CBC BANCORP INC
S-2/A, 1995-07-21
STATE COMMERCIAL BANKS
Previous: LOYOLA CAPITAL CORP, 10-Q/A, 1995-07-21
Next: NELLCOR INC /DE/, S-4/A, 1995-07-21



	  As Filed with the Securities and Exchange Commission 
			 on July 19, 1995    

			Registration No. 33-55201         
		    UNITED STATES AND EXCHANGE COMMISSION
			   Washington, D.C. 20549

			     AMENDMENT NO. 3
				  To
				FORM S-2

	REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

			    CBC BANCORP, INC.
	   (Exact name of Registrant as specified in its charter)

	 CONNECTICUT                            06-1179862
      (State of incorporation)        (I.R.S. Employer I.D. No.)
						
	       128 AMITY ROAD, WOODBRIDGE, CONNECTICUT 06525
			     (203) 389-2800
      (Address, including zip code, and Telephone Number, including
	  area code of Registrant's Principal Executive Offices)

			    Charles Pignatelli
		   President and Chief Executive Officer
			      128 Amity Road
		     Woodbridge, Connecticut 06525
			      (203) 389-2800
	  (Name, Address, including zip code, and telephone number,
		      including area code, of Agent for Service)

			      With Copies to:

			 Thomas S. Gallagher, Esq.
			     66 Larchmont Avenue
			 Larchmont, New York  10538
<PAGE> 1
      Approximate date of commencement of proposed sales to the public:
      As soon as practicable after the Registration Statement becomes
      effective.

      If any of the securities being registered on this form are to be
      offered on a delayed or continuous basis pursuant to Rule 415 under
      the Securities Act of 1933, check the following box:
	  /x/         

       If the registrant elects to deliver its latest annual report to
       security-holders, or a complete and legible facsimile thereof,
       pursuant to Item 11(a)(i) of this form, check the following box:
	  /x/           

		       CALCULATION OF REGISTRATION FEE

<TABLE>
Title of Each                     Proposed   Proposed
Class of                          Maximum    Maximum 
Securities      Amount            Offering   Aggregate       Amount of
to be           to be             Price      Offering        Registration 
Registered<F1>  Registered        Per Unit   Price           Fee
<S>             <C>               <C>        <C>             <C>
Common Stock,
par value       5,109,507         <F3>       $5,748,197<F4>  $1,982.15
$0.01 per
share<F2>

Series I        13,000            <F3>       $1,300,000<F6>  $448.24
Cumulative
Convertible
Preferred
Stock, no par
value<F5>
				
Series II       50,000            <F3>       $3,700,000<F6>  $1,724.15
Cumulative
Preferred
Stock, no par
value

Series III      396               <F3>       $3,960,000<F6>  $1,241.88
Cumulative
Convertible
Preferred 
Stock, no 
par value(7)
	 
Mandatory       $1,090,000        <F3>       $1,090,000<F9>  $375.86
Convertible
Subordinated
Capital Notes
<F8>
Subordinated    $220,000          <F3>       $220,000<F9>    $75.86
Capital Notes     

Short-Term      $3,500,000        <F3>       $3,500,000<F9>  $1,206.91
Senior Notes
<F10>
<PAGE> 2
Common Stock    1                 <F3>
Warrant<F11>

Common Stock,                     <F3>
par value
$0.01 per 
share<F12>
<FN>
<F1> This Registration  Statement covers the maximum number of
Registrant's  securities that would be issued in the
transactions described herein.
<F2> Includes  a  maximum  of 3,000,000  shares  of  newly issued
Common Stock  to be  sold by  the Company  in the  Offering,
1,813,507  shares of  Common Stock  issued and  sold by  the
Company in a nonpublic privately negotiated sale in August
1992, 46,000 shares of Common Stock reserved for issuance
upon conversion of all 23,000 issued and  outstanding shares
of Series I Preferred Stock (which includes the 13,000 shares
of Series I Preferred Stock being registered hereunder),
100,626 shares (or such greater or lesser amount as shall
equal 5 percent of issued and outstanding shares of Company
Common Stock) and 149,374 shares (or such lesser number as
may be required) to be reserved by the Company for issuance
pursuant to the Company's 1994 Incentive Stock Option Plan.
<F3> Not applicable
<F4> Computed in accordance with  Rule 457(c), based on the last
sale price of the Company's Common  Stock on August 19, 1994
of  $1.125  per share  as reported  on the  NASDAQ Small-Cap
Market. 
<F5> Each  share  of  Series I  Cumulative  Convertible Preferred
Stock  ("Series I Preferred  Stock") is convertible,  at the
option of the holder, into two shares of Common Stock (after
giving effect to the one-for-five reverse stock split). This
Prospectus covers the maximum number of the shares of Common
Stock  issuable upon  conversion  of  the  entire  Series  I
Preferred  Stock, including the  number of shares  of Common
Stock  issuable  upon  conversion of  the  13,000  shares of
Series I  Preferred  Stock being  registered hereunder.  The
amount  of the registration  fee attributable to  the 13,000
shares  of  Series I  Preferred  Stock  is included  in  the
calculation  of the registration fee due for registration of
the shares of Common Stock hereunder.
<F6> Estimated solely for purposes of calculating the registration
fee based on the stated value and liquidation preference of
the preferred stock.
<F7> The shares of Series III Preferred Stock are convertible, at 
the option of the holders, into shares of the Company Common
Stock, Preferred Stock or other capital instrument of the
Company, or into a combination of such shares and shares of
Common Stock, Preferred Stock or other capital instrument of
the Company's principal subsidiary, Connecticut Bank of
Commerce, with a market value equal to the stated value of
the Series III Preferred Stock, plus accrued and unpaid
dividends. This Registration Statement covers the maximum
number of shares of Common, Preferred or other capital
instrument into which the Series III Preferred Stock is 
convertible. Based on the $1 per share average of the bid
and ask price of the Company's Common Stock on February 17,
1995 and assuming conversion of all of the Series III
Preferred Stock on that date into shares of Company Common
Stock, the holders of the Series III Preferred Stock would
<PAGE> 3
be entitled to receive a total of 3,960,000 shares of
Company Common Stock upon conversion.  Pursuant to Rule
458(i), the registration fee has been calculated on the
basis of the offering price of the Series III Preferred 
Stock alone, since no additional consideration will be
received by the Company in connection with the holders'
exercise of the conversion privilege.
<F8> The Mandatory  Convertible   Subordinated  Capital   Notes
("Convertible Debt Securities") are convertible at  any time
prior  to  July  1,  1997  (the  "Maturity  Date")  and  are
mandatorily  convertible at the Maturity Date into shares of
Common Stock  with a market  value equal to  the outstanding
principal  amount  plus accrued  and  unpaid interest.  This
Registration  Statement  covers  such  number of  shares  of
Common  Stock  as  may  be issued  upon  conversion  of  the
Convertible  Debt Securities  at or  prior  to the  Maturity
Date.  Based on the August  19, 1994 last  sale price of the
Common Stock of $1.125  per share, 968,889 shares of  Common
Stock  would be  issuable  by the  Company  pursuant to  the
Convertible Debt Securities.
<F9> Estimated solely for purposes of calculating the registration
fee based on the aggregate principal amount of the debt 
securities.
<F10> Includes a maximum of $3,354,000 of Short-Term Notes to be 
offered for sale by the Company in the Offering and $148,000
of principal amount of Short-Term Senior Notes currently
outstanding. 
<F11> Such indeterminate  number of shares of Common  Stock as may
be issued upon  exercise of the Warrant. The  Warrant is not
exercisable  unless and until Mr. Lenz's ownership of Common
Stock  falls below  51% and  then  only for  such number  of
shares   of  Common  Stock  as  necessary  to  maintain  his
ownership at the 51 percent level.
<F12> Such  indeterminate number of shares of Common Stock as may
be  issued  upon  conversion  of  the  Convertible Capital
Notes or of the Series III Preferred Stock, or upon exercise
of the Common Stock Warrant or of the Options.
</FN>
</TABLE>
			CBC BANCORP, INC.

(Cross-Reference Sheet for Registration Statement on Form S-2 and
	  Prospectus

Item Number      Caption             Caption of Prospectus

1.  Forepart of the Registration
    Statement and Outside Front
    Cover Page of Prospectus      Outside Front Cover Page

2.  Inside Front and Outside      Available Information; 
    Back Cover Pages of           Incorporation of Certain Document
    Prospectus                    by Reference; Table of Contents
						   
3.  Summary Information, Risk     The Company; Risk Factors
    Factors and Ratio of          and Investment Considerations;
    Earnings to Fixed Charges     Ratio of Earnings to Fixed
				  Charges
<PAGE> 4
4.  Use of Proceeds               Use of Proceeds

5.  Determination of Offering     Risk Factors and Investment
    Price                         Considerations; Description of
				  the Securities

6.  Dilution                      Risk Factors and Investment
				  Considerations -- Immediate and
				  Substantial Dilution

7.  Selling Security-Holders      Selling Securities Holders

8.  Plan of Distribution          Plan of Distribution

9.  Description of Securities
    to be Registered              Description of the Securities

10.  Interests of Named Experts
     and Counsel                  Legal Matters; Experts

11.  Information With Respect     Delivery With the Prospectus
     to the Registrant            of Latest Annual Report on Form
				  10-K, All Quarterly Reports on
				  Form 10-Q and Current Reports on
				  Form 8-K Filed Since End of
				  Fiscal Year Covered By the Annual
				  Report and Latest Definitive
				  Proxy Statement; Incorporation of
				  Certain Documents by Reference

12.  Incorporation of Certain 
     Information by Reference     Delivery With the Prospectus 
				  of Latest Annual Report on Form
				  10-K, All Quarterly Reports on
				  Form 10-Q and Current Reports on
				  Form 8-K Filed Since End of
				  Fiscal Year Covered By the Annual
				  Report and Latest Definitive
				  Proxy Statement; Incorporation of
				  Certain Documents by Reference

13.  Disclosure of Commission
     Position on Indemnification
     for Securities Act 
     Liabilities                  Not Applicable


      The Registrant hereby amends this Registration Statement on
such date or dates as may be necessary to delay its effective
date until the Registrant shall file a further amendment which
specifically states that this Registration Statement shall
thereafter become effective in accordance with Section 8(a) of
the Securities Act of 1933 or until the Registration Statement
shall become effective on such date as the Securities and Exchange
Commission, acting pursuant to Section 8(a), may determine.
<PAGE> 5

	SUBJECT TO COMPLETION DATED JULY 19, 1995 

			   PROSPECTUS
			   CBC BANCORP, INC.

      Common Stock (par value $0.01), Series I Cumulative Convertible
Preferred Stock (without par value), Series II Cumulative Preferred Stock
(without par value), Series III Cumulative Convertible Preferred Stock
(without par value), Mandatory Convertible Subordinated Capital Notes,
Subordinated Capital Notes, Short-Term Senior Notes and Common Stock Warrant

      This Prospectus relates to 5,109,507 shares of Common Stock, par value
$0.01 per share (the "Common Stock") of CBC Bancorp, Inc. (the "Company"),
13,000 shares of Series I Cumulative Convertible Preferred  Stock, without
par value, liquidation preference of $100 per share ("Series I Preferred
Stock"), 50,000 shares of Series II Cumulative Preferred Stock, without par
value, liquidation preference of $74 per share ("Series II Preferred Stock"),
396 shares of Series III Cumulative Convertible Preferred Stock, without par
value, liquidation preference of $10,000 per share ("Series III Preferred
Stock"), $1,090,000 of Mandatory Convertible Subordinated Capital Notes
due July 1, 1997 ("Convertible Debt Securities"), $220,000 of Subordinated
Capital Notes, due March 31, 1999 ("Term  Debt Securities"), $3,500,000 of
Short-Term Senior Notes ("Short-Term Notes") and a warrant to purchase
shares of Company Common Stock (the  "Warrant"). The Common Stock, the
Series I Preferred Stock, the Series II Preferred Stock, the Series III
Preferred Stock, the Convertible Debt Securities, the Term Debt Securities,
the Short-Term Notes and the Warrant offered hereby are hereinafter
collectively referred to as the "Securities." Of the 5,109,507 shares of
Common Stock being registered, 3,000,000 shares (the "New Common Stock")
represent newly-issued shares being offered by the Company in a public
offering along with or separately from the $3,352,000 of Short-Term Notes
(the "New Short-Term Notes") (the offering of the New Common Stock and the
New Short-Term Notes are referred to herein collectively as the "Offering"),
1,813,507 shares represent previously issued shares sold by the Company in
a nonpublic privately negotiated sale transaction completed in August of
1992, 46,000 shares represent the number of shares issuable upon conversion
of all 23,000 issued and outstanding shares of Series I Preferred Stock,
149,374 shares represent the maximum number of shares of Common Stock
issuable to selected employees of the Company and the Bank (exclusive of
the President and Chief executive Officer of the Company and the Bank)
under the Company's 1994 Incentive Stock Option Plan (the "Plan Options")
and 100,626 shares representing 5% of the issued and outstanding shares
of Company Common Stock (subject to upward adjustment in the event of an
increase in the number of issued and outstanding shares), issuable under
the Stock Option Agreement, by and between the Company and the Company's
President and Chief Executive Officer, dated as of December 13, 1994 (the
"Compensatory Options") assuming full vesting and exercise of the
Compensatory Options. The Plan Options and the Compensatory Options shall
be referred to herein collectively as the "Options" and the shares issuable
under the Options shall be referred to herein collectively as the "Option
Shares". As of the date of this Prospectus, $1,090,000 of Convertible Debt
Securities, $220,000 of Term Debt Securities and $148,000 of Short-Term
Notes remain outstanding. The Convertible Debt Securities, the Term Debt
Securities and the Short-Term Notes rank senior to the Company's Common
Stock and Series I, II and III Preferred Stock. The Convertible Debt
Securities and the Term Debt Securities rank on a par with each other and
rank junior to the Short-Term Notes and any other senior indebtedness of
<PAGE> 6
the Company. The Company is authorized to issue other forms of senior
indebtedness which will have priority over the Convertible Debt Securities,
the Term Debt Securities and any other junior or subordinated debt of the
Company. The Company, however, may not in the future issue any senior
indebtedness that is senior to, or on a par with, the $3,500,000 of
Short-Term Notes.

      The Company is offering to sell up to 3,000,000 shares of the New
Common Stock to the public, including the Company's current
shareholders, depositors and other customers of the Bank as well as
persons or entities residing within and outside of the Bank's market
area, at the price of $2.50 per share of New Common Stock. The
Company intends to commence the sale of the New Common Stock
immediately upon the effective date of the Registration Statement of
which this Prospectus is a part and continue the offering of the New
Common Stock until such time as the Board of Directors determines to
terminate the Offering. There is no limit on the number of shares of
New Common Stock that may be subscribed for or purchased in the
Offering, subject to receipt of any necessary regulatory approvals.
See "Plan of Distribution". Concurrently with the New Common Stock
Offering, or upon termination of such Offering, the Company may offer
for public sale up to $3,352,000 of the New Short-Term Notes directly
or through one or more registered broker-dealers. Based on the market
conditions at the time of the Offering, the Company may sell the
Short-Term Notes to one or more accredited investors. See "Plan of
Distribution." Under the terms of the Bank's recently amended Revised
Capital Plan, the Company's principal shareholder, Mr. Randolph W.
Lenz, has agreed to purchase such amount of unsold New Common Stock
or New Short-Term Notes offered by the Company hereby as will permit
the Company to realize a minimum of $1.2 million of net proceeds in
connection with its Offering on or before September 30, 1995. See
"Regulation and Supervision of the Company and the Bank--The Bank's
Initial and Revised Capital Plans". The Company reserves the right
to terminate the Offering in its sole and absolute discretion without
notice prior to delivery of the certificates or notes evidencing the
New Common Stock or the New Short-Term Notes. 

	All of the Securities offered hereby, except for the New Common
Stock and the $3,352,000 of New Short-Term Notes, are being registered for
the account of the holder of the respective Securities (the "Selling
Securities Holders"). The Company will not receive any of the proceeds from
the sale of the Selling Securities Holders' Securities. See "Selling
Securities Holders." Upon exercise of the Options, however, the Company
will receive the applicable exercise price for the Option Shares. In
addition, the Company will receive the proceeds from the sale of the New
Common Stock and $3,352,000 of Short-Term Notes.  All expenses of
registration of the Securities, estimated to be approximately $175,000,
shall be borne by the Company. Normal commission expense and brokerage fees,
as well as any applicable transfer taxes are payable individually by the
Company or the Selling Securities Holders, as applicable. 

      This Prospectus also relates to shares of Common Stock issuable upon
conversion of the Series I and Series III Preferred Stock, shares of Common
Stock issuable upon the conversion of the Convertible Debt Securities,
shares of Common Stock issuable upon exercise of the Warrant and shares of
Common Stock issuable upon the exercise of the Incentive Options and the
Compensatory Options.
<PAGE> 7
      Until June 22, 1995, the Common Stock was listed on the National
Association of Securities Dealers Automated Quotations Small-Cap Market
("NASDAQ Small-Cap Market") under the symbol "CBCB."  On June 22, 1995,
the Company's Common Stock was delisted by the NASDAQ due to the failure
of the Company to comply with the minimum bid price requirement of $1.00
per share and the minimum market value of public float requirement of
$200,000. In addition, at the time the Common Stock was delisted, the
Company had only one market maker rather than two market makers mandated
by the NASDAQ listing requirements. As of June 21, 1995, the closing bid
price of the Common Stock, as reported by the NASDAQ Small-Cap Market, was
$0.50 per share. From the date of delisting until the shares of Common
Stock are relisted on the NASDAQ Small-Cap Market, the trading of the
Common Stock will be conducted in the over-the-counter market in the
so-called "pink sheets" or, if then available, the OTC Bulletin Board
Service. As a result, an investor in the shares of Common Stock may find
it more difficult to dispose of, or to obtain accurate quotations as to
the value of the Company's Common Stock. See "Risk Factors and Investment
Considerations".

      Based on the successful completion of the Offering of the New Common
Stock, the Company will apply to have the existing shares of Common Stock
relisted on the NASDAQ Small-Cap Market and will apply to have the shares
of New Common Stock sold hereby listed on the NASDAQ Small-Cap  Market.
Prior to this Offering, there has not been an active market for the Common
Stock or any of the other Securities.  There  can be no assurance that an
active market will develop in the future for any of the Securities or that
any such market will continue after the sale of the Securities covered
hereby.
      
      The Securities being offered hereby may be sold to underwriters for
public offering pursuant to the terms of an offering established at the
time of sale. In addition, the Securities may be sold by the Company or
the Selling Securities Holders directly or through normal brokerage
channels by dealers or agents. Any underwriters, dealers or agents
participating in the offering of the Securities may be deemed "underwriters"
within the meaning of the Securities Act of 1933, as amended (the
"Securities Act").

      See "Risk Factors and Investment Considerations" for a discussion of
certain factors that should be considered by each prospective investor in
the Securities.

	       THESE  SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY
	       THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATES
	       SECURITIES COMMISSION, NOR HAS THE SECURITIES AND EXCHANGE
	       COMMISSION OR ANY STATES SECURITIES COMMISSION PASSED UPON
	       THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS.   ANY
	       REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

	       THE  SECURITIES OFFERED  HEREBY  ARE  NOT SAVINGS ACCOUNTS,
	       DEPOSITS OR OTHER  OBLIGATIONS OF A  BANK OR SAVINGS
	       ASSOCIATION AND ARE NOT INSURED BY THE FEDERAL DEPOSIT
	       INSURANCE CORPORATION OR ANY OTHER GOVERNMENTAL AGENCY.

	 The date of this Prospectus is July 19, 1995.
<PAGE> 8
      The Company does not contemplate any underwriting being utilized in
connection with the offering and sale of the Securities being registered
hereunder. The Company is offering to sell up to 3,000,000 shares of New
Common Stock in a public offering to commence as soon as practicable
following the effectiveness of the Registration Statement of which this
Prospectus is a part. See "Plan of Distribution".  The Company may offer
concurrently with, or at the termination of, the public offering of the New
Common Stock, up to $3,352,000 of principal amount of the New Short-Term
Notes. The New Short-Term Notes may be sold in a public offering or in one
or more a privately negotiated transactions as determined by the Board of
Directors at the time of the sale. In the event an underwriter is utilized
by the Company in connection with the Offering, this Prospectus or a
supplement thereto (the "Prospectus Supplement") shall set forth the names
of the underwriters, any applicable commissions or discounts, the net
proceeds to the Company and any other terms of the Offering. Except as may
be indicated  herein or in a Prospectus Supplement, the Securities are
being offered without any underwriting discounts.  All expenses of
registration of the Securities shall be borne by the Company. Normal
brokerage commissions, discounts and fees are payable individually by
the Selling Securities Holders. See "Plan of Distribution."

       DELIVERY OF LATEST ANNUAL REPORT ON FORM 10-K, ALL QUARTERLY REPORTS
       ON FORM 10-Q AND CURRENT REPORTS ON FORM 8-K FILED SINCE END OF THE
       FISCAL YEAR COVERED BY LATEST ANNUAL REPORT AND LATEST DEFINITIVE
       PROXY STATEMENT WITH THE PROSPECTUS 

      A copy  of the Company's latest Annual Report on  Form 10-K (without
exhibits), all Quarterly Reports (if any) on Form 10-Q and Current Reports
(if any) on Form 8-K and the latest Definitive Proxy Statement accompany
this Prospectus. A prospective investor in any of the Securities offered
hereby should carefully review the information contained therein as well as
the information contained in this Prospectus prior to making an investment
decision. The Company will furnish without charge a copy of these documents
to each person to whom this Prospectus is delivered upon written or oral
request of such person. See "Incorporation of Certain Documents By
Reference."

	  INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

      The following documents, previously filed by the Company with the
      Securities and Exchange Commission ("Commission"), pursuant to
      Section 13 of the Securities Exchange Act of 1934, as amended
      ("Exchange Act"), are incorporated herein by reference:

      (a)   The Company's Annual Report on Form 10-K for the year ended
	    December 31, 1994;

      (b)   The Company's Quarterly Report on Form 10-Q for the quarter
	    ended March 31, 1995;

      (c)   The Company's Current Reports on Form 8-K dated June 22, 1995
	    and July 11, 1995; and

      (d)   The Company's definitive Proxy Statement, dated June 7, 1995,
	    for 1995 Annual Meeting of Shareholders.  
<PAGE> 9
      All reports and definitive proxy or information statements filed by
the Company with the Commission pursuant to Section 13(a), 13(c), 14 or
15(d) of the Exchange Act subsequent to the date of this Prospectus and
prior to the termination of the offering of the Securities offered hereby
shall be deemed incorporated by reference in this Prospectus and to be a
part hereof from the date of filing of such documents. Any statement
contained in a document incorporated or deemed to be incorporated by
reference herein shall be deemed to be modified or superseded for purposes
of this Prospectus to the extent that a statement contained herein or in
any other subsequently filed document which also is or is deemed to be
incorporated by reference herein modifies or supersedes such statement.
Any such statement so modified or superseded shall not be deemed, except
as so modified or superseded, to constitute a part of this Prospectus.

      The Company  will provide without charge to each person to whom this
Prospectus is delivered, on written or oral request of any such person, a
copy of any or all of the documents incorporated herein by reference (other
than exhibits to such documents which are not specifically incorporated by
reference in such documents). Written requests for such copies shall be
directed to Corporate Secretary, CBC Bancorp, Inc., 128 Amity Road,
Woodbridge, Connecticut  06525.  Telephone requests  may be directed to the
Company's Corporate Secretary at (203) 389-2800.
		       
		     AVAILABLE INFORMATION

      The Company is subject to the informational requirements of
the Exchange Act and in accordance therewith, files reports,
proxy statements and other information with the Commission.  Such
reports, proxy statements and other information can be inspected
and copied at the following public reference facilities maintained by the
Commission:  450 Fifth Street, N.W., Washington, D.C. 20549; Seven World 
Trade Center, New York, New York 10048; and the Northwestern Atrium Center,
500 West Madison Street, Suite 1400, Chicago, Illinois 60661-2511.  Copies
of such material may also  be obtained by mail from  the Public Reference
Section of the  Commission at 450 Fifth Street,  N.W., Room 1024,
Washington,  D.C.  20549, upon payment of prescribed rates. 
Reports, proxy  statements and  other information  concerning the
Company  can also be inspected at the offices of the National
Association of Securities  Dealers,  1735 K Street,  N.W.,
Washington, D.C. 20006.

      Additional information regarding the Company and the
Securities offered hereby is contained in the Registration
Statement,  and the exhibits relating thereto, filed with
Commission under the Securities Act. For further information
concerning the Company and the Securities offered hereby,
reference is made to the Registration Statement and the exhibits
thereto, which may  be inspected without charge at the office of
the Commission at 450 Fifth Street, N.W., Washington, D.C. 20549,
and copies thereof may be obtained from the Commission at
prescribed rates.

		      PROSPECTUS SUMMARY

      The following summary is qualified in its entirety by, and should be
read in conjunction with, the more detailed information and financial 
statements (including notes thereto) included elsewhere in this Prospectus
or in the documents accompanying this Prospectus.
<PAGE> 10
			 The Company

      CBC  Bancorp,  Inc.  (the "Company")  is  a  registered bank
holding  company.  The  Company's principal subsidiary is Connecticut Bank
of Commerce (the "Bank"), a Connecticut chartered commercial bank. The
Company also owns an immaterial subsidiary, Amity Loans, Inc.  The Bank is
a  full-service commercial bank with its main office in Woodbridge,
Connecticut, and three other branch offices located in Branford, Norwalk
and Stamford, Connecticut. From its main office and other banking offices,
the Bank provides a broad range of commercial and consumer banking services
to businesses and consumers located in New Haven and Fairfield counties and
throughout Connecticut, including checking and savings accounts and loans
to small and medium-sized businesses, professional organizations and
individuals. All deposits in the Bank are insured by  the Federal Deposit
Insurance Corporation ("FDIC") to the extent permitted by law.

      As of December 31, 1994, the Company had consolidated total
assets of approximately $92.7 million, total deposits of approximately
$87.5 million and total shareholders' equity of approximately $1.5 million.
As of December 31, 1994, the Bank had a Tier 1 Capital to total assets
ratio (the "Leverage Ratio") of 3.95% compared with a Leverage Ratio of
6% required by the 1991 FDIC Order to Cease and Desist ("1991 Order"), a
Tier 1 Capital to risk based assets ratio of 5.97% compared with a minimum
Tier 1 risked based capital ratio of 4%, and a 7.26% total capital to
risked based assets ratio compared with a minimum total capital to risked
based assets ratio of 8%. Based on the Bank's regulatory capital levels,
the Bank was deemed to be inadequately capitalized. 
	
	The Connecticut Department of Banking recently completed its
regulatory examination of the Bank as of the close of business on April 4,
1995. While the Bank was required to make certain adjustments which are
expected to reduce the Bank's and the Company's capital as of June 30, 1995
by approximately $300,000, the adjustments are minimal in comparison to the
results from each of the previous five regulatory examinations of the Bank
conducted by the Connecticut Banking Department and the FDIC. In addition,
the Connecticut Banking Department determined that the Bank's allowance for
loan losses was adequate as of the examination date.
      
			 The Offering

Securities Offered........  5,109,507 shares of Company Common
			    Stock, par value $0.01 per share

			    13,000 shares of Series I Cumulative 
			    Convertible Preferred Stock, without  
			    value, liquidation preference of $100
			    per share

			    50,000 shares of Series II Cumulative
			    Preferred Stock, without par value,
			    liquidation preference of $74 per share
			    
			    396 shares of Series III Cumulative
			    Convertible Preferred Stock, without
			    par value, liquidation preference of
			    $10,000 per share
<PAGE> 11
			    $1,090,000 of Mandatory Convertible
			    Subordinated Capital Notes due July 1,
			    1997

			    $220,000 of Subordinated Capital Notes
			    due March 31, 1999

			    $3,500,000 of Short-Term Senior Notes
			    due September 1, 1996

			    Warrant to purchase shares of Company
			    Common Stock under certain
			    circumstances

Securities Offered
 By the Company...........  Up to 3,000,000 shares of Common Stock
			    (the "New Common Stock") and up to
			    $3,352,000 of principal amount of
			    Short-Term Notes (the "New Short-Term
			    Notes") represent newly-issued
			    securities being offered for sale by
			    the Company.

Securities Offered
  By Existing Holders...... 2,109,507 shares of Common Stock,
			    13,000 shares of Series I, 50,000
			    shares of Series II, 396 shares of
			    Series III Preferred Stock, $1,090,000
			    of Convertible Debt Securities,
			    $220,000 of Term Debt Securities and
			    $148,000 of Short-Term Notes represent
			    previously issued securities of the
			    Company or securities of the Company
			    issuable pursuant to existing
			    conversion rights, warrants or
			    stock options, being registered for the
			    account of the holders thereof (the
			    "Selling Securities Holders"). The
			    Company will not receive any of the
			    proceeds from the sale of the Selling
			    Securities Holders' Securities.

Use of Proceeds...........  It is contemplated that the net
			    proceeds from the Company's sale of the
			    New Common Stock and the New Short-Term
			    Notes will be contributed to the Bank
			    as additional equity capital. If the
			    Company realizes net proceeds of
			    approximately $1.2 million  from the
			    sale of the New Common Stock, the New
			    Short-Term Notes, or a combination
			    thereof, based on the Bank's financial
			    statements as of December 31, 1994 and
			    March 31, 1995, the additional capital
			    would permit the Bank to comply with
			    the terms of the Bank's recently
			    amended Revised Capital Plan, which
			    requires the Bank to increase its Tier
<PAGE> 12
			    1 equity capital by no less than $1.2
			    million on or before September 30, 1995
			    and will change the Bank's capital
			    category from "undercapitalized" to
			    "adequately capitalized" as defined in
			    the FDIC Improvement Act of 1991. Under
			    the terms of the Bank's recently
			    amended Revised Capital Plan, the
			    Company's principal shareholder, Mr.
			    Randolph W. Lenz, has agreed to
			    purchase such amount of unsold New
			    Common Stock or New Short-Term Notes
			    offered by the Company hereby as will
			    permit the Company to realize a minimum
			    of $1.2 million of net proceeds in
			    connection with its Offering on or
			    before September 30, 1995.
      
      For a more detailed discussion of the terms of the Securities, see
"Description of the Securities."

			    Risk Factors

      An investment in the Securities involves a high degree of risk. For a
discussion of certain matters that should be considered by prospective
investors in connection with the Offering, see "Risk Factors."   

	       Summary Consolidated Financial Data

     The summary historical consolidated financial data of the Company set
forth below for the years ended December 31, 1994, 1993 and 1992 have been
derived from the audited financial statements of the Company and related
notes thereto appearing in the Company's Annual Report on Form 10-K for the
year ended December 31, 1994 which accompanies this Prospectus.
<TABLE>
<CAPTION>
		   ($ in thousands, except for per share data) 
				  Year Ended December 31, 
			  1994            1993            1992
<S>                       <C>             <C>             <C>
Income Statement Data:
 Net interest income       $4,093           $5,673          $6,768
 Net income(loss)          (3,889)          (6,422)         (4,844)
Balance Sheet Data
(Period End):
 Total Assets             $92,722         $123,359        $151,125
 Loans (net)               59,070           84,215         106,728
 Total Deposits            87,474          121,081         141,192
 Stockholders' Equity       1,465           (2,627)          3,688
Common Stock Per
Share Data(1):     
 Net income (loss)(2)     ($1.93)          ($4.10)         ($7.45)
 Book value(3)             (4.16)           (1.80)           2.00
<PAGE> 13
<FN>
<F1>  The per share data reflect the one-for-five reverse stock split which
was effective July 25, 1994.
<F2>  For purposes of calculating earnings per share, shares of Common
Stock issuable upon exercise of outstanding stock options and the
Warrant were excluded. The number of shares issuable upon exercise of
outstanding stock options is not material and the Warrant is not
exercisable by the holder until such time as the Company issues or is
on notice of the issuance of additional shares of Common Stock, wither
in connection with the Company's sale of additional shares of Common
Stock or as a result of the exercise of outstanding warrants, options
or similar rights or form the conversion or exchange of existing equity
or debt securities convertible or exchangeable into shares of Common
Stock, which have the effect of lowering the ownership level of the
holder of the Warrant below 51% of the issued and outstanding shares
of Common Stock on a fully diluted basis.
<F3> Book value per share has been calculated by dividing total
stockholders' common equity by the number of shares of Common Stock
outstanding as of the end of a period.
</FN>
</TABLE>
		RISK FACTORS AND INVESTMENT CONSIDERATIONS     

      An investment in the Securities involves a high degree of risk.
Prospective purchasers should give careful consideration to the specific
factors set forth below and the other information set forth elsewhere in
this Prospectus.

1.    IMMEDIATE AND SUBSTANTIAL DILUTION

      Purchasers of the New Common Stock offered hereby will incur an
immediate and substantial dilution of approximately $2,915,000 or $5.30 per
share in their investment in that the net tangible book value of the
Company's Common Stock after the sale of 550,000 shares of New Common
Stock will be ($7,172,058) or ($2.80) per share as compared to the offering
price of $2.50 per share. 

      At December 31, 1994, the net tangible book value of the Company and
based on shares of Common Stock outstanding was ($8,372,058) or ($4.16) per
share of Common  Stock. Net tangible book value per share of Common Stock
represents the amount of the Company's tangible common equity after
deduction of preferred stock divided by the total number of shares of
Common Stock outstanding. After giving effect to the Offering of 550,000
shares of Common Stock at a price of $2.50 per share and after deducting
estimated expenses of $175,000 associated with the Offering and based on
shares of Common Stock outstanding, the pro forma net tangible book value
of the Company at December 31, 1994 would have been ($2.80) per share.
This represents an immediate dilution in net book value of $5.30 per share
to investors in the New Common Stock and an increase in net book value of
$1.36 per share to existing holders of Company Common Stock. The following
table illustrates this per share dilution:

<TABLE>
<CAPTION>
<S>                                                    <C>
Assumed offering price per share of New
  Common Stock                                         $2.50
<PAGE> 14
Net tangible book value at December 31,       
1994 before the Offering                               ($4.16)

Increase per share attributable to the
  Offering assuming sale of 550,000                     
  shares of New Common Stock                           $1.36

Pro forma net tangible book value per share             
  after Offering                                       ($2.80)

Dilution per share to investors in the
  New Common Stock                                     $5.30
</TABLE>
<TABLE>
      The following table summarizes the number of shares of Common Stock
      to be owned by current stockholders of the Company and by new
      investors in the New Common Stock and the total consideration paid
      and the average price per share paid by current stockholders and to
      be paid by new investors purchasing shares of the New Common Stock in
      the Offering after giving effect to the Offering assuming the sale of
      550,000 shares of New Common Stock.

<CAPTION>
					 Total                  Average
		  Share Ownership     Consideration             Price
		 Number     Percent   Amount        Percent     Per Share
<S>              <C>        <C>       <C>           <C>         <C>
Current
Stockholders     2,012,514  79%       $11,702,000   89%         $5.81
					   
New Investors    550,000    21%       $1,375,000    11%         $2.50

Total            2,562,514  100%      $13,077,000   100%        $5.10
</TABLE>

2.  THE COMPANY'S HISTORY OF SIGNIFICANT OPERATING LOSSES COULD 
    CONTINUE RESULTING IN LOSSES TO INVESTORS IN THE SECURITIES

    The Company had significant losses in each of the past five years,
resulting primarily from the deterioration in the Bank's loan portfolio.
These losses totaled $2.6 million, $5.8 million, $4.8 million, $6.4 million
and $3.9 million for the 1990, 1991, 1992, 1993 and 1994 fiscal years. The
economy in the Bank's market area, New Haven and Fairfield Counties,
Connecticut, and in New England generally, had been affected severely by
declining real estate market values, as well as by a significant decline
in economic activity and a resulting increase in unemployment. The decline
in real estate values has had a material, negative effect on the condition
of the Bank's loan portfolio, as real estate that collateralizes the Bank's
loans has decreased in value, and as borrowers,  affected by the
deterioration in the regional economy, have become less able to meet their
obligations to make principal and interest payments to the Bank.
Accordingly, non-performing assets, past due loans, provisions for loan
losses and charge-offs of loans have all increased significantly.

    In light of current conditions and the possibility of further
deterioration in the real estate market, additional loan loss
provisions may be necessary, and additional charge-offs of loans may
<PAGE> 15
occur.  The Company cannot predict the  strength or timing of the
economic recovery in the Bank's market area or in New  England in the
foreseeable future, and if the regional economy starts to deteriorate
again, the financial condition and results of operations of the Company
will likely be adversely impacted.

    During 1994, the Company was required by bank regulatory authorities to
increase its regulatory capital through the issuance of equity and debt
securities. The proceeds from the Company's various issuances of equity
and debt securities during 1994 were contributed to the Bank to increase
its regulatory capital levels as provided in the Bank's Initial and
Revised Capital Plans, and the bulk of the net proceeds from the
Company's offering of the New Common Stock or the New Short-Term Notes
will be so contributed. See "Use of Proceeds."  Notwithstanding such
capital infusions to the Bank, the financial condition of the Bank may
deteriorate based on the economic conditions prevailing in the Bank's
market place. Non-performing assets, which include nonaccrual loans,
loans 90 days or more past due on accrual status and other real estate
owned, were $13,503,000 at December 31, 1994 a decrease of approximately
32% from the $19,878,000 of non-performing assets at December 31, 1993.
Whether additional loans will become classified as non-performing will
depend, among other things, on whether economic conditions and real
estate values continue to deteriorate. The level of non-performing
assets will also depend on the extent to which loans return to
performing assets and the Bank is successful in disposing of other real
estate owned ("OREO").

    Earnings for 1995 will continue to be constrained by the high level of
non-performing assets, the expenses of collecting problem loans and the
carrying costs of OREO.  The Company believes that the allowance for
loan losses is adequate. While the Company uses available information
to recognize possible loan losses, future additions to the allowance may be
necessary based on changes in economic conditions particularly in the Bank's
service area, New Haven and Fairfield Counties, Connecticut. In addition,
regulatory agencies, as an  integral part of their examination process,
periodically review the Bank's allowance for loan losses. Such agencies may
recommend that the Bank recognize additions to the allowance based on their
judgments of information available to them at the time of their examination.

      The future success of the Bank is significantly dependent upon the
quality of its assets.  Although management of the Bank has devoted
substantial time and resources to the identification, collection and
workout of non-performing and other classified assets,  the quality of
the Bank's loan portfolio in future  periods and, thus, the Bank's financial
condition and results of operations will continue to depend significantly
upon conditions  in the local real estate market and the overall economy in
the Bank's market area. The Bank's future results of operations will
continue to be significantly affected if the current high level
of non-performing assets cannot be further reduced without incurring
additional material losses. The Bank's ability to further reduce its
current level of non-performing assets without additional losses will be
highly dependent on factors outside the control of the Bank's management,
including but not limited to, conditions in the relevant real estate
markets, prevailing interest rates and economic trends. Although
management utilizes its best judgment in providing for losses with respect
to such non-performing assets, there can be no assurance that the Bank
will be able to dispose of its non-performing assets without establishing
additional provisions for losses on loans or further reductions in the
<PAGE> 16
carrying value of its ISFs and OREO, which could be material. Thus,
investors in any of the Securities offered hereby may suffer a partial
or complete loss of their investment if the Bank's capital is significantly
eroded through continued operating losses or material additions to the
Bank's provisions for loan losses.  

3.    THE INDEPENDENT AUDITORS' REPORT STATES THAT CIRCUMSTANCES
      EXIST WHICH RAISE SUBSTANTIAL DOUBT ABOUT THE ABILITY OF THE
      COMPANY TO CONTINUE AS A GOING CONCERN

      The independent auditors' report on the 1994 Consolidated
Financial Statements of the Company set forth in the Company's
Financial Report on Form 10-K expresses an unqualified opinion
that includes an explanatory paragraph relating to circumstances
that raise substantial doubt about the Company's ability to 
continue as a going concern. Specifically, the independent auditors'
report notes that as of December 31, 1994, the Bank, the Company's
principal asset, did not met the minimum leverage and total risk-based
capital requirements and the Bank has suffered recurring losses from
operations. The auditors' report states that these circumstances raise
substantial doubt about the ability of the Bank to continue as a going
concern. The Company's consolidated financial statements included in the
Company's Annual Report on Form 10-K for the year ended December 31, 1994
do not reflect any adjustments that might result from the resolution of
this uncertainty. If the Bank does not continue as a going concern, the
investors investment in the Securities would be adversely impacted.
Management's plans for addressing these issues are discussed in 
"REGULATION AND SUPERVISION OF THE COMPANY AND THE BANK - The Bank's
Initial and Revised Capital Plans."  

4.    THE COMPANY'S FUTURE SALE OF EQUITY OR DEBT SECURITIES 
      COULD ADVERSELY AFFECT THE MARKET PRICE AND SALABILITY 
      OF THE SECURITIES
   
      Under the Company's Certificate of Incorporation (the
"Certificate"), the Board of Directors is authorized, without
further shareholder action, to provide for the issuance of additional
shares of Common Stock and of preferred stock in one or more series and
with such designations, number of shares, relative rights, preferences and
limitations as set forth in duly adopted resolutions of the Board of
Directors providing for such issuance. In addition, the Board of Directors
is authorized, without shareholder approval, to grant options and warrants
to third parties to acquire shares of Company Common Stock. Further, the
Board of Directors is authorized, without the approval of any holder of
the Company's equity securities or of the Company's subordinated or junior
debt securities of the Company, to provide for the issuance of additional
subordinated, junior or senior debt securities. If the Board of Directors
issues any additional Securities, including any equity or debt securities
senior or on a par with the Securities acquired by an investor, or grants
any options, warrants or similar rights in the future, the prevailing market
price of the Company's issued and outstanding Securities could be adversely
affected.
<PAGE> 17      

5.   THE COMPANY IS CONTROLLED, AND AFTER THE OFFERING WILL
     CONTINUE TO BE CONTROLLED, BY A SINGLE SHAREHOLDER, THEREBY 
     RESTRICTING THE ABILITY OF OTHER HOLDERS OF COMPANY COMMON 
     STOCK TO MAKE CHANGES IN THE BOARD OF DIRECTORS OR MANAGEMENT
     OR TO OTHERWISE CONTROL THE COMPANY'S AFFAIRS

      Mr. Randolph W. Lenz, the Chairman of the Board of the Company and
      the Bank, owns approximately 90 percent of the issued and outstanding
      shares of Common Stock and will own at least 51 percent of the issued
      and outstanding shares of Common Stock following the Offering.
      Mr. Lenz, pursuant to the terms of the  Warrant will have the ability
      to maintain his Common Stock ownership at the 51 percent level. See
      "Description of the Securities -- Warrant." Accordingly, Mr. Lenz
      will be able, for so long as he owns a majority of the issued and
      outstanding shares of Common Stock, to elect all of the Company's
      directors, to effect an amendment to the Company's Certificate or
      to effect a merger, sale of assets or other significant corporate
      transactions without the approval of the Company's other stockholders
      and to render more difficult or to discourage unsolicited attempts to
      acquire the Company. The existence of a single controlling shareholder
      may adversely affect the market price or salability of the Company's
      Securities.

6.   FAILURE TO COMPLY WITH REGULATORY CAPITAL REQUIREMENTS
     COULD RESULT IN FURTHER REGULATORY ACTIONS, INCLUDING, IN THE
     MOST SEVERE CASES, THE CLOSURE OF THE BANK AND THE LOSS OF 
     INVESTORS' INVESTMENT IN THE SECURITIES
 
    In July 1991, the Bank entered into the 1991 Order with the FDIC and
the Connecticut Banking Commissioner ("Banking Commissioner") pursuant
to which the Bank agreed to increase its Tier 1 Leverage Ratio to 6
percent by July 1993 and to maintain its Tier 1 Leverage Ratio at that
level until such regulatory order is modified or terminated. Under the
terms of the Bank's approved Revised Capital Plan, as amended, the Bank
is required to increase its Tier 1 Leverage Ratio to 5 percent by
September 30, 1995 and to 6 percent by December 31, 1996.

    The future success of the Company is dependent upon the Bank's ability
to comply with the terms of the Revised Capital Plan and the 1991 Order
which require,  among other things, that the Bank meet prescribed
capital levels,  continue to maintain sufficient liquidity and
ultimately return to profitable operation.  The Bank's ability to
comply with the terms of the Revised Capital Plan and the 1991 Order is
largely dependent upon the Bank's ability to continue the resolution and
conversion of its non-performing loans into performing loans.
<PAGE> 18
<TABLE>
      A comparison of the Bank's minimum regulatory capital levels
and the Bank's actual capital at December 31, 1993 and at December 31, 1994
is set forth in the table below:
<CAPTION>
($ in                                              
thousands)       Minimum                      Minimum 
Regulatory       Capital        Actual        Capital       Actual
Capital          Required       Capital       Required      Capital
Requirements:    December 31,   December 31,  December 31,  December 31,
		 1993           1993          1994          1994
<S>              <C>            <C>           <C>           <C>
Total risk-
based capital
percentage       8.00%          (2.53%)       8.00%         7.26%

Total risk-
based capital    7,592          (2,397)       5,059         4,590

Tier 1
risk-based       
capital
percentage       4.00%          (2.53%)       4.00%         5.97%

Tier 1
risk-based       
capital          3,896          (2,397)       2,530         3,777

Leverage
(per order)      
percentage       6.00%          (1.82%)       6.00%         3.95%

Leverage
(per order)      7,895          (2,397)       5,725         3,799
</TABLE>
      The Bank's Revised Capital Plan is predicated on the Bank's ability
to raise its capital levels through a combination of retained earnings
and an equity or debt offering by the Company. Although the Bank expects
that the capital raised in the sale of the New Common Stock or the New
Short-Term Notes will be sufficient to enable the Bank to achieve
compliance with applicable regulatory capital requirements, any failure by
the Bank to maintain such compliance or comply with minimum regulatory
capital requirements or the capital requirements imposed by the Revised
Capital Plan and the 1991 Order could lead to further action by bank
regulators, which may include, under certain circumstances, the appointment
of a conservator or receiver for the Bank. Section 38 of the Federal
Deposit Insurance Act, as added by the FDIC Improvement Act, requires,
among other things, that the federal banking agencies establish five capital
levels for insured depository institutions ("well-capitalized,"
"adequately capitalized," "undercapitalized," "significantly
undercapitalized," and "critically undercapitalized") and requires or
permits such agencies to take certain supervisory actions as an insured
institution's capital level falls.  Under regulations adopted by the federal
banking agencies to implement these requirements, which were effective as of
December 19, 1992, the Bank is considered "undercapitalized" for this
purpose. Undercapitalized and lower rated institutions are subject to a
number of mandatory and discretionary supervisory actions. These powers
and authorities are in addition to the traditional powers of the federal
<PAGE> 19
banking agencies that deal with undercapitalized institutions. In addition,
the FDIC deposit insurance premiums required to be paid by institutions
beginning with the first semi-annual assessment period of 1993 depend, in
part, on their capital levels.

      If at least $1.2 million of net proceeds is raised in the sale of the
New Common Stock, the New Short-Term Notes or a combination thereof,
management believes that the Bank will be in compliance with the Revised
Capital Plan and will have a Tier 1 Leverage Ratio of greater than 5 percent
and a Total risked-based Capital of in excess of 8 percent. As a result,
upon completion of the sale of the New Common Stock or New Short-Term Notes,
the Bank should be deemed "adequately capitalized" for purposes of Section
38 of the FDIA. However, no assurance can be given that the Bank will be
able to achieve compliance with  all applicable regulatory capital
requirements following the sale of the  New Common Stock or the New
Short-Term Notes in the Offering. The Bank's ability to comply with all
applicable capital requirements depends upon the net proceeds from the
sale, the Bank's future results of operations, as well as its ability to
reduce its levels of ISFs, OREO and other problem assets  without
recognizing additional significant losses or reductions in carrying values.

      If the Bank is unable to achieve or maintain regulatory capital
requirements, or if the Bank fails to comply with the provisions of the
Revised Capital Plan and the 1991 Order, the FDIC and the Banking
Commissioner could impose additional restrictions on the Bank's operations
and could take actions which  give such authorities greater control over the
Bank. There also can be no assurance that the Bank will not be subject to
additional  capital requirements in the future, either as a result of
regulations, guidelines and policies of general applicability or individual
regulatory capital requirements which are applied to  the Bank. Furthermore,
if the Bank's tangible capital drops below  2% of total assets, the FDIC is
required, pursuant to the FDIC Improvement Act, except under certain limited
circumstances, to appoint a conservator or receiver for the Bank, in which
case the value of a  holder's investment in any of the Securities, including
the New Common Stock, would, in all likelihood, have little or no value.

7.  FAILURE TO COMPLY WITH THE 1991 AND 1993 ORDERS COULD RESULT IN
    FURTHER LIMITATIONS ON THE BANK'S OPERATIONS AND, IN THE
    SEVEREST CASE, THE APPOINTMENT OF A CONSERVATOR OR RECEIVER 

     Under the terms of the 1991 Order, the Bank is required to achieve a
Tier 1 Leverage Ratio of 6 percent. The FDIC, by virtue of its approval
of the Bank's Revised Capital Plan, has given the Bank until December
31, 1996 to achieve this level of Tier 1 Capital, provided that the
Bank complies with the terms of the Bank's Revised Capital Plan. The
Bank's Revised Capital Plan provides for the Bank to achieve certain
earnings and capital levels during 1995 and 1996 and to reduce the
amount of nonperforming loans and OREO. In addition, the Revised
Capital Plan provides for an infusion of at least $1.2 million in
equity capital into the Bank by September 30, 1995. On June 30, 1995,
the Bank requested approval from the FDIC of an amendment to the Bank's
Revised Capital Plan to change the deadline for the second capital infusion
from June 30, 1995 to September 30, 1995. By letter dated July 11, 1995,
<PAGE> 20
the FDIC approved the proposed amendment to the Bank's Revised Capital Plan.
The Company's sale of New Common Stock or of Short-Term Notes resulting in
the receipt of at least $1.2 million in net proceeds and the Company's
contribution of those proceeds to the Bank as additional paid-in capital
will permit the Bank to comply with the terms of the Revised Capital Plan.
There can be no assurance that the Company will be successful in raising
the $1.2 million in additional equity capital required by the Revised
Capital Plan or the Bank will otherwise be able to comply with the terms
of the Revised Capital Plan, including the levels of capital, nonperforming
loans or OREO called for therein. Nevertheless, the Company's principal
shareholder, Mr. Randolph W. Lenz, has agreed to purchase on or before
September 30, 1995, such amount of unsold New Common Stock or New Short-Term
Notes as will permit the Bank to receive a minimum of $1.2 million of net
proceeds from the Offering. Failure of the Bank to comply with the terms of
the Bank's Revised Capital Plan could result in further restrictions on the
operations of the Bank, additional cease and desist proceedings or other
enforcement actions against the Bank or its officers and directors, or, in
the event the Bank's Tier 1 Leverage Capital falls below 2 percent, the
appointment of a receiver or conservator. Any of these regulatory actions
could adversely affect the marketability or value of the Company's
Securities.

	The 1993 Order required the Bank to correct certain Bank policies,
practices and alleged violations of law. All actions required to be taken
by the 1993 Order have been taken by the Bank and the Bank believes that
it is in full compliance with the terms of the 1993 Order. Failure of the
Bank to comply with the policies and practices required by the 1993 Order
could result in further regulatory actions by the FDIC, including the
issuance of an additional order to cease and desist, the initiation of a
civil money penalty action or other enforcement action.  Any such
enforcement action could have an adverse impact on the Bank and its
operations.

8.   UNFAVORABLE ECONOMIC CONDITIONS COULD ADVERSELY IMPACT THE
     BANK'S AND THE COMPANY'S OPERATING RESULTS AND, BY EXTENSION,
     THE INVESTORS' INVESTMENT IN THE SECURITIES 

      Prevailing economic conditions, as well as government policies and
regulations concerning, among other things, monetary and fiscal affairs,
significantly affect the operations of financial institutions such as the
Bank. Excess real estate inventory, coupled with a general economic decline,
adversely affected the real estate markets in general and the Bank's market
areas in particular in recent years and contributed to the increases in the
Bank's non-performing assets during such years. Poor economic conditions and
real estate markets could continue to adversely affect the financial
condition and results of operations of the Bank in the future. If there is
a significant sustained increase in interest rates, such increase could
adversely affect the ability of the Bank's borrowers and prospective
purchasers of OREO to service real estate-related indebtedness, which in
turn could adversely impact the Bank's loan loss provision, carrying
values of OREO and the Bank's operating results. The Bank's net interest
income, which is the difference between interest income received on its
interest-earning assets, including loans and securities, and the interest
expense incurred in connection with its interest-bearing liabilities,
including deposits and borrowings, can be significantly affected by changes
in market interest rates.  The period of falling interest rates commencing
in 1992 and continuing into the second quarter of 1994 has resulted in
<PAGE> 21
widened interest rate spreads for many financial institutions, including
the Bank. While interest rate spreads remain high by historical measures,
it is likely that they will narrow as evidenced over the past year. Also,
the low interest rate environment experienced in 1993 has resulted in an
increase in principal repayments and refinancing of loans in the Bank's
portfolio.  These trends, along with sales of higher yielding loans and
investment securities, have resulted in decreases in the weighted average
yield on the Bank's loan and investment portfolios, which will reduce the
Bank's income from interest-earning assets and thus, its net interest
income, in the future.  The Bank's high level of non-performing assets
has adversely impacted the Bank's ratio of average interest-earning assets
to average interest-bearing liabilities. These trends have contributed to a
decrease in the amount of, and weighted average  yield on, the Bank's loan
portfolio, which could adversely affect the Bank's income from interest-
earning assets and thus its net interest income in future periods.

9.     COMPETITION FROM LARGER OR BETTER CAPITALIZED FINANCIAL
       INSTITUTIONS COULD ADVERSELY AFFECT THE FUTURE SUCCESS OR
       VIABILITY OF THE COMPANY

      Intense competition exists in all major lines of business in
which the Bank is presently  engaged. The Bank faces significant competition
from other banks, mortgage companies and various financial institutions,
many of which have substantially greater resources and capital than does
the Bank. Particularly intense competition exists for mortgage loans and
deposits. Such competition could restrict the ability of the Bank to expand
its operations or to compete effectively for bank customers. Intense
competition for deposits and loans could thereby result in the Bank paying
higher interest rates on its deposit products and receiving lower interest
rates on its loans which will lower the Bank's net interest margin and
result in lower net income. Lower than expected earnings may result in
lower market prices for the Company's Securities, including the Securities
offered hereby.

10.        SIGNIFICANT INCREASES IN INTEREST RATES COULD 
	   ADVERSELY IMPACT THE BANK'S RESULTS OF OPERATIONS

      The Company's net interest income, a significant component of
operating results, is subject to fluctuation as a result of changes in
interest rates which are neither predictable nor controllable. A portion of
the Company's assets are long-term, fixed-rate mortgage loans, whereas its
liabilities consist primarily of short- and medium-term deposits and
borrowings. As interest rates change, the Company's liabilities will tend
to reprice faster than its assets. The Bank's negative "one-year gap" (the
difference between interest-sensitive assets and interest-sensitive
liabilities, as a percent of total assets that reprice within one year)
at December 31, 1994 and December 31, 1993 was 25% and 75%, respectively.
Although the Bank has benefitted from the decreasing interest rate
environment which commenced in 1992 and continued into the second quarter
of 1994, a significant and sustained rate increase could have an adverse
effect on the Company's net interest income by decreasing the spread between
the rates earned on assets and paid on liabilities. During 1994, interest
rates increased sharply resulting in a decrease in the Bank's spread
between rates earned on assets and rates paid on liabilities. A significant
and sustained increase in interest rates could thus have a material
negative impact on the Bank's and the Company's earnings.
<PAGE> 22
11.       LOSS OF KEY PERSONNEL COULD ADVERSELY 
	  AFFECT THE BANK'S OPERATIONS

     During the fourth quarter of 1993, the Bank hired several senior
management officials, including a new President and Chief Executive Officer
and a new Chief Financial Officer. In the fourth quarter of 1994, the
Company and the Bank also hired a Chief Accounting Officer. The Bank's
success is dependent to a large extent upon the continued efforts and
success of its President and Chief Executive Officer and the senior loan
officers who have primary responsibility for the administration and
resolution of the Bank's non-performing assets. The loss of the services of
any one of these officers could adversely affect the Bank's operation. The
Company, however, does not anticipate the need to purchase key man life
insurance.

12.       COMPANY HAS FAILED TO PAY ANY DIVIDENDS 
	  ON ITS PREFERRED STOCK SINCE 1990 OR INTEREST ON 
	  ITS DEBT SECURITIES SINCE 1993                      

     The Company has not paid any dividends on its outstanding preferred
stock since 1991. The Company has had 15 consecutive quarters in which the
dividends have been accrued rather than been paid. As of December 31, 1994,
the amount of accrued but unpaid dividends on the Company's preferred stock
equals $649,221. In addition, the Company has not paid any interest on its
Convertible Debt Securities or on the Short-Term Notes since issuance.
Interest on the Term Debt Securities has not been paid since the first
quarter of 1994. There can be no assurance that the Company will have the
ability to pay any dividends on the Series I, II or III Preferred Stock or
any interest on any of the debt Securities offered hereby. Since July 1991,
the Bank has been precluded from paying cash dividends on its common or
preferred stock without the express written approval of the FDIC and the
Banking Commissioner. Any potential investor in the Series I, II or III
Preferred Stock or in the Convertible Debt Securities, the Term Debt
Securities or the Short-Term  Notes should carefully consider the absence
of a history of dividend and interest payments and the need for regulatory
approval for any such payments. See "REGULATION AND SUPERVISION OF THE
COMPANY AND THE BANK".

13.       DETERMINATION OF OFFERING PRICE OF 
	  NEW COMMON STOCK BY BOARD OF DIRECTORS

      The public offering price of the shares of New Common Stock of $2.50
per share was determined by the Company's Board of Directors without
reference to the last sale price for the Common Stock on the NASDAQ
Small-Cap Market or on the over-the-counter market or on the book value of
a share of Common Stock as of December 31, 1994 or as of March 31, 1995. As
a consequence, the market price of the Company's Common Stock following the
completion of the Offering may differ significantly from the offering price
of the New Common Stock. The future market price of the Common Stock will
depend on a number of factors, including the financial performance of the
Company, the results of periodic regulatory examinations of the Bank and
the Company, prevailing economic conditions in the Bank's market area as
well as all of the risk factors discussed under the caption "Risk Factors
and Investment Considerations".
<PAGE> 23
14.       INABILITY TO LIST THE NEW COMMON STOCK OR TO RELIST THE
	  PREVIOUSLY ISSUED SHARES OF COMMON STOCK ON THE NASDAQ
	  SMALL-CAP MARKET WILL MAKE IT MORE DIFFICULT TO DISPOSE
	  OF THESE SECURITIES OR TO OBTAIN ACCURATE PRICE 
	  QUOTATIONS

	On June 22, 1995, the Company's Common Stock was delisted from the
NASDAQ Small-Cap Market due to an inability of the Company to satisfy the
minimum bid price requirement and the minimum market value of public float
requirement. In addition, at the time the Common Stock was delisted, the
Company had only one active market maker while NASDAQ's continued listing
requirements mandate two active market makers. The Company's Common Stock
is now traded in the over-the-counter market in the so-called pink sheets.
The Company has appealed the delisting decision. In the event the sale of
the New Common Stock is effected pursuant to this Offering, the Company
intends to seek the listing of the shares of New Common Stock sold hereby
and the relisting of the Company's Common Stock previously listed on the
NASDAQ Small-Cap Market. There can be no assurance that the shares of New
Common Stock or the previously listed shares of Common Stock will satisfy
the NASDAQ listing or relisting criteria or that the Company will be able
in the future to meet the criteria for continuing listing. Investors in the
New Common Stock or in the shares of Common Stock offered by the Selling
Shareholders will likely find it more difficult to dispose of, or to obtain
accurate quotations as to value, of the Company's Common Stock.

15.       POSSIBLE ADVERSE EFFECT OF PENNY STOCK RULES ON LIQUIDITY
	  FOR THE COMPANY'S COMMON STOCK

      As a result of the delisting of the Company's Common Stock from the
NASDAQ Small-Cap Market, the Company's Common Stock may become subject to
certain Securities Exchange Act of 1934 penny stock rules that impose
additional sales practice requirements on broker-dealers which sell such
securities to persons other than established customers and accredited
investors. For transactions covered by these rules, a broker-dealer is
required to make a special suitability determination for the purchaser and
received the purchaser's written consent to the transaction prior to sale.
Consequently, such rules may affect the ability of broker-dealers to sell
the Company's Common Stock and may affect the ability of purchasers in this
Offering to sell any of the Securities acquired hereby in the secondary
market. For any transaction by broker-dealers involving a penny stock,
unless exempt, the rules require delivery of a risk disclosure document
relating to the penny stock market, prior to a sale transaction. Disclosure
is also required to be made about compensation payable to both the broker-
dealer and the registered representative and current quotations for the
securities. Finally, monthly statements are required to be sent disclosing
the recent price information for the penny stock held in the account and
information on the limited market in penny stocks.

      The foregoing penny stock restrictions will not apply to the Company's
common Stock if the Common Stock is listed on the NASDAQ and have certain
price and volume information provided on a current basis or meet certain
minimum net tangible assets or average revenue criteria. If the Company's
Common Stock is subject to the rules on penny stocks, the market liquidity
for the Common Stock could be severely and adversely impacted.
<PAGE> 24
			    THE COMPANY

      CBC  Bancorp,  Inc.  (the "Company")  is  a  registered bank
holding  company.  The  Company's principal subsidiary is Connecticut Bank
of Commerce (the "Bank"), a Connecticut chartered commercial bank. The
Company also owns an immaterial subsidiary, Amity Loans, Inc.  The Bank
is a  full-service commercial bank with its main office in Woodbridge,
Connecticut, and three other branch offices located in Branford, Norwalk and
Stamford, Connecticut. From its main office and other banking offices, the
Bank provides a broad range of commercial and consumer banking services to
businesses and consumers located in New Haven and Fairfield counties and
throughout Connecticut, including checking and savings accounts and loans
to small and medium-sized businesses, professional organizations and
individuals. All deposits in the Bank are insured by  the Federal Deposit
Insurance Corporation ("FDIC") to the extent permitted by law.

      Commencing in the second quarter  of 1994, the Bank established a
financial lease  program. The Bank's leasing business includes providing
short-term financing leases, which are subsequently placed with permanent
lenders, purchasing accounts receivable resulting from leasing transactions
and purchasing equipment for lease to prospective lessees. During 1994, the
Bank disbursed $15.2 million in financial lease related transactions. As of
December 31, 1994, $9.6 million in funds deployed in financial lease
transactions have been repaid and $5.6 million in funds remain outstanding.
The Bank anticipates continuing its participation in similar type of
financial lease transactions in the future. The Bank anticipates that
financial lease transactions will range from 10 to 15 percent of the
Bank's assets in the future.

      In efforts to strengthen the financial condition of the Bank, on
October 26, 1994 and independent of regulatory actions, the Bank sold $9.6
million of installment loans made to overseas U.S. military personnel,
representing substantially all of the remaining portfolio of this type of
extension of credit. While the transaction resulted in a net loss of
approximately $818,000, the transaction permits the Bank to exit this
line of business, significantly improves the Bank's short-term liquidity
and is expected to reduce loan charge-offs and operating costs over the
long-term.

      As of December 31, 1994, the Company had consolidated total
assets of approximately $92.7 million, total deposits of approximately
$87.5 million and total shareholders' equity of approximately $1.5 million.
As of March 31, 1995, the Company had consolidated assets of approximately
$85.7 million, total deposits of approximately $81.2 million and total
shareholders' equity of approximately $1.2 million.

      The Company is a Connecticut corporation with its executive
offices located at 128 Amity Road, Woodbridge, Connecticut 06525
(telephone 203/389-2800).


		      REGULATION AND SUPERVISION
		      OF THE COMPANY AND THE BANK

<PAGE> 25
In General

      The Company is a legal entity separate and distinct from the
Bank. There are legal limitations to the extent to which the Bank can lend
or otherwise supply funds to the Company or certain of its affiliates.
Federal law limits the ability of the Company to borrow  from, or sell
its securities to, its subsidiary bank unless the loans are secured by
specified collateral and such loans and extensions of credit by the
subsidiary bank are generally limited to 10% of the subsidiary bank's
capital and surplus. The Company and its affiliates, including the Bank,
are in full compliance with each of these legal limitations.

      Federal Reserve Board policy requires every bank holding
company to act as a source of financial strength to its subsidiary bank
and to commit resources in support of such subsidiary.  The Federal Reserve
Board could seek to restrict the Company from paying cash dividends on the
Company's common or preferred stock or interest payments on its
subordinated capital notes or other debt securities in accordance with
this policy.

      In addition, in an effort to restore and maintain the financial
soundness of the Company, the Company entered into a written agreement (the
"Written Agreement") with the Federal Reserve Bank of Boston ("Reserve
Bank"), effective as of November 2, 1994. The Written Agreement requires the
Company to seek the prior written approval of the Reserve Bank prior to the
Company's declaration or payment of dividends on its outstanding common or
preferred stock, increasing its outstanding borrowings or incurring
additional holding company indebtedness, engaging in material transactions
with the Bank (other than capital contributions) or making cash
disbursements in excess of certain agreed upon amounts. The Written
Agreement also requires the Company to submit (i) a tax allocation
agreement between the Company and the Bank, (ii) a debt service plan
and (ii) a capital restoration plan for the Bank. The Federal Reserve
Bank approved the proposed tax allocation agreement as of December 23,
1994 and approved the debt service and capital restoration plans as of
December 30, 1994. In addition, the Written Agreement also requires the
Company to revise or develop certain select policies. All such actions
required by the Written Agreement have been taken by the Company.

      The Banking Commissioner and the Connecticut Department of Banking
regulate the Bank's internal operations as well as its deposit, lending
and investment activities.  The approval of the Banking Commissioner is
required for the establishment of branch offices and business combination
transactions.  In addition, the Banking Commissioner conducts periodic
examinations of the Bank. Many of the areas regulated by the Banking
Commissioner are subject to similar and concurrent regulation by the FDIC.

      Connecticut banking laws grant Connecticut chartered banks broad
lending authority.  Subject to certain limited exceptions, however, total
secured and unsecured loans made to any one obligor pursuant to this
statutory authority may not exceed 25 percent of a bank's capital,
surplus, undivided profits and loss reserves.

      Cash dividends by the Bank to the Company represent the primary
source of cash income to the Company. The payment of dividends to the
Company by the Bank is subject to various regulatory limitations. In
general, the Bank must obtain the approval of the Banking Commissioner
<PAGE> 26
if the total of all dividends declared by the Bank in any calendar year
exceeds the Bank's net profits (as defined) for the current year combined
with its retained net profits for the preceding two calendar years. The
ability of the Bank to pay dividends could be affected by its financial
condition, including the maintenance of adequate capital and other factors.
The FDIC and Banking Commissioner also have the statutory authority to
prohibit the Bank from paying dividends if they deem such payment to
represent an unsafe or unsound practice in light of the financial condition
of the Bank.

      The FDIC Improvement Act of 1991 ("FDIC Improvement Act") and the
FDIC's regulations promulgated thereunder prohibit any bank from making
capital distributions if to do so would leave the institution
undercapitalized as defined in the FDIC Improvement Act. Under the terms
of the 1991 Order to Cease and Desist ("1991 Order"), the Bank is
prohibited from paying any cash dividends to the Company  without the
prior  written approval of the FDIC and the Banking Commissioner.

      These statutory and regulatory restrictions--coupled with the
requirement in the Written Agreement that the Company obtain the prior
approval of the Reserve Bank before declaring or paying dividends--
effectively prevent the Company from paying cash dividends on its
outstanding common or preferred stock or interest on the Company's
subordinated capital notes or other debt instruments in the foreseeable
future. The Company does not anticipate that it will be permitted, nor does
the Company anticipate that the Bank will be permitted, to pay cash
dividends until the Bank has reported net profits, has attained the
capital levels mandated in the 1991 Order, has reduced significantly the
level of nonperforming loans and has otherwise complied with the terms of
the Bank's Revised Capital Plan. See "The Bank's Initial and Revised Capital
Plans."  There can be no assurance, however, that the Company and the Bank
will receive such regulatory approvals even after the Bank achieves the
foregoing financial and operational benchmarks. During 1994, neither the
Company nor the Bank paid any dividends.
       
       In connection with the September 1993 FDIC regulatory examination of
the Bank, the FDIC, in December 1993, issued an additional order to cease
and desist (the "1993 Order"). The Bank consented to the issuance of the
1993 Order. The 1993 Order required that affirmative action be taken by
the Bank and its Board of Directors with respect to correct certain bank
policies, practices and alleged violations of law. The Bank and its Board
of Directors believe that the Bank has fully complied with each of the
terms of the 1993 Order. 

Regulatory Capital Requirements

      The Federal Reserve Board and the FDIC have issued substantially
similar risk-based  and leverage capital guidelines applicable to bank
holding companies and state-chartered nonmember banks. The Federal
Reserve Board's  capital adequacy guidelines are not applicable to
bank holding companies with consolidated assets of under $150 million.
Thus, until the Company's consolidated assets reach or exceed this level,
the Federal Reserve Board's capital guidelines are not applicable to the
Company. The FDIC's capital adequacy guidelines are applicable to the Bank
irrespective of the Bank's asset size.
<PAGE> 27
      Under the FDIC's risk-based capital guidelines applicable to nonmember
banks, the minimum ratio of total capital ("Total Capital") to risk-weighed
assets (including certain off-balance sheet items, such as standby letters
of credit) is 8 percent.  At least half of the Total Capital is to be
comprised of common stock, retained earnings, minority interests in the
equity accounts of consolidated subsidiaries, noncumulative preferred stock,
less goodwill and certain other intangibles  ("Tier 1 Capital").
The remainder may consist of other preferred stock, certain other
instruments, limited amounts of subordinated debt and a limited amount of
loan and lease loss allowances ("Tier 2 Capital").  A nonmember bank's
total "risk-weighted assets" are determined by assigning the nonmember
bank's assets and off-balance sheet items to one of four risk categories
based upon their relative credit risk ranging from 100 percent risk weight
for assets with the greatest risk to zero percent risk weight for assets
with little or no risk.  The higher the percentage of riskier assets an
institution has the more Tier 1 and Total Capital required for the
institution to satisfy the risk-based capital requirements.

      In addition, the FDIC has established a minimum leverage ratio
requirement for nonmember banks.  The FDIC regulations provide for a
minimum ratio of Tier 1 Capital to total average assets, less goodwill
(the "Leverage Ratio") of 3 percent for nonmember banks that meet certain
specified criteria, including having the highest regulatory rating.  All
other nonmember banks generally are required to maintain a Leverage Ratio
of at least 3 percent plus an additional cushion of 100 to 200 basis points
with a minimum Leverage Ratio of 4 percent.  The FDIC regulations also
provide that nonmember banks experiencing internal growth or
making acquisitions will be expected to maintain strong capital
positions substantially above the minimum supervisory levels
without significant reliance on intangible assets.  The 1991 Order
requires the Bank to maintain a Leverage Ratio of at least 6 percent for
as long as the 1991 Order remains in effect; however, under the terms of
the Bank's approved Revised Capital Plan, the Bank has until December 31,
1996 to achieve the 6 percent Leverage Ratio in the 1991 Order. See "The
Bank's Initial and Revised Capital Plans". Furthermore, the FDIC has adopted
regulations implementing the prompt corrective action provisions of the FDIC
Improvement Act.  The FDIC Improvement Act and its impact on the Company and
the Bank are discussed below.  See "The FDIC Improvement Act."

      At December 31, 1994, the Bank complies with the Tier 1 Capital to
risk-weighted assets requirement, but does not comply with the Total Capital
to risk-weighted assets requirement or the Leverage Ratio requirement of the
FDIC's regulations. The FDIC Improvement Act defines an "undercapitalized"
bank as a bank that does not meet any of the required minimum levels of
regulatory capital, but is not significantly below the required levels of
capital. As of December 31, 1994, the Bank is deemed to be in the
"undercapitalized" category as defined by the FDIC Improvement Act. As an
"undercapitalized" nonmember bank, the Bank is subject to certain
restrictions on its operations mandated by the FDIC Improvement Act and the
FDIC's regulations promulgated thereunder. See "The FDIC Improvement Act."
In addition, with a Tier 1 Leverage Ratio of 3.95 percent for the last
quarter of 1994 (4.08 percent at December 31, 1994), the Bank does not
comply with the 6 percent Tier 1 Leverage Ratio requirement set forth in
the 1991 Order. Because the Bank is deemed "undercapitalized" and is not
in compliance with the Tier 1 Leverage Ratio mandated by the 1991 Order,
the FDIC directed the Bank to revise its previously approved March 21,
1994 Capital Plan (the "Initial Capital Plan"). The Bank submitted its
<PAGE> 28
revised capital plan (the "Revised Capital Plan") to the FDIC and the
Banking Commissioner on December 13, 1994. On December 28, 1994, the
FDIC approved the Bank's Revised Capital Plan. On December 29, 1994, the
Banking Commissioner also approved the Revised Capital Plan. On July 11,
1995, the FDIC approved an amendment to the Revised Capital Plan pursuant
to which the Bank has until September 30, 1995 to raise $1.2 million of
additional equity capital.  See "The Bank's Initial and Revised Capital
Plans." The following table sets forth the minimum regulatory capital
requirements of the Bank and the regulatory capital levels and ratios of
the Bank as of December 31, 1994 and 1993: 

<TABLE>
<CAPTION>                                
				Minimum        Actual Capital
				Capital        DECEMBER 31,
				Required       1994        1993
<S>                             <C>            <C>         <C>

Total risk-based
  capital percentage            8.00%          7.26%       (2.53%) 
Total risk-based capital        $5,059         $4,590      $(2,397)

Tier l risk-based 
  capital percentage            4.00%          5.97%       (2.53%)
Tier 1 risk-based capital       $2,530         $3,777      $(2,397) 

Leverage (per 1991 Order)       6.00%          3.95%       (1.82%)
  percentage
Leverage (per 1991 Order)       $5,725         $3,799      $(2,397)


       The Company is seeking to raise additional equity capital for the
Bank. The sale of the New Common Stock, the New Short-Term Notes, or a
combination thereof, by means of this Prospectus is being undertaken to
permit the Bank to comply with the terms of the Revised Capital Plan. If
net proceeds of at least $1.2 million are raised in the Company's Offering
of New Common Stock or of the New Short-Term Notes and the entire proceeds
from the offering are contributed to the Bank as additional equity capital,
based on the December 31, 1994 and March 31, 1995 financial statements, the
Bank would be in compliance with all required regulatory capital
requirements except for the 6 percent Tier 1 Leverage Ratio contained in
the 1991 Order. As a consequence, the Bank would be deemed to be
"adequately capitalized" as defined in the FDIC Improvement Act. There can
be no assurance, however, that the $1.2 million of net proceeds from the
Offering will be sufficient for the Bank to meet these regulatory capital
requirements. If the Bank experiences additional losses from operations or
from further writedowns of its loan or OREO portfolio in the future, the
$1.2 million of net proceeds from the Offering may not be sufficient to
bring the Bank into full compliance with its regulatory capital requirements
or to permit the Bank to comply with the terms of the Revised Capital Plan.
<PAGE> 29

	The Connecticut Department of Banking recently completed its
regulatory examination of the Bank as of the close of business on April 4,
1995. While the Bank was required to make certain adjustments which are
expected to reduce the Bank's and the Company's capital as of June 30,
1995 by approximately $300,000, the adjustments are minimal in comparison
to the results from each of the previous five regulatory examinations of
the Bank conducted by the Connecticut Banking Department and the FDIC. In
addition, the Connecticut Banking Department determined that the Bank's
allowance for loan losses was adequate as of the examination date.
      
      The FDIC is empowered to terminate FDIC insurance of deposits, after
notice and hearing, upon a finding by the FDIC that the nonmember bank has
engaged in unsafe or unsound practices, is in an unsafe or unsound condition
to continue operations or has violated any applicable law, regulation, rule
or order of, or conditions imposed by, the FDIC.  The Bank's violation of
the 1991 or 1993 Orders or the Bank's failure to comply with the Revised
Capital Plan or applicable FDIC regulatory capital requirements could
result in a determination by the FDIC to commence such termination
proceedings.

      The FDIC recently adopted a risk-based insurance assessment
system to replace the existing flat-rate system.  The new system
imposes insurance premiums based upon a matrix that takes into
account a bank's capital level and supervisory rating.  Under
this risk-based system, the assessment rate imposed on banks
ranges from 23 cents for each $100 of domestic deposits (for well
capitalized banks with the highest of three supervisory rating
categories) to 31 cents (for inadequately capitalized banks with
the lowest of the three supervisory rating categories).  The
Company does not believe that the implementation of the risk-
based system will have a material effect on the Bank's or the
Company's earnings.  Because of decreases in the reserves of the
Bank Insurance Fund due to the increased number of bank failures
in recent years, it is possible that deposit insurance premiums
will be further increased.  The Bank expects to lessen the impact
of any changes in insurance premiums through the pricing of
products.

The FDIC Improvement Act

      On December 19, 1991, the FDIC Improvement Act was enacted. The
FDIC Improvement Act substantially revises the depository
institution regulatory and funding provisions of the Federal
Deposit Insurance Act and makes revisions to several other
federal banking statutes.  Among other things, the FDIC
Improvement Act requires the federal banking regulators to take
prompt corrective action in respect of depository institutions
that do not meet minimum capital requirements.  The FDIC
Improvement Act establishes five capital tiers: "well
capitalized," "adequately capitalized," "undercapitalized,"
"significantly undercapitalized," and "critically
undercapitalized."  Under recently adopted regulations of the
FDIC, a nonmember bank, such as the Bank, is defined to be well
capitalized if it maintains a Leverage Ratio of at least 5
<PAGE> 30
percent, a risk-adjusted Tier 1 Capital Ratio of at least 6
percent and a risk-adjusted Total Capital Ratio of at least 10
percent and it is not otherwise in a "troubled condition" as
specified by the FDIC. A bank is defined to be adequately
capitalized if it is not deemed to be well capitalized but meets
all of its minimum capital requirements.  A bank will be
considered undercapitalized if it fails to meet any minimum
required capital measure, significantly undercapitalized if it is
significantly below such measure and critically undercapitalized
if it fails to maintain a level of tangible equity equal to not
less than 2 percent of total assets.  A bank may be deemed to be
in a capitalization category lower than that indicated by its
capital position if the institution receives an unsatisfactory
examination rating.  
      
      The FDIC Improvement Act provides that a bank cannot accept
brokered deposits unless (i) it is well capitalized or (ii) it is
adequately capitalized and receives a waiver from the FDIC.  A bank that
cannot receive brokered deposits also cannot offer "pass-through" insurance
on certain employee benefit accounts.  In addition, a bank that is not well
capitalized cannot offer rates of interest on deposits which are more than
75 basis points above prevailing rates.  The Company anticipates that the
application of these restrictions will not have a material adverse effect
on the Bank's operations. 

      Undercapitalized banking institutions are subject to restrictions on
borrowing from the Federal Reserve System, as well as certain growth
limitations, and are required to submit capital restoration plans, a
portion of which must be guaranteed by the institutions's holding company.
As indicated earlier, the Bank submitted, and the FDIC approved, the Initial
and Revised Capital Plans.  See "The Bank's Initial and Revised Capital
Plans."  The Company provided the required guaranties mandated by the FDIC
Improvement Act.  Significantly, undercapitalized banking institutions may
be subject to a number of other requirements and restrictions, including
orders to sell sufficient voting stock to become adequately capitalized,
reduce total assets and cease taking deposits from other banks. Critically
undercapitalized banking institutions are subject to appointment of a
receiver or conservator.

      The FDIC Improvement Act generally prohibits a bank from making any
capital distribution (including payment of a dividend) to its holding
company or paying any management fees to any person with control over the
bank if, after making the distribution or paying the fee, the bank would
thereafter be undercapitalized. In addition, the Federal Reserve Board may
impose restrictions against the holding companies of significantly
undercapitalized banks, such as prohibiting holding company dividends or
requiring divestiture of holding company affiliates or banks.

      Apart from the prescribed restrictions contained in the FDIC
Improvement Act and implementing regulations, the FDIC is
empowered to issue a prompt corrective action directive ("PCA
directive") imposing certain other restrictions on
undercapitalized, significantly undercapitalized and critically
undercapitalized banks.  Among the discretionary requirements
<PAGE> 31
that could be imposed include recapitalization of the bank,
dismissal of officers and directors and divestiture of
subsidiaries.  Before issuing a PCA directive, the FDIC, in the
case of a nonmember bank, and the Federal Reserve Board, in the
case of a bank holding company, must provide the banking
organization with notice and opportunity to comment on the
proposed action.  A banking organization's response to a letter
of intent to issue a PCA directive may include the reasons why
the directive should not be issued, modifications to the
directive or mitigating circumstances to support the banking
organization's position regarding the directive.  A PCA directive
is enforceable as a final order in federal district court and
civil money penalties may be assessed for violating a PCA
directive.

      Based on the findings of the FDIC's regulatory examination of the
Bank commenced in September 1993, the Bank, as of December 31, 1993,
significantly increased its provision for loan losses and reduced the
carrying values of certain loans and foreclosed assets, thereby seriously
depleting its regulatory capital. In December 1993, the FDIC issued a
Prompt Corrective Action directive to the Bank informing the Bank that it
was "critically undercapitalized", requiring the prompt recapitalization of
the Bank and prohibiting, among other things, the payment of capital
distributions or management fees to the Company or to any company controlled
by a controlling shareholder of the Bank.  The PCA directive also required
the Bank to obtain the prior approval of the FDIC before entering into any
material transaction other than in the ordinary course of business,
including the purchase and sale of assets and the payment of interest on
the Bank's subordinated debentures. The PCA directive further required the
Bank to submit an acceptable capital restoration plan setting forth the
Bank's specific plans and timing for recapitalization. 

      The Bank submitted its Initial Capital Plan on March 21, 1994. The
FDIC approved the Initial Capital Plan on March 24, 1994. The Bank's Initial
Capital Plan provided for the recapitalization of the Bank in two stages.
See "The Bank's Initial and Revised Capital Plans". The Bank implemented
the Initial Capital Plan during the first three quarters of 1994 raising
approximately $8.9 million in additional Tier 1 Capital. As a result of the
Bank's improved regulatory capital position, the PCA restrictions on the
Bank's operations set forth in the PCA directive applicable to
"significantly undercapitalized" and "critically undercapitalized"
institutions were eliminated.

      Subsequent to completion of the Bank's recapitalization as provided in
the Initial Capital Plan, during the third quarter of 1994, the FDIC
completed its periodic examination of the Bank. Based on the findings of
the 1994 FDIC examination, the Bank's capital was reduced by $1,752,000,
caused principally by an increase in the Bank's provision for loan losses of
approximately $1,457,000 resulting from the reduction in the carrying values
of certain loans and foreclosed real estate of approximately $2,030,000. In
addition, on October 26, 1994, the Bank sold the bulk of its remaining
overseas U.S. military installment loan portfolio resulting in a net loss
of $818,000. The Bank also recorded as of December 31, 1994 a loss of
$90,000 associated with the Bank's closure of its Greenwich branch, which
closure was completed during the first quarter of 1995. As a consequence,
the Bank became "undercapitalized" as defined in the FDIC Improvement Act
and was not in compliance with the 6 percent Tier 1 Leverage Ratio contained
in the 1991 Order.
<PAGE> 32
      
      In accordance with the provisions of the FDIC Improvement Act, the Bank
was required to submit an acceptable Revised Capital Plan to the FDIC. The
Bank's Revised Capital Plan was submitted to the FDIC and the Banking
Commissioner on December 13, 1994. Both the FDIC and the Banking
Commissioner approved the Bank's Revised Capital Plan in late December
1994. See "The Bank's Initial and Revised Capital Plans." On June 30,
1995, the Bank requested approval of a proposed amendment to the Revised
Capital Plan extending the deadline for completion of the second $1.2
million equity infusion until September 30, 1995. On July 11, 1995, the
FDIC approved the amendment to the Bank's Revised Capital Plan.

      Until the second equity offering contained in the Bank's Revised
Capital Plan is completed, the Bank is prohibited by the FDIC Improvement
Act from making any capital distribution to the Company or paying any
management fees to the Company or any other entity or person with control
over the Bank.

      The Company cannot determine the ultimate effect that the FDIC
Improvement Act and the FDIC's implementing regulations will have upon
its and the Bank's financial condition or operations.

The Bank's Initial and Revised Capital Plans

      On March 24, 1994, the FDIC approved the Initial Capital Plan of the
Bank.  The Bank's Initial Capital Plan provided for the recapitalization of
the Bank in two parts.  The first part consisted of: (i) the modification of
the terms of the existing mandatory convertible subordinated debentures of
the Bank ("Bank Debentures ") to convert the Bank Debentures into, or
exchange the Bank Debentures for (the "Exchange"), mandatory convertible
subordinated capital notes of the Company ("Company Capital Notes"), with
substantially similar terms as the Bank Debentures; (ii) the injection of
$5 million of additional equity capital into the Bank by Randolph W. Lenz,
the majority shareholder of the Company (the "Investor"), through the
Investor's exchange of marketable securities for 13,000 shares of Company
Series I preferred  stock and 50,000 shares of Series II perpetual preferred
stock (collectively, the "Company Securities") and the Investor's separate
purchase for cash of a warrant (the "Warrant") to purchase shares of the
Company common stock, par value $0.01 per share (the "Common Stock"); and
(iii) the sale of the Bank's leasehold interest ("Leasehold Interest") in a
parcel of land adjacent to the Bank's main office for cash.  The Exchange
was approved by the holders of the Bank Debentures sufficient to effect a
conversion of 100 percent of the Bank Debentures.  The Exchange was deemed
to occur on March 23, 1994, resulting in the immediate increase in the
Bank's Tier 1 Capital by $1,090,000 (the principal amount of the Bank
Debentures at the time of the Exchange).  The Investor's $5 million equity
contribution and the issuance to the Investor of the Company Securities
occurred on March 24, 1994.  The Investor's purchase of the Warrant from
Company also occurred on March 24, 1994.  The Bank and the purchaser of
the Leasehold Interest executed a definitive Agreement to Convey and Assign
on March 25, 1994 and the closing occurred as of March 31, 1994.
<PAGE> 33

      The $5 million equity contribution made to the Company by the
Investor on March 24, 1994 consisted of 689,656 shares of Fruehauf Trailer
Corporation Common Stock (the "Fruehauf Stock"), which had a market value
(based on the last reported trade on the New York Stock Exchange at the
time of the contribution) of $5,000,006 or $7.25 per share. The equity
contribution was recognized by the Bank as additional equity capital
subsequent to the March 24, 1994 transaction as the marketable securities
were sold by the Company. Under federal law, the Bank is precluded from
investing in any type of equity securities, including the Fruehauf Stock.
Accordingly, the Company was required to sell the Fruehauf Stock for cash
and contribute the net proceeds from such sale to the Bank as additional
paid-in capital. All of the shares of Fruehauf Stock were sold within the
second quarter of 1994. Subsequent to the equity contribution, the stock
market in general declined along with the market value of the Fruehauf
Stock resulting in a loss on the sale in the amount of $852,000.

      The Warrant, issued to the Investor on March 24, 1994, and amended as
of July 25, 1994, entitles the Investor to purchase from the Company, at an
exercise price of $0.05 per share (adjusted to reflect the one for five
reverse stock split effective July 25, 1994), in the aggregate, such
number of shares of Company Common Stock as may be necessary for the
Investor to maintain a level of Common Stock ownership equal to 51 percent
of the issued and outstanding shares of Company Common Stock on a fully
diluted basis (the "Threshold Level"). The Warrant was restated as of March
24, 1994 to correct certain drafting errors. In addition, the Warrant was
amended and restated as of July 25, 1994, to lower the Threshold Level in
the Warrant from 66 percent to 51 percent. The Company anticipates that the
amended terms of the Warrant will facilitate the issuance of additional
Common Stock in the future, particularly in light of the $1 million equity
offering proposed in the Revised Capital Plan. The Warrant is exercisable
by the Investor at any time commencing on July 26, 1994 (the "Initial
Exercise Date") (the first business day following the reduction in the
number of issued and outstanding shares of Common Stock resulting from
the reverse stock split) and continuing until the date ten years following
the Initial Exercise Date (the "Warrant Exercise Period") provided, however,
that a triggering event ("Triggering Event") has occurred of the Company is
on notice that a Triggering Event will occur within thirty days thereof,
whichever is earlier. The Warrant defines a Triggering Event to include
any of the following: (i) the Company has entered into an agreement to
issue additional shares of Common Stock for cash or other consideration
which would result in the Investor's ownership following below the Threshold
Level; or (ii) one or more holders of the Company's Common Stock warrants,
options or rights gives notice of exercise, or exercises, any such warrant,
option or rights which, upon exercise thereof, would cause the Investor's
ownership of Common Stock to fall below the Threshold Level; or (iii) one
or more holders of the Company's equity or debt instruments convertible or
exchangeable into Common Stock, gives notice of exercise or exercises, any
conversion or exchange right, or such instrument by its terms converts
through the happening of certain events or at maturity or otherwise into
Common Stock, which, in either case, after giving effect to any such
conversion or exchange, would cause the Investor's ownership of Common
Stock to fall below the Threshold Level; or (iv) any other issuance of
Common Stock which would directly or indirectly cause or result in the
Investor's ownership of Common Stock to fall below the Threshold Level.
The holder of the Warrant is required to receive any necessary regulatory
approval prior to exercising the Warrant. 
<PAGE> 34

      The second part of the recapitalization of the Bank as set forth in
the Bank's Initial Capital Plan was completed on September 2, 1994. On that
date, the Investor purchased, for cash, $3,638,000 of the Company's short-
term senior notes (the "Short-Term Notes"). The Company immediately
contributed $3,500,000 of the proceeds from the sale of the Short-Term
Notes to the Bank as additional paid-in capital. The Short-Term Notes are
due on September 1, 1996 and bear interest payable quarterly at the annual
rate of five percentage points above the Wall Street Journal Prime Rate. In
the event the Company is unable to pay the interest on the Short-Term Notes
due to the absence of dividends from the Bank or a regulatory restriction
on the Company's payment of interest on its senior indebtedness, the unpaid
interest will accrue until the Company has the resources or regulatory
approval to make such payments. The failure of the Company to pay cash
dividends on the Short-Term Notes on these grounds will not result in a
default thereunder. Subsequent to the sale of the Short-Term Notes, the
Investor agreed to exchange $260,000 of principal amount of the Short-Term
Notes for 26 shares of the Company's Series III preferred stock. The
exchange was deemed to occur as of September 2, 1994. Further, pursuant
to an Exchange Agreement by and between the Company and the Investor,
dated and effective as of December 31, 1994, the Investor exchanged the
$3,370,000 of outstanding principal amount of the Short-Term Notes for
337 shares of the Company's Series III Preferred Stock. The accrued and
unpaid interest on the Short-Term Notes from the date of issuance until
December 31, 1994 (the effective date of the exchange) in the amount of
$140,000 and $8,000 of principal were evidenced by a new Short-Term Note
in the amount of $148,000. Because of certain changes to the terms of the
Series III Preferred Stock, the existing 46 shares of Series III Preferred
Stock were converted into and exchanged for the new Series III Preferred
Stock effective as of December 31, 1994.

      Subsequent to the completion of the Initial Capital Plan, the Bank's
equity capital was reduced below the minimum level required by the FDIC
regulations and the 1991 Order as a result of the adverse impact of the
FDIC's 1994 regulatory examination of the Bank, the sale of the overseas
U.S. military installment loan portfolio and the closure of the Greenwich
branch. The FDIC directed the Bank to submit a Revised Capital Plan on or
before December 14, 1994. As indicated earlier, the Bank's Revised Capital
Plan was submitted to the FDIC and the Banking Commissioner on December 13,
1994 and approved by the FDIC and Banking Commissioner on December 28 and
29, 1994, respectively. On July 11, 1995, the FDIC approved an amendment
to the Bank's Revised Capital Plan which extended the deadline of the
second capital injection from June 30, 1995 to September 30, 1995. 

      Under the terms of the Bank's Revised Capital Plan, the Bank's Tier
1 capital is required to be augmented in the amount of $200,000 by December
31, 1994 and in the amount of $1.2 million by September 30, 1995. The $1.4
million of equity capital is to be raised in two separate equity offerings
undertaken by the Bank's parent holding company. Upon completion of these
two equity offerings, the Bank's Total Capital to risk-weighted assets ratio
is projected to exceed 8 percent, thereby resulting in the Bank being deemed
"adequately capitalized" as defined in the FDIC Improvement Act. In
addition, the Bank's Tier 1 Leverage Ratio is projected to be above 5
percent. Thereafter, the Revised Capital Plan provides for the Bank's
attainment of the 6 percent Tier 1 Leverage Ratio contained in the 1991
Order by December 31, 1996 through retained earnings.
<PAGE> 35

      On December 30, 1994, the Bank successfully completed the first of
two required equity offerings contained in the Revised Capital Plan when
the Company sold 20 shares of Company Series III preferred stock for
$200,000 and contributed the proceeds of this equity offering to the Bank
as additional paid-in capital.

      Under the terms of the Revised Capital Plan, the Company's principal
shareholder, Mr. Randolph W. Lenz, has agreed to purchase such amount of
unsold New Common Stock or New Short-Term Notes offered for sale by the
Company pursuant to this Prospectus as will permit the Company to realize
a minimum of $1.2 million of net proceeds in connection with its Offering
on or before September 30, 1995. 

      Management and the Board of Directors of the Company and the Bank are
currently considering the following to augment the Company's and the Bank's
capital beyond the Revised Capital Plan: increased fee income, cost control,
continued improvement of asset quality, asset sales and pursuing additional
capital, including but not limited to the sale of the New Common Stock and
up to $3,352,000 of New Short-Term Notes. Notwithstanding the foregoing,
the ability of the Company and the Bank to complete the second required
equity offering or to otherwise maintain and increase regulatory capital
as projected in the Revised Capital Plan is dependent upon, among other
factors, the market conditions for the Company's equity securities, the
Bank's ongoing profitability, the future levels of nonperforming assets,
the local and the regional economy in which the Bank and its customers
operate, and the purchase by Mr. Lenz of such amount of unsold New Common
Stock or New Short-Term Notes as will enable the Company and the Bank to
realize at least $1.2 million in net proceeds from the Offering.

      Moreover, certain legislative and regulatory proposals that
could affect the Company, the Bank and the banking business in general
are pending, or may be introduced, before the United
States Congress, the Connecticut General Assembly and various
governmental agencies. These proposals include measures that may
further alter the structure, regulation and competitive relationship of
financial institutions and that may subject the
Company and the Bank to increased regulation, disclosure and
reporting requirements. In addition, the various bank regulatory agencies
frequently propose rules and regulations to implement and enforce already
existing legislation, such as the FDIC Improvement Act. It cannot be
predicted whether or in what form any legislation or regulations will be
enacted or the extent to which the business of the Company  and the Bank
will be affected thereby.

			  USE OF PROCEEDS

      The net proceeds to the Company from the Offering of the New
Common Stock are estimated to be at least $1.2 million. In addition,
the Company may also sell up to $3,352,000 of New Short-Term Notes. The
sale of the Short-Term Notes may be in lieu of or in combination with the
sale of shares of New Common Stock. The Company intends to use all of the
net proceeds from the Offering of New Common Stock and the New Short-Term
Notes to provide additional equity capital to the Bank, pursuant to the
Bank's Revised Capital Plan. Such additional equity capital would permit
the Bank to satisfy the terms of its Revised Capital Plan and would result
<PAGE> 36
in the Bank being deemed "adequately capitalized" under the FDIC's capital
regulations based on the Bank's financial statements as of December 31,
1994 and March 31, 1995.  The Bank will utilize the proceeds from the New
Common Stock and the New Short-Term Notes issuance for its lending and
investment activities. 

	It should be noted that the proceeds from the Company's issuances
of equity and debt securities during 1994 were contributed to the Bank to
increase its regulatory capital. Notwithstanding such capital infusions to
the Bank, the Bank suffered additional losses in 1994 and its financial
condition could deteriorate in the future following the issuance of the
New Common Stock and the Short-Term Notes due to economic conditions
prevailing in the Bank's market place and other matters outside of its
control.

      All of the Securities other than the New Common Stock and $3,352,000
of Short-Term Notes are being registered for the account of the Selling
Securities Holders and, accordingly, the Company will not receive any
proceeds from the sale of these Securities by the Selling Security Holders.

		   RATIO OF EARNINGS TO FIXED CHARGES


</TABLE>
<TABLE>
     The following are the consolidated ratios of earnings to fixed charges
for each of the years in the five-year period ended December 31, 1994.

<CAPTION>                                  

Year Ended December 31,         1994    1993    1992    1991    1990
<S>                             <C>     <C>     <C>     <C>     <C>
Ratio of Earnings to
Fixed Charges<F1>:

Excluding Interest on     
Deposits                        -       -       -       -       -

Including Interest on           -       -       0.33    0.50    0.72
Deposits

Ratio of Earnings to
Combined Fixed
Charges and Preferred
Stock Dividends<F2>:

Excluding Interest on 
Deposits                        -       -       -       -       -

Including Interest on 
Deposits                        -       -       0.32    0.49    0.71
<PAGE> 37

<FN>
<F1> The Company had insufficient earnings to cover fixed charges
(excluding interest on deposits) for each of the years ended December
31, 1994, 1993, 1992, 1991 and 1990. The Company also had insufficient
earnings to cover fixed charges (including interest on deposits) for the
years ended December 31, 1994, 1993, 1992, 1991 and 1990. The short-fall
of earnings to fixed charges (excluding interest on deposits) was
$3,568,000, $6,231,000, $4,731,000, $4,849,000 and $2,867,000 for the
years ended December 31, 1994, 1993, 1992, 1991 and 1990, respectively.
In addition, the short-fall of earnings to fixed charges (including
interest on deposits) was $3,889,000, $6,422,000, $4,844,000, 
$5,832,000 and $4,076,000 for the years ended December 31, 1994,
1993, 1992, 1991 and 1990, respectively.

<F2> The Company had insufficient earnings to cover combined
fixed charges and preferred stock dividends (excluding
interest on deposits) for each of the years ended December 31, 1994,
1993, 1992, 1991 and 1990. The Company also had insufficient earnings
to cover combined fixed charges and preferred stock dividends
(including interest on deposits) for the years ended December 31,
1994, 1993, 1992, 1991 and 1990. The deficiency of earnings to fixed
charges and preferred stock dividends (excluding interest on deposits)
was $4,037,000, $6,301,000, $4,801,000, $4,933,000 and $2,967,000, 
respectively, for the years ended December 31, 1994, 1993, 1992, 1991
and 1990. The amount of deficiency of earnings to fixed charges and
preferred stock dividends (including interest on deposits) was $4,358,000,
$6,492,000, $4,914,000 $5,916,000 and $4,176,000 for the years ended
December 31, 1994, 1993, 1992, 1991 and 1990, respectively. No preferred
stock dividends were paid during the years 1990 through 1994.
</FN>          
</TABLE>

      For purposes of computing the ratio of earnings to fixed charges,
income before income taxes plus fixed charges has been divided by fixed
charges. Fixed charges, excluding interest on deposits, consist of
interest on federal funds purchased, security repurchase agreements,
other borrowed funds, long-term debt, and that portion of rental expense
which is deemed representative of the interest factor. Fixed charges,
including interest on deposits, consist of the same items plus interest
on deposits.

		   SELECTED CONSOLIDATED FINANCIAL DATA

      The following selected financial data for the five years ended
December 31, 1994 are derived from the audited financial
statements of the Company. This information should be read in
conjunction with the Consolidated Financial Statements and notes
thereto included in the Form 10-K accompanying this Prospectus.
<PAGE> 38
<TABLE>
($ in thousands, except per 
share data) Years Ended 
December 31,             1994        1993       1992       1991     1990     
<S>                      <C>         <C>        <C>        <C>      <C>
Net Interest Income      $4,093      $5,673     $6,768     $6,063   $6,457   
Provision for loans 
losses                   1,773       6,298      3,533      6,541    6,320    

Net interest income
(loss)
after provisions for 
losses                   2,320       (625)      3,235      (478)    137  

Investment securities                                         
(losses)                 (811)       49         421        457      5
Other operating income   1,053       5,078      1,775      2,031    2,022             
Other real estate owned 
expenses                 990         3,558      3,331      1,334    20     
Other operating expense  5,461       7,366      6,944      6,508    6,220 

Income (loss) before 
income taxes             (3,889)     (6,422)    (4,844)    (5,832)  (4,076)   
Provision (benefit) for 
income taxes             -           -          -          -        (1,469)     
Net income (loss)        ($3,889)    ($6,422)   ($4,844)   ($5,832) ($2,607)  
Common Stock per share 
data<F1>
Book value - at year end ($4.16)     ($1.80)    $2.00      $13.60   $48.10   
Net income (loss)
primary                  (1.93)      (4.10)     (7.45)     (29.75)  (13.65)  
Net income fully
diluted                  -           -          -          -        -       
Cash dividends           -           -          -          -        0.50      
Cash dividend to net
income<F2>               -           -          -          -        - 

At Year End
Total Assets             $92,722     $123,359   $151,125   $171,518 $188,040  
Net loans                59,070      84,215     106,728    128,006  140,916  
Allowance for loan 
losses                   2,637       5,012      3,291      4,319    4,547     
Securities               14,189      13,200     27,751     25,223   25,913  
Deposits                 87,474      121,081    141,192    159,928  161,573   
Short-term borrowings    -           -          -          812      7,664  
Stockholders' equity     1,465       (2,627)    3,688      3,703    9,554  
Outstanding shares1      2,012,514   2,012,514  1,344,707  198,706  198,706   

Financial Ratios
Yield on interest-
bearing assets           8.54%       8.17%      9.38%      10.66%   11.71%    
Cost of funds            3.80        3.94       5.08       7.40     8.80      
Interest rate spread     4.74        4.23       4.30       3.26     2.91     
Net interest margin      4.58        4.48       4.55       3.67     3.75  
Return on average
assets                   (3.75)      (4.57)     (2.96)     (3.21)   (1.32)      
<PAGE> 39
Return on average
equity                   -           (110.17)   (98.18)    (72.80)  (22.26)
Average equity to 
average assets           (1.47)      4.15       2.98       4.41     5.93  
Cash dividend to 
primary EPS              N/A         N/A        N/A        N/A      N/A  
Cash dividend to net 
income                   N/A         N/A        N/A        N/A      N/A
Ratio of Earnings to
Fixed Charges:
Excluding Interest on
Deposits                 -           -          -          -        - 
Including Interest on  
Deposits                 -           -          0.33       0.50     0.72
Ratio of Earnings to
Combined Fixed
Charges and Preferred
Stock Dividends:
Excluding Interest on 
Deposits                 -           -          -          -        - 
Including Interest on 
Deposits                 -           -          0.32       0.49     0.71
At year end:
Loans (net) to deposits  67.53       69.55      75.59      80.04    87.22
Non-performing loans to
total loans (net)        15.56       13.66      10.15      11.12    9.15
Allowance for loan
losses to nonperforming
loans                    28.67       43.59      30.39      30.34    35.28     
Capital ratios of Bank:
Total risk-based         7.26        (2.53)     5.73       4.88     7.45  
Tier 1 risk-based        5.97        (2.53)     3.52       2.57     4.52  
Tier 1 leverage          3.95        (1.82)     2.61       2.06     3.70     

<FN>      
<F1> The per share data and the outstanding shares of Common Stock have been
adjusted to reflect the one-for-five reverse stock split, which was effective
July 25, 1994.
<F2> The Company paid a $0.10 per share cash dividend to Common Stock holders
in 1990 even though the Company lost $2,607,000 or $(13.65) per share.
</FN>
</TABLE>
 
			  RECENT DEVELOPMENTS

      On May 12, 1995, the Company publicly released unaudited consolidated
condensed financial information as of and for the three months ended March
31, 1995. The following table sets forth certain consolidated condensed
financial information with respect to the Company:
<PAGE> 40

<TABLE>
				 Three Months Ended
				       March 31, 
			       (In Thousands, except per
				share data) <F1>
 
<CAPTION>
				1995                    1994
<S>                             <C>                     <C>
Income Statement Data:
  Net interest income           771                     1,218
  Net income (loss)             (138)                   162
Balance Sheet Data 
 (Period End):
  Total assets                  85,736                  110,041 
  Loans (net)                   56,871                  80,352
  Total deposits                81,234                  103,824
  Stockholders' equity          1,256                   2,303
Common Per Share Data (2):
  Net income (loss)             (.21)                   .07
  Book value                    -                       -

<FN>                            
<F1> The results of the three month period is not necessarily indicative of
the results that may be expected for the full year or any other interim
period.

<F2> The common per share data reflects the one-for-five reverse stock
split effective July 25, 1994.
</FN>
</TABLE>

      The information in the above table should be read in conjunction with
the detailed financial information, including the unaudited financial
statements for the quarter ended March 31, 1995 and notes thereto contained
in the Company's Quarterly Report on From 10-Q for the quarter ended March
31, 1995.


			   CAPITALIZATION

      The following table sets forth the consolidated capitalization of the
Company (i) as of March 31, 1995 and (ii) as adjusted to give effect to the
sale by the Company of the sale of a minimum of 550,000 shares of New Common
Stock offered hereby and the application of the net proceeds therefrom as
set forth above. This information should be read in  conjunction with the
detailed information in the Company's consolidated financial statements and
notes thereto appearing in the Company's latest Annual Report on Form 10-K
and latest quarterly reports on Form 10-Q, if any, which accompany this
Prospectus.
<PAGE> 41
<TABLE>
						March 31, 1994 
						(in thousands)
						As adjusted for
						New Common Stock
						Actual    Issuance <F1>
<S>                                             <C>         <C>
LONG-TERM DEBT
    Term Capital Notes                          $220        $220
    Senior Notes                                148         148
    Mandatory Convertible 
    Capital Notes                               1,090       1,090
    Total long-term debt                        1,458       1,458

STOCKHOLDERS' EQUITY
    Preferred Stock, authorized -- 
       100,000; issued: (a) Series I 
       Cumulative Convertible Preferred 
       Stock, without par value (stated 
       value $100 per share) -- 23,000 
       shares; (b) Series II Cumulative 
       Preferred Stock, without par value 
       (stated value $74 per share) -- 
       50,000 shares; (c) Series III 
       Preferred Stock, without par value 
       (stated value $10,000 per share) -- 
       396 shares                               9,830       9,830
    Common Stock, par value $0.01 
       per share, authorized 20,000,000 
       shares; issued and outstanding -- 
       2,012,514 shares                         20          25
	     
    Additional Paid-in Capital                  10,739      11,824
    Unrealized Loss on Investment
       Securities                               (128)       (128)
    Retained Earnings                           (19,345)    (19,345)

    Total stockholders' equity                  1,246       2,446
    Total capitalization                        2,704       3,904

<FN>
<F1> Assumes 550,000 shares of New Common Stock are sold by the
Company at a price of $2.50 per share in the Offering and the
Company receives net proceeds from the Offering of $1.2 million
(after deduction of $175,000 in estimated offering expenses). 
</FN>
</TABLE>

The above table does not include the effects of the Company's
issuance of any New Short-Term Notes. 


	The Company may also issue up to $3,354,000 of New Short-Term Notes.
The Company Short-Term Notes will permit the Company to increase the
regulatory capital of the Bank but will not increase the capitalization of
the Company. While the Company would prefer to issue the New Common Stock,
the Company and its management would consider issuing New Short-Term Notes
in order to permit the Bank to meet the terms of the Revised Capital Plan
<PAGE> 42
and to otherwise strengthen the capitalization of the Company's principal
asset in the short-term if there was insufficient sales of the New Common
Stock. The Company will still be dependent on dividends from the Bank to
meet the debt service requirements of the Short-Term Notes and to repay
the Short-Term Notes. The Company contemplates that it will either
refinance the Short-Term Notes, extend the maturity date or issue
additional equity securities the proceeds of which would be utilized to
repay the Short-Term Notes at maturity. While the Short-Term Notes remain
issued and outstanding and to the extent the Company is unable to service
the debt, interest on the Short-Term Notes will accrue.

	    SELLING SECURITIES HOLDERS

      The  following table  sets forth  information  regarding the Selling
Securities Holders:
<TABLE>
<CAPTION>                                                              
								   Number or
					    Number or              Principal
			Name and            Principal              Amount of
	   Type of      Address of          Amount     Percentage  Securities
	   Security     Beneficial                     of Class    Being Registered
			Owner                                       
	   <S>          <C>                 <C>        <C>         <C>
	   Common       Randolph W.         1,900,407  94.1%       1,900,407
	   Stock        Lenz<F1>            <F2>                   <F2>
			500 Post Road East 
			Suite 320     
			Westport, CT 06880                               
									 
			Charles 
			Pignatelli(1)       100,626    5.0%        100,626 
			128 Amity Road      <F3>                   <F3>
			Woodbridge, CT
			06525

	   Series I     Randolph W. Lenz
	   Preferred    500 Post Road       18,450     80.2%       13,000
	   Stock        East, Suite 320
			Westport, CT 6880

	   Series II    Randolph W. Lenz
	   Preferred    500 Post Road East  50,000     100.0%      50,000
	   Stock        Suite 320    
			Westport, CT
			06880
 
	   Series III   Randolph W. Lenz    376        94.9%       376 
	   Preferred    500 Post Road East
	   Stock(4)     Suite 320      
			Westport, CT 06880
		  
			Alass Investment    20         5.1%        20 
			Partners, Ltd.
			500 Post Road East
			Suite 320
			Westport, CT 06880
<PAGE> 43
	   Convertible  Marilyn Antinozzi   $6,000     0.55%       $6,000
	   Debt         5555 Heron Point Dr
	   Securities   Apt. 1501
			Naples, Fl 33963

			W. Wallace Rubin    $12,000    1.1%        $12,000
			Rita E. Rubin
			414 Rob Roy Lane
			New Haven, CT 06515

			Robert A./Greta     $65,000    5.9%        $65,000
			E. Slavitt    
			618 West Avenue
			Norwalk, CT 06850

			Dengel & Co.        $75,000    6.9%        $75,000
			c/o Fiduciary Trust 
			Co., International
			P.O. Box 3199 
			Church Street
			Station
			New York, N.Y.
			10008

			Jay Levine          $25,000    2.3%        $25,000
			14 Wall Street,
			Room 2150
			New York, NY 10005

			Victoria Lusk       $25,000    2.3%        $25,000
			157 West 57th St
			Suite 1400
			New York, NY 10019

			Joseph Liguori      $17,000    1.6%        $17,000
			Julia Liguori
			19 Landin Street
			Woodbridge, CT
			06525

			Eugene Leavy        $50,000    4.6%        $50,000
			5 Toga Court
			E. Northport, 
			NY 11731

			William Hoffman     $2,000     0.2%        $2,000
			Frieda Hoffman
			Tally Ho Lane, RD#1
			Chester Springs, 
			PA 19425

			Maurice Sturm       $20,000    1.8%        20,000
			222 Tom Hunter Rd
			Ft. Lee, NJ 07024
<PAGE> 44
			Arthur              $2,000     0.2%        $2,000
			Sorensen, Jr.
			Barbara Sorensen
			37 Danny's Way
			Wallingford, CT
			06492

			Robert Levine       $50,000    4.6%        $50,000
			14 Wall Street
			Suite 2150
			New York, NY 10005

			Ernest Nives        $25,000    2.3%        $25,000
			157 West 57th
			Suite 1400
			New York, NY 10019

			David Nives         $11,000    1.0%        $11,000
			157 West 57th
			Suite 1400
			New York, NY 10019

			Prudential-         $190,000   17.4%       $190,000
			Bache Securities
			One New York Plaza
			New York, NY 10273

			Leo Brittholz       $5,000     0.5%        $5,000
			42 Preston Lane
			Syosset, NY 11791

			Merril Lynch,       $22,000    2.0%        $22,000
			Pierce, Fenner
			& Smith, Inc.
			P.O. Box 2656 
			Jersey City, NJ
			07303

			Crab & Co.          $150,000   13.8%       $150,000
			c/o Fleet Bank 
			of Massachusetts  
			One East Avenue
			Rochester, NY 14638
			
			Saul Ripps          $62,000    5.7%        $62,000
			Florence Ripps
			Old Barnabas Road
			Woodbridge, CT
			06525
	       
			Barry Traub         $100,000   9.2%        $100,000
			1735 Union St.
			San Francisco,
			CA 94123
<PAGE> 45
			Gloria Schaffer     $15,000    1.4%        $15,000
			51 Tumblebrook Rd
			Woodbridge, CT
			06525

			Julie Nives         $5,000     0.5%        $5,000
			157 West 57th
			Street
			Suite 1400
			New York, NY 10019

			Charles Channel     $2,000     0.2%        $2,000
			Isabelle Channel
			93 Bon Air Avenue
			New Rochelle,
			NY 10804

			Edward              $5,000     0.5%        $5,000
			Maloney, Jr.
			426 Thoreau Street
			Branford, CT 06405

			Arnold Weber        $23,000    2.1%        $23,000
			5 Chestnut Lane
			Woodbury, NY 11797

			A.G. Edwards &      $3,000     0.3%        $3,000
			Sons, Inc.
			One North Jefferson
			St. Louis, MO
			63103

			Randolph W. Lenz    $50,000    4.6%        $50,000
			500 Post Road East
			Westport, CT 06880

			John Musto          $9,000     0.8%        $9,000
			Moira Musto
			320 E. 92nd St.
			New York, NY 10128

			Lewco               $50,000    4.6%        $50,000
			Securities
			P.O. Box 999
			Bowling Green
			Station
			New York, NY 10274

			Carolyn             $6,000     0.6%        $6,000
			Degennaro
			Louis Degennaro
			71 Pease Road
			Woodbridge, CT
			06525
<PAGE> 46
			Smith Barney, Inc.  $8,000     0.8%        $8,000
			368 Greenwich St.
			New York, NY 10013

	   Term Debt    Alass Investment    $220,000   100%        $220,000
	   Securities   Partners, Ltd.
			500 Post Road East
			Suite 320
			Westport, CT 06880

	   Short-Term   Randolph W. Lenz    $148,000   100%        $148,000
	   Notes        500 Post Road East
			Westport, CT 06880

	   Warrant      Randolph W. Lenz    1          100%        1
			500 Post Road East
			Suite 320 
			Westport, CT 06880

<FN>
<F1> Mr. Randolph W. Lenz is the Chairman of the Board of the
Company and the Bank, positions he has held since August of
1992. Mr. Charles Pignatelli is the President and Chief Executive 
Officer of the Company and the Bank, positions he has held since 
November of 1993.
<F2> Includes 1,813,507 shares of Common Stock issued to Mr. Lenz
in August 1992, such indeterminate number of shares of
Common Stock issuable upon exercise of the Warrant and the Series
III Preferred Stock, 36,900 shares of Common Stock issuable upon
conversion of the Series I Preferred Stock and 50,000 shares of 
Common Stock issuable upon conversion of the $50,000 principal 
amount of Convertible Debt Securities (utilizing the average of 
the bid and ask price of the Common Stock on February 17, 1995 of
$1.00 per share as reported on the NASDAQ Small-Cap Market).
<F3> Includes 100,626 shares of Common Stock (representing 5 percent   
of the issued and outstanding shares) issuable to Mr. Pignatelli   
upon exercise of the Compensatory Options, which Options vest at   
the rate of 1 percent per year for five years of employment as an 
executive officer of the Company and the Bank. As of the date of  
this Prospectus, Mr. Pignatelli has the right to acquire such  
number of shares of Common Stock representing 1.0 percent of the 
issued and outstanding shares at a price of $1.250 per share.
<F4> The shares of Series III Preferred Stock are convertible or
exchangeable, at the option of the holders, into shares of  
Company's Common Stock, Preferred Stock or other capital   
instrument or into a combination of such shares and shares of
the Bank's Common Stock, Preferred Stock or other capital instrument 
of the Bank with a market value equal to the stated value of the 
Series III Preferred Stock being converted. Assuming conversion of 
all of the Series III Preferred Stock into Company Common Stock and 
utilizing the average of the bid and ask price of the Common Stock on  
February 17, 1995 of $1.00 per share as reported on the NASDAQ 
Small-Cap Market, the holders of the Series III Preferred Stock would    
be entitled to receive a total of 3,930,000 shares of Company Common 
Stock.
</FN>     
</TABLE>
<PAGE> 47

			    PLAN OF DISTRIBUTION

      The Company is offering to sell up to 3,000,000 shares of the New
Common Stock to the public, including the Company's current shareholders,
depositors and other customers of the Bank as well as persons or entities
residing within and outside of the Bank's market area, at the price of
$2.50 per share of New Common Stock. The Company intends to commence the
sale of the New Common Stock immediately upon the effective date of the
Registration Statement of which this Prospectus is a part and continue the
offering of the New Common Stock until such time as the Board of Directors
determines to terminate the Offering. There is no limit on the number of
shares of New Common Stock that may be subscribed for or purchased in the
Offering, subject to receipt of any necessary regulatory approvals. 

      Concurrently with the New Common Stock Offering, or upon termination
of such Offering, the Company may offer for public sale up to $3,352,000 of
the New Short-Term Notes directly or through one or more registered broker-
dealers. Based on the market conditions at the time of the Offering, the
Company may also sell, in one or more transactions, the New Short-Term Notes
to one or more accredited investors, including but not limited to
sophisticated institutional investors, wealthy individuals or other
similar purchasers directly or through a registered broker dealer. 

       Under the terms of the Bank's recently amended Revised Capital Plan,
the Company's principal shareholder, Mr. Randolph W. Lenz, has agreed to
purchase such amount of unsold New Common Stock or New Short-Term Notes
offered by the Company hereby as will permit the Company to realize a
minimum of $1.2 million of net proceeds in connection with its Offering
on or before September 30, 1995. See "Regulation and Supervision of the
Company and the Bank--The Bank's Initial and Revised Capital Plans". The
Company reserves the right to terminate the Offering in its sole and
absolute discretion without notice prior to delivery of the certificates
or notes evidencing the New Common Stock or the New Short-Term Notes.

      The Company has been advised by the Selling Securities Holders that
such holders of the Company's Securities may sell, from time to time, all
or any amount of the Securities following the effectiveness of the
Registration Statement. The Company is not aware of any intention or
agreement, written or oral, on the part of the Selling Securities Holders
to sell any of their Securities through underwriters, brokers, dealers or
agents. 
	   
      The Company or the Selling Security Holders, as appropriate,
may sell the Securities to  one or more underwriters for public
offering and sale by them or may sell the Securities to investors
directly or through agents (which agents may be affiliates of the
Company) that solicit or receive  offers on behalf of the Company
or the Selling Security Holders, as applicable, or through dealers or
through a combination of any such method of sale. Any such underwriter,
dealer or agent involved in the offer and sale of the Securities is named
in the Prospectus Supplement.
<PAGE> 48
      The Securities may be distributed in one or more transactions from
time to time at a fixed price or prices (which may be changed from time to
time) at market prices prevailing at the time of sale, at prices related to
such prevailing market prices or at negotiated prices. The Company or the
Selling Security Holders also may, from time to time, authorize agents of
the Company or the Selling Security Holders acting on a best efforts or
other basis to solicit or receive offers to purchase the Securities upon
the terms and conditions as are set forth in the Prospectus or in a
Prospectus Supplement. In connection with the sale of the Securities,
underwriters may be deemed to have received compensation from the Company
in the form of underwriting discounts or commissions and may also receive
commissions from purchasers of Securities for whom they may act as agent.
Underwriters may sell the Securities to or through dealers, and such dealers
may receive compensation in the form of discounts, concessions or
commissions from the underwriters and/or commissions from the purchasers
for whom they act as agent.

      Any underwriting compensation paid by the Company or the Selling
Security Holders to underwriters or agents in connection with the offering
of the Securities, and any discounts, concessions or commissions allowed by
underwriters to participating dealers, will be set forth in the Prospectus
or in a Prospectus Supplement. Underwriters, dealers and agents participating
in the distribution of the Securities (including agents only soliciting or
receiving offers to purchase Securities on behalf of the Company) may be
deemed to be underwriters, and any discounts and commissions received by
them and any profit realized by them on resale of the Securities may be
deemed to be underwriting discounts and commissions, under the Securities
Act. Underwriters, dealers and agents may be entitled, under agreements
entered into with the Company, to indemnification against and contribution
toward certain civil liabilities, including liabilities under the Securities
Act.

      Certain of the underwriters and their associates may be customers of,
engage in transactions with and perform services for the Company or the Bank
in the ordinary course of business.

      All expenses of registration of the Securities, estimated to
be approximately $175,000, shall be borne by the Company. Normal commission
expense and brokerage fees, as well as any applicable transfer taxes are
payable individually by the Company or the Selling Securities Holders, as
applicable. 


		    DESCRIPTION OF THE SECURITIES

      The following statements are summaries of material provisions
of the Company's Securities and are qualified in their entirety by
reference to the complete texts of the Company's Certificate of 
Incorporation (the "Certificate") and the Securities themselves, 
copies of which are filed as exhibits to the Registration Statement 
of which this Prospectus is a part.
<PAGE> 49
      Under the Company's Certificate, the Company is authorized to
issue 20,000,000  shares of common stock, par value $0.01 per share,
and 100,000 shares of preferred stock, without par value. As of March
31, 1995, there were 2,012,514 shares of the Company's Common Stock
outstanding, 23,000 shares of Series I Preferred, 50,000 shares of Shares
II Preferred and 396 shares of Series III Preferred outstanding. On June
28, 1994, the Company's shareholders approved a one-for-five reverse stock
split of the  Common Stock which reverse stock split was declared effective
on July 25, 1994. 

      Under the Company's Certificate, the Board of Directors is
authorized, without further shareholder action, to provide for the
issuance of the preferred stock in one or more series, with such
designations, number of shares, relative rights, preferences and
limitations as shall be set forth in resolutions providing for the
issuance thereof adopted by the Board of Directors.

      The Company is authorized to issue, from time to time, senior and
subordinated debt. In March of 1993, the Company issued $220,000 of
principal amount of Term Debt Securities, due March 31, 1999. In March
of 1994, the Company, in connection with the Bank's Capital Plan, issued
$1,090,000 of principal amount of Convertible Debt Securities in exchange
for the outstanding Bank Capital Notes which resulted in an increase in
the Bank's Tier 1 Capital by the principal amount of the Bank Capital
Notes. In September and December of 1994, the Company issued $3,638,000
and $148,000, respectively, of Short-Term Notes. As of the date of this
Prospectus, $148,000 of Short-Term Notes remains issued and outstanding.
The Convertible Debt Securities, the Term Capital Notes and the Short-Term
Notes rank senior to the Company's Common Stock and Series I, II and III
Preferred Stock, the Convertible Debt Securities and the Term Capital Notes
rank on a par with each other and rank junior to the Short-Term Notes and
any other Senior Indebtedness of the Company (as defined therein).

      In addition, the Board of Directors of the Company is authorized to
grant warrants and options to acquire Company Common Stock on such terms
and conditions as the Board deems appropriate. In March 1994, as part of
the Bank's Capital Plan, the Company issued the Warrant to Mr. Randolph W.
Lenz, the investor in the Series I, Series II and Series III Preferred Stock.
The Warrant was amended and restated as of July 25, 1994. In December 1994,
the Company entered into a Stock Option Agreement with Mr. Charles
Pignatelli, the Company's and the Bank's President and Chief Executive
Officer, which agreement provided for the issuance of the Compensatory
Options. Also in December 1994, the Board of Directors of the Company
approved the Company's Incentive Stock Option Plan, subject to approval
and ratification of the Plan by the Company's shareholders at the 1995
Annual Shareholders Meeting. The Company's Incentive Stock Option Plan was
approved at the June 29, 1995 Annual Shareholders Meeting. 
			 
			 COMPANY COMMON STOCK

      Voting Rights.  Holders of the Common Stock are entitled to
one vote for each share held and have no cumulative voting rights.
<PAGE> 50
      Dividends.  Subject to such preferences, limitations and relative
rights as may be fixed for any series of preferred stock that may be issued,
including the Series I Preferred Stock, the Series II  Preferred Stock and
the Series III Preferred Stock, holders of Common Stock are entitled to
receive such dividends, when, as and if declared by the Board of Directors
out of funds legally available therefor.

      Under Connecticut law, the Company may pay dividends only if
the payment thereof would allow the Company to pay its debts as they
become due in the usual course of business and the Company's
total assets would not be less than its total liabilities.

      Cash available for dividend distribution to the holders of the
Company's Common Stock and preferred stock, including the presently
outstanding shares of Series I, II and III Preferred Stock, must
initially come from dividends paid to the Company by the Bank. 
Accordingly, restrictions on the Bank's cash dividend payments
directly affect the payment of cash dividends by the Company.

      The Bank is subject to certain limitations on the amount of
cash dividends that it can pay, without the prior approval of the
Banking Commissioner. The FDIC and the Banking Commissioner are
authorized to determine under certain circumstances relating to
the financial condition of a state non-member bank that the
payment of dividends would be an unsafe or unsound practice and
to prohibit payment thereof. In addition, the Bank is currently
prohibited by the 1991 Order from paying any cash dividends without
the prior written approval of the FDIC and the Banking Commissioner.
      
      Liquidation.  In the event of liquidation, after payment of
or provision for all debts and liabilities and subject to the rights
of any series of preferred stock which may be outstanding, including 
the Series I, the Series II and the Series III Preferred Stock, the 
holders of Common Stock would share pro rata in all assets distributable 
to shareholders in respect of shares held by them.

      Preemptive Rights.  Holders of Common Stock have no preemptive rights. 

      Transfer Agent and Registrar.  The transfer agent and registrar for 
the Common Stock is Continental Stock Transfer & Trust Company, 2 Broadway,
New York, New York 10004.

	  SERIES I PREFERRED STOCK

      Voting Rights.  Except as required by applicable law, the
Series I Preferred Stock does not have any voting rights.

      If any amendment to the Company's Certificate would create
(or increase the authorized number of shares of) any class of
stock ranking senior to the Series I Preferred Stock in any respect, 
then the affirmative vote of the holders of a majority of all outstanding 
shares of Series I Preferred Stock, voting as a separate class, would be 
required for its adoption.
<PAGE> 51
      Dividends.  Holders of the Series I Preferred Stock are entitled to 
cumulative quarterly dividends accruing from the date of issue, when, as
and if declared by the Board of Directors out of funds legally available
therefor, at the annual rate of Wall Street Journal Prime Rate, provided,
however, that such rate shall not exceed fifteen percent and shall not be 
less than seven percent per annum. If all accrued dividends on the Series 
I Preferred Stock have not been paid or set apart for payment, (i) no 
dividends or other distributions may be paid or set apart for payment on 
the Common Stock or any other class of capital stock ranking on parity with 
or junior to the Series I Preferred Stock as to dividends or other 
distributions, (ii) the Company is prohibited from purchasing, redeeming 
or otherwise acquiring the Common Stock or any other class of capital stock 
ranking on parity with or junior to the Series I Preferred Stock as to 
dividends, and (iii) the Company is prohibited from issuing any preferred 
stock which ranks senior to the Series I Preferred Stock.

      Liquidation.  In the event of any liquidation, dissolution or winding 
up of the affairs of the Company, whether voluntary or otherwise, after
payment or provision for payment of the debts and other liabilities of the
Company, the holders of the Series I Preferred Stock are entitled to receive,
out of the assets of the Company legally available for distribution to its
shareholders, the amount of $100 in cash for each share of Series I
Preferred Shares, plus an amount equal to all dividends accrued and unpaid
on each such share up to the date fixed for distribution, before any
distribution may be made to the holders of the Common Stock or any other
class of capital stock ranking junior to the Series I Preferred Stock as
to dividends or other distributions.

      Redemption.  The Series I Preferred Stock is redeemable in
whole or in part, at the option of the Company, at $100 per share
on or after January 1, 1990, plus in each case any accumulated and unpaid
dividends to the date fixed for redemption, subject to receipt of any
required regulatory approvals.

      Conversion.  At any time prior to redemption, shares of Series I
Preferred Stock are convertible at the option of the holders into Common
Stock at the current conversion rate of two shares of the Common Stock for
each shares of Series I Preferred Stock (after giving effect to the 
five-for-one reverse stock split), except that, with respect to shares 
of Series I Preferred Stock called for redemption, the right to convert 
ceases at the close of business on the last business day before the 
redemption date. No payment or adjustment on account of dividends accrued or 
in arrears will be made on the shares of Series I Preferred Stock
surrendered for conversion.
      
      The conversion rate is subject to adjustment in the event of
payment of a dividend in shares of capital stock of the Company, any
subdivision or combination of the Common Stock or a reclassification
of the Common Stock. The conversion rate also is subject to adjustment
in case of any issuance of rights to holders of Common Stock to subscribe
for shares of Common Stock at less than the then current market price or
any distribution to holders of Common Stock of evidences or indebtedness
or assets.

      No fractional shares of Common Stock will be issued on conversion,
but if such conversion results in a fraction, a cash adjustment will be
paid.
<PAGE> 52
      Preemptive Rights.  The holders of Series I Preferred Stock are not
entitled to any preemptive rights.

      Transfer Agent, Conversion Agent and Registrar.  The transfer agent,
conversion agent and registrar for the Series I Preferred Stock, and the
transfer agent and registrar of the Common Stock issuable upon conversion
thereof, is the Bank.

	  SERIES II PREFERRED STOCK
	    
      Voting Rights.  Except as required by applicable law, the Series II
Preferred Stock does not have any voting rights.  If any amendment to the
Company's Certificate would create (or increase the authorized number of
shares of) any class of stock ranking senior to the Series II Preferred
Stock in any respect, then the affirmative vote of the holders of a
majority of all outstanding shares of Series II Preferred Stock, voting
as a separate class, would be required for its adoption.

      Dividends.  Holders of the Series II Preferred Stock are
entitled to cumulative quarterly dividends accruing from the date
of issue, when, as and if declared by the Board of Directors out
of funds legally available therefor, at the annual rate of the
Wall Street Journal Prime Rate plus four percent. If all accrued
dividends on the Series II Preferred Stock have not been paid or
set apart for payment, (i) no dividends or other distributions
may be paid or set apart for payment on the Common Stock or any
other class of capital stock ranking on parity with or junior to
the Series II Preferred Stock as to dividends or other distributions,
(ii) the Company is prohibited from repurchasing,
redeeming or otherwise acquiring the Common Stock or any other
class of capital stock ranking on parity with or junior to the
Series II Preferred Stock as to dividends, and (iii) the Company
is prohibited from issuing any preferred stock which ranks senior
to the Series II Preferred Stock.

      Liquidation.  In the event of any liquidation, dissolution
or winding up of the affairs of the Company, whether voluntary or
otherwise, after payment or provision for payment of the debts
and other liabilities of the Company, the holders of the Series
II Preferred Stock are entitled to receive, out of the assets of
the Company legally available for distribution to its shareholders,
the amount of $74 in cash for each share of Series II Preferred Shares,
plus an amount equal to all dividends accrued and unpaid on each such
share up to the date fixed for distribution, before any distribution
may be made to the holders of the Common Stock or any other class of
capital stock ranking junior to the Series II Preferred Stock as to
dividends or other distributions.

      Redemption.  The Series II Preferred Stock is redeemable in
whole or in part, at the option of the Company, at $74 per share
plus in each case any accumulated and unpaid dividends to the date
fixed for redemption, subject to receipt of any required regulatory
approvals.

      Conversion. The holders of Series II Preferred Stock have
no conversion privileges.
<PAGE> 53
      Preemptive Rights.  The holders of Series II Preferred Stock
are not entitled to any preemptive rights.

      Transfer Agent and Registrar.  The transfer agent and
registrar for the Series II Preferred Stock, is the Bank.

	  SERIES III PREFERRED STOCK
	    
      Voting Rights.  Except as required by applicable law, the Series III
Preferred Stock does not have any voting rights.

      If any amendment to the Company's Certificate would create
(or increase the authorized number of shares of) any class of stock
ranking senior to the Series III Preferred Stock in any respect, then
the affirmative vote of the holders of a majority of all outstanding
shares of Series III Preferred Stock, voting as a separate class, would
be required for its adoption.

      Dividends.  Holders of the Series III Preferred Stock are
entitled to cumulative quarterly dividends accruing from the date
of issue, when, as and if declared by the Board of Directors out
of funds legally available therefor, at the annual rate of the
Wall Street Journal Prime Rate plus five percent. If all accrued
dividends on the Series III Preferred Stock have not been paid or
set apart for payment, (i) no dividends or other distributions
may be paid or set apart for payment on the Common Stock or any
other class of capital stock ranking on parity with or junior to
the Series III Preferred Stock as to dividends or other distributions,
(ii) the Company is prohibited from repurchasing,
redeeming or otherwise acquiring the Common Stock or any other
class of capital stock ranking on parity with or junior to the
Series III Preferred Stock as to dividends, and (iii) the Company
is prohibited from issuing any preferred stock which ranks senior
to the Series III Preferred Stock.

      Liquidation.  In the event of any liquidation, dissolution
or winding up of the affairs of the Company, whether voluntary or
otherwise, after payment or provision for payment of the debts
and other liabilities of the Company, the holders of the Series
III Preferred Stock are entitled to receive, out of the assets of
the Company legally available for distribution to its shareholders,
he amount of $10,000 in cash for each share of Series III Preferred 
Shares, plus an amount equal to all dividends accrued and unpaid 
on each such share up to the date fixed for distribution, before any
distribution may be made to the holders of the Common Stock or any other
class of capital stock ranking junior to the Series III Preferred Stock
as to dividends or other distributions.

      Redemption.  The Series III Preferred Stock is redeemable in
whole or in part, at the option of the Company, at $10,000 per share
plus in each case any accumulated and unpaid dividends to the date fixed
for redemption, subject to receipt of any required regulatory approvals.
<PAGE> 54
      Conversion. The shares of Series III Preferred Stock are convertible
into the Company's Common Stock, Preferred Stock or any other capital
instrument of the Company, or, at the option of the holders, into a
combination of such shares and shares of Common Stock, Preferred
Stock or other capital instrument of the Bank, with a market value
equal to the stated value. At the option of the holders, the Company 
shall pay accrued and unpaid dividends in shares of Common Stock,
Preferred Stock or other capital instrument of the Company or of the
Bank with a market value at the time of payment equal to the dividend
being paid. 

      Preemptive Rights.  The holders of Series III Preferred Stock
are not entitled to any preemptive rights.

      Transfer Agent and Registrar.  The transfer agent and
registrar for the Series III Preferred Stock, is the Bank.
	  
	  CONVERTIBLE DEBT SECURITIES

      Principal Amount and Form of Debt Security. The Convertible
Debt Securities were issued by the Company on March 23, 1994 in
an exchange of the Convertible Debt Securities for all of the
outstanding mandatory convertible subordinated capital notes of
the Bank (the "Bank Capital Notes"). The Convertible Debt Securities
are mandatory convertible subordinated capital notes
of the Company in the aggregate principal amount of $1,090,000.
The Convertible Debt Securities have been issued without coupons in
denominations of $1,000 and integral multiples thereof. 

      Maturity and Conversion.  The principal amount of the Convertible
Debt Securities will be due on July 1, 1997 (the "Maturity Date") and will
be  convertible at the Maturity Date or at any time prior thereto at the
option of the holder (the "Conversion Date") into shares of the Company's
Common Stock with a market value equal to the principal amount of the
Convertible Debt Securities. At the option of the Company and subject to
receipt of regulatory approval, the Convertible Debt Securities will be
payable or convertible into perpetual preferred stock or other primary
equity securities having a market value equal to their principal amount.
For purposes of the Convertible Debt Securities, the market value of the
Company's Common Stock will be determined based on the 60 trading day
average of the closing bid price for the period immediately preceding the
Maturity Date or the Conversion Date. If the trading volume is insufficient,
the Company will utilize such other reasonable indices of market
value as it selects.

      Interest Rate.  The Convertible Debt Securities bear interest
payable quarterly at the annual rate of 125 percent of the Wall
Street Journal Prime Rate plus one. In the event the Company is
unable to pay the interest on the Convertible Debt Securities due
to the absence of cash dividends from the Bank or a regulatory
restriction on the Company's payment of interest on its subordinated
or other debt securities, the unpaid interest will
accrue until the Company has the resources or regulatory approval
to make such payments.  The failure of the Company to pay cash
interest on the Convertible Debt Securities on these grounds will
not result in a default under the Convertible Debt Securities.
<PAGE> 55
      Redemption.  The Convertible Debt Securities are redeemable,
at the option of the Company and with such regulatory approval as
may be necessary in cash in whole or in part upon 30 days' notice
at 100 percent of the unpaid principal amount of the Convertible
Debt Securities, plus accrued and unpaid interest to the date of
redemption. 

      Subordination.  The Convertible Debt Securities are subordinated
in the right of payment of interest and principal to
the prior payment of all senior indebtedness of the Company. The
Convertible Debt Securities are on a par with other subordinated
capital notes of the Company, such as the Term Debt Securities,
and are senior to all equity interests in the Company, including
the Common Stock and Series I, II and III Preferred Stock.

      Registration Rights.  The Company is obligated to include
the Convertible Debt Securities and the shares of Common Stock
into which the Convertible Debt Securities are convertible in the
next registration statement filed by the Company with the Commission
pursuant to the Securities Act. 

      Modification and Amendment.  The holders of not less than
66-2/3  percent of the outstanding principal amount of the Convertible
Debt Securities may modify or amend the terms of the
Convertible Debt Securities, except that each holder must consent
to any modification that extends the Maturity Date or reduces the
principal amount or the interest rate or impairs the conversion
rights of the holders of the Convertible Debt Securities.  


	  TERM DEBT SECURITIES

      Principal Amount and Form of Debt Security.  The Term Debt
Securities were issued by the Company on March 31, 1993 in the
aggregate principal amount of $220,000. The Term Debt Securities
have been issued without coupons in denominations of $1,000 and
integral multiples thereof. 

      Maturity and Conversion.  The principal amount of the Term
Debt Securities will be due and payable in cash by the Company on
March 31, 1999 (the "Maturity Date"). The Term Debt Securities have no
conversion rights or feature.

      Interest Rate.  The Term Debt Securities bear interest payable
quarterly at the annual rate of four percentage points
above the Wall Street Journal Prime Rate. In the event the
Company is unable to pay the interest on the Term Debt Securities
due to the absence of cash dividends from the Bank or a regulatory
restriction on the Company's payment of interest on its subordinated or
other debt securities, the unpaid interest will accrue until the Company
has the resources or regulatory approval to make such payments. The
failure of the Company to pay cash interest on the Term Debt Securities
on these grounds will not result in a default under the Term Debt
Securities.
<PAGE> 56
      Redemption.  The Term Debt Securities are redeemable, at the
option of the Company and with such regulatory approval as may be
necessary, in cash in whole or in part upon 30 days' notice at 100 percent
of the unpaid principal amount of the Term Debt Securities, plus accrued
and unpaid interest to the date of redemption. 

      Subordination.  The Term Debt Securities are subordinated in
the right of payment of interest and principal to the prior payment of
all senior indebtedness of the Company. The Term Debt Securities are on a
par with other subordinated capital notes of the Company, such as the
Convertible Debt Securities, and are senior to all equity interests in
the Company, including the Common Stock and Series I, II  and III Preferred
Stock.

	  SHORT-TERM NOTES

      Principal Amount and Form of Debt Security.  The Company has $148,000
of Short-Term Notes issued and outstanding. The Company proposes to issue
Short-Term Notes in the aggregate principal amount of up to $3,354,000.
The Short-Term Notes will be issued without coupons in denominations of
$1,000 and integral multiples thereof. 

      Maturity and Conversion.  The principal amount of the Short-
Term Notes will be due and payable in cash by the Company on September 1,
1996 (the "Maturity Date"). The Short-Term Notes will have no conversion
rights or feature.

      Interest Rate.  The Short-Term Notes will bear interest
payable quarterly at the annual rate of five percentage points above
the Wall Street Journal Prime Rate. In the event the Company is unable
to pay the interest on the Short-Term Notes due to the absence of cash
dividends from the Bank or a regulatory restriction on the Company's
payment of interest on its senior debt securities, the unpaid interest
will accrue until the Company has the resources or regulatory approval
to make such payments. The failure of the Company to pay cash interest
on the Short-Term Debt Securities on these grounds will not result in a
default thereunder.

      Redemption.  The Short-Term Notes will be redeemable, at the
option of the Company and with such regulatory approval as may be
necessary, in cash in whole or in part upon 30 days' notice at 100
percent of the unpaid principal amount of the Short-Term Notes, plus
accrued and unpaid interest to the date of redemption. 

      Subordination.  The Short-Term Notes will be senior indebtedness of
the Company. The Short-Term Notes will rank senior in right of payment of
interest and principal to: (i) future senior indebtedness of the Company,
(ii) all existing or future junior or other subordinated indebtedness of
the Company, including but not limited to the Convertible Debt Securities
and the Term Debt Securities, and (iii) all equity interests in the Company,
including the Common Stock and Series I, II and III Preferred Stock.
<PAGE> 57
	  WARRANT

      The Warrant, issued to Mr. Randolph Lenz (the "Holder") on
March 24, 1994, and amended as of July 25, 1994, entitles the Holder to
purchase, from the Company, at an exercise price of $0.05 per share
(adjusted for the one-for-five reverse stock split), in the aggregate,
such number of shares of Company Common Stock as may be necessary for the
Holder to maintain a level of Common Stock ownership equal to 51 percent
of the issued and outstanding shares of Company Common Stock on a fully
diluted basis ("Threshold Level"). The Warrant was restated as of March
24, 1994 to correct certain drafting errors. In addition, the Warrant was
amended and restated as of July 25, 1994, to lower the Threshold Level in
the Warrant from 66 percent to 51 percent. The Company anticipates that the
amended terms of the Warrant will facilitate the issuance of the New Common
Stock. The Warrant is exercisable by the Holder at any time commencing on
the first business day following the reduction in the number of issued and
outstanding shares of Company Common Stock through the one-for-five reverse
stock split (the "Initial Exercise Date") and continuing until the date ten
years following the Initial Exercise Date (the "Warrant Exercise Period")
provided, however, that a triggering event ("Triggering Event") has
occurred or the Company is on notice that a Triggering Event will occur
within thirty days thereof, whichever is earlier. The Warrant defines a
Triggering Event to include any of the following: (i) the Company
has entered into an agreement to issue additional shares of Common Stock
for cash or other consideration which would result in the Holder's
ownership falling below the Threshold Level; or (ii) one or more holders
of the Company's outstanding Common Stock warrants, options or rights
gives notice of exercise, or exercises, any such warrant, option or rights
which, upon exercise thereof, would cause the Holder's ownership of Common
Stock to fall below the Threshold Level; or (iii) one or more holders of
the Company's equity or debt instruments convertible or exchangeable into
Common Stock, or such instrument by its terms converts through the
happening of certain events or at maturity or otherwise into Common
Stock, which after giving effect to any such conversion or exchange,
would cause the Holder's ownership of Common Stock to fall below the
Threshold Level; or (iv) any other issuance of Common Stock which would
directly or indirectly cause or result in the Holder's ownership
of Common Stock to fall below the Threshold Level. The Holder of
the  Warrant is  required to receive any necessary regulatory
approval prior to exercising the Warrant.

	There are no Federal income tax consequences to the Company or to
the Holder in connection with the Company's issuance of the Warrant or the
Holder's exercise thereof.
 
	  COMPENSATORY OPTIONS
 
      In December 1994, the Company entered into an agreement with Charles
Pignatelli, the Company's and the Bank's President and Chief Executive
Officer, to issue the Compensatory Options. Under the terms of the
Compensatory Options, the Chief Executive Officer has been granted the
right to acquire, for a price of $1.25 per share, a total of 5 percent of
the issued and outstanding shares of Company Common Stock, which vest at
the rate of 1 percent per year for each year of service. As of the date of
this Prospectus, the Chief Executive Officer is entitled to exercise
Compensatory Options representing 1 percent of the issued and outstanding
shares of Common Stock.
<PAGE> 58
	In July 1994, the Company entered into an option agreement with EQ
Corporation, an unaffiliated company (i.e., no common officers, directors or
shareholders). EQ Corporation acts as the Bank's financial leasing agent and
consultant with respect to the Bank's financial leasing activities. The
purpose of the option agreement was to provide EQ Corporation with
incentives to generate significant financial leasing transactions.
The parties determined that the option agreement served as a potential
obstacle or impediment to the Company's efforts to raise additional
equity capital. Accordingly, in January 1995, the option agreement
was terminated and any options theretofore which had vested were
cancelled.
 
		LEGAL MATTERS

      Certain legal matters in connection with the Securities
offered hereby will be passed upon for the Company by Thomas S.
Gallagher,  Esq., 66 Larchmont, Larchmont, New York, including an
opinion to the effect that the shares of New Common Stock and the
New Short-Term  Notes will,  when issued as contemplated in this Prospectus,
be validly issued, fully paid and non-assessable.
 

		    EXPERTS

      The Consolidated Financial Statements of the Company as of
December 31, 1994 and December 31, 1993 included in the Company's Annual
Report on Form 10-K for the year ended December 31, 1994, and incorporated
by reference in this Prospectus, have been audited by BDO Seidman as set
forth in its reports appearing therein. The Consolidated Financial
Statements of the Company as of December 31, 1992 included in the
Company's Annual Report on Form 10-K for the year ended December 31,
1994 and incorporated by reference in this Prospectus have been audited
by Coopers & Lybrand as set forth in its report appearing therein. Such
Consolidated Financial Statements have been incorporated herein by
reference in reliance upon such reports given upon the authority of
such firms as experts in accounting and auditing.


	  No dealer,  salesman or  other
	  person has been  authorized to
	  give  any  information  or  to
	  make   representations   other
	  than those  contained in  this
	  Prospectus, and,  if given  or
	  made,   such   information  or
	  representations  must  not  be
	  relied  upon  as  having  been
	  authorized  by  the   Company.
	  Neither the  delivery of  this
	  Prospectus nor  any sale  made
	  hereunder  shall,  under   any
	  circumstances,    create    an
	  implication      that      the
	  information herein is  correct
	  as of  any time  subsequent to
	  this  date.   This  Prospectus
	  does not  constitute an  offer
<PAGE> 59
	  or solicitation  by anyone  in
	  any jurisdiction in which such
	  offer or  solicitation is  not     
	  qualified  or  in   which  the
	  person  making  such  offer or
	  solicitation is not  qualified
	  to do so or to anyone  to whom
	  it  is unlawful  to make  such
	  offer or solicitation.


		 TABLE OF CONTENTS          
					
					       Page
	  Delivery of Latest Annual
	    Report on Form 10-K, All Quarterly
	    Reports on Form 10-Q and Current
	    Reports on Form 8-K Filed Since 
	    End of Fiscal Year Covered by
	    Latest Annual Report and Latest 
	    Definitive Proxy Statement With 
	    the Prospectus 
	  Incorporation of Certain
	    Documents by Reference
	  Available Information  
	  Prospectus Summary       
	  Risk Factors and Investment
	    Considerations          
	  The Company
	  Regulation and Supervision 
	    of the Company and the Bank
	  Use of Proceeds
	  Ratio of Earnings to Fixed Charges
	  Selected Consolidated Financial Data
	  Recent Developments
	  Capitalization
	  Selling Securities Holders
	  Plan of Distribution
	  Description of the Securities
	  Legal Matters
	  Experts

	       CBC BANCORP, INC.
	       
	      Common Stock (par value
	    $0.01), Series I Cumulative
	    Convertible Preferred Stock
	  (without par value), Series II
	    Cumulative Preferred Stock  
	  (without par value), Series III
	  Cumulative Convertible Preferred 
	      Stock (without par value), 
	  Mandatory Convertible Subordinated   
	    Capital Notes, Subordinated 
		  Capital Notes,         
	      Short-Term Senior Notes   
	      and Common Stock Warrant    
<PAGE> 60
	 
		    PROSPECTUS
	 
		  July    , 1995
	 

				 PART II

		   INFORMATION NOT REQUIRED IN PROSPECTUS

      ITEM 14.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

Securities and Exchange Commission registration fee . . $7,010.05
Fees and expenses of Transfer Agent and Registrar . .    2,000.00
Printing and engraving expenses . . . . . . . . . . . . 20,000.00
Legal fees and expenses . . . . . . . . . . . . . . .  100,000.00
Accounting fees and expenses  . . . . . . . . . . . . . 25,000.00
Blue Sky fees and expenses  . . . . . . . . . . . . . .  5,000.00
Miscellaneous expenses  . . . . . . . . . . . . . . . . 15,989.95
  Total   . . . . . . . . . . . . . . . . . . . . . . $175,000.00


      ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

      The Connecticut Stock Corporation Act permits a Connecticut
corporation to indemnify any person who was or is a party or is
threatened to be made a party to any action (other than an action
by or in the right of the corporation, i.e., a "derivative action")
by reason of the fact that he is or was a director, officer, employee
or agent of the corporation against expenses (including attorneys' fees),
judgments, fines, and amounts paid in settlement reasonably incurred by
such person if he or she acted in good faith and in a manner such individual
reasonably believed to be in or not opposed to the best interests of the
corporation and, with respect to a criminal action, which he or she had no
reason to believe was unlawful. A similar standard of care is applicable
in the case of derivative actions, except that indemnification only extends
to expenses incurred in connection with the defense or settlement of such
an action and requires court approval before there can be any
indemnification if the person seeking indemnification has been found liable
to the corporation. Consequently, directors and officers of the Company may
be entitled under those provisions to indemnification for grossly negligent
business decisions. Employees and agents of the Company may be indemnified
and granted an advancement of litigation expenses to the extent authorized
from time to time by the Board of Directors of the Company.


      Indemnification may be made by the Company only upon the
determination that such director, officer, employee or agent has
complied with the standard of conduct set forth above. Such
determination must be made on a case-by-case basis by: (i) a
majority vote of disinterested directors; (ii) in instances where
a quorum of disinterested directors is unavailable, then by independent
legal counsel in a written opinion; or (iii) by a
vote of the Company's stockholders.
<PAGE> 61
      Connecticut corporate law permits corporations, such as the
Company, to maintain indemnification insurance against any liability
asserted against an officer or director and arising out
of the individual's position, whether or not pursuant to Connecticut
law the particular corporation would have the power
to indemnify such individual. The Company does not maintain director
and officer liability insurance for the benefit of the
directors and officers of the Company.

      Any indemnification rights set forth under Connecticut law
continue after such person has ceased to hold office and such
rights inure to the benefit of the heirs, executors and administrators of
any person so eligible for indemnification.

	  ITEM 16. EXHIBITS

	  Exhibit Number          ______________

	    2       Stock Purchase Agreement,  dated as of March  16, 1992,
		    by and between Amity Bancorp, Inc. and Randolph W. Lenz
		    (Filed as Exhibit  A to the  Company's 8-K filed  March
		    26, 1992 and incorporated herein by reference).

	    3(a)(1) Articles of Incorporation of the Company (Filed as
		    Exhibit 3(a)  to  the Company's  Annual Report  on
		    Form 10-K for  the fiscal year ended  December 31,
		    1987 and incorporated herein by reference).

	    3(a)(2) Amendment to Article  Third of the  Certificate of
		    Incorporation  of  the Company  (Filed  as Exhibit
		    3(a)(2) to the Company's Annual Report on Form 10-
		    K for the fiscal year ended December  31, 1992 and
		    incorporated herein by reference).

	    3(a)(3) Amendment to  Article First of the  Certificate of
		    Incorporation  of  the Company  (Filed  as Exhibit
		    3(a)(3) to the Company's Annual Report on Form 10-
		    K  for the fiscal year ended December 31, 1993 and
		    incorporated herein by reference).

	    3(a)(4) Amendment to  Article Third of  the Certificate of
		    Incorporation  of  the Company  (Filed  as Exhibit
		    3(a)(4) to the Company's Annual Report on Form 10-
		    K for the fiscal year  ended December 31, 1993 and
		    incorporated herein by reference).

	    3(a)(5) Amendment to  Article Third of the  Certificate of
		    Incorporation  of  the Company  (Filed  as Exhibit
		    3(a)(4) to the Company's Annual Report on Form 10-
		    K for the fiscal year ended December  31, 1993 and
		    incorporated herein by reference).
<PAGE> 62
	   3(a)(6)  Amendment to Article Third of the Certificate of
		    Incorporation of the Company (Filed as Exhibit 3(a)(6)
		    to the Company's Annual Report on Form 10-K for the
		    fiscal year ended December 31, 1994 and incorporated
		    herein by reference).

	   3(a)(7)  Amendment to Article Third of the Certificate of 
		    Incorporation of the Company (Filed as Exhibit 3(a)(7)
		    to the Company's Annual Report on Form 10-K for the
		    fiscal year ended December 31, 1994 and incorporated
		    herein by reference).

	    3(b)    Bylaws of  the Company  (Filed as  Exhibit 3(b)  to the
		    Company's Annual  Report on  Form 10-K  for the  fiscal
		    year ended December 31, 1987 and incorporated herein by
		    reference).

	    4(a)    Debentures  Agreement  (Filed as  Exhibit  4(a)  to the
		    Company's Annual  Report on  Form 10-K  for the  fiscal
		    year ended December 31, 1987 and incorporated herein by
		    reference).

	    4(b)    Preferred Stock Agreement (Filed as Exhibit 4(b) to the
		    Company's Annual  Report on  Form 10-K  for the  fiscal
		    year ended December 31, 1987 and incorporated herein by
		    reference).

	    4(c)    Capital Note  Dated March  31, 1993,  Due March  31,
		    1999.*

	    4(d)    Form  of  Mandatory  Convertible  Subordinated  Capital
		    Note, Due July 1, 1997.*
	   
	    4(e)    Form of Series I Preferred Stock Certificate.*

	    4(f)    Form of Series II Preferred Stock Certificate.*

	    4(g)    Amended  and Restated Warrant, effective as of July 25,
		    1994.*

	    4(h)    Stock Option Agreement, by and between the Company and
		    EQ Corporation, dated as of June 23, 1994.*

	    4(i)    Form of Short-Term Senior Notes*

	    4(j)    Form of Series III Preferred Stock Certificate
		    (Filed as Exhibit 4(g) to the Company's Annual Report
		    on Form 10-K for the fiscal year ended December 31,
		    1994 and incorporated herein by reference).
 
	      5     Opinion of Thomas S. Gallagher, Esq., as to the
		    legality of the Securities being registered, including
		    consent of such counsel.

	      9     Voting  Trust  Agreement  (Filed as  Exhibit  9  to the
		    Company's Annual  Report on  Form 10-K  for the  fiscal
		    year ended December 31, 1987 and incorporated herein by
		    reference).
<PAGE> 63
	    10(a)   Incentive Stock Option Plan (Filed as Exhibit 10 to the
		    Company's Annual  Report on  Form 10-K  for the  fiscal
		    year ended December 31, 1987 and incorporated herein by
		    reference).

	    10(b)   Employment  Agreement, by and  between the Bank  and an
		    executive  officer  of   the  Bank  and  the   Company,
		    effective  January 1, 1989  (Filed as Exhibit  10(b) to
		    the Company's Annual Report on Form 10-K for the fiscal
		    year ended December 31, 1988 and incorporated herein by
		    reference).

	    10(c)   Deferred  Compensation Agreement,  by  and between  the
		    Bank  and  an executive  officer  of the  Bank  and the
		    Company, dated as of February 8, 1990 (Filed as Exhibit
		    10(c) to the  Company's Annual Report on  Form 10-K for
		    the   fiscal  year   ended   December   31,  1992   and
		    incorporated herein by reference).

	    10(d)   Amended Employment Agreement,  by and between  the Bank
		    and an executive  officer of the Bank  and the Company,
		    dated as of October 30, 1992 (Filed as Exhibit 10(d) to
		    the Company's Annual Report on Form 10-K for the fiscal
		    year ended December 31, 1992 and incorporated herein by
		    reference).

	    10(e)   Consulting Agreement,  by and  between the  Bank and  a
		    company  affiliated  with a  director  of  the Company,
		    dated as of December 1, 1992 (Filed as Exhibit 10(e) to
		    the Company's Annual Report on Form 10-K for the fiscal
		    year ended December 31, 1992 and incorporated herein by
		    reference).

	    10(f)   Employment  Agreement, by and  between the Bank  and an
		    executive officer of the Bank and the Company, dated as
		    of July 21, 1994.*

	    10(g)   Stock Option Agreement, by and between the Company and
		    an executive officer of the Company and the Bank, dated
		    as of December 13, 1994 (Filed as Exhibit 10(g) to the
		    Company's Annual Report on Form 10-K for the fiscal year
		    ended December 31, 1994 and incorporated herein by
		    reference). 

	     10(h)  1994 Incentive Stock Option Plan of the Company (Filed
		    as Exhibit 10(i) to the Company's Annual Report on Form
		    10-K for the fiscal year ended December 31, 1994 and
		    incorporated herein by reference). 

	     10(i)  Exchange Agreement, by and between the Company and the
		    Company's principal shareholder, dated and effective as
		    of December 31, 1994 (Filed as Exhibit 10(l) to the
		    Company's Annual Report on Form 10-K for the fiscal year
		    ended December 31, 1994 and incorporated herein by
		    reference).
<PAGE> 64
	     10(j)  Agreement, by and between the Company and EQ Corporation,
		    dated January 18, 1995, canceling the Option (Filed as 
		    Exhibit 10(m) to the Company's Annual Report on Form 
		    10-K for the fiscal year ended December 31, 1994 and
		    incorporated herein by reference).

	     12     Computation of Earnings to Fixed Charges.

	    16(a)   Letter dated October 23, 1992 from Deloitte  & Touche
		    regarding resignation of  certifying accountants (Filed
		    as Exhibit 16(a) to the Company's Annual Report on Form
		    10-K for the  fiscal year ended  December 31, 1992  and
		    incorporated herein by reference).

	    16(b)   Letter  dated November 6,  1992 from Deloitte  & Touche
		    regarding comments  on Form  8-K of  the Company  dated
		    October  22,  1992  (Filed  as  Exhibit  16(b)  to  the
		    Company's Annual  Report on  Form 10-K  for the  fiscal
		    year ended December 31, 1992 and incorporated herein by
		    reference).

	    16(c)   Letter dated December  15, 1993 from Coopers  & Lybrand
		    regarding resignation of  certifying accountants (Filed
		    as Exhibit 16(c) to the Company's Annual Report on Form
		    10-K for  the fiscal year  ended December 31,  1993 and
		    incorporated herein by reference).

	    16(d)   Letter  dated January 11,  1994 from Coopers  & Lybrand
		    regarding comments  on Form  8-K of  the Company  dated
		    December  15, 1993  (Filed  as  Exhibit  16(d)  to  the
		    Company's Annual  Report on  Form 10-K  for the  fiscal
		    year ended December 31, 1993 and incorporated herein by
		    reference).

	    22(a)   Subsidiaries  of the Registrant as of December 31, 1992
		    (Filed as Exhibit  22 to the Company's Annual Report on
		    Form 10-K for  the fiscal year ended  December 31, 1992
		    and incorporated herein by reference).

	    22(b)   Subsidiaries of  the Registrant (Filed as Exhibit 22(b)
		    to the  Company's Annual  Report on  Form 10-K  for the
		    fiscal year  ended December  31, 1993  and incorporated
		    herein by reference).

	    23(i)   Consent of Thomas S. Gallagher, Esq. (contained in
		    Exhibit 5).

	    23(ii)(a) Consent of BDO Seidman with regard to the incorporation
		      by reference into this Registration Statement of its
		      report on the Company's 1994 and 1993 Consolidated
		      Financial Statements dated January 27, 1995 which was 
		      ncorporated by reference by the Company into its Annual
		      Report on Form 10-K for the fiscal year ended December
		      31, 1994.*
<PAGE> 65
	    23(ii)(b) Consent  of Coopers &  Lybrand with regard  to the
		      incorporation by reference  into this Registration
		      Statement of its report on the Company's 1992
		      Consolidated Financial Statements dated April 19,
		      1993 which was incorporated by reference by the Company
		      into its Annual Report on Form 10-K for the fiscal year
		      ended December 31, 1994.*

	     27       Financial Data Schedule (Filed as Exhibit 27 to the 
		      Company's Annual Report on Form 10-K for the fiscal year
		      ended December 31, 1994 and incorporated herein by 
		      reference).

	    28(ii)(1) Company's Annual Report on Form 10-K/A for the fiscal
		      year ended December 31, 1994.

	    28(ii)(2) Company' Quarterly Report on Form 10-Q for the quarter
		      ended March 31, 1995.

	    28(ii)(3) Company's Current Report on Form 8-K, dated June 22,
		      1995.

	    28(ii)(4) Company's Current Report on Form 8-K, dated July 11,
		      1995.

	    28(ii)(5) Company's Definitive Proxy Statement, dated June 7, 
		      1995.

______________________________

*  Previously filed with the Commission.
<PAGE> 66

	  ITEM 17.  UNDERTAKINGS

      The undersigned Registrant hereby undertakes:

      (1)  To file, during any period in which offers or sales are being
	   made, a post-effective amendment to this Registration Statement: 

	(i)    to include any prospectus  required by Section
	       10(a)(3) of the Securities Act of 1933;

	(ii)   to reflect in the prospectus any facts or events
	       arising after the effective date of the Registration
	       Statement (or the most recent post-effective
	       amendment thereof) which, individually or in the
	       aggregate, represent a fundamental change in the
	       information set forth in the Registration Statement; and
 
	(iii)  to include any material information with respect to
	       the plan of distribution not previously disclosed
	       in the Registration Statement or any material change
	       to such information in the Registration Statement.

      Provided, however, that paragraphs 1(i) and 1(ii) do not apply if the 
Registration Statement is on Form  S-3 or Form  S-8 and the information
required to be included in a post-effective amendment by those paragraphs
is contained in periodic reports filed by the registrant pursuant to Section
13 or Section 15(d) of the Securities Exchange Act of 1934 that are
incorporated by reference in the Registration Statement.

      (2)  That, for the purpose of determining any liability
under the Securities Act of 1933, each such post-effective
amendment shall be deemed to be a new registration statement
relating to the securities offered therein, and the offering of
such securities at that time shall be deemed to be the initial
bona fide offering thereof.

      (3)  To remove from registration by means of a post-
effective amendment any of the securities being registered which
remain unsold at the termination of the offering.

      The undersigned registrant hereby undertakes that, for
purposes of determining any liability under the Securities Act of
1933, each filing of the registrant's annual report pursuant to
Section 13(a) or Section 15(d) of the Securities Exchange Act of
1934 (and where applicable, each filing of an employee benefit
plan's annual report pursuant to Section 15(d) of the Securities
Exchange Act of 1934) that is incorporated by reference in the
Registration Statement shall be deemed to be a new registration
statement relating to the securities offered therein, and the
offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.
<PAGE> 67
      The undersigned registrant hereby undertakes to deliver, or
cause to be delivered, with the prospectus to each person to whom the
prospectus is sent or given, the latest annual report to security-holders
that is incorporated by reference in the
prospectus and furnished pursuant to and meeting the requirements
of Rule 14a-3 or Rule 14c-3 under the Securities Exchange Act of  1934;
and where interim financial information required to be
presented by Article 3 of Regulation S-X is not set forth in the
prospectus, to deliver, or cause to be delivered, to each person
to whom the prospectus is sent or given, the latest quarterly
report that is specifically incorporated by reference in the
prospectus to provide such interim financial information.

      Insofar as indemnification for liabilities arising under the
Securities Act of 1933 may be permitted to directors, officers and
controlling persons of the registrant pursuant to the provisions 
described in Item 15 above, or otherwise, the registrant has been
advised that in the opinion of the Securities and Exchange Commission
such indemnification is against public policy as expressed in the Act
and is, therefore, unenforceable. In the event that a claim for
indemnification against such liabilities (other than the payment by the
registrant of expenses incurred or paid by a director, officer or
controlling person of the registrant in the successful defense of
any action, suit or proceeding) is asserted by such director, officer or
controlling person in connection with the securities being registered, the
registrant will, unless in the opinion of its counsel the matter has been
settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against
public policy as expressed in the Act and will be governed by the final
adjudication of such issue.

			     SIGNATURES

      Pursuant to the requirements of the Securities Act of 1933,
the registrant certifies that it has reasonable grounds to believe that it
meets the requirements for filing on Form S-2 and has duly caused this
Amendment No. 3 to its Registration Statement to be signed on its behalf
by the undersigned, thereunto duly authorized, in the Town of Woodbridge,
State of Connecticut, on July 19, 1995.

			      CBC BANCORP, INC.

			      By: /s/ Charles Pignatelli
			      Charles Pignatelli
			      President and Chief Executive Officer

<PAGE> 68
	 
	       Pursuant to the requirements of the Securities Act of 1933,
this Amendment No. 3 to the Registration Statement has been signed below by
the following persons in the capacities and on the date indicated.

Signature                            Title

/s/ Charles Pignatelli               Director, President and 
Charles Pignatelli                   Chief Executive Officer
				     (Principal executive officer)

/s/ David Munzer                     Senior Vice President
David Munzer                         and Chief Financial Officer
				     of Connecticut Bank of Commerce
				     (Principal financial officer)

/s/ Barbara H. Van Bergen            Vice President of Finance of
Barbara H. Van Bergen                CBC Bancorp, Inc.
				     (Principal accounting officer)

/s/ Randolph W. Lenz                 Chairman of the Board of
Randolph W. Lenz                     Directors

/s/ Marcial Cuevas                   Director
Marcial Cuevas

/s/ Jack Wm. Dunlap                  Director
Jack Wm. Dunlap

/s/ Steven Levine                    Director
Steven Levine

Date: July 19, 1995
<PAGE> 69

				  EXHIBIT INDEX
		      
	  Exhibit Number           Description

	    2       Stock Purchase Agreement,  dated as of March  16, 1992,
		    by and between Amity Bancorp, Inc. and Randolph W. Lenz
		    (Filed as Exhibit  A to the  Company's 8-K filed  March
		    26, 1992 and incorporated herein by reference).

	    3(a)(1) Articles of Incorporation of the Company (Filed as
		    Exhibit 3(a)  to  the Company's  Annual Report  on
		    Form 10-K for  the fiscal year ended  December 31,
		    1987 and incorporated herein by reference).

	    3(a)(2) Amendment to Article  Third of the  Certificate of
		    Incorporation  of  the Company  (Filed  as Exhibit
		    3(a)(2) to the Company's Annual Report on Form 10-
		    K for the fiscal year ended December  31, 1992 and
		    incorporated herein by reference).

	    3(a)(3) Amendment to  Article First of the  Certificate of
		    Incorporation  of  the Company  (Filed  as Exhibit
		    3(a)(3) to the Company's Annual Report on Form 10-
		    K  for the fiscal year ended December 31, 1993 and
		    incorporated herein by reference).

	    3(a)(4) Amendment to  Article Third of  the Certificate of
		    Incorporation  of  the Company  (Filed  as Exhibit
		    3(a)(4) to the Company's Annual Report on Form 10-
		    K for the fiscal year  ended December 31, 1993 and
		    incorporated herein by reference).

	    3(a)(5) Amendment to  Article Third of the  Certificate of
		    Incorporation  of  the Company  (Filed  as Exhibit
		    3(a)(4) to the Company's Annual Report on Form 10-
		    K for the fiscal year ended December  31, 1993 and
		    incorporated herein by reference).

	   3(a)(6)  Amendment to Article Third of the Certificate of
		    Incorporation of the Company (Filed as Exhibit 3(a)(6)
		    to the Company's Annual Report on Form 10-K for the
		    fiscal year ended December 31, 1994 and incorporated
		    herein by reference).

	   3(a)(7)  Amendment to Article Third of the Certificate of 
		    Incorporation of the Company (Filed as Exhibit 3(a)(7)
		    to the Company's Annual Report on Form 10-K for the
		    fiscal year ended December 31, 1994 and incorporated
		    herein by reference).

	    3(b)    Bylaws of  the Company  (Filed as  Exhibit 3(b)  to the
		    Company's Annual  Report on  Form 10-K  for the  fiscal
		    year ended December 31, 1987 and incorporated herein by
		    reference).
<PAGE> 70
	    4(a)    Debentures  Agreement  (Filed as  Exhibit  4(a)  to the
		    Company's Annual  Report on  Form 10-K  for the  fiscal
		    year ended December 31, 1987 and incorporated herein by
		    reference).

	    4(b)    Preferred Stock Agreement (Filed as Exhibit 4(b) to the
		    Company's Annual  Report on  Form 10-K  for the  fiscal
		    year ended December 31, 1987 and incorporated herein by
		    reference).

	    4(c)    Capital Note  Dated March  31, 1993,  Due March  31,
		    1999.*

	    4(d)    Form  of  Mandatory  Convertible  Subordinated  Capital
		    Note, Due July 1, 1997.*
	   
	    4(e)    Form of Series I Preferred Stock Certificate.*

	    4(f)    Form of Series II Preferred Stock Certificate.*

	    4(g)    Amended  and Restated Warrant, effective as of July 25,
		    1994.*

	    4(h)    Stock Option Agreement, by and between the Company and
		    EQ Corporation, dated as of June 23, 1994.*

	    4(i)    Form of Short-Term Senior Notes*

	    4(j)    Form of Series III Preferred Stock Certificate
		    (Filed as Exhibit 4(g) to the Company's Annual Report
		    on Form 10-K for the fiscal year ended December 31,
		    1994 and incorporated herein by reference).
 
	      5     Opinion of Thomas S. Gallagher, Esq., as to the
		    legality of the Securities being registered, including
		    consent of such counsel.

	      9     Voting  Trust  Agreement  (Filed as  Exhibit  9  to the
		    Company's Annual  Report on  Form 10-K  for the  fiscal
		    year ended December 31, 1987 and incorporated herein by
		    reference).

	    10(a)   Incentive Stock Option Plan (Filed as Exhibit 10 to the
		    Company's Annual  Report on  Form 10-K  for the  fiscal
		    year ended December 31, 1987 and incorporated herein by
		    reference).

	    10(b)   Employment  Agreement, by and  between the Bank  and an
		    executive  officer  of   the  Bank  and  the   Company,
		    effective  January 1, 1989  (Filed as Exhibit  10(b) to
		    the Company's Annual Report on Form 10-K for the fiscal
		    year ended December 31, 1988 and incorporated herein by
		    reference).
<PAGE> 71
	    10(c)   Deferred  Compensation Agreement,  by  and between  the
		    Bank  and  an executive  officer  of the  Bank  and the
		    Company, dated as of February 8, 1990 (Filed as Exhibit
		    10(c) to the  Company's Annual Report on  Form 10-K for
		    the   fiscal  year   ended   December   31,  1992   and
		    incorporated herein by reference).

	    10(d)   Amended Employment Agreement,  by and between  the Bank
		    and an executive  officer of the Bank  and the Company,
		    dated as of October 30, 1992 (Filed as Exhibit 10(d) to
		    the Company's Annual Report on Form 10-K for the fiscal
		    year ended December 31, 1992 and incorporated herein by
		    reference).

	    10(e)   Consulting Agreement,  by and  between the  Bank and  a
		    company  affiliated  with a  director  of  the Company,
		    dated as of December 1, 1992 (Filed as Exhibit 10(e) to
		    the Company's Annual Report on Form 10-K for the fiscal
		    year ended December 31, 1992 and incorporated herein by
		    reference).

	    10(f)   Employment  Agreement, by and  between the Bank  and an
		    executive officer of the Bank and the Company, dated as
		    of July 21, 1994.*

	    10(g)   Stock Option Agreement, by and between the Company and
		    an executive officer of the Company and the Bank, dated
		    as of December 13, 1994 (Filed as Exhibit 10(g) to the
		    Company's Annual Report on Form 10-K for the fiscal year
		    ended December 31, 1994 and incorporated herein by
		    reference). 

	     10(h)  1994 Incentive Stock Option Plan of the Company (Filed
		    as Exhibit 10(i) to the Company's Annual Report on Form
		    10-K for the fiscal year ended December 31, 1994 and
		    incorporated herein by reference). 

	     10(i)  Exchange Agreement, by and between the Company and the
		    Company's principal shareholder, dated and effective as
		    of December 31, 1994 (Filed as Exhibit 10(l) to the
		    Company's Annual Report on Form 10-K for the fiscal year
		    ended December 31, 1994 and incorporated herein by
		    reference).

	     10(j)  Agreement, by and between the Company and EQ Corporation,
		    dated January 18, 1995, canceling the Option (Filed as 
		    Exhibit 10(m) to the Company's Annual Report on Form 
		    10-K for the fiscal year ended December 31, 1994 and
		    incorporated herein by reference).

	     12     Computation of Earnings to Fixed Charges.

	    16(a)   Letter dated October 23, 1992 from Deloitte  & Touche
		    regarding resignation of  certifying accountants (Filed
		    as Exhibit 16(a) to the Company's Annual Report on Form
		    10-K for the  fiscal year ended  December 31, 1992  and
		    incorporated herein by reference).
<PAGE> 72
	    16(b)   Letter  dated November 6,  1992 from Deloitte  & Touche
		    regarding comments  on Form  8-K of  the Company  dated
		    October  22,  1992  (Filed  as  Exhibit  16(b)  to  the
		    Company's Annual  Report on  Form 10-K  for the  fiscal
		    year ended December 31, 1992 and incorporated herein by
		    reference).

	    16(c)   Letter dated December  15, 1993 from Coopers  & Lybrand
		    regarding resignation of  certifying accountants (Filed
		    as Exhibit 16(c) to the Company's Annual Report on Form
		    10-K for  the fiscal year  ended December 31,  1993 and
		    incorporated herein by reference).

	    16(d)   Letter  dated January 11,  1994 from Coopers  & Lybrand
		    regarding comments  on Form  8-K of  the Company  dated
		    December  15, 1993  (Filed  as  Exhibit  16(d)  to  the
		    Company's Annual  Report on  Form 10-K  for the  fiscal
		    year ended December 31, 1993 and incorporated herein by
		    reference).

	    22(a)   Subsidiaries  of the Registrant as of December 31, 1992
		    (Filed as Exhibit  22 to the Company's Annual Report on
		    Form 10-K for  the fiscal year ended  December 31, 1992
		    and incorporated herein by reference).

	    22(b)   Subsidiaries of  the Registrant (Filed as Exhibit 22(b)
		    to the  Company's Annual  Report on  Form 10-K  for the
		    fiscal year  ended December  31, 1993  and incorporated
		    herein by reference).

	    23(i)   Consent of Thomas S. Gallagher, Esq. (contained in
		    Exhibit 5).

	    23(ii)(a) Consent of BDO Seidman with regard to the incorporation
		      by reference into this Registration Statement of its
		      report on the Company's 1994 and 1993 Consolidated
		      Financial Statements dated January 27, 1995 which was 
		      ncorporated by reference by the Company into its Annual
		      Report on Form 10-K for the fiscal year ended December
		      31, 1994.*

	    23(ii)(b) Consent  of Coopers &  Lybrand with regard  to the
		      incorporation by reference  into this Registration
		      Statement of its report on the Company's 1992
		      Consolidated Financial Statements dated April 19,
		      1993 which was incorporated by reference by the Company
		      into its Annual Report on Form 10-K for the fiscal year
		      ended December 31, 1994.*

	     27       Financial Data Schedule (Filed as Exhibit 27 to the 
		      Company's Annual Report on Form 10-K for the fiscal year
		      ended December 31, 1994 and incorporated herein by 
		      reference).

	    28(ii)(1) Company's Annual Report on Form 10-K/A for the fiscal
		      year ended December 31, 1994.
<PAGE> 73
	    28(ii)(2) Company' Quarterly Report on Form 10-Q for the quarter
		      ended March 31, 1995.

	    28(ii)(3) Company's Current Report on Form 8-K, dated June 22,
		      1995.

	    28(ii)(4) Company's Current Report on Form 8-K, dated July 11,
		      1995.

	    28(ii)(5) Company's Definitive Proxy Statement, dated June 7, 
		      1995.

____________________

*Previously filed with the Commission.
<PAGE> 74


				  LAW OFFICES
				  THOMAS S. GALLAGHER
				  66 LARCHMONT AVENUE
				  LARCHMONT, NEW YORK 10538
				  Tel. (203) 222-5907
				  Fax. (203) 222-7976

				  July 19, 1995

CBC Bancorp, Inc.
128 Amity Road 
Woodbridge, Connecticut 06525

	 Re:  Registration Statement on Form S-2 with respect to
	      Common Stock, Series I Cumulative Convertible
	      Preferred Stock (without par value), Series II
	      Cumulative Preferred Stock (without par value), 
	      Series III Cumulative Convertible Preferred Stock,
       Mandatory Convertible Subordinated Capital Notes,
	      Subordinated Capital Notes, Short-Term Senior Notes 
	      and Common Stock Warrant 
 
Gentlemen:

      I am acting as counsel to CBC Bancorp, Inc. (the "Company")
in connection with the issuance and sale of shares of Common
Stock, par value $0.01 per share ("Common Stock"), Series I
Cumulative Convertible Preferred Stock ("Series I Preferred
Stock"), Series II Cumulative Preferred Stock ("Series II
Preferred Stock"), Series III Cumulative Convertible Preferred Stock
("Series III Preferred Stock"), Mandatory Convertible Subordinated
Capital Notes ("Convertible Debt Securities"), Subordinated Capital
Notes ("Term Debt Securities"), Short-Term Senior Notes ("Short-Term
Notes") and Common Stock Warrant ("Warrant")(the Common Stock, Series
I Preferred Stock, Series II Preferred Stock, the Series III Preferred
Stock, the Convertible Debt Securities, the Term Debt Securities, the
Short-Term Notes and the Warrant are referred to herein as the
"Securities"), pursuant to Amendment No. 3 to the Registration Statement
on Form S-2, all filed as of this date by the Company with the Securities
and Exchange Commission ("Commission") to effect registration under the
Securities Act of 1933, as amended, of the Securities (the "Registration
Statement"). (The equity Securities are referred to collectively as the
"Equity Securities" and the debt Securities are referred to collectively
as the "Debt Securities"). The Company proposes to issue and sell up to 3
million shares of Common Stock and up to $3,354,000 of Short-Term Notes and
the remaining equity and debt securities are being registered for the
account of certain holders of those Securities. I am familiar with the
proceedings heretofore taken or proposed to be taken by the Company in
connection with the authorization, issuance and sale of the Securities. 

      I have examined such documents, records and matters of law
as I have deemed necessary for purposes of this opinion. In my
examination, I have assumed the genuineness of all signatures,
the legal capacity of all natural persons, the authenticity of
all documents submitted to me as originals, the conformity to
original documents of all documents submitted to me as certified
or photostatic copies, and the authenticity of the originals of
such copies.

      Based on the foregoing, I am of the opinion that:

      1.  The previously-issued Equity Securities (i.e., the
	  1,813,508 shares of Common Stock, the 13,000 shares 
	  of Series I Preferred Stock, the 50,000 shares of 
	  Series II Stock, the 396 shares of Series III Preferred 
	  Stock and the Warrant)(filed as exhibits to the
	  Registration Statement) are validly-issued, fully paid
	  and nonassessable.  

      2.  The previously-issued Debt Securities (i.e., the
	  $1,090,000 of Convertible Debt Securities, the
	  $220,000 of Term Debt Securities and the $148,000 of 
	  Short-Term Notes) have been duly authorized, executed and
	  issued, and constitute valid and binding obligations of
	  the Company enforceable in accordance with the respective
	  terms of the instruments (filed as exhibits to the 
	  Registration Statement). 

      3.  The up to 3 million shares of newly-issued Common Stock
	  to be issued and sold by the Company (the "New Common
	  Stock") are duly authorized and, upon issuance and sale
	  thereof against payment therefor in the manner provided
	  in the Registration Statement, will be validly issued,
	  fully paid and nonassessable. 

       4.  The shares of Common Stock issuable upon conversion of
	   the Series I Preferred Stock, the shares of Common Stock
	   issuable upon exercise of the Options and the      
	   shares of Common Stock issuable upon exercise of the      
	   Warrant are duly authorized and, upon issuance thereof      
	   in the manner provided in the Registration Statement and   
	   the respective constituent instruments (filed as       
	   exhibits to the Registration Statement), will be validly   
	   issued, fully paid and nonassessable. 

       5.  The up to $3,354,000 of New Short-Term Notes to be  
	   issued and sold by the Company are duly authorized and,  
	   when duly executed, delivered and paid for in the manner
	   provided in the Registration Statement and the
	   constituent instrument (filed as an exhibit to the
	   Registration Statement), will constitute valid and
	   binding obligations of the Company  enforceable in
	   accordance with its terms.   

      I hereby consent to the filing of this opinion as Exhibit 5
to the Registration Statement and to the reference to me under
the caption "Legal Matters" in the Prospectus comprising a part
of the Registration Statement.

      This opinion is being rendered pursuant to Item 16 of Form
S-2 and Item 601 of Regulation S-K, may be relied upon only by
you and the Commission and may not be used, quoted or referred to
or filed with any other person without my prior written
permission.

				   Very truly yours,

				    /S/ THOMAS S. GALLAGHER

				    Thomas S. Gallagher


			    EXHIBIT 12
<TABLE>
			  RATIO OF EARNINGS TO FIXED CHARGES
<CAPTION>
						  December 31,
				1994      1993       1992       1991      1990
<S>                             <C>       <C>        <C>        <C>       <C>

Fixed Charges:
  Interest on indebtedness      321       191        113        983       1,209
  Interest on deposits          3,211     4,483      7,066      10,589    13,255
    Total fixed charges         3,532     4,674      7,179      11,572    14,464

Earnings:
  Income before taxes           (3,889)   (6,422)    (4,844)    (5,832)   (4,076)
  Fixed charges excluding
    Interest on deposits        321       191        113        983       1,209
  Subtotal                      (3,568)   (6,231)    (4,731)    (4,849)   (2,867)
  Interest on deposits          3,211     4,483      7,066      10,589    13,255
Total earnings                  (357)     (1,748)    2,335      5,740     10,388    
RATIO OF EARNINGS TO
  FIXED CHARGES:
  Excluding interest
    on deposits                 (11.12)   (32.62)    (41.67)    (4.93)    (2.37)
  Including interest 
    on deposits                 (0.10)    (0.37)     0.33       0.50      0.72
   
<CAPTION>                          
			  RATIO OF EARNINGS TO COMBINED FIXED CHARGES
				 AND PREFERRED STOCK DIVIDENDS
      
						December 31, 
				1994       1993       1992      1991       1990
<S>                             <C>        <C>        <C>       <C>        <C>
Fixed Charges:
  Preferred dividends           469        70         70        84         100
Interest on indebtedness        321        191        113       983        1,209
  Fixed charges excluding
      interest on deposits      790        261        183       1,067      1.309
  Interest on deposits          3,211      4,483      7,066     10,589     13,255
    Total fixed charges         4,001      4,744      7,249     11,656     14,564

Earnings:
  Income before taxes           (4,358)    (6,492)    (4,914)   (5,916)    (4,210)
  Fixed charges excluding
    Interest on deposits        321        191        113       983        1,209
    Subtotal                    (4,037)    (6,301)    (4,801)   (4,933)    (3,001)
  Interest on deposits          3,211      4,483      7,066     10,589     13,255
									       
    Total earnings              (826)      (1,818)    2,265     5,656      10,254

RATIO OF EARNINGS TO
 COMBINED FIXED  
 CHARGES AND PREFERRED
 STOCK DIVIDENDS:
  Excluding interest                  
    on deposits                 (5.11)     (24.14)    (26.23)   (4.62)     (2.29)
  Including interest 
    on deposits                 (0.21)     (0.36)     0.32      0.49       0.71

</TABLE>


UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-K
(Mark One)
	
	[x]     ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
		OF THE SECURITIES EXCHANGE ACT OF 1934 (FEE REQUIRED)
		For the Fiscal year ended December 31, 1994
or
	[ ]    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
		SECURITIES EXCHANGE ACT OF 1934 (NO FEE REQUIRED)

Commission File number 0-15600

CBC BANCORP, INC.
(Exact name of Registrant as specified in its charter)

    CONNECTICUT     
    (State of incorporation)        
    
    06-1179862
    (I.R.S. Employer Identification No.)

    128 AMITY ROAD
    WOODBRIDGE, CONNECTICUT 06525    
    (Address of principal executive offices)
    
    (203) 389-2800
    (Registrant's telephone number)

Securities registered pursuant to Section 12(b) of the Act:  None

Securities registered pursuant to Section 12(g) of the Act:

	Common Stock, par value $0.01 per share
	(Title of Class)

	Preferred Stock, Series I, stated value $100.00
	(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 and (2) has been subject to such 
filing requirements for the past 90 days.

	Yes  [x]        No  [  ]

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

The aggregate market value of the voting stock held by non-affiliates of
the registrant as of February 6, 1995 was approximately $149,000 based on
the last sale price on that date.

The number of shares of Registrant's Common Stock outstanding was 
2,012,514 as of February 6, 1995.

DOCUMENTS INCORPORATED BY REFERENCE

Portion's of the 1995 CBC Bancorp, Inc. Proxy Statement are incorporated
by reference into Part III.

CBC BANCORP, INC.

PART I

ITEM 1. BUSINESS

GENERAL

CBC Bancorp, Inc. (the "Company") is a registered bank holding company.  
The Company's subsidiary is Connecticut Bank of Commerce (the "Bank"), a 
Connecticut chartered commercial bank.

The Bank is a full-service commercial bank with its main office in
Woodbridge, Connecticut, and with four other offices located in Branford,
Greenwich, Norwalk and Stamford, Connecticut.  All deposits in the Bank
are insured by the Federal Deposit Insurance Corporation ("FDIC") to the 
extent permitted by law.  From its main office and other offices, the Bank 
provides a broad range of commercial and consumer banking services to 
businesses and consumers located in New Haven and Fairfield Counties and 
throughout Connecticut, including checking and savings accounts and loans 
to small and medium-sized businesses, professional organizations and
individuals.

In the second quarter of 1994, the Bank established a financial lease
program.  The Bank's leasing business includes providing short-term
financing of leases, which are subsequently placed with permanent lenders,
purchasing accounts receivable resulting from leasing transactions and
purchasing equipment for lease to prospective lessees.  During 1994, the
Bank disbursed $15.2 million in financial lease related transactions.  As
of December 31, 1994, $9.6 million in funds deployed in financial lease
transactions have been repaid and $5.6 million in funds remain
outstanding.  The Bank anticipates continuing its participation in
financial lease transactions in the future.

In efforts to strengthen the financial condition of the Bank, on October
26, 1994 the Bank sold $9.6 million of installment loans made to overseas
U.S. military personnel, representing substantially all of the remaining
portfolio of this type of extension of credit.  While the transaction
resulted in a net loss of approximately $818,000, the transaction permits
the Bank to exit this line of business, significantly improves the Bank's
short-term liquidity and is expected to reduce loan charge-offs and
operating costs over the long-term.

EMPLOYEES

On December 31, 1994, the Company and subsidiaries had 50 employees, 49
on a full-time equivalent basis.  On December 31, 1993, the Company and
subsidiaries had 76 employees, 72 on a full-time equivalent basis.

COMPETITION

The banking industry in Connecticut is highly competitive.  The Bank faces
strong competition in attracting deposits and in making commercial and
consumer loans from regulated and unregulated financial services
organizations.  Other commercial banks, savings banks, savings
institutions and credit unions actively compete with the Bank for deposits
and money market funds and brokerage houses offer deposit-like services.
These institutions, as well as consumer and commercial financial
companies, mortgage banking companies, national retail chains and
insurance companies, are important competitors for various types of loans.

Interest rates, convenience of office locations and marketing are
significant factors in the Bank's competition for deposits.  The Bank does
not rely upon any individual, group or entity for a material portion of
its deposits nor does the Bank obtain any deposits through deposit brokers.

Factors which affect competition for loans include the interest rates and
loan fees charged and the efficiency and quality of services.
Competition for loans is also affected by the availability of credit,
general and local economic conditions, current interest rates, volatility
in the mortgage markets and various other factors.  The majority of the
Bank's lending activities are concentrated in the State of Connecticut.

REGULATION AND SUPERVISION

As a bank holding company, the Company is subject to the regulation and
supervision of the Board of Governors of the Federal Reserve System (the
"Federal Reserve Board") under the Bank Holding Company Act of 1956, as
amended (the "BHC Act").  The Company is also subject to regulation by
the Connecticut Banking Commissioner (the "Banking Commissioner").

The Bank is a Connecticut chartered, FDIC insured commercial bank, which
is not a member of the Federal Reserve System (a "nonmember bank").  As a
Connecticut chartered nonmember bank, the Bank is principally subject to
regulation and supervision by the FDIC and the Banking Commissioner.  The
Bank is also subject to various regulatory requirements of the Federal
Reserve Board applicable to all federally insured financial institutions.

Federal Reserve System Regulation

The Company, as a bank holding company, is subject to extensive regulation
and supervision by the Federal Reserve Board.  The Federal Reserve Board
has established capital adequacy guidelines for bank holding companies
that are nearly identical to the FDIC capital requirements described
below.  These capital adequacy guidelines are not applicable to bank
holding companies with consolidated assets of under $150 million.  Until
the Company's consolidated assets reach or exceed this level, the Federal
Reserve Board's capital guidelines are not applicable to the Company.
See Item 7, "Management's Discussion and Analysis of Financial Condition
and Results of Operations -- Capital Resources."

Federal Reserve Board policy requires every bank holding company to act as
a source of financial strength to its subsidiary bank and to commit
resources in support of such subsidiary.  The Federal Reserve Board could
seek to restrict the Company from paying cash dividends on the Company's
common or preferred stock or interest on its subordinated capital notes
or other indebtedness in accordance with this policy.

In addition, in an effort to restore and maintain the financial soundness
of the Company, the Company entered into a written agreement (the
"Written Agreement") with the Federal Reserve Bank of Boston (the
"Reserve Bank"), effective as of November 2, 1994.  The Written Agreement
requires the Company to seek the prior written approval of the Reserve
Bank prior to the Company's declaration or payment of dividends on its
outstanding common or preferred stock, increasing its outstanding
borrowings or incurring additional holding company indebtedness, engaging
in material transactions with the Bank (other than capital contributions)
or making cash disbursements in excess of certain agreed upon amounts.
The Written Agreement also requires the Company to submit (i) a tax
allocation agreement between the Company and the Bank, (ii) a debt
service plan and (iii) a capital restoration plan for the Bank.  The
Federal Reserve Bank approved the proposed tax allocation agreement as of
December 23, 1994 and approved the debt service and capital restoration
plans as of December 30, 1994.  In addition, the Written agreement also
required the Company to revise or develop certain select policies.  All
such actions required by the Written Agreement have been taken by the
Company.

The Company is required to filed periodic and annual reports with the
Federal Reserve Board on the operations of the Company and its
subsidiaries.  In addition, the Company is registered with the Banking
Commissioner under the Connecticut Bank Holding Company Act.

Under the BHC Act, bank holding companies may not directly or indirectly
acquire ownership or control of more than five percent of the voting
shares or substantially all of the assets of any company, including a
bank, without the prior approval of the Federal Reserve Board.  In
addition, bank holding companies are generally prohibited under the BHC
Act from engaging in nonbanking activities, subject to certain exceptions.
The Connecticut Interstate Banking Act specifically permits Connecticut
bank holding companies and banks to acquire or be acquired by banks or
bank holding companies in other states with reciprocal interstate banking
laws.  The recently enacted Riegle-Neal Interstate Banking and Branching
Efficiency Act of 1994 is expected to greatly facilitate interstate
acquisitions and mergers involving Connecticut bank holding companies and
Connecticut banks and out-of-state bank holding companies and out-of-state
banks.  See "The Riegle-Neal Interstate Banking and Branching Efficiency
Act of 1994."  The BHC Act requires the prior approval of the Federal
Reserve Board of any acquisition of control of a bank or bank holding
company by a company.  Under the Change in Bank Control Act (the "Control
Act"), any person acquiring control of a bank holding company must provide
advance notice to, and obtain the prior approval of, the Federal Reserve
Board.  No further approval is necessary for the acquisition of additional
voting securities by a company or person that has received the approval
under the BHC Act or the Control Act.  In addition to the BHC Act and
the Control Act, federal antitrust laws place limitations on the
acquisition of banks and other businesses.

Under the BHC Act, the Company, the Bank and any other subsidiaries of the
Company are prohibited or restricted in connection with any extension of
credit or provision of any property or services.  The Bank is subject to
certain restrictions imposed by the Federal Reserve Act on making any
investments in the stock or other securities of the Company or any of its
subsidiaries, and the taking of such stock or securities as collateral for
loans to any borrower.  The Bank is also subject by the Federal Reserve
Act to certain collateralization requirements and restrictions on the
amount of loans it can make to the Company.  The amount of such loans may
not exceed (when aggregated with certain other transactions between the
Bank and the Company) 10 percent of the capital stock and surplus of the
Bank.

Connecticut Regulation

The Banking Commissioner and the Connecticut Department of Banking
regulate the Bank's internal operations as well as its deposit, lending
and investment activities.  The approval of the Banking Commissioner is
required, among other things, for the establishment of branch offices and
business combination transactions.  In addition, the Banking Commissioner
conducts periodic examinations of the Bank.  Many of the areas regulated
by the Banking Commissioner are subject to similar and concurrent
regulation by the FDIC.

Connecticut banking laws grant Connecticut chartered banks broad lending
authority.  Subject to certain limited exceptions, however, total secured
and unsecured loans made to any one obligor pursuant to this statutory
authority may not exceed 25 percent of a bank's capital, surplus,
undivided profits and loss reserves.

The Bank is prohibited by Connecticut banking law from paying dividends
except from its net profits, which are defined as the remainder of all
earnings from current operations plus actual recoveries on loans and
investments and other assets after deducting from the total thereof all
current operating expenses, actual losses, accrued dividends on preferred
stock, if any, and all federal and state taxes.  The total of all
dividends declared by the Bank in any calendar year may not, unless
specifically approved by the Banking Commissioner, exceed the total of its
net profits for that year combined with its retained net profits for the
preceding two years.

The ability of the Bank to pay dividends is also limited by provisions of
federal law and by the terms of the Cease and Desist Order, effective as
of July 19, 1991 (the "1991 Order").  See "FDIC Regulation" and "The FDIC
Improvement Act".  The Federal Deposit Insurance Corporation Improvement
Act of 1991 (the "FDIC Improvement Act") and the FDIC's regulations
promulgated thereunder prohibit any bank from making capital distributions
if to do so would leave the institution undercapitalized as defined in the
FDIC Improvement Act.  Under the terms of the 1991 Order, the Bank is
prohibited from paying any cash dividends to the Company without the prior
written approval of the FDIC and the Banking Commissioner.  It should be
noted that cash dividends by the Bank to the Company represent the
primary source of cash income to the Company.  These statutory and
regulatory restrictions -- coupled with the requirement in the Written
Agreement that the Company obtain the prior approval of the Reserve Bank
before declaring or paying dividends -- effectively prevent the Company
from paying cash dividends on its outstanding common or preferred stock or
interest on the Company's subordinated capital notes or other debt
instruments in the foreseeable future.  The Company does not anticipate
that it will be permitted, nor does the Company anticipate that the Bank
will be permitted, to pay cash dividends until the Bank has reported net
profits, has attained the capital levels mandated in the 1991 Order, has
reduced significantly the level of nonperforming loans and has otherwise
complied with the terms of the Bank's Revised Capital Plan.  See "The
Bank's Initial and Revised Capital Plans."  There can be no assurance,
however, that the Company and the Bank will receive such regulatory
approvals even after the Bank achieves the foregoing financial and
operational benchmarks.  During 1994, neither the Company nor the Bank
paid any dividends.

FDIC Regulation

As an FDIC-insured nonmember bank, the Bank is subject to extensive
supervision and examination by the FDIC, covering nearly every aspect of
its business and operations, including capital adequacy.  The FDIC has
adopted risk-based capital requirements for nonmember banks.  The minimum
guidelines for the ratio of total capital ("Total Capital") to risk-
weighted assets (including certain off-balance sheet items, such as
standby letters of credit) is 8 percent.  At least half of the Total
Capital is to be comprised of common stock, retained earnings, minority
interests in the equity accounts of consolidated subsidiaries,
noncumulative preferred stock, less goodwill and certain other intangibles
("Tier 1 Capital").  The remainder may consist of other preferred stock,
certain other instruments, limited amounts of subordinated debt and a
limited amount of loan and lease loss allowances ("Tier 2 Capital").  A
nonmember bank's total "risk-weighted assets" are determined by assigning
the nonmember bank's assets and off-balance sheet items to one of four
risk categories based upon their relative credit risk ranging from 100
percent risk weight for assets with the greatest risk to zero percent risk
weight for assets with little or no risk.  The higher the percentage of
riskier assets an institution has the more Tier 1 and Total Capital
required for the institution to satisfy the risk-based capital
requirements.

In addition, the FDIC has established a minimum leverage ratio requirement
for nonmember banks.  The FDIC regulations provide for a minimum ratio of
Tier 1 Capital to total average assets, less goodwill (the "Leverage
Ratio") of 3 percent for nonmember banks that meet certain specified
criteria, including having the highest regulatory rating.  All other
nonmember banks generally are required to maintain a Leverage Ratio of at
least 3 percent plus an additional cushion of 100 to 200 basis points with
a minimum Leverage Ratio of 4 percent.  The FDIC regulations also provide
that nonmember banks experiencing internal growth or making acquisitions
will be expected to maintain strong capital positions substantially above
the minimum supervisory levels without significant reliance on intangible
assets.  The 1991 Order currently requires the Bank to maintain a Leverage
Ratio of at least 6 percent for as long as the 1991 Order remains in
effect.  Furthermore, the FDIC recently adopted regulations implementing
the prompt corrective action provisions of the FDIC Improvement Act.  The
FDIC Improvement Act and its impact on the Company and the Bank are
discussed below.  See "The FDIC Improvement Act."

At December 31, 1994, the Bank complies with the Tier 1 Capital to risk-
weighted assets requirement, but does not comply with the Total Capital to
risk-weighted assets requirement or the Leverage Ratio requirement of the
FDIC regulations or the 1991 Order.  Accordingly, the Bank was deemed to
be in the "undercapitalized" category as defined by the FDIC Improvement
Act.  As an "undercapitalized" nonmember bank, the Bank is subject to
certain restrictions on its operations mandated by the FDIC Improvement
Act and the FDIC's regulations promulgated thereunder.  See "The FDIC
Improvement Act."  In addition, with a Tier 1 Leverage Ratio of 3.95
percent for the last quarter of 1994 (4.08 percent at December 31, 1994),
the Bank does not comply with the 6 percent Tier 1 Leverage Ratio set
forth in the 1991 Order.  Because the Bank is deemed "undercapitalized"
and is not in compliance with the Tier 1 Leverage Ratio mandated by the
1991 Order, the FDIC directed the Bank to revise its previously approved
March 21, 1994 Capital Plan (the "Initial Capital Plan").  The Bank
submitted its revised capital plan (the "Revised Capital Plan") to the
FDIC and the Banking Commissioner on December 13, 1994.  On December 28,
1994, the FDIC approved the Bank's Revised Capital Plan.  On December 29,
1994, the Banking Commissioner also approved the Revised Capital Plan.
See "The Bank's Initial and Revised Capital Plans."  

<TABLE>
The following table sets forth the regulatory capital ratios of the Bank
as of December 31, 1994 and 1993:
<CAPTION>
Year Ended December 31,         1994    1993
<S>                             <C>     <C>
Tier 1 risk-based capital <F1>  5.97%   (2.53%)
Total risk-based capital <F1>   7.26%   (2.53%)
Tier 1 Leverage Ratio <F2>      3.95%   (1.82%)
<FN>
<F1>
Under the FDIC risk-based capital regulations, regulatory required
minimums are 4% and 8% for Tier 1 and Total Capital ratios, respectively.
<F2>
The FDIC capital regulations require a minimum Tier 1 Leverage Ratio
of 4%.  The 1991 Order mandates a 6% Tier 1 Leverage Ratio.  The Bank's
Tier 1 Leverage Ratio on a spot-basis at December 31, 1994 was 4.08%.
</FN>
</TABLE>
Further, in connection with the September 1993 FDIC regulatory examination
of the Bank, the FDIC issued an additional order to cease and desist in
December 1993 (the "1993 Order").  The Bank consented to the issuance of
the 1993 Order.  Among other things, the 1993 Order required that
affirmative action be taken by the Bank and its Board of Directors to
correct certain bank policies, practices and alleged violations of law.
The Bank and its Board of Directors believe that the Bank has complied
fully with each of the terms of the 1993 Order.

The FDIC is empowered to terminate FDIC insurance of deposits, after
notice and hearing, upon a finding by the FDIC that the nonmember bank has
engaged in unsafe or unsound practices, is in an unsafe or unsound
condition to continue operations or has violated any applicable law,
regulation, rule or order of, or conditions imposed by, the FDIC.
Violation of the 1991 Order or failure to meet regulatory capital
requirements could result in a determination by the FDIC to commence such
termination proceedings.

The FDIC recently adopted a risk-based insurance assessment system to
replace the existing flat-rate system.  The new system imposes insurance
premiums based upon a matrix that takes into account a bank's capital
level and supervisory rating.  Under this risk-based system, the
assessment rate imposed on banks ranges from 23 cents for each $100 of
domestic deposits (for well-capitalized banks with the highest of three
supervisory rating categories) to 31 cents (for inadequately capitalized
banks with the lowest of the three supervisory rating categories).  The
Company does not believe that the implementation of the risk-based system
will have a material effect on the Bank's or the Company's earnings.
Because of decreases in the reserves of the Bank Insurance Fund due to the
increased number of bank failures in recent years, it is possible that
deposit insurance premiums will be further increased.  The Bank expects to
lessen the impact of any changes in insurance premiums through the pricing
of products.

The FDIC Improvement Act

On December 19, 1991, the FDIC Improvement Act was enacted.  The FDIC
Improvement Act substantially revises the depository institution
regulatory and funding provisions of the Federal Deposit Insurance Act and
makes revisions to several other federal banking statutes.  Among other
things, the FDIC Improvement Act requires the federal banking regulators
to take prompt corrective action in respect of depository institutions
that do not meet minimum capital requirements.  The FDIC Improvement Act
establishes five capital tiers: "well capitalized," "adequately
capitalized," "undercapitalized," "significantly undercapitalized," and
"critically undercapitalized."  Under recently adopted regulations of the
FDIC, a nonmember bank, such as the Bank, is defined to be well
capitalized if it maintains a Leverage Ratio of at least 5 percent, a
risk-adjusted Tier 1 Capital Ratio of at least 6 percent and a risk-
adjusted Total Capital Ratio of at least 10 percent and is not otherwise
in a "troubled condition" as specified by the FDIC. A bank is defined to
be adequately capitalized if it is not deemed to be well capitalized but
meets all of its minimum capital requirements.  A bank will be considered
undercapitalized if it fails to meet any one of the minimum required
capital measures, significantly undercapitalized if it is significantly
below such measures and critically undercapitalized if it fails to
maintain a level of tangible equity equal to not less than 2 percent of
total assets.  A bank may be deemed to be in a capitalization category
lower than that indicated by its capital position if the institution
receives an unsatisfactory examination rating.

The FDIC Improvement Act further provides that a bank cannot accept
brokered deposits unless (i) it is well capitalized or (ii) it is
adequately capitalized and receives a waiver from the FDIC.  A bank that
cannot receive brokered deposits also cannot offer "pass-through"
insurance on certain employee benefit accounts.  In addition, a bank that
is not well capitalized cannot offer rates of interest on deposits which
are more than 75 basis points above prevailing rates.  The Company
anticipates that the application of these restrictions will not have a
material adverse effect on the Bank's operations.

Undercapitalized banking institutions are subject to restrictions on
borrowing from the Federal Reserve System, as well as certain growth
limitations, and are required to submit capital restoration plans, a
portion of which must be guaranteed by the institution's holding company.
As indicated earlier, the Bank submitted, and the FDIC approved, the
Initial and Revised Capital Plans.  See "The Bank's Initial and Revised
Capital Plans."  The Company provided the required guaranties mandated by
the FDIC Improvement Act.  Significantly undercapitalized banking
institutions may be subject to a number of other requirements and
restrictions, including orders to sell sufficient voting stock to become
adequately capitalized, reduce total assets and cease taking deposits from
other banks.  Critically undercapitalized banking institutions are subject
to appointment of a receiver or conservator.

The FDIC Improvement Act generally prohibits a bank from making any
capital distribution (including payment of a dividend) to its holding
company or paying any management fees to any person with control over the
bank if, after making the distribution or paying the fee, the bank would
thereafter be undercapitalized. Until the second phase of the Bank's
Capital Plan is completed, the Bank is prohibited by the FDIC Improvement
Act from making any capital distribution to the Company or paying any
management fees to the Company or any other entity or person with control
over the Bank.  In addition, the Federal Reserve Board may impose
restrictions against the holding companies of significantly
undercapitalized banks, such as prohibiting holding company dividends or
requiring divestiture of holding company affiliates or banks.

Apart from the prescribed restrictions contained in the FDIC Improvement
Act and implementing regulations, the FDIC is empowered to issue a prompt
corrective action directive ("PCA directive") imposing certain other
restrictions on undercapitalized, significantly undercapitalized and
critically undercapitalized banks.  Among the discretionary requirements
that could be imposed include recapitalization of the bank, dismissal of
officers and directors and divestiture of subsidiaries.  Before issuing a
PCA directive, the FDIC, in the case of a nonmember bank, and the Federal
Reserve Board, in the case of a bank holding company, must provide the
banking organization with notice and opportunity to comment on the
proposed action.  A banking organization's response to a letter of intent
to issue a PCA directive may include the reasons why the directive should
not be issued, modifications to the directive or mitigating circumstances
to support the banking organization's position regarding the directive.  A
PCA directive is enforceable as a final order in federal district court
and civil money penalties may be assessed for violating a PCA directive.

Based on the findings of the FDIC's regulatory examination of the Bank
commenced in September 1993, the Bank, as of December 31, 1993
significantly increased its provision for loan losses and reduced the
carrying values of certain loans and foreclosed assets, thereby seriously
depleting its regulatory capital.  In December 1993, the FDIC issued a
Prompt Corrective Action directive to the Bank informing the Bank that it
was "critically undercapitalized", requiring the prompt recapitalization
of the Bank and prohibiting, among other things, the payment of capital
distributions or management fees to the Company or to any company
controlled by a controlling shareholder of the Bank.  The PCA directive
also required the Bank to obtain the prior approval of the FDIC before
entering into any material transaction other than in the ordinary course
of business, including the purchase and sale of assets and the payment of
interest on the Bank's subordinated debentures.  The PCA directive further
required the Bank to submit an acceptable capital restoration plan setting
forth the Bank's specific plans and timing for recapitalization.

The Bank submitted its Initial Capital Plan on March 21, 1994.  The FDIC
approved the Initial Capital Plan on March 24, 1994.  The Bank's Initial
Capital Plan provided for the recapitalization of the Bank in two stages.
See "The Bank's Initial and Revised Capital Plans."  The Bank implemented
the Initial Capital Plan during the first three quarters of 1994 raising
approximately $8.9 million in additional Tier 1 Capital.  As a result of
the Bank's improved regulatory capital position, the PCA restrictions on
the Bank's operations set forth in the PCA directive applicable to
"significantly undercapitalized" and "critically undercapitalized"
institutions were eliminated.

Subsequent to completion of the Bank's recapitalization as provided in the
Initial Capital Plan, during the third quarter of 1994, the FDIC completed
its periodic examination of the Bank.  Based on the findings of the 1994
FDIC examination, the Bank's capital was reduced by $1,752,000, caused
principally by an increase in the Bank's provision for loan losses of
approximately $1,457,000 resulting from the reduction in the carrying
values of certain loans and foreclosed real estate of approximately
$2,030,000.  In addition, on October 26, 1994, the Bank sold the bulk of
its remaining overseas U.S. military installment loan portfolio resulting
in a net loss of $818,000.  The Bank also recorded as of  December 31,
1994 a loss of $90,000 associated with the Bank's closure of its Greenwich
branch, which closure is expected to be completed by March 1, 1995.  As a
consequence, the Bank became "undercapitalized" as defined in the FDIC
Improvement Act and was not in compliance with the 6 percent Tier 1
Leverage Ratio contained in the 1991 Order.

In accordance with the provisions of the FDIC Improvement Act, the Bank
was required to submit an acceptable Revised Capital Plan to the FDIC.
The Bank's Revised Capital Plan was submitted to the FDIC and the Banking
Commissioner on December 13, 1994.  Both the FDIC and the Banking
Commissioner approved the Bank's Revised Capital Plan in late December
1994.  See "The Bank's Initial and Revised Capital Plans."

Until the second equity offering contained in the Bank's Revised Capital
Plan is completed, the Bank is prohibited by the FDIC Improvement Act from
making any capital distribution to the Company or paying any management
fees to the Company or any other entity or person with control over the
Bank.

The Company cannot determine the ultimate effect that the FDIC Improvement
Act and the FDIC's implementing regulations will have upon its and the
Bank's financial condition or operations.

The Bank's Initial and Revised Capital Plans

On March 24, 1994, the FDIC approved the Initial Capital Plan of the Bank.
The Initial Capital Plan provided for the recapitalization of the Bank in
two parts.  The first part consisted of: (i) the modification of the terms
of the existing mandatory convertible subordinated debentures of the Bank
("Bank Debentures") to convert the Bank Debentures into, or exchange the
Bank Debentures for (the "Exchange"), mandatory convertible subordinated
capital notes of the Company ("Company Capital Notes"), with substantially
similar terms as the Bank Debentures; (ii) the injection of $5 million of
additional equity capital into the Bank by Mr. Randolph W. Lenz, the
majority shareholder of the Company (the "Investor") through the Investor's
exchange of marketable securities for 13,000 shares of Company Series I
preferred  stock and 50,000 shares of Series II perpetual preferred stock
(collectively, the "Company Securities") and the Investor's separate
purchase for cash of a warrant to purchase shares of Company common stock
(the "Warrant"); and (iii) the sale of the Bank's leasehold interest
("Leasehold Interest") in a parcel of land adjacent to the Bank's main
office for cash.  The Exchange was approved by the holders of the Bank
Debentures sufficient to effect a conversion of 100 percent of the Bank
Debentures.  The Exchange was deemed to occur on March 23, 1994, resulting
in the immediate increase in the Bank's Tier 1 Capital by $1,090,000 (the
principal amount of the Bank Debentures at the time of the Exchange).  The
Investor's $5 million equity contribution and the issuance to the Investor
of the Company Securities occurred on March 24, 1994.  The Investor's
purchase of the Warrant from Company also occurred on March 24, 1994.  The
Bank and the purchaser of the Leasehold Interest executed a definitive
Agreement to Convey and Assign on March 25, 1994 and the closing occurred
as of March 31, 1994.

The $5 million equity contribution made to the Company by the Investor was
recognized as additional equity capital by the Bank subsequent to the
March 24, 1994 transaction as the marketable securities were sold by the
Company.  Under federal law, the Bank is precluded from investing in these
marketable securities.  Accordingly, the Company was required to sell the
marketable securities for cash and contribute the net proceeds from such
sale to the Bank as additional paid-in capital.  All of the marketable
securities were sold within the second quarter of 1994.  Subsequent to the
equity contribution, the market value of the securities declined,
resulting in a loss on the sale in the amount of $852,000.

The Warrant, issued to the Investor on March 24, 1994, and amended as of
July 25, 1994, entitles the Investor to purchase from the Company, at an
exercise price of $0.05 per share (adjusted to reflect the one for five
reverse stock split effective July 25, 1994), in the aggregate, such
number of shares of Company Common Stock ownership equal to 51 percent of
the issued and outstanding shares of Company Common stock on a fully
diluted basis (the "Threshold Level").  The Warrant was restated as of
March 24, 1994 to correct certain drafting errors.  In addition, the
Warrant was amended and restated as of July 25, 1994, to lower the
Threshold Level in the Warrant from 66 percent to 51 percent.  The Company
anticipates that the amended terms of the Warrant will facilitate the
issuance of additional Common Stock in the future, particularly in light
of the $1 million equity offering proposed in the Revised Capital Plan.
The Warrant is exercisable by the Investor at any time commencing on July
26, 1994 (the "Initial Exercise Date") (the first business day following
the reduction in the number of issued and outstanding shares of Common
Stock resulting from the reverse stock split) and continuing until the
date ten years following the Initial Exercise Date (the "Warrant Exercise
Period") provided, however, that a Triggering Event has occurred or the
Company is on notice that a Triggering Event will occur within thirty days
thereof, whichever is earlier.  The Warrant defines a Triggering Event to
include any of the following: (i) the Company has entered into an
agreement to issue additional shares of Common Stock for cash or other
consideration which would result in the Investor's ownership falling below
the Threshold Level; or (ii) one or more holders of the Company's Common
Stock warrants, options or rights gives notice of exercise, or exercises,
any such warrant, option or rights which, upon exercise thereof, would
cause the Investor's ownership of Common Stock to fall below the Threshold
Level; or (iii) one or more holders of the Company's equity or debt
instruments convertible or exchangeable into Common Stock, gives notice of
exercise or exercises, any conversion of exchange right, or such
instrument by its terms converts through the happening of certain events
or at maturity or otherwise into Common Stock, which, in either case,
after giving effect to any such conversion or exchange, would cause the
Investor's ownership of Common Stock to fall below the Threshold Level; or
(iv) any other issuance of Common Stock which would directly or indirectly
cause or result in the Investor's ownership of Common Stock to fall below
the Threshold Level.  The holder of the Warrant is required to receive any
necessary regulatory approval prior to exercising the Warrant.

The second part of the recapitalization as set forth in the Bank's Initial
Capital Plan was completed on September 2, 1994.  On that date, the
Investor purchased, for cash, $3,638,000 of the Company's short-term
senior notes (the "Senior Notes").  The Company immediately contributed
$3,500,000 of the proceeds from the sale of the Senior Notes to the Bank
as additional paid-in capital.  The Senior Notes are due on September 1,
1996 and bear interest payable quarterly at the annual rate of five
percentage points above the Wall Street Journal Prime Rate.  In the event
the Company is unable to pay the interest on the Senior Notes due to the
absence of dividends from the Bank or a regulatory restriction on the
Company's payment of interest on its senior indebtedness, the unpaid
interest will accrue until the Company has the resources or regulatory
approval to make such payments.  The failure of the Company to pay cash
interest on the Senior Notes on these grounds will not result in a default
thereunder.  Subsequent to the sale of the Senior Notes, the Investor
agreed to exchange $260,000 of principal amount of the Senior Notes for
26 shares of the Company's Series III preferred stock.  The exchange was
deemed to occur as of September 2, 1994.  Further, pursuant to an Exchange
Agreement by and between the Company and the Investor, dated and effective
as of December 31, 1994, the Investor exchanged the $3,378,000 remaining
outstanding principal amount of the Senior Notes for 337 shares of the
Company's Series III nonvoting cumulative convertible preferred stock.
The accrued and unpaid interest on the Senior Notes from the date of
issuance until December 31, 1994 (the effective date of the exchange) was
evidenced by a Senior Note in that amount.  Because of certain changes to
the terms of the Series III preferred stock, the existing 46 shares of
Series III preferred stock were converted into and exchanged for the new
Series III preferred stock effective as of December 31, 1994.

Subsequent to the completion of the Initial Capital Plan, the Bank's
equity capital was reduced below the minimum level required by the FDIC
regulations and the 1991 Order as a result of the adverse impact of the
FDIC's 1994 regulatory examination of the Bank, the sale of the overseas
U.S. military installment loan portfolio and the closure of the Greenwich
branch.  The FDIC directed the Bank to submit a Revised Capital Plan on or
before December 14, 1994.  As indicated earlier, the Bank's Revised
Capital Plan was submitted to the FDIC and the Banking Commissioner on
December 13, 1994 and approved by the FDIC and Banking Commissioner on
December 28 and 29, 1994, respectively.

Under the terms of the Bank's Revised Capital Plan, the Bank's Tier 1
capital was projected to be augmented in the amount of $200,000 by
December 31, 1994 and in the amount of $1 million by June 30, 1995.  The
additional $1.2 million of equity capital is to be raised in two separate
equity offerings undertaken by the Bank's parent holding company.  Upon
completion of these two equity offerings, the Bank's Total Capital to
risk-weighted assets ratio is projected to exceed 8 percent, thereby
resulting in the Bank being deemed "adequately capitalized" as defined in
the FDIC Improvement Act.  In addition, the Bank's Tier 1 Leverage Ratio
is projected to be above 5 percent.  Thereafter, the Revised Capital Plan
provides for the Bank's attainment of the 6 percent Tier 1 Leverage Ratio
contained in the 1991 Order by December 31, 1996 through retained
earnings.

On December 30, 1994, the Bank successfully completed the first of two
required equity offerings contained in the Revised Capital Plan when the
Company sold 20 shares of Company Series III preferred stock for $200,000
to an entity substantially owned by the Company's majority shareholder and
contributed the proceeds of this equity offering to the Bank as additional
paid-in capital.  Notwithstanding the foregoing, the ability of the
Company and the Bank to complete the second required equity offering or to
otherwise maintain and increase regulatory capital as projected in the
Revised Capital Plan is dependent upon, among other factors, the market
conditions for the Company's equity securities, the Bank's ongoing
profitability, the future levels of nonperforming assets and the local and
the regional economy in which the Bank and its customers operate.  See
Item 7, "Management's Discussion and Analysis of Financial Condition and
Results of Operations -- Capital Resources."

The Riegle-Neal Interstate Banking and Branching Efficiency Act

In September 1994, the Riegle-Neal Interstate Banking and Branching
Efficiency Act of 1994 (the "Interstate Banking Act") became law.  The
Interstate Banking Act provides that, effective September 29, 1995,
adequately capitalized and managed bank holding companies will be
permitted to acquire banks in any state.  State laws prohibiting
interstate banking or discriminating against out-of-state banks will be
preempted as of the effective date.  States cannot enact laws opting out
of this provision; however, states may adopt a minimum age restriction
requiring that target banks located within the state be in existence for a
period of years, up to a maximum of five years, before such bank may be
subject to the Interstate Banking Act.  The Interstate Banking Act
establishes deposit caps which prohibit acquisitions that would result in
the acquirer controlling 30% or more of the deposits of insured banks and
thrift institutions held in the state in which the target maintains a
branch or 10% or more of the deposits nationwide.  States will have the
authority to waive the 30% deposit cap.  State-level deposit caps are not
preempted as long as they do not discriminate against out-of-state
acquirers, and the federal deposit caps apply only to initial entry
acquisitions.

In addition, the Interstate Banking Act provides that as of June 1, 1997,
adequately capitalized and managed banks will be able to engage in
interstate branching by merging banks in different states.  States may
enact legislation authorizing interstate mergers earlier than June 1,
1997, or, unlike the interstate banking provision discussed above, states
may opt out of the application of the interstate merger provision by
enacting specific legislation before June 1, 1997.  If a state does opt
out of this provision, banks will be required to comply with the state's
laws regarding branching across state lines.  Effective with the date of
enactment of the Interstate Banking Act, states can also choose to permit
out-of-state banks to open new branches within their borders.  In
addition, if a state chooses to allow interstate acquisition of branches,
then an out-of-state bank may similarly acquire branches by merger.
Interstate branches that primarily siphon off deposits without servicing
a community's credit needs will be prohibited.  If loans are less than 50%
of the average of all institutions in the state, the branch will be
reviewed to see if it is meeting community needs.  If the branch is
determined not to be meeting community needs, the branch may be closed and
the bank will be restricted from opening a new branch in the state.

Further, the Interstate Banking Act modifies certain controversial
provisions of the FDIC Improvement Act.  Specifically, the Interstate
Banking Act modifies the safety and soundness provisions contained in
Section 39 of the FDIC Improvement Act which required the federal banking
agencies to write regulations governing such topics as internal loan
controls, loan documentation, credit underwriting, interest rate exposure,
asset growth, compensation and fees and whatever else the agencies
determined to be appropriate.  The Interstate Banking Act exempts bank
holding companies from these provisions and requires the federal banking
agencies to write guidelines, as opposed to regulations, dealing with
these areas.  The federal banking agencies are also given more discretion
with regard to prescribing standards for banks' asset quality, earnings
and stock evaluation.

The Interstate Banking Act also expands current exemptions from the
requirement that banks be examined on a 12-month cycle.  Exempted banks
will be examined every 18 months.  Other provisions of the Interstate
Banking Act address paperwork reduction and regulatory improvements, small
business and commercial real estate loan securitization, truth-in-lending
amendments on high cost mortgages, strengthening of the independence of
certain financial regulatory agencies, money laundering, flood insurance
reform and extension of certain statutes of limitation.

At this time, the Company and the Bank are unable to predict how the
Interstate Banking Act may affect their operations.

Effect of Government Policy

Banking is a business that depends on interest rate differentials.  One of
the most significant factors affecting the earnings of the Bank is the
difference between the interest rate paid by the Bank on its deposits and
other borrowings, on the one hand, and the interest rates received by the
Bank on loans extended to its customers and securities held in its
portfolio, on the other hand.  The value and yields of its assets and the
rate paid on its liabilities are sensitive to changes in prevailing market
rates of interest.  Thus, the earnings and growth of the Bank will be
influenced by general economic conditions, the monetary and fiscal
policies of the federal government and policies of regulatory agencies,
particularly the Federal Reserve Board, which implements national monetary
policy.  The nature and impact of any future changes in monetary policies
cannot be predicted.

The present bank regulatory environment is undergoing significant change,
both as it affects the banking industry itself and as it affects
competition between banks and non-banking financial institutions.  There
have been significant changes in the regulation and operation of capital
stock associations, in the bank merger and acquisition area, in the
products and services banks can offer and in the non-banking activities
in which bank holding companies can engage.  In part as a result of these
changes, banks are now actively competing with other types of depository
institutions and with non-banking financial institutions, such as money
market funds, brokerage firms, insurance companies and with other
financial service enterprises.  It is not possible at this time to assess
what impact these changes in the regulatory scheme will ultimately have on
the Company or the Bank.

Moreover, certain legislative and regulatory proposals that could affect
the Company, the Bank and the banking business in general are pending, or
may be introduced, before the United States Congress, the Connecticut
General Assembly and various governmental agencies.  These proposals
include measures that may further alter the structure, regulation and
competitive relationship of financial institutions and that may subject
the Company and the Bank to increased regulation, disclosure and reporting
requirements.  In addition, the various banking regulatory agencies
frequently propose rules and regulations to implement and enforce already
existing legislation, such as the FDIC Improvement Act.  It cannot be
predicted whether or in what form any legislation or regulations will be
enacted or the extent to which the business of the Company and the Bank
will be affected thereby.

STATISTICAL INFORMATION

The supplementary information required under Guide 3 (Statistical
Disclosure by Bank Holding Companies) is set forth in Item 7,
"Management's Discussion and Analysis of Financial Condition and Results
of Operations" and in Item 14, "Exhibits, Financial Statement Schedules
and Reports on Form 8-K."

ITEM 2. PROPERTIES

The Company, operating through the Bank, conducts its banking business at
various owned and leased premises.  The executive offices of the Company
and the Bank and the Bank's main office are situated in a 6,300 square
foot two-story building owned by the Bank and located at 128 Amity Road,
Woodbridge, Connecticut.  The main office building has a banking floor,
executive offices and two drive-up teller facilities.  On March 31, 1994,
the Bank sold for cash its leasehold interest in the property adjacent to
the Bank headquarters' building.  The Bank owns its branch office in
Branford, Connecticut, which is located at 620 West Main Street.  The
Branford office is a one-story 1,484 square foot structure with three
drive-up teller facilities.  The Bank's branch offices in Norwalk,
Stamford and Greenwich, Connecticut, are walk-in facilities with leases of
varying terms and amounts.  The Bank also leases approximately 4,600
square feet of office space for the consumer lending division and
operations department at a building located in Woodbridge, Connecticut.

The owned and leased properties and facilities being employed by the
Company and the Bank are suitable and adequate for the Company's and
Bank's use.

ITEM 3. LEGAL PROCEEDINGS

The information required by Item 3 appears in Note 15 of the Company's
Consolidated Financial Statements.  See Item 14, "Exhibits, Financial
Statement Schedules and Reports on Form 8-K."

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

There were no matters submitted to a vote of the Company's security
holders during the fourth quarter of 1994 or thereafter through the date
of this Form 10-K.

PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
	MATTERS

MARKET INFORMATION

The shares of the Company's common stock, par value $0.01 per share, are
traded on the NASDAQ Small-Cap Market under the symbol "CBCB".

Over-the-counter market quotations reflect inter-dealer prices without
retail mark-up, mark-down or commission, and may not necessary represent
actual transactions.

<TABLE>
QUARTERLY MARKET PRICES
<CAPTION>
	1994    1993
Common Stock Prices (Bid) <F1>      Low     High    Low     High
In dollars
<S>                                 <C>     <C>     <C>     <C>
First Quarter                       1.25    2.50    5.00     8.75
Second Quarter                      1.25    1.25    6.25    12.50
Third Quarter                       1.25    1.25    5.00    10.00
Fourth Quarter                       .75    1.00    1.85     5.00
<FN>
<F1>
Prices have been adjusted to reflect the one-for-five reverse stock
split, which was effective July 25, 1994.
</FN>
</TABLE>
HOLDERS OF COMMON STOCK

At February 6, 1995, there were approximately 259 registered shareholders
of the Company's common stock.

DIVIDENDS

The Company has omitted the cash dividend on its common stock and
preferred stock since the third quarter of 1990 in order to preserve
capital.  In addition, the Bank has been restricted by the terms of the
1991 Order and by certain regulatory provisions from paying any dividends
to the Company.  Since dividends from the Bank represent the exclusive
source of funds for the Company's payment of dividends on its common and
preferred stock and debt service on its capital notes, the Company does
not anticipate having the ability to pay cash dividends on its preferred
or common stock or to pay interest on its capital notes in the foreseeable
future.  The Company is also subject under separate regulatory
restrictions which may restrict such payments in the foreseeable future.
See discussion of dividend restrictions on the Company and the Bank in
Item 1, "Business -- Regulation and Supervision -- Federal Reserve System
Regulation, Connecticut Regulation, FDIC Regulation and the FDIC
Improvement Act."

ITEM 6. SELECTED CONSOLIDATED FINANCIAL DATA

<TABLE>
Condensed Statement Of Operations:
<CAPTION>
($ in thousands, except per share data)                                 
Years Ended December 31,                               1994      1993      1992      1991      1990
<S>                                                    <C>       <C>       <C>       <C>       <C>
Net interest income                                     4,093     5,673     6,768     6,063     6,457
Provision for loan losses                               1,773     6,298     3,533     6,541     6,320
Net interest income (loss) after provision for losses   2,320      (625)    3,235      (478)      137
Investment securities gains (losses)                     (811)       49       421       457         5
Other operating income                                  1,053     5,078     1,775     2,031     2,022
Other real estate owned expense                           990     3,558     3,331     1,334        20
Other operating expense                                 5,461     7,366     6,944     6,508     6,220
Net income (loss) before income taxes                  (3,889)   (6,422)   (4,844)   (5,832)   (4,076)
Provision (benefit) for income taxes                        0         0         0         0    (1,469)
Net income (loss)                                      (3,889)   (6,422)   (4,844)   (5,832)   (2,607)
<CAPTION>
Common Stock Per Share Data <F1>:
Years Ended December 31,                               1994      1993      1992      1991      1990
<S>                                                    <C>       <C>       <C>       <C>       <C>
Book value at year end                                 (4.16)    (1.80)     2.00      13.60    48.10
Net income (loss) primary                              (2.17)    (4.14)    (7.46)    (29.75)   13.65
Net income fully diluted                                   0         0         0         0         0
Cash dividends                                             0         0         0         0      0.50
<CAPTION>
At year end ($ in thousands):
Years Ended December 31,                               1994     1993      1992      1991      1990
<S>                                                    <C>      <C>       <C>       <C>       <C>
Total assets                                           92,722   123,359   151,125   171,518   188,040
Net loans                                              59,070    84,215   106,728   128,006   140,916
Allowance for loan losses                               2,637     5,012     1,291     4,319     4,547
Securities                                             14,189    13,200    27,751    25,223    25,913
Deposits                                               87,474   121,081   141,192   159,928   161,573
Short-term borrowings                                       0         0         0       812     7,664
Stockholders' equity                                    1,465    (2,627)    3,688     3,703     9,554
<CAPTION>
Outstanding shares
Years Ended December 31,                               1994        1993        1992         1991       1990
<S>                                                    <C>         <C>         <C>          <C>        <C>
Outstanding shares                                     2,012,514   2,012,514   1,344,707    198,706    198,706
<CAPTION>
Financial Ratios (as a percentage):                                       
Years Ended December 31,                              1994     1993       1992      1991      1990
<S>                                                   <C>      <C>        <C>       <C>       <C>
Yield on interest-bearing assets                       8.54       8.17      9.38     10.66     11.71
Cost of funds                                          3.80       3.94      5.08      7.40      8.80
Interest rate spread                                   4.74       4.23      4.30      3.26      2.91
Net interest margin                                    4.58       4.48      4.55      3.67      3.75
Earnings to fixed charges with interest                   0          0     20.66      5.84      8.59
Earnings to fixed charges without interest                0          0      0.33      0.50       .72
Combined fixed charges with interest                      0          0     12.76      5.38      7.94
Combined fixed charges without interest                   0          0      0.32      0.49      0.71
Return on average assets                              (3.75)     (4.57)    (2.96)    (3.21)     1.32
Return on average equity                                  0    (110.17)   (98.18)   (72.80)   (22.26)
Average equity to average assets                      (1.47)      4.15      2.98      4.41      5.93
Cash dividend to primary EPS                              0          0         0         0      (.04)
Cash dividend to net income                               0          0         0         0      (.04)
Loans (net) to deposits                               67.53      69.55     75.59     80.04     87.22
Nonperforming loans to total loans (net)              15.56      13.66     10.15     11.12      9.15
Allowance for loan losses to nonperforming loans      28.67      43.59     30.39     30.34     35.28
<CAPTION>
Capital Ratios of Bank (as a percentage):                                 
Years Ended December 31,                               1994     1993      1992      1991      1990
<S>                                                    <C>      <C>       <C>       <C>       <C>
Total risk-based                                       7.26     (2.53)    5.73      4.88      7.45
Tier 1 risk-based                                      5.97     (2.53)    3.52      2.57      4.52
Tier 1 leverage                                        3.95     (1.82)    2.61      2.06      3.70
<FN>
<F1>
The per share data and the outstanding shares of Common Stock have
been adjusted to reflect the one-for five reverse stock split, which was
effective July 25, 1994
</FN>
</TABLE>
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
	RESULTS OF OPERATIONS

GENERAL

The following discussion and analysis should be read in conjunction with
the consolidated financial statements of the Company and subsidiaries for
the year ended December 31, 1994, including notes thereto, and other
financial information included elsewhere in this report.

The Company is a registered bank holding company, headquartered in
Woodbridge, Connecticut.  The Company operates the Bank, a Connecticut
chartered bank and trust company.  The operations of the Company are not
significant.  The principal business of the Bank is to attract deposits
from the general public and to invest these deposits in loans and certain
investment securities.  The Bank operates under Connecticut law and is
subject to supervision, examination and regulation by the Banking
Commissioner.  Deposits are insured by the FDIC.  The FDIC has supervisory
and regulatory authority over the Bank.  In addition, the Federal Reserve
Board, acting through the Reserve Bank, has supervisory and regulatory
authority over the Company.

During 1994, the local real estate market and the Connecticut economy
continued to have an adverse impact on the customers of the Company and
the value of collateral supporting many of the Company's loans.  As in
1993 and 1992, these economic and business conditions affected the
Company's operating performance in 1994.  However, the impact was offset
by a combination of income from lease-related transactions and a reduction
in operating expenses and OREO expenses due to management's focus on
decreasing the level of nonperforming assets.  The Company reported a net
loss of $3,889,000 or $1.93 per share for the year ended December 31, 1994
compared to a net loss of $6,422,000 or $4.10 per share in 1993 and a net
loss of $4,844,000 or $7.45 per share in 1992.  The Bank attributes its
losses over the prior two years principally to (i) an increasing level of
nonperforming assets, (ii) its provision for loan losses, and (iii)
expenses incurred in connection with other real estate owned.

The Bank's Initial and Revised Capital Plans

A detailed discussion of the Bank's Initial and Revised Capital Plans
appears in Item 1.  The Revised Capital Plan provides for the Bank's
attainment of the 6 percent Tier 1 Leverage Ratio contained in the 1991
Order by December 31, 1996.  The ability of the Company and the Bank to
complete the second required equity offering or to otherwise maintain and
increase regulatory capital as projected in the Revised Capital Plan is
dependent upon, among other factors, the market conditions for the
Company's equity securities, the Bank's ongoing profitability, the future
levels of nonperforming assets and the local and the regional economy in
which the Bank and its customers operate.

Regulatory and Current Operating Matters

The 1991 Order required that by July 19, 1992, the Bank have a Tier 1
Leverage Ratio at or in excess of five percent and by July 19, 1993, have
a Leverage Ratio of at least six percent.  The 1991 Order also requires
the Bank to maintain its Leverage Ratio at or above such level while the
1991 Order is in effect.  The 1991 Order prohibits the Bank from payment
of, or declaration of, any dividends without the prior written consent of
the FDIC and the Banking Commissioner.  This provision effectively
prohibits the Company from paying any cash dividends on its outstanding
common or preferred stock at this time.  This provision also effectively
prevents the Company from paying interest on its subordinated capital
notes at this time.  The 1991 Order, moreover, restricts the Bank's
lending to specified borrowers, directed the Bank to correct certain
technical exceptions and mandated the reduction of certain concentrations
of credit.  The 1991 Order required management to develop specific
programs and prepare and submit for approval written plans, reports and
assessments relating to various areas of the Bank's operation.
Substantially, all such plans, programs and assessments have been
submitted to the FDIC. The 1993 Order similarly required the Bank to
implement or modify certain policies and practices and to correct alleged
violations of law.

The Bank believes it is in compliance with every provision of the 1991
Order and the 1993 Order except that, as a result of the recorded 1994
loss of $2,743,000 which included a provision for loan losses of
$1,773,000, OREO expenses of $990,000, and an $818,000 loss on the sale of
the U.S. Military Portfolio, the Bank's capital ratios were not in
compliance with the minimum requirements under the FDIC regulations and
the 1991 Order.

The possible consequences of non-compliance with the 1991 Order or the
1993 Order include modification of the 1991 Order or the 1993 Order,
respectively, the imposition of civil money penalties against the Bank or
institution-affiliated parties, further cease and desist proceedings and,
in the most severe case, revocation of deposit insurance or appointment of
a conservator or receiver.  No such actions are pending or anticipated at
this time.

The enactment in recent years of such major banking legislation as the
Financial Institutions Reform, Recovery and Enforcement Act of 1989
("FIRREA") and the FDIC Improvement Act have added significantly to the
regulatory and enforcement powers of the FDIC.  FIRREA significantly
expanded the authority of the FDIC to initiate enforcement proceedings
against banks and thrifts that do not maintain minimum required capital
ratios or that have engaged, are engaging, or are about to engage in an
unsafe or unsound practice.  For a discussion of the FDIC Improvement Act
see Item 1, "Regulation and Supervision - The FDIC Improvement Act," and
"Capital Resources" in this Item 7.  Under these rules, the Bank as of
December 31, 1994, is in the "undercapitalized" category, and therefore
is subject to certain mandatory provisions of the FDIC Improvement Act.

Capital Resources

The Bank is subject to the capital adequacy rules of the FDIC.  Because
the consolidated assets of the Company are less than $150 million, the
Company is not subject to the capital adequacy rules of the Federal
Reserve Board.  Effective December 19, 1992, each federal banking agency
issued final rules to carry out the Prompt Corrective Action provisions
(the "PCA regulations") of the FDIC Improvement Act.  The PCA regulations
adopted by the FDIC for nonmember banks such as the Bank, define capital
measures and the capital thresholds for each of the five capital
categories established in the statute and establish a uniform schedule for
the filing of capital restoration plans by undercapitalized institutions
and other matters.  The following table identifies the capital and
thresholds as defined under the FDIC and PCA regulations.

				Total Risk-Based
Capital Categories              Capital (RBC)     Tier 1 (RBC)    Leverage
				Ratio             Ratio           Ratio

Well Capitalized (A)            not <10%          not < 6%        not < 5%
Adequately Capitalized (A)      not < 8%          not < 4%        not < 4%
Undercapitalized (B)                < 8%              < 4%            < 4%
Significantly Undercapitalized      < 6%              < 3%            < 3%
Critically Undercapitalized (C)
(A) applies if all three criteria are met
(B) applies if any of the three criteria are met
(C) institution's tangible equity to total assets ratio is < or = 2%

At December 31, 1994, the Bank's total risk-based capital ratio was less
than 8 percent and the leverage ratio was 3.95% for the last quarter of
1994 (4.08% as of December 31, 1994); accordingly, the Bank was deemed to
be undercapitalized.  The minimum regulatory capital requirements
applicable to the Bank and the Bank's regulatory capital at December 31,
1994, are set forth in Item 8, Note 17 to the Company's Consolidated
Financial Statements.  See Item 1, "Business -- Regulation and Supervision
- -- FDIC Regulation" and Item 14, Note 17 to the Company's Consolidated
Financial Statements. 

Under the terms of the Bank's Revised Capital Plan, the Bank's Tier 1
capital is projected to be augmented in the amount of $1 million by June
30, 1995.  The additional $1 million of equity capital is to be raised in
an equity offering undertaken by the Bank's parent holding company.  Upon
completion of this equity offering, the Bank's Total Capital to risk-
weighted assets ratio is projected to exceed 8%, thereby resulting in the
Bank being deemed "adequately capitalized" as defined in the FDIC
Improvement Act.  In addition, the Bank's Tier 1 Leverage Ratio is
projected to be above 5%.  Thereafter, the Revised Capital Plan provides
for the Bank's attainment of the 6% Tier 1 Leverage Ratio contained in the
1991 Order by December 31, 1996 through retained earnings.
Management and the Board of Directors of the Company and Bank are
currently considering various actions to augment the capital beyond the
Revised Capital Plan.  These other plans include increased fee income,
cost control, continued improvement of asset quality, asset sales and
pursuing additional capital.  If, however, the Bank does not comply with
the approved Revised Capital Plan or otherwise achieve the minimum
regulatory capital levels or comply with the 1991 Order, further
regulatory action could result, as described in Item 1, "Regulation and
Supervision, FDIC Regulation and The FDIC Improvement Act," and in Item
14, Note 17 to the Company's Consolidated Financial Statements.

LOANS

<TABLE>
Loans consisted of the following:
<CAPTION>
December 31,                                   1994              1993              1992
($ in thousands)                                   % of              % of               % of
					 Amount    Total   Amount    Total   Amount     Total
<S>                                      <C>       <C>     <C>       <C>     <C>        <C>
Commercial collateralized                34,044     55      43,119    49      53,562     50
  by real estate                         
Commercial Other                         12,757     21      15,832    18      20,082     18
Real estate mortgage - residential       12,663     21      11,272    13       1,813      2
Consumer                                  2,331      3      18,282    20      33,406     30
Total loans - gross                      61,795    100      88,505   100     108,863    100
Average annual outstanding loans -                                              
  net of allowance                       74,283            102,319           117,801        
</TABLE>
The table above illustrates the Company's emphasis on commercial, consumer
and residential mortgage lending.  At year end 1994, commercial loans
comprised 76% and consumer loans comprised 3% of the total loan portfolio
compared with commercial loans of 67% and 68% and consumer loans of 20%
and 30%, respectively, during the prior two years.  The commercial loan
portfolio is made up principally of commercial loans collateralized by
real estate amounting to $34,044,000 in 1994, $43,119,000 in 1993, and
$53,562,000 in 1992.  In prior years, the consumer loan portfolio
primarily consisted of loans to military personnel within the U.S. and
abroad.  These installment loans were generally collateralized by
automobiles.  In October 1994, the Company sold substantially all of the
Military Loan Portfolio.  The elimination of this line of business improved
the Bank's liquidity in the short-term, and in the long-term will reduce
loan charge-offs and operating costs.  The table also reflects the
significant increase in residential mortgage loan originations from 1992
to 1994, which was due to the Bank's continued emphasis on this type of
lending.  Residential mortgage loans have increased as a percentage of the
total loan portfolio from 2% in 1992  to 21% in 1994.  At December 31, 1994,
the Bank's legal lending limit was $962,000.

Average annual net loans outstanding, have consistently decreased over
the past three years, from $117,801 in 1992 to $74,283 in 1994.  The loan
to deposits ratio for 1994 of 70.13% increased slightly compared to 69.55%
and 75.59% in 1993 and 1992, respectively.

As part of its interest rate risk management program, the Company centers
its lending activities on adjustable-rate loans.  The interest rates
charged on a majority of these loans generally adjust on a monthly basis
based upon the Bank's base rate set by the management of the Bank.  The
base rate has historically exceeded the prime rate and was 10% at December
31, 1994.  It is anticipated that this base rate will move in relation to
decreases and increases in prime.  By focusing on adjustable-rate lending,
the Company can partially mitigate the adverse impact of increases in its
cost of funds.  

<TABLE>
As the following table shows, $32,299,000 or 60% of the total $53,911,000
performing loan portfolio is comprised of floating or adjustable
interest rate loans.
<CAPTION>
At December 31, 1994                                   Time Remaining to Maturity
($ in thousands)                                       of Total Performing Portfolio
				       Under           One to          Over    
				       One Year        Five Years      Five Years      Total
<S>                                    <C>             <C>             <C>             <C>
Commercial and commercial mortgage     10,428          7,152            7,857          25,437
All other loans with adjustable           388            317            6,157           6,862
  rates
Total loans with adjustable rates      10,816          7,469           14,014          32,299
Commercial and commercial mortgage      2,731          7,061            3,723          13,515
All other loans with fixed rates        1,293          1,455            5,349           8,097
Total loans with fixed rates            4,024          8,516            9,072          21,612
Total performing portfolio             14,840          15,985          23,086          53,911
</TABLE>                                
NONPERFORMING ASSETS

<TABLE>
The Bank's nonperforming assets are as follows:
<CAPTION>
($ in thousands)
		December 31,                 1994            1993            1992
<S>                                          <C>             <C>             <C>
 Non-accrual loans                            7,885          10,218          10,117
 Accruing loans past due 90 days or more      1,305           1,283             714
Total Non-accrual and past due loans          9,190          11,501          10,831
 Foreclosed properties                        3,088           4,630           7,238
 In-substance foreclosure                     1,225           3,747           2,887
 OREO allowance                                   0               0            (500)
Total OREO (net)                              4,313           8,377           9,625
Total non-performing assets                  13,503          19,878          20,456
<CAPTION>
Ratios
<S>                                          <C>             <C>             <C>
Non-performing assets to total loans (net)   21.30           21.47           17.58
  and OREO (net)
Allowance for loan losses to total loans
  past due 90 days or more                   28.69           43.59           30.39
<CAPTION>
As a percentage of total loans:
<S>                                          <C>             <C>             <C>
Non-accrual and past due loans               14.89           12.89           9.84  
Allowance for loan losses                     4.27            5.62           2.99
</TABLE>

The Bank has reduced the amount of nonperforming assets from $19,878,000
at December 31, 1993, to $13,503,000 at December 31, 1994, representing a
32% reduction.  While $4,064,000 of the reduction is due to the Bank's sale
of OREO, total non-accrual and past due loans also declined by $2,311,000
or 20% as of December 31, 1994 from the level at December 31, 1993.

Approximately 86% of total loans delinquent 90 days or more were on a
non-accrual status at December 31, 1994.  Generally, the Company
discontinues the accrual of interest income on commercial and residential
real estate loans whenever reasonable doubt exists as to the ultimate
collectability of the loan, or when the loan is past due 90 days or more.
If interest income on non-accrual loans had been recorded on an accrual
basis, these loans would have generated an additional $764,000, $794,000
and $939,000 for the years ended December 31, 1994, 1993 and 1992,
respectively.  During 1994, actual interest received on a cash basis was
$29,000; no interest was received for 1993 and 1992.

When the accrual of interest income is discontinued, all previously
accrued interest income is generally reversed against the current period's
interest income.  A non-accrual loan is restored to an accrual status when
it is no longer delinquent and collectability of interest and principal is
no longer in doubt.

Restructured loans, that is, loans whose original contractual terms that
have been restructured to provide for a reduction or deferral of interest
or principal payments due to a weakening in the financial condition of the
borrower, amounted to $3,954,000, $3,308,000 and $4,342,000 at December
31, 1994, 1993, and 1992, respectively.  Had the original terms been in
force, interest income would have increased by approximately $150,000,
$109,000 and $401,000 in 1994, 1993 and 1992, respectively.  The Company
has no commitments to lend additional funds to these borrowers.

<TABLE>
OREO consisted of the following:
<CAPTION>
($ in thousands) December 31, 1994              Balance      % of Total
<S>                                             <C>          <C>
1-4 Family Residential properties               1,233         29
Multifamily residential properties                331          7
Commercial real estate                          1,846         43
Construction and Land Development                 903         21
Total OREO                                      4,313        100
</TABLE>
In 1994, the Bank increased its focus on restructuring delinquent loans
and disposing of OREO and other nonperforming assets.  As of the end of
1994, the Bank has reduced OREO by approximately $4,064,000 or 49% from
December 31, 1993.

ALLOWANCE FOR LOAN LOSSES

The allowance for loan losses is established through charges against
income and maintained at a level that management considers adequate to
absorb potential losses in the loan portfolio.  Management's estimate of
the adequacy of the allowance for loan losses is based on evaluations of
individual loans, estimates of current collateral values and the results
of the most recent regulatory examination.  Management also evaluates the
general risk characteristics inherent in the loan portfolio, prevailing
and anticipated conditions in the real estate market and the general
economy, and historical loan loss experience.  Loans are charged against
the allowance for loan losses when management believes that collection is
unlikely.  Any subsequent recoveries are credited back to the allowance
for loan losses when received.

<TABLE>
The changes in the allowance for loan losses were as follows:
<CAPTION>
($ in thousands) December 31,     1994            1993            1992
<S>                               <C>             <C>             <C>
Beginning Balance                 5,012           3,219           4,319
Transfer of OREO/ISF allowance        0             500               0
<CAPTION>
Charge-offs:                    
<S>                               <C>             <C>             <C>
Military installment loans        (1,919)         (1,392)         (2,421)
Commercial loans                  (2,921)         (4,084)         (3,136)
Total Charge-offs                 (4,840)         (5,476)         (5,557)
Recoveries                           692             399             996
Net loan charge-offs              (4,148)         (5,077)         (4,561)
Provision for loan losses          1,773           6,298           3,533
Ending balance                     2,637           5,012           3,291
<CAPTION>
Ratios:
<S>                               <C>             <C>             <C>
Net loan charge-offs to average   5.58            4.96            3.87
  loans outstanding (net)
</TABLE>
<TABLE>
The allowance for loan losses was allocated as follows:
<CAPTION>
($ in thousands) December 31,     1994            1993            1992
<S>                               <C>             <C>             <C>
Military installment loans          35            1,102             825
Commercial loans and other        2,602           3,910           2,466
Total                             2,637           5,012           3,291
</TABLE>
As a result of the June 30, 1994 FDIC examination, approximately $2
million of loans were required to be charged off.  In addition, the Bank
charged off $600,000 in connection with the sale of its Military Portfolio.
While the Company believes its year end allowance for loan losses is
adequate in light of present economic conditions and the current
regulatory environment, there can be no assurance that the Company's
banking subsidiary will not be required to make future adjustments to its
allowance and charge-off policies in response to changing economic
conditions or future regulatory examinations.

SECURITIES

The book value of the securities portfolio totaled $14,408,000 at December
31, 1994, up from $13,030,000 at December 31, 1993.  The increase in the
securities portfolio is largely attributed to the investment of proceeds
from the Military Loan Portfolio sale in U. S. Treasury securities.  At
December 31, 1994, $6,909,000 of securities were classified as held to
Maturity.

<TABLE>
Securities consisted of the following:
<CAPTION>
($ in thousands) December 31,         1994            1993            1992
Investments Held-to-Maturity
<S>                                   <C>             <C>             <C>
U.S. Treasury securities              6,909           0                9,989
U.S. Government agency securities         0           0               10,000
Marketable equity securities              0           0                  642
Other                                     0           0                  750
Total                                 6,909           0               21,381
<CAPTION>
Investments Available-for-Sale
<S>                                   <C>             <C>             <C>
U.S. Treasury securities              6,294            8,006          6,370
U.S. Government agency securities         0            3,960              0
Marketable equity securities            205              564              0
Other                                 1,000              500              0
Total                                 7,499           13,030          6,370
<CAPTION>
Total Securities
<S>                                   <C>             <C>             <C>
Total Securities                      14,408          13,030          27,751
<CAPTION>
Ratios:
<S>                                   <C>             <C>             <C>
Securities to total assets            15.54           10.56           18.36
</TABLE>                                        
<TABLE>
The summary of debt securities at December 31, 1994 by contractual
maturity is presented below.  Expected maturities may differ from
contractual maturities because issuers have the right to call or repay
obligations with or without prepayment penalties.
<CAPTION>
($ in thousands) December 31, 1994       
						Securities Held                  Securities Held
						to Maturity                      for Sale
					   Amortized       Estimated        Amortized       Estimated
					   Cost            Market Value     Cost            Market Value
Maturity:
<S>                                        <C>             <C>              <C>             <C>
Within one (1) year                        6,909           6,869            2,811           2,872
After one (1) but within five (5) years        0               0            4,483           4,226
Marketable equity securities                   0               0              205             182
Totals                                     6,909           6,869            7,499           7,280
</TABLE>

As of December 31, 1993, the Company adopted the requirements of Statement
of Financial Accounting Standards No. 115 (SFAS No. 115) "Accounting for
Certain Investments in Debt and Equity Securities."  The specific
accounting policies pertaining to SFAS No. 115 are detailed in the Summary
of Accounting Policies to the Company's Consolidated Statements included
in Item 14 of this Form 10-K.

Additional information on securities is also included in Item 14, Note 1
to the Consolidated Financial Statements.

DEPOSITS

Deposits totaled $87,475,000 at December 31, 1994, down $33,607,000, or
27.76% from $121,081,000 at year end 1993.  The decrease is due to a
combination of migration of customer deposits to other markets and
management's intention to downsize the Bank.

The Company's deposit acquisition strategies aim at attracting long-term
retail deposit relationships that are generally less sensitive to market
interest rate changes, along with attracting low cost transaction and
demand deposits.  In keeping with this strategy, the Company does not
accept highly volatile brokered deposits.

<TABLE>
The table below sets forth the maturity distribution and weighted average
yield of time deposits in amounts of $100,000 or more and of time deposits
under $100,000 at December 31, 1994.
<CAPTION>
December 31, 1994                       CD's $100,000 and over         CD's under $100,000     
($ in thousands)                        Balance          Yield         Balance       Yield
(Yield - as percentage)                                        
Time remaining to maturity:
<S>                                     <C>              <C>           <C>           <C>
Three months or less                    2,040            3.77          14,654        3.92
Over three months to six months         1,311            4.25          14,026        4.20
Over six months to twelve months        1,622            4.80          16,150        4.59
Over twelve months                        600            4.90           7,754        5.24
Total                                   5,573            4.30          52,584        4.39
</TABLE>

A tightening in monetary policy by the Federal Reserve tempered the rate
of decline in the Company's average cost of interest-bearing deposits,
which fell from 3.91% in 1993 to 3.56% in 1994.  Also, an increase in
borrowed funds by the Company resulting from the Senior Notes issued in
conjunction with the recapitalization of the Bank produced a large
increase in the cost of interest bearing non-deposit liabilities, for the
period prior to the exchange of senior notes for preferred stock.  The
cost rose from 5.06% during 1993 to 11.68% in 1994.

<TABLE>
Average balances and rates paid were as follows:
<CAPTION>
December 31,                          1994                 1993                 1992    
($ in thousands)                     Average              Average              Average 
(Yield - as percentage)         Amount     Yield     Amount     Yield     Amount     Yield
Interest-bearing deposits:
<S>                             <C>        <C>       <C>        <C>       <C>        <C>
Time Certificates               65,325      4.07      80,992    4.44      101,490    5.59
Savings, NOW and Money Market   25,007      2.22      33,757    2.63       38,415    3.61
Total interest-bearing deposits 90,332      3.56     114,749    3.91      139,905    5.05
Non-interest-bearing deposits    9,986      0.00      12,811    0.00       12,434    0.00
Total other interest-bearing     2,749     11.68       3,778    5.06        1,400    8.07
  liabilities
</TABLE>

ASSET/LIABILITY MANAGEMENT

The Company's asset/liability management program focuses on minimizing
interest rate risk by maintaining what management considers to be an
appropriate balance between the volume of assets and liabilities maturing
or subject to repricing within the same time interval.  Interest rate
sensitivity has a major impact on the earnings of the Company.  As
interest rates change in the market, rates earned on assets do not
necessarily move identically with rates paid on liabilities.  The
origination of adjustable rate mortgage loans in a decreasing interest
rate environment is more difficult as consumer demand for fixed rate
mortgage loans increases.  In addition, originating consumer loans, while
providing the Company with increased income, involves a greater risk of
nonpayment.  Proper asset and liability management involves the matching
of short-term interest sensitive assets and liabilities to reduce interest
rate risk.  Interest rate sensitivity is measured by comparing the dollar
difference between the amount of assets repricing within a specified time
period and the amount of liabilities repricing within the same time period. 
This dollar difference is referred to as the rate sensitivity or maturity
"GAP."  Management's goal is to maintain a cumulative one year GAP in a
range between plus or minus 15% of assets.  The Company concentrates on
adjustable rate loans in order to reduce interest rate risk.

The table below illustrates the ratio of rate sensitive assets to rate
sensitive liabilities as they mature and or reprice within the periods
indicated.  As of December 31, 1994, the Company had equality in the
matching of earning assets and interest bearing liabilities within a 90
day period, resulting in a 0% cumulative GAP position.  Approximately 43%
of interest sensitive assets and 42% of interest sensitive liabilities are
available to reprice within ninety days.  With the one year period, the
Company had a liability sensitive balance sheet resulting in a negative
cumulative GAP of $17,349 or a 25 % variance of rate sensitive assets to
rate sensitive liabilities.  Approximately 61% of interest sensitive
assets and 80% of interest sensitive liabilities are available to reprice
within the one year period.  In an increasing rate environment, the short-
term liability sensitive position is expected to result in increasing
deposit costs in relationship to increases in market rates and negatively
impacted earnings.  In a decreasing interest rate environment, the
Company's one year cumulative liability sensitive position could
positively impact earnings.

<TABLE>
<CAPTION>
December 31, 1994                                 Maturity/Repricing Interval                                     
($ in thousands)              Less Than       4 to 6       7 to 12      1 to 5     Over 5 Years or  
			      3 Months        Months       Months       Years      Non-Repricable     Total
Earning Assets:
<S>                           <C>             <C>          <C>          <C>        <C>                <C>
Loans                         25,847          2,454         4,124       10,324     18,957             61,706
Investment securities            500          1,992         7,189        4,326        182             14,189
Short-term investments        10,363              0             0            0          0             10,363
Total earning assets          36,710          4,446        11,313       14,650     19,139             86,258
<CAPTION>
Interest-bearing liabilities:
<S>                           <C>             <C>          <C>          <C>        <C>
Time deposit                  16,668          15,336       17,772       8,270        112              58,158
All other rate-sensitive      20,042               0            0           0          0              20,042
  deposits
Demand                             0               0            0           0      9,248               9,248
Total interest-bearing        36,710          15,336       17,772       8,270      9,360              87,448
  liabilities                                         
<CAPTION>
Repricing GAPs 
<S>                           <C>             <C>          <C>          <C>        <C>               <C>
Periodic repricing GAP        0               (10,890)      (6,459)       6,380     9,779            (1,190)
Cumulative repricing GAP      0               (10,890)     (17,349)     (10,969)   (1,190)                0
<CAPTION>
Cumulative GAP variance as a percent of rate sensitive assets to rate
sensitive liabilities 
<S>                           <C>             <C>          <C>          <C>        <C>               <C>
Cumulative GAP variance       0               21           25           14         1                 0
</TABLE>

LIQUIDITY

Liquidity measures the ability of the Company to meet its maturing
obligations and existing commitments, to withstand fluctuations in its
deposit levels, to fund its operations and to provide for customers'
credit needs.  The principal sources of liquidity include vault cash,
Federal Funds sold, short-term and maturing investments and loan
repayments.

Management has improved the overall liquidity position of the Company
during 1994 by reducing volatile liabilities, which consist primarily of
time deposits of $100,000 or more, from $5,863,000 at December 31, 1993 to
$5,573,000 at December 31, 1994.  Further, management improved the quality
and liquidity of the investment securities by investing in U.S. Treasury
issues.  At  December 31, 1994, cash and investments maturing within three
months totaled $9,325,000 and approximately $14,840,000 of performing
loans are scheduled to mature in one year or less.

The Company has developed a formal asset/liability management policy in
order to achieve and maintain a reasonable short-term maturity GAP that
will accommodate the Company's liquidity needs.

The Company believes its present liquidity position is adequate to meet
its current and future needs.

DISCLOSURES ABOUT FAIR VALUES OF FINANCIAL INSTRUMENTS

In December 1991 the Financial Accounting Standards Board adopted
Statement of Financial Standards No. 107 ("SFAS 107"), requiring
disclosures about the Fair Values of Financial Instruments, beginning
on December 31, 1992.  SFAS and the Bank's policy for adopting this
Statement are described in Item 14, Note 15 to the Company's Consolidated
Financial Statements.  SFAS 107 provides only limited guidance for
estimating fair value when quoted market prices are not available and for
disclosing methodologies and assumptions.  Because of the subjectivity of
the fair value estimation process, there will likely be considerable
variance among institutions in the initial implementation of SFAS 107.

The primary balance sheet categories covered by SFAS 107 are investments,
loans and deposits.  The fair value of demand, savings and money market
deposits equals book value, while the fair value of time deposits exceeds
book value.  The fair value of most loans approximates book value.
However, non-accrual loans have a fair value below book value, reflecting
their higher potential for loss.  Under the 1991 Order, the Bank is
working to reduce all classified assets, including substandard loans.

Except for cash and investment securities the Bank expects to hold its
financial instruments until maturity.  The fair value of these instruments
is highly dependent on interest rates, which frequently change due to
market conditions.  Therefore, the current fair value of financial
instruments is not normally a component of management's operating
strategies, and its planning processes for earnings, liquidity and capital
resources.  Further, the process of analyzing current market conditions
and making the numerous estimates required to establish fair values is
too burdensome and imprecise to be a regular or valuable contribution to
normal management processes.  SFAS 107 also excludes foreclosed assets and
other significant balance sheet accounts.  This accounting standard does
not address the total value of present and projected business activities.

RESULTS OF OPERATIONS

Net Interest Income

In 1994, net interest income totaled $4,093,000, down $1,580,000 from
$5,673,000, or 27.85% from 1993.  This compares to a $1,095,000 or 16.18%
decrease from $6,768,000 in 1992 to $5,673,000 in 1993.  In 1994, the
Company had a slight increase in its net interest margin to 4.58% compared
to 4.48% in 1993.  As shown in the following table, the increase in 1994
of the net interest margin resulted from a 14 basis points decrease in the
cost of funds and a 37 basis points increase in the yield on earning
assets.  The increase in spread is also attributed to the significant
decrease in nonperforming assets of $6,375,000 or 32% from 1993 to 1994.
This increase was tempered by a decline in average loan volume of
$26,710,000 or 30% from 1993 to 1994.  The primary reasons for the
decrease in cost of funds was the decrease in the cost of time
certificates.

<TABLE>
The following table presents condensed average statements of condition,
total loans including non-accrual loans, the components of net interest
income and selected statistical data, with investment securities presented
on a tax equivalent basis:
<CAPTION>
Year ended December 31,      
			     1994                1993                  1992
		    Avg            Avg   Avg             Avg   Avg            Avg
		    Bal      Int   Rate  Bal     Int     Rate  Bal     Int    Rate
($ in thousands)
(Rate as a percentage)
Assets:
<S>                 <C>      <C>   <C>   <C>     <C>     <C>   <C>     <C>    <C>
Loans                74,283  6,886 9.27  105,530  9,425  8.93  121,853 12,534 10.29
Securities            9,975    533 5.35   19,493    874  4.48   24,092  1,307  5.43
Federal funds sold    5,057    206 4.08    1,567     48  3.07    2,779    106  3.81
Total earnings       89,315  7,625 8.54  126,590 10,347  8.17  148,724 13,947  9.38
  assets
Cash and due from     3,204      0    0    2,604      0     0    3,242      0     0
  banks
Other assets         11,444      0    0   11,278      0     0   11,826      0     0
Total assets        103,963      0    0  140,472      0     0  163,792      0     0
<CAPTION>
Liabilities and stockholders' equity:
<S>                 <C>      <C>   <C>   <C>     <C>     <C>   <C>     <C>    <C>
 Time certificates   65,325  2,657  4.07  80,992 3,594   4.44  101,490 5,678  5.59
 Savings deposits    25,007    554  2.22  33,757   889   2.63   38,415 1,388  3.61
Total interest-      90,332  3,211  3.56 114,749 4,483   3.91  139,905 7,066  5.05
  bearing deposits                                    
Other interest-       2,749    321 11.68   3,778   191   5.06    1,400   113  8.07
  bearing
  liabilities
Total interest-      93,081  3,532  3.80 118,527 4,674   3.94  141,305 7,179  5.08
  bearing
  liabilities
Demand Deposits       9,986      0     0  12,811     0      0   12,434     0     0
Other Liabilities     2,417      0     0   3,305     0      0    5,169     0     0
Stockholders'        (1,521)     0     0   5,829     0      0    4,884     0     0
  equity
Total liabilities   103,963      0     0 140,472     0      0  163,792     0     0
  and stockholders'
  equity
<CAPTION>
Net interest
<S>                 <C>      <C>    <C>  <C>     <C>     <C>   <C>     <C>    <C>
Net interest income/  0      4,093  4.74 0       5,673   4.23  0       6,768  4.30
  rate spread
Net interest margin   0          0  4.58 0           0   4.48  0           0  4.55
</TABLE>
<TABLE>
The following table presents the changes in interest income and expense
for each major category of interest-bearing assets and interest-bearing
liabilities, and the amount of the change attributable to changes in
average balances (volume) and rates.  Changes attributable to both volume
and rate changes have been allocated in proportion to the relationship of
the absolute dollar of the changes in volume and rate.  Investment
securities are presented on a tax equivalent basis.
<CAPTION>
			Changes from 1993 to 1994        Changes from 1992 to 1993         Changes from 1991 to 1992
			Attributable to:                 Attributable to:                  Attributable to:
($ in thousands)        Volume     Rate      Total       Volume     Rate      Total        Volume     Rate      Total
<S>                     <C>        <C>       <C>         <C>        <C>       <C>          <C>        <C>       <C>
 Loans                  (2,914)     375      (2,539)     (1,565)    (1,544)   (3,109)      (1,954)    (1,258)   (3,212)
 Securities               (567)     226        (341)       (226)      (207)     (433)          18       (537)     (519)
 Federal funds sold        137       21         158         (40)       (18)      (58)          47        (25)       22
Total interest income   (3,344)     622      (2,722)     (1,831)    (1,769)   (3,600)      (1,889)    (1,820)   (3,709)
 Time certificates        (654)    (283)       (937)     (1,033)    (1,051)   (2,084)      (1,066)    (2,232)   (3,298)
 Savings deposits         (209)    (126)       (335)       (154)      (345)     (499)         303       (528)     (225)
Total interest expense    (863)    (409)     (1,272)     (1,187)    (1,396)   (2,583)        (763)    (2,760)   (3,523)
  on deposits
Other interest-bearing     (34)     164         130          83         (5)       78         (621)      (250)     (871)
  liabilities
Total interest expense    (897)    (245)     (1,142)     (1,104)    (1,401)   (2,505)      (1,384)    (3,010)   (4,394)
Net interest income     (2,447)     867      (1,580)       (727)      (368)   (1,095)        (505)     1,190       685
</TABLE>
<TABLE>
The following are the consolidated ratios of earnings to fixed charges for
each of the years in the five-year period ended December 31, 1994.
<CAPTION>
Year ended December 31,                        1994     1993    1992    1991    1990
Ratio of earnings to fixed charges:<F1>
<S>                                            <C>      <C>     <C>     <C>     <C>
Excluding interest on deposits                 0        0       20.66   5.84    8.59
Including interest on deposits                 0        0        0.33   0.50    0.72
<CAPTION>
Ratio of earnings to combined fixed charges
and preferred stock dividends:<F2>
<S>                                            <C>      <C>     <C>     <C>     <C>
Excluding interest on deposits                 0        0       0       0       0
Including interest on deposits                 0        0       0.32    0.49    0.71
<FN>
<F1>
The Company had insufficient earnings to cover fixed charges (excluding
interest on deposits) for each of the years ended December 31, 1994, 1993,
1992, 1991 and 1990.  The Company also had insufficient earnings to cover
fixed charges (including interest on deposits) for the years ended
December 31, 1994, 1993, 1992, 1991 and 1990.  The short-fall of earnings
to fixed charges (excluding interest on deposits) was $3,568,000,
$6,231,000, $4,731,000, $4,849,000 and $2,867,000 for the years ended
December 31, 1994, 1993, 1992, 1991 and 1990, respectively.  In addition,
the short-fall of earnings to fixed charges (including interest on
deposits) was $3,889,000, $6,422,000, $4,844,000, $5,832,000 and $4,076,000 for the years ended
December 31, 1994, 1993, 1992, 1991 and 1990, respectively.
<F2>
The Company had insufficient earnings to cover combined fixed charges and
preferred stock dividends (excluding interest on deposits) for each of
the years ended December 31, 1994, 1993,1992, 1991 and 1990.  The
Company also had insufficient earnings to cover fixed charges and 
preferred stock dividends (including interest on deposits) for the years
ended December 31, 1994 and 1993.  The deficiency of earnings to fixed
charges and preferred stock dividends (excluding interest on deposits)
was $4,037,000, $6,301,000, $4,801,000, $4,933,000 and $2,967,000, 
respectively, for the years ended December 31, 1994, 1993, 1992, 1991 and
1990.  The amount of deficiency of earnings to fixed charges and
preferred stock dividends (including interest on deposits) was $4,358,000,
$6,492,000, $4,914,000, $5,916,000 and $4,176,000 for the years ended
December 31, 1994, 1993, 1992, 1991 and 1990, respectively.
</FN>
</TABLE>
<TABLE>
COMPOSITION OF NON-INTEREST INCOME
<CAPTION>
Year Ended December 31,                        1994                   1993                   1992
($ in thousands)                         Amount    % Change     Amount    % Change     Amount    % Change
<S>                                      <C>       <C>          <C>       <C>          <C>       <C>
Service fees on deposits                  525         (36.4)      826        8.7         760       7.2
Processing and transfer fees               58         (40.2)       97      (45.8)        179     (40.3)
Net gain (loss) on sale of securities    (811)     (1,755.1)       49      (86.4)        421      (7.9)
Net gain (loss) on sale of assets        (403)       (112.5)    3,226      100.0           0        --
Credit life insurance                     138         (61.0)      354      (21.5)        451      (1.5)
Insurance commissions                       0             0         0     (100.0)         66     (61.6)
Income from leasing operations            567         100.0         0          0           0        --
Other                                     168         170.8       575       11.6         319     (18.6)
Total other non-interest income           242         (95.3)    5,127      133.5       2,196     (11.7)
</TABLE>

The decrease in non-interest income of $4,885,000 from 1993 to 1994 was
largely attributable to a non-operating gain of $2,700,000 on the sale of
the rights to recoveries of charged-off loans totaling $27,000,000 in the
first quarter of 1993 as opposed to a non-operating loss of $1,670,000
resulting from a second quarter loss in 1994 of $852,000 incurred on the
sale of securities comprising the $5 million equity contribution and a
third quarter loss of $818,000 from the sale of the Military Loan
Portfolio.  These losses were offset by a first quarter gain of
approximately $227,000 on the sale of the Bank's leasehold interest in
a parcel of land adjacent to the Bank's main office and income from
leasing related transactions of $567,000.

In July 1994 in connection with the Bank's establishment of its financial
lease program, the Company issued an option to an unaffiliated company
with extensive experience and expertise in leasing, to acquire shares of
Company Common Stock.  By mutual agreement the option was canceled in
January 1995.

<TABLE>
COMPOSITION OF NON-INTEREST EXPENSE
<CAPTION>
Year Ended December 31,                        1994                   1993                   1992    
($ in thousands)                         Amount    % Change     Amount    % Change     Amount    % Change
<S>                                      <C>       <C>          <C>       <C>          <C>       <C>
Salaries and Employee Benefits           2,394     (17.3)        2,895      7.7         2,688     (6.6)
Occupancy                                  469     (28.4)          655     12.2           584    (12.4)
Supplies and communications                216     (34.3)          329      7.9           305      1.7
Professional services                    1,201     (36.4)        1,888      9.4         1,725     96.5
Depreciation furniture and equipment       239       5.3           227    (14.0)          264    (32.0)
Credit life insurance                       18     (58.1)           43      4.9            41    (37.9)
FDIC insurance                             344     (18.9)          424     16.8           363      3.4
Other insurance                            109      (7.6)          118    (65.1)          338     10.8
Other real estate owned                    990     (72.2)        3,558      6.8         3,331    149.7
Other                                      471     (40.2)          787     24.2           636     (5.9)
Total other non-interest expense         6,451     (40.9)       10,924      6.3        10,275     31.0
</TABLE>

Operating expenses decreased by $4,473,000 or 41% in 1994.  Salaries and
employee benefits decreased $501,000 or 17% due to staff reductions.
Professional services decreased $687,000 or 36% from 1993 to 1994
primarily due to decreased legal and accounting expenses associated with
loan workouts and related matters.  Expense associated with the
foreclosure and carrying of OREO decreased significantly from $3,558,000
in 1993 to $990,000 in 1994 due primarily to the Bank's successful efforts
in disposing of the OREO portfolio.

Operating expenses increased by $651,000 or 41% in 1993.  Salaries and
employee benefit expenses increased $207,000 or 7.7% due to a increase in
salaries.  Professional services increased $163,000 or 9.4% from 1992 to
1993 primarily due to increased legal and accounting expenses associated
with loan workouts and related matters.  Expense associated with the
foreclosure and carrying of OREO increased from $3,331,000 in 1992 to
$3,557,000 in 1993 due primarily to the increased cost to carry OREO,
legal expense and the decrease in property values.

IMPACT OF INFLATION

The Company's financial statements and related data are prepared in
accordance with generally accepted accounting principles which require
the measurement of financial position and operating results in terms of
historic dollars, without considering changes in the relative purchasing
power of money over time due to inflation.

Unlike most businesses, virtually all of the assets and liabilities of
financial institutions are monetary in nature.  As a result, interest
rates have a more direct impact on a bank's performance than general
levels of inflation.  Interest rates do not necessarily move in the same
direction of, or change to the same degree as, the prices of goods and
services.  In the current interest rate environment, liquidity and the
maturity structure of the Bank's assets and liabilities are critical to
the maintenance of acceptable performance levels.  Notwithstanding the
above, inflation can directly affect the value of loan collateral, in
particular real estate.  Sharp decreases in real estate prices, as
discussed previously have resulted in significant loan losses and losses
on other real estate owned.  Deflation, or disinflation, could continue
to significantly affect the Bank's earnings in future periods.

IMPACT OF RECENT ACCOUNTING PRONOUNCEMENTS

The Financial Accounting Standards Board issued Statement of Financial
Accounting Standard No. 112, "Employers' Accounting for Post Employment
Benefits" effective for year ends beginning after December 15, 1993.
The Company generally does not provide benefits to former or inactive
employees after employment but before retirement.  Accordingly, this
Statement will not have a material effect on the Consolidated Financial
Statements.

In May 1993 and October 1994, the Financial Accounting Standards Board
issued Statement of Financial Accounting Standards Nos. 114 and 118
(SFAS Nos. 114 and 118) "Accounting by Creditors for Impairment of a
Loan."  These statements require that impaired loans be measured based on
the present value of expected future cash flows discounted at the loan's
effective interest rate or at the loan's observable market price or at the
fair value of collateral, if the loan is collateral dependent.  SFAS Nos.
114 and 118 are effective for fiscal years beginning after December 15,
1994.  Management believes adoption of these statements will not have a
material effect on the financial position or results of operations of the
Bank.

In October 1994, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standard 119 ( SFAS No. 119) "Disclosure About
Derivative Financial Instruments and Fair Value of Financial Instruments"
effective for year ends beginning after December 15, 1994, except for
entities with less than $150 million in total assets in the current
statement of financial position.  For these entities, the statement shall
be effective for financial statements issued for fiscal years ending after
December 15, 1995.  The Company does not hold or issue any derivative
financial instruments and, accordingly, the statement will not have a
material effect on the consolidated financial statements.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

CBC Bancorp, Inc. and Subsidiaries

Consolidated Financial Statements
  Years Ended December 31, 1994, 1993 and 1992

Contents

Independent auditors' report
Consolidated financial statements:
 Statements of financial condition
 Statements of operations
 Statements of changes in stockholders' equity (deficit)
 Statements of cash flows
 Summary of accounting policies
 Notes to consolidated financial statements


Independent Auditors' Report

To the Board of Directors
CBC Bancorp, Inc. and Subsidiaries

We  have  audited  the  accompanying consolidated  statements
of financial  condition of CBC Bancorp, Inc. and  subsidiaries
(the "Company")  as  of December 31, 1994 and 1993,  and  the
related consolidated  statements of operations, changes in
stockholders' equity (deficit), and cash flows for the years
then ended.  These financial  statements are the responsibility
of  management.  Our responsibility  is  to  express an
opinion  on  these  financial statements based on our audits.

We  conducted  our  audits in accordance with generally
accepted auditing  standards.  Those standards require that  we
plan  and perform  the  audit to obtain reasonable assurance
about  whether the  financial  statements are free of material
misstatement.  An audit  includes  examining, on a test basis,
evidence  supporting the amounts and disclosures in the
financial statements. An audit also  includes  assessing  the
accounting  principles  used  and significant  estimates made
by management, as well as  evaluating the  overall  financial
statement presentation.  We believe  that our audits provide a
reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred
to above  present fairly, in all material respects, the
consolidated financial  position  of  CBC Bancorp, Inc.  and
subsidiaries  at December 31, 1994 and 1993, and the
consolidated results of their operations  and  their cash flows
for the  years  then  ended  in conformity with generally
accepted accounting principles.

The  accompanying  consolidated financial  statements  have
been prepared  assuming  that CBC Bancorp, Inc. and
subsidiaries  will continue  as a going concern. As discussed
in Note 17,  the  Bank subsidiary, which is the Company's
primary asset (see  Note  16), did meet the minimum tier 1 risk-
based capital requirements as of December  31, 1994; however,
it did not meet the minimum leverage and  total  risk-based
capital requirements. The  Bank  also  has suffered  recurring
losses from operations. These  matters  raise substantial doubt
about the ability of the Bank to continue as  a going  concern.
The ability of the Bank to continue  as  a  going concern is
dependent on many factors including regulatory  action and
ultimate achievement of its capital plan. Management's plans in
regard  to  these  matters are  described  in  Note  17.  The
consolidated financial statements do not include any
adjustments that  might result from the outcome of this
uncertainty. The Bank has  filed  a capital plan with the FDIC
outlining its plans for attaining the required levels of
regulatory capital.  The FDIC approved the Bank's capital plan
on December 28, 1994.

BDO Seidman

January 27, 1995

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
($ IN THOUSANDS, EXCEPT SHARE DATA)

December 31,                                   1994         1993
Assets
Cash and due from banks                       $3,130       $4,305
Federal funds sold                             5,700       10,650
Investment securities                         14,189       13,200
Loans receivable, net                         59,070       84,215
Accrued interest receivable                      858        1,075
Property and equipment                           973        1,082
Other assets held for lease                    3,894            -
Other real estate owned                        4,313        8,377
Other assets                                     595          455
					    ----------------------
					     $92,722     $123,359

Liabilities and Stockholders' Equity (Deficit)
Liabilities:

Deposits                                     $87,474     $121,081
Accrued interest payable                         941        1,972
Accounts payable and accrued expenses          1,392        1,623
Notes payable                                    368            -
Convertible debt                               1,090        1,310
Total liabilities                             91,265      125,986
Commitments and contingencies                
Stockholders' equity (deficit):
Preferred stock            9,830  1,000
Common stock - $.01 par value, shares
  authorized 20,000,000; issued and
  outstanding 2,012,514 and 10,061,068            20          100
Additional paid-in capital                    11,032       11,421
Unrealized gain (loss) on                       (218)         170
  investment securities
Accumulated deficit                          (19,207)     (15,318)
Total stockholders' equity (deficit)           1,457       (2,627)
					    -----------------------
					     $92,722     $123,359

Year ended December 31,                  1994      1993      1992

Interest income:
Loans                                   $6,886    $9,425   $12,534
Investment securities                      533       874     1,307
Federal funds sold                         206        48       106
Total interest income                    7,625    10,347    13,947
Interest expense:
Deposits                                 3,211     4,483     7,066
Other                                      321       191       113
Total interest expense                   3,532     4,674     7,179
Net interest income                      4,093     5,673     6,768
Provision for loan losses                1,773     6,298     3,533
Net interest income (loss) after         2,320     (625)     3,235
  provision for losses
Other income:
Fees for customer services                 583       923       760
Gain (loss) on sales                      (811)       49       421
  of investment securities              
Net gain (loss) on sale of assets         (404)    3,226         -
Credit life insurance                      138       354       451
Other income                               736       575       564
Total other income                         242     5,127     2,196
Operating expenses:
Salaries and employee benefits           2,394     2,895     2,688
Professional fees                        1,201     1,888     1,725
Other real estate owned                    990     3,558     3,331
Supplies and communications                216       329       305
Net occupancy                              469       655       584
Equipment rentals, depreciation            239       227       264
  and maintenance                          
Deposit insurance premiums                 344       424       338
Other insurance                            109       118       363
Other expenses                             489       830       677
Total operating expenses                 6,451    10,924    10,275
Net loss                               $(3,889)  $(6,422)  $(4,844)
Net loss per common share               $(2.17)   $(4.14)   $(7.46)

<TABLE>
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT)
($ in thousands)
<CAPTION>
Years ended December 31, 1994, 1993 and 1992
					 Common stock                    
			       --------------------------------     Additional  Unrealized     (Accumulated
			       Preferred   Number of     Amount     paid-in     gain (loss)    deficit)        Total
			       stock       shares                   capital     on securities
<S>                            <C>         <C>           <C>        <C>         <C>            <C>             <C>
Balance, December 31, 1991     1,000          994         2,484      4,333      (62)           (4,052)          3,703
Preferred dividends accrued        0            0             0        (70)       0                 0             (70)
  ($7.00 per share)
Change in unrealized loss on       0            0             0          0       55                 0              55
  marketable equity securities
Change in par value                0            0        (2,474)     2,474        0                 0               0
  - common stock
Issuance of common stock, net      0        5,730            57      4,787        0                 0           4,844
  of $156 of issuance costs
Net loss                           0            0             0          0        0            (4,844)         (4,844)
Balance, December 31, 1992     1,000        6,724            67     11,524       (7)           (8,896)          3,688
Preferred dividends accrued        0            0             0        (70)       0                 0             (70)
  (7.00 per share)
Change in unrealized gain          0            0             0          0      177                 0             177
  (loss) on investment
  securities available
  for sale       
Issuance of common stock           0        3,337            33        (33)       0                 0               0
Net loss                           0            0             0          0        0            (6,422)         (6,422)
Balance, December 31, 1993     1,000       10,061           100     11,421      170           (15,318)         (2,627)
Reverse stock split                0       (8,048)          (80)        80        0                 0               0
Preferred dividends accrued        0            0             0       (469)       0                 0            (469)
Issuance of preferred stock    8,830            0             0          0        0                 0           8,830
Change in unrealized gain          0            0             0          0     (388)                0            (388)
  (loss) on investment
  securities held for sale
Net loss                           0            0             0          0        0            (3,889)         (3,889)
Balance, December 31, 1994     9,830        2,013            20     11,032     (218)          (19,207)          1,457
</TABLE>

CONSOLIDATED STATEMENTS OF CASH FLOWS
($ in thousands)

Year ended December 31,                       1994      1993      1992

Cash flows from operating activities:
 Net loss                                    (3,889)   (6,422)   (4,844)
 Adjustments to reconcile net loss to net
   cash provided by operating activities:
 Provision for loan losses                    1,773     6,298     3,533
 Provision for depreciation and amortization    227       233       272
 Decrease (increase) in deferred loan fees      236       153       (64)
   and costs - net
 Amortization of loan purchase premiums         435       674       982
 Amortization (accretion) of investment         152       461       351
   security premiums (discounts), net
 (Gain) loss on sale of investment securities   811       (49)     (421)
 Loss (gain) on disposal of property and       (218)        3       (14)
 equipment  
 Loss on sale and provision for write-downs
 of other real estate owned                     829     3,121     3,037
 (Gain) loss on sale of loans                   818    (3,294)        -
 Changes in operating assets and liabilities:
  Prepaid and other assets                      216     1,169     1,551
  Deferred charges                             (138)        -         -
  Income tax refund receivable                    -         -     1,016
  Accrued interest payable                     (892)   (1,140)     (103)
  Account payable and accrued expenses         (158)     (930)     (297)
Net cash provided by operating activities       202       277     4,999

Cash flows from investing activities:
 Net (increase) decrease in Federal funds     4,950   (10,375)     (275)
   sold
 Proceeds from sales and maturities of       15,511    11,826    34,780
   investment securities (includes
   maturities of $4,208, $5,348 and
   $8,003 in 1994, 1993 and 1992,
   respectively)                       
 Purchases of investment securities         (13,383)     (483)  (37,708)
 Principal payments on mortgage-backed
   securities                                   491     2,969       525
 Proceeds from sale of loans                  8,801     7,650       422
 Net decrease in loans                       12,498     7,338    11,125
 Proceeds from sale of other real estate      3,749     1,825       875
   owned
 Purchases of property and equipment           (130)     (320)     (121)
 Proceeds from sale of property and             240        10         -
   equipment                                          
 Purchase of assets held for lease           (3,894)        -         -
Net cash provided by investing activities    28,833    20,440     9,623

CONSOLIDATED STATEMENTS OF CASH FLOWS
($ in thousands)

Year ended December 31,                       1994      1993      1992

Cash flows from financing activities:          
 Net increase (decrease) in deposit        (17,141)    (4,670)    1,056
   accounts
 Net decrease on time deposits             (16,465)   (15,442)  (19,792)
 Net increase (decrease) in treasury          (442)       442      (500)
   demand note account
 Proceeds from issuance of common stock          -          -     4,844
   - net
 Repayment of line of credit borrowings          -          -      (812)
 Proceeds from issuance of capital notes         -        220         -
 Proceeds from issuance of preferred stock     200          -         -
 Proceeds from issuance of senior debt       3,638          -         -
Net cash used by financing activities      (30,210)   (19,450)  (15,204)
Increase (decrease) in cash and due         (1,175)     1,267      (582)
  from banks
Cash and due from banks, beginning of year   4,305      3,038     3,620
Cash and due from banks, end of year         3,130      4,305     3,038

Supplemental disclosures of cash flow information:
 Cash paid (received) during the year for:
  Interest on deposits and borrowed money    4,103      5,813     7,282
  Income taxes                                   2         12      (891)
 Noncash investing activities:
  Issuance of preferred stock in exchange    5,000          -         -
    for marketable securities
  Transfers of loans to other real estate      515      3,698     3,854 
    owned
  Dividends declared and unpaid                469         70        70
  Unrealized gain (loss) on valuation of      (389)       170        55
    investments - available for sale
 Noncash financing activity:
  Issuance of preferred stock in exchange    3,630          -         -
    for debt                                          
  Issuance of Senior Notes for accrued         140          -         -
    interest payable

Principles of Consolidation

The consolidated financial statements include the accounts of CBC Bancorp,
Inc. (the "Company") and its subsidiaries, Connecticut Bank of Commerce
(the "Bank"), and Amity Loans, Inc., an immaterial subsidiary. The Bank
operates as a Connecticut state chartered bank and trust company. These
financial statements are prepared in conformity with generally accepted
accounting principles and with general practices within the banking
industry. All material intercompany accounts and transactions have been
eliminated in consolidation.

Operations

The Bank, which has five branches in Connecticut, grants business,
consumer and real estate secured loans and accepts deposits primarily in
New Haven and Fairfield Counties and surrounding communities. Virtually
all of the Company's business activity is with customers located within
the State of Connecticut, with approximately 75% of the Company's loans
collateralized by real estate in the Connecticut market. Although
lending activities are diversified, a substantial portion of the
Company's customers' net worth is dependent on local real estate values;
such values generally declined significantly during the past three years.

Investment Securities

Investments are recorded in accordance with Statement of Financial
Accounting Standards No. 115 ("SFAS No. 115") "Accounting for Certain
Investments in Debt and Equity Securities". This statement requires
entities to classify debt and equity securities into one of the following
categories: held to maturity, available for sale, or trading. Investments
held-to-maturity are stated at cost adjusted for amortization of premiums,
and accretion of discount on purchase using the level yield method.
Investments classified as trading or available-for-sale are stated at
fair value. Changes in fair value of trading investments are included in
current earnings while changes in fair value of available-for-sale
investments are excluded from current earnings and reported, net of taxes
as a separate component of stockholders' equity.

Loans and Allowance for Loan Losses

Loans are stated at their unpaid principal balances adjusted for deferred
loan fees, deferred loan costs, unearned income and allowance for loan
losses. Interest is recognized using the simple interest method or a
method which approximates the simple interest method.

Nonrefundable loan origination and commitment fees in excess of certain
direct costs associated with the originating or acquiring loans are
deferred and amortized over the contractual life of the loan using the
interest method.
	      
The allowance for loan losses is established through a provision for
loan losses charged to expense. The allowance is maintained at an amount
that management currently believes will be adequate to absorb potential
losses in the loan portfolio. Management's estimate of the adequacy of the
allowance for loan losses is based on evaluations of the collectibility
of loans and prior loan loss experience. The evaluations take into
consideration such factors as changes in the nature and volume of the
loan portfolio, overall portfolio quality, review of specific loans,
appraisals for significant properties and current economic conditions
that may affect borrowers' ability to repay. In addition, various
regulatory agencies, as an integral part of their examination process,
periodically review the allowance for loan losses. Such agencies may
recommend that management recognize additions to the allowance based on
their judgements of information available to them at the time of their
examinations. Loans are charged against the allowance for loan losses
when management believes that collection is unlikely. Any subsequent
recoveries are credited to the allowance for loan losses when realized.

In May 1993 and October 1994, the Financial Accounting Standards Board
issued Statement of Financial Accounting Standards Nos. 114 and 118
("SFAS Nos. 114 and 118") "Accounting by Creditors for Impairment of a
Loan". These statements require that impaired loans be measured based on
the present value of expected future cash flows discounted at the
loan's effective interest rate or at the loan's observable
market price or at the fair value of collateral, if the loan is
collateral dependent. SFAS Nos. 114 and 118 are effective for
fiscal years beginning after December 15, 1994. Management
believes adoption of this statement will not have a material
effect on the financial position or results of operations of
the Bank.

Nonperforming Loans

Commercial and residential real estate loans are generally placed on
nonaccrual status when: (1) principal or interest is past due 90 days or
more; (2) partial chargeoffs are taken; or (3) there is reasonable doubt
that interest or principal will be collected. Accrued interest is
generally reversed when a loan is placed on nonaccrual status. Interest
and principal payments received on nonaccrual loans are generally applied
to the recovery of principal and then to interest income. Loans are not
restored to accruing status until principal and interest are current and
the borrower has demonstrated the ability for continued performance.
Consumer loans are not placed in nonperforming status, but are charged-
off when they become over 180 days past due.

Other Real Estate Owned

Real estate acquired by foreclosure or deed in lieu of foreclosure and
properties which are classified as insubstance foreclosures are included
in other real estate owned at the lower of cost or fair value minus
estimated costs to sell. Insubstance foreclosures represent loans in which
a borrower with little or no equity in the underlying collateral 
effectively abandons control of the property or has no economic interest
to continue involvement in the property based on the borrower's current
financial condition. Substantially all other real estate owned is located
in the Connecticut market. Upon classification as other real estate owned,
the excess of the recorded investment over the estimated fair value of the
collateral, if any, is charged to the allowance for loan losses.
Subsequent valuations are periodically performed by management and the
carrying value is adjusted by a charge to other real estate owned expense
to reflect any subsequent decreases in the estimated fair value. Further,
regulatory agencies may recommend write-downs on other real estate owned 
at the time of periodic examination. Routine holding costs are charged to
expense as incurred. Expenditures to complete or improve properties are
capitalized only if reasonably expected to be recovered, otherwise they
are expensed as incurred.

Property and Equipment

Property and equipment are stated at cost less accumulated depreciation
and amortization. Depreciation or amortization is provided over the
estimated useful lives of the assets or, for leasehold improvements, the
lease term if shorter, principally using the straight-line method as
follows:

Buildings                                  25 years
Improvements                               3 - 25 years
Furniture                                  3 - 25 years

Credit Life Insurance

Revenues from premiums on credit life insurance are deferred and
recognized as income over the term of the loan when using a method which
approximates the interest method. Losses resulting from credit life
insurance claims are recognized as incurred.

Dealers' Reserves

In connection with the purchase of retail installment contracts from
consumer products dealers, the Company, depending on the agreement with
the dealer, allowed the dealer to share in the gross finance income on
contracts originated by them and held back a portion of the proceeds of
the loan to a reserve account for each dealer. Such "dealer reserves" were
charged with losses on the related loans. Under the terms of the
agreements, any balance remaining in the dealer's reserve account was
available to the dealer, subject to the Company's assessment of the
adequacy of the reserve account to absorb potential losses on the
remaining portfolio. To the extent that the Company considered the
dealers' reserve account to be deficient, an addition was made to the
allowance for loan losses. During 1994, substantially all of this
portfolio was sold.

Taxes on Income

Deferred income taxes for 1994 and 1993 are provided on the differences
between the financial reporting and income tax basis of assets and
liabilities based upon statutory tax rates enacted for future periods.
The 1992 consolidated financial statements reflect income taxes based on
the previously used deferral method, whereby deferred income taxes were
provided on the difference in earnings determined for tax and financial
reporting purposes.

Statements of Cash Flows

For purposes of reporting cash flows, cash and cash equivalents include
cash on hand and amounts due from banks.

Reclassification

Certain amounts in the 1993 and 1992 consolidated financial statements
have been reclassified to conform with the current year presentation.

1.   Investment Securities 

At December 31, 1994, the amortized cost and estimated fair value of
investment securities were as follows:
	
	(a)     Held-to-Maturity
			     Gross              Gross
		Amortized    unrealized         unrealized    Estimated
		cost         gain               loss          fair value

U.S. Treasury   6,908,545    -                  39,171        6,869,374
  Notes 
	
	(b)     Available-for-Sale
			     Gross              Gross
		Amortized    unrealized         unrealized    Estimated
		cost         gain               loss          fair value

U.S. Treasury   6,293,521    -                  194,911       6,098,610
  Notes 
Certificate of    500,000    -                        -         500,000
  deposit
State of          500,000    -                        -         500,000
  Israel Bond   
Marketable        205,000    -                   23,000         182,000
  equity
  securities
Total           7,498,521    -                  217,911       7,280,610

The amortized cost and estimated fair value of securities held-to-maturity
and available-for-sale, by contractual maturity, at December 31, 1994 are
as follows:

				Securities                Securities
			     held-to-maturity          available-for-sale
			   ----------------------    ----------------------
			   Amortized   Estimated     Amortized   Estimated
			   cost        fair value    cost        fair value

Due in one year or         6,908,545   6,869,374     2,810,851   2,772,188
  less
Due from one to five       -           -             4,482,670   4,326,422
  years
Due from one to ten        -           -             -           -   
  years
Equity securities          -           -             205,000     182,000
Total                      6,908,545   6,869,374     7,498,521   7,280,610

At December 31, 1994, investment securities with a carrying value of
approximately $600,000 were pledged to secure public deposits, the
treasury demand note and for other purposes as required or permitted by
law.

In connection with an agreement entered into in August 1994 to acquire a
residual interest in equipment having a market value of approximately
$5,000,000 as of August 1994, for $3,700,000. The Bank has secured its
obligation to perform on the agreement with securities having a carrying
value of $4,500,000 at December 31, 1994. See Note 15(d).

A summary of investment securities, all of which were available-for-sale,
at December 31, 1993 follows:

($ in thousands)                         Gross unrealized
				       --------------------
			  Amortized      Gains    Losses       Estimated
			       cost                         market value
Taxable:
U.S. Treasury Securities     $8,006       $115        $-          $8,121
U.S. Government Agency        3,960         70         -           4,030
  mortgage-backed
  securities              
Marketable equity               564          -        15             549
  securities
Other                           500          -         -             500
Total investment            $13,030       $185       $15         $13,200
  securities

Proceeds and gross realized gains and losses from the sale of investment
securities were as follows:

Year ended December 31,          1994            1993            1992
($ in thousands)
Sales proceeds                 $11,404         $6,478          $26,777
Realized gains                      55             50              421
Realized losses                     14              1                -

2.   Loans Receivable

Loans receivable are summarized as follows:

($ in thousands)                                 1994            1993
     
Commercial - collateralized by real estate     $34,044         $43,119
Commercial - other                              12,757          15,832
Residential and real estate mortgage            12,663          11,272
Consumer                                         2,331          18,282
Total - gross                                   61,795          88,505
Unearned income                                    (49)           (134)
Deferred loan fees                                 (39)           (190)
Deferred loan costs                                  -           1,046
Allowance for loan losses                       (2,637)         (5,012)
Total - net                                    $59,070         $84,215

At December 31, 1994 and 1993, the carrying value of loans with fixed
interest rates were approximately $17,740,000 and $37,639,000,
respectively.

Loans on which the accrual of interest has been discontinued amounted
to approximately $7,884,000, $10,218,000 and $10,117,000 at December 31,
1994, 1993 and 1992, respectively, At December 31, 1994, there were no
commitments to extend additional credit to borrowers in
nonaccrual status. If these loans had been current throughout
their terms, interest income would have increased by
approximately $764,000, $794,000 and $939,000 for the years
ended December 31, 1994, 1993 and 1992, respectively.

Loans for which the terms were restructured as defined in Statement
of Financial Accounting Standards No. 15, "Troubled Debt Restructurings",
totaled $3,953,000, $3,308,000 and $4,342,000 at December 31, 1994,
1993 and 1992, respectively. Had the original terms been in
force, interest income would have increased by approximately $150,000,
$109,000 and $401,000 in 1994, 1993 and 1992, respectively.

The allowance for loan losses is summarized as follows:

($ in thousands)                 1994            1993            1992
     
Balance, beginning of year      $5,012          $3,291          $4,319
Provision charged to expense     1,773           6,298           3,533
Loans charged off               (4,840)         (4,976)         (5,557)
Recoveries                         692             399             996
Balance, end of year            $2,637          $5,012          $3,291

3.   Property and Equipment

At December 31, 1994 and 1993, property and equipment are summarized as
follows:

($ in thousands)                  1994            1993
     
Land                               $136            $136
Buildings and improvements        1,049           1,178
Furniture and equipment           1,718           1,715
Software                            235             193
Total cost                        3,138           3,222
Less: Accumulated depreciation    2,165           2,140
Total - net                        $973          $1,082

4.   Other Real Estate Owned

Changes in the other real estate owned (OREO) are summarized as follows:

($ in thousands)                   1994            1993

Beginning balance                 $8,377          $9,625
Transfers in                         515           3,698
Proceeds from sales and           (4,579)         (4,946)
  write-downs
Ending balance                    $4,313          $8,377

The carrying costs of other real estate owned were approximately $160,000,
$674,000 and $294,000 for the years ended December 31, 1994, 1993 and
1992, respectively.

5.   Deposits

Deposits (in thousands) are summarized as follows:

December 31,                             1994       1993

Demand deposits                          9,248     14,350
Money market deposits                    5,090      9,935
NOW checking accounts                    4,013      5,939
Savings deposits                        10,966     16,233
Certificates of deposit                 52,584     68,761
Certificates in excess of $100,000       5,573      5,863
Total Deposits                         $87,474   $121,081

6.   Income Taxes

There were no taxes on income for 1994, 1993 or 1992.

The 1993 consolidated financial statements reflect adoption of the
liability method of accounting for income taxes pursuant to Statement
of Financial Accounting Standards No. 109, "Accounting for Income Taxes"
("SFAS 109"), issued February 1992. There was no cumulative
effect of this change in accounting method as the Bank had no
deferred income taxes at December 31, 1992.

Deferred income taxes for 1994 and 1993 reflect the impact of temporary
differences between amounts of assets and liabilities for financial
reporting purposes and such amounts as measured by tax laws. These
temporary differences are determined in accordance with SFAS 109 and are
more inclusive in nature than "timing differences" as
determined under previously applicable accounting principles.

Temporary differences which give rise to deferred tax assets at
December 31, 1994 and 1993 are as follows:

				 1994               1993
NOL carryforward              $4,853,000        $2,672,000
Allowance for loan losses        140,000           827,000
OREO basis                       484,000           847,000
Other                            215,000           215,000
Total                          5,692,000         4,561,000
Valuation allowance           (5,692,000)       (4,561,000)
Total                                 $-                $-

At December 31, 1994, there is a deferred tax asset of approximately
$5,692,000 consisting of Federal net operating loss carryforwards and the
impact of temporary differences between amounts of assets and liabilities
for financial reporting purposes and such amounts as measured by tax laws.
This deferred tax asset is fully offset by a valuation allowance of the
same amount.

For income tax return purposes, the Company has capital loss carryforwards
of approximately $850,000 expiring in 1999 and Federal net operating loss
carryforwards of approximately $14.3 million, of which
approximately $1 million is subject to limitation under the
change of ownership rules outlined in Section 382 of the
Internal Revenue Code. The amount of future income which can be
offset with net operating losses incurred prior to a change in
ownership of a corporation is limited under Section 382. The
Company's net operating loss subject to limitation can be
utilized to the extent of approximately $65,000 per year and
expires in 2007. The remaining net operating loss carryforward
of approximately $13.3 million can be used without limitation
and expires as follows: $2.8 million in 2007, $4.3 million in
2008 and $6.2 million in 2009.

The Company has state capital loss and net operating loss carryforwards
of approximately $20.1 million which expire in years 1995 through 1999.

7.   Borrowings       

Notes Payable

In connection with the majority stockholder's capital infusion on
September 1, 1994, floating interest rate senior notes (the "Senior
Notes") due September 1, 1996 in the amount of $3,638,000 were issued by
the Company. The Senior Notes bear interest at a floating rate
equal to 5% above the prime rate (as defined), payable
quarterly. On September 2, 1994, an exchange agreement was
entered into between the Company and the majority stockholder
whereby 26 shares of Preferred Series III Stock of the Company,
with a stated value of $10,000 per share, were exchanged for
$260,000 of Senior Notes (see Note 17). Further, on
December 31, 1994, $3,370,000 of Senior Notes were exchanged
for 337 shares of Preferred Series III Stock of the Company
with a stated value of $10,000 per share (see Note 17).

During 1993, the Company sold $220,000 of
capital notes to an entity substantially owned by the Company's
majority stockholder, the proceeds of which were contributed to
the Bank as additional paid-in capital. The notes are due March
31, 1999 and bear interest at 15% payable quarterly. The notes
are subordinated to all senior indebtedness.

Accordingly, at December 31, 1994, notes payable consisted of the
following:

Capital Notes                                    220,000
Senior Notes issued September 2, 1994              8,000
Senior Notes issued December 31, 1994            140,000
  in exchange for accrued interest
Total notes payable                              368,000
		      
Mandatory Convertible Capital Notes

In connection with the capital restoration plan (see Note 17) $1,090,000
of convertible subordinated debentures of the Bank were exchanged for
$1,090,000 of mandatory convertible capital notes (the "Notes")
of the Company.

The principal amount of the Notes is due July 1, 1997 and will be
converted into 1) shares of Company common stock with a market value
equal to the principal amount at such date plus accrued and unpaid
interest if any; or 2) at the option of the Company and subject to
receipt of any necessary regulatory approvals, shares of perpetual
preferred stock or other primary equity securities of the Company with
a market value equal to the principal amount at such date plus
accrued and unpaid interest, if any.
		      
The Notes bear interest at the floating rate equal to 1% above the
daily prime rate (as defined) plus an additional 25% of this rate.
Interest is payable on a quarterly basis. The Notes are subordinated to
the senior indebtedness of the Company.

8.   Stockholders' Equity (Deficit) and Earnings (Loss) Per Common Share

Common Stock

At December 31, 1994, approximately 22,000 shares were reserved for
outstanding stock options, 1,601,000 shares were reserved for conversion
of the remaining convertible capital notes (Notes 7 and 18) and 5,780,000
shares were reserved for conversion of preferred stock. On June 28,
1994, the Company stockholders voted to approve a one-for-five
reverse stock split, which was effective as of July 25, 1994.

On August 7, 1992, in accordance with the terms of the Stock Purchase
Agreement by and between the Company and Mr. Randolph W. Lenz, dated as
of March 16, 1992 (the "Agreement"), Mr. Lenz purchased newly-issued
shares of common stock, representing approximately 81% of the Company's
outstanding shares (assuming complete conversion of the Company's preferred
stock and debentures, and exercise of outstanding stock options), from the
Company in exchange for the purchase price of $5 million.  The per share
price paid by Mr. Lenz and the number of shares of common stock issued to
Mr. Lenz were determined in accordance with the Agreement based upon the
equity of the Company on the closing date.  During 1993, additional shares
were issued to Mr. Lenz in accordance with the terms of the Agreement which
brought his total holdings to approximately 90% of the Company's
outstanding shares.  The shares of common stock purchased by Mr. Lenz are
not registered under the Securities Act of 1993 and thus may not be
transferred or sold by him absent registration or an exemption therefrom.
To the Company's knowledge, Mr. Lenz purchased the shares with his own
personal funds.

Preferred Stock

The Board of Directors of the Company is authorized to issue up to 100,000
shares of preferred stock without par value in series and to determine the
designation of each series, dividend rates, redemption provisions,
liquidation preferences and all other rights.

Preferred Series I

The Preferred Series I Stock as of December 31, 1994 consists of 23,000
shares of its nonvoting, no par value Preferred Series I Stock at a stated
value of $100 per share. In 1994, 13,000 of these shares were issued to
the principal stockholder (see Note 17).

The Preferred Series I shares of the Company are cumulative as to
dividends.  The average dividend rate for the year ended December 31,
1994 was 7.15% per annum.  At December 31, 1994, there were $324,656 in
dividends accrued and unpaid. See Note 17 for discussion of the dividends
restriction.

This series of preferred stock is redeemable, at the option of the
Company, at $100 per share plus all accumulated and unpaid dividends.
The preferred shares are convertible, at the option of the holders, into
common stock of the Company, at the rate of two shares of common per
each share of preferred (as adjusted for reverse stock split).

Preferred Series II

On March 24, 1994, in connection with the capital restoration plan (see
Note 17), the Company issued 50,000 shares of nonvoting Preferred
Series II Stock with a stated value of $74 per shares to the majority
stockholders.

The Preferred Series II shares are cumulative as to dividends at a rate
equal to 4% above the prime rate (as defined). At December 31, 1994, there
were $313,729 in dividends accrued and unpaid.

Preferred Series III
		      
On September 2, 1994, December 30, 1994 and December 31, 1994, the Company
issued 26 shares, 20 shares and 337 shares, respectively, of its
nonvoting, no par value Preferred Series III Stock with a stated value
of $10,000 per share to the majority stockholder.

The Preferred Series III shares are convertible into Company common stock,
preferred stock or any other capital instrument of the Company or, at the
option of the holders, into a combination of such shares and shares of
common stock, preferred stock or other capital instrument of
the Bank, with a market value equal to the stated value, and
cumulative as to dividends at a rate equal to 5% above the
prime rate (as defined). At the option of the holder, the
Company shall pay accrued and unpaid dividends in shares of
Company common or preferred stock with a market value at the
time of payment equal to the dividend being paid. At
December 31, 1994, there were $10,836 in dividends accrued and
unpaid.

Warrant

The Warrant, issued March 24, 1994 and amended as of July 25, 1994,
entitles the majority stockholder to purchase from the Company, at an
exercise price of $0.05 (adjusted to reflect the reverse one for five
stock split effective July 25, 1994) per share, in aggregate, such number
of shares of Company common stock as may be necessary for the
majority stockholder to maintain a level of common stock
ownership equal to 51 percent of the issued and outstanding
shares of Company common stock on a fully diluted basis (the
"threshold level"). The Company anticipates that the amended
terms of the Warrant will facilitate the issuance of additional
common stock in the future. The Warrant is exercisable at any
time following the one-for-five reverse stock split and
continuing until the date ten years after provided, however,
that the majority stockholder's ownership level fall below the
threshold level due to the issuance of additional shares of
common stock. The holder of the Warrant is required to receive
any necessary regulatory approval prior to exercising the
Warrant.

Earnings (Loss) Per Share of Common Stock

Primary earnings per share amounts are computed by dividing net income
(loss), as adjusted for preferred stock dividends, by the weighted average
number of shares outstanding plus the shares that would be outstanding
assuming the exercise of dilutive stock options, which are
considered common stock equivalents using the treasury stock
method. The weighted average number of common and common
equivalent shares outstanding (adjusted to reflect the one-for-
five reverse stock split) for the year ended December 31, 1994
was 2,012,514.

Fully diluted earnings per share amounts are based on the increase number
of shares that would be outstanding assuming conversion of the Company's
convertible capital notes and convertible preferred stock when the result
is dilutive. Since the Company reported a net loss for the year
ended December 31, 1994, diluted earnings per share are not
presented for the year.

9.   Stock Options (See Note 12(b))

The Company, in prior years, has adopted two incentive stock option plans.
Under the terms of these plans, the option price equals the market value
of the shares on the dates granted and the plans provide for an adjustment
for stock dividends and stock splits. Options granted are generally
exercisable only in accordance with specific vesting provisions as
determined by the Board of Directors.

The following summarizes the combined activity of both plans' stock option
information (adjusted to reflect the one-for-five reverse stock split) for
the years ended December 31, 1994, 1993 and 1992.

						 1994           1993

Options outstanding and exercisable,             2,343         10,606
  January 1
Options expired                                 (1,005)        (8,263)

Options outstanding and exercisable,             1,338          2,343 
  December 31

Price range per share of options                 $12.50        $12.50
  outstanding                                    to $80.00     to $80.00


10.  Employee Benefit Plan

In June 1988, the Company adopted a Savings Plan (the "Plan") under
Section 401(k) of the Internal Revenue Code. The Plan covers all
employees who meet certain eligibility requirements. The Plan requires
the Company to match 50% of employee contributions up to the first 10%
(amended to 6% effective July 1, 1994) of each employee's compensation
contributed to the Plan. In 1992, and prior thereto, participants were
immediately vested in the Company's contributions. The Plan was amended
in February 1993 whereby new participants vest over a two year period, and
again in November 1993 whereby participants vest over a five year period.
Prior to one year's employment, contributions are not matched by the
employer but, employees may contribute to the Plan after ninety days.
uring 1994, 1993 and 1992, the Company contributed approximately $22,500,
$58,100 and $52,800, respectively, to the Plan. 

11.  Related Party Transactions

Changes in loans outstanding to related parties during 1994 and 1993 were
as follows:

($ in thousands)                      1994                1993

Balance, beginning of year             $85                $198
Additional loans                        10                  20
Loans repaid                           (10)                (67)
Other                                  (29)                (66)
Balance, end of year                   $56                 $85

The amount noted above as "other" primarily represents loans to officers
who resigned during the years presented, and members of their immediate
families or associates and, therefore, are no longer considered related
parties.

12.Employment Agreements

(a)     The Company has a deferred compensation agreement with a former
President and Chief Executive Officer, to provide for the payment of
$520,000 over a ten-year period to him or his estate commencing in 1994.
The Company has purchased a life insurance policy to fund the deferred
compensation obligation. At December 31, 1994, the cash surrender value
of the life insurance policy was $311,000 with an accrued deferred
compensation liability of $299,000.  For the years ended December 31,
1994, 1993 and 1992, deferred compensation expense, including interest
was approximately $24,000, $86,000 and $78,000, respectively.

(b)     On December 13, 1994, the Company entered into a stock option
agreement with its President and Chief Executive Officer. Under the
agreement, the Company granted an option to purchase in the aggregate such
number of shares of $.01 par value common stock as shall represent 5
percent of the total common stock issued and outstanding at the time of
exercise at a price of $1.25 per share. The number of shares of common
stock that may be received upon exercise of the option is subject to
further adjustment. The option vests and is exercisable by the individual
at the rate of 1 percent of the issued and outstanding shares of common
stock for each year of employment. The individual's option will be fully
vested on the fifth anniversary of the individual's employment.

13.  Leases           

The Bank leases certain land, building, office space and equipment for use
in its operations. The leases generally provide that the Bank pay taxes,
insurance and maintenance expenses related to the leased property. Some of
the leases contain renewal options, and rent payments change in
accordance with changes in the Consumer Price Index. Rental
expense relating to cancelable and noncancelable operating
leases amounted to $241,000, $340,000 and $320,000 in 1994,
1993 and 1992, respectively.

As of December 31, 1994, future minimum rental payments required under
non-cancelable operating leases are as follows:

Year ending December 31,
			   ($ in thousands)
1995                                   $185
1996                                    157
1997                                    141
1998                                    133
1999                                    119
Thereafter                              221
Total                                  $956

14.  Fair Value of Financial Instruments

Statement of Financial Accounting Standards No. 107, "Disclosures About
Fair Value of Financial Instruments" ("SFAS No. 107"), requires that the
Bank disclose estimated fair values for its financial instruments.

The methods and assumptions used to estimate the fair values of each class
of financial instruments are as follows:

Cash, Due from Banks and Federal Funds Sold

These items are generally short term in nature and, accordingly, the
carrying amounts reported in the balance sheet are reasonable
approximations of their fair value.
		      
Investments and Mortgage-Backed Securities
		      
The carrying amount for short-term investments approximate fair value
because they mature in three months or less and do not present
unanticipated credit concerns. The fair value of longer term investments
and mortgage-backed securities is estimated based on bid prices
published in financial newspapers or bid quotations received
from securities dealers.

Loans

Fair values are estimated for portfolios of loans with similar financial
characteristics. Loans are segregated by type, such as commercial,
commercial real estate, residential mortgage, and consumer. Each loan is
further segmented into fixed and adjustable rate interest terms, and by
performing, and nonperforming categories.
		      
The fair value of performing loans, except residential mortgage loans, is
calculated by discounting contractual cash flows using the estimated
market discountrates which reflect the credit and interest risk inherent
in the loan. For performing residential mortgage loans, fair value
is estimated by discounting contractual cash flows adjusted for
prepayment estimates using discount rates based on secondary
market sources adjusted to reflect differences in servicing and
credit costs.
		      
Fair value for nonperforming loans is based on estimated cash flows
discounted using a rate commensurate with the risk associated with the
estimated cash flows. Assumptions regarding credit risk, cash flow, and
discount rates are judgmentally determined using available
market information and specific borrower information.
		      
Deposit Liabilities
		      
The fair value of deposits with no stated maturity, such as noninterest
bearing demand deposits, savings and NOW accounts, and money market and
checking accounts, is equal to the amount payable on demand. The fair
value of certificates of deposit is based on the discounted value of
contractual cash flows. The discount rate is estimated using
the rates currently offered for deposits of similar remaining
maturities.
		      
Long-Term Debt
		      
Fair values are estimated by discounting contractual cash flows using
discount rates for like borrowings with the same remaining maturity.
		      
The estimated fair values of the Bank's financial instruments are as
follows:

December 31, 1994
($ in thousands)
					Carrying          Estimated
					amount            fair value
Financial assets:
 Loans, net                             $59,070           $55,000
 Investment securities                   14,189            14,150
 Cash and short-term investments          8,830             8,830
Financial liabilities:
 Deposits:
  Demand                                  9,248             9,248
  Savings                                10,966            10,966
  Money market deposit accounts           9,103             9,103   
  Time deposits                          58,158            57,710

December 31, 1993
($ in thousands)
					Carrying          Estimated
					amount            fair value
Financial assets:
 Loans, net                             $84,215           $77,455
 Investment securities                   13,200            13,200
 Cash and short-term investments         14,955            14,955
Financial liabilities:
 Deposits:
  Demand                                 14,350            14,350
  Savings                                22,172            22,172
  Money market deposit accounts           9,935             9,935
  Time deposits                          74,623            74,919
  Convertible debt                        1,310             1,100

Commitments to Extend Credit, and Standby Letters of Credit
		      
The estimated fair value of off-balance sheet financial instruments is not
material and there are no estimated losses.

Limitations of the Estimation Process
		      
Fair value estimates are made at a specific point in time, based on
relevant market information and information about the financial
instrument. These estimates do not reflect any premium or discount that
could result from offering for sale at one time the Bank's entire holdings
of a particular financial instrument. In addition, these estimates
do not reflect any premium or discount that could result in an
equity offering by the Bank, since SFAS 107 specifies that fair
values of financial instruments be calculated independently
based on the value of one unit without regard to such factors
as concentrations of ownership, possible tax ramifications or
transaction costs. Because no market exists for a significant
portion of the Bank's financial instruments, fair value
estimates are based on judgements regarding further expected
loss experience, current economic conditions, risk
characteristics of various financial instruments, and other
factors. These estimates are subjective in nature and involve
uncertainties and matters of significant judgement and,
therefore, cannot be determined with exact precision. Also,
changes in assumptions could significantly affect the
estimates.
		      
Fair value estimates are based on existing on- and off-balance sheet
financial instruments without attempting to estimate the value of
anticipated future business and the value of assets and liabilities
that are not considered financial instruments. Other significant assets
and liabilities that are not considered financial instruments
include premises and equipment, real estate held for
investment, foreclosed real estate, and advances from borrowers
for taxes and insurance. In addition, the tax ramifications
related to the realization of the unrealized gains and losses
can have a significant effect on fair value estimates and have
not been considered in many of the estimates.

15.  Commitments, Contingencies, and Financial Instruments with Off-
Balance Sheet Risk

(a)     Off-Balance Sheet Risk

The Bank is a party to financial instruments with off-balance sheet risk
in the normal course of business to meet the financing needs of its
customers. These financial instruments include commitments to extend
credit and standby letters of credit.

Commitments to extend credit were $192,000 at December 31, 1994.
Commitments to extend credit are agreements to lend to a customer as long
as there is no violation of any conditions established in the contract.
Since many of the commitments are expected to expire without being
drawn on, the total commitment amounts do not necessarily
represent future cash requirements or credit risk.

Letters of credit totaled $224,000 at December 31, 1994. Letters of
credit are commitments issued by the Bank to guarantee the performance of
a customer to a third party. These guarantees are generally payable only
if the customer fails to perform some specified contractual
obligation. Letters of credit are generally unconditional and
irrevocable, and are generally not expected to be drawn upon.

For the above types of financial instruments, the Bank evaluates each
customer's creditworthiness on a case-by-case basis, and collateral is
obtained, if deemed necessary, based on the Bank's credit
evaluation. In general, the Bank uses the same credit policies
for these financial instruments as it does in making funded
loans.

(b)     Legal Proceedings
			 
In June 1992, two stockholders brought a civil action against the
Company and certain of its officers in the U.S. District Court for the
District of Connecticut. The amended complaint alleges violations of the
anti-fraud provisions of the Federal securities laws for purported
misrepresentations or omissions in certain public filings as
well as various claims under state law. The Company and the
individual defendants have filed motions to dismiss the amended
complaint. The U.S. District Civil Court for the District of
Connecticut denied the Company's and individuals' motions. The
defendants believe that the allegations of wrongdoing set forth
in the plaintiffs' amended complaint are without merit and
intend to contest all claims vigorously.

The Company and the Bank are also involved in various legal proceedings
which have arisen in the ordinary course of business. Management, after
consultation with legal counsel, does not anticipate that the ultimate
liability, if any, resulting from the settlement of the amended
complaint and other pending and threatened lawsuits will have a
material effect of the financial condition or results of
operations of the Company.

(c)     Required Reserve Balances

The Bank is required to maintain certain average cash reserve balances as
specified by the Federal Reserve Bank. The amount of the reserve balance
at December 31, 1994 was approximately $246,000.
		       
(d)     Purchase and Sale Agreement
									   
The Bank entered into an agreement in August 1994 to acquire certain
interest on equipment for $3,700,000 within one year from the date of the
agreement. The Bank has the right to terminate the agreement at any time
within the one-year period. Investment securities in the amount of
$4,500,000 at December 31, 1994 have been pledged in connection with
this agreement.

16.  CBC Bancorp, Inc. (Parent Company Only) Financial Information

The condensed financial statements of the Company are as follows:

Balance Sheet Information

December 31,                                         1994          1993
($ in thousands)

Assets:
 Cash on deposit with Connecticut Bank                  $1            $3
   of Commerce
 Investment in Connecticut Bank of Commerce          3,581             -
 Other assets                                          138             7
Total assets                                        $3,720           $10

Liabilities and stockholders' equity (deficit):
 Accrued interest                                     $156           $11
 Dividend payable                                      649           180
 Debt                                                1,458           220
 Accumulated stockholders'                           1,457          (401)
   equity (deficit)

Total liabilities and
  stockholders' equity (deficit)                    $3,720           $10

At December 31, 1993, investment in Connecticut Bank of Commerce has not
been reduced below zero.

Statement of Operations Information

Year ended December 31,           1994            1993            1992
($ in thousands)

Interest - net                    $(284)           $(15)             $-
Operating expenses                 (862)            (21)            (13)
Other income                          -             338               -
Income (loss) before taxes       (1,146)            302             (13)
  and equity in undistributed
  earnings (loss) of
  subsidiaries
Equity in loss of subsidiaries   (2,743)         (6,724)         (4,831)
Net loss                        $(3,889)        $(6,422)        $(4,844)
		      
Cash Flow Information

Year ended December 31,           1994            1993            1992
($ in thousands)

Operating activities:
 Net loss                       $(3,889)        $(6,422)        $(4,844)
 Adjustments to reconcile
   net loss to net cash
   provided by operating
   activities:
  Loss in investments               852               -               -
  Amortization of organization
    costs                             -               -              13
  Equity in loss of               2,743           6,724           4,831
    subsidiaries
  (Increase) decrease in other     (138)           (324)             12
    assets
  Increase in accrued expenses      292              11               -
 Net cash provided by (used in)    (140)            (11)             12
   operating activities

Investing activities:
 Capital contribution to Bank    (7,849)           (220)         (4,844)
 Proceeds from sale of            4,149               -               -
   investments
Net cash used in investing       (3,700)           (220)         (4,844)
  activities

Financing activities:
 Proceeds from issuance of            -             220               -
   subordinated debentures
 Proceeds from issuance of            -               -           4,844
   common stock - net
 Proceeds from issuance of          200               -               -
   preferred stock 
 Proceeds from issuance of        3,638               -               -
   debt
Net cash provided by financing    3,838             220           4,844
  activities

Increase (decrease) in cash          (2)            (11)             12
Cash, beginning of year               3              14               2

Cash, end of year                    $1              $3             $14

Supplemental disclosures of
  cash flow information:
 Issuance of preferred stock     $5,000              $-              $-
   in exchange for marketable
   securities
 Dividends declared and unpaid     $469             $70             $70
 Issuance of preferred stock     $3,630              $-              $-
   in exchange for debt
 Issuance of Senior Notes for      $140              $-              $-
   accrued interest payable
		      
Supplemental Disclosures of Cash Flow Information

The Company's principal asset is its investment in its wholly-owned
subsidiary, Connecticut Bank of Commerce. As described in Note 18, under
certain regulatory orders, the Bank is precluded from paying further
dividends to the Company without obtaining prior regulatory approval.

Under Federal Reserve regulations, the Bank is limited as to the amount
it may loan to the Company or members of its affiliated group, unless such
loans are collateralized by specific obligations.

17.  Regulatory Actions

Under the terms of the July 1991 Cease and Desist Order (the "1991
Order"), the Bank must obtain the prior approval of the Federal Deposit
Insurance Corporation ("FDIC") and the Connecticut Banking Commissioner
(the "Banking Commissioner") before paying any cash dividends to the
Company.  The 1991 Order also requires the Bank to maintain a Tier 1
leverage ratio of 6 percent. In connection with the September 1993 FDIC
regulatory examination of the Bank, the FDIC issued an additional order
to cease and desist in December 1993 (the "1993 Order"). Among other
things, the 1993 Order required affirmative action be taken by the Bank
to correct certain Bank policies, practices and alleged violations of
law. The Bank and its Board of Directors believe that the Bank has
complied fully with each of the terms of the 1991 and 1993 Orders, except
for the 6 percent leverage ratio. Under the Bank's Revised Capital
Restoration Plan, which was approved by the FDIC and the Banking
Commissioner in December 1994, the Bank has until December 31, 1996 to
achieve the 6 percent Tier 1 leverage capital ratio mandated by the 1991
Order.

Further, as of December 31, 1993, the Bank increased its provision for
loan losses and reduced the carrying values of certain loans and
foreclosed real estate, thereby seriously depleting its regulatory
capital. In December 1993, the FDIC issued a Prompt Corrective Action
("PCA") directive to the Bank informing the Bank that it was
"critically undercapitalized", requiring the prompt
recapitalization of the Bank and prohibiting, among other
things, the payment of capital distributions or management fees
to the Company or to any company controlled by a controlling
shareholder of the Bank. In addition, the PCA directive
required the Bank to submit an acceptable capital restoration
plan setting forth the Bank's specific plans and timing for
recapitalization.
		      
On March 24, 1994, FDIC approved the Capital Restoration Plan ("Initial
Capital Plan") of the Bank.  The Initial Capital Plan provided for the
recapitalization of the Bank in two parts. The first part consisted of (1)
modification of the terms of the existing mandatory convertible
subordinated debentures of the Bank ("Bank Debentures") to
convert the Bank Debentures into, or exchange the Bank
Debentures for (the "Exchange"), mandatory convertible
subordinated capital notes of Bancorp ("Company Capital Notes")
with substantially similar terms as the Bank Debentures; (2)
the injection of $5 million of additional equity capital into
the Bank by the majority stockholder of Bancorp through the
exchange of marketable securities for 13,000 shares of Company
Series I preferred stock and 50,000 shares of Series II
preferred stock (collectively, the "Company Securities") and
the majority stockholder's separate purchase for cash of a
warrant to purchase shares of Company common stock (the
"Warrant"); and (3) the sale of the Bank's leasehold interest
("Leasehold Interest") in a parcel of land adjacent to the
Bank's main office for cash.

The Exchange was deemed to occur on March 24, 1994, resulting in the
immediate increase in the Bank's Tier 1 capital by $1,090,000 (the
principal amount of the Bank Debentures at the time of the Exchange).
The majority stockholder's $5 million equity contribution and the issuance
of the Company securities also occurred on March 24, 1994. The
$5 million equity contribution made to the Company by the
majority stockholder was recognized as additional equity
capital by the Bank subsequent to the March 24, 1994
transaction as the marketable securities were sold by the
Company. The Company was required to sell the securities in
order for the Bank to recognize the value or the equity
contribution made by the majority stockholder. Under Federal
law, the Bank is precluded from investing in these marketable
securities. Accordingly, the Company was required to sell the
marketable securities for cash and contribute the net proceeds
from such sale to the Bank as additional paid-in capital. All
of the marketable securities were sold within the second
quarter of 1994. Subsequent to the equity contribution, the
market value of the securities declined and resulted in a loss
on the sale of the amount of $852,000. The Bank and the
purchaser of the leasehold interest executed a definitive
Agreement to Convey and Assign on March 25, 1994 and the
closing occurred as of March 31, 1994.
		      
On September 2, 1994, the majority stockholder lent $3,638,000 to the
Company, of which $3,500,000 was contributed to the Bank as additional
paid-in capital. The Company's obligation was evidenced by the senior
notes. This transaction completed the second part of the recapitalization
in accordance with the approved Initial Capital Plan.

Subsequent to completion of the Bank's recapitalization as provided in
the Initial Capital Plan, during the third quarter of 1994, the FDIC
completed its periodic examination of the Bank. Based on the findings of
the 1994 FDIC examination, results of operations, the sale of the
U.S. Military installment loan portfolio and closure of the
Greenwich branch, the Bank became "under capitalized" as
defined in the FDIC Improvement Act and was not in compliance
with  the 6% Tier 1 Leverage Ratio contained in the 1991 Order.
In accordance with provisions of the FDIC Improvement Act, the
Bank was required to submit an acceptable Revised Capital Plan
to the FDIC. The Bank's Revised Capital Plan was submitted to
the FDIC and the Banking Commissioner on December 13, 1994.
Both the FDIC and the Banking Commissioner approved the Bank's
Revised Capital Plan in late December 1994.
		      
Under the terms of the Bank's Revised Capital Plan, the Bank's Tier 1
capital is projected to be augmented in the amount of $200,000 by
December 31, 1994 and in the amount of $1 million by June 30, 1995.
The additional $1.2 million of equity capital is to be raised in two
separate equity offerings undertaken by the Bank's parent holding
company. Upon completion of these two equity offerings, the
Bank's Total Capital to risk-weighted assets ratio is projected
to exceed 8%, thereby resulting in the Bank being deemed
"adequately capitalized" as defined in the FDIC Improvement
Act. In addition, the Bank's Tier 1 Leverage Ratio is projected
to be above 5%. Thereafter, the Revised Capital Plan provides
for the Bank's attainment of the 6% Tier 1 Leverage Ratio
contained in the 1991 order by December 31, 1996 through
retained earnings.
		      
On December 31, 1994, the Bank successfully completed the first of two
required equity offerings contained in the Revised Capital Plan when the
Company sold 20 shares of Company Series III preferred stock of
$200,000 and contributed the proceeds of this equity offering
to the Bank as additional paid-in capital.
		      
Further, pursuant to an exchange agreement by and between the Company and
the majority stockholder, dated and effective as of December 31, 1994, the
majority stockholder exchanged the $3,378,000 remaining
outstanding principal amount of the Senior Notes for 337 shares
of the Company's Series III nonvoting, cumulative, convertible
preferred stock. The accrued and unpaid interest on the Senior
Notes from the date of issuance until December 31, 1994 (the
effective date of the exchange) and $8,000 of principal was
evidenced by a new Senior Note in the same amount. Because of
certain changes to the terms of the Series III preferred stock,
the existing 46 shares of Series III preferred stock were
converted into and exchanged for the new Series III preferred
stock effective as of December 31, 1994.
		      
In an effort to restore and maintain the financial soundness of
the Company, a written agreement (the "Agreement") was entered into with
the Federal Reserve Bank of Boston ("FRB") effective November 2, 1994. The
Agreement requires the Company to seek written approval of the FRB prior
to declaring or paying dividends, increasing borrowings or
incurring debt, engaging in material transactions with the
Bank, or making cash disbursements in excess of agreed upon
amounts.

At December 31, 1994, the minimum regulatory capital
requirements of the Bank were as follows:

($ in thousands)                        Minimum         Actual capital
					capital         December 31,
					required       1994        1993

Total risk-based capital percentage      8.00%         7.26%      (2.53)%
Total risk-based capital                $5,059        $4,590     $(2,397)

Tier 1 risk-based capital percentage     4.00%         5.97%      (2.53)%
Tier 1 risk-based capital               $2,530        $3,777     $(2,397)

Leverage (per order) percentage          6.00%         3.95%      (1.82)%
Leverage (per order)                    $5,725        $3,799     $(2,397)

Notwithstanding the foregoing, the ability of the Company and the Bank to
maintain regulatory levels is dependent upon, among other factors, the
Bank's ongoing profitability, the future levels of nonperforming
assets and the condition of the economy in which it operates.

The ability of the Bank to continue as a going concern is dependent on
many factors including regulatory action and ultimate achievement of its
capital plan. The financial statements do not include any adjustments that
might result from the outcome of this uncertainty.

INDEPENDENT AUDITORS' REPORT

The Board of Director's and Shareholders of Amity Bancorp Inc.

We have audited the accompanying consolidated statement of operations,
changes in shareholders' equity and cash flows of CBC Bancorp, Inc. and
Subsidiaries ("the Company"), formerly Amity Bancorp Inc. and Subsidiaries
for the year ended December 31, 1992.  These financial statements are the
responsibility of the Company's management.  Our responsibility is to
express an opinion on these financial statements based on our audit.

We conducted our audit in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are
free of material misstatement.  An audit includes examining, on a test
basis, evidence supporting the amounts and disclosures in the financial
statements.  An audit also includes assessing the accounting principles
used and significant estimates made by management, as well as evaluating
the overall financial statement presentation.  We believe that our audit
provides a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the results of operations and
cash flows of CBC Bancorp, Inc. and Subsidiaries, formerly Amity Bancorp
Inc. and Subsidiaries for the year ended December 31, 1992, in coformity
with generally accepted accounting principles.

The accompanying consolidated financial statements have been prepared
assuming that the Company will continue as a going concern.  As discussed
in Note 3 to the 1992 financial statements, the Company and its wholly-
owned subsidiary (the "Bank") have incurred significant losses from
operations and, as of December 31, 1992, did not meet the minimum
regulatory leverage, and tier 1 and total risk-based capital requirements
established by the Federal Reserve Board and the Federal Deposit Insurance
Corporation and are therefore subject to the mandatory provisions of the
FDIC Improvement Act and Prompt Corrective Action regulations including,
among other items, submission of a capital restoration plan.  In addition,
the Bank is subject to a Cease and Desist Order (the "Order") with banking
regulators which requires, among other things, that it achieve and
maintain certain minimum capital ratios.  These matters raise substantial
doubt about the ability of the Company to continue as a going concern.
Management's plans in regard to these matters are also described in
Note 3.  The consolidated financial statements do not include any
adjustment that might result from the outcome of this uncertainty.

Coopers & Lybrand

Hartford, Connecticut
April 19, 1993

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
	FINANCIAL DISCLOSURES

The information required by Regulation S-K Item 304 is as follows:

(a)     Previous independent Accountants-

(i)     By letter dated December 15, 1993, Coopers & Lybrand, the
	independent auditors for the Company and its subsidiaries for the
	fiscal year ended December 31, 1992, notified the Company in
	writing that the client-auditor relationship had ceased.  The
	Company is not aware of any disagreements, disputes or other
	matters pertaining to the Company or its financial statements
	which would have prompted or caused the cessation of Coopers &
	Lybrand's relationship as the Company's independent accountant
	(See responses to Item 9(a)(iv) and (v) below).  Information
	pertaining to the resignation of Coopers & Lybrand and other
	matters required by Item 304(a) of Registration S-K has previously
	been filed on Form 8-K and Form 8, dated December 21, 1993 and
	January 11, 1994, respectively.

(ii)    The report of Coopers & Lybrand on the financial statements of the
	Company and its subsidiaries for the fiscal year ended December
	31, 1992 contained an explanatory paragraph pertaining to the
	uncertainty involving the ability of the Company and its principal
	subsidiary, the Bank, to comply with regulatory capital
	requirements imposed by federal banking law and by the terms of
	the 1991 Order issued by the FDIC and effective as of July 19,
	1991.  See Form 8-K and Form 8, dated December 21, 1993 and
	January 11, 1994, respectively.

(iii)   The Company's Audit Committee and Board of Directors accepted the
	resignation of Coopers & Lybrand as the Company's independent
	auditors.

(iv)    In connection with Coopers & Lybrand's audit of the Company for
	the 1992 fiscal year up through December 15, 1993, there were no
	disagreements with Coopers & Lybrand on any matters of accounting
	principles or practices, financial statement disclosure, or
	auditing scope or procedure, which disagreements if not resolved
	to the satisfaction of Coopers & Lybrand would have caused them
	to make reference thereto in their report on the financial
	statements for such year.  See Form 8-K and Form 8, dated December
	21, 1993 and January 11, 1994, respectively.

(v)     During the two most recent fiscal years and through January 25,
	1995, there have been no reportable events (as defined in
	Regulation S-K Item 304(a)(1)(v).

(vi)    The Company requested that Coopers & Lybrand furnish it with a
	letter addressed to the Securities and Exchange Commission stating
	whether it agrees with the above statements and, if not, stating
	the respects in which it does not agree.  A copy of such letter
	was filed by the Company on Form 8 on January 11, 1994.  See
	Exhibit 16(c) and 16(d) to the Company's Annual Report and Form
	10-K for the fiscal year ended December 31, 1993.

(b)     New independent accountants

The Company engaged BDO Seidman as its new independent accountants for
the fiscal year ended December 31, 1993.  During the 1992 and 1993
fiscal years and through January 12, 1994, the Company did not consult
with BDO Seidman on items which (1) were or should have been subject to
SAS 50 or (2) concerned the subject matter of a disagreement or a
reportable event with the former accountants (as described in Regulation
S-K Item 304(a)(2), with respect to items (1) and (2)).   

PART III

ITEM 10.        DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The material responsive to such item in the Company's definitive Proxy
Statement for its 1995 Annual Meeting of Shareholders is incorporated by
reference.

ITEM 11.        EXECUTIVE COMPENSATION

The material responsive to such item in the Company's definitive Proxy
Statement for its 1995 Annual Meeting of Shareholders is incorporated by
reference.

ITEM 12.        SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
		MANAGEMENT

The material responsive to such item in the Company's definitive Proxy
Statement for its 1995 Annual Meeting of Shareholders is incorporated by
reference.

ITEM 13.        CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The material responsive to such item in the Company's definitive Proxy
Statement for its 1995 Annual Meeting of Shareholders is incorporated by
reference.

PART IV

ITEM 14.        EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON
		FORM 8-K

Financial Statement Schedules:

Financial statement schedules are omitted since the required information
is either not applicable, not deemed material or is shown in the
respective financial statements or in the notes thereto.

Listing of Exhibits:

See Exhibit Index on page E-1.

Reports on Form 8-K:

No reports on Form 8-K were filed during the quarter ended December 31,
1994 or thereafter through the date of this Form 10-K.

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 in
Woodbridge, Connecticut, on the 16th day of February, 1995.

CBC BANCORP, INC.

(Registrant)

By:/s/ CHARLES PIGNATELLI
Charles Pignatelli
President and Chief Executive Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been duly signed below by the following persons on behalf of
the registrant and in the capacities indicated on this 16th day of
February, 1995.

Signature               Title

/s/  RANDOLPH W. LENZ   
Randolph W. Lenz        Chairman of the Board

/s/  JACK WM. DUNLAP    
Jack Wm. Dunlap Director

/s/  MARCIAL CUEVAS     
Marcial Cuevas  Director

/s/  CHARLES PIGNATELLI 
Charles Pignatelli      Director
		President and Chief Executive Officer
		(Principal executive officer)

/s/  DAVID MUNZER       
David Munzer    Senior Vice President and Chief Financial Officer
		of Connecticut Bank of Commerce 
		(Principal financial officer)

/s/  BARBARA VAN BERGEN 
Barbara H. Van Bergen   Vice President of Finance of CBC Bancorp, Inc.
	(Principal accounting officer)

EXHIBIT INDEX

	Exhibit Number          Description

	2       Stock Purchase Agreement, dated as of March 16, 1992,
		by and between Amity Bancorp Inc. and Randolph W. Lenz
		(Filed as Exhibit A to the Company's 8-K filed March 26,
		1992 and incorporated herein by reference).

	3(a)(1) Articles of Incorporation of the Company (Filed as
		Exhibit 3(a) to the Company's Annual Report on Form 10-K
		for the fiscal year ended December 31, 1987 and
		incorporated herein by reference).

	3(a)(2) Amendment to Article Third of the Certificate of
		Incorporation of the Company (Filed as Exhibit 3(a)(2)
		to the Company's Annual Report on Form 10-K for the
		fiscal year ended December 31, 1992 and incorporated
		herein by reference).

	3(a)(3) Amendment to Article First of the Certificate of
		Incorporation of the Company (Filed as Exhibit 3(a)(3) to
		the Company's Annual Report on Form 10-K for the fiscal
		year ended December 31, 1993 and incorporated herein by
		reference).

	3(a)(4) Amendment to Article Third of the Certificate of
		Incorporation of the Company (Filed as Exhibit 3(a)(4)
		to the Company's Annual Report on Form 10-K for the
		fiscal year ended December 31, 1993 and incorporated
		herein by reference).

	3(a)(5) Amendment to Article Third of the Certificate of
		Incorporation of the Company (Filed as Exhibit 3(a)(5)
		to the Company's Annual Report on Form 10-K for the fiscal
		year ended December 31, 1993 and incorporated herein by
		reference).

	3(a)(6) Amendment to Article Third of the Certificate of
		Incorporation of the Company. *

	3(a)(7) Amendment to Article Third of the Certificate of
		Incorporation of the Company. *

	3(b)    Bylaws of the Company (Filed as Exhibit 3(b) to the
		Company's Annual Report on Form 10-K for the fiscal year
		ended December 31, 1987 and incorporated herein by
		reference).

	4(a)    Debentures Agreement (Filed as Exhibit 4(a) to the
		Company's Annual Report on Form 10-K for the fiscal
		year ended December 31, 1987 and incorporated herein
		by reference).

	4(b)    Preferred Stock Agreement (Filed as Exhibit 4(b) to the
		Company's Annual Report on Form 10-K for the fiscal year
		ended December 31, 1987 and incorporated herein by
		reference).

	4(c)    Capital Note, dated March 31, 1993, due March 31, 1999
		(Filed as Exhibit 4(c) to the Company's Registration
		Statement on Form S-2, Registration No. 33-55201, filed
		August 19, 1994 and incorporated herein by reference).

	4(d)    Form of Mandatory Convertible Subordinated Capital Note,
		due July 1, 1997 (Filed as Exhibit 4(d) to the Company's
		Registration Statement on Form S-2, Registration No.
		33-55201, filed August 19, 1994 and incorporated herein
		by reference).

	4(e)    Form of Series I Preferred Stock Certificate (Filed as
		Exhibit 4(e) to the Company's Registration Statement on
		Form S-2, Registration No. 33-55201, filed August 19, 1994
		and incorporated herein by reference).

	4(f)    Form of Series II Preferred Stock Certificate (Filed as
		Exhibit 4(g) to the Company's Registration Statement on
		Form S-2, Registration No. 33-55201, filed August 19, 1994
		and incorporated herein by reference).

	4(g)    Form of Series III Preferred Stock Certificate. *

	9       Voting Trust Agreement (Filed as Exhibit 9 to the
		Company's Annual Report on Form 10-K for the fiscal year
		ended December 31, 1987 and incorporated herein by
		reference).

	10(a)   Incentive Stock Option Plan (Filed as Exhibit 10 to the
		Company's Annual Report on Form 10-K for the fiscal year
		ended December 31, 1987 and incorporated herein by
		reference.)

	10(b)   Employment Agreement, by and between the Bank and an
		executive officer of the Bank and the Company, effective
		January 1, 1989 (Filed as Exhibit 10(b) to the Company's
		Annual Report on Form 10-K for the fiscal year ended
		December 31, 1988 and incorporated herein by reference).

	10(c)   Deferred Compensation Agreement, by and between the Bank
		and an executive officer of the Bank and the Company,
		dated as of February 8, 1990 (Filed as Exhibit 10(c) to
		the Company's Annual Report on Form 10-K for the fiscal
		year ended December 31, 1992 and incorporated herein by
		reference).

	10(d)   Amended Employment Agreement, by and between the Bank and
		an executive officer of the Bank and the Company, dated as
		of October 30, 1992 (Filed as Exhibit 10(d) to the
		Company's Annual Report on Form 10-K for the fiscal year
		ended December 31, 1992 and incorporated herein by
		reference).

	10(e)   Consulting Agreement, by and between the Bank and a
		company affiliated with a director of the Company, dated
		as of December 1, 1992 (Filed as Exhibit 10(e) to the
		Company's Annual Report on Form 10-K for the fiscal year
		ended December 31, 1992 and incorporated herein by
		reference).

	10(f)   Employment Agreement, by and between the Bank and an
		executive officer of the Bank and Company, dated as of
		July 21, 1994 (Filed as Exhibit 10(f) to the Company's
		Registration Statement on Form S-2, Registration No.
		33-55201, dated August 19, 1994 and incorporated herein
		by reference).

	10(g)   Stock Option Agreement, by and between the Company and an
		executive officer of the Company and the Bank, dated as of
		December 13, 1994. *

	10(h)   Stock Option Agreement, by and between the Company and EQ
		corporation, dated as of June 23, 1994 (Filed as Exhibit
		4(h) to the Company's Registration Statement on Form S-2,
		Registration No. 33-55201, filed August 19, 1994 and
		incorporated herein by reference).

	10(i)   1994 Incentive Stock Option Plan of the Company. *

	10(j)   Amended and Restated Warrant, dated as of July 25, 1994
		(Filed as Exhibit 4(g) to the Company's Registration
		Statement on Form S-2, Registration No. 33-55201, filed
		August 19, 1994 and incorporated herein by reference).

	10(k)   Company Short-Term Senior Notes due September 1996 (Filed
		as Exhibit 4(i) to the Company's Registration Statement on
		Form S-2, Registration No. 33-55201, filed August 19, 1994
		and incorporated herein by reference).

	10(l)   Exchange Agreement, by and between the Company and the
		Company's principal shareholder, dated and effective as of
		December 31, 1994. *

	10(m)   Agreement by and between the Company and EQ Corporation,
		dated January 18, 1995, canceling the Option. *

	11      Calculation of Earnings Per Share data for the fiscal years
		ended December 31, 1994, 1993 and 1992. *

	16(a)   Letter dated October 23, 1992 from Deloitte & Touche
		regarding resignation of certifying accountants (Filed as
		Exhibit 16(a) to the Company's Annual Report on Form 10-K
		for the fiscal year ended December 31, 1992 and
		incorporated herein by reference).

	16(b)   Letter dated November 6, 1992 from Deloitte & Touche
		regarding comments on Form 8-K of the Company dated
		October 22, 1992 (Filed as Exhibit 16(b) to the Company's
		Annual Report on Form 10-K for the fiscal year ended
		December 31, 1992 and incorporated herein by reference).

	16(c)   Letter dated December 15, 1993 from Coopers & Lybrand
		regarding resignation of certifying accountants.  (Filed
		as Exhibit 16(c) to the Company's Annual Report on Form
		10-K for the fiscal year ended December 31, 1993 and
		incorporated herein by reference.)

	16(d)   Letter dated January 11, 1994 from Coopers & Lybrand
		regarding comments on Form 8-K of the Company dated
		December 15, 1993.  (Filed as Exhibit 16(d) to the
		Company's Annual Report on Form 10-K for the fiscal year
		ended December 31, 1993 and incorporated herein by
		reference.)

	22(a)   Subsidiaries of the Registrant (Filed as Exhibit 22 to
		the Company's Annual Report on Form 10-K for the fiscal
		year ended December 31, 1992 and incorporated herein by
		reference).

	22(b)   Subsidiaries of the Registrant (Filed as Exhibit 22(b)
		to the Company's Annual Report on Form 10-K for the
		fiscal year ended December 31, 1993 and incorporated
		herein by reference).

	27      Financial Data Schedule

	*  Filed herewith.


EXHIBIT 3(a)(6)
AMENDMENT TO ARTICLE THIRD OF CBC BANCORP, INC.'S
CERTIFICATE OF INCORPORATION

RESOLVED, THAT Article Third of the Certificate of Incorporation
of CBC Bancorp, Inc. (the "Corporation") be amended by adding the
following to the end of such Article:

     Also of such 100,000 authorized shares of Preferred Stock,
no par value, there shall be designated an additional 170 shares
thereof and named "Series III", having a stated value of Ten
Thousand Dollars ($10,000) each, the terms, limitations and
relative rights and preferences of which shall be as follows and
as otherwise set forth in this Certificate of Incorporation:

     (1)  Dividends:  The holders of the Series III Preferred
Stock shall be entitled to receive cumulative quarterly dividends
at the annual rate of the Wall Street Journal Prime Rate or
substitute rate plus five percentage points. Dividends shall be
of equal priority with dividends payable on Series I and Series
II Preferred Stock and shall be prior in right to dividends
payable to holders of the Common Stock. At the option of the
holder of the Series III Preferred Stock, the Corporation shall
pay accrued and unpaid dividends in shares of Corporation Common
Stock with a market value at the time of payment equal to the
dividend being paid.

     (2)  Voting Rights:  The holders of the Series III Preferred
Stock shall not have any voting rights.

     (3)  Conversion Rights:  The holders of the Series III
Preferred Stock shall have the right, exercisable at any time
following issuance, to convert shares of Series III Preferred
Stock into shares of Common Stock with a market value equal to
the stated value, plus accrued and unpaid dividends to the date
of conversion. The market value of the Common Stock is determined
based on the seven trading day average of the closing sale price
(or, if no sales, the closing bid price) of the Corporation
Common Stock immediately preceding the conversion date.

     (4)  Redemption Rights:  The holders of the Series III
Preferred Stock shall not have the right to redeem the stock
unless expressly authorized by the Board of Directors of the
Corporation. The Corporation shall have the right to redeem the
Series III Preferred Stock at any time following issuance at the
price paid for such stock, without interest except for payment of
accumulated dividends, subject to receipt of approval from state
or federal banking regulatory agencies as may be required by law.

     (5)  Sinking Fund:  No sinking fund shall be established for
the Series III Preferred Stock.

     (6)  Liquidation Preference:  The Series III Preferred Stock
shall have a liquidation preference of $10,000 per share, the
payment of which shall be of equal priority with the payment of
any liquidation preferences of the Series I and II Preferred
Stock and shall be prior in right to any payments to holders of
the Common Stock upon liquidation.


EXHIBIT 3(a)(7)
AMENDMENT TO ARTICLE THIRD OF CBC BANCORP, INC.'S
CERTIFICATE OF INCORPORATION

RESOLVED, THAT Article Third of the Certificate of Incorporation
of CBC Bancorp, Inc. (the "Corporation") be amended by deleting
the last paragraph of such Article and by substituting in lieu
thereof the following:

     Also of such 100,000 authorized shares of Preferred Stock,
no par value, there shall be designated an additional 1,000
shares thereof and named "Series III", having a stated value of
Ten Thousand Dollars ($10,000) each, the terms, limitations and
relative rights and preferences of which shall be as follows and
as otherwise set forth in this Certificate of Incorporation:

     (1)  Dividends:  The holders of the Series III Preferred
Stock shall be entitled to receive cumulative quarterly dividends
at the annual rate of the Wall Street Journal Prime Rate or
substitute rate plus five percentage points. Dividends shall be
of equal priority with dividends payable on Series I and Series
II Preferred Stock and shall be prior in right to dividends
payable to holders of the Common Stock. At the option of the
holder of the Series III Preferred Stock, the Corporation shall
pay accrued and unpaid dividends in shares of Corporation Common
or Preferred Stock with a market value at the time of payment
equal to the dividend being paid.

     (2)  Voting Rights:  The holders of the Series III Preferred
Stock shall not have any voting rights.

     (3)  Conversion and Exchange Rights:  The holders of the
Series III Preferred Stock shall have the right, exercisable at
any time following issuance but subject to any required
regulatory approvals, if any, to convert or exchange shares of
Series III Preferred Stock into shares of Common Stock, Preferred
Stock or any other capital instrument of the Company or, at the
option of the holders, into a combination of such shares and
shares of Common Stock, Preferred Stock or other capital
instrument of the Corporation's subsidiary (the "Subsidiary"),
with a market value equal to the stated value, plus accrued and
unpaid dividends to the date of conversion or exchange; provided,
however, that in no event shall the holders be entitled to
receive, in any conversion or exchange, more than 179,096 shares
of the Subsidiary's Common Stock. The market value of the
Corporation's Common Stock is determined based on the seven
trading day average of the closing sale price (or, if no sales,
the closing bid price) of the Corporation Common Stock
immediately preceding the conversion or exchange date and the
market value of the Subsidiary's Common Stock shall be the par
value thereof.

     (4)  Redemption Rights:  The holders of the Series III
Preferred Stock shall not have the right to redeem the stock
unless expressly authorized by the Board of Directors of the
Corporation. The Corporation shall have the right to redeem the
Series III Preferred Stock at any time following issuance at the
price paid for such stock, without interest except for payment of
accumulated dividends, subject to receipt of approval from state
or federal banking regulatory agencies as may be required by law.

     (5)  Sinking Fund:  No sinking fund shall be established for
the Series III Preferred Stock.

     (6)  Liquidation Preference:  The Series III Preferred Stock
shall have a liquidation preference of $10,000 per share, the
payment of which shall be of equal priority with the payment of
any liquidation preferences of the Series I and II Preferred
Stock and shall be prior in right to any payments to holders of
the Common Stock upon liquidation.


EXHIBIT 4(g)

NUMBER SHARES

Incorporated under the laws of the State of Connecticut

CBC BANCORP, INC.
128 Amity Road, Woodbridge, Connecticut

PERPETUAL PREFERRED STOCK
Without Par Value

Third Series
Nonvoting, Cumulative, Convertible,
Floating Rate, $10,000 Stated Value

     This certifies that __________ is the owner of record of
_____ shares of the Third Series (Nonvoting, Cumulative,
Convertible, Floating Rate and having a Stated Value of $10,000)
of the Perpetual Preferred Stock without par value of CBC
Bancorp, Inc. (the "Corporation"), a Connecticut corporation,
transferable on the books of the Corporation by the holder
thereof in person or by his duly authorized attorney, upon
surrender of this certificate properly endorsed.

     The Corporation will furnish to any shareholder, upon
request and without charge, a full statement of the designations,
terms, limitations and relative rights and preferences between
the shares of each series of Preferred Stock without par value as
far as the same have been fixed and determined and the authority
of the Board of Directors to fix and determine the relative
rights and preferences of subsequent series thereof.

     WITNESS the seal of the Corporation and the signature of its
authorized officers, affixed December 28, 1994.



(Corporate Seal)


Title:    Corporate Secretary,
     Treasurer or Assistant to either


Title:    President
  


EXHIBIT 10(g)
STOCK OPTION AGREEMENT

     STOCK OPTION AGREEMENT (the "Agreement"), dated and
effective as of __________, 1994, by and between Charles
Pignatelli (the "Optionee") and CBC Bancorp, Inc. ("CBC"), a
Connecticut corporation and parent company of the Connecticut
Bank of Commerce (the "Bank").
     WHEREAS, the Optionee is regarded as a key employee of CBC
and the Bank, and the respective Board of Directors of CBC and of
the Bank has each determined that it would be to the advantage
and in the interest of CBC and the Bank and the shareholders of
CBC to grant the option provided for herein to the Optionee as an
inducement to remain in the service of CBC and the Bank as an
incentive for increased effort during such service; and
     WHEREAS, CBC and the Optionee wish to set forth the terms
and conditions of the option granted to Optionee hereunder.
     NOW, THEREFORE, in consideration of the foregoing and the
mutual covenants and agreements set forth herein, the parties
hereto hereby agree as follows:
     1.   Grant of Option.  On the terms and conditions contained
in this Agreement and subject to the vesting requirements
contained in Section 2 hereof, CBC hereby grants to Optionee an
option (the "Option") to purchase in the aggregate such number of
shares of common stock, par value $0.01 per share (the "Common
Stock") of CBC as shall represent 5 percent of the total Common
Stock issued and outstanding at the time of exercise at a price
of $1.25 per share. Any shares of Common Stock issued upon
exercise of all or part of the Option are referred to herein as
the "Option Shares".  The number of shares of Common Stock that
may be received upon exercise of the Option is subject to further
adjustment from time to time as provided for herein.
     2.   Exercise of Option.  The Option shall vest and be
exercisable by the Optionee at the rate of 1 percent of the
issued and outstanding shares of Common Stock for each year of
employment. The first anniversary of Optionee's employment is
November 22, 1994. The Optionee's Option will fully vest on
November 22, 1998, the fifth anniversary of the Optionee's
employment. The Option shall be exercisable during the period
commencing on the date the Option vests and ending ten years from
the date of such vesting (the "Option Period"). Any Option not
exercised by the Optionee during the Option Period shall
terminate.  In the event Optionee wishes to exercise the Option,
Optionee shall send a written notice to CBC specifying the total
number of Option Shares it wishes to purchase and a place and
date between one and ten business days inclusive from the date
such notice is given for the closing of such purchase (the
"Closing"), provided, however, that the Closing shall not occur
prior to the receipt of all required regulatory approvals, if
any, in respect of such exercise.
     3.   Termination  This Option shall terminate and be of no
force or effect upon the happening of whichever of the following
events occurs first:
     (a)  The expiration of the Option Period.
     (b)  The termination of the Optionee's employment with CBC
or the Bank; provided, however, that, to the extent the Option is
exercisable immediately prior to such termination of employment,
this Option shall remain exercisable by the Optionee for all
Options which have vested pursuant to Section 2 hereof.
     (c)  The expiration of thirty-six months after the death of
the Optionee, provided, however, that the Optionee's estate,
personal representative or beneficiary, as the case may be, shall
have the right to exercise the Option to the extent the Option
was exercisable immediately prior to the Optionee's death and the
Option is exercised by the Optionee's estate, personal
representative or beneficiary during the thirty-six month period.
     4.   Registration Rights.  Under the terms set forth in
Section 4(b) hereof, the Optionee shall have the right to demand
registration by CBC of the Option Shares in a registration
statement under the Securities Act (the "Registration Statement")
and CBC shall cause such Registration Statement to become
effective and remain current in order to permit the sale of other
disposition of this Option and any Option Shares in accordance
with any plan of disposition adopted by Optionee.  In connection
with such registration, CBC shall cause to be delivered to
Optionee such certificates, opinions, accountants' letters and
other documents as Optionee shall reasonably request.  All
expenses incurred by CBC in complying with the provisions of this
Section 4, including, without limitation, all registration and
filing fees, printing expenses, fees and disbursements of counsel
for CBC and blue sky fees and expenses shall be paid by CBC,
except that all underwriting discounts and selling commissions
and all fees and disbursements of counsel for Optionee shall be
paid by Optionee whose Option or Option Shares are the subject of
such registration.
     5.   Payment and Delivery of Certificates.  At any Closing
hereunder, Optionee will make payment to CBC of the aggregate
price for the Option Shares so purchased by delivery of cash,
certified check or money order and CBC will deliver to Optionee a
stock certificate or certificates representing the number of
Option Shares so purchased, registered in the name of Optionee or
Optionee's designee in such denominations as were specified by
Optionee in his notice of exercise.
     6.   Representations and Warranties of CBC.  CBC hereby
represents and warrants to Optionee as follows:
	  (a)  Authority Relative to this Agreement.  CBC has
full corporate power and authority to execute and deliver this
Agreement and to consummate the transactions contemplated hereby.
The execution and delivery of this Agreement and the consummation
of the transactions contemplated hereby have been duly and
validly authorized by the Board of Directors of CBC and no other
corporate proceedings on the part of CBC are necessary to
authorize this Agreement or to consummate the transactions so
contemplated.  This Agreement has been duly and validly executed
and delivered by CBC and constitutes a valid and binding
agreement of CBC, enforceable against CBC in accordance with its
terms.
	  (b) Option Shares.  CBC has taken all necessary
corporate action to authorize and reserve and to permit it to
issue, and at all times, from the date hereof through the
termination of this Agreement in accordance with its terms, will
have reserved for issuance upon the exercise of the Option such
number of shares of Common Stock as may be required to be issued
under this Option. All Option Shares, upon issuance pursuant
hereto, shall be duly authorized, validly issued, fully paid,
nonassessable, and shall be delivered free and clear of all
claims, liens, encumbrances and security interests and not
subject to any preemptive rights.
     7.   Adjustment Upon Changes in Capitalization.  In the
event of any change in the shares of Common Stock by reason of a
stock dividend, stock split, merger, recapitalization,
combination, conversion, exchange of shares or the like, the
number and kind of Option Shares subject to the Option and the
purchase price per Option Share shall be appropriately adjusted.
     8.   Filings and Consents.  Optionee and CBC each will use
its best efforts to make all filings with, and to obtain consents
of, CBC's shareholders and all other third parties and
governmental authorities necessary to the consummation of the
transactions contemplated by this Agreement.
     9.   Specific Performance.  The parties hereto acknowledge
that damages would constitute an inadequate remedy for a breach
of this Agreement and that the obligations of the parties hereto
shall be specifically enforceable.
     10.  Assignability.  This Option is not assignable or
transferable by the Optionee otherwise than by will or the laws
of descent and distribution and is exercisable during Optionee's
lifetime only by the Optionee.
     11.  Validity.  The invalidity or unenforceability of any
provision of this Agreement shall not effect the validity or
enforceability of any other provision of this Agreement, which
shall remain in full force and effect.
     12.  Notices.  All notices, requests, claims, demands and
other communications hereunder shall be deemed to have been duly
given when delivered in person, by cable, telegram or telex, or
by registered or certified mail (postage prepaid, return receipt
requested) to the respective parties as follows:
     (a)  If to Optionee, to:
	  Charles Pignatelli
	  c/o Connecticut Bank of Commerce
	  128 Amity Road
	  Woodbridge, Connecticut 06525
     (b)  If to CBC, to:
	  Corporate Secretary
	  CBC Bancorp, Inc.
	  128 Amity Road
	  Woodbridge, Connecticut  06525
or to such other address as the person to whom notice is to be
given may have previously furnished to the others in writing in
the manner set forth above (provided that notice of any change of
address shall be effective only upon receipt thereof).
     13.  Governing Law.  This Agreement shall be governed by and
construed in accordance with the laws of the State of
Connecticut, regardless of the laws that might otherwise govern
under applicable principles of conflicts of laws thereof.
     14.  Counterparts.  This Agreement may be executed in two or
more counterparts, each of which shall be deemed to be an
original, but all of which shall constitute one and the same
agreement.
     IN WITNESS WHEREOF, CBC has caused this Agreement to be duly
executed by its duly authorized officer, and the Optionee has
hereunto set his hand, all as of the day and year first above
written.
			      OPTIONEE

			      BY:___________________________
			      Charles Pignatelli

			      CBC BANCORP, INC.

			      BY:___________________________

EXHIBIT 10(i)
1994 CBC BANCORP, INC.
LONG-TERM INCENTIVE PLAN

ARTICLE I

Purpose

     The purpose of the 1994 CBC Bancorp, Inc. Long-Term
Incentive Plan (hereinafter referred to as the "Plan") is to
advance the interests of CBC Bancorp, Inc. (the "Corporation")
and its subsidiary, Connecticut Bank of Commerce (the "Bank"), as
well as the Corporation's shareholders by providing incentives
and rewards to the Corporation's employees who are in a position
to contribute to the long-term growth and profitability of the
Corporation and the Bank, assist the Corporation and the Bank in
attracting, retaining and motivating highly qualified employees
for the successful conduct of their business and make the
Corporation's and the Bank's compensation program competitive
with those of other financial services companies.

ARTICLE II

Definitions

     2.1  "Change in Control of the Corporation" shall be deemed
to occur in the event that any "person" or "group", within the
meaning of Section 13(d) and 14(d)(2) of the Exchange Act,
acquires, directly or indirectly, beneficial ownership of 51
percent or more of the then outstanding voting securities of the
Corporation and such person on the effective date of this Plan
did not own or control 51 percent or more of the voting
securities of the Corporation.

     2.2  "Code" means the Internal Revenue Code of 1986, as now
or hereafter amended.

     2.3  "Committee" means the committee established pursuant to
Article IV.

     2.4  "Disability" means a Participant's inability to engage
in any substantial gainful activity because of any medically
determinable physical or mental impairment which can be expected
to result in death or which has lasted, or can be expected to
last, for a continuous period of six (6) months of longer.

     2.5  "Employee" shall mean all officers of the Corporation
and of the Bank or other persons serving in a managerial capacity
with the Corporation and the Bank, including officers who are
also directors of the Corporation or of the Bank.

     2.6  "Exchange Act" shall mean the Securities Exchange Act
of 1934, as amended.

     2.7  "Incentive Stock Option" means any stock option granted
pursuant to this Plan which is designated as such by the
Committee and which complies with Section 422 of the Code.
     2.8  "Market Price" shall mean the closing sale price of a
share of Stock as reported on the NASDAQ Small-Cap Market on the
particular day in question or, if no trading occurred on that
day, then, on the last trading day immediately prior to such
date.

     2.9  "Non-Qualified Stock Option" means any stock option
granted pursuant to this Plan which is not an Incentive Stock
Option.

     2.10 "Outside Director" means a member of the Board of
Directors of the Corporation who is not an Employee.

     2.11 "Participant" means a Participant as defined in Article
III.

     2.12 "Stock" means the common stock, par value $0.01 per
share, of the Corporation.

ARTICLE III

Participation

     The participants ("Participants") in the Plan shall be the
Corporation's or the Bank's Employees serving in an executive or
managerial position who are selected to participate in the Plan
by the Committee of the Board of Directors of the Corporation
named to administer the Plan pursuant to Article IV or the
President of the Corporation or of the Bank acting under
delegated authority pursuant to Article IV hereof.

ARTICLE IV

Administration

     The Plan shall be administered and interpreted by a
committee of two or more members of the Board of Directors who
are outside directors (hereinafter referred to as the
"Committee") appointed by the Board. If the Board has appointed a
Compensation Committee, the Committee shall be comprised of the
members of the Compensation Committee that are Outside Directors.
All decisions and acts of the Committee shall be final and
binding upon all Participants. The Committee shall:  (i)
determine the number and types of awards to be made under the
Plan; (ii) select the awards to be made to the Participants;
(iii) set the number of options to be awarded and the number of
shares to be awarded out of the total number of shares available
for award; (iv) delegate to the President of the Corporation or
the President of the Bank the right to select the Participants,
to determine the number and types of awards to be made under the
Plan and the allocation of the awards among Employees (other than
the President), such delegation to be subject to such terms and
conditions as the Committee shall provide in such delegation; (v)
establish administrative regulations to further the purpose of
the Plan; and (vi) take any other action desirable or necessary
to interpret, construe or implement properly the provisions of
the Plan.

ARTICLE V

Awards

     5.1  Form of Awards.  Awards under this Plan may be in any
of the following forms (or a combination thereof):  (i) stock
option awards in accordance with Article VI; or (ii) Performance
Awards in accordance with Article VII. All awards (other than
Performance Awards) shall be made pursuant to award agreements
between the Participant and the Corporation substantially in the
form of Exhibit A hereto or in such form as the Participant and
the Corporation may otherwise mutually agree.

     5.2  Maximum Amount Available.  The total number of shares
of Stock optioned under this Plan during the term of the Plan
shall not exceed 250,000 shares except as increased or otherwise
adjusted in accordance with Section 5.3. No Participant may be
granted option awards  which would result in the Participant
receiving, in the aggregate, more than 50% of the maximum number
of shares available for award under the Plan. Solely for purpose
of computing the total number of shares of Stock optioned under
this Plan, there shall not be counted any shares which have been
forfeited if the Participant received no benefits of ownership
from the Stock and any shares covered by an option which, prior
to such computation, has been terminated in accordance with its
terms or has been canceled by the Participant or the Corporation.

     5.3  Adjustment in the Event of Recapitalization, Etc.  In
the event of any change in the capital structure of the
Corporation by reason of any stock split, stock dividend,
recapitalization, merger, consolidation, combination or exchange
of shares or other similar corporate change (including the
exercise of warrants and the conversion of any equity or debt
securities of the Corporation convertible into shares of Stock)
or in the event of any special distribution to stockholders, the
number of shares and prices per share applicable to options then
outstanding and in the number of shares which are available
thereafter for Stock Option Awards (as defined in Section 6.1) or
other awards, both under the Plan as a whole and with respect to
individuals, shall be proportionately adjusted for any increase
or decrease in the number of issued shares of Stock; provided,
however, that any fractional shares resulting from any such
adjustment shall be eliminated.

ARTICLE VI

Stock Options

     6.1  Grant of Award.  The Corporation may award options to
purchase Stock (hereinafter referred to as "Stock Option Awards")
to such Participants (other than Outside Directors) as the
Committee or the President of the Corporation or of the Bank,
acting under delegated authority pursuant to Article IV,
authorizes and under such terms as the Committee establishes. The
Committee shall determine with respect to each Stock Option Award
and designate in the grant whether a Participant is to receive an
Incentive Stock Option or a Non-Qualified Option.

     6.2  Option Price.  Except as otherwise provided in this
Section 6.2, the option price of each share of Stock subject to a
Stock Option Award shall be (i) the Market Price of a share of
Stock on the trading date immediately preceding the date of grant
and (ii) specified in the grant. Notwithstanding the preceding
sentence to the contrary, if the Participant to whom an Incentive
Stock Option is granted owns, at the time of the grant, more than
ten percent (10%) of the combined voting power of the
Corporation, the option price shall not be less than one hundred
ten percent (110%) of the Market Price described in the preceding
sentence.

     6.3  Terms of Option.  A stock option by its terms shall not
be transferable by the Participant other than by will or the laws
of descent and distribution, and, during the Participant's
lifetime, shall be exercisable only by the Participant. In
addition, a stock option by its terms shall be of ten years'
duration, except that an Incentive Stock Option granted to a
Participant who, at the time of the grant, owns Stock
representing more than ten percent (10%) of the combined voting
power of the Corporation shall by its terms be of no more than
five years' duration. A stock option by its terms shall be
exercisable only after the earliest of:  (i) such period of time
as the Committee (or its delegatee) shall determine and specify
in the grant, but in no event more than one year following the
date of grant of such award; (ii) the Participant's death or
Disability; or (iii) a Change in Control of the Corporation.

     An option is only exercisable by a Participant while the
Participant is in active employment with the Corporation or the
Bank, except (i) in the case of the Participant's death or
Disability, at any time during the thirty-six month period
following the Participant's death or Disability; (ii) during a
six-month period commencing on the date of a Participant's
termination of employment by the Corporation or the Bank other
than for cause; (iii) during the three-year period commencing on
the date of the Participant's termination of employment, by the
Participant or the Corporation or Bank, as the case may be, after
a Change in Control of the Corporation, unless such termination
of employment is for cause; or (iv) if the Committee decides that
it is in the best interest of the Corporation or the Bank to
permit individual exceptions. An option may not be exercised
pursuant to this Section 6.3 after the expiration date of the
option.

     6.4  Exercise of the Option.  An option may be exercised
with respect to part or all of the shares subject to the option
by giving written notice to the Corporation of the exercise of
the option. The option price for the shares for which an option
is exercised shall be paid on or within ten (10) business days
after the date of exercise in cash, by certified check or money
order, in whole shares of Stock owned by the Participant prior to
exercising the option, or in a combination of cash and such
shares of Stock or on such terms and conditions as the Committee
determines. The value of any share of Stock delivered in payment
of the option price shall be its Market Price on the date the
option is exercised.

     6.5  Dividends on Shares Covered By Options.  The Committee
may, in its discretion, grant to Participants holding stock
options the right to receive, with respect to each share covered
by an option, payments of amounts equal to the regular cash
dividends paid to holders of Stock during the period that the
option is outstanding.

ARTICLE VII

Performance Awards

     Subject to compliance with applicable provisions of law, the
Committee or the President of the Corporation or of the Bank
acting under delegated authority pursuant to Article IV hereof,
may grant, either alone or in addition to other awards granted
under the Plan, cash awards based on a Participant's job
performance ("Performance Awards") to such Participants as the
Committee or the President of the Corporation or of the Bank (as
to Employees other than the President), acting under delegated
authority pursuant to Article IV hereof, authorizes and under
such terms as the Committee or the President of the Corporation
or of the Bank, as the case may be, establishes. Performance
Awards may be paid in cash or any other form of property as the
Committee (or its delegatee) shall determine. Performance Awards
shall entitle the Participant to receive an award if the measures
of performance or other criteria established by the Committee or
the President of the Corporation or the Bank, acting under
delegated authority, are met. The measures of performance or
other criteria shall be established by the Committee or by the
President of the Corporation or of the Bank, acting pursuant to
delegated authority. The Committee or the President of the
Corporation or of the Bank, acting pursuant to delegated
authority, shall determine the times at which Performance Awards
are to be made and all conditions of such awards. Performance
Awards shall be subject to any applicable federal, state or local
withholding tax requirements.

ARTICLE VIII

Withholding

     In order to enable the Corporation to meet any applicable
federal, state or local withholding tax requirements arising as a
result of the exercise of a stock option, a Participant shall pay
to the Corporation the amount of tax to be withheld. In the
alternative, the Participant may elect to satisfy such obligation
(i) by having the Corporation withhold shares that otherwise
would be delivered to the Participant pursuant to the exercise of
the Option for which the tax is being withheld, (ii) by
delivering to the Corporation other shares of Stock owned by the
Participant prior to exercising the option or (iii) by making a
payment to the Corporation consisting of a combination of cash
and such shares of Stock. Such election shall be subject to the
following:  (a) the election shall be made in such manner as may
be prescribed by the Committee; (b) the election shall be made
prior to the date to be used to determine the tax to be withheld;
and (c) if the Participant is a person subject to Section 16 of
the Exchange Act, the election shall be irrevocable and shall be
made within six months after the grant of the option, except that
this six-month limitation shall not apply in the event the
Participant delivers to the Corporation previously owned shares
of Stock, and shall be made either at least six months prior to
the date to be used to determine the tax to be withheld or during
a ten-day period beginning on the third business day following
the date of release of the quarterly or annual consolidated
balance sheets and statements of operations and ending on the
12th business day following such date.

ARTICLE IX

General Provisions

     9.1  Any assignment or transfer of any awards without the
written consent of the Corporation shall be null and void.

     9.2  Nothing contained herein shall require the Corporation
or the Bank to segregate any monies from its general funds, or to
create any trusts or to make any special deposits for any
immediate or deferred amounts payable to a Participant for any
year.

     9.3  Participation in this Plan shall not affect the
Corporation's right to discharge a Participant or constitute an
agreement of employment between a Participant and the Corporation
or the Bank, as the case may be.

ARTICLE X

Amendment, Suspension or Termination of the Plan

     10.1 General Rule.  The Board of Directors may suspend,
terminate or amend the Plan, including but not limited to such
amendments as may be necessary or desirable resulting from
changes in the federal income tax laws and other applicable laws,
but may not, without the approval by the holders of a majority of
all outstanding shares entitled to vote on the subject at a
meeting of the stockholders of the Corporation, (i) increase the
total number of shares of Stock that may be optioned under the
Plan or (ii) amend any provision of the Plan which, with respect
to officers (as defined in Rule 16a-1(f) of the Exchange Act) of
the Corporation or of the Bank, materially modifies the
eligibility requirements, materially increases the benefits or
materially increases the number of shares issuable. No
suspension, termination or amendment of the Plan shall affect the
rights of Participants under options granted prior to any such
event.

     10.2 Compliance with Rule 16b-3.  With respect to persons
subject to Section 16 of the Exchange Act, transactions under the
Plan are intended to comply with the requirements of Rule 16b-3
under the Exchange Act, as applicable during the term of the
Plan. To the extent that any provision of the Plan or action by
the Committee or its delegees fail to so comply, it shall be
deemed null and void, to the extent permitted by law. Should the
requirements of Rule 16b-3 change, the Board of Directors may
amend this Plan to comply with the requirements of that rule or
its successor provision or provisions.

ARTICLE XI

Effective Date and Duration of the Plan

     This Plan shall be effective on the date of the approval of
the Plan by the holders of a majority of the shares of Stock;
provided, however, that the adoption of the Plan is subject to
such stockholder approval within twelve (12) months before or
after the date of adoption of the Plan by the Board of Directors.
The Plan shall be null and void and of no effect if the foregoing
condition is not fulfilled, and in such event each Stock Option
Award hereunder shall, notwithstanding any of the preceding
provisions of the Plan, be null and void and of no effect.

EXHIBIT A

STOCK OPTION AGREEMENT

     STOCK OPTION AGREEMENT (the "Agreement"), dated as of
__________, 199__, by and between __________ (the "Optionee") and
CBC Bancorp, Inc. ("CBC"), a Connecticut corporation and parent
company of the Connecticut Bank of Commerce (the "Bank").
     WHEREAS, the Optionee is regarded as a key employee of CBC
and the Bank, and the respective Board of Directors of CBC and of
the Bank has each determined that it would be to the advantage
and in the interest of CBC and the Bank and the shareholders of
CBC to grant the option provided for herein to the Optionee as an
inducement to remain in the service of CBC and the Bank as an
incentive for increased effort during such service; and
     WHEREAS, CBC and the Optionee wish to set forth the terms
and conditions of the option granted to Optionee hereunder.
     NOW, THEREFORE, in consideration of the foregoing and the
mutual covenants and agreements set forth herein, the parties
hereto hereby agree as follows:
     1.   Grant of Option.  On the terms and conditions contained
in this Agreement, CBC hereby grants to Optionee an option (the
"Option") to purchase __________ shares of CBC common stock, par
value $0.01 per share (the "Common Stock") at a purchase price of
$_____ per share (the "Option Price") representing the Market
Price (as hereinafter defined) of a share of Common Stock on the
trading day immediately preceding the date of grant. If the
Optionee to whom an Option is granted owns, at the time of the
grant, more than ten percent (10%) of the combined voting power
of CBC, the Option Price shall not be less than one hundred ten
percent (110%) of the Market Price described in the preceding
sentence. For purposes of this Agreement, "Market Price" shall
mean the closing sale price of a share of CBC  Common Stock as
reported on the NASDAQ Small-Cap Market on the particular day in
question, or, if no trading occurred on that day, then, on the
last trading day immediately prior to such day. Any shares of
Common Stock issued upon exercise of all or part of the Option
are referred to herein as the "Option Shares".  The number of
shares of Common Stock that may be received upon exercise of the
Option is subject to further adjustment from time to time as
provided for herein.
     2.   Terms of Option.  The Option shall not be transferable
by the Optionee other than by will or the laws of descent and
distribution, and, during the Optionee's lifetime, shall be
exercisable only by the Optionee. In addition, the Option shall
be of ten years' duration, except that an Option granted to an
Optionee who, at the time of the grant, owns Common Stock
representing more than ten percent (10%) of the combined voting
power of CBC shall by its terms be of no more than five years'
duration. The Option shall be exercisable only after the earliest
of:  (i) __________, 199__ (a date no more than one year
following the date of grant of the Option), (ii) the Optionee's
death or Disability (as hereinafter defined); or (iii) a Change
in Control of CBC (as hereinafter defined). For purposes of this
Agreement the term "Disability" shall mean an Optionee's
inability to engage in any substantial gainful activity because
of any medically determinable physical or mental impairment which
can be expected to result in death or which has lasted, or can be
expected to last, for a continuous period of six (6) months of
longer. For purposes of this Agreement, a "Change in Control of
CBC" shall be deemed to have occurred in the event that any
"person" or "group", within the meaning of Section 13(d) and
14(d)(2) of the Securities Exchange Act of 1934, as amended (the
"Exchange Act"), acquires, directly or indirectly, beneficial
ownership of 51 percent or more of the then outstanding voting
securities of CBC and such person on the effective date of CBC's
Long-Term Incentive Plan (the "Plan") did not own or control 51
percent or more of the voting securities of CBC.
     3.   Exercise and Termination of the Option.  (a) The Option
is only exercisable by the Optionee while the Optionee is in
active employment with CBC or the Bank, except (i) in the case of
the Optionee's death or Disability, at any time during the thirty-
six month period following the Optionee's death or Disability;
(ii) during a six-month period commencing on the date of the
Optionee's termination of employment by CBC or the Bank other
than for cause; (iii) during the three-year period commencing on
the date of the Optionee's termination of employment, by the
Optionee or CBC or Bank, as the case may be, after a Change in
Control of CBC, unless such termination of employment is for
cause; or (iv) if the members of CBC's Compensation Committee who
are outside directors or, if no such Committee has been
established, the Committee of two or more members of CBC's Board
of Directors who are outside directors appointed by the Board of
Directors to administer the Plan (the "Committee"), decide that
it is in the best interest of CBC or the Bank to permit
individual exceptions. The Option may not be exercised pursuant
to this Section 3 after the expiration date of the Option.  (b)
The Option may be exercised by the Optionee with respect to part
or all of the Option Shares subject to the Option by giving
written notice to CBC of the exercise of the Option. The Option
Price for the shares of Common Stock for which the Option is
exercised shall be paid on or within ten (10) business days after
the date of exercise in cash, by certified check or money order,
in whole shares of Common Stock owned by the Optionee prior to
exercising the Option, or in a combination of cash and such
shares of Common Stock or on such terms and conditions as the
Committee determines. The value of any share of Stock delivered
in payment of the option price shall be its Market Price on the
date the option is exercised.  (c) In order to enable CBC to meet
any applicable federal, state or local withholding tax
requirements arising as a result of the exercise of the Option,
the Optionee shall pay to CBC the amount of tax to be withheld.
In the alternative, the Optionee may elect to satisfy such
obligation (i) by having CBC withhold shares of Common Stock that
otherwise would be delivered to the Optionee pursuant to the
exercise of the Option for which the tax is being withheld, (ii)
by delivering to CBC other shares of Common Stock owned by the
Optionee prior to exercising the Option or (iii) by making a
payment to CBC consisting of a combination of cash and such
shares of Common Stock. Such election shall be subject to the
following:  (a) the election shall be made in such manner as may
be prescribed by the Committee; (b) the election shall be made
prior to the date to be used to determine the tax to be withheld;
and (c) if the Optionee is a person subject to Section 16 of the
Exchange Act, the election shall be irrevocable and shall be made
within six months after the grant of the Option, except that this
six-month limitation shall not apply in the event the Optionee
delivers to CBC previously owned shares of Common Stock, and
shall be made either at least six months prior to the date to be
used to determine the tax to be withheld or during a ten-day
period beginning on the third business day following the date of
release of the quarterly or annual consolidated balance sheets
and statements of operations and ending on the 12th business day
following such date.
     4.   Adjustment Upon Changes in Capitalization.  In the
event of any change in the capital structure of CBC by reason of
any stock split, stock dividend, recapitalization, merger,
consolidation, combination or exchange of shares or other similar
corporate change (including the exercise of warrants and the
conversion of any equity or debt securities of CBC convertible
into shares of Common Stock) or in the event of any special
distribution to stockholders, the number of Option Shares and the
Option Price per share applicable to the Option granted
hereunder, shall be proportionately adjusted for any increase or
decrease in the number of issued shares of Common Stock;
provided, however, that any fractional shares resulting from any
such adjustment shall be eliminated.
     5.   Specific Performance.  The parties hereto acknowledge
that damages would constitute an inadequate remedy for a breach
of this Agreement and that the obligations of the parties hereto
shall be specifically enforceable.
     6.   Assignability.  This Option is not assignable or
transferable by the Optionee otherwise than by will or the laws
of descent and distribution and is exercisable during Optionee's
lifetime only by the Optionee.
     7.   Validity.  The invalidity or unenforceability of any
provision of this Agreement shall not effect the validity or
enforceability of any other provision of this Agreement, which
shall remain in full force and effect.
     8.   Governing Law.  This Agreement shall be governed by and
construed in accordance with the laws of the State of
Connecticut, regardless of the laws that might otherwise govern
under applicable principles of conflicts of laws thereof.
     9.   Counterparts.  This Agreement may be executed in
counterparts, each of which shall be deemed to be an original,
but all of which shall constitute one and the same agreement.

     IN WITNESS WHEREOF, CBC has caused this Agreement to be duly
executed by its duly authorized officer, and the Optionee has
hereunto set his hand, all as of the day and year first above
written.

			      OPTIONEE


			      BY:___________________________

			      CBC BANCORP, INC.


			      BY:___________________________
  

EXHIBIT 10(l)
EXCHANGE AGREEMENT
By and Between
CBC BANCORP, INC.
and
RANDOLPH W. LENZ
Dated and Effective as of December 31, 1994

EXCHANGE AGREEMENT

     EXCHANGE AGREEMENT (the "Exchange Agreement"), dated and
effective as of December 31, 1994, by and between CBC Bancorp,
Inc. ("Bancorp"), and Randolph W. Lenz (the "Investor").

RECITALS

     WHEREAS, Bancorp desires to issue to the Investor 337 shares
of Bancorp's newly-issued Series III nonvoting cumulative
convertible preferred stock, stated value and liquidation
preference of $10,000 per share with such terms and conditions
described on Schedule A hereto (the "New Preferred Stock") and a
Senior Note in the principal amount of the accrued and unpaid
interest on the Senior Notes and $8,000 of principal (the "New
Senior Note") in exchange for Bancorp's Short-Term Senior Notes,
in the principal amount of $3,370,000, held by the Investor (the
"Senior Notes"), and the Investor desires to effect the Exchange
of the Senior Notes for the shares of New Preferred Stock and the
New Senior Note (the "Exchange"); and

     WHEREAS, the parties hereto wish to set forth the terms and
conditions of the Exchange.

AGREEMENT

     NOW, THEREFORE, in order to implement the foregoing and in
consideration of the mutual representations, warranties,
covenants and agreements contained herein and for other good and
valuable consideration, the receipt and sufficiency of which are
hereby acknowledged, the parties hereto agree as follows:

ARTICLE I

EXCHANGE OF
NEW PREFERRED STOCK AND NEW SENIOR NOTE
FOR SENIOR NOTES

     Section 1.1    The Exchange..  Upon the terms of this
Exchange Agreement, the Investor hereby agrees to exchange,
effective December 31, 1994 (the "Effective Date"), the Senior
Notes in the principal amount of $3,370,000 for 337 shares of
Bancorp New Preferred Stock and a New Senior Note with the same
terms and conditions as the Senior Notes and in the aggregate
principal amount equal to the accrued and unpaid interest on the
Senior Notes from the date of issuance until the Effective Date
of the Exchange plus $8,000 of principal of the Senior Notes.
Bancorp agrees to issue to the Investor the 337 shares of New
Preferred Stock and the New Senior Note in exchange for the
Senior Notes held by the Investor in the principal amount of
$3,370,000 effective as of the Effective Date. The material terms
and conditions of the shares of New Preferred Stock to be
acquired by the Investor hereunder are described in Schedule A
hereto.

     Section 1.2    Issuance of New Preferred Stock and New
Senior Note; Deliveries.  (a) As soon as practicable after the
Effective Date, Bancorp will deliver to the Investor, against
delivery of the original Senior Notes, (i) a duly authorized and
issued certificate or certificates (the "New Preferred Stock
Certificate") representing 337 shares of New Preferred Stock,
which shares will be fully paid and nonassessable and free and
clear of all liens, and (ii) a New Senior Note in the principal
amount equal to the sum of the accrued and unpaid interest on the
Senior Notes from the date of issuance up to and including the
Effective Date of the Exchange and $8,000 of principal amount of
the Senior Notes.  (b) The Investor will deliver to Bancorp,
against delivery of the New Preferred Stock Certificate and the
New Senior Note, the Senior Notes.

ARTICLE II

REPRESENTATIONS AND WARRANTIES
OF BANCORP

     Bancorp hereby represents and warrants to the Investor as
follows:

     Section 2.1.   Execution, Delivery and Performance.  Bancorp
has full right, power and authority to execute and deliver this
Exchange Agreement and to perform its obligations hereunder. This
Exchange Agreement has been duly authorized, executed and
delivered by or on behalf of Bancorp and is valid, binding and
enforceable against Bancorp in accordance with its terms.

     Section 2.2.   Registration of New Preferred Stock and New
Senior Note.   Bancorp agrees to register the shares of New
Preferred Stock and the New Senior Note in a separate
registration statement, or, at Bancorp's option, to include the
shares of New Preferred Stock and the New Senior Note in the
pending registration statement which has been filed with the
Securities and Exchange Commission under the Securities Act of
1933, as amended ("Securities Act"). Bancorp will bear the costs
of registration of the New Preferred Stock and the New Senior
Note and the Investor will bear the costs of brokerage
commissions, discounts, fees and expenses of its counsel and
other selling expenses associated with the registration.

ARTICLE III

REPRESENTATIONS AND WARRANTIES
OF THE INVESTOR

     Investor hereby represents and warrants to Bancorp as
follows:

     Section 3.1.   Execution, Delivery and Performance.
Investor has full right, power and authority to execute and
deliver this Exchange Agreement and to perform his obligations
hereunder. This Exchange Agreement has been duly authorized,
executed and delivered by or on behalf of the Investor and is
valid, binding and enforceable against Investor in accordance
with its terms.


ARTICLE IV

TERMINATION

     Section 4.1.   Termination of the Agreement.  This Exchange
Agreement may be terminated only by mutual written consent of
Bancorp and the Investor.

ARTICLE V

MISCELLANEOUS

     Section 5.1.  Any notice, request, demand or other
communication permitted or required to be given hereunder shall
be in writing, shall be signed by the party giving it, shall be
sent to the addressee at the address set forth hereinbelow (or at
such address as shall be designated hereunder by notice to the
other parties and persons receiving copies) and shall be deemed
conclusively to have been given:  (i) upon confirmation of
transmission, when sent by telex, telegram or facsimile; (ii) on
the day following the day on which it is sent by United States
Express Mail, postage prepaid and return receipt requested or by
any other reputable overnight courier service; (iii) on the fifth
day following the day sent by certified or registered United
States mail, postage prepaid and return receipt requested; or
(iv) when received by the addressee, if sent otherwise.

	  (a)  If to Bancorp:

	       Charles Pignatelli
	       President
	       CBC Bancorp, Inc.
	       128 Amity Road
	       Woodbridge, Connecticut 06525

	  (b)  If to the Investor:

	       Randolph W. Lenz
	       c/o Terex Corporation
	       500 Post Road East, Suite 320
	       Westport, Connecticut 06880

     Section 5.2.  Further Assurances.  Each party hereto agrees
that, upon the request of the other parties, it will do such
further acts and things and execute, acknowledge, deliver and
record such other agreements, instruments and statements as from
time to time may be reasonably necessary or desirable to
evidence, confirm or carry out the intent and purpose of this
Exchange Agreement.

     Section 5.3.  Section and Other Headings.  The section and
other headings contained in this Exchange Agreement are for
reference purposes only and shall not affect the meaning or
interpretation of this Exchange Agreement.

     Section 5.4.  Governing Law.  This Exchange Agreement shall
be governed by and construed in accordance with the laws of the
State of Connecticut.

     Section 5.5.  Severability.  In the event that any term or
provision of this Exchange  Agreement shall be finally determined
to be superseded, invalid, illegal or otherwise unenforceable
pursuant to applicable law by a governmental authority having
jurisdiction and venue, that determination shall not impair or
otherwise affect the validity, legality or enforceability (a) by
or before that authority of the remaining terms and provisions of
this Exchange Agreement, which shall be enforced as if the
unenforceable term or provision were deleted, or (b) by or before
any other authority of any of the terms and provisions of this
Exchange Agreement, unless to do so would deprive a party of a
substantial benefit under this Exchange Agreement.

     Section 5.6.  Counterparts.  This Exchange Agreement may be
executed in counterparts, each of which may be executed by one or
more of the parties hereto, but all of which, when taken
together, shall constitute but one agreement binding upon all of
the parties hereto.

     Section 5.7   Successors and Assigns; Assignments. Whenever
in this Exchange  Agreement reference is made to any party, such
reference shall be deemed to include the successors, assigns,
heirs and legal representatives of such party.

     Section 5.8.  No Third Party Rights.  Except as otherwise
provide in Section 5.7 above, the terms and provisions of this
Exchange Agreement are for the exclusive benefit of the parties
hereto, and no other person, including creditors of any party
hereto, shall have any right or claim against any party by reason
of those terms and provisions or be entitled to enforce any of
those terms and provisions against any party.

     Section 5.9.  No Waiver by Actions, Etc.  Any waiver of, and
consent to any departure from, any term or provision of this
Exchange Agreement shall be in writing and signed by each party
adversely affected thereby.  Any waiver or consent respecting any
term or provision of this Exchange Agreement shall be effective
only in the specific instance and for the specific purpose for
which given and shall not be deemed, regardless of frequency
given, to be a further or continuing waiver or consent.  The
failure or delay of a party at any time or times to require
performance of, or to exercise or enforce any of its rights,
powers, privileges, remedies and interests with respect to, any
term or provision of this Exchange Agreement in no manner (except
as otherwise expressly provided herein) shall affect that party's
rights at a later time to enforce any such provision.  No notice
to or demand on a party in any event shall entitle such party to
any other or further notice or demand in the same, similar or
other circumstances.  All rights, powers, privileges, remedies
and interests of a party under this Exchange Agreement are
cumulative and not alternatives, and they are in addition to and
shall not limit (except as otherwise expressly provided herein)
any other right, power, or privilege granted herein or pursuant
to applicable law.

     Section 5.10.  Modification, Amendment, Etc.  Any
modification or amendment of this Exchange Agreement, except as
otherwise expressly provided herein or as otherwise required by
applicable law, shall be in writing and signed or consented to in
writing by each of the parties hereto.

     Section 5.11   Survival of Representations and Warranties.
All of the covenants, agreements, representations and warranties
made herein shall survive the execution and delivery of this
Exchange Agreement and the delivery of the New Preferred Stock
Certificates and the New Senior Note in exchange for the Senior
Notes and shall continue in full force and effect.

     Section 5.12.  Entire Agreement.  This Exchange Agreement
contains the entire agreement of the parties and supersedes all
other representations, agreements and understandings, oral or
otherwise, between the parties with respect to the matters
contained herein.

     IN WITNESS WHEREOF,  the parties hereto have executed and
delivered this Exchange Agreement as of the date first written
above.

			      CBC BANCORP, INC.


			      By:  /s/ CHARLES PIGNATELLI
			      Charles Pignatelli
			      President

			      RANDOLPH W. LENZ


			      By:  /S/ RANDOLPH W. LENZ
			      Randolph W. Lenz

SCHEDULE A

DESCRIPTION OF TERMS OF
CBC BANCORP, INC.'S
SERIES III PREFERRED STOCK

     Also of such 100,000 authorized shares of Preferred Stock,
no par value, there shall be designated an additional 1,000
shares thereof and named "Series III", having a stated value of
Ten Thousand Dollars ($10,000) each, the terms, limitations and
relative rights and preferences of which shall be as follows and
as otherwise set forth in this Certificate of Incorporation:

     (1)  Dividends:  The holders of the Series III Preferred
Stock shall be entitled to receive cumulative quarterly dividends
at the annual rate of the Wall Street Journal Prime Rate or
substitute rate plus five percentage points. Dividends shall be
of equal priority with dividends payable on Series I and Series
II Preferred Stock and shall be prior in right to dividends
payable to holders of the Common Stock. At the option of the
holder of the Series III Preferred Stock, the Corporation shall
pay accrued and unpaid dividends in shares of Corporation Common
or Preferred Stock with a market value at the time of payment
equal to the dividend being paid.

     (2)  Voting Rights:  The holders of the Series III Preferred
Stock shall not have any voting rights.

     (3)  Conversion and Exchange Rights:  The holders of the
Series III Preferred Stock shall have the right, exercisable at
any time following issuance but subject to any required
regulatory approvals, if any, to convert or exchange shares of
Series III Preferred Stock into shares of Common Stock, Preferred
Stock or any other capital instrument of the Company or, at the
option of the holders, into a combination of such shares and
shares of Common Stock, Preferred Stock or other capital
instrument of the Corporation's subsidiary (the "Subsidiary"),
with a market value equal to the stated value, plus accrued and
unpaid dividends to the date of conversion or exchange; provided,
however, that in no event shall the holders be entitled to
receive, in any conversion or exchange, more than 179,096 shares
of the Subsidiary's Common Stock. The market value of the
Corporation's Common Stock is determined based on the seven
trading day average of the closing sale price (or, if no sales,
the closing bid price) of the Corporation Common Stock
immediately preceding the conversion or exchange date and the
market value of the Subsidiary's Common Stock shall be the par
value thereof.

     (4)  Redemption Rights:  The holders of the Series III
Preferred Stock shall not have the right to redeem the stock
unless expressly authorized by the Board of Directors of the
Corporation. The Corporation shall have the right to redeem the
Series III Preferred Stock at any time following issuance at the
price paid for such stock, without interest except for payment of
accumulated dividends, subject to receipt of approval from state
or federal banking regulatory agencies as may be required by law.

     (5)  Sinking Fund:  No sinking fund shall be established for
the Series III Preferred Stock.

     (6)  Liquidation Preference:  The Series III Preferred Stock
shall have a liquidation preference of $10,000 per share, the
payment of which shall be of equal priority with the payment of
any liquidation preferences of the Series I and II Preferred
Stock and shall be prior in right to any payments to holders of
the Common Stock upon liquidation.


EXHIBIT 10(m)

January 18, 1995

Mr. Charles Pignatelli
President and Chief Executive Officer
CBC Bancorp, Inc.
128 Amity Road
Woodbridge, Connecticut 06525

Dear Mr. Pignatelli:

     This letter agreement shall confirm our mutual understanding
and agreement pertaining to the Option Agreement (the "Option
Agreement"), dated as of June 23, 1994, by and between CBC
Bancorp, Inc. ("Bancorp") and EQ Corporation ("EQ").
Specifically, the parties to this letter agreement hereby agree
as follows:

     1.   For value received, the receipt and sufficiency of
which is hereby acknowledged, EQ hereby agrees to the
cancellation of the Option Agreement. EQ also agrees to
relinquish any and all options or rights heretofore granted, or
to be granted in the future, under the Option Agreement.

     2.   As of the date of this letter agreement, the Option
Agreement will be deemed void,  canceled and of no further legal
effect or import.

     3.   This letter agreement shall be governed by the laws of
the State of Connecticut. This letter may be executed in
counterparts each of which shall constitute one and the same
agreement.

     If the foregoing accurately reflects our agreement with
respect to the matters set forth above, please return one
executed copy of this letter agreement to me for my records.

			      Very truly yours,

			      EQ CORPORATION

			      By:  /s/ Richard Parkes

			      Its:    President

AGREED TO AND ACCEPTED BY

CBC BANCORP, INC.

By:  /s/ Charles Pignatelli

Its:     President


EXHIBIT 11

<TABLE>
CALCULATION OF EARNINGS PER SHARE DATA<F1>
<CAPTION>
($ in thousands, except per share data)

Fiscal year ended December 31,          1994            1993            1992
<S>                                     <C>             <C>             <C>
Net income (loss)                       (3,889)         (6,422)         (4,844)  
Preferred stock dividends                 (469)            (70)            (70)
Total                                   (4,358)         (6,492)         (4,914)

Average shares outstanding              2,012,514       1,567,209       658,985
Earnings per share (Primary)            (2.17)          (4.14)          (7.46)
<FN>
<F1> The per share data and the outstanding shares of Common Stock have
     been adjusted to reflect the one-for-five reverse stock split, which
     was effective July 25, 1994.
</FN>
</TABLE>



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549

FORM 10-Q

(Mark One)

  [X]      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
		  SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 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  0-15600 

	CBC BANCORP, INC.
	(Exact name of registrant as specified in its charter)
       
	CONNECTICUT                              06-1179862      
	(State or other jurisdiction of          (I.R.S. Employer
	incorporation or organization)           Identification No.)


	128 Amity Road, Woodbridge, CT           06525   
	(Address or principal executive offices) (Zip Code)


	(203) 389-2800  
	(Registrant's telephone number, including area code)


	NONE    
	(Former name, former address and former fiscal year
	if changed from last report)

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act
of 1934 during the preceding 12 months (or for such shorter period that
the registrant was required to file such reports), and (2) has been subject
to such filing requirements for the past 90 days.

	Yes  [X]  No  [ ]  

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

Indicate by check mark whether the registrant has filed all documents and
reports required to be filed by Sections 12, 13, or 15 (d) of the
Securities Exchange Act of 1934 subsequent to the distribution of
securities under a plan confirmed by a court.

	Yes  [ ]  No  [ ]    

APPLICABLE ONLY TO CORPORATE ISSUERS:

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

	As of March 31, 1995, there were 2,012,514 shares of CBC Bancorp,
	Inc. Common Stock, par value $.01 per share, outstanding.


CBC BANCORP, INC.

PART I. FINANCIAL INFORMATION

															PAGE

Item 1. Financial Statements


Unaudited Consolidated Balance Sheets                           1
March 31, 1995 and December 31, 1994

Unaudited Consolidated Statements of Operations                 2
Three Months Ended March 31, 1995 and March 31, 1994

Unaudited Consolidated Statements of Changes in Shareholders'   3
Equity -- Three Months Ended March 31, 1995 and March 31, 1994

Unaudited Consolidated Statements of Cash Flows                 4
Three Months Ended March 31, 1995 and March 31, 1994

Notes to Consolidated Financial Statements                      5

Item 2. Management's Discussion and Analysis of                 6
	Financial Condition and Results of Operations

PART II.        OTHER INFORMATION                               

Item 6. Exhibits and Reports on Form 8-K                        13

SIGNATURES                                                      14

CBC BANCORP, INC. AND SUBSIDIARY
<TABLE>
CONSOLIDATED BALANCE SHEETS <F1>
(Dollars in 000's) (UNAUDITED)
<CAPTION>
ASSETS                                  March 31,       December 31,
					1995            1994
<S>                                     <C>             <C>
LOANS <F2>:                             56,871          59,070

INVESTMENT SECURITIES:
Held to Maturity                             0           6,909
Held for Sale                            6,833           7,280
FEDERAL FUNDS SOLD                       3,190           5,700
TOTAL EARNING ASSETS                    66,894          78,959
CASH AND DUE FROM BANKS                  3,277           3,130
ACCRUED INTEREST RECEIVABLE                750             858
PROPERTY AND EQUIPMENT - NET               867             973
OTHER ASSETS HELD FOR LEASE              8,934           3,894
PREPAID AND OTHER ASSETS                   764             595
OTHER REAL ESTATE OWNED                  4,250           4,313
TOTAL ASSETS                            85,736          92,722

LIABILITIES AND SHAREHOLDERS' EQUITY:
DEPOSITS:
Demand                                   8,267           9,248
Savings and NOW                         12,880          14,979
Money market                             4,161           5,090
Time deposits under $100                50,164          52,584
Time deposits of $100 or more            5,762           5,573
TOTAL DEPOSITS                          81,234          87,474
ACCRUED INTEREST PAYABLE                   466             941
DIVIDENDS PAYABLE                          813             649
OTHER LIABILITIES                          519             743
SENIOR NOTES                               148             148
CAPITAL NOTES                              220             220
MANDATORY CONVERTIBLE CAPITAL NOTES      1,090           1,090
TOTAL LIABILITIES                       84,490          91,265

COMMITMENTS AND CONTINGENT
  LIABILITIES:
SHAREHOLDERS' EQUITY:
Preferred Stock                          9,960           9,830
Common Stock                                20              20
Additional paid-in capital              10,739          11,032
Unrealized gain (loss) on marketable      (128)           (218)
  equity securities
Accumulated deficit                    (19,345)        (19,207)
TOTAL SHAREHOLDERS' EQUITY               1,246           1,457
TOTAL LIABILITIES AND SHAREHOLDERS'     85,736          92,722
  EQUITY

<FN>
<F1> The accompanying notes are an integral part of these consolidated
     financial statements.
<F2> Net of allowance for loan losses:  1995, $2,347; 1994, $2,637
</FN>
</TABLE>

<TABLE>
CBC BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF OPERATIONS <F1>
(Dollars in 000's except per share data) (UNAUDITED)
<CAPTION>
Three Months Ended March 31,                    1995            1994
<S>                                             <C>             <C>
INTEREST INCOME:
Interest and fees on loans                      1,284           1,951
Interest and dividends on investments:
U.S. Treasury securities                          172              98
U.S. Government agency securities                   0              33
Other securities                                   26              18
Interest on federal funds sold                     57              50
TOTAL INTEREST INCOME                           1,539           2,150

INTEREST EXPENSE:
Interest on deposits:
Savings and time deposits under $100              659             862
Time deposits of $100 or more                      59              44
Total Interest on Deposits                        718             906
Interest on borrowed money:
Long-term borrowings                               42              18
Treasury demand note accounts                       0               3
Other                                               8               5
Total Interest on borrowed money                   50              26
TOTAL INTEREST EXPENSE                            768             932

NET INTEREST INCOME                               771           1,218

Provision for loan losses                          75              74
NET INTEREST INCOME (LOSS) AFTER PROVISION        696           1,144
  FOR LOAN LOSSES
OTHER OPERATING INCOME:
Service fees on deposits                          135             155
Processing and transfer fees                       10              16
Net gain (loss) on sale of securities              (1)             38
Gain on sale of lease                               0             227
Lease asset income                                117               0
Gain on sale of loans                              17              49
Other                                              47              78
TOTAL OTHER OPERATING INCOME                      325             563

OTHER OPERATING EXPENSES:
Salaries and employee benefits                    571              599
Occupancy                                          88              120
Supplies and communications                        41               48
Professional services                             161              353
Furniture and equipment maintenance                20               19
Depreciation and amortization                      53               57
FDIC insurance                                     68               91
Other insurance                                    22               23
Other real estate owned                            75              229
Other                                              60                6
TOTAL OTHER OPERATING EXPENSES                  1,159            1,545

INCOME (LOSS) BEFORE INCOME TAX AND             (138)              162
  EXTRAORDINARY ITEM
Income tax                                         0                 0
INCOME BEFORE EXTRAORDINARY ITEM                (138)              162
Extraordinary item - Tax benefit from net          0                 0
  operating loss carryforward
NET INCOME (LOSS)                               (138)              162
Income (loss) per common share before           (.21)              .07
  extraordinary item
Extraordinary item                                 0                 0
Net income per common share (Primary)           (.21)              .07
<CAPTION>
WEIGHTED AVERAGE COMMON SHARES (PRIMARY)
<S>                                             <C>             <C>
Weighted Average Common Shares (Primary)        2,012,514       2,012,514

<FN>
<F1> The accompanying notes are an integral part of these consolidated
     financial statements.
</FN>
</TABLE>

<TABLE>
CBC BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY <F1>
($ and shares in 000's) (UNAUDITED)
<CAPTION>
FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1994
										      Unrealized
										      Loss on      Retained
					Common Stock                     Additional   Marketable   Earnings
					Number of            Preferred   Paid-in      Equity       (Accum.
					Shares      Amount   Stock       Capital      Securities   Deficit)   Total
<S>                                     <C>         <C>      <C>         <C>          <C>          <C>        <C>
BALANCE, DECEMBER 31, 1994              2,013       20       9,830       11,032       (218)        (19,207)   1,457
Preferred dividends accrued Series 1                                     (49)                                 (49)
Preferred dividends accrued Series 2                                     (116)                                (116)
Preferred dividends accrued Series 3                                     (128)                                (128)
Change in unrealized loss on                                                          90                      90
  marketable equity securities
Issuance of Preferred Stock                                  130                                              130
Net income (loss)                                                                                  (138)      (138)

BALANCE, MARCH 31, 1995                 2,013      20        9,960       10,739       (128)        (19,345)   1,246

BALANCE, DECEMBER 31, 1993              10,061     100       1,000       11,421       170          (15,318)   (2,627)
Preferred dividends accrued                                              (18)                                 (18)
Change in unrealized loss on marketable                                               (214)                   (214)
  equity securities
Issuance of Preferred Stock                                  5,000                                            5,000
Net income                                                                                         162        162

BALANCE, MARCH 31, 1994                 10,061     100       6,000       11,403       (44)         (15,156)   2,303

<FN>
<F1> The accompanying notes are an integral part of these consolidated
     financial statements.
</FN>


</TABLE>
<TABLE>
CBC BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
($ IN 000's) (UNAUDITED)
<CAPTION>
Three Months Ended March 31,                     1995          1994
<S>                                              <C>           <C>
OPERATING ACTIVITIES:
Net Income (Loss)                                (138)         162
Adjustments to reconcile net income (loss) to
  net cash provided by operating activities:
Provision for losses on loans                    75            74
Provision for depreciation and amortization      53            57
Increase (decrease) in deferred loan fees        (9)           (112)
and costs - net
Amortization of loan purchase premiums           0             156
Amortization (accretion) of net investment       15            55
  security premiums (discounts)
Loss (gain) on sale of securities                (1)           (38)
Loss on disposition of leasehold                 0             12
Loss (gain) on sale and provision for            9             144
  write-downs of other real estate owned
Decrease in accrued interest receivables         108           47
Decrease (increase) in prepaid and other         (131)         (342)
  assets
Decrease (increase) in deferred charges          0             0
Decrease (increase) in accrued interest          (475)         (285)
  payable
Increase (decrease) in deferred revenue          16            (68)
Increase (decrease) in other liabilities         (142)         (216)
Net cash used by operating activities            (530)         (354)

INVESTING ACTIVITIES:
Net decrease in federal funds sold               2,510         8,225
Proceeds from sales and maturities of            8,418         3,995
  investment securities
Purchases of investment securities               (988)         0
Principal payments on mortgage-backed            0             491
  securities
Decrease (increase) in loans                     1,890         3,745
Proceeds from sales of OREO                      207           693
Purchases of property and equipment              (80)          (18)
Purchase of other assets held for lease          (5,759)       0
Proceeds from sales of other assets held         719           0
  for lease
Net cash provided by investing activities        6,917         17,131
FINANCING ACTIVITIES:
Net increase (decrease) in demand, savings       (4,008)       (11,649)
  and money market deposit accounts
Net decrease in time deposits                    (2,232)       (5,607)
Net decrease in treasury demand note account     0             (442)
Net cash used in financing activities            (6,240)       (17,698)
INCREASE (DECREASE) IN CASH AND CASH             147           (921)
  EQUIVALENTS
CASH AND DUE FROM BANKS AT BEGINNING OF YEAR     3,130         4,305
CASH AND DUE FROM BANKS AT END OF QUARTER        3,277         3,384
SUPPLEMENTAL DISCLOSURES OF CASH FLOW
  INFORMATION:
Cash paid during the quarter for:
Interest on deposits and borrowed money          1,193         1,208
Income taxes                                     0             0
NONCASH INVESTING AND FINANCING ACTIVITIES:
Transfers of loans to Other Real Estate Owned    243           0
Issuance of preferred stock in exchange for      0             5,000
  marketable securities
Preferred stock dividend declared and unpaid     164           18
Unrealized gain (loss) on valuation of           90            (44)
  instruments available for sale
Issuance of preferred stock dividend             130           0
</TABLE>

CBC BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements

NOTE A: BASIS OF PRESENTATION

The accompanying consolidated financial statements include the accounts of
CBC Bancorp, Inc. (the "Company") and its subsidiary, Connecticut Bank of
Commerce (the "Bank").  The consolidated financial statements have been
prepared in accordance with generally accepted accounting principles for
interim financial information and with the instructions to Form 10-Q and
Article 10 of Regulation S-X.  Accordingly, they do not include all of the
information and footnotes required by generally accepted accounting
principles for complete financial statements.  In preparing such financial
statements, management is required to make estimates and assumptions that
effect the reported amounts of assets and liabilities as of the date of the
consolidated balance sheets and the revenues and expenses for the period.
Actual results could differ significantly from those estimates.  In the
opinion of management, all adjustments (consisting of normal recurring
accruals) considered necessary for a fair presentation have been included.
Operating results are not necessarily indicative of the results that may be
expected for the year ending December 31, 1995.  For further information,
refer to the consolidated financial statements and footnotes thereto
included in the Company's Annual Report on Form 10-K for the year ended
December 31, 1994.

NOTE B: REGULATORY MATTERS

Under the terms of the July 1991 Cease and Desist Order (the "1991 Order"),
the Bank must obtain the prior approval of the Federal Deposit Insurance
Corporation ("FDIC") and the Connecticut Banking Commissioner (the "Banking
Commissioner") before paying any cash dividends to the Company.  The 1991
Order also requires the Bank to maintain a Tier 1 leverage ratio of 6
percent.  In connection with the September 1993 FDIC regulatory
examination of the Bank, the FDIC issued an additional order to cease and
desist in December 1993 (the "1993 Order").  Among other things, the 1993
Order required the Bank to correct certain policies, practices and alleged
violations of law.  The Bank and its Board of Directors believe that the
Bank has complied fully with each of the terms of the 1991 and 1993 Orders,
except for the 6 percent Tier 1 leverage ratio.

In connection with the 1994 FDIC regulatory examination of the Bank, the
Bank was required to submit a Revised Capital Restoration Plan (the
"Plan").  Under the terms of the Plan, the Bank's Tier 1 capital is
projected to be augmented in the amount of $1 million by June 30, 1995.
The additional $1 million of equity capital is to be raised in an equity
offering undertaken by the Company.  Upon completion of this equity
offering, the Bank's Total Capital to risk-weighted assets ratio is
projected to exceed 8%, thereby resulting in the Bank being deemed
"adequately capitalized" as defined in the FDIC Improvement Act.  In
addition, the Bank's Tier 1 Leverage Ratio is projected to be above 5%.
Thereafter, the Plan provides for the Bank's attainment of the 6% Tier 1
Leverage Ratio contained in the 1991 Order by December 31, 1996 through
retained earnings.  Notwithstanding the foregoing, the ability of the
Company and the Bank to complete the required equity offering or to
otherwise maintain and increase regulatory capital as projected in the
Revised Capital Plan is dependent upon, among other factors, the market
conditions for the Company's equity securities, the Bank's ongoing
profitability, the future levels of nonperforming assets and the local
and the regional economy in which the Bank and its customers operate.
The Plan was approved by the FDIC and the Banking Commissioner in
December 1994.

In an effort to restore and maintain the financial soundness of the
Company, a written agreement (the "Agreement") was entered into with the
Federal Reserve Bank of Boston (the "FRB") effective November 2, 1994.  The
Agreement requires the Company to seek written approval of the FRB prior to
declaring or paying dividends, increasing borrowings or incurring debt,
engaging in material transactions with the Bank or other affiliated parties,
or making cash disbursements in excess of agreed upon amounts.

NOTE C: PREFERRED STOCK DIVIDEND.

In accordance with the dividend payment provisions of the Series III
Preferred Stock offering, the Board of Directors voted to pay a stock
dividend in the amount of 13 shares of Preferred Series III Stock with a
stated value of $130,000 to the majority shareholder as satisfaction of
the same amount of dividends payable to him as of March 31, 1995.

Item 2.        MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
	       AND RESULTS OF OPERATIONS

FINANCIAL HIGHLIGHTS

<TABLE>
CBC BANCORP, INC. AND SUBSIDIARY
CONDENSED STATEMENTS OF INCOME
($ In thousands, except per share data)
<CAPTION>
Three Months Ended March 31,                     1995            1994
<S>                                              <C>             <C>
Net interest income                              771             1,218
Provision for loan losses                        75              74
Net interest income after provision for loan     696             1,144
  losses
Investment securities gains (losses)             (1)             38
Other non-interest income                        326             525
Other real estate owned expense                  75              229
Other non-interest expense                       1,084           1,316
NET INCOME (LOSS)                                (138)           162

Common Per share data <F1>
Book value
Net income                                       (.21)           .07
Cash dividends

Financial Ratios
Yield on interest-bearing assets                 8.29            8.67
Cost of funds                                    4.05            3.64
Interest rate spread                             4.24            5.03
Net interest margin                              4.15            4.91
Return on average assets(annualized)             0               .56
Return on average equity(annualized)             0               0
Average equity to average assets                 1.5             (2.11)

At end of quarter:
Loans to deposits                                70.00           81.18
Nonperforming loans to total loans               12.75           15.69
Nonperforming assets to total loans and OREO     19.32           23.62
Allowance for loan losses to nonperforming       31.04           35.14
  loans

Capital ratios of bank subsidiary:
Total risk-based                                 6.89            (1.32)
Tier 1 risk-based                                5.61            (1.32)
Tier 1 leverage                                  4.15            (0.97)

<CAPTION>
At end of period March 31,                       1995            1994
<S>                                              <C>             <C>
Total assets                                     85,736          110,041
Net loans                                        56,871          80,352
Allowance for loan losses                        (2,347)         (4,648)
Securities                                       6,833           13,484
Deposits                                         81,234          103,824
Stockholders' equity                             1,256           2,303
Outstanding shares <F1>                          2,012,514       2,012,514

<FN>
<F1> Per share financial data and number of shares outstanding have been
     adjusted to reflect the one for five stock split effective July 25,
     1994.
</FN>
</TABLE>

RESULTS OF OPERATIONS

The Company's net loss for the three months ending March 31, 1995 was
$138,000 or $.07 per share of common stock, a decrease of $300,000 from
the gain of $162,000 or $.08 per share of common stock for the prior year
period.  Net income for the first three months of 1994 was due primarily
to the gain of $227,000 on the sale of the Bank's leasehold interest in a
parcel of land adjacent to the Bank's main office for cash.

Total interest income for the three months ended March 31, 1995 decreased
$430,000 or 35% from the three month period ended March 31, 1994.  This was
due primarily to a 30% decrease in the average loans outstanding during the
three month period, combined with a slight decrease in average interest
rates charged for loans and a reallocation of the Bank's assets from
investment securities to financial lease transactions which generate other
non-interest income.

Total interest expense on deposits for the three months ended March 31,
1995 decreased $188,000 or 21% from the three month period ended March 31,
1994   This reflects a 26% decrease in interest bearing deposits combined
with an increase in average interest rates paid.

Non-interest income decreased $255,000 in the first three months of 1995
over the comparable period in 1994.  The decrease was largely attributable
to the gain of approximately $227,000 realized on the sale of the Bank's
leasehold interest.  Included in non-interest income for 1995 is $117,000
of income related to the financial leasing business which began in the
second quarter of 1994.  Non-interest income for the same period in 1994
includes $58,000 of income related to the military loan business, which
was sold in the fourth quarter of 1994.

Non-interest expense decreased $386,000 or 25% for the first three months
ended March 31, 1995 compared to the same period in 1994.  The reduction of
non-interest expense reflects management's efforts to significantly reduce
professional fees and Other Real Estate Owned expenses, as well as overall
cost containment measures in all other general and administrative expenses.

The year-to-date provision for loan losses was $75,000 for 1995 and $74,000
for 1994.

FINANCIAL CONDITION

Gross loans decreased by $2,489,000 or 4% in the aggregate for the three
months ended March 31, 1995.  Investment securities and federal funds sold
decreased $9,866,000 or 50%.  The decrease is primarily the result of a
reallocation of assets to the leasing program and a $6,240,000 decrease in
deposits.

In the first quarter of 1995, the Bank disbursed funds of $8,459,000 for
leasing-related transactions.  The leasing business includes short term
financing of leases which are subsequently placed with permanent lenders,
accounts receivable purchases resulting from leasing transactions and
equipment purchased for prospective lessees.  Most transactions are short
term in nature.

Total deposits decreased $6,240,000 or 7% for the three months ended
March 31, 1995.  This is partially attributed to the closing of the Bank's
Greenwich Branch on March 1, 1995.

<TABLE>
CAPITAL ADEQUACY

The following table summarizes the minimum capital requirements and capital
positions at March 31, 1995 and December 31, 1994:

($ in thousands)
<CAPTION>
					  March 31, 1995                    December 31, 1994
				  Minimum Capital  Actual Capital   Minimum Capital  Actual Capital
				  Required - Bank  - Bank           Required - Bank  - Bank
<S>                               <C>              <C>              <C>              <C>
Regulatory Capital Requirements
Total risk based capital          8.00%            6.89%            8.00%            7.26%
  percentage
Total risk based capital          5,238            4,511            5,059            4,590
Tier 1 risk based capital         4.00%            5.61%            4.00%            5.97%
  percentage
Tier 1 risk based capital         2,619            3,674            2,530            3,777
Leverage (per order) percentage   6.00%            4.15%            6.00%            3.95%
Leverage (per order)              5,311            3,674            5,725            3,799
</TABLE>

<TABLE>
LOANS
($ in thousands)
<CAPTION>
				       March 31, 1995      December 31, 1994
						 % of                  % of
				       Amount    Total     Amount      Total
<S>                                    <C>       <C>       <C>         <C>
Commercial collateralized by real      31,135    52%       34,044      55%
  estate
Commercial other                       11,187    19%       12,757      21%
Residential real estate mortgage       12,933    22%       12,663      21%
Consumer                               1,947     3%        2,331       3%
Lease financing                        2,095     4%        0           0
Total loans - gross                    59,297    100%      61,795      100%
Unearned income                        (41)                (49)
Deferred loan fees                     (38)                (39)
Allowance for loan losses              (2,347)             (2,637)
Total Loans - net                      56,871              59,070
Average outstanding loans - net        60,089              74,283
</TABLE>

<TABLE>
NONPERFORMING ASSETS
($ in thousands)
<CAPTION>
				       March 31,           December 31,
				       1995                1994
<S>                                    <C>                 <C>
Loans past due 90 days or more:
Non-accrual                            6,772               7,885
Accrual                                789                 1,305
Total loans past due 90 days or more   7,561               9,190

Other real estate owned:
Foreclosed properties                  3,243               3,088
In-substance foreclosures              1,007               1,225
Total OREO                             4,250               4,313
TOTAL NONPERFORMING ASSETS             11,811              13,503
Nonperforming assets to total loans    19.32%              21.30%
  (net) and OREO (net)
Allowance for loan losses to total     31.04%              28.69%
  loans past due 90 days or more

As a percentage of total loans:
Loans past due 90 days or more         12.75%              14.89%
Allowance for loan losses              3.96%               4.27%
</TABLE>

<TABLE>
Non-accrual loans consisted of the following:
($ in thousands)
<CAPTION>
				       March 31,           December 31,
				       1995                1994
<S>                                    <C>                 <C>
Non-accrual loans:
Real estate loans                      6,244               7,354
Commercial other                       528                 530
TOTAL NON-ACCRUAL LOANS                6,772               7,884
</TABLE>

<TABLE>
OREO consisted of the following:
($ in thousands)
<CAPTION>
				       March 31,           December 31,
				       1995                1994
<S>                                    <C>                 <C>
1 - 4 family residential properties    1,159               1,233
Multifamily residential properties     392                 331
Commercial real estate                 1,796               1,846
Construction & Land Development        903                 903
TOTAL OREO                             4,250               4,313
</TABLE>

The Company discontinues the accrual of interest income whenever
reasonable doubt exists as to its ultimate collectibility or when the loan
is 90 days or more past due.  When the accrual of interest income is
discontinued, all previously accrued interest income is generally reversed
against the current period's income.  A non-accrual loan is restored to an
accrual status when it is no longer delinquent and collectibility of
interest and principal is no longer in doubt.

The Company's ability to reduce nonperforming assets is dependent on
conditions in the real estate market and general economy.

ALLOWANCE FOR LOAN LOSSES

The allowance for loan losses is established through charges against
income and maintained at a level that management considers adequate to
absorb potential losses in the loan portfolio.  Management's estimate of
the adequacy of the allowance for loan losses is based on evaluations of
individual loans, estimates of current collateral values and the results
of the most recent regulatory examination.  Management also evaluates the
general risk characteristics inherent in the loan portfolio, prevailing
and anticipated conditions in the real estate  market and general economy,
and historical loan loss experience.  Loans are charged against the
allowance for loan losses when management believes that collection is
unlikely.  Any subsequent recoveries are credited back to the allowance
for loan losses when received.

<TABLE>
The changes in the allowance for loan losses were as follows:
($ in thousands)
<CAPTION>
Three months ended March 31,           1995                1994
<S>                                    <C>                 <C>
Beginning balance                      2,637               5,012
Loans charged-off                      (553)               (731)
Recoveries                             188                 292
Net loan recoveries (charge-offs)      (365)               (438)
Provision for loan losses              75                  74
Ending balance                         2,347               4,648
Net loan charge-offs to average        0.60%               0.59%
  loans outstanding
</TABLE>

While the Company believes its allowance for loan losses is adequate in
light of present economic conditions and the current regulatory
environment, there can be no assurance that the Company's banking
subsidiary will not be required to make future adjustments to its
allowance and charge-off policies in response to changing economic
conditions or future regulatory examinations.

The Bank has adopted Financial Accounting Standard 114 "Accounting By
Creditors for Impaired Loans" effective January 1, 1995.  In connection
therewith, Management reviews the non-accrual loan portfolio and loans
past due 90 days and accruing to determine if there is loan impairment.
At March 31, 1995 the Bank's impaired loans amounted to $6,772,000.  The
Bank has allocated $920,000 of the general loan loss reserve to this
portfolio.

SECURITIES

All of the Company's investment securities were available for sale as of
March 31, 1995 in accordance with the requirements of Statement of
Financial Accounting Standards No. 115 (SFAS No. 115) "Accounting for
Certain Investments in Debt and Equity Securities."  The specific
accounting policies pertaining to SFAS No. 115 are detailed in the
Summary of Accounting Policies to the Company's Consolidated Statements
included in Item 14 of the December 31, 1994 Form 10-K.

<TABLE>
SECURITIES
($ in thousands)
<CAPTION>
At March 31, 1995                            Gross        Gross         Estimated
			       Amortized     Unrealized   Unrealized    Market
			       Cost          Gains        Losses        Value
<S>                            <C>           <C>          <C>           <C>
U.S. Treasury Securities       6,256         0            (99)          6,157
Marketable equity securities   205           0            (29)          176
Other                          500           0            0             500
TOTAL INVESTMENT SECURITIES    6,961         0            (128)         6,833

<CAPTION>
At December 31, 1994                         Gross        Gross         Estimated
			       Amortized     Unrealized   Unrealized    Market
			       Cost          Gains        Losses        Value
<S>                            <C>           <C>          <C>           <C>
(A)  HELD-TO MATURITY
U.S. Treasury Notes            6,909         0            (39)          6,870

(B)  AVAILABLE FOR SALE
U.S. Treasury Notes            6,293         0            (195)         6,098
Certificate of Deposit         500           0            0             500
State of Israel Bond           500           0            0             500
Marketable Equity Securities   205           0            (23)          182
TOTAL INVESTMENT SECURITIES    7,498         0            (218)         7,280
</TABLE>

In March 1995 the Bank made a business decision to sell the investments
held to maturity as a result of a comparable decrease in deposits.

NET INTEREST INCOME

The following table presents condensed average statements of condition,
including non-accrual loans, the components of net interest income and
selected statistical data:

<TABLE>
NET INTEREST INCOME
($ in thousands)
<CAPTION>
Three months ended March 31,                     1995                           1994
				     ----------------------------   ----------------------------
				     Average              Average   Average              Average
				     Balance   Interest   Rate      Balance   Interest   Rate
<S>                                  <C>       <C>        <C>       <C>       <C>        <C>
Assets:
Loans                                57,608    1,284      9.05%     82,304    1,951      9.61%
Securities                           13,492    198        5.92%     11,469    149        5.27%
Federal Funds Sold                   4,210     57         5.49%     6,824     50         2.97%
Total Earning Assets                 75,310    1,539      8.29%     100,597   2,150      8.67%
Cash and due from banks              2,410                          3,527
Other assets                         10,957                         10,927
Total Assets                         88,677                         115,051

Liabilities & Stockholder's equity:
Interest-bearing deposits:
Time certificates                    56,459    624        4.48%     72,441    725        4.06%
Savings deposits                     18,687    94         2.04%     29,747    181        2.47%
Total interest-bearing deposits      75,146    718        3.87%     102,188   906        3.60%
Other borrowings                     1,753     50         11.57%    1,622     26         6.50%
Total interest-bearing liabilities   76,899    768        4.05%     103,810   932        3.64%
Demand deposits                      8,335                          11,165
Other liabilities                    2,091                          2,509
Stockholders' equity                 1,352                          (2,433)
Total liabilities and                88,677                         115,051
  stockholders' equity
Net interest income/rate spread                771        4.24%               1,218      5.03%
Net interest margin                                       4.15%                          4.91%
</TABLE>

The following table presents the changes in interest income and expense
for each major category of interest-bearing assets and interest-bearing
liabilities, and the amount of the change attributable to changes in
average balances (volume) and rates.  Changes attributable to both volume
and rate changes have been allocated in proportion to the relationship of
the absolute dollar amount of the changes in volume and rate.

<TABLE>
CHANGES IN INTEREST INCOME AND EXPENSE
($ in thousands)
<CAPTION>
Change from March 31, 1994 to March 31, 1995 attributable to:
				      Volume          Rate           Total
<S>                                   <C>             <C>            <C>
Interest income:
Loans                                 (556)           (110)          (666)
Investment securities                 28              20             48
Short-term investments                (6)             13             7
Total interest income                 (534)           (77)           (611)

Interest expense:
Deposits:
Time certificates                     (191)           90             (101)
Savings deposits                      (59)            (28)           (87)
Total interest expense on deposits    (250)           62             (188)
Other interest-bearing liabilities    2               22             24
Total interest expense                (248)           84             (164)
NET INTEREST INCOME                   (286)           (161)          (447)
</TABLE>

COMMITMENTS AND CONTINGENCIES

The Company and certain of its then directors and officers are defendants
in a suit alleging violations under the Securities Exchange Act of 1934.
The suit is described more fully in Item 3 of the Company's Annual Report
on Form 10-K for the year ended December 31, 1994.

RECENT ACCOUNTING PRONOUNCEMENTS

In October 1994, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standard 119 ("SFAS No. 119") "Disclosure About
Derivative Financial Instruments and Fair Value of Financial Instruments"
effective for year ends beginning after December 15, 1994, except for
entities with less than $150 million in total assets in the current
statement of financial position.  For these entities, the statement shall
be effective for financial statements issued for fiscal years ending after
December 15, 1995.  The Company does not hold or issue any derivative
financial instruments, and accordingly the statement will not have a
material effect on the consolidated financial statements.

PART II.   OTHER INFORMATION

Item 6. Exhibits and Report on Form 8-K

(a)     Exhibit 27:  Financial Data Schedule

(b)     None

SIGNATURES

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

	CBC BANCORP, INC.
	(Registrant)


Date:   May 12, 1995                    /S/ CHARLES PIGNATELLI
					Charles Pignatelli
					President and Chief Executive Officer


					/S/ BARBARA VAN BERGEN
					Barbara Van Bergen
					Vice President, Finance



SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

Current Report Pursuant to Sections 13 or 15(d) of the Securities
Exchange Act of 1934

Date of Report (Date of earliest event reported)  June 22, 1995

CBC BANCORP, INC.
(Exact name of registrant as specified in its charter)

CONNECTICUT             0-15600         06-1179862
(State or other         (Commission     (I.R.S. Employer
jurisdiction            File Number     Identification No.)
of incorporation


128 AMITY ROAD, WOODBRIDGE, CONNECTICUT         06525
(Address of principal executive offices)        (Zip Code)


Registrant's telephone number, including area code  (203) 389-2800


NOT APPLICABLE
(Former name or former address, if changed since last report)

THIS DOCUMENT CONTAINS 2 PAGES

ITEM 5: OTHER MATTERS

As of June 22, 1995, CBC Bancorp, Inc. (the "Company") is in the process
of completing steps which will enable its common stock to be quoted on
the Over-the-Counter Bulletin Board.  The Company was notified by NASDAQ
that the Company's common stock will no longer be listed on the NASDAQ
SmallCap Market due to listing criteria.

Barbara Van Bergen
Vice President

June 23, 1995




SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

Current Report Pursuant to Sections 13 or 15(d) of the Securities
Exchange Act of 1934

Date of Report (Date of earliest event reported)  June 22, 1995

CBC BANCORP, INC.
(Exact name of registrant as specified in its charter)

CONNECTICUT             0-15600         06-1179862
(State or other         (Commission     (I.R.S. Employer
jurisdiction            File Number     Identification No.)
of incorporation


128 AMITY ROAD, WOODBRIDGE, CONNECTICUT         06525
(Address of principal executive offices)        (Zip Code)


Registrant's telephone number, including area code  (203) 389-2800


NOT APPLICABLE
(Former name or former address, if changed since last report)

THIS DOCUMENT CONTAINS 2 PAGES

ITEM 5:        OTHER MATTERS

On July 11, 1995, Connecticut Bank of Commerce (the "Bank"), as
subsidiary of CBC Bancorp, Inc. (the "Company"), received approval
from the Federal Deposit Insurance Corporation for an amendment to
its approved Capital Restoration Plan ("Plan").  The initial Plan
called for a $200,000 capital infusion at December 31, 1994 and a
subsequent $1,000,000 infusion at June 30, 1995.  The $200,000 infusion
was completed; however, the second tranche was delayed due to certain
events beyond the Company's control which delayed the effective date of
the registration of the securities intended to be offered to raise the
necessary capital.

The amendment calls for an extension until September 30, 1995 to complete
the securities registration and to raise a minimum of $1,200,000 million
in new capital.  The amendment also provides that the Company's majority
shareholder will acquire such number of unsold securities in the offering
as needed to achieve minimum net proceeds of $1,200,000.


Barbara Van Bergen
Vice President



                              SCHEDULE 14A
                             (Rule 14a-101)
                  INFORMATION REQUIRED IN PROXY STATEMENT
                          SCHEDULE 14A INFORMATION
                  Proxy Statement Pursuant to Section 14(a) of the 
                  Securities Exchange Act of 1934

Filed by the registrant (x)
Filed by party other than the registrant ( )
Check appropriate box:
      ( )             Preliminary proxy statement
      (x)             Definitive proxy statement
      ( )             Definitive additional materials
      ( )             Soliciting material pursuant to Rule 14-11(c)
                      or Rule 14a-12

CBC BANCORP, INC.
(Name of Registrant as Specified in Its Charter)
                                                                  
CBC BANCORP, INC.
Name of Person(s) Filing Proxy Statement 

Payment of filing fee (Check the appropriate box):
      (X)             $125 per Exchange Act Rule 0-11(c)(1)(ii),  
                      14a-6(i)(1), or 14a-6(i)(2).

      ( )             Fee computed on table below per Exchange Act 
                      Rules 14a-6(i)(4) and 0-11. 

      (1)             Title of each class of securities to which  
                      transaction applies:

      (2)             Aggregate number of securities to which     
                      transaction applies:

      (3)             Per unit price or other underlying value of 
                      transaction computed pursuant to Exchange Act
                      Rule 0-11;*

      (4)             Proposed maximum aggregate value of         
                      transaction:
      ( )             Check box if any part of the fee is offset as
                      provided by Exchange Act Rule 0-11(a)(2) and 
                      identify the filing for which the offsetting 
                      fee was paid previously. Identify
                      the previous filing by registration number, 
                      or the form or schedule and the date of its 
                      filing.

      (1)             Amount previously paid:

      (2)             Form, schedule or registration statement no.:

      (3)             Filing party:

      (4)             Date filed:

*     Set forth the amount on which the filing fee is calculated
and state how it was determined. 

            DEFINITIVE PROXY STATEMENT
                 DATED MAY 26, 1995

                  CBC BANCORP, INC.

                  128 Amity Road
                  Woodbridge, Connecticut 06525
                  (203) 389-2800

        NOTICE OF 1995 ANNUAL MEETING OF SHAREHOLDERS
                 TO BE HELD JUNE 29, 1995

To the Shareholders of CBC Bancorp, Inc.:

      Notice is hereby given that the 1995 Annual Meeting of
Shareholders (the "Annual Meeting") of CBC Bancorp, Inc. (the
"Company") will be held at the offices of the Company's
subsidiary, Connecticut Bank of Commerce, 128 Amity Road,
Woodbridge, Connecticut, at 4:00 p.m., on Thursday, June 29,
1995, for the following purposes:

      1.              To consider and vote upon a proposal        
                      authorizing and approving the 1994 CBC      
                      Bancorp, Inc. Long- Term Incentive Plan     
                      (Proposal 1);

      2.              To elect directors to serve until the 1996  
                      Annual Meeting of Shareholders or until their

                      successors have been elected and qualified  
                      (Proposal 2);

      3.              To consider and vote upon a proposal to     
                      ratify the selection of BDO Seidman as      
                      independent auditors for the fiscal year    
                      ending December 31, 1995 (Proposal 3); and

      4.              To transact such other business as may      
                      properly come before the Annual Meeting.

      Pursuant to the Company's Bylaws, the Board of Directors
has fixed the close of business on May 16, 1995 as the record
date for the determination of shareholders entitled to notice
of and to vote at the Annual Meeting.  Only holders of common
stock of record at the close of business on that date will be
entitled to notice of and to vote at the Annual Meeting or any
adjournments thereof.  In the event that there are
insufficient votes to approve any one or more of the foregoing
proposals at the time of the Annual Meeting, the Annual
Meeting may be adjourned to permit further solicitation of
proxies by the Company.

                      By Order of the Board of Directors
                                                                  
           

Woodbridge, Connecticut              Randolph W. Lenz
                                     Chairman of the Board
June 7, 1995                                                     
                      

WE URGE YOU TO SIGN AND RETURN THE ENCLOSED PROXY CARD AS
PROMPTLY AS POSSIBLE WHETHER OR NOT YOU PLAN TO ATTEND THE
MEETING IN PERSON.  IF YOU DO ATTEND THE MEETING, YOU MAY THEN
REVOKE YOUR PROXY AND VOTE BY BALLOT.                             
                      

                      CBC BANCORP, INC.

                      128 Amity Road
                      Woodbridge, Connecticut  06525
                      (203) 389-2800

                      PROXY STATEMENT

           1995 ANNUAL MEETING OF SHAREHOLDERS - JUNE 29, 1995

                      INTRODUCTION

OVERVIEW

      This Proxy Statement is being furnished to the holders of
common stock, par value $0.01 per share ("Common Stock") of
CBC Bancorp, Inc., a Connecticut corporation (the
"Company"), in connection with the solicitation of proxies
by the Board of Directors of the Company for use at the 1995
Annual Meeting of Shareholders of the Company (the "Annual
Meeting") to be held at the offices of the Company's
subsidiary, Connecticut Bank of Commerce, 128 Amity Road,
Woodbridge, Connecticut, at 4:00 p.m. on Thursday, June 29,
1995. This Proxy Statement and the enclosed proxy card are
first being given or sent to shareholders on or about June 7,
1995.

      The Company is a bank holding company incorporated under
the laws of the State of Connecticut.  The Company conducts
its operations principally through its subsidiary,
Connecticut Bank of Commerce (the "Bank").  The Bank is a
Connecticut-chartered FDIC insured commercial bank. 

PURPOSE OF ANNUAL MEETING

      At the Annual Meeting, shareholders will be asked to: 
(i) consider and vote upon a proposal to authorize and
approve the 1994 CBC Bancorp, Inc. Long-Term Incentive Plan
(the "Incentive Plan"); (ii) elect directors to serve until
the next Annual Meeting of Shareholders or until their
successors are elected and qualified; and (iii) ratify the
selection of BDO Seidman as independent auditors for the
Company for the year ending December 31, 1995. In addition,
the shareholders may act upon such other matters as may
properly come before the Annual Meeting.


           VOTING RIGHTS AND PROXY INFORMATION

RECORD DATE; VOTING RIGHTS

      The Board of Directors of the Company has fixed the close
of business on May 16, 1995, as the record date (the "Record
Date") for determining holders of outstanding shares of
Common Stock entitled to notice of and to vote at the Annual
Meeting and any adjournments thereof.  Only holders of
shares of Common Stock of record on the books of the Company
at the close of business on May 16, 1995, will be entitled
to vote at the Annual Meeting and any adjournments thereof. 
As of the Record Date, there were  2,012,514 shares of
Common Stock issued and outstanding.  Votes may be cast in
person or by proxy, and each share of Common Stock entitles
its holder to one vote.  Pursuant to the Company's Bylaws,
the holders of a majority of the outstanding shares of
Common Stock present in person or by proxy will constitute a
quorum for transacting business at the Annual Meeting.

USE OF PROXIES, REVOCATION AND SOLICITATION

      Proxies in the accompanying form which are properly
executed and returned to the Company will be voted at the
Annual Meeting in accordance with the shareholders'
instructions contained in such proxies and, at the
discretion of the proxy holders, on such other matters as
may properly come before the Annual Meeting.  Where no
instructions are given, the shares represented by executed
proxies received by the Company will be voted as follows:
(i) FOR Proposal 1 to authorize and approve the Company's
Incentive Plan; (ii) FOR Proposal 2 to elect the proposed
nominees as directors; and (iii) FOR Proposal 3 to ratify
the selection of BDO Seidman as independent auditors of the
Company for the year ending December 31, 1995. The Board of
Directors does not know of any matters to be acted upon at
the Annual Meeting other than the items specifically
described in this Proxy Statement. If any other matters are
properly brought before the Annual Meeting, the persons
named in the accompanying proxy will vote the shares of
Common Stock represented by the proxies on such matters at
their discretion. None of the proposals scheduled to be
voted upon at the Annual Meeting will create appraisal or
similar rights under Connecticut law.

      A shareholder who executes and returns the enclosed proxy
card has the power to revoke such proxy at any time before
it is voted at the Annual Meeting by filing with the
Secretary of the Company an instrument revoking it, by
filing a duly executed proxy bearing a later date or by
attending the Annual Meeting and voting by ballot in person. 
Attendance at the Annual Meeting will not in and of itself
constitute the revocation of a proxy.

      The Company will bear the costs of soliciting proxies
from its shareholders. In addition to this solicitation by
mail, proxies may be solicited by the directors, officers
and employees of the Company and the Bank by personal
interview, telephone or telegram for no compensation other
than their regular salaries. Arrangements may also be made
with brokerage houses and other custodians, nominees and
fiduciaries for the forwarding of solicitation material to
the beneficial owners of Common Stock held of record by such
persons, and the Company may reimburse such custodians,
nominees and fiduciaries for reasonable out-of-pocket
expenses incurred in connection therewith.

      CORPORATE GOVERNANCE

BOARD OF DIRECTORS AND BOARD COMMITTEES

      The Board of Directors of the Company. The Board of
Directors of the Company has responsibility for the
management of the business and affairs of the Company. The
Board of Directors of the Company met 12 times during 1994
and currently consists of four members: Messrs. Lenz
(Chairman), Dunlap, Cuevas and Pignatelli. All of the
current members have been nominated for reelection at the
Annual Meeting. Dr. Steven Levine has been nominated to
serve as the fifth director of the Company. Biographies of
all nominees are provided under "Proposal 2 - Election of
Directors."
      
      Committees of the Company. The Compensation Committee of
the Company consists of Mr. Pignatelli and three non-officer
directors: Messrs. Lenz (Chairman), Cuevas and Dunlap. The
Compensation Committee met once during the year. The Compensation
Committee determines compensation for the Company's
executives and administers the Company's benefit programs,
including review of recommendations made by the Bank's Board
of Directors regarding stock option grants to executive
officers and employees of the Bank. During 1994, no officer
of the Company received any compensation for his or her
performance of duties as an officer of the Company. 

      The Board of Directors of the Bank.  The Board of
Directors of the Bank met 12 times during 1994.  The Board
of Directors has primary responsibility for the general
management of the business of the Bank. The Bank Board of
Directors presently consists of five members: Messrs. Lenz
(Chairman), Cuevas, Dunlap, Pignatelli and Nives.     

      Committees of the Bank.  The Bank currently has five
committees: the Compensation Committee, the Audit Committee,
the Loan Committee, the Compliance Committee and the
Investment Committee.

      The Compensation Committee consists of the following four
members, with Mr. Pignatelli being the only officer or employee of
the Bank: Messrs. Dunlap (Chairman), Cuevas, Lenz and Pignatelli.
The Bank Compensation Committee met once during 1994. The
Compensation Committee reviews the compensation and benefits of
Bank officers and employees and makes recommendations to the full
Board regarding the granting of stock options and bonuses to all
Bank officers and employees. Mr. Pignatelli does not participate or
vote in connection with the Committee's recommendation on his
compensation or benefits.

      The Audit Committee is composed of three members: Messrs.
Nives (Chairman), Cuevas and Dunlap. The Audit Committee met
four times during the 1994 fiscal year. The Audit Committee
reviews the annual report of the independent auditors, the
audit program, audit plan and audit reports of the Bank's
internal auditor, and reviews the adequacy of the
accounting, financial and operating controls. 

      The Loan Committee has five members and met 12 times
during 1994. The members of the Bank's Loan Committee are
Messrs. Lenz (Chairman), Cuevas, Dunlap, Nives and
Pignatelli. The Loan Committee reviews new loan requests and
loan delinquencies and is responsible for all matters
pertaining to non-performing loans, insider loans, non-
accruing loans and charge-offs. 

      The Compliance Committee consists of three members:
Messrs. Cuevas (Chairman), Dunlap and Pignatelli. The
Compliance Committee of the Bank met three times in 1994.
The Compliance Committee reviews the Bank's adherence to
federal and state laws and regulations, including, but not
limited to, the Community Reinvestment Act ("CRA"). The
Compliance Committee also reviews the Bank's internal
compliance program and status reports on such compliance. 
The Bank's CRA Committee, which is also chaired by Mr.
Cuevas, is a subcommittee of the Bank's Compliance Committee
and met three times in 1994.

      The Investment Committee of the Bank consists of five
members: Messrs. Lenz (Chairman), Cuevas, Dunlap, Nives and
Pignatelli. The Investment Committee met once during 1994.
The Investment Committee reviews the Bank's investment
portfolio and investment strategies, and analyzes and
proposes changes to the Bank's investment policy.


ATTENDANCE AT BOARD AND COMMITTEE MEETINGS

      The average attendance at Board of Director meetings of
the Company and the Bank during 1994 was approximately 95
percent. During 1994, each incumbent director of the Company
and the Bank attended at least 75 percent of the aggregate
of (i) the total number of Board meetings of the Company and
the Bank and (ii) the total numbers of meetings held by all
Committees of the Company and the Bank on which he or she
served. 

BOARD COMPENSATION

      Members of the Board of Directors of the Company and the
Bank, other than those directors who are executive officers
of the Company or the Bank or directors with business
affiliations with the Company's principal shareholder,
receive $50 for attendance at each regular or special Board
of Directors' meeting and $50 for attendance at each Loan
Committee meeting.  

COMPLIANCE WITH SECTION 16(a) OF THE SECURITIES EXCHANGE ACT
OF 1934

      Section 16(a) of the Securities Exchange Act of 1934 (the
"Exchange Act") requires the Company's directors, executive
officers and ten percent shareholders to file with the
Securities and Exchange Commission certain reports regarding
such persons' ownership of Company securities. The Company
is obligated to disclose any failure to file such reports on
a timely basis. To the Company's knowledge, based solely on
review of the copies of reports furnished to the Company and
written representations that no other reports were required,
all filings required pursuant to Section 16(a) of the
Exchange Act applicable to the Company's executive officers,
directors and ten percent beneficial owners were complied
with during 1994. 


           THE PRINCIPAL SHAREHOLDERS OF THE COMPANY
           AND STOCK OWNED BY MANAGEMENT

      The Company has only one class of Common Stock. The
following table shows, as of April 1, 1995, those persons
known to the Company to be the beneficial owner of more than
five percent of the Common Stock.  In preparing the
following table, the Company has assumed exercise of stock
options and conversion of securities of the Company or of
the Bank convertible into the Company's Common Stock held by
such persons and by no other such holders. The table does
not reflect Mr. Lenz's exercise of the warrant granted to
him in connection with the recent recapitalization
transaction or conversion of shares of Series III Preferred
Stock which is convertible into shares of common, preferred
or other capital instrument of the Company or the Bank. 

Name and Address     Amount and Nature of       Percent 
of Beneficial Owner  Beneficial Ownership       of Class

Randolph W. Lenz           1,894,851               90%
128 Amity Road
Woodbridge, CT  06525
           
      As of the close of business on March 31, 1995, directors and
executive officers of the Company and the Bank as a group (five
persons) owned beneficially, directly or indirectly, 1,968,512
shares of Company Common Stock, representing 93% of the total
outstanding shares of such series. Of the total, 20,123 shares of
Company Common Stock are represented by shares that could be
acquired through the exercise of stock options.


                      PROPOSAL 1
           AUTHORIZATION AND APPROVAL
                      OF 
           COMPANY'S INCENTIVE PLAN

      Description of the Incentive Plan

      In December 1994, the Directors of the Company adopted,     
subject to the approval of the Company's shareholders at the 1995
Annual Meeting of Shareholders, the Company's Incentive Plan. The
purpose of the Company's Incentive Plan is to attract, retain and
motivate highly qualified employees and to provide a means to
encourage stock ownership and proprietary interest in the Company
by officers or other persons who serve in a managerial capacity
with the Company or the Bank and to make the Company's and the
Bank's compensation program competitive with those of
other financial services companies. 

      The Incentive Plan provides that the total number of shares
with respect to which options may be granted thereunder is 250,000
shares of Company Common Stock. The total number of shares of
Common Stock which may be optioned under the Incentive Plan is
subject to adjustment in the event of a stock split, stock
dividend, recapitalization, merger, consolidation, combination
or exchange of shares or other similar corporate change
(including the exercise of warrants and the conversion of any
equity or debt security of the Company convertible into shares of
Company Common Stock). The number of shares and the prices per share
applicable to the options then outstanding and in the number of
shares which are issuable under the Incentive Plan shall be
proportionately adjusted for any increase or decrease in the number
of issued shares of Common Stock.

      The complete text of the Incentive Plan, as approved by the
Company's Board of Directors and submitted for shareholder
approval, is set forth in Exhibit A to this Proxy Statement. The
following summary of material features of the Incentive Plan does
not purport to be complete and is qualified in its entirety by
reference to Exhibit A.

      The Incentive Plan is administered and interpreted by a
committee of two or more members of the Company's Board of
directors who are outside directors (hereinafter, the "Committee")
appointed by the Board. If the Board has appointed a Compensation
Committee, the Committee shall be comprised of the members of the
Compensation Committee who are outside directors. The Committee
shall determine, among other things, the number and types of awards
to be made under the Incentive Plan (i.e., stock option
awards or performance awards), the recipients of the awards,
whether an award will consist of an incentive stock option ("ISO")
or a non-qualified stock option. The participants in the Incentive
Plan are limited to employees of the Company or the Bank who serve
in an executive or managerial position selected by the Committee. 

      In determining the eligibility of an individual to be granted
an option or a performance award as well as determining the number
of shares to be optioned or the amount of a performance award, the
Committee or the President of the Company or the Bank, acting under
delegated authority from the Committee, shall take into account the
position and responsibilities of the individual being considered,
the nature and the value to the Company and the Bank of his or her
service and accomplishments, his or her present and potential
contribution to the success of the Company and the Bank and
such other factors as the Committee may deem relevant.
      
      The Incentive plan provides for the granting of options to
purchase the Company's Common Stock at not less than the market
price of a share of Common Stock on the trading day immediately
preceding the date of grant. If the participant in the Incentive
Plan to whom an ISO is granted owns at the time of the grant more
than 10% of the issued and outstanding shares of Common Stock, the
option price shall not be less than 110% of the market price on the
trading date immediately preceding the date of grant and the
term of the ISO shall not exceed five years from the date of grant.
No option may be granted under the Incentive Plan may be
outstanding for more than ten years after its grant.

      Upon exercise of an option, the holder must make payment in
full of the exercise price on or within ten business days after the
date of exercise.  Such payment may be made in cash, by certified
check or money order, in whole shares of Common Stock owned by the
participant prior to exercising the option, or in a combination of
cash and such shares of Common Stock or on such terms and
conditions as the Committee determines. The value of the
Common Stock is the market price of the Common Stock on the date
the option is exercised.

      An option is only exercisable by a participant while the
participant is in active employment with the Company or the Bank,
except (i) in the case of the participant's death or disability, at
any time during the 36 month period following the participant's
death or disability; (ii) during a six month period commencing on
the date of a participant's termination of employment for other
than cause; (iii) during the three year period commencing on the
date of the participant's termination of employment by the
participant or the Company or Bank, as the case may be, after a
change in control of the Company unless such termination is for
cause; or (iv) if the Committee decides that it is in the best
interest of the Company or the Bank to permit individual
exceptions. An option may not be exercised after it has expired. In
the event a participant is terminated for cause, the option will
terminate on the date the holder ceases to be employed by the
Company or the Bank.

      The Board of Directors of the Company may suspend, terminate
or amend the Incentive Plan at any time, except that without
shareholder approval it may not increase the number of shares of
Common Stock that may be optioned under the Incentive Plan or amend
any provision, with respect to officers of the Company or the Bank,

which materially modifies the eligibility requirements, materially
increases the benefits or materially increases the number of shares
issuable. No suspension, termination or amendment of the Plan shall
affect the rights of participants under options granted prior to
any such event.



      Incentive Plan Benefits

      As of the date of this Proxy Statement, no options or
performance awards have been awarded under the Incentive Plan. The
future specific benefits or amounts to be received by executive
officers of the company or the Bank under the Incentive Plan are
not determinable.

      Federal Income Tax Consequences

      Neither the receipt nor the exercise of an ISO is a taxable
event, and if the optionee does not dispose of the Common Stock
acquired under the ISO prior to the expiration of the requisite
holding periods, any gain resulting from the sale of the Common
Stock is long term capital gain. In such case, the Company is not
entitled to any tax deduction with respect to the grant or exercise
of the option. However, the amount by which the fair market value
of the shares of Common Stock at the time of the exercise
exceeds the option price will constitute an item of tax preference
for purposes of the alternative minimum tax. The statutory holding
period is at least two years from the date the ISO is granted and
one year from the date the optionee receives his shares of Common
Stock pursuant to the exercise. If the Common Stock is disposed of
before the end of the statutory holding period, the lesser of the
difference between the exercise price and the fair market value of
the Common Stock on the date of exercise or the total amount of
gain realized on the sale must be reported by the optionee as
ordinary income and the Company is entitled to a tax deduction in
that amount. The remaining gain, if any, is taxed to the optionee
as long or short term capital gains. 

      The receipt of a non-qualified stock option issued under the
Incentive Plan will not result in any taxable income or a tax
deduction to the Company at the time the option is granted.
Generally, the optionee will recognize ordinary income at the time
the nonqualified option is exercised in an amount equal to the
excess of the fair market value on the date of exercise of the
Common Stock received over the exercise price, and the
Company will be entitled to a tax deduction of an equal amount in
the year the optionee recognizes such income. the optionee will
have a tax basis for his shares of Common Stock equal to their fair
market value at the time the optionee recognizes ordinary income
and any additional gain or loss recognized by the optionee on
disposition of the shares of Common Stock will generally be a short
or long term capital gain or loss and will not result in any
additional tax deduction to the Company.

      The recipient of a performance award will recognize ordinary
income in the amount of the cash or the fair market value of the
other property received and the Company or the Bank, as the case
may be, will be entitled to a tax deduction in the amount of the
award for an equal amount.

      A MAJORITY VOTE OF ALL ISSUED AND OUTSTANDING SHARES OF THE
COMPANY'S COMMON STOCK IS REQUIRED TO AUTHORIZE AND APPROVE THE
INCENTIVE PLAN. THE BOARD OF DIRECTORS RECOMMENDS THAT THE
SHAREHOLDERS VOTE "FOR" THE PROPOSAL TO AUTHORIZE AND APPROVE THE
INCENTIVE PLAN.


                      PROPOSAL 2
                      ELECTION OF DIRECTORS

      Directors of the Company are elected for one-year terms and
thereafter until their successors are duly elected and qualified. 
The five nominees nominated by the Company's Board of Directors for
election to the Company Board at the Annual Meeting are identified
in the table below.  Unless a shareholder either indicates
"authority withheld" on such shareholder's proxy or indicates on
such shareholder's proxy that such shareholder's shares should not
be voted for certain nominees, it is the intention of the
persons named in the proxy to vote the shares represented by each
properly executed proxy for the election as director all of the
persons named in the table below as nominees.  All persons named
herein as nominees for the Board of Directors have consented to
serve, and it is not contemplated that any nominee will be unable
to serve as a director.  However, if a nominee is unable to serve
as a director, a substitute will be selected by the Company's Board
of Directors and all proxies eligible to be voted for the
nominees will be voted for such other person.

The table below sets forth the names and ages (as of April 1, 1995)
of the nominees for the Company's Board of Directors, the other
positions and offices presently held by each such person with the
Company and the Bank, the period during which each such person has
served on the Company Board, the expiration of their respective
terms, the principal occupation or employment and certain
directorships of each such person during the past five years, and
the number of shares of Company Common Stock, Series I, II
and III Preferred Stock and Company Capital Notes that they
beneficially owned as of April 1, 1995.  All such shares are
directly owned by the individuals listed unless otherwise stated in
the footnotes following the table. 

                      ELECTION AS DIRECTORS
 
                                         Expiration of 
                                         Term If 
Name and Age           Director Since    Elected   

Randolph W. Lenz, 48         1992          1996

Charles Pignatelli, 42       1994          1996

Marcial Cuevas, 51           1994          1996
        
Steven Levine, M.D., 37        -           1996 

Jack Wm. Dunlap, 71          1994          1996


Business Experience(1)  

Mr. Lenz - Chairman of the Board of
the Company and the Bank
(August 1992 - Present); 
Chairman of the Board of
Terex Corporation, a New
York Stock Exchange
manufacturing company.

Mr. Pignatelli - President, Chief
Executive Officer and
Director of the Company
(April 1994 - Present);
President and Chief
Executive Officer of the
Bank (November 1993 -
Present); Vice President
and Retail Banking
Executive, Chase
Manhattan Bank of
Connecticut, N.A.
(August 1991 - May
1993); Vice President,
Chase Manhattan Bank,
N.A. (1983 - August
1991).  

Mr. Cuevas -  Executive Director,
Community Action Agency
of New Haven, Inc.,
federally-funded anti-
poverty agency; Director
of the Bank (1990 -
Present). 

Dr. Levine - Physician; Principal in
Eye, Nose, Throat &
Facial Plastic Surgery
Associates, P.C.  

Mr. Dunlap - Chairman, President and
Chief Executive Officer
of Dunlap & Associates,
Inc. (Retired), human
factors research, system
analysis and management
consulting company. 



                               Shares
                          Beneficially Owned
                          As of April 1, 1995(2)  

                     Number of Shares              Percent of Class
Mr. Lenz                 1,813,507(3)                    95.2%

Other Directors                160                           - 

                               

     1      In each instance in which dates are not provided in
connection with a director's experience, such director has held the
positions indicated for at least the past five years.

     2      There were 2,012,514 shares of Common Stock, 23,000
shares of Series I Preferred Stock, 50,000 shares of Series II
Preferred Stock, 396 shares of Series III Preferred Stock,
$1,090,000 in principal amount of mandatory convertible Capital
Notes outstanding as of April 1, 1995.

     3      Mr. Lenz owns 18,450 shares of Series I Preferred
Stock, representing 80.2% of the outstanding shares of such series,
50,000 shares of Series II Preferred Stock, representing 100% of
such series, and 376 shares of Series III Preferred Stock,
representing 94.9% of such series. Mr. Lenz also owns $50,000 of
principal amount of Company Capital Notes, representing 4.6% of the
outstanding Company Capital Notes. The 1,813,507 shares of Common
Stock shown as being beneficially owned by Mr. Lenz do not include
the 36,900 shares of Common Stock issuable upon conversion of the
Series I Preferred Stock, the 44,444 shares of Common Stock
issuable upon conversion of the $50,000 principal amount of Company
Capital Notes (utilizing the average of the closing bid and ask price
of the Common Stock on April 1, 1995 of $1.125 per share as reported
on the NASDAQ Small-Cap Market), the 3,342,222 shares of Common Stock
issuable to Mr. Lenz upon conversion of his 376 shares of Series
III Preferred Stock into Common stock (utilizing the average of the
closing bid and ask price of the Common Stock on April 1, 1995 of $1
per share as reported on the NASDAQ Small-Cap Market) or shares of
Common Stock issuable upon exercise of the Warrant.

                     EXECUTIVE OFFICERS
                      OF THE COMPANY AND THE BANK

      The following table sets forth as of April 1, 1995, the names
of executive officers of the Company or the Bank with major
policymaking functions (other than those persons named
hereinabove who are currently or are nominated to be directors of
the Company), their ages, all positions held with the Company or
the Bank and their principal occupations for the last five years.

Name        Age    Position with            Principal Occupation
                   the Bank or the          For Past Five Years   
                    Company                

David Munzer  43    Senior Vice             Senior Vice President 
                    President and           and Chief Financial   
                    Chief Financial         Officer of the Bank 
                    Officer of the          (December 1993 -       
                    Bank                    Present); New Canaan  
                                            Bank and Trust (1989 -
                                            1993)   

Thomas
Marron        58     Senior Vice President   Senior Vice President
                     - Loan Workout of the   of the Bank 
                     Bank                    (August 1993 -
                                             Present); Vice       
                                             President, 
                                             Great Country Bank   
                                             (1992 - 1993); Senior 
                                             Executive Vice       
                                             President, Whitney
                                             Bank and Trust (1990 
                                             - 1991); Vice        
                                             President, First     
                                             Constitution Bank
                                             (1988 - 1990)

Susan 
Kornberg      38    Senior Vice President-   Senior Vice President 
                    Commercial Loan Officer  of the Bank (Jan. 1994
                    of the Bank              - Present); Vice     
                                             President, Bank of   
                                             Boston (1991 - 1993);
                                             Vice President, Bank 
                                             of Leumi Trust Company
                                             (1989 - 1991)
Barbara 
Van Bergen    34     Chief Accounting         Chief Accounting    
                     Officer of the Company   Officer of the      
                     and Vice President -     Company and Vice
                     Finance of the Bank      President - Finance
                                              of the Bank (Oct.   
                                              1994 - Present);  
                                              Audit Manager, BDO 
                                              Seidman (1994); Vice
                                              President, Reliance
                                              Bank (1992 - 1993);
                                              Audit Manager, Landry
                                              & Toole, CPA (1989 -
                                              1992); Senior       
                                              Accountant, Arthur
                                              Andersen & Co. (1983 
                                              - 1989)

Donald
Broadbent     43     Senior Vice President    Senior Vice President 
                     - Operations of the      - Operations of the 
                     Bank                     Bank (Sept. 1993 -
                                              Present); Vice      
                                              President, First 
                                              Federal (First      
                                              Constitution Bank) 
                                              (1991 - 1993); Senior
                                              Vice President,     
                                              Westport Bank and   
                                              Trust Co. (1971 -   
                                              1991) 

      There are no family relationships between the executive
officers of the Company or the Bank. The terms of office of the
executive officers of the Company and the Bank extend until the
respective annual organizational meeting of the Board of
Directors.  



                     EXECUTIVE COMPENSATION

           SUMMARY OF CASH AND CERTAIN OTHER COMPENSATION

      The Summary Compensation Table below sets forth for the past
three fiscal years of the Company's or the Bank's Chief Executive
Officer and its executive officers with 1994 earned qualifying
compensation in excess of $100,000 (the "Named Officers"):



                      SUMMARY COMPENSATION TABLE

                                                      
Name and                  Annual Compensation (1)             
Principal                                         
Position           Year       Salary              Bonus    
                               ($)                 ($)
Randolph W.
Lenz  
Chairman of the     1994         0                  0
Board of the        1993         0                  0
Company and the     1992         0                  0
Bank(3)

Charles
Pignatelli           1994     138,462               0(8)
President and        1993      12,500               0
Chief Executive
Officer of the
Company and the
Bank(4)

Steven                1993      9,218               0
Hotchkiss(5)

David A.
Lentini               1993     53,660               0
Chief Operating       1992     34,616               0
Officer of the
Company;
President and
Chief Executive
Officer of the
Bank(6)

Joseph V.
Ciaburri                1994       27,210           0 
President and           1993       94,704           0
Chief Executive         1992      174,404           0
Officer of the
Company and the
Bank(7)

                                                     
Name and                       Long-Term                  
Principal                      Compensation     All Other        
Position           Year        Options Granted  Compensation(2)
                                 (#)               ($)   
Randolph W.
Lenz  
Chairman of the     1994          0                 0
Board of the        1993          0                 0
Company and the     1992          0                 0
Bank(3)

Charles
Pignatelli           1994   100,615                 0
President and        1993         0                 0
Chief Executive
Officer of the
Company and the
Bank(4)

Stephen M.            1993        0                 0
Hotchkiss(5)

David A.
Lentini               1993        0             3,468
Chief Operating       1992        0            70,420
Officer of the
Company;
President and
Chief Executive
Officer of the
Bank(6)  

Joseph V.
Ciaburri              1994        0            46,654    
President and         1993        0            94,470
Chief Executive       1992        0            84,042
Officer of the
Company and the
Bank(7)  

                                            

     1      During the periods covered, no Named Officer received
perquisites (i.e., personal benefits) in excess of the lesser of
$50,000 or 10% of such individual's reported salary and bonus. 

     2      A specific description and breakdown of the amounts
shown in this column are described in the accompanying narrative.

     3      Mr. Lenz became Chairman of the Board of the Company
and the Bank in August of 1992. He also served as interim President
of the Company from August 1992 until August 1993.

     4      Mr. Pignatelli became President and Chief Executive
Officer of the Bank in November 1993 and assumed the position of
President and Chief Executive Officer of the Company in April 1994.

     5      Mr. Hotchkiss served as Chief Executive Officer of the
Company and the Bank from August 1993 until October 1993.

     6      Mr. Lentini served as Chief Operating Officer of the
Company and President and Chief Executive Officer of the Bank from
September 1992 until June 1993.

     7      Mr. Ciaburri served as Chief Executive Officer of the
Company and the Bank from January 1989 until August 1992, and as
President Emeritus of the Bank from August 1992 until May 1993.  

     8      Under the terms of Mr. Pignatelli's employment
agreement with the Bank, Mr. Pignatelli received in 1995 additional
incentive compensation of $65,000 based, in part, on the Bank's
achievement of specified operating results during 1994.



      The amounts set forth in the "All Other Compensation" column
of the Summary Compensation Table for the Named Officers are
described in detail below. Of the $3,468 paid to Mr. Lentini
in 1993, $2,665 represents the Bank's matching contributions
to the Bank 401(k) Savings Plan to match pre-tax elective
deferral contributions (included under "Salary") made by Mr.
Lentini to that plan and $803 represents insurance premiums
paid by the Bank. A description of the Bank 401(k) Savings Plan
is set forth in the Proxy Statement under the caption
"Description of Other Employee Benefit Plans." Of the $70,420
paid to Mr. Lentini in 1992, $60,000 represents a condition-of-
hire payment to compensate him for amounts foregone by joining
the Company and the Bank prior to year-end 1992, $7,724
represents insurance premiums paid by the Bank and $2,696
represents the Bank's matching contributions to the Bank 401(k)
Savings Plan. Of the 46,654 paid to Mr. Ciaburri in 1994, $779
represents the Bank's matching contributions to the Bank 401(k)
Savings Plan to match pre-tax elective deferral contributions,
$24,000 represents deferred compensation expense and $21,875
represents the value of the automobile transferred to Mr. Ciaburri
after deduction of amounts attributable to the cancellation of Mr.
Ciaburri's stock options. Of the $94,470 paid to Mr. Ciaburri in
1993, $4,239 represents the Bank's matching contributions to the
Bank 401(k) Savings Plan, $1,527 represents dues, $86,000
represents deferred compensation expense  and $2,704
represents insurance premiums. Of the $84,042 paid to Mr.
Ciaburri in 1992, $2,230 represents insurance premiums,
$3,812 represents matching contributions to the Bank 401(k)
Savings Plan and $78,000 represents deferred compensation
expenses incurred by the Bank. In February 1990, the Company
entered into a deferred compensation agreement with Mr. Ciaburri
to provide for the payment of $520,000 over a ten-year period to
him or his estate commencing on the earlier of his retirement or
death.  The Company has purchased a life insurance policy to fund
the deferred compensation obligation.  At December 31, 1994, the
cash surrender value of the life insurance policy was $311,000
with an accrued deferred compensation liability of $299,000. For
the years ended December 31, 1994, 1993 and 1992, respectively,
deferred compensation expense, including interest, was
approximately $24,000, $86,000 and $78,000, respectively.

           OPTION GRANTS IN 1994

      Under the terms of an Option Agreement, by and between the
Company and Charles Pignatelli, the Company granted Mr. Pignatelli
options to acquire shares of the Company Common Stock, which
options vest over a five year period. Mr. Pignatelli is the only
Named Officer granted stock options in 1994. The table below
summarizes information pertaining to stock options granted to the
Named Executive Officers listed in the Summary Compensation Table.


<TABLE>
<CAPTION>
                                                                   Potential Realizable Value  
                                                                   at Assumed Annual Rates
                                                                   of Stock Price Appreciation
        Individual Grants                                                 for Option Term

Name                 Number of    % of Total     Exercise    Expiration Date   5%       10%
                     Securities   Options        Price
                     Underlying   Granted to     ($/share)  
                     Options      Employees<F1>
                     Granted(#)       
<S>                  <C>          <C>            <C>         <C>               <C>      <C>
Randolph W. Lenz     -            -              -           -                 -        -
Charles Pignatelli   20,123       20             1.25        11/22/04          15,819   40,089
                     20,123       20             1.25        11/22/05          17,868   46,613
                     20,123       20             1.25        11/22/06          20,019   53,789
                     20,123       20             1.25        11/22/07          22,277   61,684
                     20,123       20             1.25        11/22/08          24,649   70,368
Steven Hotchkiss     -            -              -           -                 -        -
David A. Lentini     -            -              -           -                 -        -
Joseph V. Ciaburri   -            -              -           -                 -        -
<FN>
<F1> Mr. Pignatelli received, in the aggregate, 100% of the total options
     granted to employees in 1994.
</FN>
</TABLE>

   AGGREGATED OPTION EXERCISES IN 1994 AND YEAR-END OPTION VALUES
<TABLE>
       The table below summarizes options exercised during 1994 and
       year-end option values of the Named Officers listed in the
       Summary compensation Table.
<CAPTION>

                                                         Number of Securities       Value of Unexercised
                                                         Underlying Unexercised     In-the-Money Options
                                                         Options at Year-end (#)    at Year-end ($)
                      Shares Acquired   Value Realized
Name                  on Exercise (#)        ($)         Exercisable/Unexercisable  Exercisable/Unexercisable
<S>                   <C>               <C>              <C>                        <C>
Randolph W. Lenz      -                 -                -                          -
Charles Pignatelli    -                 -                20,125  /  80,500          -
Steven Hotchkiss      -                 -                -                          -
David A. Lentini      -                 -                -                          -
Joseph V. Ciaburri    -                 -                -                          -
</TABLE>

           PERFORMANCE PRESENTATION

PERFORMANCE GRAPH

      The following graph and table depict the performance of the
Company's Common Stock compared with the NASDAQ Stock Market (U.S.)
and NASDAQ Bank Stocks over the preceding five-year period.  The
graph was prepared by the Company and the data was provided to the
Company by The NASDAQ Stock Market and are believed by the Company
to be reliable.  The graph and data assume reinvestment of all
dividends.

      The stock price performance shown on the graph is not
necessarily an indication of future price performance.

      (DESCRIPTION OF GRAPHICAL MATERIAL)

Located herein in the Company's paper format copy of this document
is a line graph titled: 

       COMPARATIVE FIVE-YEAR TOTAL RETURNS
       CBC Bancorp, Inc., NASDAQ Stock Market, NASDAQ Bank Stocks

           (Performance results through 12/31/94)

      The vertical axis of the line graph is scaled from $0.00 at
the origin extending upwards to $250.00, marked in increments of
$50.00. The horizontal axis begins with the year 1989 at the
origin extending to the right through the year 1994, marked in
one year increments. The value of an assumed initial investment
of $100 in the Company's Common Stock, in the NASDAQ Stock
Market, and in the Peer Group (i.e., NASDAQ Banking Index) is
plotted for each year of the horizontal axis using the data
listed below:

           1989       1990        1991       1992       1993       1994

CBC        100        23.93       8.57       11.43      4.29       1.71

NASDAQ     100        84.92       136.28     158.58     180.93     176.92
Stock                             
Market

NASDAQ     100        73.23       120.17     174.87     199.33     198.69
Banking               
Index
 
      Assumes $100 invested at the close of trading on the last
trading day preceding the first day of the fifth fiscal year in
Common Stock, NASDAQ Stock Market and the NASDAQ Bank Stocks.

*     Cumulative total return assumes reinvestment of dividends.

Source:  The NASDAQ Stock Market 


      STOCK OPTIONS

           Options to acquire Company Common Stock are outstanding
under two incentive stock option plans:  the Bank Stock Option
Plan ("Bank Stock Plan") and the Company Incentive Stock Option
Plan ("Old Company Stock Plan"). In addition, during 1994, pursuant
to the terms of a stock option agreement by and between the Company
and Mr. Charles Pignatelli, the President and Chief Executive
Officer of the Company and the Bank, the Company granted Mr.
Pignatelli options to acquire Company Common Stock (the "Stock
Option Agreement"). The Bank Stock Plan, the Old Company Stock Plan
and the Stock Option Agreement are each discussed separately below. 

    Bank Stock Plan.  No stock options have been awarded under the 
Bank Stock Option Plan since November 13, 1986, the date of the
formation of the Company as a holding company for the Bank. 
Options were granted under the Bank's Option Plan to certain
employees to purchase Bank Common Stock at prices equal to the then
market value of the shares, except that options granted to 10
percent or greater shareholders were granted at 110 percent of such
market value.  At the time of issuance of the options to Mr. Nives,
he held more than 10 percent of the Bank's Common Stock.  In
connection with the organization of the Company as the Bank's
holding company, outstanding options theretofore issued by the Bank
pursuant to its Bank Option Plan became exercisable for equivalent
numbers of shares of Company Common Stock.  Options granted by the
Bank are exercisable immediately and expire ten years after the
date of the grant (except for the options granted to Mr. Nives,
which would have expired five years after the date of the grant if
he had not exercised such options), or three months after
employment is terminated, whichever occurs first.  With respect to
employees who hold unexpired Bank options, any options issued after
1986 by the Company may not be exercised until the pre-1987 options
from the Bank are exercised or expire according to their original
term.


      Company's Old Stock Plan.  Under the Company's Old Stock Plan
options may be granted to purchase the Company's Common Stock. 
One hundred ten thousand shares of such Common Stock are
allocated to the Company's Old Stock Plan.  Employees of the
Company and employees of any present or future subsidiary of the
Company are eligible to be granted options.  As of December 31,
1994, the Bank had 50 full and part-time employees.  The
selection of employees to be granted options and the quantity of
options granted is in the discretion of the Company's
Compensation Committee.  The option price must be 100 percent of
fair market value of the Company's Common Stock at the time of
grant of an option, except that for a holder of more than ten
percent of the Company's Common Stock the option price must be
110 percent of the fair market value of the Company's Common
Stock at the time of the grant of an option.  Payment in cash is
required for exercise of an option.  As determined by the
Compensation Committee, options may be exercisable for up to ten
years from the date of the grant, or up to five years for holders
of more than ten percent of the Common Stock of the Company who
receive the options.  The Compensation Committee may include
other conditions on exercise of an option, such as a minimum
period of service with the Company before the option may be
exercised or a percentage or dollar limit on how much of an
option may be used in any period.  The Company Stock Plan expires
on April 15, 1997.  

      In November 1990, the Board of Directors approved a program
to cancel all outstanding options (the "Original Options") and to
issue in exchange, on a one-for-one ratio, new options (the "New
Options") at an exercise price of $2.50 per share, which was the
fair market value of the Company's Common Stock on the date of
issuance.  The New Options expire in November of 2000.  The
Original Options were exercisable at various prices, all
exceeding $2.50 per share. As a consequence of the one-for-five
reverse stock split of the Company in 1994, the exercise price of
the New Options is now $12.50 per share.  No stock options were
been granted under the Company's Old Stock Plan during 1994. The
Company does not intend to issue any further stock options under
the Old Stock Plan. All future stock options will be granted
pursuant to the Company's Incentive Plan, provided that the
Incentive Plan is approved by the Company's shareholders at the
1995 Annual Meeting of Shareholders. As of March 31, 1995, no
stock options have been granted under the Company's Incentive
Plan. See Proposal 1 -- Authorization and Approval of the
Company's Incentive Plan. 

     Under current law, there will be no federal income tax
consequences to either the grantee or the Company on the grant of
non-incentive options or stock appreciation rights ("SARs"). 
Upon exercise of non-incentive options or SARs, the difference
between the fair market value of the Company's Common Stock at
the date of exercise and the exercise price is taxed at ordinary
income rates.  The exercise of non-incentive options or SARs will
result in a tax deduction to the Company, measured by such
difference.  However, grantees who are subject to certain federal
securities laws restrictions will, unless they elect otherwise,
generally not recognize ordinary income until such restrictions
lapse.  The fair market value of the Company's Common Stock on
the date of exercise becomes the tax basis in the hands of the
grantee of shares acquired upon such exercise.

      Under the Internal Revenue Code of 1986, as amended
("Internal Revenue Code"), there are no federal income tax
consequences to the employee or the Company upon a grant or
exercise of an incentive stock option, except that the difference
between the option price and the fair market value of the common
stock at the exercise of the option will be included in the
employee's alternative minimum taxable income.  If the employee
does not dispose of the stock within two years from the grant date
of the incentive stock option and holds the stock after exercise
for at least one year, the employee will be taxed at long-term
capital gain rates upon the sale of the stock and the Company will
be entitled to a tax deduction in connection with the sale.  If the
employee does not meet these holding period requirements, the
employee's gain upon disposing of the stock will be taxed as
ordinary income to the extent of the excess of the fair market
value of the shares on the date of exercise over the option
price.  The balance of the amount received, if any, will be
short-term or long-term capital gain depending on how long the
shares were held by the employee.  The Company will be allowed a
tax deduction in the amount of the grantee's ordinary income as a
result of the disposition. No further stock options will be
granted under the Company or Bank Stock Plan. Any future stock
options will be granted to the Company's and the Bank's executive
officers under the Incentive Plan, provided that the Company's
Common Stock holders approve Proposal 1. 

      As of December 31, 1994, there were 1,338 options outstanding
under the Bank Option Plan and the Company's Old Stock Plan
(adjusted to reflect the one-for-five reverse stock split). No
options were granted under either the Bank Stock Plan or the
Company's Old Stock Plan during 1994. All future options will be
granted pursuant to the Company's Incentive Plan. A description
of the Company's proposed Incentive Plan is contained in Proposal
1 -- Authorization and Approval of the Company's Incentive Plan, 
and the complete text of the Company's Incentive Plan is appended
to this Proxy Statement as Exhibit A. Except for the compensatory
stock options granted to the Company's and the Bank's President and
Chief Executive Officer, no stock options were granted to Named
Officers or to any other executive officer of the Company or the
Bank during the year ended December 31, 1994.  In addition, none
of the Named Officers exercised any stock options during 1994.  
The stock options held by Mr. Nives expired during 1992 as a result
of his resignation as an executive officer of the Company.  Similarly,
the stock options held by Mr. Michael M. Ciaburri expired during
1992 as a result of his resignation as Senior Vice President of
the Bank. The stock options held by Mr. Joseph Ciaburri were
canceled as provided in Mr. Ciaburri's 1992 renegotiated
employment agreement. Other than the shares exercisable by Mr.
Pignatelli under the terms of the Stock Option Agreement, no
stock options held by Named Officers of the Company or the Bank
at December 31, 1994 are exercisable. 

      The Stock Option Agreement.  On December 13, 1994, the
Company entered into a stock option agreement with Mr. Charles
Pignatelli, President and Chief Executive Officer of the Company
and the Bank. Under the agreement, the Company granted to Mr.
Pignatelli an option to purchase in the aggregate such number of
shares of Company Common Stock as shall represent 5 percent of
the issued and outstanding shares of Common Stock at the time of
exercise at a price of $1.25 per share (the market price of the
company Common Stock on the date of grant). The number of shares of
Common Stock that may be received upon exercise of the option is
subject to further adjustment in the event of a recapitalization,
stock dividend or split, or any similar transaction effecting the
number of issued and outstanding shares of Company Common Stock.
The option vests and is exercisable by Mr. Pignatelli at the rate
of one percent of the issued and outstanding shares of Common
stock for each year of employment. Mr. Pignatelli's option will
be fully vested on the fifth anniversary of his employment. the
options expire ten (10) years after the date of vesting. As of
March 31, 1995, 20,125 shares of Common Stock had fully vested.
None of these option shares were in the money as of March 31,
1995; as of that date, the closing price of the Company's Common
Stock was $0.75 per share.    
     
 
DESCRIPTION OF OTHER EMPLOYEE BENEFIT PLANS

   401(k) Savings Plan.  The Bank has a savings plan ("Savings
Plan") for eligible employees that is intended to meet the
applicable qualification requirements for a cash or deferred
arrangement under Section 401(k) of the Internal Revenue Code. 
The Savings Plan became effective June 9, 1988 for the officers
and employees of the Company and the Bank. Due to the absence of
paid employees at the Company, the Savings Plan does not
currently include the Company or its officers and employees.
Employees and officers of the Bank who attain the age of 21 and
complete a specified period of employment with the Bank are
eligible to participate in the Savings Plan. During 1992, the
Savings Plan was amended to allow Bank officers and employees to
participate commencing 30 days after the date of employment. In
February 1993, the Savings Plan was amended whereby new
participants vest over a two year period. In November 1994, the
Savings Plan was again amended this time to provide for vesting
over a six year period. Prior to one year's employment,
contributions are not matched by the Bank but employees may
contribute to the Savings Plan after 90 days of employment.
During 1994, 1993 and 1992, the Bank contributed approximately
$22,500, $58,100 and $52,800, respectively, to the Savings Plan.

     Participants in the Savings Plan prior to March 1, 1993 are
fully vested in all contributions and earnings thereon.
Commencing March 1, 1993, matching contributions of new
participants became fully vested after six years of employment
with the Bank. Upon termination of employment, a participant in
the Savings Plan will be entitled to all the pre-tax
contributions and any rollover contributions made by the
participant and matching contributions made by the Bank on the
behalf of the participant (to the extent that the matching
contributions have vested), all as adjusted for earnings and
losses.  If a participant dies before receiving benefits from the
Savings Plan, the benefits will be distributed to the
participant's beneficiary.  Participants may also elect to
withdraw amounts from the Savings Plan attributable to pre-tax or
rollover contributions upon attainment of age 59 1/2 or due to
certain hardship events.

     Eligible employees may elect to contribute to the Savings
Plan on a pre-tax basis up to 6% of their compensation (as
defined in the Savings Plan) subject to certain dollar
limitations set by the Internal Revenue Service each calendar
year.  The Bank made matching contributions equal to 50% of the
amount an employee elected to contribute on an annual basis to
the Savings Plan, subject to various limits set forth in the
Savings Plan.   

     Bonus Plan.  The Company and the Bank each has a Bonus Plan
for their respective full and part-time employees which may
provide them with additional compensation based upon performance. 
Pursuant thereto, each year the Compensation Committee of the
Company and the Bank each decides whether to authorize bonuses. 
As indicated in the Summary Compensation Table, no bonuses were
paid to Named Officers or to any other executive officer of the
Company or the Bank for 1994.  The Bank did not pay any
performance awards to the Bank's executive officers during 1994. In
the first quarter of 1995, the Bank did pay discretionary
performance awards to selected executive officers. 
   

EMPLOYMENT AGREEMENTS

     Commencing January 1, 1989, Joseph V. Ciaburri entered into
an employment agreement with the Bank.  On October 30, 1992, Mr.
Ciaburri entered into a new employment agreement with the Bank
(the "1992 Agreement").  Pursuant to the 1992 Agreement, Mr.
Ciaburri was employed as President Emeritus of the Bank until May
1993.  Between May 1993 and May 1994, the 1992 Agreement provided
for Mr. Ciaburri's employment by the Bank as a consultant. Under
the terms of the 1992 Agreement, Mr. Ciaburri agreed to the
cancellation of his outstanding stock options in exchange for
title to the automobile furnished him under his earlier
employment agreement with the Bank. Under the 1992 Agreement, Mr.
Ciaburri was also provided with group life and medical coverage
comparable to such coverage provided to officers of the Bank
generally. In addition, he was eligible to participate in the
Bank's 401(k) Plan until May 1993.

       In July 1994, the Bank entered into an employment agreement
with Charles Pignatelli, the President and Chief Executive Officer
of the Company and the Bank. The agreement provides for periodic
increases in salary. The agreement also provides for the payment to
Mr. Pignatelli, on an annual basis, additional compensation based
on the Bank's achievement of certain operational benchmarks set
forth in the agreement.  

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

     The Compensation Committee of the Board of Directors during
fiscal year 1994 consisted of Randolph W. Lenz, Marcial Cuevas,
Jack Dunlap and Charles Pignatelli. Except for Mr. Pignatelli, who
is the President and Chief Executive Officer of the Company and the
Bank, there are no compensation interlocks or insider participation
with respect to such individuals. Mr. Pignatelli does not
participate in any Compensation Committee discussions concerning
his compensation.
  
COMPENSATION COMMITTEE REPORT ON EXECUTIVE COMPENSATION

To the Board of Directors of the Company:

     Decisions on compensation of the Company's executive
officers generally are made by the Company's Compensation
Committee (the "Committee").  Each member of the Committee (other
than Mr. Pignatelli) is a non-employee director.  All substantive
decisions by the Committee relating to the compensation of the
Company's executive officers are reviewed by the full Board of
Directors, except for certain stock option decisions which must be
made solely by the Committee in order to satisfy certain
regulations of the Securities and Exchange Commission.  Pursuant to
recently adopted rules designed to enhance disclosure of corporate
policies regarding executive compensation, the Company has set
forth below a report submitted by the Committee addressing the
Company's compensation policies for 1994 as they affected senior
executive officers of the Company and the Bank. The compensation
policies set forth herein have been followed by the Compensation
Committee and the Board of Directors of the Bank during 1994.

     The goals of the Company's compensation policies for senior
executive officers are threefold:

    (i)   to provide a competitive compensation structure vis-a-
          vis other Connecticut based community banks so as to
          assure that the Company attracts and retains qualified
          personnel while at the same time contributing to
          shareholder value;

   (ii)   to provide an equitable compensation structure among
          the Company's senior executive officers so as to assure
          that personnel are treated fairly and that morale is
          maintained at a high level; and

  (iii)    to provide appropriate incentives to encourage senior
           management to exceed established business objectives.

           In establishing compensation policies for the Company
against a backdrop of significant losses, staff reductions and
efforts to limit costs, the Committee is required to balance
competing concerns.  On the one hand, it is essential that
executive compensation not become a source of friction or
resentment among the employees of the Company and the Bank.  On
the other hand, the Company must provide economic incentives
necessary to attract experienced senior executives who have the
proven ability to meet the Company's business objectives of
renewed financial vigor and consistent profitability.  The need
to balance these competing factors was the principal factor in
establishing the compensation package for the Company's senior
executives during 1994.

           There are three principal elements of the Company's
executive compensation, each of which is related to employee and
corporate performance.  These elements are the executive's base
salary, the bonus or additional performance based compensation
achievable pursuant to the Bank's performance award program or the
Company's Bonus Plan, and stock options under 1994 CBC Bancorp,
Inc. Long-Term Incentive Plan (the "Incentive Plan") (subject to
approval of the Incentive Plan by the Company's shareholders at the
1995 Annual Meeting of Shareholders). 

     Mr. Pignatelli, the President and Chief Executive Officer of
the Company and the Bank, joined the Bank in November 1993. Prior
to his employment with the Company, Mr. Pignatelli served as a
Vice President and Retail Banking Executive for nearly three
years at the Chase Manhattan Bank of Connecticut, N.A. and he
served as a Vice President of Chase Manhattan Bank, N.A. for
eight years.  The base salary and other compensation for Mr.
Pignatelli was determined in light of the person's existing
salary and the amount deemed necessary to attract the individual
to the Company and the Bank.

     Mr. Pignatelli received, and it is anticipated that he will
continue to receive, an increase in base salary each year of
employment provided that the financial performance of the Company
and the Bank continues to improve. The Compensation Committee
believes that Mr. Pignatelli is the linchpin of the Company's and
the Bank's financial recovery. His salary and other compensation
were determined based on the Compensation Committee's desire to
remain competitive with the compensation packages of other
financial institutions and to encourage a long-term commitment on
Mr. Pignatelli's part to the Bank and the Company. In this regard,
in July 1994, the Bank and Mr. Pignatelli entered into a formal
employment agreement setting forth the terms and conditions of Mr.
Pignatelli's employment by the Bank. Under the terms of the
employment agreement, Mr. Pignatelli will receive in future years
additional annual compensation based on the Bank's achievement of
certain defined operational results. The Compensation Committee
believes that the operational benchmarks set forth in the
employment agreement provide Mr. Pignatelli and the Committee with
objective criteria against which to measure future performance. 

     In light of the improved financial results, the Company and
the Bank awarded in the first quarter of 1995 individual
achievement awards to selected executive officers. Except for Mr.
Pignatelli, no stock options were awarded to any executive officer
of the Company or the Bank during 1994. It is expected that stock
options will be awarded to executive officers in the future under
the Incentive Plan.

     In summary, given the performance of the Company and the
Bank during 1994, the Committee believes that the compensation
paid to the senior executive officers of the Company and the Bank
under the Company's various plans reached the appropriate balance
between preservation of shareholders' equity and the
establishment of proper performance incentives.                   
                                                        
March 27, 1995                   Respectfully submitted,
                                            
                                 Randolph W. Lenz (Chairman)
                                 Marcial Cuevas
                                 Jack Wm. Dunlap



CERTAIN TRANSACTIONS

      Directors and officers of the Company and their associates
(including related business entities) were customers of and had
transactions with the Bank in the ordinary course of business
during the three years ended December 31, 1994.  These
transactions were made on substantially the same terms as those
prevailing for comparable transactions with other Bank customers. 
Similar transactions may be expected to take place with the Bank
in the future, except with respect to Bank loans.  In October
1992, the Bank's Board of Directors instituted a formal policy
prohibiting Bank loans to the Bank's directors, officers and
their associates, unless, in the case of a mortgage loan, the
Bank has a binding takeout commitment by a third party lender
prior to funding, or the loan or extension of credit is fully
secured by cash on deposit at the Bank or other acceptable
marketable collateral. This policy was formally extended to
include the Company's directors, officers and their associates in
March of 1993.  Outstanding loans and commitments made by the
Bank in transactions with the Company's and the Bank's directors,
officers and their associates were made on substantially the same
terms, including interest rates and collateral, as those
prevailing at the time for comparable transactions with other
persons and did not involve more than a normal risk of
collectibility or present other unfavorable features.

    
      A MAJORITY OF THE VOTES CAST BY SHAREHOLDERS OF THE COMPANY
AT THE ANNUAL MEETING IS REQUIRED TO ELECT THE NOMINEES FOR
DIRECTOR. THE BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS THE
SHAREHOLDERS VOTE "FOR" THE ELECTION OF THE NOMINEES FOR
DIRECTOR.

                   PROPOSAL 3

                   RATIFICATION OF THE APPOINTMENT OF 
                   BDO SEIDMAN AS INDEPENDENT AUDITORS
                   FOR THE FISCAL YEAR ENDING DECEMBER 31, 1995

           The Board of Directors of the Company has selected BDO
Seidman, independent certified public accountants, to be the
Company's auditors for the fiscal year ending December 31, 1995,
subject to ratification by the Company's shareholders. BDO
Seidman performed the audit of the books and records of the
Company and the Bank for the fiscal years ending December 31,
1993 and 1994. A representative of BDO Seidman is expected to be
present at the Annual Meeting and will have an opportunity to
make a statement if he or she so desires. The representative is
expected to be available to respond to appropriate questions from
shareholders.

       A MAJORITY OF THE VOTES CAST BY SHAREHOLDERS OF THE COMPANY
AT THE ANNUAL MEETING IS REQUIRED TO RATIFY THE APPOINTMENT OF
THE ACCOUNTANTS. THE BOARD OF DIRECTORS OF THE COMPANY
UNANIMOUSLY RECOMMENDS THAT THE SHAREHOLDERS VOTE "FOR" THE
RATIFICATION OF THE APPOINTMENT OF BDO SEIDMAN AS INDEPENDENT
ACCOUNTANTS.

      CHANGE IN THE COMPANY'S AUDITORS

PREVIOUS INDEPENDENT ACCOUNTANTS

      (i)  By letter dated December 15, 1993, Coopers & Lybrand,
the independent auditors for the Company and its subsidiaries for
the fiscal year ended December 31, 1992, notified the Company in
writing that the client-auditor relationship had ceased.  The
Company is not aware of any disagreements, disputes or other
matters pertaining to the Company or its financial statements
which would have prompted or caused the cessation of Coopers &
Lybrand's relationship as the Company's independent accountant. 
(See (iv) and (v) below.)  Information pertaining to the
resignation of Coopers & Lybrand and other matters required by
Item 304(a) of Registration S-K has previously been filed on Form
8-K and Form 8, dated December 21, 1993 and January 11, 1994,
respectively.  

      (ii)  The report of Coopers & Lybrand on the financial
statements of the Company and its subsidiaries for the fiscal
year ended December 31, 1992 contained an explanatory paragraph
pertaining to the uncertainty involving the ability of the
Company and its principal subsidiary, the Bank, to comply with
regulatory capital requirements imposed by federal banking law
and by the terms of the Order issued by the FDIC and effective as
of July 19, 1991.  See Form 8-K and Form 8, dated December 21,
1993 and January 11, 1994, respectively.  

      (iii)  The Company's Audit Committee and Board of Directors
accepted the resignation of Coopers & Lybrand as the Company's
independent auditors.

      (iv)  In connection with Coopers & Lybrand's audit of the
Company for the 1992 fiscal year up through December 15, 1993,
there were no disagreements with Coopers & Lybrand on any matters
of accounting principles or practices, financial statement
disclosure, or auditing scope or procedure, which disagreements
if not resolved to the satisfaction of Coopers & Lybrand would
have caused them to make reference thereto in their report on the
financial statements for such year.  See Form 8-K and Form 8,
dated December 21, 1993 and January 11, 1994, respectively.  

       (v)  During the two most recent fiscal years and through
March 31, 1995, there have been no reportable events (as defined
in Regulation S-K Item 304(a)(1)(v)).

       (vi)  The Company requested that Coopers & Lybrand furnish
it with a letter addressed to the Securities and Exchange
Commission stating whether it agrees with the above statements
and, if not, stating the respects in which it does not agree.  A
copy of such letter was filed by the Company on Form 8 on January
11, 1994. See Exhibit 16(c) and 16(d) to the Company's Annual
Report and Form 10-K for the fiscal year ended December 31, 1993.

NEW INDEPENDENT ACCOUNTANTS

        (i)  The Company engaged BDO Seidman as its new independent
accountants as of January 12, 1994.  During the 1992 and 1993
fiscal years and through January 12, 1994, the Company has not
consulted with BDO Seidman on items which (1) were or should have
been subject to SAS 50 or (2) concerned the subject matter of a
disagreement or a reportable event with the former accountants
(as described in Regulation S-K Item 304(a)(2), with respect to
items (1) and (2)).    

                  SHAREHOLDER PROPOSALS

        Any proposal intended to be presented by any shareholder of
the Company for action at the 1996 Annual Meeting of Shareholders
of the Company must be received by the Secretary of the Company
at 128 Amity Road, Woodbridge, Connecticut 06525, not later than
December 15, 1995, in order for the proposal to be considered for
inclusion in the Company's proxy statement and form of proxy
relating to the 1996 Annual Meeting. Nothing in this paragraph
shall be deemed to require the Company to include in its proxy
statement and proxy relating to the 1996 Annual Meeting any
shareholder proposal which does not meet all of the requirements
for inclusion established by the Securities and Exchange
Commission in effect at the time such proposal is received.

                      OTHER MATTERS

        At the time of preparation of this Proxy Statement, the
Board of Directors of the Company knew of no matter to be
presented for action at the Annual Meeting other than as set
forth in the Notice of Annual Meeting of Shareholders and
described in this Proxy Statement. If any other matters properly
come before the Annual Meeting, the proxies have discretionary
authority to vote their shares according to their best judgment.


                  ANNUAL REPORT TO SHAREHOLDERS

        The Company is required to file an Annual Report for its
fiscal year ended December 31, 1994 on Form 10-K with the
Securities and Exchange Commission, and information required by
Form 10-K (excluding exhibits) is included as part of the
Company's Annual Report to Shareholders for the year ended
December 31, 1994. A copy of the Annual Report to Shareholders
accompanies this Proxy Statement. Any beneficial owner of the
Company's securities who does not receive a copy of the Annual
Report to Shareholders will be furnished one upon written request
directed to the Company at its main office.
           
                      By order of the Board of Directors
                                            


                      Randolph W. Lenz
                      Chairman of the Board 
                                             
Woodbridge, Connecticut
__________________, 1995


                      EXHIBIT A TO THE PROXY STATEMENT

                      1994 CBC BANCORP, INC.
                      LONG-TERM INCENTIVE PLAN

                                 ARTICLE I

                                 Purpose

           The purpose of the 1994 CBC Bancorp, Inc. Long-Term
Incentive Plan (hereinafter referred to as the "Plan") is to
advance the interests of CBC Bancorp, Inc. (the "Corporation")
and its subsidiary, Connecticut Bank of Commerce (the "Bank"), as
well as the Corporation's shareholders by providing incentives
and rewards to the Corporation's employees who are in a position
to contribute to the long-term growth and profitability of the
Corporation and the Bank, assist the Corporation and the Bank in
attracting, retaining and motivating highly qualified employees
for the successful conduct of their business and make the
Corporation's and the Bank's compensation program competitive
with those of other financial services companies.

                      ARTICLE II

                      Definitions

     2.1     "Change in Control of the Corporation" shall be deemed
to occur in the event that any "person" or "group", within the
meaning of Section 13(d) and 14(d)(2) of the Exchange Act,
acquires, directly or indirectly, beneficial ownership of 51
percent or more of the then outstanding voting securities of the
Corporation and such person on the effective date of this Plan
did not own or control 51 percent or more of the voting
securities of the Corporation.

     2.2    "Code" means the Internal Revenue Code of 1986, as now
or hereafter amended.

     2.3    "Committee" means the committee established pursuant to
Article IV.

     2.4     "Disability" means a Participant's inability to engage
in any substantial gainful activity because of any medically
determinable physical or mental impairment which can be expected
to result in death or which has lasted, or can be expected to
last, for a continuous period of six (6) months of longer.

     2.5      "Employee" shall mean all officers of the Corporation
and of the Bank or other persons serving in a managerial capacity
with the Corporation and the Bank, including officers who are
also directors of the Corporation or of the Bank.

     2.6      "Exchange Act" shall mean the Securities Exchange Act
of 1934, as amended.

     2.7     "Incentive Stock Option" means any stock option
granted pursuant to this Plan which is designated as such by the
Committee and which complies with Section 422 of the Code.

      2.8    "Market Price" shall mean the closing sale price of a
share of Stock as reported on the NASDAQ Small-Cap Market on the
particular day in question or, if no trading occurred on that
day, then, on the last trading day immediately prior to such
date.

     2.9    "Non-Qualified Stock Option" means any stock option
granted pursuant to this Plan which is not an Incentive Stock
Option.

     2.10    "Outside Director" means a member of the Board of
Directors of the Corporation who is not an Employee. 

      2.11    "Participant" means a Participant as defined in
Article III.

      2.12      "Stock" means the common stock, par value $0.01 per
share, of the Corporation.

                      ARTICLE III

                      Participation

     The participants ("Participants") in the Plan shall be the
Corporation's or the Bank's Employees serving in an executive or
managerial position who are selected to participate in the Plan
by the Committee of the Board of Directors of the Corporation
named to administer the Plan pursuant to Article IV or the
President of the Corporation or of the Bank acting under
delegated authority pursuant to Article IV hereof.

                      ARTICLE IV

                      Administration

     The Plan shall be administered and interpreted by a
committee of two or more members of the Board of Directors who
are outside directors (hereinafter referred to as the
"Committee") appointed by the Board. If the Board has appointed a
Compensation Committee, the Committee shall be comprised of the
members of the Compensation Committee that are Outside Directors.
All decisions and acts of the Committee shall be final and
binding upon all Participants. The Committee shall: (i) determine
the number and types of awards to be made under the Plan; (ii)
select the awards to be made to the Participants; (iii) set the
number of options to be awarded and the number of shares to be
awarded out of the total number of shares available for award;
(iv) delegate to the President of the Corporation or the
President of the Bank the right to select the Participants, to
determine the number and types of awards to be made under the
Plan and the allocation of the awards among Employees (other than
the President), such delegation to be subject to such terms and
conditions as the Committee shall provide in such delegation; (v)
establish administrative regulations to further the purpose of
the Plan; and (vi) take any other action desirable or necessary
to interpret, construe or implement properly the provisions of
the Plan.

                      ARTICLE V

                      Awards

     5.1    Form of Awards.  Awards under this Plan may be in any
of the following forms (or a combination thereof): (i) stock
option awards in accordance with Article VI; or (ii) Performance
Awards in accordance with Article VII. All awards (other than
Performance Awards) shall be made pursuant to award agreements
between the Participant and the Corporation substantially in the
form of Exhibit A hereto or in such form as the Participant and
the Corporation may otherwise mutually agree. 

     5.2     Maximum Amount Available.  The total number of shares
of Stock optioned under this Plan during the term of the Plan
shall not exceed 250,000 shares except as increased or otherwise
adjusted in accordance with Section 5.3. No Participant may be
granted option awards  which would result in the Participant
receiving, in the aggregate, more than 50% of the maximum number
of shares available for award under the Plan. Solely for purpose
of computing the total number of shares of Stock optioned under
this Plan, there shall not be counted any shares which have been
forfeited if the Participant received no benefits of ownership
from the Stock and any shares covered by an option which, prior
to such computation, has been terminated in accordance with its
terms or has been canceled by the Participant or the Corporation.

     5.3    Adjustment in the Event of Recapitalization, Etc.  In
the event of any change in the capital structure of the
Corporation by reason of any stock split, stock dividend,
recapitalization, merger, consolidation, combination or exchange
of shares or other similar corporate change (including the
exercise of warrants and the conversion of any equity or debt
securities of the Corporation convertible into shares of Stock)
or in the event of any special distribution to stockholders, the
number of shares and prices per share applicable to options then
outstanding and in the number of shares which are available
thereafter for Stock Option Awards (as defined in Section 6.1) or
other awards, both under the Plan as a whole and with respect to
individuals, shall be proportionately adjusted for any increase
or decrease in the number of issued shares of Stock; provided,
however, that any fractional shares resulting from any such
adjustment shall be eliminated.

                      ARTICLE VI

                      Stock Options

     6.1   Grant of Award.  The Corporation may award options to
purchase Stock (hereinafter referred to as "Stock Option Awards")
to such Participants (other than Outside Directors) as the
Committee or the President of the Corporation or of the Bank,
acting under delegated authority pursuant to Article IV,
authorizes and under such terms as the Committee establishes. The
Committee shall determine with respect to each Stock Option Award
and designate in the grant whether a Participant is to receive an
Incentive Stock Option or a Non-Qualified Option.

       6.2   Option Price.  Except as otherwise provided in this
Section 6.2, the option price of each share of Stock subject to a
Stock Option Award shall be (i) the Market Price of a share of
Stock on the trading date immediately preceding the date of grant
and (ii) specified in the grant. Notwithstanding the preceding
sentence to the contrary, if the Participant to whom an Incentive
Stock Option is granted owns, at the time of the grant, more than
ten percent (10%) of the combined voting power of the
Corporation, the option price shall not be less than one hundred
ten percent (110%) of the Market Price described in the preceding
sentence.

     6.3    Terms of Option.  A stock option by its terms shall not
be transferable by the Participant other than by will or the laws
of descent and distribution, and, during the Participant's
lifetime, shall be exercisable only by the Participant. In
addition, a stock option by its terms shall be of ten years'
duration, except that an Incentive Stock Option granted to a
Participant who, at the time of the grant, owns Stock
representing more than ten percent (10%) of the combined voting
power of the Corporation shall by its terms be of no more than
five years' duration. A stock option by its terms shall be
exercisable only after the earliest of: (i) such period of time
as the Committee (or its delegatee) shall determine and specify
in the grant, but in no event more than one year following the
date of grant of such award; (ii) the Participant's death or
Disability; or (iii) a Change in Control of the Corporation.

     An option is only exercisable by a Participant while the
Participant is in active employment with the Corporation or the
Bank, except (i) in the case of the Participant's death or
Disability, at any time during the thirty-six month period
following the Participant's death or Disability; (ii) during a
six-month period commencing on the date of a Participant's
termination of employment by the Corporation or the Bank other
than for cause; (iii) during the three-year period commencing on
the date of the Participant's termination of employment, by the
Participant or the Corporation or Bank, as the case may be, after
a Change in Control of the Corporation, unless such termination
of employment is for cause; or (iv) if the Committee decides that
it is in the best interest of the Corporation or the Bank to
permit individual exceptions. An option may not be exercised
pursuant to this Section 6.3 after the expiration date of the
option.

     6.4   Exercise of the Option.  An option may be exercised
with respect to part or all of the shares subject to the option
by giving written notice to the Corporation of the exercise of
the option. The option price for the shares for which an option
is exercised shall be paid on or within ten (10) business days
after the date of exercise in cash, by certified check or money
order, in whole shares of Stock owned by the Participant prior to
exercising the option, or in a combination of cash and such
shares of Stock or on such terms and conditions as the Committee
determines. The value of any share of Stock delivered in payment
of the option price shall be its Market Price on the date the
option is exercised.

     6.5    Dividends on Shares Covered By Options.  The Committee
may, in its discretion, grant to Participants holding stock
options the right to receive, with respect to each share covered
by an option, payments of amounts equal to the regular cash
dividends paid to holders of Stock during the period that the
option is outstanding.

                      ARTICLE VII

                      Performance Awards

     Subject to compliance with applicable provisions of law, the
Committee or the President of the Corporation or of the Bank
acting under delegated authority pursuant to Article IV hereof,
may grant, either alone or in addition to other awards granted
under the Plan, cash awards based on a Participant's job
performance ("Performance Awards") to such Participants as the
Committee or the President of the Corporation or of the Bank (as
to Employees other than the President), acting under delegated
authority pursuant to Article IV hereof, authorizes and under
such terms as the Committee or the President of the Corporation
or of the Bank, as the case may be, establishes. Performance
Awards may be paid in cash or any other form of property as the
Committee (or its delegatee) shall determine. Performance Awards
shall entitle the Participant to receive an award if the measures
of performance or other criteria established by the Committee or
the President of the Corporation or the Bank, acting under
delegated authority, are met. The measures of performance or
other criteria shall be established by the Committee or by the
President of the Corporation or of the Bank, acting pursuant to
delegated authority. The Committee or the President of the
Corporation or of the Bank, acting pursuant to delegated
authority, shall determine the times at which Performance Awards
are to be made and all conditions of such awards. Performance
Awards shall be subject to any applicable federal, state or local
withholding tax requirements.

                      ARTICLE VIII

                      Withholding

     In order to enable the Corporation to meet any applicable
federal, state or local withholding tax requirements arising as a
result of the exercise of a stock option, a Participant shall pay
to the Corporation the amount of tax to be withheld. In the
alternative, the Participant may elect to satisfy such obligation
(i) by having the Corporation withhold shares that otherwise
would be delivered to the Participant pursuant to the exercise of
the Option for which the tax is being withheld, (ii) by
delivering to the Corporation other shares of Stock owned by the
Participant prior to exercising the option or (iii) by making a
payment to the Corporation consisting of a combination of cash
and such shares of Stock. Such election shall be subject to the
following: (a) the election shall be made in such manner as may
be prescribed by the Committee; (b) the election shall be made
prior to the date to be used to determine the tax to be withheld;
and (c) if the Participant is a person subject to Section 16 of
the Exchange Act, the election shall be irrevocable and shall be
made within six months after the grant of the option, except that
this six-month limitation shall not apply in the event the
Participant delivers to the Corporation previously owned shares
of Stock, and shall be made either at least six months prior to
the date to be used to determine the tax to be withheld or during
a ten-day period beginning on the third business day following
the date of release of the quarterly or annual consolidated
balance sheets and statements of operations and ending on the
12th business day following such date.

                      ARTICLE IX

                      General Provisions

     9.1    Any assignment or transfer of any awards without the
written consent of the Corporation shall be null and void.

     9.2    Nothing contained herein shall require the Corporation
or the Bank to segregate any monies from its general funds, or to
create any trusts or to make any special deposits for any
immediate or deferred amounts payable to a Participant for any
year.

     9.3    Participation in this Plan shall not affect the
Corporation's right to discharge a Participant or constitute an
agreement of employment between a Participant and the Corporation
or the Bank, as the case may be.

                      ARTICLE X

           Amendment, Suspension or Termination of the Plan

     10.1    General Rule.  The Board of Directors may suspend,
terminate or amend the Plan, including but not limited to such
amendments as may be necessary or desirable resulting from
changes in the federal income tax laws and other applicable laws,
but may not, without the approval by the holders of a majority of
all outstanding shares entitled to vote on the subject at a
meeting of the stockholders of the Corporation, (i) increase the
total number of shares of Stock that may be optioned under the
Plan or (ii) amend any provision of the Plan which, with respect
to officers (as defined in Rule 16a-1(f) of the Exchange Act) of
the Corporation or of the Bank, materially modifies the
eligibility requirements, materially increases the benefits or
materially increases the number of shares issuable. No
suspension, termination or amendment of the Plan shall affect the
rights of Participants under options granted prior to any such
event.

     10.2    Compliance with Rule 16b-3.  With respect to persons
subject to Section 16 of the Exchange Act, transactions under the
Plan are intended to comply with the requirements of Rule 16b-3
under the Exchange Act, as applicable during the term of the
Plan. To the extent that any provision of the Plan or action by
the Committee or its delegees fail to so comply, it shall be
deemed null and void, to the extent permitted by law. Should the
requirements of Rule 16b-3 change, the Board of Directors may
amend this Plan to comply with the requirements of that rule or
its successor provision or provisions.

                      ARTICLE XI

            Effective Date and Duration of the Plan
           
     This Plan shall be effective on the date of the approval of
the Plan by the holders of a majority of the shares of Stock;
provided, however, that the adoption of the Plan is subject to
such stockholder approval within twelve (12) months before or
after the date of adoption of the Plan by the Board of Directors.
The Plan shall be null and void and of no effect if the foregoing
condition is not fulfilled, and in such event each Stock Option
Award hereunder shall, notwithstanding any of the preceding
provisions of the Plan, be null and void and of no effect. 
                                                                  
      
                                                                  
                             EXHIBIT A

                      STOCK OPTION AGREEMENT


     STOCK OPTION AGREEMENT (the "Agreement"), dated as of       , 
    , by and between                    (the "Optionee")
and CBC Bancorp, Inc. ("CBC"), a Connecticut corporation and
parent company of the Connecticut Bank of Commerce (the "Bank").

     WHEREAS, the Optionee is regarded as a key employee of CBC
and the Bank, and the respective Board of Directors of CBC and of
the Bank has each determined that it would be to the advantage
and in the interest of CBC and the Bank and the shareholders of
CBC to grant the option provided for herein to the Optionee as an
inducement to remain in the service of CBC and the Bank as an
incentive for increased effort during such service; and

     WHEREAS, CBC and the Optionee wish to set forth the terms
and conditions of the option granted to Optionee hereunder.

     NOW, THEREFORE, in consideration of the foregoing and the
mutual covenants and agreements set forth herein, the parties
hereto hereby agree as follows:

     1.    Grant of Option.  On the terms and conditions contained
in this Agreement, CBC hereby grants to Optionee an option (the
"Option") to purchase                 shares of CBC common stock,
par value $0.01 per share (the "Common Stock") at a purchase
price of $       per share (the "Option Price") representing the
Market Price (as hereinafter defined) of a share of Common Stock
on the trading day immediately preceding the date of grant. If
the Optionee to whom an Option is granted owns, at the time of
the grant, more than ten percent (10%) of the combined voting
power of CBC, the Option Price shall not be less than one hundred
ten percent (110%) of the Market Price described in the preceding
sentence. For purposes of this Agreement, "Market Price" shall
mean the closing sale price of a share of CBC  Common Stock as
reported on the NASDAQ Small-Cap Market on the particular day in
question, or, if no trading occurred on that day, then, on the
last trading day immediately prior to such day. Any shares of
Common Stock issued upon exercise of all or part of the Option
are referred to herein as the "Option Shares".  The number of
shares of Common Stock that may be received upon exercise of the
Option is subject to further adjustment from time to time as
provided for herein. 

     2.   Terms of Option.  The Option shall not be transferable
by the Optionee other than by will or the laws of descent and
distribution, and, during the Optionee's lifetime, shall be
exercisable only by the Optionee. In addition, the Option shall
be of ten years' duration, except that an Option granted to an
Optionee who, at the time of the grant, owns Common Stock
representing more than ten percent (10%) of the combined voting
power of CBC shall by its terms be of no more than five years'
duration. The Option shall be exercisable only after the earliest
of: (i)     (a date no more than one year following the date of
grant of the Option), (ii) the Optionee's death or Disability (as
hereinafter defined); or (iii) a Change in Control of CBC (as
hereinafter defined). For purposes of this Agreement the term
"Disability" shall mean an Optionee's inability to engage in any
substantial gainful activity because of any medically
determinable physical or mental impairment which can be expected
to result in death or which has lasted, or can be expected to
last, for a continuous period of six (6) months or longer. For
purposes of this Agreement, a "Change in Control of CBC" shall be
deemed to have occurred in the event that any "person" or
"group", within the meaning of Section 13(d) and 14(d)(2) of the
Securities Exchange Act of 1934, as amended (the "Exchange Act"),
acquires, directly or indirectly, beneficial ownership of 51
percent or more of the then outstanding voting securities of CBC
and such person on the effective date of CBC's Long-Term
Incentive Plan (the "Plan") did not own or control 51 percent or
more of the voting securities of CBC.

     3.   Exercise and Termination of the Option.   (a) The
Option is only exercisable by the Optionee while the Optionee is
in active employment with CBC or the Bank, except (i) in the case
of the Optionee's death or Disability, at any time during the
thirty-six month period following the Optionee's death or
Disability; (ii) during a six-month period commencing on the date
of the Optionee's termination of employment by CBC or the Bank
other than for cause; (iii) during the three-year period
commencing on the date of the Optionee's termination of
employment, by the Optionee or CBC or Bank, as the case may be,
after a Change in Control of CBC, unless such termination of
employment is for cause; or (iv) if the members of CBC's
Compensation Committee who are outside directors or, if no such
Committee has been established, the Committee of two or more
members of CBC's Board of Directors who are outside directors
appointed by the Board of Directors to administer the Plan (the
"Committee"), decide that it is in the best interest of CBC or
the Bank to permit individual exceptions. The Option may not be
exercised pursuant to this Section 3 after the expiration date of
the Option.                      

     (b)  The Option may be exercised by the Optionee with
respect to part or all of the Option Shares subject to the Option
by giving written notice to CBC of the exercise of the Option.
The Option Price for the shares of Common Stock for which the
Option is exercised shall be paid on or within ten (10) business
days after the date of exercise in cash, by certified check or
money order, in whole shares of Common Stock owned by the
Optionee prior to exercising the Option, or in a combination of
cash and such shares of Common Stock or on such terms and
conditions as the Committee determines. The value of any share of
Stock delivered in payment of the option price shall be its
Market Price on the date the option is exercised.

     (c)  In order to enable CBC to meet any applicable federal,
state or local withholding tax requirements arising as a result
of the exercise of the Option, the Optionee shall pay to CBC the
amount of tax to be withheld. In the alternative, the Optionee
may elect to satisfy such obligation (i) by having CBC withhold
shares of Common Stock that otherwise would be delivered to the
Optionee pursuant to the exercise of the Option for which the tax
is being withheld, (ii) by delivering to CBC other shares of
Common Stock owned by the Optionee prior to exercising the Option
or (iii) by making a payment to CBC consisting of a combination
of cash and such shares of Common Stock. Such election shall be
subject to the following: (a) the election shall be made in such
manner as may be prescribed by the Committee; (b) the election
shall be made prior to the date to be used to determine the tax
to be withheld; and (c) if the Optionee is a person subject to
Section 16 of the Exchange Act, the election shall be irrevocable
and shall be made within six months after the grant of the
Option, except that this six-month limitation shall not apply in
the event the Optionee delivers to CBC previously owned shares of
Common Stock, and shall be made either at least six months prior
to the date to be used to determine the tax to be withheld or
during a ten-day period beginning on the third business day
following the date of release of the quarterly or annual
consolidated balance sheets and statements of operations and
ending on the 12th business day following such date.

     4.    Adjustment Upon Changes in Capitalization.  In the
event of any change in the capital structure of CBC by reason of
any stock split, stock dividend, recapitalization, merger,
consolidation, combination or exchange of shares or other similar
corporate change (including the exercise of warrants and the
conversion of any equity or debt securities of CBC convertible
into shares of Common Stock) or in the event of any special
distribution to stockholders, the number of Option Shares and the
Option Price per share applicable to the Option granted
hereunder, shall be proportionately adjusted for any increase or
decrease in the number of issued shares of Common Stock;
provided, however, that any fractional shares resulting from any
such adjustment shall be eliminated. 

     5.     Specific Performance.  The parties hereto acknowledge
that damages would constitute an inadequate remedy for a breach
of this Agreement and that the obligations of the parties hereto
shall be specifically enforceable.                                
           

     6.   Assignability.  This Option is not assignable or
transferable by the Optionee otherwise than by will or the laws
of descent and distribution and is exercisable during Optionee's
lifetime only by the Optionee.

     7.   Validity.  The invalidity or unenforceability of any
provision of this Agreement shall not effect the validity or
enforceability of any other provision of this Agreement, which
shall remain in full force and effect.

     8.    Governing Law.  This Agreement shall be governed by and
construed in accordance with the laws of the State of
Connecticut, regardless of the laws that might otherwise govern
under applicable principles of conflicts of laws thereof.  

      9.    Counterparts.  This Agreement may be executed in
counterparts, each of which shall be deemed to be an original,
but all of which shall constitute one and the same agreement.

     IN WITNESS WHEREOF, CBC has caused this Agreement to be duly
executed by its duly authorized officer, and the Optionee has
hereunto set his hand, all as of the day and year first above
written.

                                 OPTIONEE 


                                 BY:___________________________
                                                                  
                    


                                 CBC BANCORP, INC.

                                 
                                 BY:___________________________




PROXY            CBC BANCORP, INC.                       PROXY
       1995 ANNUAL MEETING OF SHAREHOLDERS - JUNE 29, 1995
       THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS 
                                                                  
     

           The undersigned shareholder of CBC BANCORP, INC. (the
"Company") hereby appoint Kellie Laezzo and Julie A. Dauria and
each of them the proxies of the undersigned with full power of
substitution to vote at the Annual Meeting (the "Annual Meeting")
of Shareholders of the Company to be held at the office of the
Company's subsidiary, Connecticut Bank of Commerce, 128 Amity
Road, Woodbridge, Connecticut, at 4:00 p.m. on Tuesday, June 29,
1995, and at any adjournment or adjournments thereof, with all
the power that the undersigned would have if personally present,
hereby revoking any proxy heretofore given. A majority of said
proxies or their substitutes who attend the Annual Meeting (or if
only one shall be present, then that one) may exercise all of the
powers hereby granted. The undersigned hereby acknowledges
receipt of the proxy statement for the Annual Meeting and
instructs the proxies to vote.

     The Board of Directors recommends a vote "FOR" Proposals 1,
2 and 3.

1.   Authorization and approval of the 1994 CBC Bancorp, Inc.
Long-Term Incentive Plan.

FOR  /  /             AGAINST  /  /             ABSTAIN  /  / 


2.   Election of the nominees for directors: Randolph W. Lenz,
Marcial Cuevas, Jack Wm. Dunlap, Charles Pignatelli and Steven
Levine.

/  /  FOR All Nominees   

/  /  WITHHOLD AUTHORITY to   
      vote for all nominees
      listed above

/  /  WITHHOLD AUTHORITY 
      to vote for                                                 
      the following only:

(INSTRUCTION: To withhold authority for any individual, write the
individual's name on the space provided below.)

                                                                  
                       - Turn Over - 
         (Please date and sign on reverse side)

3.   Ratification of the appointment of BDO Seidman a independent
auditors for the fiscal year ending December 31, 1995.

FOR  /  /             AGAINST  /  /             ABSTAIN  /  /  

4.   With discretionary authority upon such other matters as may
properly come before the Annual Meeting.


THIS PROXY WHEN PROPERLY SIGNED WILL BE VOTED IN THE MANNER
DIRECTED. IF NO SPECIFICATION IS MADE, THIS PROXY WILL BE VOTED
FOR THE PROPOSALS SET FORTH ABOVE AND FOR THE ELECTION OF ALL
NOMINEES LISTED ABOVE.

     The undersigned plans to attend the Annual Meeting of the
Company:

/  /   YES                       /  /   NO

Dated:                                       , 1995

                                                                  
                      Signature

                                                                  
                      Signature, if held jointly

     Please sign exactly as your name appears on this proxy card.
When signing as attorney, executor, trustee or guardian, please
give your full title.


                            Law Offices 
                        Thomas S. Gallagher
                        66 Larchmont Avenue
                     Larchmont, New York 10538
                         Tel (203) 222-5907
                         Fax (203) 222-7976

                             May 26, 1995

Via Federal Express

Securities and Exchange Commission
450 Fifth Street, N.W.
Washington, D.C. 20549

Attention:  EDGAR Ops Stop 0-7

Gentlemen:

I have enclosed for filing on behalf of CBC Bancorp, Inc. (the
"Company") the Company's Definitive Proxy Statement on Form DEF
14A, dated May 26, 1995 for filing on the Securities and Exchange
Commission's EDGAR System. On April 28, 1995, the Company wire
transferred the relevant filing fee in the amount of $125 to the
Commission's account No.  910-8739 at the Mellon Bank in Pittsburg,
Pennsylvania. 


                              Very truly yours,



                              Thomas S. Gallagher
 
                              Counsel For CBC Bancorp, Inc. 



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