Retail Banking and Marketing

Patrick Macomber
Senior Vice President,
Residential and Consumer Lending

John A. Baker
Vice President, Commercial Lending

John D. Buckley
Vice President, Internal Auditor

Donald E. Crandall, Jr.
Vice President, Loan Servicing

Irene K. Hricko
Vice President, Corporate Secretary

<PAGE>
Marc A. Lambert
Vice President, Finance

Kathleen K. Leach
Vice President,
Loan Originations

Peter L. Leone
Vice President,
Senior Retail Officer

Barbara S. Mills
Vice President, Treasurer

Adele L. Reale
Vice President, Human Resources

Janet E. Recidivi
Vice President, Retail Administration

Louise D. Rohner
Vice President,
Business Development Manager

Mark Shaw
Vice President, Technology

Joan F. Warkoski
Vice President,
Loan Originations



Table of Contents

 8       Management's Discussion and Analysis
18       Consolidated Balance Sheets
19       Consolidated Statements of Income
20       Consolidated Statements of Shareholders' Equity
21       Consolidated Statements of Cash Flows
23       Notes to Consolidated Financial Statements
42       Independent Auditors' Report
43       Additional Information



Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations


General

Eagle  Financial Corp. (the "Company") is a unitary savings bank holding company
and parent of Eagle Federal  Savings Bank ("Eagle  Federal" or the "Bank").  The
Bank  is  a  federally   chartered   savings  bank   headquartered  in  Bristol,
Connecticut,  which  conducts  business  from  23  banking  offices  located  in
Hartford,  Litchfield and northern Fairfield counties. Prior to January 1, 1993,
the Company had two bank  subsidiaries,  Bristol  Federal Savings Bank and First
Federal Savings and Loan Association of Torrington.  Effective  January 1, 1993,
the two bank  subsidiaries  were  combined  into one  subsidiary,  Eagle Federal
Savings Bank. In June 1994,  Eagle Federal  assumed all of the insured  deposits
and  purchased  certain  assets of the former Bank of Hartford  from the Federal
Deposit Insurance Corp. ("FDIC").  The acquisition  included  approximately $273
million of deposits and approximately $81 million in loans consisting  primarily
of residential  mortgage and home equity loans.  In October 1995,  Eagle Federal
announced that it entered into agreements with Fleet Financial Group and Shawmut


<PAGE>
Bank to assume  approximately  approximately $49 million of primarily commercial
real estate and consumer  loans  related to five branch  offices  located in the
greater Hartford market, subject to final regulatory approval. In November 1995,
Eagle Federal  announced that it had signed a letter of intent to sell its seven
branch  banking  offices in the  greater  Danbury  area and  approximately  $181
million of related deposits to Union Savings Bank of Danbury.

Eagle Federal's primary business has historically  been accepting  deposits from
the general  public and using such funds in the  origination  of first  mortgage
loans for the purchase,  refinance or construction of 1-4 family homes.  Whereas
residential  mortgage  lending will continue to be the Bank's main focus,  Eagle
Federal has also begun implementing strategies which will put increased emphasis
on  originating  commercial  real  estate and small  business  loans  within its
primary  market areas.  The Bank started this process in 1995 by hiring  several
people with  experience in commercial  loan products and will further  expand in
this area in 1996.  Eagle  Federal  also  intends  to put more  emphasis  on its
multi-family  and consumer lending  products.  The marketing of these loans will
focus on the Bank's existing  customer base,  customers  acquired as part of the
Fleet/Shawmut  acquisition and new relationships  within Eagle Federal's primary
market areas.


Net Interest Income dollars in millions years ended September 30,

1995                $40,017
1994                $31,071
1993                $27,285
1992                $22,186
1991                $16,632

Eagle Financial Corp. had record net income of $11.0 million, or $2.38 per share
on a fully diluted basis, for the year ended September 30, 1995. The Company has
posted higher annual earnings for seven  consecutive years with average earnings
per share growth of 25% during that period. The Company's  consolidated  results
of operations  depend to a large extent on the level of its net interest income,
which is the difference  between the interest  earned on its loan and investment
portfolios  versus  the  interest  paid  on its  deposits  and  borrowed  funds.
Additional earnings are derived from a variety of financial services provided to
customers and from income related to the servicing of loans for others.

As of September 30, 1995, the Company had total assets of $1.24 billion compared
to $1.07 billion at the start of the fiscal year.  Growth during the year was in
the Company's  investment and mortgage-backed  securities  portfolios.  Although
Eagle  Federal had loan  origination  activity in excess of $150 million  during
1995, the Bank  securitized  $154 million of its long term,  fixed rate mortgage
loans during the year for sale into the  secondary  market.  As of September 30,
1995, $95 million of these  securitized loans had been sold. The purpose of this
strategy  is to  strengthen  the  Bank's  ability to absorb the impact of future
interest  rate changes,  primarily in the event of a sustained  rise in interest
rates, by replacing  fixed rate mortgage loans with adjustable rate  securities.
See  "Asset/Liability  Management." As a result of this activity,  the Company's
net loan  portfolio  decreased  by $95  million  in fiscal  1995.  Most of Eagle
Federal's  net asset growth during the year was funded by Federal Home Loan Bank
advances and other borrowed money while deposits grew only slightly in 1995.

In the first  quarter of fiscal  1995,  the  Company  completed  a common  stock
offering which added approximately $16.7 million of new capital.  The additional
capital was raised  primarily to increase the Bank's core capital  ratio,  which
had decreased as a result of the substantial  increase in asset size as a result
of the Bank of Hartford transaction. The additional capital was also intended to
assist Eagle in making further  acquisitions  in Connecticut or other  generally
adjacent market areas and increase the market liquidity of its common stock.


Fleet/Shawmut Transaction

On October 2, 1995, Eagle Federal  announced that it had entered into agreements
with Fleet Financial Group and Shawmut Bank to assume approximately $290 million
of deposits and purchase approximately $49 million of commercial real estate and
consumer  loans related to five branch offices  located in the greater  Hartford
market.  The consideration  Eagle Federal will pay for the acquired branches and
related  deposit   liabilities  is  the  equivalent  of  a  deposit  premium  of
approximately 6.75%. It is estimated that the transaction will be consummated in
early  1996,  subject  to  required   regulatory   approval  and  other  closing
conditions.

<PAGE>
The transaction will allow Eagle Federal to increase its market share and expand
its branch network  already  established in the greater  Hartford area. The Bank
currently  operates  seven  offices in the  greater  Hartford  area and has been
actively pursuing opportunities to increase its presence in the Hartford market.
Management  intends to close two existing  Hartford area branches  which overlap
two of the branches to be acquired.  The transaction will allow Eagle Federal to
better  serve  its  existing  customers  in this  market  as  well as  establish
relationships with over 15,000 new households.

In addition,  the  Fleet/Shawmut  transaction  supports Eagle Federal's  overall
strategy to become a broad-based community bank providing residential,  consumer
and commercial banking services.


Divestiture of Danbury Region

On November 28, 1995,  Eagle  Federal  announced  that it had signed a letter of
intent to sell its seven branch banking offices and the related  deposits in the
greater  Danbury market to Union Savings Bank of Danbury.  In this  transaction,
Union Savings will assume  approximately $181 million of deposits at seven Eagle
Federal  offices.  Union  Savings will purchase all real property and assume all
lease obligations  related to the seven offices.  Union Savings intends to offer
positions to all branch  related Eagle Federal  employees who currently  work in
these  offices.  The  consideration  Eagle Federal will receive for the acquired
deposit  liabilities  is the  equivalent  of a  deposit  premium  of  9.00%,  or
approximately $16 million before income taxes.  There are no loans or investment
securities  being sold by Eagle  Federal  other than deposit  secured  loans and
checking account credit lines.  The Union Savings  transaction is expected to be
settled shortly after  consummation of the Fleet/Shawmut  acquisition in January
1996.

Eagle  Federal's seven Danbury area offices are the end result of two government
assisted  acquisitions  in 1992,  when Eagle  Federal  assumed  the  deposits of
Danbury  Federal  Savings and Loan from the  Resolution  Trust  Corporation  and
Brookfield  Bank from the FDIC.  The  average  cost to Eagle  Federal of the two
acquisitions was the equivalent of approximately a 1.00% deposit premium.

Eagle Federal's more recent acquisition activity, including the Bank of Hartford
transaction in 1994 and the pending Fleet/Shawmut transaction, has been centered
around  Hartford  county and the  Farmington  Valley west of Hartford.  Prior to
consummation  of the Union Savings  transaction,  but after giving effect to the
Fleet/Shawmut  transaction,  85% of  Eagle  Federal's  deposits  will  be in its
greater  Hartford market which includes  Hartford county and eastern  Litchfield
county.  The sale of Eagle  Federal's  seven  branches in the Danbury  market is
consistent  with  management's  intention  going  forward to  clearly  focus its
attention on the greater Hartford market where its strong market share allows it
to compete effectively.

The sale of the Danbury branches to Union Savings will benefit Eagle in a number
of ways:

o  It will simplify  operations and make Eagle Federal more efficient in that it
   will no longer need to service two  geographically  distinct  markets.  After
   consummation of the Fleet/Shawmut transaction, Eagle Federal's average branch
   size in Hartford and Litchfield  counties will be  approximately  $55 million
   compared  to $25 million in the greater  Danbury  area. 

o  As a  result  of the  gain  on sale  of  deposits  to  Union  Savings,  Eagle
   Financial's  consolidated book value per share will increase by approximately
   $2.00 without  considering any impact that the Fleet/Shawmut  transaction may
   have on  consolidated  book value per share.  In addition  Eagle  Financial's
   earnings  will  be  positively  impacted  in  1996  from  the  Union  Savings
   transaction.

o  The additional capital generated by the transaction will give Eagle Financial
   the flexibility to pursue other growth opportunities in its core market.

Upon  completion  of the  Fleet/Shawmut  and Union Savings  transactions,  Eagle
Financial will have 19 branch banking offices in Hartford and eastern Litchfield
counties.


Liquidity And Capital Resources

The  Bank of  Hartford  transaction  in June,  1994  resulted  in a  substantial
increase  in the  Bank's  asset  size  and a  corresponding  decrease  in  Eagle
Federal's  core capital  ratio.  During the first  quarter of fiscal  1995,  the
Company  completed  a common  stock  offering  which added  approximately  $16.7
million of new capital.  In addition to restoring the Bank's core capital ratio,
the new  capital  was  intended  to  assist  Eagle  Federal  in  making  further
acquisitions  in  Connecticut  or other  generally  adjacent  market  areas  and
increase the market liquidity of the Company's common stock.

<PAGE>
Bolstered  by the new capital and $11.0  million of net income less $3.9 million
of dividends paid out to shareholders,  shareholders'  equity increased to $92.5
million at September 30, 1995 from $66.3 million at September 30, 1994.  The net
growth in shareholders'  equity also reflects  reductions in debt related to the
Company's employee stock ownership plan, exercise of stock options, purchases of
stock by  shareholders  under  the  Company's  dividend  reinvestment  and stock
purchase  plans,  and  changes  in  unrealized  gains and  losses on  securities
available for sale.

As a member of the Federal Home Loan Bank ("FHLB") System,  the Bank is required
to maintain  liquid assets at 5% of its  withdrawable  deposits plus  short-term
borrowings. At September 30, 1995, the Bank was in compliance with the Office of
Thrift Supervision ("OTS") liquidity requirements, having a ratio of 7.55%.

The Bank's principal sources of funds include deposits, loan payments (including
interest,  scheduled  amortization of principal and  prepayments),  earnings and
amortization   on   investments   and   mortgage-backed   securities,   maturing
investments,  FHLB advances and other borrowed  money.  In fiscal 1995, the Bank
also received  funds from the sale of $95 million of fixed rate  mortgage  loans
that had been securitized  prior to sale. While scheduled loan  amortization and
maturing securities and short-term investments are generally predictable sources
of funds, loan and mortgage-backed securities prepayments are greatly influenced
by general interest rates, economic conditions and competition. One of the risks
inherent  in  investing  in  mortgage-backed  securities  is the ability of such
instruments to incur  prepayments  of principal  prior to maturity at prepayment
rates different than those estimated at time of purchase.  This generally occurs
because  of  changes  in  market  interest  rates.  In a  rising  interest  rate
environment, for example, the level of prepayments on fixed rate mortgage-backed
securities  and loans  will  typically  decline,  as will  their  market  value.
Adjustable rate mortgage-backed  securities and loans generally have less market
value  volatility  than do fixed rate  products.  At September  30, 1995,  Eagle
Federal's  loan  and  mortgage-backed  securities  portfolios  were  73% and 63%
adjustable rate, respectively. The Company's liquidity is primarily derived from
and dependent on the ability of the Bank to pay dividends to the Company.

Principal  uses of funds  include loan  originations,  investments,  payments of
interest on deposits,  and payments to meet operating expenses. At September 30,
1995,  the  Company  had   approximately   $49.2  million  in  loan  commitments
outstanding including $23.5 million in available home equity lines of credit and
$9.9 million in amounts due  borrowers for  construction  loan  advances.  It is
expected that these and future loans will be funded primarily by deposits,  loan
repayments and sales, investment maturities and amortization and borrowings. The
Bank has the aggregate  capacity to borrow up to $655.2 million in advances from
the FHLB of Boston and will continue to consider this source for borrowing. FHLB
advances at September 30, 1995 were $73.2 million,  compared to $31.8 million at
September 30, 1994.

The  Company  purchases  certain  debt  securities  (including   mortgage-backed
securities)  with the intent and  ability to hold to  maturity  for  purposes of
earning interest income and meeting regulatory  liquidity  requirements.  Events
which  may  be  reasonably  anticipated  are  considered  when  determining  the
Company's  intent and ablility to hold investment  securities to maturity.  Such
securities  are  classified  as investment  securities  held to maturity and are
stated at cost adjusted for amortization of premiums and accretion of discounts.
Other debt  securities  are  purchased  and  classified  as available  for sale.
Management  will sell such  securities from time to time and use the proceeds to
fund loans when deposit  flows are not  adequate,  the rates offered on borrowed
funds are not favorable,  and liquidity  ratios support such sales.  The Company
also  occasionally  sells  available  for  sale  securities  to  restructure  an
asset/liability  mismatch.  Securities classified as available for sale, as well
as equity  securities  and mutual fund  investments,  are accounted  for, in the
aggregate, at market value with any unrealized gain or loss being recorded as an
adjustment to shareholders'  equity,  net of income tax effect. At September 30,
1995,   approximately   $286  million,   or  69%  of  Eagle's   investment   and
mortgage-backed  securities portfolio,  was classified as available for sale and
had a pre-tax net unrealized gain of $445,000.

During the year ended  September 30, 1995,  Eagle Federal sold $101.3 million of
investment and mortgage-backed  securities  producing net gains of $51,000 while
maturing  investment  securities  totaled  $15.2  million.  During  fiscal 1994,
investment securities sold totaled $2.8 million producing no gain or loss, while
maturing   investment   securities   totaled   $9.3   million.   There  were  no
mortgage-backed securities sold in 1994.

The Bank is  required by the OTS to meet  minimum  capital  requirements,  which
include  tangible  capital,  core capital and risk-based  capital  requirements.
These  capital  requirements  are  applicable  to the Bank only, do not consider
capital held at the holding company level, and require certain  adjustments from
total Bank  capital to arrive at the various  regulatory  capital  amounts.  The
Bank's actual  capital as reported to the OTS at September 30, 1995 exceeded all
three  requirements. 

<PAGE>
The  following  chart  sets  forth the actual  and  required  minimum  levels of
regulatory capital for the Bank under applicable OTS regulations as of September
30, 1995:

(in thousands)      Actual     Percent     Required     Percent       Excess
                    ------     -------     --------     -------       ------
Core                $80,751     6.59%       $36,787      3.0%        $43,964
Tangible             80,751     6.59%        18,385      1.5%         62,366
Risk-based           86,196     15.31%       44,743      8.0%         41,453


The OTS has proposed to increase the minimum  required  core capital  ratio from
the  current 3% level to a range of 4% to 5% for all but the most  highly  rated
financial  institutions.  While  the OTS  has not  taken  final  action  on such
proposal,  it has adopted a prompt  corrective action regulation that classifies
any savings  institution that maintains a core capital ratio of less than 4% (3%
in the event the  institution  was  assigned  a  composite  1 rating in its most
recent report of examination) as  "undercapitalized."  As of September 30, 1995,
the Bank had a core capital ratio of 6.59% and met the  requirements for a "well
capitalized" institution.

On August 23, 1993, the OTS issued new regulations,  effective  January 1, 1994,
which  add  an   interest-rate   risk  component  to  the  risk-  based  capital
requirement.  The OTS has delayed  implementation  of the new  regulation and no
definitive date for implementation has been announced. Under the new regulation,
an institution is considered to have excess  interest-rate  risk if based upon a
200  basis  point  change in  market  interest  rates,  the  market  value of an
institution's  capital  changes  by more  than 2%.  The new  interest-rate  risk
requirements are not expected to significantly affect the ability of the Bank to
meet the risk-based capital requirements.

The  Company's  ability  to  pay  dividends  to  shareholders  is  substantially
dependent on funds received from its  subsidiary,  Eagle Federal.  Under current
OTS regulations, because the Bank meets the OTS capital requirements, it may pay
out 100% of net income to date over the calendar year and 50% of surplus capital
existing at the beginning of the calendar year without supervisory  approval. In
general,  the Bank pays  dividends  to the Company only to the extent that funds
are needed to cover operating  expenses and dividends paid to  shareholders.  At
September 30, 1995, the Bank has  approximately  $41.5 million in excess capital
over the OTS  risk-based  requirement,  one half of which would be available for
declaration of dividends to the Company.  The OTS regulations  permit the OTS to
prohibit capital distributions under certain circumstances.


Asset/Liability Management

Net interest  income,  the primary  component of the  Company's  net income,  is
derived from the  difference or "spread"  between the yield on  interest-earning
assets and the cost of interest-bearing  liabilities.  The Company has sought to
reduce its  exposure to changes in interest  rates by matching  more closely the
effective  maturities  and  repricings  of  its  interest-sensitive  assets  and
liabilities.  At the same time,  the Company's  asset and  liability  management
strategies  also must  accommodate  customer  demands  for  particular  types of
deposit and loan products.

While much of the  Company's  asset and  liability  management  efforts  involve
strategies  which increase the rate  sensitivity  of its loans and  investments,
such as the sale of fixed rate loans,  originations of adjustable rate loans and
purchases  of  adjustable  rate   mortgage-backed   securities  and  short  term
investments,  it also uses certain  techniques to reduce the rate sensitivity of
its deposits and borrowed money. Those techniques include attracting longer term
certificates of deposit when the market will permit,  emphasizing  core deposits
which are less  sensitive to changes in interest  rates,  and borrowing  through
long-term FHLB advances.


Mortgage & Home Equity Loans 9/30/94
Fixed        40%
Adjustable   60%


Mortgage & Home Equity Loans 9/30/95
Fixed        27%
Adjustable   73%

<PAGE>
Much of Eagle's strong loan origination  activity in 1993 and 1994 was driven by
the  relatively  low  interest  rate  environment  that  resulted  in  customers
refinancing  their existing  mortgage loans into lower rate, and generally fixed
rate,  products.  While  loan  origination  activity  was lower in fiscal  1995,
customer preference continued for fixed rate loans. That activity resulted in an
increase in the percentage of fixed rate mortgages in Eagle's loan portfolio. At
September 30, 1994,  approximately  40% of Eagle's mortgage and home equity loan
portfolio was comprised of long term,  fixed rate mortgage loans.  During fiscal
1995, the Company securitized $154 million of fixed rate mortgage loans for sale
into the secondary  market as  mortgage-backed  securities.  As of September 30,
1995,  $95 million of these  securitized  loans had been sold,  with most of the
proceeds reinvested in adjustable rate mortgage-backed securities. The remaining
$59 million of securitized loans was sold in October,  1995. The purpose of this
strategy  was to  strengthen  the Bank's  ability to absorb the impact of future
interest  rate changes,  primarily in the event of a sustained  rise in interest
rates.  As a result of this  activity,  the long term,  fixed rate  component of
Eagle's  mortgage  and home  equity loan  portfolio  at  September  30, 1995 was
reduced to approximately 27% of total loans.

The Company  measures its  exposure to rate  fluctuations  on a quarterly  basis
primarily by using a computer  modeling  system designed for banks such as Eagle
Federal.  The computer  modeling  system  quantifies the  approximate  impact on
Eagle's net interest income that would result from increases and decreases of up
to 400 basis  points in  interest  rates.  Under the model,  interest  rates are
assumed to move to specified  levels based upon both a gradual and immediate (or
"shock") basis. The Board has established  acceptable  tolerances for changes in
net interest income under the different  interest rate  scenarios.  For example,
the Board-approved tolerance for decreases in net interest income based upon the
model's  prediction  of the impact of an immediate  200 basis point  increase in
interest  rates is 20%. At September 30, 1995,  according to the computer  model
and using asset and liability repricing  assumptions based on Eagle's historical
experience and industry data, if interest rates were to immediately  increase by
200 basis points the negative  impact on the Company's net interest income would
be within the Board-approved tolerance level.

The Company also monitors other indicators of interest-rate  risk.  Market value
of equity  ("MVE")  analysis is  intended to address the change in equity  value
arising from  movements in interest  rates.  The MVE is estimated by valuing the
Bank's  assets and  liabilities.  The extent to which assets have gained or lost
value  in  relation  to the  gains  or  losses  of  liabilities  determines  the
appreciation or depreciation in equity on a market value basis. MVE analysis can
be a good indicator of long term interest rate risk inherent in a balance sheet.
The Bank measures its market value risk on a quarterly  basis under a variety of
interest  rate   environments.   Eagle  Federal's  Board  has  also  established
acceptable   tolerances  for  changes  in  MVE  under  different  interest  rate
scenarios.

Another commonly used measure of interest rate risk exposure is reflected in the
Company's  one-year  cumulative  gap,  which  is  the  difference  between  rate
sensitive assets and rate sensitive liabilities maturing or repricing within one
year.  An asset or  liability  is said to be interest  rate  sensitive  within a
specific  period if it will  mature or  reprice  within  that  period.  A gap is
considered  positive when the amount of interest rate  sensitive  assets exceeds
the amount of interest rate sensitive  liabilities,  and is considered  negative
when the amount of interest  rate  sensitive  liabilities  exceeds the amount of
interest rate sensitive assets.

At September 30, 1995, the Company's  one-year gap was a positive 7.84% of total
assets. The Company's current asset/liability management strategy is to maintain
a one-year  gap within a tolerance  of plus or minus 15%.  However,  the Company
believes  there are  certain  shortcomings  inherent  in the gap  analysis  and,
accordingly,  does not rely solely on gap  analysis  as an  accurate  measure of
interest rate risk.  Although  certain assets and  liabilities  may have similar
maturities  or  periods of  repricing,  they may react in  different  degrees to
changes in market interest rates.  The interest rates on certain types of assets
and  liabilities  may fluctuate in advance of changes in market  interest rates,
while  interest  rates on other types of assets and  liabilities  may lag behind
changes  in market  interest  rates.  Certain  assets,  such as  adjustable-rate
mortgages,  have  features  which  restrict  changes  in  interest  rates  on  a
short-term  basis and over the life of the  assets.  In the event of a change in
interest  rates,  prepayment  and early  withdrawal  levels would likely deviate
significantly  from those assumed in calculating  the gap table.  The ability of
many  borrowers  to service  their debt may decrease in the event of an interest
rate increase.

Eagle has an  Asset/Liability  Management  Committee  which meets  regularly and
reports  at least  quarterly  to the  Board of  Directors.  The  Committee  sets
interest-rate risk goals and formulates strategies to achieve those goals.

<PAGE>

Effect of Interest Rate Fluctuations

The Company's consolidated results of operations depend to a large extent on the
level of its net interest income,  which is the difference  between the interest
earned on its loan and  investment  portfolios  versus the interest  paid on its
deposits  and borrowed  funds.  If the cost of funds  increases  faster than the
yield on loans and  investments,  net  interest  income will be  reduced.  Eagle
measures its interest-rate risk using simulation and gap analysis.

While Eagle uses various monitors of interest-rate risk, it is unable to predict
future fluctuations in interest rates or the specific impact thereof. The market
value of most of the Company's financial assets are sensitive to fluctuations in
market interest rates.  Fixed rate investments,  mortgage-backed  securities and
mortgage  loans  decline  in value as  interest  rates  rise.  Although  Eagle's
investment  and  mortgage-backed  securities  portfolios  have  grown in  recent
quarters,  most of the growth has been in  adjustable  rate  securities or short
term securities  with  maturities of less than two years. In addition,  the Bank
sold $95 million of its fixed rate  mortgages  during  fiscal  1995.  Changes in
interest  rates also can affect the amount of loans  originated by Eagle as well
as the value of its loans and other  interest-earning  assets and its ability to
realize  gains on the sale of such assets and  liabilities.  The extent to which
borrowers  prepay  loans also is affected by  prevailing  interest  rates.  When
interest  rates  increase,  borrowers  are less  likely to prepay  their  loans;
whereas,  when  interest  rates  decrease,  borrowers  are more likely to prepay
loans.  Funds  generated  by  prepayments  may  be  invested  at a  lower  rate.
Prepayments may adversely affect the value of mortgage loans, the levels of such
assets  that  are  retained  in the  portfolio,  net  interest  income  and loan
servicing income. Similarly,  prepayments on mortgage-backed securities also may
affect adversely the value of these securities and interest income. Increases in
interest  rates may cause  depositors  to shift funds from  accounts that have a
comparatively  lower cost such as regular  savings  accounts to accounts  with a
higher cost such as certificates of deposit.  If the cost of deposits  increases
at a rate that is  greater  than the  increase  in  yields  on  interest-earning
assets,  the interest rate spread is negatively  affected.  Changes in the asset
and liability mix also affect the interest rate spread.

Although Eagle  Federal's  average annual net interest margin has been stable in
recent fiscal years, rapid changes in interest rates and/or changes in the shape
of the treasury yield curve can result in expansion or compression of the Bank's
net interest  margin and a corresponding  increase or decrease in earnings.  For
example,  a narrowing of the spread or difference between short term versus long
term interest rates (i.e. a flatter treasury yield curve) may lower the yield on
Eagle Federal's loan and investment portfolios more than it decreases the Bank's
cost of deposits  and  borrowed  money,  resulting  in a shrinking  net interest
margin and lower net interest income.


Asset Quality

At September 30, 1995, the Company had total non-performing assets in the amount
of $13.6  million,  or  1.10%  of  total  assets,  including  $11.2  million  in
non-performing  loans and $2.4  million in real  estate  owned and  in-substance
foreclosures.  Loan loss reserves totaled $7.5 million, or 67% of non-performing
loans.  All loans are  generally  placed on a  non-accrual  basis when a loan is
contractually   delinquent   for  more  than   three   calendar   months,   when
collectability is doubtful or when legal action has been instituted.  All of the
real estate owned and in-substance foreclosures are residential properties.  The
large majority of the Company's  non-performing  assets are residential mortgage
and home  equity  loans.  At  September  30,  1995,  Eagle had only  $210,000 of
non-performing   commercial  real  estate  loans   representing  1.5%  of  total
non-performing  assets.  In  addition,  Eagle had $2.7  million of  restructured
residential  mortgage  loans at  September  30, 1995 which were  making  monthly
payments as scheduled  and accruing  interest.  The majority of these  borrowers
have had short-term financial  difficulties but currently meet income guidelines
and other  underwriting  criteria based on the terms of the restructured  loans.
The terms of the restructured  loans are consistent with loans currently written
on purchase money mortgages and refinances.  Loan delinquencies (greater than 60
days)  totaled  $11.1  million,  or 1.55% of total loans,  at September 30, 1995
compared to $9.5  million,  or 1.17% of total loans,  at September  30, 1994. At
September 30, 1994 the Company had total non-performing  assets in the amount of
$12.3   million,   or  1.15%  of  total  assets,   including   $8.0  million  in
non-performing  loans and $4.3  million in real  estate  owned and  in-substance
foreclosures. During fiscal 1995, non-performing loans increased by $3.2 million
while total  non-performing  assets  increased by $1.3 million.  The increase in
non-performing   loans  can  be  attributed  to  the  overall  weakness  in  the
Connecticut  economy.  Slow job growth and a soft real estate market are factors
which  impact  a  borrowers   ability  to  repay  debt.   The  Bank's  level  of
non-performing  loans  continues  to  compare  favorably  to  other  lenders  in
Connecticut.  During the year ended September 30, 1995 net loan charge-offs were
$2,354,000  compared to  $1,394,000  during  fiscal 1994.  This  increase can be
attributed to the charge-off of loans acquired from the Bank of Hartford.


<PAGE>
The  following  table  represents  a breakdown  of  non-performing  assets as of
September 30, 1995:

<TABLE>
<CAPTION>
                                                              Total
                         Non-performing     Real Estate    Non-performing     % of
(in thousands)                Loans            Owned           Assets         Total

<S>                         <C>              <C>              <C>               <C>
Mortgage Loans:
     Residential             $9,419           $1,873           $11,292        83.2%
     Commercial R.E.            210               --               210         1.5%
     Multi-family               209              519               728         5.4%
     Land development           178               47               225         1.7%
Consumer loans                   20               --                20         0.1%
Home equity Loans             1,094               --             1,094         8.1%
                              -----               --             -----         ----
Total                        11,130           $2,439           $13,569        100.0%
                            =======           ======           =======        ======
</TABLE>


During fiscal 1995,  the Bank enhanced its loan review  function that assists in
identifying and evaluating  potential  problem loan  relationships.  Loan review
assists senior management in determining loan loss reserve levels in addition to
providing an independent  assessment of loan asset quality.  The  integration of
this  function and a reorganized  counseling/collection  effort has enhanced the
Bank's  ability to assess the  necessity of principal  charge-offs  and provided
opportunities to repair loan relationships with temporarily troubled borrowers.

Management  added $1.5 million to the Bank's  allowance for loan losses in 1995.
Management  monitors the adequacy of the allowances for losses on loans and real
estate owned on an ongoing  basis.  Management has considered the results of the
loan  review  process,  historical  loss  experience,  the  composition  of  the
portfolio which is predominately a lower risk residential  portfolio and various
other  trends and  factors in  concluding  that the  allowance  is  adequate  at
September 30, 1995.  While  management  uses available  information to recognize
losses on loans and real estate owned, future additions to the allowances may be
necessary based on changes in economic conditions,  particularly in Connecticut.
In connection with the  determination of the allowances for loan losses and real
estate  owned,   management  obtains  independent   appraisals  for  significant
properties.

In  addition,  various  regulatory  agencies,  as  an  integral  part  of  their
examination  process,  periodically  review the Bank's  allowance  for losses on
loans and real estate  owned.  Such  agencies  may require the Bank to recognize
additions to the allowances based on their judgments of information available to
them at the time of their examination.  The OTS completed a regularly  scheduled
examination  of Eagle  Federal  during 1995 and no changes to the  allowance for
loan losses were required at that time.

The  following  table sets forth an  analysis of the Bank's  allowance  for loan
losses for the periods  indicated: 

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

<S>                                                                        <C>              <C>               <C>   
Balance at beginning of year                                               $8,311           $ 5,005           $4,011

Loans charged-off:
     1-4 family mortgage loans                                             (1,599)             (942)            (271)
     Multi-family, commercial real estate and land loans                     (511)             (496)            (521)
     Consumer loans                                                          (366)              (68)            (166)
                                                                             -----              ----            -----
     Total loans charged-off                                               (2,476)           (1,506)            (958)

Recoveries:
     1-4 family mortgage loans                                                116               110              224
     Multi-family, commercial real estate and land loans                        5                --                7
     Consumer loans                                                             1                 2               13
                                                                                -                 -               --
     Total recoveries                                                         122               112              244

Provision for loan losses                                                   1,500             1,200            1,708
Allowance acquired through purchase                                            --             3,500                0
                                                                               --             -----                -
Balance at end of period                                                    7,457           $ 8,311           $5,005
                                                                            =====           =======           ======
Ratio of net charge-offs to average loans outstanding during the period      0.28%             0.20%            0.11%
Allowance for loan losses to gross loans receivable (at period end)          1.03%             1.01%            0.75%
Allowance for loan losses to  non-performing  loans (at period end)            67%              104%              77%
</TABLE>

<PAGE>
Proposed Elimination of Federal Savings Association Charter

Legislation  has been  introduced in the House that would  eliminate the federal
savings  association charter by January 1, 1998. If such legislation is enacted,
Eagle would be required to convert its federal  savings bank charter to either a
national  bank charter or to a state  depository  institution  charter.  Pending
legislation  also may result in Eagle becoming  regulated at the holding company
level  by the  Board  of  Governors  of the  Federal  Reserve  System  ("Federal
Reserve")  rather  than by the OTS.  Regulation  by the  Federal  Reserve  could
subject Eagle to capital  requirements that are not currently  applicable to the
Company as a holding  company under OTS  regulation  and may result in statutory
limitations  on the type of business  activities in which the Company may engage
at the holding  company  level,  which  business  activities  currently  are not
restricted.  The  pending  legislation  is  expected  to  provide  relief  as to
recapture of the bad debt deduction that otherwise  would be applicable if Eagle
were  unable to  continue as a  qualified  savings  institution  for federal tax
purposes.  The potential  liability under this recapture was approximately  $3.7
million  as of  September  30,  1995.  Eagle is unable to predict  whether  such
legislation will be enacted or, if enacted, whether it will contain relief as to
bad debt deductions previously taken.


Savings Association Insurance Fund Recapitalization

The current  financial  condition  of the  Savings  Association  Insurance  Fund
("SAIF") has resulted in the  introduction  of various  legislation  in both the
United States Senate  ("Senate") and the United States House of  Representatives
("House")  to  recapitalize  the SAIF and then to merge  the SAIF  into the Bank
Insurance Fund ("BIF"). Both the Senate and the House legislation,  as currently
proposed,  would generally impose a special one-time assessment of approximately
85 cents per $100 of assessable SAIF deposits,  which would apply  retroactively
to  approximately  $708  million  of  assessable  SAIF  deposits  at  the  Bank.
Accordingly,  the proposed  special  one-time  assessment  has the potential for
significantly  impacting  fiscal 1996  earnings by  approximately  $3.6  million
after-tax.  After the special assessment, it is proposed that SAIF premium rates
would then become the same as BIF rates until the funds are merged,  which would
significantly reduce the Bank's federal deposit insurance premium going forward.
The Bank is unable to predict  whether this  legislation  will be enacted or the
amount or applicable  retroactive  date of any one-time  assessment or the rates
that would then apply to assessable SAIF deposits.


Financial Accounting Standards Board Releases

Statement of Financial  Accounting  Standards  ("SFAS") No. 114,  "Accounting by
Creditors for Impairment of a Loan",  was issued in May 1993 and amended by SFAS
No. 118 in October 1994. SFAS No. 114, as amended, which is effective for fiscal
years  beginning after December 15, 1994,  requires that creditors  evaluate the
collectability  of both  contractual  interest and contractual  principal of all
loans when identifying impaired loans. 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 if the loan is  collateral-dependent.  The creditor  shall  recognize
impairment  by  creation  of a  valuation  allowance.  SFAS No.  114  allows the
exclusion  of  large  groups  of  small-  balance   homogenous  loans  that  are
collectively  evaluated for impairment  such as residential  and consumer loans.
Therefore,  the provisions of SFAS No. 114 will be applied to the following loan
types within the loan  portfolio;  construction  loans,  land loans,  commercial
mortgages,  multi-family  loans and commercial  loans.  The adoption of SFAS No.
114, as amended, will have no impact on earnings.

SFAS No. 122, "Accounting for Mortgage Servicing Rights," was issued in May 1995
and is effective for fiscal years  beginning  after  December 15, 1995.  Earlier
application is permitted.  SFAS No. 122 requires the  capitalization of mortgage
servicing  rights acquired through either purchase of mortgage loan servicing or
origination  and sale or  securitization  of mortgage  loans with  retention  of
servicing.  SFAS No. 122 also  requires  the  analysis of  capitalized  mortgage
servicing rights for impairment to be based on the fair value of the rights. The
Company  has not  decided  whether  SFAS No.  122 will be  adopted  prior to the
required  effective  date. The effect of adoption by the Company will vary based
on the extent of mortgage  servicing  rights existing upon adoption and mortgage
servicing rights acquired subsequent to adoption.  At this time, the adoption of
SFAS  No.  122 is not  expected  to  have a  material  effect  on the  Company's
financial position or results of operations.

The Financial Accounting Standards Board ("FASB") has issued a Special Report, A
Guide to Implementation  of Statement 115 on Accounting for Certain  Investments
in Debt and Equity Securities that provides  additional guidance relating to the
application  of SFAS No.  115.  The Company  adopted  SFAS No. 115 on October 1,
1994.  In  connection  with the  issuance  of

<PAGE>
this  Special  Report the FASB is allowing  all  organizations  to review  their
current portfolio  classification  between held to maturity,  available for sale
and  trading  and  make  a  one-time   reclassification  of  securities  between
categories  during the period from November 15, 1995 to December 31, 1995. Eagle
anticipates  that a reassessment  of the  classifications  of its portfolio will
take place within the prescribed  time period,  and will most likely involve the
transfer  of certain  held to  maturity  securities  to the  available  for sale
classification.


Comparison of Years Ended September 30, 1995 and 1994

Net  Income -- Eagle had net  income of $11.0  million,  or $2.38 per share on a
fully  diluted  basis,  for the year ended  September  30, 1995 compared to $7.6
million,  or $2.12 per share,  in the prior  fiscal  year.  This  represents  an
increase of $3.4 million,  or 45%, in net income and $0.26,  or 12%, in earnings
per share. Net interest income increased by $8.9 million, or 29%, in fiscal 1995
while other income increased by $1.2 million, or 39%. Provisions for loan losses
were  $300,000,  or 25% higher in the  current  fiscal  year and other  expenses
increased by $4.2 million,  or 21%.  Income taxes were $7.7 million for the year
ended  September 30, 1995 versus $5.4 million in the prior year  representing an
increase of $2.3 million, or 44%.

Interest Income -- Interest income increased by $22.8 million, or 38%, in fiscal
1995 as a result of a $237 million, or 27%, increase in average interest earning
assets in addition to an  increase  in the  average  yield on loans  receivable,
mortgage-backed and investment securities from 6.96% to 7.53%. The strong growth
in interest  earning assets was primarily  driven by the acquisition of the Bank
of Hartford in June,  1994.  The  increase in average  interest  earning  assets
includes a $116 million  increase in average loans receivable and a $121 million
increase in average mortgage-backed and investment securities.


Net Interest Margin for the year ended September 30,
1995    3.63%
1994    3.60%
1993    3.64%
1992    3.59%
1991    3.43%


Interest Expense -- Interest expense increased by $13.9 million,  or 48%, during
the twelve months ended  September 30, 1995. The increase was due to an increase
in the average cost of deposits and  borrowed  money from 3.55% to 4.10%,  along
with a $228  million,  or 28%,  increase in the average  balance of these funds.
Approximately  35% of the  average  balance  increase  is  attributable  to FHLB
advances and other  borrowings  whose combined  average cost for fiscal 1995 was
6.18%. The growth in the average balance was largely attributable to the Bank of
Hartford acquisition.

Net Interest  Income -- Net interest income  increased $8.9 million,  or 29%, in
fiscal 1995 to $40.0  million  from $31.1  million for the twelve  months  ended
September 30, 1994. The increase is  attributable  to growth in earnings  assets
whereas the Bank's  interest rate spread and net interest margin were relatively
stable in 1995.  Eagle's interest rate spread and net interest margin were 3.43%
and  3.63%,   respectively,   in  fiscal  1995  compared  to  3.41%  and  3.60%,
respectively, in the prior fiscal year.

Provision  for Loan  Losses -- Eagle  added  provisions  of $1.5  million to its
allowance  for loan  losses  during  the year ended  September  30,  1995.  This
compares to $1.2 million in loan loss  provisions  for the year ended  September
30, 1994.  Net loan  charge-offs  for fiscal 1995 were $2.5 million,  or .28% of
average  loans  receivable  versus  $1.5  million,  or  .20%  of  average  loans
receivable,  for fiscal 1994.  The  increased  provision in fiscal 1995 reflects
management's  analysis  of the  risk  elements  of the loan  portfolio,  current
delinquency   and  payment  trends   (including  the  increased  level  of  loan
charge-offs in 1995). At September 30, 1995,  Eagle's  allowance for loan losses
was $7.5 million, or 67% of loans receivable,  compared to $8.3 million, or 104%
of loans receivable, one year earlier.

Other Income -- Other income increased $1.2 million, or 39%, to $4.4 million for
the twelve months ended September 30, 1995 from $3.2 million for the same period
in 1994. The increase is attributable primarily to increases in customer service
fees,  loan  servicing  fees and other  non-interest  income.  Fiscal  1995 also
includes a gain from the  securitization  of 

<PAGE>
fixed rate loans  classified  as held for sale of $244,000  compared to $120,000
recorded from the sale of loans during the year ended September 30, 1994.

Other Expenses -- Other expenses for the twelve months ended  September 30, 1995
increased $4.2 million,  or 21%, to $24.3 million  compared to $20.1 million for
the twelve month period ended September 30, 1994. Compensation and benefits were
higher by $1.4 million, or 14%, in 1995. The net increase results primarily from
higher expenses in fiscal 1995 related to the cost of staffing the six
additional  branch offices acquired as part of the Bank of Hartford  acquisition
partially  offset by a one time expense in fiscal 1994 of $740,000  before taxes
relating to the retirement of two senior officers. A $485,000,  or 22%, increase
in office  occupancy  expenses  also reflects the impact of the Bank of Hartford
transaction as does the $667,000  increase in amortization of intangible  assets
principally  due to the  goodwill  recorded  as a result of the  transaction.  A
reduction  in the  Bank's  net  foreclosed  real  estate  from $4.3  million  at
September  30, 1994 to $2.4  million at  September  30, 1995 is  reflected  in a
reduction of $616,000,  or 45%, in the cost of real estate owned  operations  in
fiscal 1995. The Bank of Hartford  acquisition also resulted in higher operating
expenses  in a number  of  other  areas  including  federal  deposit  insurance,
advertising, data processing expenses, office supplies, postage and telephone.

Income Taxes -- The increase in net income  before  income taxes and  cumulative
effect of  accounting  changes in fiscal 1995 versus 1994 is reflected in a $2.3
million,  or 44%, increase in income taxes for the year ended September 30, 1995
over the prior year.


Comparison of Years Ended September 30, 1994 and 1993

Net Income -- Net income for the year ended September 30, 1994 was $7.6 million,
or $2.12 per share on a fully diluted basis,  compared to $6.2 million, or $1.77
per share, for the year ended September 30, 1993. Net interest income for fiscal
1994 increased $3.8 million, or 14%, over the prior twelve months.  Other income
increased  $662,000,  or 26%, in 1994, while operating  expenses  increased $3.8
million, or 23%.

Interest Income -- Interest income increased $4.3 million,  or 8%, during fiscal
1994 as a result of a $113 increase in average interest-earning assets which was
partially offset by a drop in the average yield on interest-earning  assets from
7.43% in 1993 to 6.96% in 1994. The growth in earning assets is  attributable to
a high  level  of loan  originations  in 1994  funded  with  deposits,  FHL Bank
advances and investment  maturities and amortizations.  Also contributing to the
growth  in  earning  assets  for  part  of the  year  was the  Bank of  Hartford
transaction in June, 1994.

Interest  Expense --  Interest  expense  was $29.0  million in fiscal  1994,  an
increase of $547,000, or 2%, over fiscal 1993. The relatively small increase was
due  primarily  to a drop in the  cost of funds  from  4.03% in 1993 to 3.55% in
1994, which substantially offset a $111 million increase in average deposits and
borrowed money in 1994.

Net Interest Income -- Net interest income increased by $3.8 million, or 14%, in
fiscal 1994.  The increase was largely  driven by growth in earning assets while
the average  interest rate spread was relatively  stable.  The average  interest
rate spread  increased  only slightly from 3.40% to 3.41% while the net interest
margin declined from 3.64% to 3.60%.

Provision  for Loan  Losses -- Eagle  added  provisions  of $1.2  million to its
allowance  for loan  losses in fiscal 1994  compared  to $1.7  million in fiscal
1993.  Net  charge-offs  for 1994 were $1.5  million,  or .20% of average  loans
receivable.  The decreased provision in 1994 reflects  management's  analysis of
the risk elements of the loan portfolio, current delinquency and payment trends.
At September 30, 1994,  Eagle's  allowance for loan losses was $8.3 million,  or
1.03% of loans receivable  compared to $5.0 million,  or .76%, one year earlier.
The  allowance for loan losses at September 30, 1994 includes $3.5 million added
to the allowance as part of the Bank of Hartford transaction.

Other Income --  Non-interest  income  increased  $662,000,  or 26%,  during the
twelve month period  ended  September  30, 1994 over the same period of 1993 and
represents  increases in fees for various services  relating to loan and deposit
products,  as well as an  increase  in the number of loan and  deposit  accounts
relating to the newly acquired Bank of Hartford  transactions.  In addition, the
increase includes $120,000 net gain on sale of mortgage loans.

<PAGE>
Other Expenses -- Non-interest expenses increased $3.8 million, or 23%, to $20.1
million in 1994  compared to $16.3  million in 1993.  Compensation  and benefits
expenses were higher by $2.3 million,  or 31 %, and include $740,000 of one-time
expenses  relating  to the  retirement  of two senior  officers  in 1994.  Other
factors contributing to the higher compensation and benefits were an increase in
pension costs in 1994 because the  Company's  pension plan was  over-funded  for
part of 1993 and required lower contributions,  higher post-retirement  benefits
expenses  relating to the adoption of Statement of Accounting  Standards No. 106
(see Note 16 in the Consolidated Financial Statements),  and higher compensation
relating to additional staffing as a result of the Bank of Hartford transaction.
Higher  provisions  for losses on real  estate  owned in 1994  reflects  Eagle's
current strategy to sell properties more  aggressively  than in the past. Higher
office  occupancy  costs are due in part to the  operation of six former Bank of
Hartford  branches for part of the year. The Bank of Hartford  transaction  also
resulted  in higher  operating  expenses  in a number of other  areas  including
federal deposit insurance, data processing expenses,  office supplies,  postage,
telephone and amortization of intangible assets.

Income  Taxes -- Income tax expense was $5.4  million in fiscal 1994 versus $5.6
million in fiscal 1993. Notwithstanding the higher income during the 1994 period
as compared to the 1993  period,  income tax expense was  $284,000  less for the
1994 period.  As a result of the adoption of  Statement of  Accounting  Standard
No.109 (See Note 12 inConsolidated  Financial Statements),  Eagle is permitted a
tax benefit for certain real estate owned and loan loss  provisions that was not
allowed under prior accounting rules.

Cumulative  Effect of  Accounting  Changes  -- Eagle was  required  to adopt two
accounting  pronouncements  in the first quarter of fiscal 1994.  The cumulative
effect of these accounting changes,  net of related tax benefits,  was to reduce
net income by approximately $30,000 during the twelve months ended September 30,
1994. The adoption of SFAS No. 109,  "Accounting for Income Taxes",  resulted in
recognition  of a tax benefit of  approximately  $1.3 million  during the twelve
months ended  September 30, 1994. The adoption of SFAS No. 106,  "Accounting for
Postretirement Benefits Other than Pensions",  resulted in a one-time cumulative
adjustment  that,  net of  the  related  tax  benefit,  reduced  net  income  by
approximately $1.3 million.

<PAGE>
The  following  table sets forth certain  information  relating to the Company's
average  interest-earning  assets and interest-bearing  liabilities and reflects
the average yield on assets and the average cost of liabilities  for the periods
and at the dates indicated. During the periods indicated,  non-accrual loans are
included in the net loans receivable category:

<TABLE>
<CAPTION>
                                                                      Years ended September 30,
                                                   1995                          1994                              1993
                                               Interest    Average            Interest    Average               Interest    Average
                                      Average   Income/     Yield/   Average   Income/     Yield/    Average     Income/     Yield/
(in thousands)                       Balance    Expense      Cost    Balance    Expense      Cost    Balance     Expense       Cost
                                     -------    -------      ----    -------    -------      ----    -------     -------     ------
<S>                                <C>           <C>         <C>    <C>          <C>        <C>      <C>         <C>        <C>
Interest-earning assets:
     Loans receivable (a)           $  827,127   $63,227     7.64%   $711,302    $51,250    7.21%    $625,446    $48,614     7.77%
     Mortgage-backed securities
         available for sale             59,961     5,530     9.22%         --         --      --           --         --       --
     Mortgage-backed securities         85,531     5,606     6.55%     38,760      2,645    6.82%      29,668      1,859     6.27%
     Investment securities
         available for sale             64,971     3,944     6.07%     17,197        810    4.71%      11,191        478     4.27%
     Investment securities (d)          44,781     3,505     7.83%     78,312      4,596    5.87%      67,752      4,279     6.32%
     Overnight investments
         and Federal Funds sold         18,645     1,085     5.82%     18,278        786    4.30%      16,296        524     3.22%
                                        ------     -----     -----     ------        ---    -----      ------        ---     -----
             Total                   1,101,016    82,897     7.53%    863,849     60,087    6.96%     750,353     55,754     7.43%

Interest-bearing liabilities:
     Deposits (b)                      941,371    36,449     3.87%    792,833     27,648    3.49%     700,003     27,960     3.99%
     FHLB advances                      59,599     3,646     6.12%     21,968      1,266    5.76%       5,629        494     8.78%
     Borrowings                         44,516     2,785     6.26%      2,450        102    4.16%         416         15     3.61%
                                        ------     -----     -----      -----        ---    -----         ---         --     -----
             Total                  $1,045,486   $42,880     4.10%   $817,251    $29,016    3.55%    $706,048    $28,469     4.03%
                                    ----------   -------     -----   --------    -------    -----    --------    -------     -----
Net interest income                              $40,017                         $31,071                         $27,285
                                                 =======                         =======                         =======
Average interest rate spread                                 3.43%                          3.41%                            3.40%
Net interest margin (c)                                      3.63%                          3.60%                            3.64%

<FN>
(a)   Interest income includes fees of $284,000, $937,000, and $574,000,in 1995,
      1994, and 1993, respectively.

(b)   Includes   non-interest  bearing  demand  deposits  which  averaged  $24.1
      million,  $17.4 million and $10.8 million for fiscal 1995,  1994 and 1993,
      respectively;  had these demand  deposits been excluded  above the overall
      cost of funds would have been 4.20%, 3.63% and 4.09% for fiscal 1995, 1994
      and 1993, respectively.

(c)   Net interest income divided by average interest-earning assets.

(d)   Investment securities include FHLB stock.
</FN>
</TABLE>


<PAGE>

The  following  table  allocates the  period-to-period  changes in the Company's
various  categories of interest income and interest  expense between changes due
to changes in volume  (calculated by multiplying the change in average volume of
the related interest-earning asset or interest-bearing liability category by the
prior year's rate), changes due to changes in rate (change in rate multiplied by
prior year's volume) and changes due to changes in rate-volume  (changes in rate
multiplied by changes in volume):

<TABLE>
<CAPTION>
                                                                             Years ended September 30,
                                                                 1995 v. 1994                               1994 v. 1993
                                                                        Rate/                                      Rate/
(in thousands)                                    Rate     Volume      Volume     Total      Rate     Volume      Volume      Total
                                                  ----     ------      ------     -----      ----     ------      ------      -----
<S>                                           <C>         <C>         <C>       <C>        <C>         <C>         <C>       <C>
Interest-earning assets:  
     Loans receivable                            $3,123    $ 8,345     $  509   $11,977    $(3,550)    $6,673      $(487)    $2,636
     Mortgage-backed securities available
         for sale                                    --         --      5,530     5,530         --         --         --         --
     Mortgage-backed securities                    (105)     3,192       (126)    2,961        165        570         51        786
     Investment securities available 
         for sale                                   234      2,250        650     3,134         49        256         27        332
     Investment securities (a)                    1,533     (1,968)      (656)   (1,091)      (305)       667        (45)       317
     Overnight investments and
         Federal Funds sold                         278         16          5       299        176         64         22        262
                                                    ---         --          -       ---        ---         --         --        ---
             Total                                5,063     11,835      5,912    22,810     (3,465)     8,230       (432)     4,333
Interest-bearing liabilities:
     Deposits                                     3,050      5,180        571     8,801     (3,549)     3,708       (471)      (312)
     FHLB advances                                   78      2,169        133     2,380       (170)     1,434       (492)       772
     Other Borrowings                                51      1,751        881     2,683          3         73         11         87
                                                     --      -----        ---     -----          -         --         --         --
             Total                                3,179      9,100      1,585    13,864     (3,716)     5,215       (952)        54
                                                  -----      -----      -----    ------     -------     -----      -----         --
Net change in net interest income                $1,884    $ 2,735     $4,327   $ 8,946    $   251     $3,015      $ 520     $3,786
                                                 ======    =======     ======   =======     =======    ======      =====     ======

<FN>
(a)   Investment securities include FHLB stock.
</FN>
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
Consolidated Balance Sheets

Assets 
                                                                                          September 30,
(in thousands, except for share data)                                                 1995              1994
                                                                                      ----              ----

<S>                                                                           <C>                <C>

Cash and amounts due from depository institutions                               $   22,670        $   21,549
Interest-bearing deposits                                                           40,637             3,103
                                                                                    ------             -----
     Cash and cash equivalents                                                      63,307            24,652
Investment securities available for sale
     (amortized cost: $67,311 in 1995 and $17,615 in 1994)                          66,646            16,936
Investment securities held to maturity
     (market value: $42,445 in 1995 and $95,228 in 1994)                            42,969            97,249
Mortgage-backed securities available for sale
     (amortized cost $218,220 in 1995)                                             219,330                --
Mortgage-backed securities held to maturity
     (market value: $84,861 in 1995 and $67,224 in 1994)                            83,132            68,706
Loans held for sale                                                                  2,467                --
Loans, net of allowance for loan losses of
     $7,457 in 1995 and $8,311 in 1994                                             713,545           810,705
Accrued interest receivable:
     Loans                                                                           4,900             5,119
     Investment securities                                                             972               253
     Mortgage-backed securities                                                      2,608               760
Real estate owned, net                                                               2,439             4,310
Stock in Federal Home Loan Bank of Boston, at cost                                   8,945             6,535
Premises and equipment, net                                                          8,066             7,255
Prepaid expenses and other assets                                                   17,960            27,796
                                                                                    ------            ------
Total Assets                                                                    $1,237,286        $1,070,276
                                                                                ==========        ==========

Liabilities & Shareholders' Equity
Liabilities:
     Deposits                                                                   $  951,751        $  948,829
     Federal Home Loan Bank advances                                                73,150            31,775
     Reverse repurchase agreements and other borrowed money                         82,317             7,817
     Advance payments by borrowers for taxes and insurance                           5,498             5,522
     Accrued expenses and other liabilities                                         32,110            10,057
                                                                                    ------            ------
Total Liabilities                                                                1,144,826         1,004,000
Shareholders' Equity:
     Serial preferred stock, $.01 par value,
         2,000,000 shares authorized and unissued                                      --                 --
     Common stock, $.01 par value, 8,000,000 shares authorized;
         4,507,197 and 3,174,977 shares issued at September 30, 1995
                   and 1994, respectively, including 47,373 and
                  43,066 shares held in treasury                                        45                32
     Additional paid-in capital                                                     59,514            34,613
     Retained earnings                                                              33,092            33,139
     Cost of common stock in treasury                                                (362)             (362)
     Employee stock ownership plan debt                                               (94)             (467)
     Net unrealized gain (loss) on available for sale securities                       265             (679)
Total Shareholders' Equity                                                          92,460            66,276
                                                                                    ------            ------
Total Liabilities and Shareholders' Equity                                      $1,237,286        $1,070,276
                                                                                ==========        ==========
</TABLE>

<PAGE>
Consolidated Statements of Income

<TABLE>
<CAPTION>
                                                                            Years ended September 30,
(in thousands, except for per share data)                   1995                      1994              1993
                                                            ----                      ----              ----
<S>                                                      <C>                      <C>                <C>
Interest income:
     Interest and fees on loans                          $63,227                   $51,250           $48,614
     Interest on mortgage-backed securities               11,136                     2,645             1,859
     Interest on investment securities                     6,012                     3,926             3,876
     Dividends on investment securities                    1,437                     1,480               881
     Interest on overnight investments                     1,085                       676               514
     Interest on Federal funds sold                           --                       110                10
                                                              --                       ---                --
         Total interest income                            82,897                    60,087            55,754

Interest expense:
     Interest on deposits                                 36,449                    27,648            27,960
     Interest on Federal Home Loan Bank advances           3,646                     1,266               494
     Interest on borrowed money                            2,785                       102                15
                                                           -----                       ---                --
         Total interest expense                           42,880                    29,016            28,469
                                                          ------                    ------            ------
         Net interest income                              40,017                    31,071            27,285
Provision for loan losses                                  1,500                     1,200             1,708
                                                           -----                     -----             -----
         Net interest income after provision 
             for loan losses                              38,517                    29,871            25,577

Non-interest income:
     Net gain (loss) on sale of securities                  (42)                        --                52
     Net gain on sale of loans                               244                       120                --
     Customer service fee income                           2,847                     2,096             1,688
     Other                                                 1,352                       950               764
                                                           -----                       ---               ---
         Total non-interest income                         4,401                     3,166             2,504
                                                           -----                     -----             -----
                                                          42,918                    33,037            28,081
Non-interest expense:
     Compensation, taxes and benefits                     11,088                     9,703             7,398
     Office occupancy                                      2,687                     2,202             1,856
     Advertising                                             949                       571               534
     Net cost of real estate owned operations                744                     1,360               977
     Federal insurance premium                             2,110                     1,597             1,459
     Data processing expenses                              1,578                     1,257             1,076
     Amortization of intangible assets                     1,414                       747               375
     Other                                                 3,689                     2,651             2,617
                                                           -----                     -----             -----
         Total non-interest expense                       24,259                    20,088            16,292
         Income before income taxes and
              cumulative effect of accounting changes     18,659                    12,949            11,789
Income taxes                                               7,687                     5,353             5,637
                                                           -----                     -----             -----
     Income before cumulative effect of 
         accounting changes                               10,972                     7,596             6,152
Cumulative effect of accounting changes                       --                      (30)                --
                                                              --                      ----                --
         Net income                                      $10,972                   $ 7,566           $ 6,152
                                                         =======                   =======           =======
Income per primary share:
     Income before cumulative effect of 
         accounting changes                              $  2.41                   $  2.14           $  1.79
     Cumulative effect of accounting changes                  --                     (0.01)               --
                                                              --                    ------                --
         Net income                                      $  2.41                   $  2.13           $  1.79
                                                         =======                   =======           =======
Income per fully diluted share:
     Income before cumulative effect of
         accounting changes                              $  2.38                  $  2.13           $  1.77
     Cumulative effect of accounting changes                  --                    (0.01)               --
                                                              --                   ------                --
         Net income                                      $  2.38                  $  2.12           $  1.77 
                                                       =========                  ========          ========

<FN>
Note:  All per share data for all periods and dates prior to September  30, 1995
have been  adjusted  retroactively  to give  effect to a 10% stock  dividend  to
common shareholders of record on February 15, 1995.
</FN>
</TABLE>


<PAGE>


Consolidated Statements of Shareholders' Equity
<TABLE>
<CAPTION>

                                                                                                        Net
                                                                                                 Unrealized
                                                                                     Cost of   Gain(Loss) on   Employee          
                                                 Common Stock   Additional            Common       Available      Stock
                                                 ------------    Paid-in  Retained  Stock in        For Sale  Ownership
(in thousands, except for per share data)       Shares  Amount   Capital  Earnings  Treasury      Securities  Plan Debt    Total
                                                ------  ------   -------  --------  --------      ----------  ---------    -----
<S>                                             <C>        <C>   <C>       <C>         <C>           <C>       <C>        <C>    
Balance at October 1, 1992                      2,731      $27   $27,640   $28,707     $(362)        $   --    $(1,008)   $55,004
     Net income                                                              6,152                                          6,152
     Cash dividends declared, $0.57 per share                               (1,910)                                        (1,910)
     Reduction in debt related to Employee
         Stock Ownership Plan                                                                                      256        256
     Exercise of stock options and other           79        1       686                                                      687
     Common stock dividend declared 10%,
         less fractional shares                   273        3     5,009    (5,021)                                            (9)
     Dividend reinvestment plan                    14                227                                                      227
                                                   --                          ---                                            ---
Balance at September 30, 1993                   3,097       31    33,562    27,928      (362)            --       (752)    60,407
     Net income                                                    7,566                                                    7,566
     Cash dividends declared, $0.69 per share                     (2,355)                                                  (2,355)
     Reduction in debt related to Employee
         Stock Ownership Plan                                                                                      285        285
     Exercise of stock options and other           48        1       486                                                      487
     Dividend reinvestment plan                    30                565                                                      565
     Increase in net unrealized loss on
         available for sale securities                                                                 (679)                 (679)
                                                                                                       -----                 -----
Balance at September 30, 1994                   3,175       32    34,613    33,139      (362)          (679)      (467)     66,276
     Net income                                                   10,972                                                    10,972
     Cash dividends declared, $0.82 per share                     (3,627)                                                   (3,627)
     Reduction in debt related to Employee
         Stock Ownership Plan                                                                                      373         373
     Exercise of stock options and other           37                455                                                       455
     Dividend reinvestment plan                    28                418                                                       418
     Common stock dividend declared
         10%, less fractional shares              405        4     7,380    (7,392)                                             (8)
     Common stock offering                        862        9    16,648                                                    16,657
     Unrealized loss upon adoption of
         SFAS 115 on October 1, 1994                                                                    (357)                 (357)
     Change in unrealized gain (loss) on
         available for sale securities                                                                 1,301                 1,301
                                                                                                       -----                 -----
Balance at September 30, 1995                   4,507      $45   $59,514   $33,092      $(362)       $   265   $   (94)    $92,460
                                                =====      ===   =======   =======      ======       =======   ========    ========
<FN>
Note: All per share data for all periods and dates prior to  September  30, 1995
      have been adjusted retroactively to give effect to a 10% stock dividend to
      common shareholders of record on February 15, 1995.
</FN>
</TABLE>

<TABLE>
<CAPTION>
Consolidated Statements of Cash Flows

                                                                                              Years ended September 30,
(in thousands)                                                                        1995              1994             1993
                                                                                      ----              ----             ----
<S>                                                                                <C>             <C>             <C>
Operating Activities:  
     Net income                                                                    $10,972         $   7,566       $    6,152
     Adjustments to reconcile net income
         to net cash provided (used) by operating activities:
         Provision for loan losses                                                   1,500             1,200            1,708
         Provision for losses on real estate owned                                     333               675              287
         Provision for depreciation and amortization                                   775               613              603
         Accretion of discounts and fees on loans                                     (238)             (937)            (574)
         Amortization of premiums (accretion of discounts) on
            investment and mortgage-backed securities                                 (812)               45              110
         Amortization of core deposit and other intangibles                          1,414               747              375
         Realized (gain) loss on sale of real estate owned                            (125)               18              (48)
         Realized (gain) loss on sale of securities, net                                42                --              (52)
         Realized gain on sale of loans                                               (244)             (120)              --
         Increase in loans held for sale                                            (2,467)               --               --
         Decrease (increase) in accrued interest receivable                         (2,348)             (317)             146
         Decrease (increase) in prepaid expenses and other assets                    8,242           (12,655)           7,049
         Loan origination fees                                                         352             1,016            1,318
         Increase (decrease) in accrued expenses and other liabilities               1,837             1,888           (1,286)
                                                                                     -----             -----           ------
Net cash provided (used) by operating activities                                    19,233             (261)           15,788
                                                                                    ------             -----           ------

Investing Activities:
         Proceeds from sales of investment securities available for sale             2,210             2,800            7,998
         Proceeds from sales of investment securities prior to maturity                 --                --            4,032
         Proceeds from maturities of investment securities                          15,200             9,300            6,350
         Principal payments on investment securities available for sale              6,262                --               --
         Principal payments on investment securities                                 4,512            20,530           19,526
         Purchases of investment securities available for sale                      (5,742)           (4,800)         (10,000)
         Purchases of investment securities                                         (7,892)          (61,474)          (4,415)
         Proceeds from sales of trading securities                                  83,909                --               --
         Principal payments on mortgage-backed securities available for sale        10,768                --               --
         Principal payments on mortgage-backed securities                           12,479            11,096            5,691
         Purchases of mortgage-backed securities available for sale               (141,850)               --               --
         Purchases of mortgage-backed securities                                   (48,764)           (7,135)              --
         Proceeds from sales of mortgage-backed securities available for sale       11,164                --               --
         Proceeds from sales of mortgage-backed securities prior to maturity         4,032                --               --
         Principal payments on loans receivable                                     95,847           129,877          115,111
         Loan originations                                                        (155,666)         (219,904)        (209,901)
         Loan purchases                                                               (130)           (2,507)              --
         Proceeds from sales of loans                                                  152            11,153              698
         Decrease in real estate owned                                                 442             1,018              476
         Proceeds from sales of real estate owned                                    3,444             2,580            3,636
         Purchases of premises and equipment                                        (1,586)             (844)            (729)
         Increase in investment in Federal Home Loan Bank stock                     (2,410)             (586)          (1,610)
         Aquisition of loans, investments and other assets                              --          (155,724)              --
                                                                                        --          ---------              --
Net cash used by investing activities                                             (113,619)         (264,620)         (63,137)
                                                                                  ---------         ---------         --------
                                                                                                   (Continued)
</TABLE>


<PAGE>
<TABLE>
<CAPTION>
 Years ended September 30,
(in thousands)                                                                           1995              1994             1993
                                                                                         ----              ----             ----
<S>                                                                                    <C>                <C>               <C>
Financing Activities:
         Net increase (decrease) in passbook, NOW and Money Market accou               (55,609)            8,699           18,761
         Net increase (decrease) in certificates of deposit                             58,531           (38,836)           1,554
         Assumption of deposits and liabilities of acquired banks                           --           275,986            8,198
         Borrowings under Federal Home Loan Bank advances                              195,875            53,275           10,000
         Principal payments under Federal Home Loan Bank advances                     (154,500)          (37,000)              --
         Net increase (decrease) in borrowed money                                      74,873             7,065           (1,074)
         Net decrease in advance payments by borrowers for taxes and insurance             (24)             (311)            (259)
         Proceeds from exercise of stock options and dividends reinvested                  873             1,052              914
         Payment of fractional shares from stock dividend                                   (8)               --               (9)
         Proceeds from common stock offering                                            16,657                --               --
         Cash dividends                                                                 (3,627)           (2,355)          (1,910)
                                                                                       -------           -------          -------
Net cash provided by financing activities                                              133,041           267,575           36,175
                                                                                       -------           -------           ------
Increase (decrease) in cash and cash equivalents                                        38,655             2,694          (11,174)
Cash and cash equivalents at beginning of period                                        24,652            21,958           33,132
                                                                                        ------            ------           ------
Cash and cash equivalents at end of period                                          $   63,307         $  24,652         $ 21,958
                                                                                    ==========         =========         ========
Non-cash investing activities:
         Transfer of investment securities to investment
                 securities available for sale                                      $   53,124         $     --          $     --
         Transfer of mortgage-backed securities to
                 mortgage-backed securities available for sale                          18,529               --                --
         Securitization of loans into mortgage-backed securities available for sale     69,455               --                --
         Securitization of loans into trading mortgage-backed securities                83,909               --                --
         Securities purchased but not yet settled                                       20,216               --                --
         Transfers of loans to foreclosed real estate                                    2,223            3,130             3,419
                                                                                         =====            =====             =====
Supplemental cash flow information:
         Interest paid                                                              $   42,146         $ 29,159          $ 27,788
         Income taxes paid                                                          $    8,690         $  6,078          $  5,520
</TABLE>


Notes to Consolidated Financial Statements

1. Accounting Policies

Principles of Consolidation

Eagle  Financial  Corp.  (the "Company") is the savings bank holding company for
Eagle   Federal   Savings   Bank   ("Eagle   Federal"   or   the   "Bank"),    a
federally-chartered  savings bank. Prior to January 1, 1993, the Company had two
bank  subsidiaries,  Bristol  Federal Savings Bank and First Federal Savings and
Loan  Association  of  Torrington.  Effective  January  1,  1993,  the two  bank
subsidiaries were combined into one subsidiary,  Eagle Federal Savings Bank. All
significant intercompany balances and transactions have been eliminated.

Basis of Financial Statement Presentation

The  financial  statements  have been  prepared  in  accordance  with  generally
accepted  accounting   principles.   In  preparing  the  financial   statements,
management  is  required  to make  estimates  and  assumptions  that  affect the
reported  amounts of assets and  liabilities as of the date of the balance sheet
and revenues and expenses for the period. Actual results could differ from those
estimates.

Material estimates that are particularly  susceptible to change in the near term
relate to the  determination  of the allowance for loan losses and the valuation
of real estate owned. In connection with the  determination of the allowance for
loan  losses  and  the  valuation  of  real  estate  owned,  management  obtains
independent appraisals for significant properties.

While  management  uses available  information to recognize  losses on loans and
real estate  owned,  future  additions to the  allowance or  write-downs  may be
necessary based on changes in economic conditions,  particularly in Connecticut.
In  addition,  various  regulatory  agencies,  as  an  integral  part  of  their
examination  process,  periodically  review the Bank's 


<PAGE>
allowance  for loan losses and value of real estate  owned.  Such  agencies  may
require the Bank to recognize additions to the allowance or write-downs based on
their  judgment  of  information   available  to  them  at  the  time  of  their
examination.

Investment and Mortgage-Backed Securities

As of October 1, 1994,  the Company  adopted  Statement of Financial  Accounting
Standards  ("SFAS") No. 115,  "Accounting  for Certain  Investments  in Debt and
Equity  Securities." SFAS No. 115 requires the classification of securities into
one of three  categories;  trading,  available  for sale,  and held to maturity.
Securities  for which  management  has the  positive  intent and ability to hold
until  maturity  are  classified  as held to  maturity  and are carried at cost,
adjusted  for  amortization  of  premiums  andaccretion  of  discounts  over the
estimated  terms of the  securities  utilizing  a  method  the  result  of which
approximates a level yield.  Securities that  management  intends to hold for an
indefinite  period of time are  classified as available for sale and are carried
at fair value with unrealized  gains or losses reported as a separate  component
of shareholders'  equity, net of income taxes.  Included in securities available
for sale are securities  created through the securitization of loans held in the
Bank's  loan  portfolio.  Securities  classified  as trading are carried at fair
value with unrealized  gains and losses  included in income.  The Company has no
securities classified as trading as of September 30, 1995. All marketable equity
securities and mutual funds are classified as available for sale.

Prior to 1995,  marketable equity securities and mutual funds were classified as
available  for sale since they have no stated  maturity  and were carried at the
lower of aggregate cost or market value. A valuation  allowance was  established
and charged to  shareholders'  equity for the amount that the  aggregate  market
value of the  available  for sale  securities  portfolio  was less than the book
value of the  portfolio.  Other  securities  were stated at cost,  adjusted  for
amortization  of premiums and accretion of discounts over the estimated terms of
the  securities  utilizing  a method  the result of which  approximates  a level
yield.

Upon adoption of SFAS No. 115, $71.7 million of investment  and  mortgage-backed
securities  were  classified  as  available  for sale which  resulted in the net
unrealized  loss on these  securities  of $1.0  million,  net of an  income  tax
benefit of $358,000,  being shown as a reduction to shareholders'  equity. As of
September 30, 1995, the investment and mortgage-backed  securities classified as
available for sale resulted in a net unrealized gain of $265,000,  net of income
tax expense of $180,000,  a change of $1.3  million from the result  reported at
adoption.

Gains or losses on the sale of investment  and  mortgage-backed  securities  are
computed by the specific identification method.  Unrealized losses on investment
securities that are determined to be other than temporary are charged to income.

Revenue Recognition

Interest on loans is accrued and  credited  to income  based upon the  principal
amount  outstanding.  The accrual of interest  income is generally  discontinued
when a loan becomes 90 days past due as to principal or interest. Management may
elect to  continue  the  accrual of interest  when the  estimated  fair value of
collateral is sufficient to cover the principal balance and accrued interest.

Net premiums on loans purchased are recognized in interest income over the lives
of the loans using a method the result of which approximates a level yield.

Loan origination fees and certain direct loan origination costs are deferred and
the net amount  amortized as an adjustment  to the related  loan's yield using a
method the result of which  approximates a level yield. The Company is generally
amortizing  these  amounts  over  the  contractual  life of the  related  loans.
Amortization  of deferred  amounts is suspended when a loan becomes  non-accrual
and does not begin again until the loan is returned to accrual status.

Loans Held for Sale

First  mortgage  loans held for sale in the secondary  market are carried at the
lower of aggregate cost or market value.  Management  estimates the market value
of its portfolio  held for sale based on  outstanding  investor  commitments  or
current  investor  yield  requirements,  whichever  is  more  readily  apparent.
Securitization  of loans  held  for sale  result  in the  classification  of the
resultant securities as trading securities.

<PAGE>
Allowance for Loan Losses

The  allowance for loan losses is  maintained  at a level  believed  adequate by
management  to  absorb  probable  losses  in the  loan  portfolio.  Management's
determination  of the adequacy of the allowance is based on an evaluation of the
portfolio,  past loan loss  experience,  current  economic  conditions,  volume,
growth and composition of the loan portfolio,  and other relevant  factors.  The
allowance  for loan  losses is  increased  through  provisions  for loan  losses
charged against income.  Loans are charged against the allowance when management
has concluded the  collectibility  of loan principal is unlikely.  Recoveries of
amounts previously charged off are credited to the allowance.

Premises and Equipment

Premises  and  equipment  are  carried  at cost  less  accumulated  depreciation
computed  generally  by the  straight-line  method at rates  based on  estimated
useful  lives.   Amortization  of  leasehold   improvements  is  computed  on  a
straight-line  basis over the terms of related  leases or the  estimated  useful
lives, whichever is shorter.

Real Estate Owned

Real  estate  owned is  composed  of  properties  acquired  through  foreclosure
proceedings,  acceptance of a deed in lieu of foreclosure,  or loans  designated
in-substance  foreclosed real estate. The Bank considers a property in-substance
foreclosed  when it is  determined  that a borrower has little or no equity in a
property  collateralizing  a loan,  proceeds  for  repayment  of the loan can be
expected to come only from the  operation or sale of the  collateral,  and it is
doubtful that the equity can be rebuilt in the foreseeable  future.  At the time
these properties are foreclosed or are designated  in-substance  foreclosed real
estate,  they are recorded at the lower of cost or fair value less selling costs
through a direct charge  against the allowance for loan losses.  Losses in value
subsequent  to  foreclosure  or  in-substance  foreclosure   classification  are
recorded as a provision (charge) against income.  Gains and losses from the sale
of real estate owned is recorded in income when realized.

Goodwill and Identifiable Intangibles

Because of the earning power or other special  values of certain  acquired banks
or bank  branches,  the  Company  paid  amounts  in excess of fair value of core
deposits  assumed and tangible  assets  purchased.  Generally,  such amounts are
being  amortized by  systematic  charges to income over a period no greater than
the  estimated  remaining  life of the  assets  acquired  or not  exceeding  the
estimated average remaining life of the existing deposit base assumed (primarily
for periods from 6 to 15 years).  On an ongoing basis,  management  assesses the
recoverability  of the  intangible  assets.  If an assessment of the  intangible
asset indicates that its' recoverability is impaired,  a charge to the statement
of income is recorded for the amount of impairment.

Loan Servicing Rights

Loan  servicing  fees earned from the servicing of loans for others are recorded
as income when received.  Acquisition  costs of purchased loan servicing  rights
are amortized  over the  estimated  period of servicing  revenue.  The purchased
servicing  right is evaluated  periodically  for  recoverability  and should the
evaluation indicate that  recoverability is impaired,  a charge to the statement
of income is recorded for the amount of impairment.

Income Taxes

The company files consolidated state and federal income tax returns.

In February 1992, the Financial  Accounting Standards Board ("FASB") issued SFAS
No. 109,  "Accounting  for Income Taxes." This Statement  required a change from
the deferred  method of  accounting  for income taxes to the asset and liability
method of accounting for income taxes.  Under the asset and liability  method of
this  Statement,  deferred 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
No.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.
The Company  adopted SFAS No.109 on October 1, 1993 and has reported the benefit
of the  cumulative  effect of $1,273,000 in the statement of income for the year
ended September 30, 1994.

<PAGE>
Prior to adoption of SFAS No.109,  the Company recognized income taxes under the
deferred  method of APB Opinion 11.  Items of income and expense  recognized  in
different  time  periods for  financial  reporting  purposes and for purposes of
computing income taxes currently payable gave rise to deferred income taxes.

Cash Flows

Cash  and  cash  equivalents  include  cash  and  amounts  due  from  depository
institutions and interest-bearing deposits.

Net Income Per Share

Net income per share is computed by dividing net income by the  weighted-average
common shares and common stock equivalents, if dilutive,  outstanding during the
year  based  on the  treasury  stock  method.  Weighted  average  common  shares
outstanding  used to  calculate  primary  earnings  per  share  were  4,560,104,
3,551,488 and 3,441,042 in 1995, 1994 and 1993,  respectively.  Weighted average
common shares  outstanding  used to calculate  fully diluted  earnings per share
were 4,614,057,  3,575,733 and 3,471,685 in 1995,  1994 and 1993,  respectively.
All share data for all periods  prior to September  30, 1995 have been  adjusted
retroactively  to give effect to a 10% stock dividend to common  shareholders of
record on February 15, 1995.

Reclassification

Certain  1994 and 1993  amounts  have been  reclassified  to conform to the 1995
presentation for comparative purposes.  Such  reclassifications had no effect on
net income.

2. Acquisition

On June 10, 1994,  Eagle Federal acquired certain assets and assumed all insured
deposits of The Bank of Hartford from the Federal Deposit Insurance  Corporation
("FDIC").  The  acquisition  has been  accounted  for by the purchase  method of
accounting and,  accordingly,  the assets acquired and liabilities  assumed were
recorded  based  on  estimated  fair  values  at the  date of  acquisition.  The
estimated fair values of assets acquired and liabilities  assumed at the date of
acquisition are summarized as follows:  

(in thousands) 
Cash and amounts due from banks                            $ 4,933  
Interest-bearing  deposits                                  25,503 
Investment and  mortgage-backed securities                  72,667 
Loans                                                       80,776  
Allowance for loan losses                                   (3,500) 
Other assets                                                 2,330  
Core  deposit  and other  intangibles                       11,276  
Deposits  (272,752)  Other liabilities                      (3,234)
                                                           -------- 
Cash received or receivable from FDIC                      $82,001
                                                           ========

The  operating  results  of  this  acquisition  are  included  in the  Company's
statement of income from the date of acquisition.

In  connection  with the  acquisition,  the  Company  completed  a common  stock
offering  which  resulted in the sale of 862,310  shares at a price of $20.75 in
November  1994.  Net proceeds to the Company were  approximately  $16.7  million
after deducting the underwriting  discount and offering expenses.  Substantially
all of the net proceeds  received  were  contributed  to the Bank as  additional
capital.

<PAGE>
3. Investment Securities

The aggregate carrying amounts and market values of investment securities are as
follows:
<TABLE>
<CAPTION>

                                                                                                        Gross          Gross
                                                                 Amortized         Unrealized         Unrealized       Market
(in thousands)                                                      Cost              Gains            Losses          Value
September 30, 1995:                                                 ----              -----             ------          -----

<S>                                                               <C>                  <C>            <C>              <C>
Investment securities held to maturity:
         U. S. Government agency obligations                      $  1,500             $   2          $    --          $  1,502
         Collateralized mortgage obligations                        40,493               325              916            39,902
         Corporate and other securities                                976                65               --             1,041
                                                                  --------             -----            -----           -------
            Total                                                 $ 42,969              $392          $   916           $42,445
                                                                  ========             =====            =====           =======
Investment securities available for sale:
         U. S. Treasury securities                                $  6,303             $  22          $    --          $  6,325
         U. S. Government agency obligations                        20,478                28                5            20,501
         Collateralized mortgage obligations                        12,925                --               95            12,830
         Corporate and other securities                             12,296                31              302            12,025
         Mutual funds                                               15,309                --              344            14,965
                                                                  --------             -----            -----           -------
            Total                                                  $67,311             $  81          $   746           $66,646
                                                                  ========             =====            =====           =======
September 30, 1994:
Investment securities:
         U.S. Treasury securities                                 $ 12,834             $   3          $    38          $ 12,799
         U.S. Government agency obligations                         14,018                10              157            13,871
         Collateralized mortgage obligations                        47,357                32            1,398            45,991
         Corporate and other securities                             23,040                18              491            22,567
                                                                  --------             -----            -----           -------
            Total                                                 $ 97,249             $  63          $ 2,084          $ 95,228
                                                                  ========             =====            =====          ========
Securities available for sale:
         Mutual funds                                             $ 17,599             $  --          $   781          $ 16,818
         Equity securities                                              16               102               --               118
                                                                  --------             -----            -----           -------
            Total                                                 $ 17,615             $ 102          $   781          $ 16,936
                                                                  ========             =====            =====          ========
</TABLE>
The amortized cost and market value of debt securities at September 30, 1995, by
contractual  maturity,  are shown below.  Expected  maturities  will differ from
contractual  maturities  because  issuers  may have the  right to call or prepay
obligations with or without call or prepayment penalties.
<TABLE>
<CAPTION>
                                                                 Held to Maturity                     Available for Sale
                                                          Amortized            Market             Amortized          Market
(in thousands)                                              Cost                Value                Cost             Value
                                                            ----                -----                ----             -----
<S>                                                      <C>                 <C>                   <C>              <C>    
Due in one year or less                                  $    --             $    --               $11,616          $11,651
Due after one year through five years                      3,017               3,015                13,197           13,195
Due after five years through ten years                       891                 956                    --               --
Due after ten years                                       39,061              38,474                27,189           26,835
                                                          ------              ------                ------           ------
                                                         $42,969             $42,445               $52,002          $51,681
                                                         =======             =======               =======          =======
</TABLE>

There  were no debt  securities  sold in 1995 or  1994.  Proceeds  from  sale of
investments in debt securities  were $4,032,000 in 1993.  Gross gains of $38,000
and were  realized  on the 1993 sales.  No losses were  realized on the sales in
1993.

Proceeds  from  sales  of  securities  available  for  sale  were  $2,210,000  ,
$2,800,000 and $7,998,000 in 1995, 1994 and 1993,  respectively.  Gross realized
gains on sales of securities  available for sale were $89,000, $0 and $15,000 in
1995, 1994 and 1993, respectively. Gross realized losses on securities available
for sale were $194,000, $0 and $1,000 in 1995, 1994 and 1993, respectively.

<PAGE>
Investment  securities  with a book  value of  $1,319,000  and  $3,300,000  were
pledged as collateral to secure public  deposits at September 30, 1995 and 1994,
respectively.

As required by the Federal  Home Loan Bank,  the Bank must hold FHLB stock equal
to at least 5% of outstanding advances. As September 30, 1995 and 1994, the Bank
was in compliance with the Federal Home Loan Bank stock requirement.

4. Mortgage-backed Securities

The aggregate carrying amounts and market values of  mortgage-backed  securities
are as follows:
<TABLE>
<CAPTION>

                                                               Gross             Gross
                                         Amortized        Unrealized        Unrealized            Market
(in thousands)                                Cost              Gain              Loss             Value
                                              ----              ----              ----             -----
September 30, 1995:
<S>                                       <C>                 <C>              <C>              <C>    
Held to maturity:
         FHLMC                            $ 70,878            $1,655           $   --           $72,533
         FNMA                               11,750               103               56            11,797
         GNMA                                  388                31               --               419
         Other                                 116                --                4               112
                                               ---                --                -               ---
           Total                          $ 83,132            $1,789           $   60          $ 84,861
                                          ========            ======           ======           =======

Available for sale:
         FHLMC                            $147,281            $1,513           $  310          $148,484
         FNMA                               61,233               250              402            61,081
         GNMA                                7,034                27               --             7,061
         Other                               2,672                32               --             2,704
                                             -----                --               --             -----
          Total                           $218,220            $1,822           $  712          $219,330
                                          ========            ======           ======          ========

September 30, 1994:
         FHLMC                           $  53,382          $     20           $  855         $  52,547
         FNMA                               14,712                --              659            14,053
         GNMA                                  470                24                7               487
         Other                                 142                --                5               137
                                               ---                --                -               ---
           Total                         $  68,706          $     44           $1,526         $  67,224
                                         =========          ========           ======         =========
</TABLE>



Mortgage-backed  securities primarily includes participation certificates issued
by the Government National Mortgage Association ("GNMA"),  the Federal Home Loan
Mortgage  Corporation  ("FHLMC") and the Federal National  Mortgage  Association
("FNMA").

Proceeds from sales of mortgage-backed  securities classified available for sale
were  $11,164,000 in 1995. Gross realized gains were $308,000 and gross realized
losses were $152,000.  There were no sales of mortgage-backed  securities during
1994 or 1993.

Proceeds  from sales of  mortgage-backed  securities  classified as trading were
$83.9 million with no resulting  realized gain or loss.  These  securities  were
created from  securitized  loans that had been classified as held for sale prior
to securitization.

During 1995, the Company sold a mortgage-backed  security  classified as held to
maturity  resulting in proceeds of $4.0 million and a realized  loss of $10,000.
The security was sold due to the discovery of a broker error in identifying  the
security's  repricing  characteristics  when  purchased.  The security's  actual
repricing characteristics did not match the asset/liability  parameters outlined
by the Company and, as a result, the security was repurchased by the broker.
<PAGE>
5. Loans

Loans consisted of the following:
<TABLE>
<CAPTION>


                                                                        September 30,
                                                               1995              1994
 (in thousands)                                                ----              ----
Real estate mortgage loans:
<S>                                                         <C>              <C>     
         Residential-- One-to-four family                   $603,729         $704,914
         Residential-- Multi-family                           16,694           17,513
         Residential-- Construction                           12,014            7,103
         Commercial real estate                               15,025           15,862
         Land                                                  6,804            6,551
                                                               -----            -----
                                                             654,266          751,943
                                                             -------          -------
Other loans:
         Home equity lines of credit                          34,510           38,246
         Second mortgages                                     21,751           21,734
         Commercial                                              592               --
         Consumer                                             10,864            9,249
                                                              ------            -----
                                                              67,717           69,229
                                                              ------           ------
Unearned discounts and premiums                                  137              183
Deferred loan origination fees                                (1,118)          (2,339)
Allowance for loan losses                                     (7,457)          (8,311)
                                                              -------          -------
                                                             $713,545         $810,705
                                                             ========         ========
</TABLE>

During 1995,  the Company  securitized  approximately  $154.2 million of 30 year
fixed  rate  loans  into  FHLMC  mortgaged-backed   securities.   Of  the  total
securitized,  $83.9 million were sold  immediately upon  securitization  under a
forward  commitment.  This  transaction  resulted  in a  gain  of  approximately
$244,000 recorded in income. The securitization was completed inorder to improve
the asset/liability  position of the Bank by replacing the fixed rate loans with
adjustable rate mortgage-backed securities.

The Company sold $10 million of 30-year fixed rateloans to the Federal Home Loan
Mortgage  Corporation  in fiscal 1994.  This  transaction  resulted in a gain of
approximately $120,000.

At September 30, 1995,  1994 and 1993,  loans serviced for the benefit of others
approximated $234.8 million, $95.1 million and $11.8 million, respectively.


Changes in the allowance for loan losses were as follows:
<TABLE>
<CAPTION>
                                                                           Years ended September 30,
                                                            1995              1994              1993
(in thousands)                                              ----              ----              ----
<S>                                                      <C>               <C>                <C>   
Balance at beginning of year                             $ 8,311           $ 5,005            $4,011
Charge-offs                                               (2,476)           (1,506)             (958)
Recoveries                                                   122               112               244
Provision for loan losses                                  1,500             1,200             1,708
Allowance from acquired bank                                  --             3,500                --
                                                         -------           -------            ------
Balance at end of year                                   $ 7,457           $ 8,311            $5,005
                                                         =======           =======            ======
</TABLE>


Non-performing loans approximated $11.1 million and $8.0 million as of September
30, 1995 and 1994, respectively.  If these loans had been current, in accordance
with their original terms,  additional  interest income would have been recorded
in the amounts of $577,000 and $503,000 for 1995 and 1994, respectively.

The Company had $2,653,000 of  restructured  loans as of September 30, 1995 that
are not  included  as part of the  non-performing  loan total.  The  decision to
continue the accrual of interest on the  restructured  loans is based on several
factors,  including:  the borrowers meeting standard  underwriting criteria with
respect  to  debt  service  ability  and the
<PAGE>
continuation of current monthly  payments.  The gross interest income that would
have been recorded if the restructured loans had been current in accordance with
their  original  items was $93,000 for the year ended  September  30, 1995.  The
actual amount of interest  income  recognized on these loans was $62,000 for the
year ended  September 30, 1995.  The Company had no  outstanding  commitments to
lend additional  funds to borrowers with loans  classified as restructured as of
September 30, 1995.

6. Loans to Related Parties

The Bank has granted  loans to officers  and  directors of the Bank and to their
associates.  Related  party  loans are made on  substantially  the same terms as
those prevailing at the time for comparable transactions with unrelated persons,
except that prior to fiscal year 1991 officers and  directors  were granted a 1%
discount on the  interest  rate for mortgage  and  property  improvement  loans.
Management  believes  that these loans do not  involve  more than normal risk of
collectibility.

The aggregate  dollar  amount of loans to officers and  directors  (exclusive of
loans to any such persons which in the aggregate did not exceed  $60,000  during
the year) and the activity therein was as follows:
<TABLE>
<CAPTION>
                                                          Years ended September 30,
                                                             1995              1994
(in thousands)                                               ----              ----
<S>                                                         <C>               <C>   
Balance, beginning of year                                 $5,810            $3,854
New loans                                                   1,417             2,627
Repayments                                                   (962)             (671)
                                                           -------           --------
Balance, end of year                                       $6,265            $5,810
                                                           ========          ========
</TABLE>
7. Real Estate Owned

Real estate owned consisted of the following:

<TABLE>
<CAPTION>
                                                                   September 30,
(in thousands)                                                1995              1994
                                                              ----              ----
<S>                                                         <C>               <C>
Properties acquired through foreclosure                     $2,264            $3,820
In-substance foreclosure                                       353               955
                                                           -------           --------
                                                             2,617             4,775
Valuation allowance                                           (178)             (465)
                                                           -------           --------
Total                                                       $2,439            $4,310
                                                           ========          ========
</TABLE>


The following summarizes the activity in the valuation allowance for real estate
owned:

<TABLE>
<CAPTION>
                                                       Years ended September 30,
                                              1995              1994              1993
(in thousands)                                ----              ----              ----
<S>                                        <C>              <C>                <C>  
Balance at beginning of year                 $ 465            $   35             $  40
Charge-offs                                   (620)             (245)             (292)
Provisions for losses                          333               675               287
                                             -----             -----             ------
Balance at end of year                       $ 178             $ 465             $  35
                                             =====             =====             ======
</TABLE>


The net cost of real estate owned operations was as follows:
<TABLE>
<CAPTION>
                                                                        Years ended September 30,
                                                                   1995              1994              1993
(in thousands)                                                     ----              ----              ----
<S>                                                               <C>              <C>                <C>   
Net loss (gain) from sales                                        $(125)           $   18             $ (48)
Provisions for losses                                               333               675               287
Expenses of holding real estate owned, net of rental income         536               667               738
                                                                  -----            ------              -----
Total                                                             $ 744            $1,360              $977
                                                                  =====            ======              =====
</TABLE>

<PAGE>
8. Premises and Equipment

The following is a summary of the premises and equipment accounts:

                                                              September 30,
 in thousands)                                           1995             1994
                                                         ----             ----
Land                                                  $   690          $   688
Premises and leasehold improvements                     6,939            6,887
Furniture, fixtures and equipment                       5,835            4,495
                                                        -----            -----
                                                       13,464           12,070
Less accumulated depreciation and amortization         (5,398)          (4,815)
                                                      -------           -------
                                                      $ 8,066          $ 7,255
                                                      =======          =======

The Company leases office space and several branch office sites under  operating
lease  arrangements.  Certain  of the lease  arrangements  provide  for  renewal
options  and rental  escalation  clauses.  Rental  expense  for leased  branches
included in operating expenses was approximately $446,000, $470,000 and $352,000
for 1995, 1994 and 1993, respectively.

In 1992,  Bristol  Federal  Savings Bank entered into two lease  agreements  for
office space and a branch site with a director-related  corporation.  The leases
were for an initial term of five years and seven years,  respectively,  and have
renewal options which extend for an additional  five years.  Total lease expense
for the office space and branch site was $71,700,  $69,017 and $65,040 for 1995,
1994, and 1993, respectively.

The future minimum rental  commitments  for the leased  branches as of September
30, 1995 were as follows: (in thousands)
1996                                                                 $  377
1997                                                                    314
1998                                                                    165
1999                                                                    122
2000                                                                     97
thereafter                                                              307
                                                                     ------
                                                                     $1,382
                                                                     ======

9. Prepaid Expenses and Other Assets

A summary of prepaid expenses and other assets follows:

                                                            September 30,
(in thousands)                                          1995              1994
                                                        ----              ----
Core deposit intangibles                            $  2,527           $ 3,677
Goodwill                                               7,342             7,834
Mortgage servicing rights                                716               839
Deferred tax assets, net                               3,451             3,947
Due from FDIC, net                                        --             7,605
Prepaid expenses and other assets                      3,924             3,894
                                                     -------           -------
                                                     $17,960           $27,796
                                                     =======           =======

Intangible assets,  including core deposit  intangibles,  goodwill and purchased
mortgage  servicing  rights,  increased  significantly  in 1994  reflecting  the
additional  intangible  assets resulting from the Bank of Hartford  acquisition.
The amount due from the FDIC in 1994  represents net settlement  items from that
acquisition which were reimbursed by the FDIC in 1995.

<PAGE>
A summary of the activity of mortgage servicing rights was as follows:

                                                Years ended September 30,
(in thousands)                          1995              1994             1993
                                        ----              ----             ----
Balance at beginning of year            $839               $--              $--
Servicing from acquired bank              --               880               --
Amortization                            (123)              (41)              --
                                       -----              ----               --
Balance at end of year                 $ 716              $839              $--
                                       =====              ====              ===

The following table shows activity in goodwill and core deposit intangibles:
<TABLE>
<CAPTION>

                                                                                       Total Goodwill
                                                                       Core Deposit    & Core Deposit     Accumulated
(in thousands)                                          Goodwill       Intangibles       Intangibles     Amortization
                                                        --------       -----------       -----------     ------------
<S>                                                      <C>               <C>               <C>               <C>   
Balance at September 30, 1992                            $    --           $ 2,138           $ 2,138           $  413
Intangible assets acquired                                    --                98                98
Amortization of intangibles                                   --             (375)             (375)              375
                                                              --             -----             -----              ---
Balance at September 30, 1993                                 --             1,861             1,861              788
Intangible assets acquired                                 7,995             2,402            10,397
Amortization of intangibles                                (161)             (586)             (747)              747
                                                           -----             -----             -----              ---
Balance at September 30, 1994                              7,834             3,677            11,511            1,535
Amortization of intangibles                                (492)             (922)           (1,414)            1,414
Other adjustments                                             --             (228)             (228)
                                                              --             -----             -----
Balance at September 30, 1995                             $7,342            $2,527            $9,869           $2,949
                                                          ======            ======            ======           ======
</TABLE>

Other  adjustments  represent the  realization of tax benefits due to changes in
tax law related to amortization of intangibles.

10. Deposits

Deposit balances consisted of the following:
<TABLE>
<CAPTION>
September 30,
(in thousands)                                             1995                         1994
                                                           ----                         ----
                                                                      Weighted                        Weighted
                                                                      Average                          Average
                                                          Amount        Rate            Amount           Rate
                                                          ------        ----            ------   
<S>                                                    <C>              <C>          <C>                <C>         
Non interest-bearing                                   $  27,913         --%         $  22,101            --%
Passbook accounts                                        143,271        1.99           162,344          1.99
NOW accounts                                              80,625        1.04            76,111          1.05
Money market accounts                                    104,428        2.71           151,290          2.67
                                                         -------        ----           -------          ----
                                                         356,237        1.83           411,846          1.96
                                                         -------        ----           -------          ----
Certificate accounts with original maturities of:
         Six months or less                               57,383        4.64           107,722          3.27
         Over six months to one year                     178,098        5.69           110,928          3.77
         Over one year to two years                      145,895        5.57           113,970          4.73
         Over two years                                  214,138        6.09           204,363          5.85
                                                         -------        ----           -------          ----
                                                         595,514        5.70           536,983          4.59
                                                         -------        ----           -------          ----
                                                        $951,751        4.25          $948,829          3.45
                                                        ========        ====          ========          ====
</TABLE>


<PAGE>


Interest on deposits is summarized as follows:
                                               Years ended September 30,
(in thousands)                        1995              1994             1993
                                      ----              ----             ----
Passbook accounts                  $  2,992           $ 2,966         $  3,228
NOW accounts                            719               777            1,054
Money market accounts                 3,313             3,929            4,337
Certificate accounts                 29,425            19,976           19,341
                                     ------            ------           ------
                                    $36,449           $27,648          $27,960
                                    =======           =======          =======

Interest forfeitures  resulting from early withdrawals from certificate accounts
are credited to interest on deposits.  Interest forfeitures reducing the cost of
interest on deposits  amounted to $198,000,  $95,000 and $91,000 for 1995,  1994
and 1993, respectively.

The total amount of time deposit  accounts of $100,000 or more was $56.1 million
at September 30, 1995.

The  following  table sets forth the  maturities  of time  deposit  accounts  at
September 30, 1995: (in thousands)
Under one year                                             $235,528
Between one year and two years                               79,616
Between two years and three years                            65,016
Between three years and four years                           30,816
Between four years and five years                            37,775
More than five years                                        146,763
                                                            -------
                                                           $595,514
                                                           ========

11. Federal Home Loan Bank Advances and Borrowed Money

Federal Home Loan Bank  ("FHLB")  advances and borrowed  money  consisted of the
following:

                                                           September 30,
(in thousands)                                        1995              1994
                                                      ----              ----
Federal Home Loan Bank advances:
         Due October 1994 - 5.04%                 $     --          $  8,125
         Due December 1994 - 5.12%                      --               850
         Due March 1995 - 6.07%                         --             2,300
         Due October 1995 - 5.93%                   15,400                --
         Due November 1995 - 6.11%                  10,100                --
         Due December 1995 - 5.98%                     450                --
         Due January 1996 - 5.92%                   16,500                --
         Due March 1996 - 5.74%                      5,700             1,500
         Due April 1996 - 8.10%                        500               500
         Due August 1996 - 4.52%                     5,000             5,000
         Due November 1996 - 7.12%                   3,000                --
         Due March 1997 - 5.48%                      3,000             3,000
         Due November 1997 - 7.52%                   3,000                --
         Due August 1998 - 5.19%                     5,000             5,000
         Due March 1999 - 6.10%                      2,000             2,000
         Due March 2000 - 6.48%                      1,000             1,000
         Due March 2001 - 6.83%                      1,500             1,500
         Due September 2001 - 8.20%                  1,000             1,000
                                                     -----             -----
                                                   $73,150           $31,775
                                                   =======           =======


<PAGE>
Borrowed money:
   Reverse repurchase agreements:
       Due October 1994 - 5.09%                  $      --            $7,350
       Due October 1995 - 5.90%                      7,350
       Due November 1995 - 5.86%                    25,080                --
       Due December 1995 - 5.92%                    26,295                --
       Due January 1996 - 5.89%                     13,498                --
       Due June 1996 - 5.84%                        10,000                --
                                                    ------                --
                                                    82,223             7,350
                                                    ------             -----
Employee Stock Ownership Plan debt:
      1987 Borrowing - 7.22% and 6.39% at 
          September 30, 1995 and 1994, respectively     17               146
      1992 Borrowing - 9.00% and 8.00% at 
          September 30, 1995 and 1994, respectively     77               321
                                                        --               ---
                                                        94               467
                                                        --               ---
                                                   $82,317            $7,817
                                                   =======            ======

The weighted  average interest rate at September 30, 1995 and 1994 was 5.96% and
5.44%  respectively  on FHLB  advances,  and 5.89% and 5.20%,  respectively,  on
borrowed money.

The entire  amount of reverse  repurchase  agreements  at September  30, 1995 of
$82,223,000  represents  agreements  to  repurchase  the  same  securities.  The
securities  collateralizing the reverse repurchase  agreements,  which are being
held by the counterparty to the agreement, consisted of the following:


                                 Amortized    Accrued   Market
(in thousands)                        Cost   Interest    Value
                                   -------   -------   -------
FHLMC mortgage-backed securities   $62,092   $   748   $62,858
FNMA mortgage-backed securities     18,376       100    18,098
GNMA mortgage-backed securities      1,524         9     1,530
U.S. Treasury notes                  4,150        64     4,164
FHLMC debenture                      2,088        67     2,092
                                   -------   -------   -------
                                  $88,230       $988   $88,742
                                             =======   =======

The maximum  amount of  outstanding  repurchase  agreements at any month end was
$84.2 million and $7.4 million for the years ended  September 30, 1995 and 1994,
respectively.  The average amount of outstanding  reverse repurchase  agreements
for the years  ended  September  30,  1995 and 1994 was $44.5  million  and $2.6
million, respectively.

In  accordance  with an  agreement  with the  Federal  Home  Loan Bank of Boston
("FHLB"),  the Bank is required to maintain qualified collateral,  as defined in
the FHLB  Statement  of Credit  Policy,  free and clear of  liens,  pledges  and
encumbrances,  as  collateral  for the  advances.  The FHLB  Statement of Credit
Policy  grants  members  the  ability to borrow up to the value of the  member's
qualified collateral that has not been pledged to outside sources. Members whose
total indebtedness,  including  borrowings from outside sources,  exceeds 30% of
assets are required to list and segregate  collateral in a sufficient  amount to
cover the amount of  advances  outstanding.  Advances  are secured by the Bank's
investment  in FHLB  stock  and a  blanket  security  agreement.  The Bank has a
capacity to borrow an  additional  $582.1  million in  advances  from FHLB as of
September 30, 1995. The Bank has a preapproved line up to 2% of total assets.

In connection  with its purchase of the Company's  common stock during 1987, the
Employee Stock Ownership Plan (the "Plan") borrowed $1,163,000 under a term note
maturing in 1997 with interest due  quarterly at 82.5% of the lender's  floating
prime rate. In 1991, the Plan borrowed $759,000 to purchase additional shares of
the Company's  common stock under a term note maturing in 1997 with interest due
quarterly  at the lender's  floating  prime rate plus .25%.  Principal  payments
ranging from $129,000 to $247,000 are due annually on March 31 until 1997 on the
outstanding borrowings. A total of 7,509 unallocated shares in the Plan Trust at
September 30, 1995 have been pledged as collateral in conjunction  with the Plan
borrowings.  The  Company  reflects  the Plan  debt as  borrowed  money and as a
reduction of shareholders' equity.
<PAGE>
12. Income Taxes

As  discussed  in note  1,  the  Company  has  adopted  Statement  of  Financial
Accounting  Standards  No. 109,  "Accounting  for Income Taxes" as of October 1,
1993. The cumulative  affect of this change in accounting for income taxes was a
benefit of $1,273,000  and is a component of the amount shown as the  cumulative
effect of accounting  changes in the statement of income for fiscal 1994.  Prior
years'  financial  statements  have not been restated to apply the provisions of
SFAS No.109.

Charges for income taxes in the Consolidated  Statements of Income comprised the
following:

                           Years ended September 30,
(in thousands)        1995          1994              1993
                      ----          ----              ----
Current:
         Federal   $ 5,540         $ 4,968          $ 4,169
         State       1,831           1,708            1,691
                   -------         -------          -------
                     7,371           6,676            5,860
                   -------         -------          -------
Deferred:

         Federal       212            (998)           (116)
         State         104            (325)           (107)
                   -------         -------          -------
                       316          (1,323)           (223)
                   -------         -------          -------
Total:

         Federal     5,752           3,970            4,053
         State       1,935           1,383            1,584
                   -------         -------          -------
                   $ 7,687         $ 5,353           $5,637
                   =======         =======          =======

The  actual  income  tax  expense  for  1995,  1994  and 1993  differs  from the
"expected"  income tax expense for those years  (computed  by applying  the U.S.
federal  statutory  corporate  tax rate of 35%, 35%, and 34%,  respectively)  as
follows:
<TABLE>
<CAPTION>

                                                                                      Years ended September 30,
(in thousands)                                                                1995              1994             1993
                                                                              ----              ----             ----
<S>                                                                         <C>               <C>              <C>   
Expected income tax on income before income taxes                           $6,531            $4,532           $4,008
Increase (decrease) in income taxes resulting from:

         Bad debt deduction                                                     --               --               410
         State income taxes, net of federal income tax benefit               1,258              898             1,045
         Loss (gain) on sale of real estate owned                               --               --              (16)
         Other, net                                                           (102)             (77)              190
                                                                             -----             ----               ---
                                                                            $7,687           $5,353            $5,637
                                                                            ======            =====           =======
</TABLE>

<PAGE>

The tax effects of temporary  differences that give rise to significant portions
of the deferred tax assets and deferred tax  liabilities  at September  30, 1995
and 1994 are presented below:
<TABLE>
<CAPTION>

                                                                                                   September 30,
(in thousands)                                                                                 1995              1994
                                                                                               ----              ----
<S>                                                                                         <C>              <C>     
Deferred tax assets:
         Deferred loan fees                                                                 $    462         $    960
         Post-retirement benefits                                                              1,006              948
         Deferred compensation                                                                   428              656
         Loans receivable, principally due to
                                  allowance for loan losses                                    2,738            3,545
         Intangibles                                                                             700              479
         Other miscellaneous                                                                     466               31
                                                                                                 ---               --
         Total gross deferred assets                                                           5,800            6,619
                                                                                               -----            -----
Deferred tax liabilities:

         Premises and equipment, principally due

                                  to differences in depreciation                              (1,156)            (842)
         Tax discount on acquired loans                                                       (1,013)          (1,830)
         Unrealized gain on securities available
                                  for sale                                                      (180)               --
                                                                                              ------           -------
Total gross deferred tax liabilities                                                          (2,349)          (2,672)
                                                                                             -------           -------
Net deferred tax asset                                                                       $ 3,451           $ 3,947
                                                                                             =======           =======
</TABLE>
The  valuation  allowance  for deferred tax assets as of September  30, 1995 and
1994 was $0.  There was no change in the  valuation  allowance  during the years
ended September 30, 1995 and 1994.

In order to fully  realize the net deferred tax asset,  the Company will need to
either  generate  tax losses to carryback to recover  taxes  previously  paid or
generate future taxable income.  Based upon the Company's historical and current
pre-tax  earnings,  management  believes  it is more  likely  than  not that the
Company will realize the net deferred tax asset.

Timing  differences  between the financial  statement  carrying  amounts and tax
bases of assets and  liabilities  that gave rise to significant  portions of the
deferred taxes (benefit) in 1993 related to the following:

                                            Year ended September 30,
(in thousands)                                       1993
                                                     -----
Accrual versus cash basis items                     $(205)
Loan origination fees                                 (27)
Other, net                                              9
                                                     -----
                                                    $(223)
                                                     =====

The Company has not  provided  deferred  income  taxes for the Bank's tax return
reserve for bad debts that arose in tax years  beginning  before  September  30,
1988  because  it is not  expected  that this  difference  will  reverse  in the
foreseeable future. The cumulative net amount of temporary difference related to
the reserve for bad debts for which  deferred  taxes have not been  provided was
approximately  $8.9 million at September  30, 1995. If the Company does not meet
the income tax  requirements  necessary  to permit it to claim a  percentage  of
taxable  income loan loss  deduction  in the  future,  the Bank,  under  certain
circumstances,  could incur a tax  liability  for the  previously  deducted  tax
return  loan  losses in the year in which such  requirements  are not met.  This
potential  liability  for which no deferred  income taxes have been provided was
approximately $3.7 million as of September 30, 1995.


<PAGE>

13. Stock Option Plans

At  September  30, 1995,  1994 and 1993,  733,171,  300,587 and 348,824  shares,
respectively,  were  reserved  for issuance in  connection  with  incentive  and
non-incentive  stock  option  plans for the benefit of  directors,  officers and
other full-time employees.

Under the Company's  stock option plans,  options have been granted for terms up
to ten years at not less than the fair value of the shares at the dates of grant
and are exercisable at date of grant.
<TABLE>
<CAPTION>

                                                    Shares under
                                                    stock option          Option price
                                                       plan                per share

<S>                                                  <C>        <C>                    <C>  
Outstanding and exercisable at September 30, 1990    264,623    $    6.36    --        10.46
         Granted                                      10,000         9.63
         Canceled                                     (3,967)        8.25
                                                                     ----
Outstanding and exercisable at September 30, 1991    270,656         6.36    --        10.46
         Exercised                                   (37,721)        6.36    --        10.13
         Granted                                      69,326        10.13    --        15.38
                                                                    ------------------------
Outstanding and exercisable at September 30, 1992    302,261         6.36    --        15.38
         Stock dividend                               30,226
         Exercised                                   (79,483)        5.78    --        13.98
         Granted                                      41,953        15.34    --        18.18
         Canceled                                        (10)
                                                                                       -----
Outstanding and exercisable at September 30, 1993    294,947         5.78    --        18.18
         Exercised                                   (48,226)        5.78    --        15.34
         Granted                                      46,750       19.375    --        23.00
                                                                   -------------------------
Outstanding and exercisable at September 30,1994     293,471         5.78    --        23.00
         Stock dividend                               29,347
         Exercised                                   (37,473)        5.25    --        18.41
         Granted                                     162,800        18.18
                                                                    ------------------------
Outstanding and exercisable at September 30, 1995    448,145    $    5.25    --        20.91
                                                                    ========================
</TABLE>

14. Restriction on Subsidiary Dividends

The  Company's  ability  to  pay  dividends  to  shareholders  is  substantially
dependent on funds received from the Bank.  Regulations governing the payment of
dividends  by  savings  institutions,  as set  forth  by the  Office  of  Thrift
Supervision  ("OTS"),  establish  three tiers of  institutions  for  purposes of
determining the level of dividends that can be paid. Under these rules, the Bank
is able to pay dividends in an amount equal to one-half of their surplus capital
at the beginning of the year plus all net income for the calendar  year. The OTS
regulations  permit  the  OTS  to  prohibit  capital  distributions  in  certain
circumstances.

The Bank is  required by the OTS to meet  minimum  capital  requirements,  which
include tangible capital, core capital and risk-based capital requirements.  The
Bank's actual  capital as reported to the OTS at September 30, 1995 exceeded all
three requirements.

15. Employee Benefit Plans

The Bank  maintains a  noncontributory  trusteed  defined  benefit  pension plan
through the Financial  Institutions  Retirement  Fund (the "Fund")  covering all
eligible  employees.  The plan is part of a multi-employer plan in which details
as to the Bank's  relative  positions are not readily  determinable.  Therefore,
information  relating  to the value of vested  and  nonvested  accumulated  plan
benefits  and  assumed  rates of return used in  determining  such values is not
disclosed.  Employer  contributions  to the  Fund in 1995,  1994  and 1993  were
$123,000, $394,000 and $172,000, respectively, and these amounts are expensed to
operations in the year  contributed.  The 1995  contribution  amount is net of a
one-time credit received from the Fund of $221,000.

<PAGE>
The Company  sponsors a leveraged  employee  stock  ownership plan ("ESOP") that
covers  substantially  all  full-time   employees.   The  Company  makes  annual
contributions  to the ESOP  equal to the  ESOP's  debt  service.  All  dividends
received by the ESOP are allocated to employees  accounts.  The ESOP shares were
initially pledged as collateral against the debt. As the debt is repaid,  shares
are released from  collateral  and allocated to active  employees,  based on the
proportion  of debt service paid during the year.  Accordingly,  the debt of the
ESOP is recorded as debt and the shares  pledged as collateral are reported as a
reduction of shareholders'  equity in the consolidated  balance sheets. The ESOP
shares were as follows:


                                     September 30,
                                   1995       1994

Allocated shares                 194,734   158,613
Shares released for allocation    35,369    26,055
Unreleased shares                  7,509    39,642
                                 -------   -------
Total ESOP shares                237,612   224,310
                                 =======   =======

A summary of the  components  of ESOP  contribution  expense by the  Company for
1995, 1994 and 1993 is as follows:

(in thousands)                        1995   1994   1993
                                      ----   ----   ----
Principal component                   $373   $285   $258
Interest component                      31     42     54
                                      ----   ----   ----
         Total contribution expense   $404   $327   $312
                                      ====   ====   ====

Effective in the first quarter of fiscal 1995, the Bank  established an employee
savings  plan under  Section 401 (k) of the  Internal  Revenue  Code.  Under the
savings  plan,  the Bank will  match  $0.25 for  every  $1.00 of the  employee's
contribution  which is not in excess of 4% of the employees total  compensation.
During 1995, the Bank recorded  expense in the amount of $41,000  related to the
savings plan.

Included in the fiscal 1994 results of operations is a one-time  pre-tax  charge
of $740,000 related to the retirement of two senior officers.

16. Other Postretirement Benefit Plans

In addition to the  Company's  defined  benefit  pension  plan,  Eagle  provides
medical and dental insurance programs to its retirees.  The retiree programs are
first available at age 60 with 25 years of service or at age 65 with 10 years of
service.  All covered  retirees are required to  contribute to the cost of their
coverage and the provisions may be changed at the discretion of the Company.

In fiscal 1994, the Company adopted Statement of Financial  Accounting  Standard
No.106, "Employers' Accounting for Postretirement Benefits Other Than Pensions",
and elected the immediate recognition of transition  obligation.  Upon adoption,
the Company  recognized the  accumulated  postretirement  benefit  obligation of
$2,194,000  which, net of an income tax benefit of $891,000,  decreased 1994 net
income by  $1,303,000  and is a component of the amount shown as the  cumulative
effect  of  accounting   changes  in  the  consolidated   statement  of  income.
Postretirement  benefit cost for prior years,  which were expensed as paid, were
not  restated.  The effect on 1994  expenses  is an  increase  of  approximately
$98,000. Under the prior method, expenses in 1993 were $44,000.

<PAGE>
The following  table sets forth the plans' funded status and amounts  recognized
in the Company's consolidated balance sheet:

                                                              September 30,
(in thousands)                                               1995       1994
                                                          -------     ------
Accumulated postretirement benefit obligation:
         Retirees                                         $  (967)   $  (544)
         Fully eligible active plan participants             (315)      (617)
         Other active plan participants                      (309)      (301)
                                                          -------     -------
         Accumulated postretirement benefit obligation     (1,591)    (1,462)
Plan assets at fair value                                    --            --
Accumulated postretirement benefit obligation in excess

         of plan assets                                    (1,591)    (1,462)
Unrecognized prior service cost                              (615)      (658)
Unrecognized net loss                                        (124)      (167)
                                                          -------     -------
Net postretirement benefit liability included in
         other liabilities                                $(2,330)   $(2,287)
                                                          =======     =======

Assumptions   used  in   determining   the   actuarial   present  value  of  the
postretirement benefit obligation are as follows: 

                                                             September 30,
                                                               1995  1994
                                                               ----  ----
       Discount rate                                           7.5%   8%
       Rate of increase on health care costs
                Initial                                        10%   13%
                Ultimate                                        6%    6%

The  resulting  net periodic  postretirement  benefit  expense  consisted of the
following components:
<TABLE>
<CAPTION>

                                                                 Years ended September 30,

(in thousands)                                                         1995     1994
                                                                      -----    -----
<S>                                                                   <C>      <C>  
Service cost-- benefits earned during the period                      $  32    $  56
Interest cost on accumulated postretirement benefit obligation          115      118
Actual return on plan assets                                             --       --
Net amortization                                                        (45)     (32)
                                                                      -----    -----
         Net postretirement benefit expense                           $ 102    $ 142
                                                                      =====    =====
</TABLE>

The  weighted-average  annual assumed rate of increase in the per capita cost of
covered benefits is 10% for 1995 and is assumed to decrease by 1% annually to 6%
in 2000 and remain at that level  thereafter.  This  health care cost trend rate
assumption  has a significant  effect on the amounts  reported.  To  illustrate,
increasing the assumed  health care cost trend rates by one percentage  point in
each year would increase the accumulated postretirement benefit obligation as of
September  30, 1995 by 10%, and the  aggregate of the service and interest  cost
components of net periodic postretirement benefit costs for 1995 by 11%.

<PAGE>
17. Commitments and Contingencies

The Company 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  Company  to credit  risk in excess of the amount
recognized in the balance sheet.

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

                                                                September 30,
(in thousands)                                                  1995      1994
                                                             -------   -------
Loan commitments:
         Approved loan commitments                           $15,821   $14,102
         Unadvanced portion of construction loans              9,856     7,026
         Unadvanced portion of home equity lines of credit    23,523    24,899
                                                             =======   =======

Loan  commitments  to extend credit are agreements to lend to a customer as long
as there is no violation of any  condition  established  in the  contract.  Loan
commitments  generally have fixed expiration dates or other termination  clauses
and  may  require  payment  of a fee.  The  Company  evaluates  each  customer's
creditworthiness  on a case-by-case  basis. The amount of collateral obtained if
deemed   necessary  by  the  Company  upon  extension  of  credit  is  based  on
management's credit evaluation of the counterparty. Collateral held is primarily
residential  property.  Interest  rates on approved  loan  commitments  and home
equity lines of credit are a combination  of fixed and variable.  Interest rates
on unadvanced  portions of  construction  loans are fixed rates which  generally
mature within eighteen months.

Commitments  outstanding  at September 30, 1995 consist of adjustable  and fixed
rate mortgages of $7,281,000 and $8,540,000 respectively,  at rates ranging from
5.75% to 9.00%.  Commitments  outstanding  at  September  30,  1994  consist  of
adjustable and fixed rate mortgages of $13,100,000 and $1,002,000, respectively,
at rates ranging from 4.25% to 9.25%.  Commitments to originate  loans generally
expire within 60 days.

18. Significant Group Concentrations of Credit Risk

The Company primarily grants residential and consumer loans to customers located
within its primary market area in the State of Connecticut.  The majority of the
Company's loan portfolio is comprised of residential mortgages. At September 30,
1995,  residential  mortgage loans,  including  residential  construction loans,
totaled $632  million,  excluding  off-balance-sheet  items.  All such loans are
collateralized  by  real  estate,  of  which  approximately  96% is  located  in
Connecticut.

19. Fair Value of Financial Investments

The Company is required to provide  supplemental  financial  disclosures  on the
estimated fair value of it's financial  instruments in accordance  with SFAS No.
107, Disclosures about Fair Value Instruments.  Financial instruments as defined
in SFAS No.107 include cash and cash  equivalents,  mortgage-backed  securities,
loans,  deposits,  borrowings and certain  off-balance sheet items. Other assets
that are not  considered  financial  instruments  under SFAS No.107 are excluded
from  fair  value  disclosures  such as  real  estate  owned  and  premises  and
equipment.
<PAGE>

Fair  value  estimates  are made at a  specific  point in time  based on  market
information,  where available,  or other more subjective information if a market
for the  financial  instrument  does  not  exist.  These  estimates  incorporate
assumptions  and  other  matters  of  judgement  and may not  reflect  the  true
financial  impact that could  result  from  selling  the entire  portfolio  of a
financial  instrument  on one date,  including  any income tax  consequences.The
following table presents fair value information on the Company's  investment and
mortgage-backed security portfolios:


                                                September 30,
(in thousands)                           1995                   1994
                                         ----                   ----
                                       Estimated              Estimated
                             Carrying    Fair      Carrying     Fair
                              Amount     Value      Amount      Value

Investment Securities        $109,615   $109,091   $114,185   $112,164
Mortgage-backed Securities    302,462    304,191     68,706     67,224
                             --------   --------   --------   --------
         Total               $412,077   $413,282   $182,891   $179,388
                             ========   ========   ========   ========

The  following  table  represents  fair value  information  for the Bank's  loan
portfolio:


                                                    September 30,
(in thousands)                                           1995

                                                 Allowance
                                      Principal   and Other  Carrying  Estimated
                                        Value    Adjustments  Amount  Fair Value

Real estate mortgage loans             $654,266   $  7,548   $646,718   $643,241
Consumer and commercial loans            67,717        890     66,827     67,522
                                       --------   --------   --------   --------
         Total                         $721,983   $  8,438   $713,545   $710,763
                                       ========   ========   ========   ========

                                                    September 30,
(in thousands)                                           1994

                                                Allowance
                                    Principal   and Other   Carrying   Estimated
                                      Value    Adjustments   Amount   Fair Value


Real estate mortgage loans          $751,943    $  9,190    $742,753    $732,164
Consumer loans                        69,229       1,277      67,952      68,416
                                    --------    --------    --------    --------
         Total                      $821,172    $ 10,467    $810,705    $800,580
                                    ========    ========    ========    ========


In developing  the estimated  fair values above,  the Bank's loan  portfolio was
segregated  by type of loan,  performing  status  and  interest  rate  (fixed or
variable).  In general, fair value was estimated by discounting contractual cash
flows adjusted for repayment  estimates  using  discount rates  developed in the
secondary market.

Assumptions  have been made in developing  these fair values based on historical
experience and market conditions.  Because there is no immediate market for many
of the above  loans,  there is no basis for  determining  whether the fair value
presented above would be indicative of the value negotiated in an actual sale.

<PAGE>
The estimated fair value of the Bank's deposit portfolio is as follows:

                                                      September 30,
(in thousands)                                1995                      1994
                                              ----                      ----
                               Carrying    Estimated     Carrying     Estimated
                                Amount     Fair Value     Amount      Fair Value

Non-interest bearing           $ 27,913     $ 27,913     $ 22,101     $ 22,101
Passbook accounts               143,271      143,271      162,344      162,344
NOW accounts                     80,625       80,625       76,111       76,111
Money market accounts           104,428      104,428      151,290      151,290
Certificate accounts            595,514      596,969      536,983      540,047
                               --------     --------     --------     --------
    Total deposits             $951,751     $953,206     $948,829     $951,893
                               ========     ========     ========     ========

The fair value of deposits with no stated  maturity,  such as passbook,  NOW and
money market accounts, is equal to the amount payable on demand on September 30,
1995 and 1994. The fair value of time deposits is based on the discounted  value
of  contractual  cash flows,  using rates offered at September 30, 1995 and 1994
for deposits with similar remaining maturities.

The fair value of FHLB advances,  estimated  using rates  available at September
30, 1995 and 1994 for debt of similar  terms and  remaining  maturities  was $73
million and $31 million at September 30, 1995 and 1994,  respectively.  The fair
value of reverse  repurchase  agreements,  estimated  using rates  available  at
September  30, 1995 and 1994 for debt of similar terms and  maturities,  was $83
million and $7 million at September 30, 1995 and 1994, respectively.

The fair value of FHLB stock,  accrued  interest  receivable,  accrued  interest
payable and loan  commitments  approximate  the carrying  value at September 30,
1995 and 1994.

20. Recent Accounting Pronouncements

SFAS No. 114,  "Accounting by Creditors for Impairment of a Loan", was issued in
May 1993 and amended by SFAS No. 118, "Accounting by Creditors for Impairment of
a Loan-Income  Recognition  and  Disclosure",  in October 1994. SFAS No. 114, as
amended,  which is effective for fiscal years beginning after December 15, 1994,
requires that creditors evaluate the collectibility of both contractual interest
and contractual  principal of loans when identifying impaired loans. 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  if the loan is  collateral-dependent.  The
creditor shall recognize impairment by creating a valuation allowance.  SFAS No.
114 allows the exclusion of large groups of small-balance  homogenous loans that
are  collectively  evaluated for  impairment  such as  residential  and consumer
loans.  Therefore,  the  provisions  of SFAS  No.  114  will be  applied  to the
following loan types within the loan portfolio;  construction loans, land loans,
non-residential loans,  multi-family loans and commercial loans. The adoption of
SFAS No. 114, as amended, will have no impact on earnings.

SFAS No. 122, "Accounting for Mortgage Servicing Rights," was issued in May 1995
and is effective for fiscal years  beginning  after  December 15, 1995.  Earlier
application is permitted.  SFAS No. 122 requires the  capitalization of mortgage
servicing  rights acquired through either purchase of mortgage loan servicing or
origination  and sale or  securitization  of mortgage  loans with  retention  of
servicing.  SFAS No. 122 also  requires  the  analysis of  capitalized  mortgage
servicing rights for impairment to be based on the fair value of the rights. The
Company  has not  decided  whether  SFAS No.  122 will be  adopted  prior to the
required  effective  date. The effect of adoption on the Company will vary based
on the extent of mortgage  servicing  rights existing upon adoption and mortgage
servicing rights acquired subsequent to adoption.  At this time, the adoption of
SFAS  No.  122 is not  expected  to  have a  material  effect  on the  Company's
financial  postion  or  results  of  operations.  The FASB has  issued a Special
Report,  A Guide to  Implementation  of Statement 115 on Accounting  for Certain
Investments  in Debt and Equity  Securities  that provides  additional  guidance
relating to the  application of SFAS No.115.  The Company adopted SFAS No.115 on
October 1, 1994. In connection with the issuance of this Special Report the FASB
is allowing
<PAGE>
all organizations to review their current portfolio  classification between held
to maturity, available for sale and trading and make a one-time reclassification
of  securities  between  categories  during the period from November 15, 1995 to
December 31, 1995. Eagle anticipates that a reassessment of the  classifications
of its portfolio  will take place within the  prescribed  time period,  and will
most likely  involve the transfer of certain held to maturity  securities to the
available for sale classification.

21. Subsequent Events

On October 2, 1995,  the Bank  announced  that it had  entered  into  definitive
agreements with Fleet  Financial  Group  ("Fleet") and Shawmut Bank  Connecticut
("Shawmut")  to purchase  certain loans and assume all deposits  related to four
current Shawmut branch offices and one current Fleet branch office.

The transaction will result in the Bank assuming  approximately  $290 million of
deposits and purchasing approximately $50 million of loans. Approximately 80% of
the loans are secured by commercial  real estate with the remainder of the loans
predominately  home equity and other consumer.  The Bank will pay the equivalent
of a deposit premium of approximately 6.75%.

The Bank expects  that the  transaction  will be  consummated  in January  1996,
subject to the required regulatory approval and other closing conditions.

On November 28, 1995,  Eagle  Federal  announced  that it had signed a letter of
intent to sell its seven branch banking offices in the greater Danbury market to
Union Savings Bank of Danbury.  In this  transaction,  Union Savings will assume
approximately  $181 million of deposits at seven Eagle  Federal  offices.  Union
Savings will purchase all real property and assume all lease obligations related
to the seven offices.  There are no loans or investment securities being sold by
Eagle  Federal  other than deposit  secured  loans and checking  account  credit
lines.

The   consideration   Eagle  Federal  will  receive  for  the  acquired  deposit
liabilities is equivalent of a deposit  premium of 9.00%, or  approximately  $16
million before income taxes.  The  transaction is expected to be settled shortly
after consummation of the Fleet/Shawmut acquisition in January 1996.

22. Eagle Financial Corp. (Parent Company Only) Condensed Financial Information

Balance Sheets                                            September 30,
(in thousands)                                          1995        1994
                                                        ----        ----
Assets:
         Cash                                          $     87   $     84
         Interest-bearing deposits                          954        375
                                                       --------   --------
            Cash and cash equivalents                     1,041        459
         Investment securities                               85         85
         Investment in Bank subsidiary                   90,621     65,531
         Receivable from Bank subsidiary                  1,081       --
         Other assets                                       133        236
                                                       --------   --------
            Total assets                               $ 92,961   $ 66,311
                                                       ========   ========
Liabilities and Shareholders' Equity:

         Payable to Bank subsidiary                    $     29   $     27
         Accrued expenses and other liabilities             378       (459)
         Borrowed money                                      94        467
         Shareholders' equity                            92,460     66,276
                                                       --------   --------
           Total liabilites and shareholders' equity   $ 92,961   $ 66,311
                                                       ========   ========


<PAGE>
<TABLE>
<CAPTION>
Statements of Income
                                                                                     Years ended September 30,
(in thousands)                                                                    1995        1994        1993
                                                                              --------    --------    --------
<S>                                                                           <C>         <C>         <C>     
Interest on investments                                                       $     71    $     31    $     79
Dividends from Bank subsidiary                                                   2,000       1,000       1,000
Other expenses                                                                    (909)       (857)       (767)
                                                                              --------    --------    --------
Income before income taxes and equity in
    undistributed earnings of Bank subsidiary                                    1,162         174         312
Income tax benefit                                                                 364         323         387
                                                                              --------    --------    --------
Income before equity in undistributed earnings of Bank subsidiary                1,526         497         699
Equity in undistributed earnings of Bank subsidiary                              9,446       7,069       5,453
                                                                              --------    --------    --------
    Net income                                                                $ 10,972      $7,566      $6,152
</TABLE>
<TABLE>
<CAPTION>
Statements of Cash Flows 
                                                                                    Years ended September 30,
(in thousands)                                                                    1995        1994        1993
                                                                              --------    --------    --------
<S>                                                                           <C>         <C>         <C>  
Operating activities:
         Net income                                                           $ 10,972    $  7,566    $  6,152
         Adjustments to reconcile net income to net
            cash provided by operating activities:

         Equity in undistributed earnings of Bank subsidiary                    (9,446)     (7,069)     (5,453)
         Amortization of premiums on investments                                  --          --             2
         Decrease (increase) in other assets                                       103        (136)        (21)
         Increase (decrease) in accrued expenses and other liabilities, net        837        (261)       (304)
                                                                              --------    --------    --------
Net cash provided by operating activities                                        2,466         100         376
                                                                              --------    --------    --------
Investing activities:
         Purchase of investment securities                                        --        (1,000)        (85)
         Proceeds from maturity of investment security                            --         1,000         600
         Increase in receivable from Bank subsidiary                            (1,081)       --          --
         Investment in Bank subsidiary                                         (14,700)       --          --
                                                                              --------    --------    --------
Net cash provided (used) by investing activities                               (15,781)       --           515
                                                                              --------    --------    --------
Financing activities:
         Cash dividends                                                         (3,627)     (2,355)     (1,910)
         Proceeds from exercise of stock options and other                         873       1,052         914
         Payment of fractional shares from stock dividend                           (8)       --            (9)
         Proceeds from sale of common stock                                     16,657        --          --
         Increase (decrease) in payable to Bank subsidiary                           2           4          (6)
                                                                              --------    --------    --------
Net cash provided (used) by financing activities                                13,897      (1,299)     (1,011)
                                                                              --------    --------    --------
Increase (decrease) in cash and cash equivalents                                   582      (1,199)       (120)
Cash and cash equivalents at beginning of year                                     459       1,658       1,778
                                                                              --------    --------    --------
         Cash and cash equivalents at end of year                             $  1,041    $    459      $1,658
                                                                              ========    ========    ========
</TABLE>

<PAGE>
23. Selected Quarterly Financial Data (Unaudited)
<TABLE>
<CAPTION>
(in thousands, except per share data)                          Three months ended

Fiscal 1995                               12/31/94    3/31/95     6/30/95    9/30/95     Total
                                          --------   --------   --------    --------   -------- 
<S>                                      <C>         <C>        <C>         <C>        <C>     
Interest income                          $ 18,750    $ 20,342   $ 21,659    $ 22,146   $ 82,897
Interest expense                            8,888      10,108     11,551      12,333     42,880
                                         --------    --------   --------   --------    ---------
  Net interest income                       9,862      10,234     10,108       9,813     40,017
Provision for loan losses                     225         225        525         525      1,500
Net gain (loss) on sales of securities       (104)       --          (10)         72        (42)
Other income                                1,081       1,016      1,063       1,283      4,443
Other expenses                              5,694       6,152      6,393       6,020     24,259
Income tax provision                        2,040       2,027      1,728       1,892      7,687
                                         --------    --------   --------   --------    ---------
  Net income                             $  2,880    $  2,846   $  2,515    $  2,731   $ 10,972
                                         ========    ========   ========   ========    =========
Net income per share:
  Primary                                $   0.64    $   0.63   $   0.55    $   0.59   $    2.41
  Fully diluted                          $   0.63    $   0.62   $   0.54    $   0.59   $    2.38
</TABLE>
<TABLE>
<CAPTION>
(in thousands, except per share data)                                   Three months ended

Fiscal 1994                                      12/31/93     3/31/94    6/30/94  9/30/94 (a)    Total
                                                 --------     -------    -------  -----------    -----
<S>                                               <C>         <C>        <C>        <C>        <C>    
Interest income                                   $13,750     $13,499    $14,826    $18,012    $60,087
Interest expense                                    6,706       6,418      7,085      8,807     29,016
                                                    -----       -----      -----      -----     ------
Net interest income                                 7,044       7,081      7,741      9,205     31,071
Provision for loan losses                             300         300        300        300      1,200
Net gain on sales of investment securities          -----       -----      -----      -----     ------
Other income                                          791         643        815        917      3,166
Other expenses                                      4,513       4,496      4,486      6,593     20,088
Income tax provision                                1,246       1,224      1,608      1,275      5,353
                                                 --------    --------   --------   --------   --------
Net income before cumulative
  effect of accounting changes                      1,776       1,704      2,162      1,954      7,596
                                                 --------    --------   --------   --------   --------
Cumulative effect of accounting changes               (30)       --         --         --          (30)
                                                 --------    --------   --------   --------   --------
  Net income                                     $  1,746    $  1,704   $  2,162   $  1,954   $  7,566
                                                 ========    ========   ========   ========   ========
Net income per share - Primary:
  Net income per share before cumulative
    effect of accounting changes                 $   0.51    $   0.48   $   0.61       0.54   $   2.14
  Cumulative effect of accounting changes           (0.01)       --         --         --        (0.01)
                                                 --------    --------   --------   --------   --------
Net income per share                             $   0.50    $   0.48   $   0.61   $   0.54   $   2.13
                                                 ========    ========   ========   ========   ========
Net income per share - Fully diluted:

  Net income per share before cumulative
    effect of accounting changes                 $   0.50    $   0.48   $   0.61   $   0.54   $   2.13
  Cumulative effect of accounting changes           (0.01)       --         --         --        (0.01)
                                                 --------    --------   --------   --------   --------
Net income per share                             $   0.49    $   0.48   $   0.61   $   0.54   $   2.12
                                                 ========    ========   ========   ========   ========
<FN>
(a) The quarter ended  September 30, 1994 includes the impact of the acquisition
and assumption on June 10, 1994 of certain assets and liabilities of the Bank of
Hartford.

Note:  All per share data for all periods and dates prior to September  30, 1995
have been  adjusted  retroactively  to give  effect to a 10% stock  dividend  to
common shareholders of record on February 15, 1995.
</FN>
</TABLE>

<PAGE>
Independent Auditors' Report
KPMG Peat Marwick LLP

The Board of Directors and Shareholders
Eagle Financial Corp.:

We have audited the accompanying  consolidated balance sheets of Eagle Financial
Corp.  and  subsidiaries  as of  September  30,  1995 and 1994,  and the related
consolidated statements of income,  shareholders' equity and cash flows for each
of  the  years  in  the  three-year  period  ended  September  30,  1995.  These
consolidated  financial  statements  are  the  responsibility  of the  Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the 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  financial  statement
presentation.  We believe  that our audits  provide a  reasonable  basis for our
opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all material  respects,  the financial  position of Eagle  Financial
Corp.  and  subsidiaries  as of September 30, 1995 and 1994,  and the results of
their  operations  and their cash flows for each of the years in the  three-year
period ended September 30, 1995 in conformity with generally accepted accounting
principles.

As discussed in the notes to the consolidated financial statements,  the Company
changed its method of accounting  for  investment  securities  in 1995,  and its
methods of accounting for postretirement benefits other than pensions and income
taxes in 1994.

KPMG Peat Marwick LLP

Hartford, Connecticut
October 19, 1995, except as to the fourth and fifth paragraphs of Note 21, as to
which the date is November 28, 1995

Additional Information

Annual Meeting
Tuesday, January 23, 1996
11:00 am
Radisson Inn
42 Century Drive
Bristol, CT  06010

Executive Offices
Eagle Financial Corp.
222 Main Street
P.O. Box 1157
Bristol, CT  06010
(860) 314-6400

Independent Auditors
KPMG Peat Marwick LLP
City Place II
Hartford, CT  06103-4103

<PAGE>
Registrar and Transfer Agent

First National Bank of Boston
Shareholder Services
Mail Stop: 45-02-64
P.O. Box 644, Boston, MA  02102-0644
(617) 575-3170
(800) 730-4001 Outside MA

Legal Counsel

Hogan & Hartson
Columbia Square
555 Thirteenth Street NW
Washington, DC  20004-1109
Anderson, Alden, Hayes & Ziogas LLC
238 Main Street
Bristol, CT  06010

Form 10-K

A Copy of Eagle Financial Corp.'s annual report on Form 10-K (without  exhibits)
filed  with the  Securities  and  Exchange  Commission  for  fiscal  1995 may be
obtained from the Company without charge.

Please send a written request to:
Irene K. Hricko
Vice President, Secretary
Eagle Financial Corp.
222 Main Street
Bristol, CT  06010

Common Stock Information

Eagle  Financial  Corp.  common  stock is listed on the NASDAQ  National  Market
System under the symbol  "EGFC." As of September  30, 1995 there were  4,507,197
shares of common stock  outstanding,  including  47,373 shares held in treasury,
and approximately 1,800 shareholders of record.

<PAGE>
Quarterly Stock Quotations and Stock Information

<TABLE>
<CAPTION>
                                                                               Cash
                                                                             Dividends
   Quarter                                                                   Paid Per
    Ended                                                                      Share
    -----                                                                      -----
<S>                                            <C>            <C>              <C>  
Dec. 31, 1991                                  $11.875        $ 9.625          $.124
Mar. 31, 1992                                   17.50          11.75            .124
June 30, 1992                                   16.375         14.00            .124
Sep. 30, 1992                                   16.375         15.00            .124
Dec. 31, 1992                                   17.375         15.00            .140
Mar. 31, 1993                                   20.25          16.75            .140
Jun. 30, 1993                                   19.25          16.25            .140
Sep. 30, 1993                                   19.875         16.625           .155
Dec. 31, 1993                                   21.625         18.75            .173
Mar. 31, 1994                                   20.625         19.125           .173
Jun. 30, 1994                                   23.625         19.125           .173
Sep. 30, 1994                                   23.625         19.875           .173
Dec. 31, 1994                                   21.00          18.25            .191
Mar. 31, 1995                                   21.25          17.75            .210
Jun. 30, 1995                                   22.25          19.00            .210
Sep. 30, 1995                                   24.50          21.25            .210
<FN>
(a) All cash dividends paid have been adjusted  retroactively  to give effect to
10% stock dividends paid in September 1993 and March 1995.
</FN>
</TABLE>
Eagle Financial Corp.
222 Main Street Bristol, CT 06010
(860) 314-6400
Eagle Federal Savings Bank is a
subsidiary of Eagle Financial Corp.



<PAGE>

                                                                      EXHIBIT 22

SUBSIDIARIES OF REGISTRANT

                                                               Jurisdiction of
                  Name of Subsidiary                            Incorporation
                  -----------------                             -------------
Eagle Federal Savings Bank                                      United States

Eagle Service Corp.(*)                                           Connecticut
- --------------------------
(*)  Subsidiary of Eagle Federal Savings Bank.



<PAGE>


                                                                       Exibit 23

The Board of Directors and Shareholders
Eagle Financial Corp.:

We consent to incorporation by reference in the registration  statements on Form
S-8 (No.  33-28403) and Form S-8 (No.  33-46092) of Eagle Financial Corp. of our
report dated October 19, 1995,  except as to the fourth and fifth  paragraphs of
Note 21, which is as of November 28, 1995, relating to the consolidated  balance
sheets of Eagle  Financial  Corp. and  Subsidiaries as of Septembet 30, 1995 and
1994, and the related consolidated statements of income,  shareholders's equity,
and cash flows for each of the years in the  three-year  period ended  September
30, 1995, as an Exhibit to, and  incorporation  by reference into, the September
30, 1995 annual report on Form 10-K of Eagle Financial Corp.

Our report dated October 19, 1995,  except as to the fourth and fifth paragraphs
of Note 21, which is as of November 28, 1995,  contains a paragraph  that states
that the Company has changed its method of accounting for investment  securities
in 1995,  and its methods of accounting for  postretirement  benefits other than
pensions and income taxes in 1994.


KPMG PEAT MARWICK LLP



Hartford, Connecticut
December 29, 1995
<PAGE>

WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>


<ARTICLE>                                            9
<CIK>                           0000792369
<NAME>                          EAGLE FINANCIAL CORP
<MULTIPLIER>                    1
<CURRENCY>                      US DOLLARS
       
<S>                                           <C>
<PERIOD-TYPE>                                 YEAR END
<FISCAL-YEAR-END>                          SEP-30-1995
<PERIOD-START>                             OCT-01-1994
<PERIOD-END>                               SEP-30-1995
<EXCHANGE-RATE>                                      1
<CASH>                                          22,670
<INT-BEARING-DEPOSITS>                          40,637
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    285,976
<INVESTMENTS-CARRYING>                         135,046
<INVESTMENTS-MARKET>                           136,251
<LOANS>                                        713,545
<ALLOWANCE>                                      7,457
<TOTAL-ASSETS>                               1,237,286
<DEPOSITS>                                     951,751
<SHORT-TERM>                                   133,890
<LIABILITIES-OTHER>                             37,608
<LONG-TERM>                                     21,577
<COMMON>                                            45
                                0
                                          0
<OTHER-SE>                                      92,415
<TOTAL-LIABILITIES-AND-EQUITY>               1,237,286
<INTEREST-LOAN>                                 63,227
<INTEREST-INVEST>                               19,670
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                                32,449
<INTEREST-DEPOSIT>                              36,449
<INTEREST-EXPENSE>                               6,431
<INTEREST-INCOME-NET>                           40,017
<LOAN-LOSSES>                                     (42)
<SECURITIES-GAINS>                                 244
<EXPENSE-OTHER>                                 24,259
<INCOME-PRETAX>                                 18,659
<INCOME-PRE-EXTRAORDINARY>                      18,659
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    10,972
<EPS-PRIMARY>                                    2.410
<EPS-DILUTED>                                    2.380
<YIELD-ACTUAL>                                   7.470
<LOANS-NON>                                     11,130
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 8,311
<CHARGE-OFFS>                                  (2,476)
<RECOVERIES>                                       122
<ALLOWANCE-CLOSE>                                7,457
<ALLOWANCE-DOMESTIC>                             7,457
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        



</TABLE>


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