WEBSTER FINANCIAL CORP
S-3/A, 1995-11-21
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: TOP SOURCE TECHNOLOGIES INC, S-3, 1995-11-21
Next: WARNACO GROUP INC /DE/, 10-Q, 1995-11-21




<PAGE>
   
   As filed with the Securities and Exchange Commission on November 21, 1995.
                                                  Registration No. 33-63967
    
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                            ------------------------
   
                                 AMENDMENT NO. 1
                                       TO
    
                                    FORM S-3
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
                            ------------------------
                          WEBSTER FINANCIAL CORPORATION
       (Exact name of Registrant as specified in its governing instrument)

        Delaware                                        06-1187536
(State of Incorporation)                   (I.R.S. Employer Identification No.)
                          ------------------------
                                  Webster Plaza
                                 145 Bank Street
                           Waterbury, Connecticut 06702
                                 (203) 753-2921
(Address,  including  zip code and  telephone  number,  including  area code, of
Registrant's principal executive offices)
 
                          ------------------------
                                 John V. Brennan
                            Executive Vice President
                                  Webster Plaza
                                 145 Bank Street
                          Waterbury, Connecticut 06702
                                 (203) 753-2921
(Name and address,  including zip code,  and telephone  number,  including  area
code, of Agent for Service)

                            ------------------------
                          Copies of communications to:

  Charles E. Allen, Esq.                               Kenneth T. Cote, Esq.
  Hogan & Hartson L.L.P.                                   Brown & Wood
555 Thirteenth Street, N.W.                            One World Trade Center
 Washington, D.C. 20004                                New York, New York 10048
    (202) 637-5600                                         (212) 839-5300
                             ------------------------
Approximate date of commencement of the proposed sale to the public:  As soon as
practicable after this Registration Statement becomes effective.

If the only securities  being registered on this Form are being offered pursuant
to dividend or interest reinvestment plans, please check the following box. [ ]

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, other than securities offered only in connection with dividend or interest
reinvestment plans, check the following box. [ ]

If this Form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the Securities Act, please check the following box and list
the  Securities  Act  registration  statement  number of the  earlier  effective
registration statement for the same offering. [ ]

If this Form is a  post-effective  amendment filed pursuant to Rule 462(c) under
the  Securities  Act,  check  the  following  box and  list the  Securities  Act
registration  statement  number the  earlier  effective  statement  for the same
offering. [ ]

If delivery  of the  prospectus  is  expected  to be made  pursuant to Rule 434,
please check the following box. [ ]
   
    
The registrant hereby amends this  registration  statement on such date or dates
as may be necessary to delay its effective date until the registrant  shall file
a further amendment which specifically  states that this registration  statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933  or  until  the  registration  statement  shall  become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.
================================================================================



<PAGE>
   
                              SUBJECT TO COMPLETION
                  PRELIMINARY PROSPECTUS DATED NOVEMBER 21, 1995

    
PROSPECTUS

                                1,100,000 Shares

                          Webster Financial Corporation

                                  Common Stock

   
         All  1,100,000  shares of common  stock,  par value $.01 per share (the
"Common  Stock"),  offered  hereby  (the  "Offering")  are being sold by Webster
Financial  Corporation  ("Webster").  The  Common  Stock is quoted on the Nasdaq
National  Market  ("NASDAQ")  under the symbol "WBST." On November 20, 1995, the
last reported sale price of the Common Stock on NASDAQ was $25 3/8 per share.
    

         See  "RISK  FACTORS"  at  page  10  of  this   Prospectus  for  certain
considerations relevant to an investment in the Common Stock.

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

  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
  EXCHANGE COMMISSION ("SEC"), ANY STATE SECURITIES COMMISSION, THE OFFICE OF
      THRIFT SUPERVISION ("OTS"), THE FEDERAL DEPOSIT INSURANCE CORPORATION
     ("FDIC") OR THE CONNECTICUT COMMISSIONER OF BANKING ("COMMISSIONER"),
       NOR HAS THE SEC, ANY STATE SECURITIES COMMISSION, THE OTS, THE FDIC
            OR THE COMMISSIONER PASSED UPON THE ACCURACY OR ADEQUACY
                  OF THIS PROSPECTUS. ANY REPRESENTATION TO THE
                         CONTRARY IS A CRIMINAL OFFENSE.

       THE SHARES OF COMMON STOCK OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS,
         DEPOSITS OR OTHER OBLIGATIONS OF A BANK OR SAVINGS ASSOCIATION,
            AND ARE NOT INSURED BY THE FDIC, THE BANK INSURANCE FUND,
                  THE SAVINGS ASSOCIATION INSURANCE FUND OR ANY
                           OTHER GOVERNMENTAL AGENCY.



==============================================================================
               Price to Public        Underwriting       Proceeds to
                                      Discounts (1)      Webster (2)
- ------------------------------------------------------------------------------
Per Share  ..        $                    $                  $
- ------------------------------------------------------------------------------
Total (3)  ..      $                   $                 $
==============================================================================
   
(1)  Webster has agreed to indemnify the several  Underwriters  against  certain
     liabilities,  including  liabilities  under the Securities Act of 1933. See
     "UNDERWRITING."
(2)  Before deducting expenses payable by Webster estimated at $225,000. 
(3)  Webster  has  granted  the  Underwriters  an  option to  purchase  up to an
     additional 165,000 shares of Common Stock to cover overallotments,  if any.
     If  all  of  such  shares  are  purchased,   the  total  Price  to  Public,
     Underwriting  Discount  and  Proceeds to Webster will be increased to $ , $
     and $ , respectively. See "UNDERWRITING."
    
                              --------------------

   
         The shares of Common  Stock are  offered by the  several  Underwriters,
subject to prior sale,  when, as and if issued to and accepted by them,  subject
to approval of certain legal matters by counsel for the Underwriters and certain
other  conditions.  The  Underwriters  reserve the right to withdraw,  cancel or
modify such offer and to reject  orders in whole or in part. It is expected that
delivery of the shares of Common Stock will be made in New York,  New York on or
about December __, 1995.
    
                      
   
Merrill Lynch & Co.                                                 Advest, Inc.
    


   
                The date of this Prospectus is December __, 1995.
    




<PAGE>
   
Information   contained  herein  is  subject  to  completion  or  amendment.   A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This  prospectus  shall  not  constitute  an  offer  to  sell or the
solicitation of an offer to buy nor shall there be any sale of these  securities
in any State in which such offer,  solicitation  or sale would be unlawful prior
to registration or qualification under the securities laws of any such State.
    







                                      - 1 -

<PAGE>









                                (See Appendix A)



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

County                    Banking Offices     Deposit Market Share         Rank
- ------                    ---------------     --------------------         ----

New Haven                       28                   12%                     4

Hartford                        28                    8%                     2

Total Banking Offices -
         Statewide              63                    6%                     3

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

         IN CONNECTION WITH THIS OFFERING,  THE  UNDERWRITERS  MAY OVER-ALLOT OR
EFFECT  TRANSACTIONS  WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE COMMON
STOCK OF WEBSTER AT A LEVEL ABOVE THAT WHICH MIGHT OTHERWISE PREVAIL IN THE OPEN
MARKET. SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.

         IN CONNECTION  WITH THIS  OFFERING,  CERTAIN  UNDERWRITERS  AND SELLING
GROUP MEMBERS (IF ANY) MAY ENGAGE IN PASSIVE MARKET MAKING  TRANSACTIONS  IN THE
COMMON  STOCK OF  WEBSTER ON NASDAQ IN  ACCORDANCE  WITH RULE  10b-6A  UNDER THE
SECURITIES EXCHANGE ACT OF 1934. SEE "UNDERWRITING."




                                      - 2 -

<PAGE>
                              AVAILABLE INFORMATION

         Webster is subject to the informational  requirements of the Securities
Exchange  Act of 1934,  as  amended  (the  "Exchange  Act"),  and the  rules and
regulations  thereunder,  and in accordance  therewith  files reports,  proxy or
information  statements  and  other  information  with  the SEC.  Such  reports,
statements and other  information filed with the SEC can be inspected and copied
at the public reference facilities maintained by the SEC at Judiciary Plaza, 450
Fifth Street, N.W., Washington, D.C. 20549, and at its regional offices at Seven
World Trade Center,  Suite 1300, New York,  New York 10048 and Citicorp  Center,
500 West Madison Street,  Suite 1400,  Chicago,  Illinois 60661.  Copies of such
material may be obtained at prescribed rates from the Public  Reference  Section
of the SEC at Judiciary Plaza, 450 Fifth Street, N.W.,  Washington,  D.C. 20549.
This  Prospectus  does  not  contain  all  the  information  set  forth  in  the
Registration Statement which Webster has filed with the SEC under the Securities
Act of 1933, as amended (the  "Securities  Act"),  of which this Prospectus is a
part, and to which reference is hereby made for further information with respect
to Webster and the Common Stock.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         The  following  documents  filed  by  Webster  with the SEC  (File  No.
0-15213) under the Exchange Act are hereby  incorporated  in this  Prospectus by
reference:  (i) Webster's Annual Report on Form 10-K for the year ended December
31, 1994; (ii) Webster's  Quarterly  Reports on Form 10-Q for the quarters ended
March 31,  1995,  June 30, 1995 and  September  30,  1995;  and (iii)  Webster's
Current Reports on Form 8-K dated March 1, 1995, June 20, 1995, October 10, 1995
and  November  1, 1995,  and on Form 8-K/A  dated July 27,  1995 and October 18,
1995.

         All documents filed by Webster 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 shall be deemed to be incorporated by reference
in this Prospectus.

         In lieu of  incorporating  by reference the  description  of the Common
Stock which is contained in a registration  statement filed by Webster under the
Exchange Act, such description is included in this Prospectus.  See "DESCRIPTION
OF CAPITAL STOCK."

         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
statement so modified or superseded  shall not be deemed,  except as so modified
or superseded, to constitute a part of this Prospectus.

         Webster  will provide  without  charge to each person to whom a copy of
this  Prospectus  is delivered,  upon written or oral request of such person,  a
copy of any or all of the  documents  incorporated  herein by reference  and not
delivered  herewith  (other  than  exhibits  to  such  documents  which  are not
specifically  incorporated  by  reference  into  the  text of  such  documents).
Requests for such documents should be directed to: Lee A. Gagnon, Executive Vice
President, Chief Operating Officer and Secretary, Webster Financial Corporation,
Webster Plaza, 145 Bank Street,  Waterbury,  Connecticut 06702;  telephone (203)
753-2921.


                                      - 3 -
<PAGE>
                               PROSPECTUS SUMMARY

         This summary is qualified in its entirety by the detailed  information,
definitions and financial  statements appearing elsewhere herein or incorporated
herein by reference.  Capitalized  terms used in this  Prospectus  Summary which
have not been  defined in the  foregoing  text are defined in the more  detailed
information  presented  hereinafter.  Unless otherwise  indicated or the context
otherwise  requires,  all references  herein to Webster include its wholly owned
subsidiary,  Webster Bank,  and  subsidiaries  of Webster Bank.  Similarly,  all
references  herein to Webster or Webster Bank give effect  retroactively  to the
following transactions,  which occurred in the following sequence on November 1,
1995: (i) the conversion of Webster's wholly owned  subsidiary,  Bristol Savings
Bank  ("Bristol"),  from a  Connecticut  chartered  savings  bank to a federally
chartered  savings  bank,  (ii) the  concurrent  renaming of Bristol as "Webster
Bank," (iii) the merger of  Webster's  wholly owned  subsidiary,  First  Federal
Bank, a federal savings bank ("First Federal"),  into Webster Bank, with Webster
Bank as the surviving  savings bank,  (iv) the  acquisition of Shelton  Bancorp,
Inc.  ("Shelton")  through a merger of Webster Acquisition Corp., a wholly owned
subsidiary of Webster formed for such purpose, into Shelton, with Shelton as the
surviving  corporation , (v) the merger of Shelton into Webster, with Webster as
the surviving corporation, and (vi) the merger of Shelton Savings Bank ("Shelton
Bank"),  a wholly owned  subsidiary of Shelton,  into Webster Bank, with Webster
Bank as the surviving  savings bank. The Shelton  acquisition has been accounted
for as a "pooling of interests," so that the assets, liabilities,  shareholders'
equity and operating results of Shelton for all periods prior to the acquisition
are  reflected  retroactively  in  Webster's  historical  financial  information
included elsewhere in this Prospectus.

Webster

         Webster,  headquartered  in  Waterbury,  Connecticut,  is  the  holding
company of Webster  Bank.  Webster Bank is engaged in consumer,  commercial  and
mortgage banking in Connecticut.  Webster Bank attracts deposits from retail and
business  customers and obtains  additional funds through Federal Home Loan Bank
("FHL Bank")  advances and other  borrowings.  Webster Bank invests its funds in
residential first mortgage loans,  commercial and industrial  loans,  commercial
real estate loans, home equity loans, consumer installment loans and securities.
Webster Bank currently  serves  customers from 45 banking offices located in New
Haven,  Fairfield,  Litchfield  and  Hartford  Counties in  Connecticut.  In the
Shawmut Transaction (as summarized below),  Webster Bank will acquire 20 banking
offices in the greater  Hartford,  Connecticut  banking  market  (the  "Hartford
Banking Market"), while exchanging two Webster Bank banking offices in Fairfield
County as part of the consideration for the offices being acquired. As a result,
Webster Bank will then have a total of 63 banking  offices,  extending  from the
Massachusetts  border through  central  Connecticut to Long Island Sound.  After
giving  effect to the  Shawmut  Transaction,  Webster  Bank  will be the  second
largest independent bank in Connecticut and the largest  Connecticut-based  bank
in the Hartford Banking Market,  based on deposit market share. See "THE SHAWMUT
TRANSACTION." In addition to significantly  expanding Webster's  franchise,  the
Shawmut Transaction will broaden Webster's assets and deposit base and will have
an accretive  effect on its net income per common share. See "PRO FORMA COMBINED
FINANCIAL  INFORMATION."  Webster  intends in the future to consider  additional
favorable  acquisitions in Connecticut or other market areas generally  adjacent
to the communities served by Webster Bank.

         Webster has significantly increased its banking operations through five
completed  acquisitions:  Suffield Bank ("Suffield") on September 6, 1991, First
Constitution Bank ("First Constitution") on October 2, 1992, Bristol on March 3,
1994,  Shoreline  Bank & Trust Company  ("Shoreline")  on December 16, 1994, and
Shelton  on  November  1,  1995  (collectively,   the   "Acquisitions").   These
Acquisitions  have extended  Webster's  banking  operations into new markets and
added 33 banking  offices,  $1.5 billion in deposits and  approximately  160,000
customer  accounts.  The Suffield and First Constitution  acquisitions  involved
substantial financial assistance from the FDIC. The Suffield, First Constitution
and Bristol  acquisitions  were  accounted for as "purchase"  transactions.  The
Shoreline and Shelton  acquisitions were accounted for as "pooling of interests"
transactions. The Acquisitions have enabled Webster to broadly expand its assets
and deposit base and to improve operating  efficiency through the elimination of
duplicative administrative, support and staff functions and the consolidation of
redundant facilities.  The Acquisitions have contributed positively to Webster's
operating  results.  See "COMPLETED  ACQUISITIONS"  and  "PROSPECTUS  SUMMARY --
Summary Consolidated Financial Data."

         Webster is  continuing to expand its banking  activities,  particularly
commercial  and  consumer  banking.  These types of banking  activities  involve
higher  net  interest  margins  and fees than  those  generally  available  from
residential first mortgage lending. This expansion has necessitated the addition
of experienced  commercial and

                                      - 4 -
<PAGE>
consumer banking officers,  support personnel and related systems.  The costs of
this  infrastructure  have resulted in higher overhead expenses in recent years,
partially offsetting the greater revenues available from commercial and consumer
banking.  The  Shawmut  Transaction  will enable  Webster to further  expand its
commercial and consumer banking activities  without a proportionate  increase in
overhead expenses.
   
         At September 30, 1995,  Webster had  consolidated  total assets of $3.3
billion,  total  deposits  of $2.4  billion and  shareholders'  equity of $172.6
million or 5.18% of total assets.  For the nine months ended September 30, 1995,
Webster had consolidated  net income of $16.0 million,  compared with net income
of $14.0 million for the same period in 1994. On a pro forma  combined  basis at
September  30,  1995 after  giving  effect to the  Shawmut  Transaction  and the
Offering,  Webster  would have had total assets of  approximately  $3.8 billion,
total  deposits  of  approximately  $3.1  billion  and  shareholders'  equity of
approximately  $200 million or 5.22% of total  assets.  See "PRO FORMA  COMBINED
FINANCIAL INFORMATION."
    
         Webster,  as a holding  company,  and its subsidiary  Webster Bank, are
subject to comprehensive regulation,  supervision and examination by the OTS, as
the primary  federal  regulator of Webster  Bank.  Webster  Bank's  deposits are
federally insured by the Bank Insurance Fund ("BIF") of the FDIC, which also has
significant  regulatory  authority  over Webster Bank. As of September 30, 1995,
approximately 63% of Webster Bank's deposits were assessed premiums at BIF rates
and approximately 37% were assessed  premiums at Savings  Association  Insurance
Fund  ("SAIF")   rates.   After  giving  effect  to  the  Shawmut   Transaction,
approximately  71% of Webster Bank's  deposits will be assessed  premiums at BIF
rates and  approximately  29% at SAIF rates.  As of September 30, 1995,  Webster
Bank met all regulatory capital requirements for a "well-capitalized" bank, with
ratios  of  Tier  1  capital  to  adjusted  total  assets,  Tier  1  capital  to
risk-weighted  assets,  and  total  capital  to  risk-weighted  assets of 5.60%,
11.68%, and 12.80%,  respectively.  Webster Bank expects to continue to meet all
regulatory  capital  requirements  for  a   "well-capitalized"   bank  following
consummation  of the Shawmut  Transaction.  See "USE OF  PROCEEDS"  and "CAPITAL
RATIOS."

Shelton Acquisition

         On November  1, 1995,  Webster  completed  a stock for stock,  tax free
acquisition of Shelton,  the holding company of Shelton Bank, a  state-chartered
savings  bank   headquartered   in  Shelton,   Connecticut.   Shelton  Bank  was
concurrently  merged into Webster  Bank.  Shelton  Bank had six banking  offices
located in Ansonia,  Bethany,  Oxford and Shelton,  which are located in eastern
Fairfield  County  and  southwestern  New Haven  County,  communities  which are
contiguous to Webster Bank's market areas. As of September 30, 1995, Shelton had
consolidated  total assets of $298 million,  total  deposits of $273 million and
shareholders' equity of $21 million or 7.0% of total assets. For the nine months
ended September 30, 1995,  Shelton had  consolidated net income of $1.6 million,
compared with $1.6 million for the same period in 1994. The Shelton  acquisition
has been  accounted for as a "pooling of interests."  Webster  issued  1,293,056
shares of its Common Stock to the  shareholders  of Shelton in the  acquisition,
based on a .92 fixed exchange rate. An additional  44,561 shares of Common Stock
are  issuable  by  Webster  at an  average  exercise  price of $13.22  per share
pursuant to options previously granted by Shelton to its directors, officers and
employees. See "COMPLETED ACQUISITIONS."

The Shawmut Transaction

         On October 1, 1995, Webster Bank entered into a Purchase and Assumption
Agreement  (the "Shawmut  Agreement")  with Shawmut Bank  Connecticut,  National
Association ("Shawmut"), as part of the Fleet/Shawmut Divestiture, to acquire 20
Shawmut  branch  banking  offices  in the  Hartford  Banking  Market,  including
deposits and loans at or allocated to such offices (the "Shawmut  Transaction").
The Shawmut  Transaction is expected to be consummated in early 1996, subject to
prior  completion of the  Offering,  OTS  regulatory  approval and other closing
conditions. References herein to the Shawmut Transaction include certain related
actions reflected in the pro forma adjustments shown in the footnotes to the Pro
Forma Combined Statement of Condition contained elsewhere in this Prospectus.

         Upon consummation of the Shawmut Transaction, Webster Bank will acquire
20 Shawmut Branches in the Hartford Banking Market, including deposits and loans
at or  allocated  to the  Shawmut  Branches.  See  "MAP."  Webster  Bank will be
acquiring savings and money market deposit accounts,  NOW and checking accounts,
business checking and deposit accounts and consumer time deposits.  The loans to
be acquired will consist of residential  first

                                      - 5 -
<PAGE>
mortgage loans,  commercial real estate loans,  commercial and industrial loans,
home equity loans, and consumer installment loans.

         The Shawmut  Transaction will enhance Webster Bank's ability to provide
a broad line of deposit and cash management services. The Shawmut Transaction is
estimated  to  increase  the  percentage  of savings  and money  market  deposit
accounts from 25% to 27% of total deposits,  NOW and checking  accounts from 11%
to 13% of total deposits,  and business checking and deposit accounts from 1% to
4% of total  deposits.  While  consumer  time  deposits  are also  estimated  to
increase in dollar  amount,  such deposits as a percentage of total deposits are
estimated to decrease from approximately 63% to 56%.

         The Shawmut Transaction will expand Webster Bank's lending capacity and
increase its emphasis on commercial  and industrial  loans and  commercial  real
estate loans to small and medium sized businesses.  The Shawmut Transaction will
enhance  Webster  Bank's  ability to provide a full range of loan  services  for
commercial  banking  customers with credit needs up to $10 million.  The Shawmut
Transaction  is estimated to increase  Webster  Bank's loan  portfolio from $2.0
billion to $2.6 billion.  The  percentage of commercial  loans in Webster Bank's
loan  portfolio  is  estimated to increase  from  approximately  15% to 19%. The
percentage of  residential  first  mortgage  loans is estimated to decrease from
approximately  77% to 73% of Webster  Bank's loan  portfolio.  The percentage of
consumer  loans,  including  home  equity  loans,  is  estimated  to  remain  at
approximately 8% of Webster Bank's loan portfolio.

         The  following  table  presents  certain  Webster  pro  forma  combined
financial  information  after combining the historical  balance sheet of Webster
(including Shelton) with the Shawmut assets to be acquired and liabilities to be
assumed as if the Shawmut Transaction and the Offering had occurred on September
30, 1995 (dollars in thousands):

                                                    At September 30, 1995
                                                    ---------------------
                                                                    Pro Forma
                                                 Webster             Combined
                                                 -------             --------
  Total interest-earning assets ..........     $3,177,319           $3,595,319
  Total interest-bearing liabilities .....     $3,115,342           $3,574,342
  Weighted average interest rates:
     Total interest-earning assets .....           7.50%                7.74%
     Total interest-bearing liabilities            4.60%                4.07%
     Interest rate spread ..............           2.90%                3.67%

The assets  being  acquired  and the  liabilities  being  assumed in the Shawmut
Transaction  will be the amounts  outstanding at the date of consummation of the
Shawmut Transaction. The amounts and weighted average interest rates will change
from the September 30, 1995 amounts and weighted  average  interest  rates shown
above due to interest-rate  repricing,  principal repayments and prepayments and
other changes in balances of the assets being acquired and the liabilities being
assumed. See "PRO FORMA COMBINED FINANCIAL INFORMATION."

Use of Proceeds
   
         All of the net  proceeds  from  the  Offering  will be  contributed  by
Webster to Webster  Bank in  connection  with the  consummation  of the  Shawmut
Transaction to increase Webster Bank's  regulatory  capital ratios,  which would
otherwise  decrease as a result of Webster Bank's  significant  increase in size
upon the  consummation of the Shawmut  Transaction.  The contribution of the net
proceeds from the Offering,  together with an additional capital contribution by
Webster of existing holding company funds, is expected to enable Webster Bank to
continue to meet all  capital  ratios  required  for a  "well-capitalized"  bank
following  consummation  of  the  Shawmut  Transaction.  See  "RISK  FACTORS  --
Acquisition of Shawmut Branches," "USE OF PROCEEDS" and "CAPITAL RATIOS."
    
Market for Common Stock and Dividends

   
         The Common  Stock is quoted on the NASDAQ  under the symbol  "WBST." On
November  20, 1995 the last sale price of the Common Stock on NASDAQ was $25 3/8
per share.  Webster's  policy is to pay quarterly  cash  dividends on its Common
Stock. Webster has paid consecutive quarterly cash dividends on the Common Stock
    
    
                                      - 6 -
<PAGE>
since 1987.  Current  quarterly  cash dividends on the Common Stock are $.16 per
share. See "MARKET PRICES AND DIVIDENDS."

Risk Factors

         Special  attention should be given to the factors discussed under "RISK
FACTORS."

Summary Consolidated Financial Data

         The following tables summarize selected consolidated  financial data of
Webster  that  give  effect to the  acquisition  of  Shelton  on a  "pooling  of
interests" basis by retroactively  combining historical Webster and Shelton data
for all periods presented.  The selected consolidated  financial data at and for
the years ended December 31, 1994,  1993,  1992, 1991 and 1990 were derived from
Webster's consolidated financial statements, which have been restated to include
Shelton.  Selected consolidated financial data at and for the nine-month periods
ended  September  30,  1995 and 1994 of Webster are  derived  from  consolidated
financial  statements  of  Webster,  which  have also been  restated  to include
Shelton.  In  Webster's  opinion,  all  adjustments,  which  consist  of  normal
recurring  accruals  and the  cumulative  effect  of a change  in the  method of
accounting  for  income  taxes,  necessary  for a fair  presentation  have  been
included.  The  operating  data and  significant  statistical  data for the nine
months ended September 30, 1995 are not necessarily indicative of the results of
operations that may be expected for the year ending December 31, 1995.

   
         The selected consolidated  financial data should be read in conjunction
with the following  financial  statements and related notes thereto  included or
incorporated by reference in this Prospectus: (i) Webster's audited supplemental
consolidated  financial statements,  as restated to include Shelton, at December
31, 1994 and 1993 and for the years ended December 31, 1994, 1993 and 1992; (ii)
Webster's unaudited supplemental  consolidated financial statements, as restated
to include Shelton,  at September 30, 1995 and for the nine-month  periods ended
September  30, 1995 and 1994;  (iii)  Webster's  audited  separate  consolidated
financial  statements  (excluding Shelton) at December 31, 1994 and 1993 and for
the years ended  December  31, 1994,  1993 and 1992;  (iv)  Webster's  unaudited
separate consolidated  financial statements (excluding Shelton) at September 30,
1995 and for the  nine-month  periods  ended  September  30, 1995 and 1994;  (v)
Shelton's  audited separate  financial  statements at June 30, 1995 and 1994 and
for the years ended June 30, 1995,  1994 and 1993; and (vi) Shelton's  unaudited
separate  financial  statements  at September  30, 1995 and for the  three-month
periods  ended   September  30,  1995  and  1994.  See  "Index  to  Supplemental
Consolidated Financial Statements" as to the supplemental consolidated financial
statements  and  related  notes of Webster  referred  to in clauses (i) and (ii)
above. See  "INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE" as to the separate
consolidated  financial  statements  and  related  notes of Webster  and Shelton
referred to in clauses (iii)  through (vi) above,  which  financial  information
should be read in conjunction with the related separate management's  discussion
and analysis of financial  condition  and results of  operations  of Webster and
Shelton, respectively, also incorporated by reference herein.
    

         The pro forma combined financial  condition and other data at September
30, 1995 give effect to the Offering and the Shawmut Transaction, which is to be
accounted  for as a  "purchase"  transaction,  and to  certain  related  actions
reflected in the pro forma  adjustments  shown in the footnotes to the Pro Forma
Combined Statement of Condition.  All pro forma combined data are unaudited. See
"PRO FORMA COMBINED FINANCIAL INFORMATION."


                                     - 7 -

<PAGE>
<TABLE>
<CAPTION>

Selected Consolidated Financial Data

Financial Condition             Pro Forma
 and Other Data                 Combined At      At
  (Dollars in Thousands)        September 30, September 30,                     At December 31,
                                                            ----------------------------------------------------
                                    1995        1995        1994        1993        1992        1991        1990
                                    ----        ----        ----        ----        ----        ----        ----

<S>                              <C>        <C>         <C>          <C>         <C>         <C>         <C>
Total assets...................  $3,823,932 $3,332,932  $3,053,851  $2,483,403  $2,367,722   $1,173,489  $  934,823
Loans receivable, net..........   2,490,542  1,872,542   1,869,216   1,467,935   1,522,168      701,478     682,417
Mortgage-backed securities.....     742,722    942,722     631,718     518,435     346,719      235,114     113,204
Securities.....................     170,593    170,593     174,130     151,329      91,604       97,326      55,551
Segregated Assets, net.........     116,365    116,365     137,096     176,998     223,907           --          --
Core deposit intangible........      46,916      4,916       5,457      11,829      15,463        1,402          --
Deposits.......................   3,108,068  2,431,068   2,432,984   1,966,574   1,995,079      990,054     732,511
FHL Bank advances and other
   borrowings..................     455,509    675,509     414,375     312,152     193,864       73,772     101,791
Shareholders' equity...........     199,613    172,613     156,807     126,273     129,195(a)    83,067      81,021
Number of banking offices......          63         45          45          39          39           23          18
<CAPTION>
Operating Data                     At or for the Nine Months
 (Dollars in Thousands)               Ended September 30,             At or for the Year Ended December 31,
                                      -------------------   -----------------------------------------------
                                       1995       1994          1994        1993       1992       1991       1990
                                       ----       ----          ----        ----       ----       ----       ----
<S>                                  <C>       <C>          <C>          <C>        <C>        <C>        <C>      
Interest income................     $161,790   $139,618     $   190,820  $ 154,589  $ 111,021  $  90,901  $  88,319
Interest expense...............       96,194     71,093          98,464     80,803     61,205     60,015     62,264
                                     -------    -------     -----------  ---------  ---------  ---------  ---------
Net interest income............       65,596     68,525          92,356     73,786     49,816     30,886     26,055
Provision for loan losses......        1,395      2,185           3,155      4,597      5,574      4,285     10,379
Noninterest income.............       15,357     11,300          13,629     10,703      8,407      5,150      4,027
Noninterest expenses:
   Core deposit intangible writedown      --         --           5,000         --         --         --         --
   Foreclosed property expenses, net   3,392      5,379           6,949      5,085      6,135      5,089        734
   Other noninterest expenses..       52,698     50,056          67,346     49,912     33,018     20,550     18,340
                                     -------    -------     -----------  ---------  ---------  ---------  ---------
     Total noninterest expenses       56,090     55,435          79,295     54,997     39,153     25,639     19,074
                                     -------    -------     -----------  ---------  ---------  ---------  ---------
Income before income taxes.....       23,468     22,205          23,535     24,895     13,496      6,112        629
Income taxes...................        7,439      8,159           4,850     10,595      7,083      2,774      2,341
                                     -------    -------     -----------  ---------  ---------  ---------  ---------
Net income (loss) before cumulative
   change .....................       16,029     14,046          18,685     14,300      6,413      3,338     (1,712)
Cumulative change (b)..........           --         --              --      4,575         --         --         --
                                     -------    -------     -----------  ---------  ---------  ---------  ---------
Net income (loss)..............       16,029     14,046          18,685     18,875      6,413      3,338     (1,712)
Preferred stock dividends......          972      1,406           1,716      2,653        581         --         --
                                     -------    -------     -----------  ---------  ---------  ---------  ---------
Net income (loss) available to
   common  shareholders........      $15,057    $12,640       $  16,969  $  16,222  $   5,832  $   3,338  $  (1,712)
                                     =======    =======       =========  =========  =========  =========  =========

Loan originations during period     $287,475   $641,419       $ 745,618  $ 390,337  $ 283,926  $ 133,418  $ 118,301
Net increase (decrease) in deposits    1,916    457,610         466,410    (28,505) 1,005,025    157,543     59,485
Loans serviced for others......      937,066    948,253         949,337    357,699    409,190    183,273    188,565
Capitalized mortgage loan servicing
   rights......................        3,815      4,601           4,427      1,337      2,008         20         --
</TABLE>
See footnotes on the following page.
                                      - 8 -
<PAGE>
<TABLE>
<CAPTION>
                                        At or for the Nine Months
                                       Ended September 30,            At or for the Year Ended December 31,
                                     ----------------------------     -------------------------------------
                                       1995         1994           1994      1993      1992      1991      1990
                                     --------     --------       --------  --------  --------  --------  ------
<S>                                    <C>         <C>             <C>      <C>       <C>       <C>      <C>    
Significant Statistical Data
For The Period:
Net income (loss) per common share (c):
   Primary.......................      $2.19       $2.08           $2.69    $2.25 (b) $1.18     $0.68    ($0.33)
   Fully Diluted.................      $2.04       $1.87           $2.44    $2.04 (b) $1.16     $0.68    ($0.33)
Cash dividends paid per common
  share (c)......................      $0.48       $0.35           $0.52    $0.50     $0.48     $0.48     $0.48
Return on average assets ........       0.69%       0.64%           0.67%    0.60%(b)  0.43%     0.32%    (0.19%)
Return on average shareholders'
  equity.........................      12.75%      12.74%          12.55%   11.11%(b)  6.87%     4.06%    (1.98%)
Average shareholders' equity to average
  assets.........................       5.39%       4.99%           5.37%    5.39%     6.29%     7.94%     9.38%
Interest rate spread.............       2.83%       3.24%           3.29%    3.13%     3.32%     2.81%     2.35%
Net interest margin..............       2.96%       3.29%           3.34%    3.23%     3.50%     3.14%     2.94%
Noninterest expenses to average assets  2.40%       2.51%           2.86%    2.30%     2.64%     2.45%     2.03%
    
Noninterest expenses (excluding foreclosed
  property expenses and provisions) to
  average assets.................       2.26%       2.27%           2.61%    2.09%     2.23%     1.95%     1.95%
Ratio of earnings to fixed charges      1.92x       2.27x           1.93x    2.50x     2.85x     1.90x     1.06x
<CAPTION>
                                    Pro Forma
                                   Combined At      At
                                   September 30, September 30,
At End of Period:                      1995        1995
                                      ------      -----
<S>                                   <C>         <C>             <C>      <C>       <C>       <C>       <C>   
Book value per common share  (c).     $23.09      $22.86          $20.59   $19.90    $21.29    $16.88    $16.47
Tangible book value per common share  $17.16      $22.14          $19.78   $17.58    $18.13    $16.60    $16.47
Common shares outstanding
  (000's) (c)....................      7,900       6,800           6,780    5,088     4,895     4,920     4,918
Shareholders' equity to total assets    5.22%       5.18%           5.13%    5.08%     5.46%     7.08%     8.67%
Nonaccrual assets to total assets       1.51%       1.73%           2.10%    2.41%     2.83%     2.83%     2.75%
Allowance for loan losses to nonaccrual
  loans..........................     126.15%     112.94%         134.04%  135.79%   108.71%    77.15%    79.20%
Allowances for nonaccrual assets
  to nonaccrual assets...........      84.60%      75.94%          77.01%   77.32%    76.95%    36.07%    32.18%
- --------------------------------
   
<FN>
(a)  Includes $18.25 million of the $30 million of Series A cumulative perpetual
     preferred stock ("Series A Stock") issued by Webster to the FDIC on October
     6, 1995 in  connection  with the  First  Constitution  acquisition.  $11.75
     million of the Series A Stock was redeemed on December  29,  1992,  and the
     remaining $18.5 million was redeemed on June 29, 1993.

(b)  Before  cumulative  change in the method of  accounting  for  income  taxes
     adopted  by  Webster  and  Shelton  in 1993 in  accordance  with  Financial
     Accounting  Standards  Bulletin No. 109. After such cumulative  change, (i)
     net income per common share for 1993 was $3.13 on a primary basis and $2.73
     on a fully diluted  basis,  (ii) return on average assets for 1993 was .79%
     and (iii) return on average shareholders' equity for 1993 was 14.66%.

(c)  All per share data and the  number of  outstanding  shares of Common  Stock
     have been adjusted  retroactively to give effect to stock dividends paid by
     Webster and Shelton.
</FN>
</TABLE>
    
                                      - 9 -

<PAGE>
                                  RISK FACTORS

Legislative and General Regulatory Developments

         General.  Webster is subject to various  regulatory  restrictions  as a
holding company, imposed primarily by the OTS and the Commissioner. Webster Bank
is subject to extensive  regulation by the OTS as its primary federal  regulator
and also to regulation as to certain  matters by the FDIC. The OTS and FDIC have
adopted numerous  regulations and undertaken other regulatory  initiatives,  and
further  regulations and initiatives may occur. Future legislation or regulatory
developments could have an adverse effect on Webster or Webster Bank.

         Regulatory  Capital.   Current  regulatory  capital   requirements  for
OTS-regulated  savings  banks  include a Tier 1  leverage  or a core  capital to
adjusted  total assets ratio and a risk-based  capital ratio in which assets are
weighted  based upon their inherent  risk. An  interest-rate  risk component was
added  to  the  risk-based   capital   requirement  by  the  OTS  in  1994,  the
implementation  of  which  has  been  postponed  indefinitely.   Under  the  OTS
regulation,  an institution is considered to have excess  interest-rate risk if,
based upon a 200 basis point change in market interest  rates,  the market value
of a bank's capital changes by more than 2%. This requirement is not expected to
have a material effect on Webster Bank's ability to meet the risk-based  capital
requirement.  The  FDIC  also  issued  new  capital  regulations,  which  became
effective  September  1,  1995,  pursuant  to which  the FDIC  will  include  an
assessment of the exposure to declines in the economic value of a bank's capital
due to changes in interest rates in its evaluation of a bank's capital adequacy.
There can be no assurance that Webster Bank will be able to satisfy such capital
requirements in the future or any additional  capital  requirements  that may be
imposed.

         At September  30,  1995,  Webster Bank had a Tier 1 capital to adjusted
total assets ratio of 5.60%, a Tier 1 capital to  risk-weighted  assets ratio of
11.68% and a total  capital to  risk-weighted  assets  ratio of 12.80%,  thereby
meeting all applicable  regulatory capital ratios required for classification as
a  "well-capitalized"   bank  for  federal  deposit  insurance  assessment  rate
purposes.  Following  consummation  of the  Shawmut  Transaction,  Webster  Bank
expects that its capital ratios will continue to meet all applicable  regulatory
capital ratios required for  classification  as a  "well-capitalized"  bank. See
"CAPITAL RATIOS." There can be no assurance that Webster Bank in the future will
continue to meet such capital ratios.

         Deposit Insurance  Premiums.  Webster Bank is a BIF member  institution
with  approximately  63% of its  deposits  assessed  premiums at BIF rates.  The
remaining  approximately 37% of Webster Bank's deposits are assessed premiums at
SAIF rates. After giving effect to the Shawmut Transaction, approximately 71% of
Webster  Bank's  deposits are expected to be assessed  premiums at BIF rates and
approximately 29% at SAIF rates.
   
         Deposit insurance  premiums to both the BIF and the SAIF were identical
when both funds were created in 1989,  with an eight cent  differential  between
the premiums  paid by  well-capitalized  institutions  and the premiums  paid by
under-capitalized  institutions  (23  cents to 31 cents  per $100 of  assessable
deposits).  Such  premiums  were  set to  facilitate  each  fund  achieving  its
designated  reserve ratios. As each fund achieves its designated  reserve ratio,
however,  the FDIC has the authority to lower the premium  assessments  for that
fund to a rate that would be  sufficient  to  maintain  the  designated  reserve
ratio.  In  August  1995,  the FDIC  determined  that the BIF had  achieved  its
designated  reserve  ratio and  approved  lower BIF  premium  rates for  deposit
insurance  by the BIF for all but the riskiest  institutions.  Under the new BIF
deposit insurance premium schedule,  deposit insurance premiums range from a low
of four cents per $100 of assessable deposits for well-capitalized  institutions
to 31 cents per $100 of assessable deposits for  undercapitalized  institutions.
Because the SAIF  remains  significantly  below its  designated  reserve  ratio,
insurance  premiums for assessable SAIF deposits were not reduced by this recent
FDIC action. As a  "well-capitalized"  bank, it is anticipated that Webster Bank
will pay insurance  premiums to the BIF of four cents per $100 of assessable BIF
deposits.  Webster Bank also expects to pay insurance premiums to the SAIF of 23
cents per $100 of assessable SAIF deposits.
    
         The  current  financial  condition  of the  SAIF  has  resulted  in the
introduction of various  legislation in both the United States Senate ("Senate")
and the United States House of  Representatives  ("House") to  recapitalize  the
SAIF and then to merge  the SAIF  into the BIF.  Both the  Senate  and the House
legislation,  as currently  proposed,  would generally impose a special one-time
assessment of  approximately  85 cents to 90 cents per $100 of  assessable  SAIF
deposits,  which would apply  retroactively  to  approximately  $900  million of
assessable SAIF deposits at Webster Bank.  After the special  assessment,  it is
proposed  that SAIF premium  rates would then become the same as

                                     - 10 -

<PAGE>
BIF rates until the funds are merged.  Webster is unable to predict whether this
legislation will be enacted or the amount or applicable  retroactive date of any
one-time  assessment  or the rates  that would  then  apply to  assessable  SAIF
deposits.

Elimination of Federal Savings Association Charter

   
         Legislation is currently being debated that could eliminate the federal
savings association charter. If such legislation is enacted,  Webster Bank would
be required to convert its  federal  savings  bank  charter to either a national
bank charter or to a state depository institution charter.  Proposed legislation
may also provide  relief as to recapture of the bad debt  deduction  for federal
tax purposes that  otherwise  would be applicable if Webster Bank  converted its
charter.  Such  legislation  would (i) repeal future bad debt  deductions;  (ii)
exempt pre-1988 bad debt deductions from recapture;  and (iii) suspend post-1987
bad debt deductions from recapture,  provided that Webster Bank meets a proposed
residential loan origination requirement. Pending legislation also may result in
Webster  becoming  regulated  at the  holding  company  level  by the  Board  of
Governors of the Federal Reserve System  ("Federal  Reserve") rather than by the
OTS.  Regulation  by the  Federal  Reserve  could  subject  Webster  to  capital
requirements  that are not currently  applicable to Webster as a holding company
under OTS  regulation  and may result in  statutory  limitations  on the type of
business  activities in which Webster may engage at the holding  company  level,
which business  activities  currently are not  restricted.  Webster is unable to
predict whether such legislation will be enacted or, if enacted, whether it will
contain the relief as to bad debt deductions previously taken.
    

Sources of Funds for Cash Dividends

         The principal sources of funds for Webster's payments of cash dividends
on the Common Stock and the Series B cumulative convertible preferred stock (the
"Series B Stock")  of  Webster,  as well as for the  payment  of  principal  and
interest on Webster's  $40 million  principal  amount of 8 3/4% Senior Notes due
2000 (the "Senior  Notes"),  are cash  dividends from Webster Bank. At September
30, 1995, at the holding  company level,  Webster had liquid  investments of $26
million,  of which up to $20 million is expected to be contributed by Webster to
Webster Bank in connection with the Shawmut Transaction. Webster Bank is subject
to certain regulatory requirements that affect its ability to pay cash dividends
to Webster.  The Series B Stock ranks prior to the Common Stock as to payment of
cash dividends.  In addition,  the Senior Notes contain  certain  covenants that
affect  Webster's  ability  to pay  cash  dividends  on the  Common  Stock.  See
"DESCRIPTION  OF CAPITAL  STOCK,"  "MARKET  PRICES AND  DIVIDENDS"  and "CAPITAL
RATIOS."

Effect of Interest Rate Fluctuations

         Webster's  consolidated  results of operations depend to a large extent
on the  level  of its net  interest  income,  which  is the  difference  between
interest income from interest-earning assets (such as loans and investments) and
interest  expense  on   interest-bearing   liabilities  (such  as  deposits  and
borrowings).  If interest-rate  fluctuations cause its cost of funds to increase
faster than the yield on its  interest-bearing  assets, net interest income will
be reduced.  Webster measures its  interest-rate  risk using  simulation,  price
elasticity  and  gap  analyses.   The  differences   between  an   institution's
interest-rate  sensitive assets and its interest-rate sensitive liabilities at a
point in time is its gap  position.  A negative gap  indicates  that  cumulative
interest-rate  sensitive liabilities exceed cumulative  interest-rate  sensitive
assets for that period.  A positive gap indicates that cumulative  interest-rate
sensitive assets exceed cumulative interest-rate sensitive liabilities. Based on
Webster's  asset-liability  mix  at  September  30,  1995,  management  believes
Webster's one year gap position of positive 5.5% represents a reasonable  amount
of interest-rate risk at this point in time.

         While Webster uses various monitors of interest-rate risk, it is unable
to predict future fluctuations in interest rates or the specific impact thereof.
The  market  values of most of  Webster's  financial  assets  are  sensitive  to
fluctuations in market interest rates. Fixed-rate  investments,  mortgage-backed
securities and mortgage loans decline in value as interest rates rise.  Although
Webster's  investment and  mortgage-backed  securities  portfolios have grown in
recent quarters,  most of the growth has been in  adjustable-rate  securities or
short-term  securities  with  maturities  of less  than two  years.  Changes  in
interest  rates also can affect the amount of loans  originated  by Webster,  as
well as the value of its loans and other interest-earning assets and its ability
to realize gains on the sale of such assets and liabilities. The extent to which
borrowers  prepay  loans also is affected by  prevailing  interest  rates.  When
interest  rates  increase,  borrowers  are less  likely to prepay  their  loans;
whereas,  when  interest  rates  decrease,  borrowers  are more likely to prepay
loans.  Funds  generated  by  prepayments  may  be  invested  at a  lower

                                      - 11 -
<PAGE>
rate.  Prepayments may adversely  affect the value of mortgage loans, the levels
of such assets that are retained in the portfolio,  net interest income and loan
servicing income. Similarly,  prepayments on mortgage-backed securities also may
affect adversely the value of these securities and interest income. Increases in
interest  rates may cause  depositors  to shift funds from  accounts that have a
comparatively  lower cost such as regular  savings  accounts to accounts  with a
higher cost such as certificates of deposit.  If the cost of deposits  increases
at a rate that is  greater  than the  increase  in  yields  on  interest-earning
assets, the interest-rate  spread is negatively  affected.  Changes in the asset
and liability mix also affect the interest-rate spread.

Acquisition of Shawmut Branches

         The Shawmut Transaction will represent a further expansion of Webster's
retail  and  commercial  banking  activities  by  adding  20  Shawmut  Branches,
including  deposits  and loans at or  allocated  to the  Shawmut  Branches.  The
Shawmut  Transaction will increase the percentage of commercial loans in Webster
Bank's loan portfolio.  Commercial  loans generally have a higher degree of risk
and return compared to residential first mortgage loans. The Shawmut Transaction
will impose  increased  challenges  to Webster  Bank in its  integration  of the
retail and  commercial  banking  operations of the 20 Shawmut  Branches into the
current Webster Bank structure, including the retention and expansion of deposit
and lending relationships being acquired.  Based upon its experience in the five
completed  Acquisitions,   Webster  Bank  plans  a  smooth  integration  of  the
operations of the Shawmut Branches, although this cannot be assured.

         The  purpose  of the  Offering  is to  obtain  additional  capital  for
contribution by Webster to Webster Bank in order for Webster Bank to continue to
meet the regulatory capital ratios for a  "well-capitalized"  bank following the
consummation  of the Shawmut  Transaction.  Webster  intends to  consummate  the
Offering prior to consummating the Shawmut Transaction.  Therefore, investors in
the Common Stock in the Offering cannot be assured that the Shawmut  Transaction
will  thereafter be  consummated.  However,  Webster  intends to consummate  the
Offering only after OTS approval has been  obtained for the Shawmut  Transaction
and the Fleet/Shawmut  Merger has been  consummated.  In the unlikely event that
the  Shawmut  Transaction  were  not to  close  after  the  consummation  of the
Offering,  Webster would initially use the net proceeds for investment purposes,
and  thereafter  seek to use the net  proceeds  for general  business  purposes,
including  future  acquisitions,  none of which  is  pending.  See "THE  SHAWMUT
TRANSACTION - Conditions to the Shawmut Transaction."

Economic Conditions

         Webster's business and financial  condition are significantly  affected
by national and local economic  conditions.  Changes in economic  conditions are
neither   predictable  nor   controllable   and  may  have  materially   adverse
consequences  upon  Webster  even if other  favorable  events  occur.  Webster's
business and financial  condition are especially  subject to changes in economic
conditions  prevailing  in  Connecticut  where all of its  banking  offices  are
located.

                                     WEBSTER

         Webster,  headquartered  in  Waterbury,  Connecticut,  is  the  holding
company of Webster  Bank.  Webster Bank is engaged in consumer,  commercial  and
mortgage banking in Connecticut.  Webster Bank attracts deposits from retail and
business  customers and obtains  additional  funds through FHL Bank advances and
other borrowings. Webster invests its funds in residential first mortgage loans,
commercial  and  industrial  loans,  commercial  real estate loans,  home equity
loans, consumer installment loans and securities.  Webster Bank currently serves
customers from 45 banking  offices located in New Haven,  Fairfield,  Litchfield
and Hartford Counties in Connecticut.

         At September 30, 1995,  Webster had  consolidated  total assets of $3.3
billion,  total  deposits  of $2.4  billion and  shareholders'  equity of $172.6
million or 5.2% of total assets.  Residential  first  mortgage,  commercial  and
consumer loans  comprised 82%, 9% and 9%,  respectively,  of Webster's net loans
receivable  of $1.9  billion at September  30,  1995.  For the nine months ended
September  30,  1995,  Webster  had  consolidated  net income of $16.0  million,
compared  with  consolidated  net income of $14.0 million for the same period in
1994.

                                      - 12 -
<PAGE>
         At September 30, 1995,  nonaccrual  loans amounted to $37.9 million and
the allowance for loan losses was $42.8 million,  or 112.9% of nonaccrual loans.
Foreclosed  properties,  net of write downs and  reserves,  were $18.8  million.
Total  nonaccrual  assets  were  $56.7  million,  or 1.7% of total  assets.  The
allowances for losses on nonaccrual assets totaled $43.9 million and represented
75.9% of nonaccrual  assets. At September 30, 1995,  Segregated  Assets,  net of
allowances  totaled  $116.4  million.  See  "COMPLETED   ACQUISITIONS  --  First
Constitution  Acquisition" as to the obligation of the FDIC to reimburse Webster
Bank for 80% to 95% of losses and eligible  expenses on Segregated Assets and to
make  contingent  reserve  payments in  connection  with the First  Constitution
acquisition.

         In recent years, Webster's banking operations,  including the number of
its banking  offices  and its assets,  deposits  and loan  portfolio,  have been
significantly  expanded  as a result  of five  completed  Acquisitions.  Webster
believes that each of these  Acquisitions has been completed on favorable terms.
See "COMPLETED  ACQUISITIONS."  Completion of the pending  Shawmut  Transaction,
which is expected to occur in early 1996,  will further  significantly  increase
Webster's  banking  operations.  See "THE  SHAWMUT  TRANSACTION"  and "PRO FORMA
COMBINED  FINANCIAL  INFORMATION."  Webster  intends in the  future to  consider
additional favorable acquisitions in Connecticut or other market areas generally
adjacent to the communities  served by Webster Bank. No acquisitions  other than
the Shawmut Transaction are pending.

         Webster is  continuing to expand its banking  activities,  particularly
commercial  and  consumer  lending.  These types of banking  activities  involve
higher  net  interest  margins  and fees than  those  generally  available  from
residential first mortgage lending. This expansion has necessitated the addition
of experienced  commercial and consumer banking officers,  support personnel and
related  systems.  The  costs of this  infrastructure  have  resulted  in higher
overhead  expenses in recent years,  partially  offsetting  the larger  revenues
available from commercial and consumer  lending.  The Shawmut  Transaction  will
enable Webster to further expand its commercial and consumer banking  operations
by  significantly  increasing  its commercial  and consumer  banking  activities
without a proportionate increase in overhead expenses.
   
         Webster,  as a holding  company,  and its  subsidiary  Webster Bank are
subject to comprehensive regulation,  supervision and examination by the OTS, as
the primary  federal  regulator of Webster  Bank.  Webster Bank is a BIF-insured
member  institution.  The FDIC also has  significant  regulatory  authority over
Webster  Bank.  As of September 30, 1995,  63% of Webster  Bank's  deposits were
assessed  premiums at BIF rates and 37% were assessed premiums at SAIF rates. As
of September 30, 1995, Webster Bank met all regulatory capital  requirements for
a "well-capitalized"  institution, with ratios of core capital to adjusted total
assets, core capital to total  risk-weighted  assets, and total capital to total
risk-weighted  assets of 5.60%, 11.68%, and 12.80%,  respectively.  See "CAPITAL
RATIOS."
    

                             COMPLETED ACQUISITIONS

Suffield Acquisition

         On  September  6,  1991,  Webster  Bank  acquired  certain  assets  and
liabilities of Suffield Bank ("Suffield"),  Suffield, Connecticut, from the FDIC
in an assisted  transaction,  in which Webster Bank received a $2.5 million cash
payment from the FDIC in connection with the acquisition to reflect its negative
bid. The Suffield  acquisition involved an assumption of $247 million of deposit
liabilities (including $93 million of brokered and out-of-state deposits) and $5
million  of other  liabilities  and a  purchase  of $48  million  of  performing
one-to-four  family home loans,  passbook  loans and  installment  loans and $26
million of cash,  cash  equivalents and U.S.  agency  obligations.  In addition,
Webster  Bank  received  $181  million in cash from the FDIC,  representing  the
difference  between  the  liabilities  assumed  less the assets  purchased.  The
Suffield acquisition, accounted for as a "purchase" transaction, is contributing
positively  to  Webster's  operating  results.   The  net  interest  income  and
noninterest  income  attributable  to the  Suffield  acquisition  have more than
offset  the direct  costs and  overhead  of the  additional  branches  acquired.
Through the Suffield acquisition,  Webster Bank acquired five additional banking
offices and extended its market area to north central Connecticut.

                                     - 13 -
<PAGE>
First Constitution Acquisition

         On October 2, 1992,  Webster Bank acquired  most of the assets,  all of
the deposits and certain other  liabilities of First  Constitution  Bank ("First
Constitution"),   New  Haven,   Connecticut,   from  the  FDIC  in  an  assisted
transaction.  This acquisition  increased  Webster Bank's assets by $1.3 billion
from $880  million to over $2.0  billion  and  doubled the number of its banking
offices to 32 by adding 14 New Haven County and two  Fairfield  County  offices.
The  First  Constitution  acquisition  has been  accounted  for as a  "purchase"
transaction.
   
         The financial terms of the First Constitution acquisition included five
primary  components.  First,  the FDIC made a cash  purchase  of $30  million of
Series A Stock of Webster. Webster redeemed $11.75 million of the Series A Stock
on December  30, 1992 and redeemed the balance of the Series A Stock on June 29,
1993.  Second,  Webster  received at the time of the acquisition a $24.2 million
cash payment from the FDIC to purchase the assets and assume the  liabilities in
the  acquisition.  This  payment  increased  cash,  which was  offset by various
adjustments  reflecting  the market  value of assets  acquired  and  liabilities
assumed  on the  consolidated  statement  of  condition,  and had no  impact  on
Webster's consolidated statement of income. Webster Bank purchased approximately
$1.3 billion of First Constitution's assets,  including: $817 million in one- to
four-family  home  loans;  $30  million in home  equity  loans;  $34  million in
consumer loans; $257 million in "Segregated Assets" (consisting of multi-family,
commercial and commercial  real estate  loans);  and $155 million in cash,  cash
equivalents,  U.S. agency obligations and  mortgage-backed  securities.  Webster
Bank  assumed   approximately   $1.2  billion  in  deposit   balances  of  First
Constitution  (including  approximately $300 million of brokered or out-of-state
deposits,  most of which were withdrawn prior to December 31, 1992 as planned by
Webster Bank) and $29 million of other  borrowings and  liabilities.  Third, the
FDIC retained  approximately  $225 million of First  Constitution's  higher risk
assets,  including  OREO,  "in-substance   foreclosed"  loans,  commercial  loan
participations,  real  estate  investments,  and  investments  in  subsidiaries.
Fourth, the FDIC is reimbursing  Webster Bank quarterly for 80% of the total net
charge-offs and certain related  expenses on all Segregated  Assets purchased in
the  acquisition   for  five  years  after  the  acquisition   date,  with  such
loss-sharing  reimbursement  increasing to 95% (less recoveries in years six and
seven) as to such  charge-offs  and  expenses in excess of $49.2  million  (with
payment at the end of the seventh year as to such  excess).  Fifth,  the FDIC is
also reimbursing  Webster Bank, as a contingent reserve payment,  for 80% of the
excess  over $52  million for four years  after the  acquisition  date,  up to a
maximum  reimbursement  of $20 million,  of (i) the total net charge-offs on all
First  Constitution  one- to  four-family  home,  home equity and consumer loans
purchased in the acquisition plus (ii) the unreimbursed portion of the total net
charge-offs and certain related expenses on the Segregated Assets.
    
   
         As part of the First Constitution acquisition, Webster Bank established
a reserve for the  estimated  unreimbursed  portion of loan losses on Segregated
Assets of $10.7  million  and an  additional  reserve of $46.5  million  for the
estimated unreimbursed portion of the one- to four-family home, home equity, and
consumer loans acquired in the First Constitution  acquisition  (including those
held for sale).  During the nine months ended  September 30, 1995,  Webster Bank
received $6.0 million in reimbursement for eligible  charge-offs and related net
expenses  in  accordance  with the  loss-sharing  arrangement  described  above.
Payments due from the FDIC upon charge-off and related  expenses are recorded as
receivables.  When such  reimbursements  are  received,  the funds are  credited
against  the  receivable  and  invested  in  interest   earning   assets.   Such
reimbursements have no immediate impact on Webster's  consolidated  statement of
income.  Webster  Bank's  provision  for  loan  losses  and  the  amount  of net
charge-offs and related  expenses that Webster Bank is required to absorb on the
Segregated  Assets  are lower  than  otherwise  would  have been the case in the
absence of the  loss-sharing  arrangement  with the FDIC.  While the maturity of
many of the  Segregated  Assets is longer  than the  five-year  term of the loss
sharing  arrangement,  Webster  Bank is  permitted  to take  charge-offs  of the
Segregated  Assets during the five-year term of the loss sharing  arrangement in
accordance with the examination criteria utilized by the OTS.
    
Bristol Acquisition

         On  March 3,  1994  Webster  completed  the  conversion/acquisition  of
Bristol Savings Bank ("Bristol"), which then became a wholly owned subsidiary of
Webster. The acquisition,  which was accounted for as a "purchase"  transaction,
increased  Webster's  total  assets by $486  million and added five full service
banking  offices,  with $453 million in deposits,  in an attractive,  contiguous
market where Bristol had the leading  deposit market share.  Bristol's  mortgage
banking subsidiary also enhanced Webster's  mortgage banking  capabilities.  The
Bristol  acquisition  has made a positive  contribution  to Webster's  operating
results.  Webster achieved  economies of scale

                                      - 14 -
<PAGE>
by combining the  administration,  operations and mortgage banking activities of
Bristol with those of Webster's other subsidiary  bank, First Federal,  prior to
merging  Bristol  and First  Federal to form  Webster  Bank on November 1, 1995.
Additionally,  at the  time of the  Bristol  acquisition  over  $10  million  in
potential  future  tax  benefits  were  available  as a  result  of the  Bristol
acquisition, primarily in the form of tax loss carryforwards.

Shoreline Acquisition

         On December 16, 1994 Webster  completed  its  acquisition  of Shoreline
Bank & Trust Company ("Shoreline"),  Madison, Connecticut, for 266,500 shares of
Common Stock of Webster in a tax free transaction accounted for as a "pooling of
interests"  transaction,  which resulted in Shoreline's  financial condition and
operating  data  being  retroactively   combined  with  Webster's   consolidated
financial data.  Shoreline was formerly a state chartered bank and trust company
with  total  assets of $51  million,  deposit  liabilities  of $47  million  and
shareholders' equity of $4 million. Shoreline had net income of $374,000 for the
nine months ended  September  30, 1994  preceding the  acquisition  and reported
losses  for its 1993,  1992 and 1991  fiscal  years of  $188,000,  $870,000  and
$1,056,000, respectively.  Concurrent with the acquisition, Shoreline was merged
into Webster Bank and  Shoreline's  Madison banking office became a full service
office of Webster Bank. The Shoreline  acquisition  provided a natural extension
of Webster's primary market area.

Shelton Acquisition

         On  November  1,  1995,   Webster  acquired   Shelton   Bancorp,   Inc.
("Shelton"),  the holding  company of Shelton Savings Bank ("Shelton  Bank"),  a
state-chartered savings bank headquartered in Shelton, Connecticut for 1,293,056
shares of Common Stock. An additional 44,561 shares of Common Stock are issuable
by Webster pursuant to options  previously  granted by Shelton to its directors,
officers and employees at an average exercise price of $13.22 per share. As part
of the acquisition,  Shelton Bank was concurrently merged into Webster Bank. The
acquisition was a tax free  transaction and has been accounted for as a "pooling
of interests" transaction. As a result, the consolidated financial condition and
operating  data of  Shelton  as shown  below  are  retroactively  combined  with
Webster's consolidated financial data.
   
         Shelton  Bank  served  customers  from six banking  offices  located in
Ansonia, Bethany, Oxford and Shelton.  Shelton's general market area was eastern
Fairfield  County and  southwestern  New Haven  County.  At September  30, 1995,
Shelton had  consolidated  total  assets of $298.3  million,  deposits of $273.3
million,  and  shareholders'  equity of $20.8  million.  At September  30, 1995,
Shelton had gross loans  receivable of $224.1  million,  which  included  $188.1
million in residential  first mortgage  loans,  $12.0 million in commercial real
estate loans,  and $24.0  million in home equity and other  consumer  loans.  At
September 30, 1995,  nonaccrual loans and OREO were $2.8 million.  At that date,
Shelton's  allowance  for loan losses was $1.5  million,  or 71.1% of nonaccrual
loans, and its total  allowances for loan and OREO losses were $1.5 million,  or
54.4% of  nonaccrual  loans and OREO.  For its fiscal years ended June 30, 1995,
1994 and 1993,  Shelton had  consolidated  net income of $2,216,000,  $2,250,000
($1,975,000  before a FASB 109  cumulative  accounting  change) and  $1,920,000,
respectively.  For the three months ended  September 30, 1995 and 1994,  Shelton
had net income of $555,000 and $547,000, respectively.
    
                             THE SHAWMUT TRANSACTION

Background of the Acquisition

         As of  February  20,  1995,  Shawmut  National  Corporation  and  Fleet
Financial   Group,   Inc.   ("Fleet")   (hereinafter   jointly  referred  to  as
"Fleet/Shawmut")   entered   into  an   Agreement   and  Plan  of  Merger   (the
"Fleet/Shawmut   Merger").   As  a  condition  of  regulatory  approval  of  the
Fleet/Shawmut Merger,  Fleet/Shawmut are required to have their subsidiary banks
divest certain branches in Connecticut,  Massachusetts,  New Hampshire and Rhode
Island  to  avoid   anticompetitive   effects   that  could  be  caused  by  the
Fleet/Shawmut  Merger  (the  "Fleet/Shawmut   Divestiture").   In  August  1995,
Fleet/Shawmut  announced  guidelines  that were designed to foster  competition,
preserve  jobs  and  continue  to  meet  customer  needs  in  the  states  where
divestitures are required.  Fleet/Shawmut  then solicited  preliminary bids from
potential acquirors with respect to the branches to be divested.

                                      - 15 -
<PAGE>
         In early September 1995, Webster Bank, along with Eagle Federal Savings
Bank, Bristol, Connecticut ("Eagle"),  submitted a preliminary joint bid for all
25 branch banking offices of the  Fleet/Shawmut  subsidiary banks to be divested
in the Hartford  Banking  Market.  On September 26, 1995, a formal joint bid was
submitted by Webster Bank and Eagle. After extensive negotiations, Fleet/Shawmut
selected  Webster Bank and Eagle to acquire all 25 branch banking  offices being
divested in the Hartford  Banking Market.  On October 1, 1995,  Webster Bank and
Eagle executed separate purchase and assumption  agreements for 20 (the "Shawmut
Branches")  and  five,   respectively,   of  these  offices  with  Fleet/Shawmut
subsidiary banks. Such agreements may be required to be consummated concurrently
at Fleet/Shawmut's option.

Acquired Branches, Deposits and Loans

         Upon consummation of the Shawmut Transaction, Webster Bank will acquire
20 Shawmut Branches in the Hartford Banking Market, including deposits and loans
at or allocated to the Shawmut Branches. The Shawmut Branches are located in the
following  Connecticut  cities or towns in the Hartford Banking Market:  Berlin,
Bristol,  Cromwell, East Hartford,  Elmwood, Enfield,  Farmington,  Glastonbury,
Hartford  (three  offices),  Manchester,  Middletown,  New  Britain,  Newington,
Simsbury,  Southington,  West  Hartford,  Wethersfield  and Windsor.  See "MAP."
Webster Bank will be acquiring consumer time deposits,  savings and money market
deposit accounts,  NOW and checking accounts,  and business checking and deposit
accounts.  The loans to be acquired consist of residential first mortgage loans,
commercial  real estate loans,  commercial  and  industrial  loans,  home equity
loans, and other consumer installment loans.

Strategic Rationale

         The Shawmut  Transaction  will  significantly  increase  Webster Bank's
commercial and retail banking  activities in the Hartford Banking Market.  After
giving  effect to the  Shawmut  Transaction,  Webster  Bank  will be the  second
largest independent bank in Connecticut and the largest  Connecticut-based  bank
in the Hartford  Banking  Market,  based on total deposit market share.  Webster
Bank will have banking offices extending from the  Massachusetts  border through
central Connecticut to Long Island Sound. Over the last ten years,  Webster Bank
has expanded its commercial  banking  operations  serving small and medium sized
businesses in its market areas.

         The Shawmut  Transaction will enhance Webster Bank's ability to provide
a broad line of deposit and cash management services. The Shawmut Transaction is
estimated  to  increase  the  percentage  of savings  and money  market  deposit
accounts from 25% to 27% of total deposits,  NOW and checking  accounts from 11%
to 13% of total deposits,  and business checking and deposit accounts from 1% to
4% of total  deposits.  While  consumer  time  deposits  are also  estimated  to
increase in dollar  amount,  such deposits as a percentage of total deposits are
estimated to decrease from approximately 63% to 56%.

         The Shawmut Transaction will expand Webster Bank's lending capacity and
increase its emphasis on commercial  and industrial  loans and  commercial  real
estate loans to small and medium sized businesses as compared to its traditional
emphasis on retail banking.  The Shawmut Transaction will enhance Webster Bank's
ability  to  provide  a full  range  of loan  services  for  commercial  banking
customers  with  credit  needs up to $10  million.  The Shawmut  Transaction  is
estimated to increase  Webster  Bank's loan  portfolio from $2.0 billion to $2.6
billion.  The percentage of commercial loans in Webster Bank's loan portfolio is
estimated  to  increase  from  approximately  15%  to  19%.  The  percentage  of
residential first mortgage loans is estimated to decrease from approximately 77%
to 73% of Webster  Bank's loan  portfolio.  The  percentage  of consumer  loans,
including  home equity  loans,  is  estimated to remain at  approximately  8% of
Webster Bank's loan portfolio.

         Webster  expects  that the Shawmut  Transaction  will have an accretive
effect on its net income per common share.  The Shawmut  Transaction will reduce
Webster's  tangible  book value per  common  share  because of the core  deposit
intangible,  which  will be tax  deductible.  Book  value  per  common  share is
expected  to be  substantially  unchanged  after  giving  effect to the  Shawmut
Transaction and the Offering. See "PRO FORMA COMBINED FINANCIAL INFORMATION."

                                      - 16 -
<PAGE>
Purchase Price

                  Under the terms of the Shawmut  Agreement,  Webster  Bank will
acquire 20 Shawmut Branches for the following purchase price:

                  (a) Webster Bank will make a cash payment equal to (i) 5.1% of
                  the average daily  balances  (including  accrued  interest) of
                  assumed  deposit  liabilities  at or  allocated to the Shawmut
                  Branches  for the  period  commencing  either 30 days or seven
                  days  prior to the third  business  day  prior to the  closing
                  date,  whichever  amount is lower,  subject to adjustment,  as
                  described in the last paragraph below, less (ii) $2 million;

                  (b)  Webster  Bank will pay cash for the  stated  value of the
                  real  property of the nine owned Shawmut  Branches;  estimated
                  payment of approximately $4 million;

                  (c) Webster  Bank will pay cash equal to the net book value of
                  the personalty (excluding automatic teller machines) at the 20
                  Shawmut  Branches as of the closing date;  plus the greater of
                  $5,000 or net book  value,  for each of the  automatic  teller
                  machines; estimated payment of approximately $1 million;

                  (d)  Webster  Bank will  exchange  two of its  branch  banking
                  offices and related deposits (the "Webster  Branches") located
                  in Fairfield and Stamford, Connecticut to Shawmut (the "Branch
                  Exchange");  Webster  Bank will be paid the net book  value of
                  the real and personal  property  (other than automated  teller
                  machines not being  transferred) at the two Webster  Branches,
                  but no separate deposit premium;

                  (e) Webster will issue a five year nontransferable  warrant to
                  Fleet for 300,000  shares of Common Stock of Webster,  with an
                  exercise  price  of  $32.50  per  share,  subject  to  certain
                  antidilution adjustments (see "The Warrant" below); and

                  (f) Webster Bank will agree to make a contingent  payment (the
                  "Contingent  Payment") in the event of a Change of Control (as
                  defined  below) of Webster  within  five years of the  closing
                  date in  which  Fleet  would be  entitled  to  receive  a cash
                  payment from Webster Bank equal to (i) the excess of the offer
                  price per share of Common  Stock of Webster  over (ii) $32.50,
                  multiplied by (iii) 150,000 (see "Contingent Payment" below).

         Webster  Bank will  receive a cash  payment  from  Shawmut  for the net
deposit  liabilities  at the closing date,  less (i) the aggregate cash payments
described in (a),  (b) and (c) above,  less (ii) the unpaid  principal  balances
(based on the general ledger balances),  plus accrued  interest,  on loans to be
acquired  that are at or allocated to the Shawmut  Branches,  plus (iii) the net
book value of the real and  personal  property  at the two  Webster  Branches as
described in (d) above. See "PRO FORMA COMBINED FINANCIAL INFORMATION" as to the
estimated deposit liabilities to be assumed and loans to be acquired.

         Pursuant  to  purchase  and  assumption  agreements  between  Eagle and
Fleet/Shawmut  subsidiary banks (the "Eagle Purchase Agreements") and subject to
all  required  regulatory  approvals,  Eagle will  acquire  five branch  banking
offices from the subsidiary banks with an estimate of approximately $276 million
in deposit  liabilities to be acquired.  The cash deposit  premium to be paid to
the  Fleet/Shawmut  subsidiary  banks by  Webster  Bank and  Eagle  combined  is
required to average  5.5% of the total amount of the deposit  liabilities  to be
acquired by both Webster Bank and Eagle combined. The deposit premium to be paid
by Eagle is a fixed  percentage  that is higher  than 5.5% since it  involves no
branch  exchange,  warrant  or  contingent  payment.  The 5.1%  deposit  premium
referred to above to be paid by Webster  Bank will be  increased or decreased so
as to achieve the 5.5% average  deposit  premium with Eagle on a combined basis.
Webster does not expect the amount of this adjustment to be material.

                                       -17-
<PAGE>
The Warrant

         At the closing of the Shawmut Transaction,  Webster will issue to Fleet
a warrant for 300,000  shares of Common  Stock of Webster (the  "Warrant").  The
exercise  price  will be  $32.50  per  share,  subject  to  customary  pro  rata
antidilution  adjustments in the event of a future issuance by Webster of Common
Stock (or  securities  convertible  into or  exercisable  for Common Stock) at a
price per share of less than $32.50.  Such adjustments will not be applicable as
to the  Common  Stock  issued in the  Offering,  pursuant  to  employee/director
benefit plans of Webster,  upon the conversion of the Series B Stock of Webster,
or  pursuant  to  Webster's  dividend  reinvestment  plan.  The  Warrant  may be
exercised in whole, but not in part,  within five years of the date of issuance,
but not  within the first two years from the  closing  date,  unless a Change of
Control of Webster has occurred,  as defined below.  The Warrant may not be sold
or otherwise  transferred by Fleet without  Webster's prior consent.  The $32.50
exercise price represents a premium of 25% over the approximately  $26.00 market
price of the Webster  Stock  prevailing  at the time of the  negotiation  of the
Shawmut Transaction.

         For  purposes of the Warrant,  a "Change of Control"  will be deemed to
have  occurred  in the event that any person or  company:  (i)  acquires  voting
rights as to more than 25% of the  outstanding  Common  Stock of Webster or (ii)
executes  a  definitive  merger or other  acquisition  agreement  with  Webster.
However, no Change in Control will be deemed to have occurred,  if the directors
of Webster  serving  prior to such  acquisition  of Common Stock or execution of
such definitive  agreement (or successor  directors  selected by such continuing
directors and  unaffiliated  with such  acquiror) will continue to constitute at
least  50%  of  the  parent  holding  company  board  of  directors  after  such
acquisition.

         In the event  that a Change of  Control  of  Webster  is deemed to have
occurred, Fleet would have the right to sell the Warrant to Webster (the "Put").
The price of the Put would be an amount  equal to the number of shares  issuable
under the  Warrant,  multiplied  by (i) the cash price for the  Common  Stock of
Webster set forth in the definitive  agreement relating to the Change of Control
transaction (or, in the case of a stock for stock  transaction,  an amount equal
to the five day trailing average closing price of the acquiror's stock following
the public  announcement of the transaction,  multiplied by the exchange ratio),
less (ii) the then  exercise  price per share of the shares  issuable  under the
Warrant.  The Put,  however,  would not be  available  if the  Change of Control
transaction  would be accounted  for as a "pooling of  interests"  and Webster's
independent  accountants,  within ten business  days of the exercise of the Put,
issue an opinion  indicating  that the  exercise of the Put would  result in the
inability  to account  for the Change of Control  transaction  as a "pooling  of
interests." If Fleet disagrees with such  accounting  opinion,  Webster,  at its
expense,  will promptly submit the matter to the accounting staff of the SEC for
an interpretation which will be controlling.

The Standstill Agreement
   
         Webster and Fleet also will enter into a  standstill  agreement  at the
time of the closing of the Shawmut  Transaction  (the  "Standstill  Agreement").
Under the Standstill Agreement,  for a period of five years, Fleet will (a) vote
all shares of Common Stock of Webster it holds  (including  shares obtained upon
exercise of the Warrant) on all matters (including the election of directors) as
recommended by the Webster Board of Directors and (b) will not initiate a tender
offer  for  shares of Common  Stock of  Webster  or  participate  in a  publicly
announced  tender  offer for  Webster  that is opposed by the  Webster  Board of
Directors.  However,  if during  such five year  period a bona fide third  party
announces or makes an  unsolicited  offer to acquire more than 25% of the Common
Stock of  Webster,  that is not  solicited  by the Webster  Board of  Directors,
Webster will permit Fleet to make an  acquisition  proposal to the Webster Board
of Directors or release Fleet from the  restrictions set forth in the Standstill
Agreement.  Fleet  also has  agreed  that it will not sell the  shares of Common
Stock  of  Webster  issued  upon  exercise  of the  Warrant  in a  private  sale
transaction  (i) to any person as to whom Webster has advised  Fleet has filed a
Schedule 13D or 13G under the Exchange  Act as to  beneficial  ownership of more
than 5% of the Common Stock of Webster or (ii) to any person whom Fleet knows or
who confirms to Fleet that such person  beneficially owns, or would beneficially
own upon such purchase,  more than 4.9% of the then outstanding  Common Stock of
Webster.  All voting restrictions will terminate upon Fleet's sale of the Common
Stock of Webster  issued under the Warrant or upon the execution of a definitive
agreement relating to a Change of Control of Webster, as defined in the Warrant.
    
                                       -18-
<PAGE>
Contingent Payment

         Pursuant to the Shawmut  Agreement,  Webster  Bank and Fleet will enter
into a  contingent  payment  agreement at the time of the closing of the Shawmut
Transaction  (the  "Contingent  Payment  Agreement").   If  Webster  executes  a
definitive agreement that would result, if completed,  in a Change of Control of
Webster  (defined on the same basis as in the Warrant),  Fleet would be entitled
to a cash payment  from  Webster Bank equal to 150,000  times an amount equal to
(i) the cash price per share for the Common Stock of Webster as set forth in the
definitive  agreement  relating to the Change of Control  transaction (or in the
case of a stock for stock  transaction,  the five day trailing  average  closing
price  of  the  acquiror's  stock  following  the  public  announcement  of  the
transaction  multiplied  by the  exchange  ratio,  as defined in the  definitive
agreement relating to the Change of Control transaction),  less (ii) $32.50 (the
"Contingent  Payment").  The  Contingent  Payment also will be due (a) within 30
days of the public announcement of a tender offer supported by the Webster Board
of  Directors  or (b) upon the  consummation  of a tender offer that the Webster
Board of Directors has not recommended to its shareholders.

         Fleet would not be entitled to receive the  Contingent  Payment in cash
as to any  Change  of  Control  transaction  that  would be  accounted  for as a
"pooling of interests," if Fleet receives an opinion from Webster's  independent
accountants,  within ten business days of Fleet's  written  request for payment,
indicating that payment of the Contingent  Payment would result in the inability
to account for the Change of Control transaction as a "pooling of interests." In
such event, the Contingent Payment would be made, at Fleet's option,  either (a)
by Webster issuing Common Stock to Fleet immediately  before the consummation of
the  Change of  Control  transaction,  having a market  value  equal to the cash
amount of the Contingent  Payment,  or (b) in cash,  plus interest at the "prime
rate" as published from time to time by The Wall Street Journal, at such time as
Webster's independent accountants certify that a cash payment by Webster Bank of
the Contingent  Payment would not result in the inability to treat the Change of
Control transaction as a "pooling of interests" for accounting purposes.

The Sublease Agreement

         Pursuant  to the  Shawmut  Agreement,  Webster  Bank  and  Fleet  Bank,
National  Association  ("Fleet Bank") will enter into a sublease  agreement with
respect to a total of 50,000  square  feet of office  space in One  Constitution
Plaza in downtown Hartford (the "Sublease Agreement") at the time of the closing
of the Shawmut  Transaction.  The Sublease  Agreement  will provide that Webster
Bank will sublease office space from Fleet Bank at One Constitution  Plaza until
December 31, 2003. Under the terms of the Sublease Agreement,  Webster Bank will
sublease 20,000 square feet of office space  commencing on the closing date, and
will add an additional 10,000 square feet on each of January 1, 1997, January 1,
1998 and January 1, 1999. The Sublease  Agreement will provide that Webster Bank
will assume and pay its pro rata portion of taxes and  operating  expenses  over
base rent,  based on its sublease  percentage of the total square footage leased
by Fleet Bank. Webster Bank will also be entitled to its pro rata portion of the
build-out  provisions  contained in the master lease  agreement  relating to One
Constitution Plaza.

Effect on Proportion of BIF/SAIF Deposit Premiums

         Webster Bank's  deposits are insured by the FDIC through the BIF. After
giving effect to the Shawmut  Transaction,  approximately  71% of Webster Bank's
deposits  will be assessed  premiums  at BIF rates and only 29% of its  deposits
will be assessed premiums at SAIF rates. This compares with approximately 63% of
deposits  at BIF rates and 37% of  deposits  at SAIF rates  prior to the Shawmut
Transaction.

Conduct of Business Pending the Shawmut Transaction

         The Shawmut Agreement  contains various  restrictions on the operations
of the branches to be sold while the Shawmut Transaction is pending. In general,
the Shawmut Agreement  obligates Shawmut (and Webster Bank vis-a-vis the Webster
Branches)  to (a)  conduct  its  business  of banking in the usual,  regular and
ordinary course,  consistent with past practices;  (b) to use reasonable efforts
to maintain and preserve intact its  relationships  with branch  employees,  and
advantageous business relationships, including branch customers; and (c) to take
no action  that  would  adversely  affect or delay the  ability  of any party to
obtain any regulatory  approval.  Branch employees may not be transferred to any
facilities other than the branches to be acquired,  except upon the request of a
branch employee.

                                     - 19 -
<PAGE>
Regulatory Approvals for the Shawmut Transaction

   
         Consummation of the Shawmut Transaction is conditioned upon the receipt
of all required regulatory approvals. An application for approval by the OTS, as
Webster Bank's primary federal regulator,  was filed on November 6, 1995 and the
required 30 day notice publication was commenced on November 7, 1995. Webster is
not aware of any reasons why the approval of the OTS for the Shawmut Transaction
should  not  be  received  on a  timely  basis  following  such  30  day  notice
publication period; however, this cannot be assured. Webster does not anticipate
the need to obtain any other regulatory approval for the Shawmut Transaction.
    
   
         In addition  to the OTS  regulatory  approval  needed to be obtained by
Webster for the Shawmut Transaction, other regulatory approvals must be received
by  Fleet/Shawmut,  including  various federal and state bank regulatory  agency
approvals for the  Fleet/Shawmut  Merger and no objection from the United States
Department  of  Justice   ("DOJ")  for  the   Fleet/Shawmut   Divestiture.   The
Fleet/Shawmut  Merger has been approved by the Board of Governors of the Federal
Reserve System and certain state bank regulatory  agencies.  The DOJ has taken a
no objection  position.  One state bank regulatory approval is still pending for
the  Fleet/Shawmut  Merger.  While  Webster  understands  that such  state  bank
regulatory approval is expected to be received shortly, this cannot be assured.
    
         OTS  regulatory  approval is required to be received by Eagle as to its
acquisition of branches from Fleet/Shawmut under the Eagle Purchase  Agreements.
At  Fleet/Shawmut's  option,  such  acquisition  by Eagle may be  required to be
consummated  concurrently with the Shawmut Transaction by Webster. While Webster
expects that Eagle should  receive OTS  regulatory  approval on a timely  basis,
this cannot be assured.

         Webster does not intend to complete the  Offering  until after  Webster
has  obtained  OTS  regulatory  approval  for the Shawmut  Transaction,  and the
Fleet/Shawmut Merger has been consummated.

Conditions to the Shawmut Transaction

         The respective obligations of Webster and Shawmut to effect the Shawmut
Transaction are subject to various conditions,  including the following: (a) the
prior consummation of the Fleet/Shawmut  Merger; (b) the receipt of all required
regulatory  approvals (without material  conditions) to the Shawmut  Transaction
and the expiration of any related regulatory waiting periods; (c) the completion
of the Offering; (d) customary closing conditions, such as continued accuracy of
representations   and  warranties,   delivery  of  legal   opinions,   officers'
certificates  and transfer  and  assignment  documents  at the closing;  (e) the
execution and delivery of the Warrant, the Standstill Agreement,  the Contingent
Payment   Agreement  and  the  Sublease   Agreement;   and  (f)  the  concurrent
consummation of the acquisition by Eagle under the Eagle Purchase Agreements.

         Shawmut at its option  may  terminate  the  Shawmut  Agreement,  if the
registration  statement,  of which this  Prospectus  is a part,  is not declared
effective  by the SEC by  January  31,  1996,  unless  Webster  by such date has
obtained a "firm  commitment  underwriting  letter" from Merrill Lynch,  Pierce,
Fenner & Smith  Incorporated  or another  reputable  investment  banking firm to
raise the  amount of capital  required  to obtain OTS  approval  for  Webster to
consummate the Shawmut Transaction.

         In the event of a Change of  Control of  Webster  (defined  on the same
basis  as in the  Warrant)  prior to the  closing  of the  Shawmut  Transaction,
Shawmut at its option may terminate the Shawmut Agreement.

                                 USE OF PROCEEDS

         Webster will  contribute  to Webster Bank all of the net proceeds  from
the sale of the Common Stock in the Offering in order to increase Webster Bank's
regulatory  capital ratios,  which otherwise would have decreased as a result of
Webster Bank's  significant  increase in size upon  consummation  of the Shawmut
Transaction. Webster anticipates that the net proceeds from the Offering will be
approximately $27 million.  See "PRO FORMA COMBINED  FINANCIAL  INFORMATION." In
addition,  Webster  expects to  contribute  to Webster Bank up to $20 million of
Webster's  existing  holding  company funds to further  increase  Webster Bank's
capital ratios. As a result of these capital contributions, Webster Bank expects
to continue to meet all capital ratios  required for a  "well-capitalized"  bank
following consummation of the Shawmut Transaction. See "CAPITAL RATIOS."

                                     - 20 -
<PAGE>
         In the unlikely  event that the Shawmut  Transaction  were not to close
after consummation of the Offering, Webster would initially use the net proceeds
for investment purposes, and thereafter seek to use the net proceeds for general
business purposes, including future acquisitions, none of which is pending.

                                 CAPITALIZATION

         The  following  table  sets  forth  the  consolidated   capitalization,
including  deposit accounts and borrowings,  of Webster  (including  Shelton) at
September 30, 1995, and Webster's pro forma combined  capitalization  as of that
date after  giving  effect to the  Offering  and the  Shawmut  Transaction.  The
information  shown  below  should  be read in  conjunction  with the  historical
consolidated  statement  of  condition  of Webster at  September  30,  1995,  as
restated to reflect the  acquisition  of Shelton.  Dollar  amounts are stated in
thousands.

                                                               Pro Forma 
                                                          September 30, 1995
                                            Webster           Combined (e)
                                          ----------           ----------
Deposits (a).......................       $2,439,833           $3,118,833
FHL Bank Advances..................          545,415              325,415
Other Borrowings...................           90,094               90,094
Senior Notes due June 30, 2000.....           40,000               40,000
                                          ----------           ----------
  Total............................        3,115,342            3,574,342
                                          ----------           ----------
Shareholders' Equity:
  Common Stock, $.01 par value:
   Authorized - 14,000,000 shares
   Issued shares (b) (c)...........               73                   84
  Serial Preferred Stock, $.01 par value:
   Authorized - 3,000,000 shares;
   Outstanding - 171,869 shares of 
     Series B Stock                                2                    2

Paid-in-Capital (d)................          105,876              132,865
Retained Earnings..................           73,325               73,325
Less Treasury Stock at cost, 445,424 shares   (3,456)              (3,456)
Less ESOP Shares Purchased with Debt.         (3,207)              (3,207)
                                          ----------           ----------
  Total Shareholders' Equity.......          172,613              199,613
                                          ----------           ----------
  Total Capitalization...............     $3,287,955           $3,773,955
                                          ==========           ==========

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

(a)  Includes advance payments by borrowers for taxes and insurance.

(b)  6,799,611 shares of Common Stock (excluding Treasury Stock) were issued and
     outstanding  as of September  30, 1995 after  giving  effect to the Shelton
     acquisition.  On a pro forma  combined  basis,  such  number of issued  and
     outstanding  shares of Common Stock would be increased to 7,899,611  shares
     (or to 8,064,611 shares if the  overallotment  option for 165,000 shares is
     exercised in full).

(c)  Excludes   583,259  shares  of  Common  Stock  issuable  upon  exercise  of
     outstanding  stock  options to  directors,  officers and  employees.  Also,
     excludes  986,062  shares of Common Stock  issuable upon  conversion of the
     remaining shares of the Series B Stock.

(d)  Net  proceeds  from the sale of  1,100,000  shares of  Common  Stock in the
     Offering  are   estimated   at  $27  million  (or  $31.1   million  if  the
     overallotment option for 165,000 shares is exercised in full).

(e)  See "PRO FORMA COMBINED FINANCIAL  INFORMATION,"  including  adjustments to
     the Pro Forma Combined Statement of Condition at September 30, 1995.

                                     - 21 -
<PAGE>
                                 CAPITAL RATIOS

         The following  table compares  Webster Bank's  historical and pro forma
regulatory  capital  levels  as of  September  30,  1995 to  minimum  regulatory
requirements.  Webster  intends to  contribute  to  Webster  Bank all of the $27
million in estimated net proceeds  from the  Offering,  plus up to an additional
$20 million of existing  holding company funds. Pro forma combined  capital,  as
shown below, reflects such capital contributions and gives effect to the Shawmut
Transaction.  The actual  capital  level of Webster  Bank may be higher or lower
depending on Webster Bank's financial condition and asset mix at the time of the
consummation  of the Shawmut  Transaction.  See "USE OF PROCEEDS" and "PRO FORMA
COMBINED  FINANCIAL  INFORMATION,"  including the  adjustments  to the Pro Forma
Combined Statement of Condition.
<TABLE>
<CAPTION>
                                                                                           Pro Forma Combined,
                                                                   Historical                  As Adjusted
                                                                   ----------                  -----------
                                                              Amount         Percent       Amount        Percent
                                                              ------         -------       ------        -------
                                                                            (dollars in thousands)
<S>                                                         <C>             <C>         <C>                <C>
Tier 1 Capital
Capital level.............................................  $   185,469     5.60%       $   191,511        5.07%
Minimum Requirement ......................................       99,292     3.00            113,241        3.00
                                                            -----------     -----       -----------        ----
Excess ...................................................  $    86,177     2.60%       $    78,270        2.07%
                                                            ===========     =====       ===========        =====
Tier 1 Risk-Based Capital
Capital level.............................................  $   185,469    11.68%       $   191,511        9.25%
Minimum Requirement ......................................       63,521     4.00             82,805        4.00
                                                            -----------    ------       -----------        ----
Excess....................................................  $   121,948     7.68%       $   108,706        5.25%
                                                            ===========     =====       ===========        =====
Total Risk-Based Capital
Capital level.............................................  $   203,203    12.80%       $   209,245       10.11%
Minimum Requirement ......................................      127,042     8.00            165,611        8.00
                                                            -----------    ------       -----------        ----
Excess ...................................................  $    76,161     4.80%       $    43,634        2.11%
                                                            ===========     =====       ===========        =====
</TABLE>
         To be considered  "well-capitalized"  for regulatory  capital purposes,
Webster Bank would be required to maintain a ratio of Tier 1 capital to adjusted
total assets of 5.0%, a ratio of Tier 1 capital to risk-weighted  assets of 6.0%
and a ratio of total capital to risk-weighted  assets of 10.0%, which ratios are
calculated on a quarterly  basis.  Pro forma combined  capital  reflected  above
assumes that the net proceeds from the Offering,  and the additional  capital to
be contributed from existing holding company funds,  will be invested by Webster
Bank in assets with a 20% risk weighting or used to repay  outstanding  FHL Bank
advances.  As a result of such  capital  contributions,  Webster Bank expects to
meet all  regulatory  capital  ratios  required  for a  "well-capitalized"  bank
following the consummation of the Shawmut Transaction.

                                     - 22 -
<PAGE>

                           MARKET PRICES AND DIVIDENDS

         The  following  sets forth the range of high and low sale prices of the
Common  Stock as  reported  on  NASDAQ  on a  quarterly  basis,  as well as cash
dividends paid during the quarters indicated.  Webster paid a 10% stock dividend
on June 4, 1993. The per share data shown below and elsewhere in this Prospectus
have been adjusted retroactively to reflect such 10% stock dividend.
<TABLE>
<CAPTION>
                                                               Sale Prices                
                                             --------------------------------------------            Cash
                                               High               Low          Period End       Dividends Paid
                                               ----               ---          ----------       --------------
<S>                                          <C>                 <C>             <C>                <C>
1992:
      First Quarter                          $12 3/4             $10 1/2         $11 5/8            $0.12
      Second Quarter                          12 7/8              10 1/2          12 3/4             0.12
      Third Quarter                           14 1/2              11 7/8          12 7/8             0.12
      Fourth Quarter                          17 1/4              12 3/4          17 1/4             0.12

1993:
      First Quarter                           19 1/8              16 3/8          16 7/8             0.12
      Second Quarter                          18 1/2              15 3/8          18 1/2             0.12
      Third Quarter                           21                  17 3/4          20 1/4             0.13
      Fourth Quarter                          25                  20 1/4          22 7/8             0.13

1994:
      First Quarter                           22 1/4              18 1/2          21 5/8             0.13
      Second Quarter                          24 3/4              18 3/8          23 7/8             0.13
      Third Quarter                           25 1/2              22 1/2          23 1/4             0.13
      Fourth Quarter                          23 1/2              17 1/4          18 1/2             0.13
   
1995:
      First Quarter                           22 1/4              18 1/2          21 5/8             0.16
      Second Quarter                          25 3/4              21 1/2          23 7/8             0.16
      Third Quarter                           30 1/2              23 3/8          26 1/4             0.16
      Fourth Quarter                          27 1/2              24 1/2          25 3/8             0.16 
         (through November 20)
- -------------------
</TABLE>
    
   
         On November 20, 1995, the closing  price of the Common  Stock on NASDAQ
was $25 3/8 per share.
    
         Webster's  policy is to pay quarterly cash dividends.  Webster has paid
consecutive quarterly cash dividends since 1987.

         The principal sources of funds for Webster's payments of cash dividends
on its Common Stock and its Series B Stock,  as well as for payment of principal
and interest on its Senior  Notes,  are  dividends  from Webster Bank and liquid
investments  at the holding  company  level.  At  September  30,  1995,  Webster
(excluding  its  investment  in Webster Bank) had $26.0 million of cash and cash
equivalents,  investment  securities  and other  liquid  assets  at the  holding
company level.

         Annual  dividend  payments on the shares of Common  Stock  (based on an
annual current dividend rate of $0.64 per share) and Series B Stock  outstanding
at  September  30,  1995  are  approximately  $4.4  million  and  $1.3  million,
respectively.  While the Senior  Notes are  outstanding,  Webster is required to
maintain  liquid assets at the holding company level equal to not less than 150%
of the aggregate  interest  expense on the Senior Notes and on all  indebtedness
for borrowed  money of Webster for 12 full  calendar  months.  At September  30,
1995,  the liquid

                                     - 23 -
<PAGE>
   
asset  requirement  was $5.6 million  based on the Senior Notes and a guaranteed
ESOP borrowing.  The Senior Notes also limit Funded  Indebtedness at the holding
company  level to 90% of the  consolidated  net worth of Webster.  In  addition,
there are limitations on restricted  distributions (which include cash dividends
and  other   distributions  by  Webster  and  certain   principal   payments  or
acquisitions by Webster of its indebtedness).  See "DESCRIPTION OF CAPITAL STOCK
- -- Senior Notes" as to these limitations and related  definitions of capitalized
terms.  The  Series B Stock  ranks  prior to the  Common  Stock as to payment of
dividends. See "DESCRIPTION OF CAPITAL STOCK -- Series B Stock."
    
         OTS capital  distribution  regulations  limit Webster Bank's ability to
pay dividends  based on its capital level and supervisory  condition.  Under the
regulations,   a  savings  bank  that  meets  fully  phased-in  minimum  capital
requirements is generally  permitted to make capital  distributions of up to the
greater of (i) 100% of its net income  during  that year,  plus the amount  that
would reduce by one-half its "surplus  capital  ratio" (the excess  capital over
its fully phased-in minimum capital requirements), or (ii) 75% of its net income
over the most  recent  four-quarter  period.  Based on fully  phased-in  minimum
regulatory  capital  requirements  applicable  to Webster Bank at September  30,
1995,  Webster Bank had $54.1 million  available under OTS capital  distribution
regulations  for the  payment  of  cash  dividends.  Earnings  by  Webster  Bank
subsequent to September 30, 1995 will increase the amount  available  under such
regulations  for the payment of cash  dividends  in the future by Webster  Bank.
However,  Webster Bank's significant increase in size following  consummation of
the Shawmut Transaction will reduce the amount available for the payment of cash
dividends in the future by Webster Bank.  See "CAPITAL  RATIOS." A 30-day notice
filing  is  required  to be made  with the OTS  before  any cash  dividends  are
declared or paid by a savings bank.  There can be no assurance that Webster Bank
will continue to meet its fully phased-in  minimum  capital  requirements in the
future  or that  its net  income  and  surplus  capital  in the  future  will be
sufficient to permit the payment of cash dividends in the future by Webster Bank
to Webster.
   
         At September  30, 1995,  Webster Bank exceeded all  regulatory  capital
ratios  required  for a  "well-capitalized"  bank.  See  "CAPITAL  RATIOS" as to
Webster's  capital ratios at September 30, 1995,  including the pro forma effect
of the Offering,  the additional  capital  contribution  using existing  holding
company funds and the Shawmut Transaction on the capital ratios of Webster as of
that date.  Webster  Bank  expects to  continue to meet all  regulatory  capital
ratios required for a "well-capitalized" bank following the Shawmut Transaction.
Since Webster Bank intends to continue to follow its policy of  maintaining  its
regulatory  capital ratios at the levels required for a "well-capitalized" bank,
the amount available for dividends by Webster Bank would be  substantially  less
than  the  amount  permitted  under  the OTS  capital  distribution  regulations
discussed  above.  There can be no assurance  that Webster Bank will continue to
meet all regulatory capital ratios required for a "well-capitalized" bank in the
future.
    
         An insured  depository  institution  is prohibited  from  declaring any
dividend,  making any other capital distribution,  or paying a management fee to
its holding company if, following the  distribution or payment,  the institution
would be  classified as  "undercapitalized"  or lower.  Under prompt  corrective
action  regulations  adopted  by both the OTS and FDIC,  an  insured  depository
institution  would  be   "undercapitalized"  if  the  institution  has  a  total
risk-based  capital ratio of less than 8%, a Tier 1 risk-based  capital ratio of
less  than  4%,  or a Tier 1  capital  ratio  that  is  less  than 4% (3% if the
institution  is  rated  Composite  or  Macro  1 in its  most  recent  report  of
examination). Webster Bank is subject to the dividend limitations imposed by the
prompt  corrective  action  regulations.  Webster  Bank,  as  an  OTS  regulated
institution, however, is only permitted to make a capital distribution under the
prompt  corrective  action  regulations  if the  amount  and type also  would be
permitted under the OTS's existing capital  distribution  regulations  discussed
above. In addition, Webster might be required by the OTS to maintain the capital
of Webster Bank at a level consistent with regulatory capital requirements. This
may reduce the amount of funds that would  otherwise be available to Webster for
the payment of cash dividends on the Common Stock.

                                     - 24 -
<PAGE>
                    PRO FORMA COMBINED FINANCIAL INFORMATION

   
         The following unaudited Pro Forma Combined Financial  Information as of
September 30, 1995 combines the unaudited supplemental consolidated statement of
condition of Webster,  as restated to include  Shelton,  at September  30, 1995,
with the  unaudited  financial  information  at September  30, 1995  supplied by
Shawmut as to the Shawmut  assets to be acquired and  liabilities to be assumed.
The Pro Forma  Combined  Financial  Information  is  presented as if the Shawmut
Transaction  and the  Offering had  occurred on  September  30, 1995,  and gives
effect to the pro forma adjustments described in the accompanying notes. The Pro
Forma Combined  Financial  Information  should be read in  conjunction  with the
unaudited supplemental consolidated statement of financial condition and related
notes of Webster at September  30, 1995, as restated to include  Shelton,  which
are included elsewhere in this Prospectus. See the introductory paragraphs under
"PROSPECTUS   SUMMARY--Summary   Consolidated  Financial  Data"  and  "Index  to
Supplemental Consolidated Financial Statements."
    

         The  Pro  Forma  Combined  Financial  Information  is  not  necessarily
indicative of the consolidated  financial position that would have been achieved
had the  Shawmut  Transaction  and the  Offering  been  consummated  on the date
indicated.




                                     - 25 -

<PAGE>

Pro Forma Combined Statement of Condition
<TABLE>
<CAPTION>
                                                                  Shawmut Assets       Purchase
                                                                    Acquired and       Accounting
                                                                     Liabilities        and Other         Pro Forma
At September 30, 1995 (Unaudited)                       Webster       Assumed          Adjustments         Combined
                                                        -------       -------          ------------      ------------
                                                                              (In Thousands)
<S>                                                  <C>             <C>            <C>                     <C>
ASSETS
Cash and Due from Depository Institutions..........  $    48,340     $   264,000    $  (247,000)(b)         $65,340
Interest-bearing Deposits..........................       75,097              --             --              75,097
Securities.........................................      170,593              --             --             170,593
Mortgage-backed Securities.........................      942,722              --       (200,000)(c)         742,722
Loans Receivable, Net..............................    1,872,542         630,000(a)(c)  (12,000)(d)       2,490,542
Accrued Interest Receivable........................       21,631           5,000             --              26,631
Premises and Equipment, Net........................       36,212           5,000          4,000 (e)          45,212
Segregated Assets, Net.............................      116,365              --             --             116,365
Foreclosed Properties, Net.........................       18,801              --             --              18,801
Core Deposit Intangible............................        4,916              --         42,000 (f)          46,916
Prepaid Expenses and Other Assets..................       25,713              --             --              25,713
                                                     -----------     -----------    ------------        -----------
   TOTAL ASSETS....................................  $ 3,332,932     $   904,000    $  (413,000)         $3,823,932
                                                     ===========     ===========    ============         ==========
    
LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits...........................................  $ 2,431,068     $   900,000(a) $  (223,000)(b)      $3,108,068
Federal Home Loan Bank Advances....................      545,415              --       (220,000)(c)         325,415
Other Borrowings...................................      130,094              --             --             130,094
Advance Payments by Borrowers for Taxes
  and Insurance....................................        8,765           2,000             --              10,765
Accrued Expenses and Other Liabilities.............       44,977           2,000          3,000 (g)          49,977
                                                     -----------     -----------    -----------         -----------
   Total Liabilities...............................    3,160,319         904,000       (440,000)          3,624,319

SHAREHOLDERS' EQUITY...............................      172,613              --         27,000 (h)         199,613
                                                     -----------     -----------    -----------         -----------
   TOTAL LIABILITIES AND SHAREHOLDERS'
    EQUITY.........................................  $ 3,332,932     $   904,000    $  (413,000)         $3,823,932
                                                     ===========     ===========    ============         ==========
</TABLE>

The Pro Forma  Combined  Statement  of  Condition  does not  include  results of
operations  subsequent  to September  30,  1995,  which are expected to increase
shareholders' equity.

The Pro Forma  Combined  Statement of Condition has not been adjusted to reflect
any of the improvements in operating  efficiencies that Webster  anticipates may
occur in the future due to the Shawmut Transaction.

See footnotes on following page.


Pro Forma Combined Selected Significant Statistical Data

                                                                      Pro Forma
At September 30, 1995 (Unaudited)                       Webster        Combined

Book value per common share...........................   $22.86        $23.09

Tangible book value per common share..................   $22.14        $17.16(i)

Common shares outstanding (000's).....................    6,800         7,900

Shareholders' equity to total assets..................     5.18%         5.22%

Nonaccrual assets to total assets.....................     1.73%         1.51%

Allowance for loan losses to nonaccrual loans.........   112.94%       126.15%

Allowances for nonaccrual assets to nonaccrual assets.    75.94%        84.60%

                                     - 26 -

<PAGE>

Notes to Pro Forma Combined Statement of Condition

(a)      The weighted average interest rates at September 30, 1995 for the loans
         to be acquired  and  deposits to be assumed in the Shawmut  Transaction
         were 8.37% and 2.80%, respectively.

(b)      As part of the Shawmut  Transaction,  Webster will  exchange two of its
         Fairfield  County branch banking offices (the "Branch  Exchange"),  the
         effect  of  which  is  expected   to  reduce   cash  and   deposits  by
         approximately  $173  million.  The weighted  average  interest  rate at
         September 30, 1995 of the deposits being  exchanged is 4.93%.  Included
         below  is a  summary  of the  projected  effect  on cash of the  Branch
         Exchange,  the effect of adjustments  to cash for estimated  run-off of
         assumed  deposits of $50 million and the acquired loan  repayments  and
         prepayments of principal balances of $15 million.  Such deposit run-off
         is projected  from October 1, 1995 to the expected  date of the Shawmut
         Transaction  closing.  The amounts  reflected  as loan  repayments  and
         prepayments of principal are primarily  estimates of such activity from
         October  1,  1995  to the  expected  date  of the  Shawmut  Transaction
         closing. The remaining $39 million of other cash reductions  represents
         the estimated net impact of the Shawmut  Transaction,  the Offering and
         other adjustments as described in footnote (c) below.

                                                             (In thousands)

           Branch Exchange...................................  $(173,000)
           Projected deposit run-off.........................    (50,000)
                                                               ----------
             Total cash adjustments related to deposits......   (223,000)
                                                               ----------
           Projected loan repayments and prepayments.........     15,000
           Other cash reductions ............................    (39,000)
                                                               ----------
             Total net cash adjustments .....................  $(247,000)
                                                               ==========

(c)      Webster  expects to sell  approximately  $200 million of available  for
         sale  mortgage-backed  securities with a weighted average interest rate
         at  September  30, 1995 of  approximately  6.61% and use excess cash to
         payoff approximately $220 million of outstanding FHL Bank advances with
         a weighted average interest rate at September 30, 1995 of approximately
         6.20%.  Such  transactions  will assist  Webster  Bank to continue as a
         "well-capitalized" bank for regulatory capital ratio purposes following
         the Shawmut Transaction and the Offering.  See footnote (h) below as to
         the Offering. Also, see "CAPITAL RATIOS" elsewhere in this Prospectus.

(d)      Purchase  accounting and other adjustments related to the acquired loan
         portfolio  reflect  loan  loss  allowances,  projected  repayments  and
         prepayments  of  principal  balances  offset by mark to market  premium
         adjustments.

(e)      The stated book value of premises and equipment  acquired  estimated at
         $5.0 million  approximates  market value.  Webster  expects to purchase
         approximately  $4  million  of  additional  data  processing  and other
         equipment.

(f)      Represents  a tax  deductible  core  deposit  intangible  estimated  at
         approximately $42 million based on $850 million of deposit  liabilities
         assumed (after the projected deposit run-off).

(g)      Includes  estimated  transaction  costs  of  approximately  $3  million
         (principally financial advisory and other professional fees).

                                     - 27 -
<PAGE>
(h)      Webster expects to raise approximately $27 million in net shareholders'
         equity through the sale of approximately 1.1 million  additional shares
         of Common Stock in the  Offering.  There can be no  assurance  that the
         Offering will be consummated or as to the number of shares to be issued
         or the price per share.


                                                                (In thousands)

          Estimated common equity raised.......................  $   29,000
          Estimated expenses (including underwriting discount)
           related to the sale of common equity................      (2,000)
                                                                ------------
            Estimated net proceeds from the sale of
             common equity.....................................  $   27,000
                                                                ============

(i)      On a pro forma  combined  basis,  the tangible  book value per share is
         computed by  subtracting  the tax  deductible  core deposit  intangible
         estimated at approximately  $46.9 million (including $4.9 million prior
         to the Shawmut  Transaction) from common shareholders' equity estimated
         at approximately $182.4 million,  divided by the shares of Common Stock
         outstanding estimated at approximately 7.9 million shares.

Pro Forma Combined Summary

         After giving  effect to the Shawmut  Transaction:  Webster at September
30,  1995 would  have pro forma  combined  total  assets of  approximately  $3.8
billion. Webster's net loans receivable would increase as of that date from $1.9
billion  to  approximately  $2.5  billion  on a pro forma  combined  basis;  the
weighted  average  interest rate of Webster's total  interest-earning  assets of
7.50% at September 30, 1995 would increase to approximately 7.74% on a pro forma
combined  basis;  total  deposits at September 30, 1995 would increase from $2.4
billion  to  approximately  $3.1  billion  on a pro forma  combined  basis;  the
weighted average interest rate of Webster's total  interest-bearing  liabilities
of 4.60% at September 30, 1995 would  decrease to  approximately  4.07% on a pro
forma combined basis;  and the weighted average interest rate spread of 2.90% at
September 30, 1995 would increase to approximately 3.67% on a pro forma combined
basis.  The assets  being  acquired  and the  liabilities  being  assumed in the
Shawmut  Transaction will be the amounts outstanding at the date of consummation
of the Shawmut Transaction. The amounts and weighted average interest rates will
change from the September 30, 1995 amounts and weighted  average  interest rates
shown above due to interest-rate repricing, principal repayments and prepayments
and other changes in balances of the assets being  acquired and the  liabilities
being assumed.




                                     - 28 -
<PAGE>
                          DESCRIPTION OF CAPITAL STOCK

Common Stock

         Webster is authorized to issue  14,000,000  shares of Common Stock (par
value $.01 per share), of which 6,807,198 shares (excluding Treasury Stock) were
issued and  outstanding  as of November 1, 1995.  As of November 1, 1995,  there
were  outstanding  options for 583,259 shares of Common Stock held by directors,
officers and employees of Webster.  After giving effect to the conversion of the
outstanding  Series B Stock into  986,062  shares of Common  Stock as  described
below and the exercise of outstanding  stock options,  there would be a total of
8,376,519  shares of Common Stock (excluding  Treasury Stock) then  outstanding.
See  "CAPITALIZATION"  as  to  the  number  of  shares  of  Common  Stock  to be
outstanding after giving effect to the Offering.  Each share of Common Stock has
the same relative rights and is identical in all respects to each other share of
the Common Stock.  The Common Stock is  non-withdrawable  capital,  is not of an
insurable type and is not insured by the FDIC or any other governmental entity.

         Holders of the Common  Stock are entitled to one vote per share on each
matter properly submitted to shareholders for their vote, including the election
of  directors.  Holders  of the Common  Stock do not have the right to  cumulate
their  votes for the  election of  directors,  and they have no  pre-emptive  or
conversion  rights  with  respect to any shares  that may be issued.  The Common
Stock is not subject to  additional  calls or  assessments  by Webster,  and all
shares  of  the  Common  Stock   currently   outstanding   are  fully  paid  and
nonassessable.

         Holders of the Common Stock are entitled to receive  dividends when and
as  declared  by the  Board of  Directors  out of funds  legally  available  for
distribution.  No cash dividends or other  distributions may be declared or paid
on the Common Stock,  however,  unless all accumulated  dividends have been paid
concurrently  on the  Series B Stock.  In  addition,  as  described  below,  the
indenture for the Senior Notes places certain  restrictions on Webster's ability
to pay cash dividends on the Common Stock.  See "DESCRIPTION OF CAPITAL STOCK --
Senior Notes."

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

         The  transfer  agent and  registrar  for the Common  Stock is  Chemical
Mellon Shareholders Services, L.L.C.,  Securityholder Relations, P.O. Box 24935,
Church Street Station, New York, New York 10249.

Series B Stock

         Webster's   Certificate  of  Incorporation   authorizes  the  Board  of
Directors, without further stockholder approval, to issue up to 3,000,000 shares
of serial  preferred stock for any proper  corporate  purpose.  In approving any
issuance of serial  preferred  stock, the Board of Directors has broad authority
to determine the rights and preferences of the serial preferred stock, which may
be issued in one or more  series.  These  rights  and  preferences  may  include
voting,  dividend,  conversion and liquidation  rights that may be senior to the
Common Stock.

         Of the 3,000,000  authorized shares of serial preferred stock,  171,869
shares of Series B Stock are  currently  outstanding.  The Series B Stock  ranks
prior to the Common Stock with respect to  dividends  and amounts  distributable
upon  liquidation.  The Series B Stock is entitled to receive,  when declared by
the Board of  Directors  out of funds of  Webster  legally  available  therefor,
cumulative  quarterly  cash  dividends at an annual rate of 7 1/2%.  Unless full
cumulative dividends on the Series B Stock have been paid, dividends (other than
in Common  Stock) may not be paid or declared  upon the Common  Stock.  Upon any
liquidation  of  Webster,  the holders of the Series B Stock will be entitled to
receive  out  of  the  assets  of  Webster  available  for  distribution  to its
shareholders  before any  distribution is made to holders of the Common Stock an
amount  equal  to  $100  per  share,  plus  an  amount  equal  to all  dividends
accumulated and unpaid on the Series B Stock to the date of final distribution.

         Except as indicated below or as required by law,  holders of the Series
B Stock have no voting rights. If at any time six quarterly dividends payable on
the  Series B Stock are  accumulated  and  unpaid,  the number of  directors

                                     - 29 -
<PAGE>
of Webster is required to be  increased by two and the holders of all the Series
B Stock,  voting as a single class, will be entitled to elect the additional two
directors  until all dividends  accumulated on the Series B Stock have been paid
in full.  In  addition,  without  the vote or consent of the holders of at least
two-thirds  of the Series B Stock then  outstanding,  Webster may not (i) amend,
alter or repeal any of the  provisions of its  Certificate of  Incorporation  or
Certificate of Designation so as to affect  adversely the  preferences or powers
of the  Series B Stock,  (ii)  authorize  any  reclassification  of the Series B
Stock,  or (iii)  issue any  shares  of any class or series of stock of  Webster
ranking  prior to the  shares  of the  Series B Stock  as to  dividends  or upon
liquidation,  or reclassify any authorized  stock of Webster into any such prior
shares or issue any  obligation or security  convertible  into or evidencing the
right to purchase any such prior shares.  Accordingly,  the voting rights of the
holders of Series B Stock could under certain  circumstances operate to restrict
the flexibility  that Webster would otherwise have in connection with any future
issuances of equity securities or changes to its capital structure.

         The Series B Stock is not subject to any  mandatory  redemption  at the
election  of the holder or  sinking  fund  provision.  The Series B Stock may be
redeemed for cash at the option of Webster,  in whole or in part, at any time on
or after January 15, 1997, at the applicable  redemption price, plus accumulated
and unpaid  dividends.  The redemption price initially will be $104.50 per share
effective as of January 15, 1997 and will decline to $100.00  after  January 15,
2003.  Holders of Series B Stock have the right, at their option, at any time to
convert the Series B Stock into a number of fully paid and nonassessable  shares
of Common  Stock  equal to $100.00  for each share  surrendered  for  conversion
divided by the  conversion  price,  subject to certain  exceptions  following  a
notice of  redemption  by  Webster.  The current  conversion  price per share of
Series B Stock is $17.43 (equivalent to 5.74 shares of Common Stock per share of
Series B Stock),  as adjusted for the 10% stock dividend  issued to shareholders
of  record  on June 4,  1993.  Such  conversion  price  is  subject  to  further
adjustment  upon  certain  events.  If the actual  price of the shares of Common
Stock sold in the Offering is less than the average of the last  reported  sales
prices per share for the ten  consecutive  trading  days  preceding  the date of
issuance of such Common Stock,  the conversion price for the Series B Stock will
be subject to further adjustment.

Senior Notes

         The Senior  Notes were  issued by  Webster  in an  aggregate  principal
amount of $40,000,000  pursuant to an Indenture (the  "Indenture"),  dated as of
June 15, 1993,  between  Webster and Chemical Bank, as trustee (the  "Trustee").
Certain provisions of the Indenture are summarized below because of their impact
on the Common  Stock.  The Senior  Notes bear  interest  at the annual rate of 8
3/4%,  payable  semi-annually  on each June 30 and December 30 until maturity on
June 30, 2000.  The Senior Notes are unsecured  general  obligations  of Webster
only and not of its  subsidiaries.  The  Senior  Notes  may not be  redeemed  by
Webster  prior  to  maturity.   This  provision  is  not  expected  to  have  an
anti-takeover  effect,  since the Notes  would be  assumed  by any  acquiror  of
Webster.  The Indenture  contains  covenants that limit Webster's ability at the
holding  company  level to incur  additional  Funded  Indebtedness  (as  defined
below),  to make  Restricted  Distributions  (as  defined  below),  to engage in
certain  dispositions  affecting  Webster  Bank or its voting  stock,  to create
certain liens upon Webster's  assets at the holding  company level  (including a
negative pledge clause),  and to engage in mergers,  consolidations,  or sale of
substantially  all of Webster's assets unless certain  conditions are satisfied.
The Indenture  also requires that Webster  maintain a specified  level of liquid
assets at the holding company level.

         Restrictions  on  Additional  Indebtedness.  The  Indenture  limits the
amount of Funded  Indebtedness  which  Webster  may  incur or  guarantee  at the
holding company level.  Funded  Indebtedness  includes any obligation of Webster
with a  maturity  in excess of one year for  borrowed  money,  for the  deferred
purchase price of property or services,  for capital lease payments,  or related
to the  guarantee of such  obligations.  Webster may not incur or guarantee  any
Funded  Indebtedness if, immediately after giving effect thereto,  the amount of
Funded  Indebtedness  of Webster at the holding  company  level,  including  the
Senior Notes, would be greater than 90% of Webster's  consolidated net worth. As
of September 30, 1995,  Webster's  consolidated net worth was $172.6 million and
it had $43.1 million of Funded Indebtedness.

         Restricted  Distributions.   Under  the  Indenture,  Webster  may  not,
directly or indirectly,  make any Restricted  Distribution  (as defined  below),
except in  capital  stock of  Webster,  if, at the time or after  giving  effect
thereto: (a) an event of default shall have occurred and be continuing under the
Indenture;  (b) Webster  Bank would fail to meet any of the  applicable  minimum
capital  requirements under OTS regulations;  (c) Webster would fail to maintain
sufficient  liquid  assets to comply  with the terms of the  covenant  described
under  "Liquidity  Maintenance"

                                     - 30 -
<PAGE>
below; or (d) the aggregate amount of all Restricted Distributions subsequent to
March  31,  1993  would  exceed  the sum of (i) $5  million,  plus  (ii)  75% of
Webster's aggregate  consolidated net income (or if such aggregate  consolidated
net  income  would  be a  deficit,  minus  100% of such  deficit)  accrued  on a
cumulative  basis in the period  commencing  on March 31, 1993 and ending on the
last day of the fiscal quarter immediately  preceding the date of the Restricted
Distribution,  and plus (iii) 100% of the net proceeds  received by Webster from
any capital stock issued by Webster  (other than to a subsidiary)  subsequent to
March 31, 1993. As of September  30, 1995,  Webster had the ability to pay $57.2
million in Restricted Distributions. Such amount will be increased by the amount
of net proceeds raised by Webster in the Offering.

         Restricted Distribution means: (a) any dividend,  distribution or other
payment  (except for  dividends,  distributions  or payments  payable in capital
stock or dividends on the Series B Stock) on the capital stock of Webster or any
subsidiary (other than a wholly owned subsidiary);  (b) any payment to purchase,
redeem,  acquire or retire any capital stock of Webster (other than the Series A
Stock,  which was  previously  redeemed),  the capital  stock of any  subsidiary
(other  than a wholly  owned  subsidiary);  and (c) any  payment  by  Webster of
principal  (whether a prepayment,  redemption or at maturity) of, or to acquire,
any  indebtedness for borrowed money issued or guaranteed by Webster (other than
the Senior Notes or pursuant to a guarantee  by Webster of any  borrowing by any
ESOP established by Webster or a wholly owned subsidiary),  except that any such
payment of principal of, or to acquire, any such indebtedness for borrowed money
that is not  subordinated  to the Senior Notes will not  constitute a Restricted
Distribution, if such indebtedness was issued or guaranteed by Webster at a time
when the Senior  Notes were rated in the same or higher  rating  category as the
rating  assigned to the Senior Notes by Standard & Poor's  Ratings Group ("S&P")
at the time the Senior Notes were issued.

         Liquidity Maintenance.  The Indenture requires that Webster maintain at
all times, on an  unconsolidated  basis,  liquid assets in an amount equal to or
greater than 150% of the aggregate  interest expense on the Senior Notes and all
other  indebtedness  for borrowed  money of Webster for 12 full calendar  months
immediately following each determination date under the Indenture, provided that
Webster  will not be  required to  maintain  such liquid  assets once the Senior
Notes have been rated "BBB-" or higher by S&P for six calendar months and remain
rated in such category.

Provisions Affecting Rights of Shareholders

         General.  Certain  provisions  included  in  Webster's  Certificate  of
Incorporation and Bylaws may serve to entrench current management and to prevent
a change in control of Webster  even if desired by a majority  of  shareholders.
These  provisions  are desired to  encourage  potential  acquirers  to negotiate
directly with the Board of Directors of Webster and to discourage other takeover
attempts. The following discussion is a general summary of certain provisions of
Webster's  Certificate of Incorporation and Bylaws, and certain other regulatory
provisions that may be deemed to have an "anti-takeover" effect. The description
is  necessarily  general and, with respect to provisions  contained in Webster's
Certificate  of  Incorporation  and  Bylaws,  reference  should  be  made to the
document  in  question,  each of which is an exhibit to  Webster's  registration
statement.   In  addition,  see  "THE  SHAWMUT  TRANSACTION  --  The  Standstill
Agreement."

         Directors. Certain provisions of Webster's Certificate of Incorporation
and Bylaws  will  impede  changes in  majority  control  of  Webster's  Board of
Directors. The Certificate of Incorporation provides that the Board of Directors
will be divided into three  classes,  with  directors in each class  elected for
three-year  staggered terms. Thus, assuming nine directors,  as is currently the
case, it would take two annual elections to replace a majority of the board. The
Bylaws provide that the size of the Board of Directors, within the 7-to-15 range
specified in the  Certificate  of  Incorporation,  may be increased or decreased
only by a two-thirds vote of the board and by a vote of two-thirds of the shares
eligible to be voted at a duly  constituted  meeting of shareholders  called for
such purpose. The Certificate of Incorporation provides that a vacancy occurring
in the Board of  Directors,  including a vacancy  created by any increase in the
number of directors,  may be filled for the remainder of the unexpired term by a
majority  vote of the  directors  then in office.  Finally,  the  Bylaws  impose
certain  restrictions  on the  nomination  by  shareholders  of  candidates  for
election to the Board of Directors or the proposal by  shareholders  of business
to be acted upon at an annual meeting of shareholders.

         The  Certificate  of  Incorporation  provides  that a  director  may be
removed only for cause and then only by the  affirmative  vote of  two-thirds of
the  total  shares  eligible  to  vote  at a  duly  constituted  meeting  of the
shareholders

                                     - 31 -
<PAGE>

called  expressly  for that  purpose.  The  Certificate  of  Incorporation  also
provides  that 30 days'  written  notice  must be  provided  to any  director or
directors  whose removal is to be considered at a  shareholders'  meeting called
for such purpose.  See "THE SHAWMUT TRANSACTION -- The Standstill  Agreement" as
to the agreement by Fleet to vote all shares of Common Stock of Webster owned by
Fleet or its affiliates, as determined by the Board of Directors of Webster, for
a period of five  years  after  the  issuance  of the  Warrant.  The  Standstill
Agreement  also  contains  limitations  on the sale of shares of Common Stock of
Webster acquired upon exercise of the Warrant.

         Call  of   Special   Meetings.   The   Corporation's   Certificate   of
Incorporation  contains a provision  which  provides  that a special  meeting of
shareholders  may be called at any time but only by the chairman of the board or
the president of the corporation or by the Board of Directors.  Shareholders are
not authorized to call a special meeting.

         Cumulative Voting.  The Certificate of Incorporation  denies cumulative
voting rights in the election of directors.

         Authorization   of  Serial   Preferred   Stock.   The   Certificate  of
Incorporation  authorizes  3,000,000 shares of serial preferred stock,  $.01 par
value,  of which  only  171,869  shares of Series B Stock are  outstanding.  See
"DESCRIPTION OF CAPITAL STOCK -- Series B Stock." Webster is authorized to issue
serial  preferred  stock  from  time-to-time  in one or more  series  subject to
applicable provisions of law. Webster's Board of Directors,  without stockholder
approval,  is  authorized  to fix the  designations,  powers,  preferences,  and
relative,  participating,  optional  and other  special  rights of such  shares,
including  voting  rights  (which could be multiple or as a separate  class) and
conversion  rights,  that could adversely affect the voting power of the holders
of its Common Stock.  In the event of a proposed  merger,  tender offer or other
attempt to gain  control of Webster of which  management  does not  approve,  it
might be possible  for the Board of  Directors  to  authorize  the issuance of a
series of serial  preferred stock with rights and preferences  that could impede
the completion of such a transaction.  The Board of Directors could also issue a
series of serial  preferred stock that may have the effect of deterring a future
takeover attempt.

         Approval of Acquisitions of Control.  The Certificate of  Incorporation
prohibits any person (whether an individual, company or group acting in concert)
from acquiring  beneficial  ownership of 10% or more of Webster's  voting stock,
unless the  acquisition  has  received  the prior  approvals  of  two-thirds  of
Webster's  outstanding  voting  shares and of all  required  federal  regulatory
authorities.  Furthermore, no person may make an offer to acquire 10% or more of
Webster's  voting  stock  without  obtaining  prior  approval  of the offer by a
two-thirds  vote of Webster's Board of Directors or,  alternatively,  before the
offer  is made,  obtaining  approval  of the  acquisition  from  the OTS.  These
provisions do not apply to the purchase of shares by  underwriters in connection
with a public  offering,  and the  provisions  remain  effective only so long as
Webster  Bank is a  majority-owned  subsidiary  of Webster.  Shares  acquired in
excess of these  limitations are not entitled to vote or take other  shareholder
action or be counted in determining  the total number of  outstanding  shares of
voting stock in connection with any matter involving  shareholder action.  These
excess  shares are also  subject to transfer to a trustee,  selected by Webster,
for the sale on the open market or  otherwise,  with the expenses of the trustee
to be paid out of the  proceeds of such sale.  These  limitations  on offers and
purchases do not apply to Webster Bank's ESOP or other employee  benefits plans.
See "THE SHAWMUT  TRANSACTION  --The  Standstill  Agreement" as to the voting of
shares  of  Common  Stock  of  Webster  owned by  Fleet  or its  affiliates,  as
determined by the Board of Directors of Webster.
   
         Federal law provides  that,  subject to certain  exemptions,  no person
acting  directly or  indirectly  or through or in concert with one or more other
persons may acquire  "control" of an insured  institution (such as Webster Bank)
without  giving  at least 60 days'  prior  written  notice  providing  specified
information to the institution's  primary federal  regulator,  which is the OTS.
"Control" is defined for this purpose as the power,  directly or indirectly,  to
direct  the  management  or  policies  of an insured  institution  or to vote 25
percent or more of any class of voting  securities  of an  insured  institution.
Control is presumed to exist where the acquiring  party has voting control of at
least 10 percent of any class of the  institution's  voting  securities  and the
acquiring  party is subject  to a  "control  factor" as defined in the Rules and
Regulations of the OTS. The OTS may prohibit  the  acquisition  of control if it
finds among other things that (i) the acquisition  would result in a monopoly or
substantially lessen competition;  (ii) the financial condition of the acquiring
person might jeopardize the financial stability of the institution; or (iii) the
competence,  experience  or  integrity  of any  acquiring  person  or any of the
proposed management  personnel indicates that it would not be in the interest of
the  depositors  or the  public to permit  the  acquisition  of  control by such
person.
    
                                     - 32 -
<PAGE>
         Connecticut  banking  statutes  prohibit  any person  from  offering to
acquire or acquiring voting stock of a federal savings bank having its principal
office in  Connecticut  (such as Webster  Bank) or a holding  company of such an
entity (such as Webster), that would result in such person becoming, directly or
indirectly,  the beneficial  owner of more than 10% of any class of voting stock
of such  savings  bank unless such person had  previously  filed an  acquisition
statement  with the  Commissioner  and such  offer or  acquisition  has not been
disapproved by the Commissioner.

         Regulations adopted by the Commissioner also place certain restrictions
on the  ability of any  person to  acquire  more than 10 percent of any class of
equity  securities  of Webster.  No person,  acting  singly or together with any
associate  or group of persons  acting in  concert,  for a period of three years
following  the date of the  Bristol  acquisition  (until  March 3,  1997)  shall
directly or indirectly  offer to acquire or acquire the beneficial  ownership of
more than 10 percent of any class of equity  securities  of Webster  without the
prior written approval of the Commissioner.  The foregoing  restriction will not
apply to Webster's  Series B Stock,  so long as six or more quarterly  dividends
are not accumulated  and unpaid so as to entitle such preferred  shareholders to
elect two  members  of the Board of  Directors  of  Webster.  Where any  person,
directly  or  indirectly,  acquires  the  beneficial  ownership  of more than 10
percent of any such class of equity  securities  of  Webster  without  the prior
written approval of the Commissioner,  the securities beneficially owned by such
person in excess of 10 percent  shall not be counted as shares  entitled to vote
and shall not be voted by any person or counted as voting  shares in  connection
with  any  matter  submitted  to the  shareholders  for a  vote.  The  foregoing
provisions will not apply to the  acquisition of beneficial  ownership by one or
more employee  benefit  plans of Webster  provided that the plan or plans do not
have  beneficial  ownership in an aggregate of more than 25 percent of any class
of any equity security of Webster.

         Procedures  for  Certain  Business  Combinations.  The  Certificate  of
Incorporation  requires that certain business  combinations  between Webster (or
any  majority-owned  subsidiary  thereof) and a 10% or more  stockholder  or its
affiliates  (collectively,  the "Interested Shareholder") either (i) be approved
by at least 80% of the total number of outstanding voting shares of Webster,  or
(ii) either be approved by two-thirds of Webster's continuing Board of Directors
(persons  serving  prior  to the  10%  shareholder  becoming  such)  or  involve
consideration per share generally equal to that paid by the 10% shareholder when
it  acquired  its block of stock.  The types of  business  combinations  with an
Interested   Shareholder   covered   by   this   provision   include:   mergers,
consolidations,  stock exchanges; a sale, lease, exchange,  mortgage,  pledge or
other transfer of assets other than in the usual and regular course of business;
an issuance by Webster of its equity  securities having a market value in excess
of 5% of aggregate market value of its outstanding  shares;  the adoption of any
plan of  liquidation  of Webster or any  subsidiary  proposed  by an  Interested
Shareholder;  and any  reclassification  of  securities or  recapitalization  of
Webster which has the effect of increasing the  proportionate  equity  ownership
interest of the Interested Shareholder.

         Anti-Greenmail. The Certificate of Incorporation requires approval by a
majority  of the  outstanding  voting  stock  before  Webster  may  directly  or
indirectly  purchase or otherwise acquire any voting stock beneficially owned by
a holder of 5% or more of Webster's  voting stock,  if such holder has owned the
shares for less than two  years.  Any shares  beneficially  held by such  person
would be excluded in calculating majority stockholder  approval.  This provision
would not apply to a pro rata offer  made by Webster to all of its  shareholders
in compliance with the Exchange Act and the rules and regulations  thereunder or
a purchase of voting stock by Webster if the Board of Directors  has  determined
that the purchase  price per share does not exceed the fair market value of such
voting stock.

         Criteria  for  Evaluating  Offers.  The  Certificate  of  Incorporation
provides that the Board of Directors,  when evaluating any  acquisition  offers,
shall  give  due  consideration  to all  relevant  factors,  including,  without
limitation,  the  economic  effects of  acceptance  of the offer on  depositors,
borrowers and employees of Webster Bank and on the  communities in which Webster
Bank  operates  or is  located,  as well as on the  ability of  Webster  Bank to
fulfill  the  objectives  of an insured  institution  under  applicable  federal
statutes and regulations.

         Amendment to Certificate of Incorporation and Bylaws. Amendments to the
Certificate of Incorporation  must be approved by a two-thirds vote of Webster's
Board of Directors and also by a majority of the outstanding shares of Webster's
voting stock, provided,  however, that approval by two-thirds of the outstanding
voting stock is  generally  required for certain  provisions.  In addition,  the
provisions  regarding  certain business  combinations may be amended only by the
same "80%"  stockholder  vote required to approve a business  combination with a
10% stockholder.

                                     - 33 -
<PAGE>
         The  Bylaws  may be  amended  by a  two-thirds  vote  of the  Board  of
Directors  or a two-thirds  vote of the total  shares  eligible to be voted at a
duly constituted meeting of shareholders.

         Delaware  Takeover  Statute.   Section  203  of  the  Delaware  General
Corporation  Law  (the  "Delaware   Takeover   Statute")   applies  to  Delaware
corporations  with a class of  voting  stock  listed  on a  national  securities
exchange,  authorized for quotation on an inter-dealer quotation system, or held
of record by 2,000 or more  persons,  and  restricts  transactions  which may be
entered into by such a corporation and certain of its shareholders. The Delaware
Takeover Statute provides,  in essence,  that a shareholder  acquiring more than
15% of the outstanding voting shares of a corporation subject to the statute (an
"Interested  Person") but less than 85% of such shares may not engage in certain
"Business  Combinations"  with  the  corporation  for a period  of  three  years
subsequent  to the date on which the  shareholder  became an  Interested  Person
unless  (i) prior to such date the  corporation's  Board of  Directors  approved
either the Business  Combination  or the  transaction  in which the  shareholder
became an Interested Person or (ii) the Business  Combination is approved by the
corporation's Board of Directors and authorized by a vote of at least two-thirds
of the  outstanding  voting stock of the corporation not owned by the Interested
Person.

         The Delaware  Takeover Statute defines the term "Business  Combination"
to  encompass a wide  variety of  transactions  with or caused by an  Interested
Person in which the  Interested  Person  receives or could  receive a benefit on
other than a pro rata basis with other shareholders,  including mergers, certain
asset sales,  certain issuances of additional  shares to the Interested  Person,
transactions with the corporation  which increase the proportionate  interest of
the Interested  Person or transactions  in which the Interested  Person receives
certain other benefits.


                                     - 34 -

<PAGE>

                                  UNDERWRITING

   
         Subject  to  the  terms  and  conditions  set  forth  in  the  Purchase
Agreement,  Webster has agreed to sell to each of the Underwriters  named below,
and each of the  Underwriters,  for whom Merrill Lynch,  Pierce,  Fenner & Smith
Incorporated   and   Advest,   Inc.   are   acting   as   representatives   (the
"Representatives"),  has severally  agreed to purchase,  the number of shares of
Common Stock set forth opposite its name below.  The  Underwriters are committed
to  purchase  all  of  such  shares  if  any  are   purchased.   Under   certain
circumstances,  the commitments of non-defaulting  Underwriters may be increased
as set forth in the Purchase Agreement.
    

          Underwriter                                       Number of Shares
          -----------                                       ----------------
Merrill Lynch, Pierce, Fenner & Smith
         Incorporated


   
Advest, Inc.
    







                                                               ---------
            Total                                              1,100,000
                                                               =========

   
         The Representatives  have advised Webster that the Underwriters propose
initially  to offer  the  shares  of Common  Stock to the  public at the  public
offering  price set forth on the cover page of this  Prospectus,  and to certain
dealers at such price less a concession  not in excess of $_____ per share.  The
Underwriters may allow,  and such dealers may reallow,  a discount not in excess
of $_____ per share on sales to certain other dealers.  After the initial public
offering, the public offering price, concession and discount may be changed.
    

         Webster has granted the Underwriters an option, exercisable for 30 days
after the date of this  Prospectus,  to  purchase  up to an  additional  165,000
shares of Common Stock to cover over-allotments,  if any, at the public offering
price less the underwriting  discount. If the Underwriters exercise this option,
each  of the  Underwriters  will  have a firm  commitment,  subject  to  certain
conditions,  to purchase  approximately  the same  percentage  thereof which the
number of shares of Common Stock purchased by it shown in the foregoing table is
of the 1,100,000 shares of Common Stock initially offered hereby.

         Webster  has  agreed to  indemnify  the  Underwriters  against  certain
liabilities, including liabilities under the Securities Act, or to contribute to
payments the Underwriters may be required to make in respect thereof.

         Webster has agreed that it will not,  with certain  exceptions,  offer,
sell or  otherwise  dispose of any  shares of Common  Stock for 45 days from the
date of this Prospectus  without the prior written consent of the  Underwriters.
This  prohibition  will not  affect  shares of Common  Stock  issued by  Webster
pursuant to employee or director benefit plans, the dividend  reinvestment plan,
an  acquisition,  the conversion or exercise of securities  convertible  into or
exercisable for Common Stock of Webster, or the Warrant.

         In connection  with this Offering,  certain  Underwriters  (and selling
group members,  if any) may engage in passive market making  transactions in the
Common Stock on NASDAQ in  accordance  with Rule 10b-6A under the

                                     - 35 -
<PAGE>
Exchange Act. Rule 10b-6A  permits,  upon  satisfaction  of certain  conditions,
underwriters and selling group members  participating in a distribution that are
also NASDAQ market makers in the security being distributed to engage in limited
market making  transactions during the period when Rule 10b-6 under the Exchange
Act would otherwise prohibit such activity.  Rule 10b-6A prohibits  underwriters
and selling group members  engaged in passive  market  making,  generally,  from
entering a bid or  effecting a purchase at a price that  exceeds the highest bid
for  those  securities  displayed  on  NASDAQ  by a  market  maker  that  is not
participating  in the  distribution.  Under Rule  10b-6A,  each  underwriter  or
selling group member  engaged in passive market making is subject to a daily net
purchase  limitation  equal to 30% of such entity's average daily trading volume
during the two full consecutive  calendar months immediately  preceding the date
of the filing of the registration  statement under the Securities Act pertaining
to the security to be distributed.

         Merrill Lynch,  Pierce,  Fenner & Smith  Incorporated  renders  various
financial advisory services to Webster from time to time,  including services in
connection with the Shawmut Transaction.

                                  LEGAL MATTERS

         Hogan & Hartson  L.L.P.,  Washington,  D.C.,  counsel to Webster,  will
render an opinion as to the  legality  of the shares of the Common  Stock  being
offered hereby.  Certain legal matters will be passed upon for the  Underwriters
by Brown & Wood, New York, New York.

                                     EXPERTS

   
         The  supplemental  consolidated  financial  statements  of Webster  (as
restated to include  Shelton) at December 31, 1994 and 1993, and for each of the
three years in the period ended  December 31, 1994,  included  elsewhere in this
Prospectus,  have been so  included  in  reliance  upon the  report of KPMG Peat
Marwick LLP,  independent  certified public accountants,  appearing elsewhere in
this  Prospectus  and  given  upon the  authority  of that  firm as  experts  in
accounting and auditing.  The report refers to the fact that Webster and Shelton
adopted the provisions of the Financial  Accounting Standards Board's Statements
of Financial  Accounting Standards No. 109 "Accounting for Income Taxes" and No.
115 "Accounting for Certain Debt and Equity Securities" in 1993.
    

   
         The separate  consolidated  financial  statements of Webster (excluding
Shelton) at December  31, 1994 and 1993,  and for each of the three years in the
period ended December 31, 1994,  incorporated by reference into this Prospectus,
have been so  incorporated in reliance upon the report of KPMG Peat Marwick LLP,
independent   certified  public  accountants,   appearing  in  the  incorporated
materials and given upon the authority of that firm as experts in accounting and
auditing.  The report refers to the fact that Webster  adopted the provisions of
the Financial  Accounting  Standards Board's Statements of Financial  Accounting
Standards  No. 109  "Accounting  for Income Taxes" and No. 115  "Accounting  for
Certain Debt and Equity Securities" in 1993.
    

   
         The separate  consolidated  financial statements of Shelton at June 30,
1995 and 1994,  and for each of the three  years in the  period  ended  June 30,
1995, incorporated by reference in this Prospectus, have been so incorporated in
reliance  upon the  report  of  Coopers  & Lybrand  L.L.P.,  independent  public
accountants,  appearing in the incorporated materials and given on the authority
of that firm as experts in  accounting  and  auditing.  The report refers to the
fact that Shelton  changed its methods of accounting for  investments and income
taxes during the fiscal year ended June 30, 1994.
    


                                     - 36 -
<PAGE>
   
                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES
             INDEX TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS

      Independent Auditors' Report........................................ F-2

     Supplemental Consolidated Statements of Condition
        at December 31, 1994 and 1993..................................... F-3

     Supplemental Consolidated Statements of Income for the
        Years Ended December 31, 1994, 1993 and 1992...................... F-4

     Supplemental Consolidated Statements of Cash Flows for the
        Years Ended December 31, 1994, 1993 and 1992...................... F-5

     Supplemental Consolidated Statements of Shareholders'
        Equity for the Years Ended December 31, 1994,
        1993 and 1992..................................................... F-7

     Notes to Supplemental Consolidated Financial Statements.............. F-8

     Supplemental Consolidated Statements of Condition
        at September 30, 1995 (Unaudited) and at
        December 31, 1994................................................. F-33

     Supplemental Consolidated Statements of Income for the
        Nine Months Ended September 30, 1995 and
        1994 (Unaudited).................................................. F-34

     Supplemental Consolidated Statements of Cash Flows for the 
        Nine Months Ended September 30, 1995 and
        1994 (Unaudited).................................................. F-35

     Notes to Supplemental Consolidated Financial Statements
        (Unaudited)....................................................... F-36

    
                                       F-1


<PAGE>
KPMG Peat Marwick LLP

               CityPlace II
               Hartford, CT 06103-4103

                          Independent Auditors' Report

The Board of Directors
Webster Financial Corporation:

We have audited the  accompanying  supplemental  consolidated  balance sheets of
Webster Financial Corporation and subsidiaries as of December 31, 1994 and 1993,
and the related supplemental  consolidated  statements of income,  shareholders'
equity  and cash  flows for each of the  years in the  three-year  period  ended
December 31, 1994. These supplemental  consolidated financial statements are the
responsibility of the Corporation's management. Our responsibility is to express
an opinion on these supplemental  consolidated financial statements based on our
audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  These standards  requre 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.

The supplemental  consolidated  financial  statements give retroactive effect to
the merger of  Webster  Financial  Corporation  and  Shelton  Bancorp,  Inc.  on
November 1, 1995,  which has been  accounted  for as a  pooling-of-interests  as
described  in  Note 2 to the  supplemental  consolidated  financial  statements.
Generally  accepted   accounting   principles   proscribe  giving  effect  to  a
consummated  business  combination  accounted  for by  the  pooling-of-interests
method in  financial  statements  that do not include the date of  consummation.
These  financial  statements  do not  extend  through  the date of  consumation.
However,  they will become the historical  consolidated  financial statements of
Webster  Financial  Corporation  and  subsidiaries  after  financial  statements
covering the date of consummation of the business combination are issued.

In our opinion, the supplemental  consolidated  financial statements referred to
above  present  fairly,  in all material  respects,  the  financial  position of
Webster Financial COrporation and subsidiaries as of December 31, 1994 and 1993,
and the results of their  operations  and their cash flows for each of the years
in the three-year  period ended December 31, 1994, in conformity  with generally
accepted accounting  principles applicable after financial statements are issued
for  a  period  which  includes  the  date  of   consummation  of  the  business
combination.

KPMG Peat Marwick LLP

/s/ KPMG Peat Marwick LLP

Hartford, Connecticut
November 16, 1995

                                      F-2
<PAGE>

                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES
                SUPPLEMENTAL CONSOLIDATED STATEMENTS OF CONDITION

                           December 31, 1994 and 1993
                    (Dollars in Thousands, Except Share Data)

<TABLE>
<CAPTION>
                                             
                                                                               December 31,
                                                                        -------------------------
                                                                           1994            1993
                                                                        ---------       ---------
<S>                                                                    <C>             <C>       
                                         ASSETS

Cash and Due from Depository Institutions                              $   44,304      $   25,044
Interest-bearing Deposits                                                  54,318          21,414
Trading Securities, at Fair value (Note 3)                                 23,095          49,938
Securities: (Note 3)
  Available for Sale, at Fair value                                       175,214         183,932
  Held to Maturity, (Market value: $599,412 in 1994;
    $453,855 in 1993)                                                     630,449         448,516
Loans Receivable, Net (Note 4)                                          1,869,216       1,467,935
Segregated Assets, Net (Note 5)                                           137,096         176,998
Accrued Interest Receivable                                                18,359          14,040
Premises and Equipment, Net (Note 6)                                       36,632          29,613
Other Real Estate Acquired Through Foreclosure
  and In-Substance Foreclosure, Net (Note 12)                              26,588          25,464
Prepaid Expenses and Other Assets (Note 7)                                 38,580          40,509
                                                                        ---------       ---------
    Total Assets                                                       $3,053,851      $2,483,403
                                                                        =========       =========
                                LIABILITIES AND SHAREHOLDERS' EQUITY

Deposits (Note 8)                                                      $2,431,945      $1,965,635
Federal Home Loan Bank Advances (Note 9)                                  370,700         270,200
Other Borrowings (Note 10)                                                 43,675          41,952
Advance Payments by Borrowers for Taxes and Insurance                      13,375          14,007
Accrued Expenses and Other Liabilities                                     37,349          65,336
                                                                        ---------       ---------
    Total Liabilities                                                   2,897,044       2,357,130
                                                                        ---------       ---------
Shareholders' Equity: (Notes 14 and 15)
   Cumulative Convertible Preferred Stock, Series B,
     172,129 shares issued and outstanding at December 31, 1994 and
     250,000 shares issued and outstanding at December 31, 1993                 2              3
   Common Stock, $.01 par value:
     Authorized - 14,000,000 shares;
     Issued - 7,255,834 shares at December 31, 1994 and
       5,582,542 shares at December 31, 1993                                   73             57
   Paid in Capital                                                        104,961         82,546
   Retained Earnings                                                       63,216         49,317
   Less Treasury Stock at cost, 475,874 shares at December 31, 1994 and
    495,034 shares at December 31, 1993                                    (3,692)        (3,816)
   Less Employee Stock Ownership Plan Shares Purchased with Debt           (3,675)        (1,952)
   Unrealized Securities (Losses) Gains, Net                               (4,078)           118
                                                                        ---------       --------
     Total Shareholders' Equity                                           156,807        126,273
                                                                        ---------       --------

   Commitments and Contingencies (Notes 4, 6, and 16)
     Total Liabilities and Shareholders' Equity                        $3,053,851      $2,483,403
                                                                        =========       =========
</TABLE>


See accompanying notes to supplemental consolidated financial statements

                                       F-3
<PAGE>

                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES
                 SUPPLEMENTAL CONSOLIDATED STATEMENTS OF INCOME
                        December 31, 1994, 1993 and 1992
                    (Dollars in Thousands, Except Share Data)
<TABLE>
<CAPTION>

                                                                      Years Ended December 31,
                                                              ------------------------------------------
                                                               1994             1993              1992
                                                              -------          -------           -------
<S>                                                          <C>              <C>               <C>     
 Interest Income:
   Loans and Segregated Assets                               $139,648         $121,372          $ 83,649
   Mortgage-backed Securities                                  38,786           24,777            19,739
   Securities and Interest-bearing Deposits                    12,386            8,440             7,633
                                                              -------          -------           -------
     Total Interest Income                                    190,820          154,589           111,021
                                                              -------          -------           -------
 Interest Expense:
   Interest on Deposits (Note 9)                               76,835           68,687            54,878
   Interest on Borrowings                                      21,629           12,116             6,327
                                                              -------           ------            ------
     Total Interest Expense                                    98,464           80,803            61,205
                                                              -------           ------            ------
 Net Interest Income                                           92,356           73,786            49,816
 Provision for Loan Losses (Note 5)                             3,155            4,597             5,574
                                                              -------           ------            ------
 Net Interest Income After Provision
    for Loan Losses                                            89,201           69,189            44,242
                                                              -------           ------            ------
 Noninterest Income:
  Fees and Service Charges                                     12,188            7,912             5,677
  Gain (Loss) on Sale of Loans, Securities
    and Mortgage-backed Securities, Net (Note 3)               (1,182)           1,880             1,962
  Other Noninterest Income                                      2,623              911               768
                                                              -------           ------            ------
    Total Noninterest Income                                   13,629           10,703             8,407
                                                              -------           ------            ------
 Noninterest Expenses:
  Salaries and Employee Benefits                               34,943           22,336            14,546
  Occupancy Expense of Premises                                 5,696            4,757             2,735
  Furniture and Equipment Expenses                              5,976            4,066             2,742
  Federal Deposit Insurance Premiums                            5,742            3,921             2,266
  Other Real Estate Owned Expenses
    and Provisions, Net (Note 13)                               6,949            5,085             6,135
  Core Deposit Intangible Write-Down                            5,000              -                 -
  Other Operating Expenses                                     14,989           14,832            10,729
                                                              -------           ------            ------
    Total Noninterest Expenses                                 79,295           54,997            39,153
                                                              -------           ------            ------
 Income Before Income Taxes and
    Cumulative Effect of Change in Method
    of Accounting for Income Taxes                             23,535           24,895            13,496
 Income Taxes (Note 14)                                          4,850           10,595             7,083
                                                              -------           ------            ------
 Income Before Cumulative Effect of Change in
  Method of Accounting for Income Taxes                        18,685           14,300             6,413
 Cumulative Effect of Change in
  Method of Accounting for Income Taxes (Note 14)                   -            4,575                 -
                                                              -------           ------            ------
 Net Income                                                     18,685           18,875             6,413
 Preferred Stock Dividends                                       1,716            2,653               581
                                                              -------           ------            ------
 Net Income Available to Common Shareholders                  $ 16,969          $16,222           $ 5,832
                                                              =======           ======            ======
 Net Income Per Common Share Before
  Cumulative Effect of Change in Method
  of Accounting for Income Taxes:
    Primary                                                    $2.69             $2.25             $1.18
    Fully Diluted                                               2.44              2.04              1.16
</TABLE>

See accompanying notes to supplemental consolidated financial statements

                                       F-4
<PAGE>

                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES
               SUPPLEMENTAL CONSOLIDATED STATEMENTS OF CASH FLOWS
                  Years ended December 31, 1994, 1993 and 1992
                             (Dollars In Thousands)
<TABLE>
<CAPTION>

                                                                                Years Ended
                                                                                 December 31,
                                                                     ---------------------------------
                                                                       1994         1993         1992
                                                                     -------      -------      -------
<S>                                                                 <C>          <C>          <C>     
 OPERATING ACTIVITIES:
 Net Income                                                         $ 18,685     $ 18,875     $  6,413
 Adjustments to Reconcile Net Income to Net
  Cash Provided (Used) by Operating Activities:
    Provision for Loan Losses                                          3,155        4,597        5,574
    Provision for Other Real Estate Owned Losses                       3,082        1,996        4,452
    Provision for Depreciation and Amortization                        4,383        3,180        1,687
    Amortization of Securities Premiums, Net                             390        2,103          252
    Amortization and Write-down of Core Deposit Intangible             6,372        1,633          386
    Losses on Sale of Other Real Estate Owned                            465          143          105
    Loans and Securities Losses (Gains), Net                           1,322       (1,675)      (1,762)
    Gains on Sale of Trading Securities                                 (140)        (205)        (200)
    Decrease (Increase) in Trading Securities                         25,684      (27,906)     (14,610)
    Decrease (Increase) in Investments Held for Sale                   5,392       (5,372)          30
    Loans Originated for Sale                                       (288,880)     (84,230)     (50,087)
    Sale of Loans, Originated for Sale                               208,775       91,740       54,508
    Decrease (Increase) in Interest Receivable                           453         (328)       8,551
    Increase (Decrease) in Interest Payable                            3,888        2,793       (7,984)
   (Decrease) Increase in Accrued Expenses
      and Other Liabilities, Net                                     (44,671)      28,742        8,839
    Decrease (Increase) in Prepaid Expenses
      and Other Assets                                                 3,543        8,384      (28,185)
                                                                     -------      -------      -------
      Net Cash (Used) Provided by Operating Activities               (48,102)      44,470      (12,031)
                                                                     -------      -------      -------

INVESTING ACTIVITIES:
  Purchases of Securities, Available for Sale                        (99,631)     (93,071)      (7,162)
  Purchases of Securities, Held to Maturity                         (106,136)    (330,739)    (126,743)
  Maturities of Securities                                            25,944       34,088       28,522
  Proceeds from Sales of Securities, Available for Sale               26,767       14,923       17,121
  Net Decrease in Interest-bearing Deposits                              396       29,631       76,655
  Purchase of Loans                                                  (37,181)      (5,468)     (20,485)
  Sale of Consumer Loans Held for Sale                                     -       19,695            -
  Net (Increase) Decrease in Loans                                  (117,242)      13,057       76,251
  Proceeds from Sales of OREO                                         23,106       10,211        6,367
  Net Decrease in Segregated Assets                                   39,902       46,909       21,945
  Principal Collected on Mortgage-backed Securities                  166,503      151,143       76,774
  Purchase of Premises and Equipment                                  (6,916)      (4,584)     (17,541)
  Excess of Assets Acquired over Liabilities Assumed in Acquisition        -            -      (42,176)
  Net Cash and Cash Equivalents Received from Bank
    Institutions Acquired                                             15,490            -            -
                                                                    --------     --------      -------
    Net Cash (Used) Provided by Investing Activities                 (68,998)    (114,205)      89,528
                                                                    --------     --------      -------
</TABLE>






                                       F-5

<PAGE>

                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES
         SUPPLEMENTAL CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
                  Years ended December 31, 1994, 1993 and 1992
                             (Dollars In Thousands)
<TABLE>
<CAPTION>

                                                                                Years Ended
                                                                                 December 31,
                                                                    -----------------------------------
                                                                       1994         1993          1992
                                                                    --------      -------      --------
<S>                                                                <C>           <C>          <C>     
FINANCING ACTIVITIES:
  Net Increase (Decrease) in Deposits                                 26,802      (28,675)     (11,917)
  Redemption of Brokered Deposits from Acquisition                         -            -     (205,961)
  Proceeds from Sale of Common Stock                                  21,923            -            -
  Maturity of Medium Term Note                                             -       (5,000)           -
  Repayment of FHLB Advances and Other Borrowings                 (1,147,042)    (544,230)     (47,899)
  Proceeds from FHLB Advances and Other Borrowings                 1,247,542      627,842      163,287
  Proceeds from Issuance of Senior Notes                                   -       40,000            -
  Redemption of Preferred Stock Series A                                   -      (18,250)     (11,750)
  Proceeds from Issuance of Preferred Stock Series A & B, Net              -            -       53,500
  Cash Dividends to Common and Preferred Shareholders                 (4,724)      (5,015)      (2,763)
  Net (Decrease) Increase in Advance Payments for
    Taxes and Insurance                                               (8,710)      (2,440)         358
  Exercise of Stock Options                                              569        1,026          434
                                                                    --------      -------      -------
    Net Cash Provided (Used) by Financing Activities                 136,360       65,258      (62,711)
                                                                    --------      -------      -------
    Increase (Decrease) in Cash and Cash Equivalents                  19,260       (4,477)      14,786
  Cash and Cash Equivalents at Beginning of Period                    25,044       29,521       14,735
                                                                    --------      -------      -------
  Cash and Cash Equivalents at End of Period                       $  44,304     $ 25,044     $ 29,521
                                                                    ========      =======      =======
Supplemental Disclosures:
  Income Taxes Paid                                                $   9,253     $ 19,440     $  7,959
  Interest Paid                                                      102,356       78,010       69,186

Supplemental Schedule of Noncash Investing
  and Financing Activities:
  Transfer of Loans to Real Estate Acquired Through
    Foreclosure and In-Substance Foreclosure                          47,479       18,465       15,517
</TABLE>

See accompanying notes to supplemental consolidated financial statements

                                       F-6
<PAGE>
                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES
          SUPPLEMENTAL CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                  Years Ended December 31, 1994, 1993 and 1992
                        (In Thousands, Except Share Data)
<TABLE>
<CAPTION>
                                                                                      Employee
                                                                                        Stock      Unrealized
                                                                                      Ownership      Gains
                                                                                     Plan Shares  (Losses) On
                                     Preferred   Common  Paid-In  Retained  Treasury  Purchased   Securities,
                                       Stock      Stock  Capital  Earnings   Stock    With Debt       Net     Total
                                      ------   --------   ------   ------    ------     ------      -----    -------
<S>                                 <C>        <C>       <C>      <C>      <C>        <C>         <C>        <C>    
Balance December 31, 1991           $      -   $     50  $52,370  $37,777  $ (4,558)  $ (2,572)   $     -    $83,067
Net Income for 1992                        -          -        -    6,413         -          -          -      6,413
Dividends Paid: $.44 Per Share             -          -        -   (2,179)        -          -          -     (2,179)
Dividends Paid or Accrued:
Preferred Series A and Series B            -          -        -     (581)        -          -          -       (581)
Ten Percent Stock Dividend-Shelton         -          1        -      (57)        -          -          -        (56)
Reduction of Debt Related
  to ESOP Shares                           -          -        -        -         -        296          -        296
Exercise of Stock Options                  -          -      125        -       309          -          -        434
Issuance of Series A Stock                12          -   29,988        -         -          -          -     30,000
Issuance of Series B Stock, Net            3          -   23,497        -         -          -          -     23,500
Redemption of Series A Stock              (5)         -  (11,745)       -         -          -          -    (11,750)
                                      ------   --------   ------   ------    ------     ------      -----    -------
Balance, December 31, 1992           $    10  $      51  $94,235  $41,373   $(4,249)   $(2,276)    $    -   $129,144
                                      ------   --------   ------   ------    ------     ------      -----    -------
Net Income for 1993                        -          -        -   18,875         -          -          -     18,875
Dividends Paid: $.46 Per
  Common Share                             -          -        -   (2,348)        -          -          -     (2,348)
Dividends Paid or Accrued:
  Preferred Series A & B                   _          _        _   (2,653)        -          -          -     (2,653)
Reduction of Debt Related
  to ESOP Shares                           -          -        -        -         -        324          -        324
Exercise of Stock Options                  -          -      754        -       433          -          -      1,187
Ten Percent Stock Dividend                 -          4    5,800   (5,804)        -          -          -          -
Ten Percent Stock Dividend-Shelton         -          2        -     (126)        -          -          -       (124)
Net Unrealized Gains on
  Securities Available for Sale            -          -        -        -         -          -        118        118
Redemption of Series A Stock              (7)         -  (18,243)       -         -          -          -    (18,250)
                                     -------   --------   ------   ------    ------     ------      -----    -------
Balance, December 31, 1993          $      3  $      57  $82,546  $49,317   $(3,816)   $(1,952)    $  118   $126,273
                                     =======   ========   ======   ======    ======     ======      =====    =======
Net Income for 1994                        -          -        -   18,685         -         -          -      18,685
Dividends Paid: $.48 Per
  Common Share                             -          -        -   (3,053)        -          -          -     (3,053)
Dividends Paid or Accrued:
  Preferred Series B                       -          -        -   (1,716)        -          -          -     (1,716)
Dividends On:
  Unallocated ESOP Shares                  -          -        -       52         -          -          -         52
Reduction of Debt Related
  to ESOP Shares                           -          -        -        -         -        352          -        352
Purchase of Additional ESOP Shares         -          -        -        -         -     (2,075)         -     (2,075)
Five Percent Stock Dividend-Shelton        -          -        -      (69)        -          -          -        (69)
Exercise of Stock Options                  -          -      507        -       124          -          -        631
Proceeds from Sale of Common Stock         -         11   21,912        -         -          -          -     21,923
Conversion of Preferred Series B
  to Common Stock                         (1)         5       (4)       -         -          -          -          -
Net Unrealized (Loss)
  on Securities Available

   for Sale, Net of Taxes                  -          -        -        -         -          -     (4,196)    (4,196)
                                     -------   --------  -------   ------    ------     ------     ------    -------
Balance, December 31, 1994          $      2  $      73 $104,961  $63,216   $(3,692)   $(3,675)   $(4,078)  $156,807
                                     =======   ========  =======   ======    ======     ======     ======    =======
</TABLE>

See accompanying notes to supplemental consolidated financial statements

                                       F-7

<PAGE>
WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1:  Summary of Significant Accounting Policies

     a)  Business
   
     Webster  Financial  Corporation  ("Webster"  or the  "Corporation")  is the
holding  company for First  Federal  Bank,  a federally  chartered  savings bank
("First Federal"),  Bristol Savings Bank, a  Connecticut-chartered  savings bank
("Bristol"),  and Shelton  Savings  Bank, a  Connecticut-chartered  savings bank
("Shelton  Bank"),   collectively  called  "the  Banks".  Webster,  through  its
subsidiary  banks,  is  engaged  primarily  in retail  and  commercial  banking,
attracting  deposits from the general public and investing  those funds in first
residential  mortgage loans,  commercial and industrial  loans,  commercial real
estate  loans,  home equity  loans and  consumer  installment  loans.  Webster's
subsidiary  Banks  currently  serve customers from 45 banking offices located in
New Haven, Fairfield, Litchfield and Hartford Counties in Connecticut.

     First Federal was founded in 1935 and converted  from a federal mutual to a
federal stock  institution in 1986. On March 3, 1994,  Webster became a multiple
holding company upon  consummation  of the  acquisition of Bristol.  See Note 2.
Bristol, founded in 1870, is a Connecticut-chartered  savings bank headquartered
in Bristol, Connecticut.

     On November 1, 1995, in the following sequence:  (i) Bristol converted from
a  state  savings  bank  charter  to a  federal  savings  bank  charter  and was
concurrently  renamed as Webster Bank,  (ii) First  Federal  merged into Webster
Bank, as the surviving  savings bank,  (iii) Webster  acquired  Shelton Bancorp,
Inc. ("Shelton") and its wholly-owned subsidiary, Shelton Bank, through a merger
of a wholly-owned subsidiary of Webster formed for such purpose into Shelton, as
the  surviving  corporation,  (iv)  Shelton  then  merged into  Webster,  as the
surviving corporation, and (v) thereafter Shelton Bank merged into Webster Bank,
as the surviving savings bank. The acquisition of Shelton was accounted for as a
pooling of interests.  
    
     b)  Basis of Financial Statement Presentation
   
     The supplemental  consolidated financial statements include the accounts of
Webster and the Banks. The supplemental  consolidated  financial  statements and
notes hereto have been retroactively restated to include the accounts of Shelton
as if the merger had  occurred at the  beginning  of the period of the  earliest
date presented.  See Note 2. Generally accepted accounting  principles proscribe
giving effect to a consummated business combination accounted for by the pooling
of  interests  method in  financial  statements  that do not include the date of
consummation.  These  financial  statements  do not extend  through  the date of
consummation,  however, they will become the historical  consolidated  financial
statements  of  Webster  after  financial   statements   covering  the  date  of
consummation   of  the  business   combination   are  issued.   All  significant
intercompany  transactions have been eliminated in  consolidation.  In preparing
the  financial  statements,   management  is  required  to  make  estimates  and
assumptions  that affect the reported amount of assets and liabilities as of the
date of the balance sheets and revenues and expenses for the periods  presented.
The actual  results of  Webster  could  differ  from those  estimates.  Material
estimates that are susceptible to near term changes include the determination of
the allowance for loan losses, the valuation allowance of the deferred tax asset
and the valuation of other real estate owned and in-substance foreclosures.
    
    c)  Allowance for Loan Losses

   An allowance for loan losses is  established  based upon a review of the loan
portfolio,  loss  experience,  specific  problem loans,  current and anticipated
economic conditions and other pertinent factors which, in management's judgment,
deserve current recognition in estimating loan losses.

    Management  believes that the  allowance for loan losses is adequate.  While
management  uses  available  information  to recognize  losses on loans,  future
additions to the  allowance may be necessary.  In addition,  various  regulatory
agencies, as an integral part of their examination process,  periodically review
Webster's  allowance  for loan  losses.  Such  agencies  may require  Webster to
recognize  additions to the allowance based on judgments different from those of
management.

                                       F-8

<PAGE>
NOTE 1: Summary of Significant Accounting Policies (Continued)

    d)  Other  Real  Estate  Acquired   Through   Foreclosure  and  In-Substance
        Foreclosure

   Other  real  estate  acquired  through  foreclosure  consists  of  properties
acquired  through  foreclosure  proceedings  or  acceptance of a deed in lieu of
foreclosure.  Webster  considers a property  in-substance  foreclosed when it is
determined that a borrower has little or no equity in a property collateralizing
a loan, proceeds for repayment of the loan can be expected to come only from the
operation or sale of the  collateral,  and it is doubtful that the equity can be
rebuilt in the  foreseeable  future.  Other real estate owned ("OREO")  acquired
through  foreclosure and  in-substance  foreclosure are reported at the lower of
fair value less estimated  selling expenses or cost with an allowance for losses
to provide for  declines in values.  Operating  expenses  are charged to current
period  earnings,  and gains and losses upon  disposition  are  reflected in the
statements of income when realized.

     e)  Loans

     Loans are stated at the principal amounts outstanding. Interest on loans is
credited  to income as earned  based on the rate  applied to  principal  amounts
outstanding.  Interest which is more than 90 days past due is not accrued.  Such
interest  ultimately  collected,  if any,  is  credited  to income in the period
received.  Loan  origination  fees net of certain direct  origination  costs and
premiums and discounts on loans purchased are recognized in interest income over
the lives of the loans using a method  approximating the interest method.  Loans
held for sale are carried at the lower of cost or market value in aggregate. Net
unrealized  losses on loans held for sale, if any, are recognized in a valuation
allowance by charges to income.

    f)  Securities and Mortgage-backed Securities

     On December 31, 1993 Webster adopted SFAS No. 115,  "Accounting for Certain
Investments in Debt and Equity  Securities." This statement requires  securities
to be classified into one of three categories.  Securities with fixed maturities
that are  classified  as Held to  Maturity  are  carried at cost,  adjusted  for
amortization  of premiums and accretion of discounts over the estimated terms of
the  securities  utilizing a method which  approximates  the level yield method.
Securities  that  management  intends  to hold for  indefinite  periods of time,
including   securities   that   management   intends  to  use  as  part  of  its
asset/liability strategy, or that may be sold in response to changes in interest
rates,  changes in prepayment risk, the need to increase  regulatory  capital or
other  similar  factors,  are  classified  as  Available  for Sale.  All  Equity
Securities are classified as Available for Sale.  Securities  Available for Sale
are  carried  at fair  value  with  unrealized  gains  and  losses  recorded  as
adjustments  to  shareholders'  equity  on  a  tax  effected  basis.  Securities
classified as Trading Securities are carried at fair value with unrealized gains
and losses included in earnings. Gains and losses on the sales of securities are
recorded using the specific identification method.

     Mortgage-backed  securities  include  collateralized  mortgage  obligations
("CMOs") which are either U.S.  government  agency securities or are rated in at
least the top two rating categories by at least one of the major rating agencies
at time of  purchase.  One of the  risks  inherent  when  investing  in CMOs and
mortgage-backed   securities  is  the  ability  of  such  instruments  to  incur
prepayments  of  principal  prior  to  maturity.  Because  of  prepayments,  the
weighted-average  yield of these securities may also change,  which would effect
earnings.

     g)  Interest-bearing Deposits

     Interest-bearing Deposits consist primarily of deposits in the Federal Home
Loan Bank of Boston and short term Fed Funds. These deposits are carried at cost
which approximates market value.

     h)  Premises and Equipment

     Depreciation  of premises and equipment is accumulated  on a  straight-line
basis over the estimated useful lives of the related assets. Estimated lives are
15 to 40 years for buildings and  improvements  and 3 to 20 years for furniture,
fixtures and equipment.  Amortization of leasehold improvements is calculated on
a straight-line basis over the terms of the related leases.

     Maintenance and repairs are charged to expense as incurred and improvements
are capitalized.  The cost and accumulated depreciation relating to premises and
equipment retired or otherwise  disposed of are eliminated from the accounts and
any resulting gains and losses are credited or charged to income.

                                       F-9

<PAGE>
NOTE 1: Summary of Significant Accounting Policies (Continued)

     i)  Segregated Assets

    Segregated   Assets  represent   commercial,   commercial  real  estate  and
multi-family loans acquired in the October 1992 First Constitution  Acquisition.
In  addition,  Segregated  Assets  contain  OREO  that  has  been so  classified
subsequent to the acquisition  date.  These assets are subject to a loss-sharing
arrangement with the FDIC as discussed in Notes 2 and 5.

     Interest on  Segregated  Assets is credited to income earned on loans based
on the rate applied to principal  amounts  outstanding.  Interest  which is more
than 90 days  contractually  past due is not accrued.  Such interest  ultimately
collected, if any, is credited to income in the period received.

 j)  Core Deposit Intangible

     The excess of the  purchase  price over the fair value of the  tangible net
assets acquired has been allocated to core deposits. The core deposit intangible
is being  amortized on a  straight-line  basis over a period of ten years.  On a
periodic  basis,  management  assesses  the  recoverability  of the core deposit
intangible.  Such assessments encompass a projection of future earnings from the
deposit base as compared to original expectations,  based upon a discounted cash
flow analysis.  If an assessment of the core deposit  intangible  indicates that
its'  recoverability  is impaired,  a charge to the  Statement of Income for the
most recent period is recorded for the amount of such impairment.

     k)  Income Taxes

     In February 1992, the Financial Accounting Standards Board issued Statement
of  Financial  Accounting  Standard  No.  109,  "Accounting  for Income  Taxes",
("Statement  109").  Statement 109 requires a change from the deferred method of
accounting for income taxes to the asset and liability  method of accounting for
income taxes.  Under the asset and liability  method of Statement 109,  deferred
tax assets  and  liabilities  are  recognized  for the  future tax  consequences
attributable to differences  between the financial statement carrying amounts of
existing  assets and liabilities  and their  respective tax bases.  Deferred tax
assets and liabilities are measured using enacted tax rates expected to apply to
taxable income in the years in which those temporary differences are expected to
be recovered or settled.  Under Statement 109, the effect on deferred tax assets
and  liabilities  of a change in tax rates is recognized in income in the period
that includes the enactment date.  Webster  adopted  Statement 109 on January 1,
1993 and has reported the  cumulative  effect of that change in the statement of
income for the year ended December 31, 1993.

     l)  Employee Benefit Plans
   
     The Banks have a  noncontributory  pension plan covering  substantially all
employees.  Pension  costs are accrued in  accordance  with  generally  accepted
accounting   principles  (SFAS  87)  and  are  funded  in  accordance  with  the
requirements of the Employee  Retirement Income Security Act (ERISA).  The Banks
also accrue costs related to  postretirement  benefits  (SFAS 106). In addition,
the Banks have an employee  savings plan  adopted  under  Section  401(k) of the
Internal Revenue Code and an Employee Stock Ownership Plan ("ESOP").
    
     m)  Net Income Per Share

     Primary net income per share is calculated by dividing net income available
to common shareholders by the weighted-average  number of shares of common stock
and common  stock  equivalents  outstanding,  when  dilutive.  The common  stock
equivalents consist of common stock options.  Fully diluted net income per share
is  calculated  by dividing  adjusted net income by the  weighted-average  fully
diluted common shares,  including the effect of common stock equivalents and the
hypothetical conversion into common stock of the Series B cumulative convertible
preferred stock. The  weighted-average  number of shares used in the computation
of primary  earnings per share for the years ended  December 31, 1994,  1993 and
1992 were 6,306,994, 5,177,399 and 4,951,560, respectively and for fully diluted
earnings per share were 7,650,343, 6,621,158 and 5,017,393 for the same periods,
respectively.

     n)  Statements of Cash Flows

For purposes of the Statements of Cash Flows, Webster considers cash on hand and
in banks to be cash equivalents.

                                      F-10

<PAGE>
NOTE 1: Summary of Significant Accounting Policies (Continued)

     o) Loan Sales and Servicing

     Gains or losses on sales of loans are  recognized  at the time of the sale.
When loans sold have an average  contractual  interest rate, adjusted for normal
servicing costs, which differs from the agreed yield to the purchaser,  gains or
losses are recognized equal to the present value of such  differential  over the
estimated  remaining life of such loans.  Any resulting net premium is amortized
over the same estimated life using a method  approximating  the interest method.
The  aggregate  of  unamortized  premiums  arising  from  gains on loan sales is
included in the accompanying  Supplemental  Consolidated Statements of Condition
as a component of Prepaid Expenses and Other Assets and is periodically reviewed
and adjusted for changed circumstances.

     p)  Reclassifications

   
     Certain  financial  statement  balances as  previously  reported  have been
reclassified  to  conform  to  the  1994  supplemental   consolidated  financial
statements presentation. All per share data and the number of outstanding common
shares for all periods and dates have been adjusted retroactively to give effect
to stock dividends to common shareholders of record. In addition,  all financial
statements  presented  have been  retroactively  restated  to give effect to the
mergers with Shelton,  completed on November 1, 1995, which was accounted for as
a pooling of intrests and  Shoreline  Bank and Trust  Company  ("Shoreline"),  a
Connecticut  chartered commercial bank, completed on December 16, 1994 which was
also  acounted  for  as a  pooling  of  interests.  See  Note  2 for  additional
information regarding the Shelton and Shoreline acquisitions.
    
NOTE 2: Acquisitions

Pooling of Interests Transactions

     On November 1, 1995,  Webster acquired Shelton with $298 million in assets.
In connection  with the  acquisition,  Webster  issued  1,293,056  shares of its
common  stock,  based on an exchange  ratio of .92 of a share of Webster  common
stock for each of Shelton's outstanding shares.

     On December  16,  1994,  Webster  acquired  Shoreline,  with $51 million in
assets  based in  Madison,  Connecticut.  In  connection  with the  merger  with
Shoreline,  Webster  issued  266,500  shares of its common  stock for all of the
outstanding  shares of Shoreline  common stock,  based on an exchange ratio of 1
share of Webster's common stock for 2 shares of Shoreline's common stock.

     Both  acquisitions were accounted for as a pooling of interests and as such
the supplemental  consolidated financial statements include financial data as if
both Shelton and Shoreline had been combined as of the beginning of the earliest
period presented.

     The  following  table sets forth  separate  results  of  operations  of the
combining entities: (in thousands)
<TABLE>
<CAPTION>
                                                                              Year Ended
                                                                           December 31, 1994
                                              ---------------------------------------------------------------------
                                                                                        Pooling Expense
                                               Webster     Shelton      Shoreline         Adjustments       Combined
                                              --------      ------        ------            -------         -------
      <S>                                     <C>          <C>           <C>               <C>             <C>     
      Net Interest Income                     $ 81,623     $ 8,619       $ 2,114           $      -        $ 92,356
      Provision for Loan Losses                  2,594         255           306                  -           3,155
      Noninterest Income                        11,696       1,262           671                  -          13,629
      Noninterest Expenses                      70,326       6,233         2,036                700          79,295
      Income Taxes                               3,789       1,193          (132)                 -           4,850
                                              --------      ------        ------            -------         -------
      Net Income                              $ 16,610     $ 2,200       $   575           $   (700)       $ 18,685
                                               =======      ======        ======            =======         =======
</TABLE>


                                      F-11

<PAGE>

NOTE 2: Acquisitions (Continued)
<TABLE>
<CAPTION>
                                                                       Year Ended
                                                                   December 31, 1993
                                              -----------------------------------------------
                                               Webster     Shelton     Shoreline      Combined
                                              --------      ------      -------       -------
<S>                                           <C>          <C>         <C>           <C>     
      Net Interest Income                     $ 63,917     $ 7,971     $  1,898      $ 73,786
      Provision for Loan Losses                  4,000         150          447         4,597
      Noninterest Income                         8,469       1,929          305        10,703
      Noninterest Expenses                      46,504       6,552        1,941        54,997
      Income Taxes                               9,157       1,435            3        10,595
                                              --------      ------      -------       -------
      Income (loss) Before Cumulative Effect 
        of Change in Method of Accounting
        for Income Taxes                        12,725       1,763         (188)       14,300
      Cumulative Effect of Change in
        Method of Accounting for Income Taxes    4,300         275            -         4,575
                                               -------      ------      -------       -------
      Net Income (Loss)                       $ 17,025     $ 2,038     $   (188)     $ 18,875
                                               =======      ======      =======       =======
</TABLE>
<TABLE>
<CAPTION>
                                                                  Year Ended
                                                              December 31, 1992
                                              -----------------------------------------------
                                               Webster     Shelton     Shoreline      Combined
                                              --------      ------      ------        -------
<S>                                           <C>          <C>         <C>           <C>     
      Net Interest Income                     $ 39,764     $ 8,114     $ 1,938       $ 49,816
      Provision for Loan Losses                  3,000       1,238       1,336          5,574
      Noninterest Income                         5,961       2,169         277          8,407
      Noninterest Expenses                      31,625       5,782       1,746         39,153
      Income Taxes                               5,444       1,637           2          7,083
                                              --------      ------      ------        -------
      Net Income (Loss)                       $  5,656     $ 1,626     $  (869)      $  6,413
                                               =======      ======      ======        =======
</TABLE>

     Noninterest income and noninterest  expenses for Shelton and Shoreline have
been   adjusted   from   amounts   previously   reported   to  reflect   certain
reclassifications in accordance with accounting policies followed by Webster.

Bristol Savings Bank Acquisition
   
     On March 3, 1994,  Bristol converted from a Connecticut mutual savings bank
to  a  Connecticut   capital  stock  savings  bank  and  concurrently  became  a
wholly-owned  subsidiary  of Webster  and a sister bank to First  Federal  ("the
Bristol  acquisition").  Bristol,  founded in 1870, is headquartered in Bristol,
Connecticut  and has 5 banking  offices in  Hartford  County.  Webster  became a
multiple holding company as a result of the Bristol  acquisition.  In connection
with the  conversion,  Webster  completed  the sale of  1,150,000  shares of its
common stock in related  subscription and public offerings.  Webster invested in
Bristol a total of $31.0  million  including  the net proceeds of  approximately
$21.9 million from the  subscription  and public offerings and existing funds at
the  holding  company  level.  As a result of this  investment,  Bristol met all
capital ratios required by the FDIC for a  "well-capitalized"  savings bank. The
Bristol  acquisition was accounted for as a purchase,  and results of operations
relating  to  Bristol  from  March 3,  1994  are  included  in the  accompanying
Supplemental  Consolidated  Financial  Statements.  Negative  goodwill  of  $2.3
million represented the net effect of all purchase accounting adjustments and is
recorded as a reduction of premises and equipment.
    
First Constitution Acquisition

     On October 2, 1992, First Federal  acquired most of the assets,  all of the
deposits  and certain  other  liabilities  of First  Constitution  Bank  ("First
Constitution"), New Haven, Connecticut, from the FDIC in an assisted transaction
(the  "First  Constitution   Acquisition").   The  acquisition  increased  First
Federal's assets by over $1.3 billion from $880 million to over $2.0 billion and
doubled  the number of its banking  offices to 32 by adding 14 New Haven  County
and two Fairfield County offices.

                                      F-12
<PAGE>
NOTE 2: Acquisitions (Continued)

     The financial  terms of the First  Constitution  Acquisition  included five
primary  components.  First,  the FDIC made a cash  purchase  of $30  million of
Webster's Series A Cumulative  Perpetual Preferred Stock (the "Series A Stock").
Webster  redeemed  $11.75 million of the Series A Stock on December 30, 1992 and
the remaining $18.25 million on June 29, 1993. Second,  Webster received a $24.2
million  cash  payment  from the FDIC to  purchase  the  assets  and  assume the
liabilities in the acquisition.  The payment increased cash, which was offset by
various  adjustments  reflecting the market value of the assets and  liabilities
acquired on the  consolidated  statement of condition,  and had no impact on the
consolidated  statement of income.  First Federal purchased  approximately  $1.3
billion of First Constitution's assets,  including:  $817 million in one-to-four
family home loans;  $30  million in home equity  loans;  $34 million in consumer
loans;  $257  million  in  "Segregated   Assets"  (consisting  of  multi-family,
commercial and commercial  real estate  loans);  and $155 million in cash,  cash
equivalents,  U.S. agency  obligations  and  mortgage-backed  securities.  First
Federal  assumed  approximately  $1.2  billion  in  deposit  balances  of  First
Constitution  (including  approximately $300 million of brokered or out-of-state
deposits,  most of which were withdrawn prior to December 31, 1992 as planned by
First Federal) and $29 million of other  borrowings and  liabilities  (including
indebtedness  secured by  mortgages,  overdrafts,  debit  balances  and  service
charges,  accrued interest payable on liabilities  assumed, ad valorem taxes and
liabilities for federal funds purchased). Third, the FDIC retained approximately
$225 million of First  Constitution's  higher-risk assets,  including other real
estate  owned  ("OREO"),   "in-substance   foreclosed"  loans,  commercial  loan
participations,  real  estate  investments,  and  investments  in  subsidiaries.
Fourth, the FDIC will reimburse First Federal quarterly for 80% of the total net
charge-offs and certain related  expenses on all Segregated  Assets purchased in
the  acquisition   for  five  years  after  the  acquisition   date,  with  such
reimbursement  increasing to 95% (less  recoveries in years six and seven) as to
such  charge-offs  and expenses in excess of $49.2  million (with payment at the
end of the seventh year as to such excess).  Fifth, the FDIC also will reimburse
First Federal,  as a contingent reserve payment,  for 80% of the excess over $52
million for four years after the acquisition date, up to a maximum reimbursement
of $20  million  of (I) the total  net  charge-offs  on all  First  Constitution
one-to-four  family  home,  home  equity and  consumer  loans  purchased  in the
acquisition plus (ii) the unreimbursed  portion of the total net charge-offs and
certain  related  expenses  on the  Segregated  Assets.  As  part  of the  First
Constitution Acquisition,  First Federal established a reserve for the estimated
unreimbursed  portion of losses on  Segregated  Assets of $10.7  million  and an
additional  reserve of $46.5 million for the estimated  unreimbursed  portion of
losses on the  one-to-four  family home, home equity and consumer loans acquired
in the First Constitution Acquisition (including those held for sale).

Suffield Bank Acquisition

      In September 1991,  First Federal  acquired certain assets and liabilities
of  Suffield  Bank,  Suffield,   Connecticut,  from  the  FDIC  in  an  assisted
transaction in which First Federal received a $2.5 million cash payment from the
FDIC in  connection  with the  acquisition  to reflect its  negative  bid.  This
acquisition  involved  an  assumption  of $247  million of  deposit  liabilities
(including $93 million of brokered and out-of-state  deposits) and $5 million of
other liabilities and a purchase of $48 million of performing one-to-four family
home loans,  passbook loans and installment  loans and $26 million of cash, cash
equivalents and U.S. agency  obligations.  In addition,  First Federal  received
$181  million in cash from the FDIC,  representing  the  difference  between the
liabilities assumed less the assets purchased.

                                      F-13

<PAGE>
NOTE 3:  Securities

     A summary of securities follows (in thousands):
<TABLE>
<CAPTION>
                                                                   December 31,
                                                ----------------------------------------------
                                                        1994                        1993
                                                -------------------          -----------------
                                                Book      Estimated          Book    Estimated
                                                Value     Fair Value         Value   Fair Value
                                                -------     -------          ------     ------
<S>                                            <C>         <C>              <C>        <C>    
Trading Securities:
  Collateralized Mortgage Obligations          $  9,311    $  9,311         $17,906    $17,906
  GNMA                                           13,706      13,706          31,769     31,769
  Equity Securities                                  78          78             263        263
                                                -------     -------          ------     ------
                                                 23,095      23,095          49,938     49,938
                                                -------     -------          ------     ------
Available for Sale Portfolio:
 U.S. Treasury Notes:
  Matures within 1 year                           6,416       6,332           2,163      2,029
  Matures within 5 years                          7,530       7,300               -          -

 U.S. Government Agency:
  Matures within 1 year                             100          99           5,002      5,001
  Matures within 5 years                         33,480      31,857          53,809     54,025

 Corporate Bonds and Notes:
  Matures over 5 through 10 years                 2,985       2,974               5          5
  Matures over 10 years                               -           -           3,222      3,225

 Equity Securities:
  Mutual Funds                                   20,146      19,509          32,459     32,061
  Stock in Federal Home Loan Bank of Boston      26,269      26,269          15,897     15,897
  Other Equity Securities                        13,619      13,231           7,799      7,861
 Collateralized Mortgage Obligations             57,121      56,083          63,369     63,828

 Mortgage Backed Securities:
  FNMA                                           11,316      11,560               -          -
 Unrealized Securities (Losses) Gains, Net       (3,768)          -             207          -
                                               --------     -------         -------    -------
                                                 175,214     175,214         183,932    183,932
                                                --------     -------         -------    -------
Held to Maturity Portfolio:
 U.S. Treasury Notes:
  Matures within 1 year                           3,318       3,248           6,314      6,408
  Matures within 5 years                         19,567      18,595          25,278     26,199
 U.S. Government Agency:

  Matures within 5 years                         61,822      60,239           2,702      2,757
  Matures over 5 through 10 years                 1,000         938             699        720
 Corporate Bonds and Notes:

  Matures within 1 year                             702         698           1,110      1,133
  Matures within 5 years                          2,564       2,459           3,379      3,496
  Matures over 5 through 10 years                   418         389             363        371
  Other                                               -           -           3,739      3,739

 Mortgage Backed Securities:
  FHLMC                                          87,650      82,393          75,875     77,255
  FNMA                                          167,254     158,683          24,541     24,597
  GNMA                                            1,919       1,922           2,496      2,572
 Collateralized Mortgage Obligations            283,861     269,492         301,403    303,989
 Other Mortgage Backed Securities                   374         356             617        619
                                                -------     -------         -------    -------
                                                630,449     599,412         448,516    453,855
                                                -------     -------         -------    -------
    Total                                      $828,758    $797,721        $682,386   $687,725
                                                =======     =======         =======    =======
</TABLE>




                                      F-14
<PAGE>
NOTE 3:  Securities (Continued)

     A summary of realized gains and losses follows (in thousands):
<TABLE>
<CAPTION>
                                                                    December 31,
                           -----------------------------------------------------------------------------------------------
                                      1994                            1993                              1992
                           ------------------------------  ------------------------------  -------------------------------
                                    Realized                          Realized                         Realized
                              Gains     Losses     Net        Gains     Losses      Net      Gains      Losses      Net
                              ------     ------    ------       ------    ------    -----     -------     ------    ------
<S>                          <C>       <C>       <C>          <C>        <C>       <C>       <C>        <C>        <C>    
Trading Securities:
  GNMA                       $ 2,069   $ (3,243) $ (1,174)    $    253   $  (284)  $  (31)   $      -   $      -   $     -
  Collateralized Mortgage
   Obligations                    17         (4)       13          292      (142)     150         397       (167)      230
 Equity Securities               128       (128)        0           21        (4)      17          76       (106)      (30)
  Futures Contracts            5,127     (3,826)    1,301        1,293    (1,224)      69           -          -         -
                              ------     ------    ------       ------    ------    -----     -------     ------    ------
                               7,341     (7,201)      140        1,859    (1,654)     205         473       (273)     (200)
                              ------     ------    ------       ------    ------    -----     -------     ------    ------
Available for Sale:
    Mutual Funds                   72     (1,653)  (1,581)         160        (1)     159           -          -         -
    Other Equity Securities        28        (27)       1           47         -       47           -          -         -
                               ------    -------   ------       ------    ------    -----     -------     ------    ------
                                  100     (1,680)  (1,580)         207        (1)     206           0          0         0
                               ------     ------   ------       ------    ------    -----     -------     ------    ------
      Total                   $ 7,441   $ (8,881)$ (1,440)    $  2,066   $(1,655)  $  411    $    473   $   (273)  $   200
                               ======    =======   ======       ======    ======    =====     =======     ======    ======
</TABLE>

     There were no sales of debt securities from the held to maturity  portfolio
for the  years  ended  December  31,  1994  and  1993.  There  were no  sales of
mortgage-backed  securities for the years December 31, 1994, 1993 and 1992 other
than Trading Securities.

     Summaries of  unrealized  gains and losses for the  available  for sale and
held to maturity portfolios follow (in thousands):
<TABLE>
<CAPTION>
                                                      December 31,
                             --------------------------------------------------------------
                                        1994                             1993
                             ------------------------------   -----------------------------
                                        Unrealized                       Unrealized
                                Gains     Losses     Net         Gains     Losses      Net
                               ------     ------    ------       -----    -----      -----
<S>                           <C>        <C>      <C>           <C>      <C>        <C>    
Available for Sale:
  U.S. Treasury Notes         $     -    $  (314) $   (314)     $   -    $ (134)    $ (134)
  U.S. Government Agency            -     (1,623)   (1,623)        402     (187)       215
  Corporate Bonds and Notes:        -        (11)      (11)          3        -          3

  Equity Securities:
    Mutual Funds                    -       (638)     (638)         15     (413)      (398)
    Other Equity Securities       372       (760)     (388)        290     (228)        62
  Collateralized Mortgage         189     (1,227)   (1,038)      1,272     (813)       459
    Obligations
  FNMA                            244          -       244           -       -           -
                               ------     ------    ------       -----    -----      -----
                                  805     (4,573)   (3,768)      1,982   (1,775)       207
                               ------     ------    ------       -----   ------      -----
Held to Maturity Portfolio:
  Liquidity                        -        (178)     (178)          -       -           0
  U.S. Treasury Notes              8      (1,050)   (1,042)      1,088     (73)      1,015
  U.S. Government Agency
    Matures Within 5 years         -      (1,405)   (1,405)         55       -          55
    Matures over 5
      through 10 years             -         (62)      (62)         21       -          21

  Corporate Bonds and Notes
    Matures within 1 year          1          (5)       (4)         23       -          23
    Matures within 5 years         4        (109)     (105)        117       -         117
    Matures over 5
      through 10 years             2         (31)      (29)          8       -           8

  Mortgage Backed Securities     801     (14,644)  (13,843)      2,061    (545)      1,516
  Collateralized Mortgage
    Obligations                  374     (14,743)  (14,369)      3,463    (879)      2,584
                               -----     -------   -------       -----  ------       -----
                               1,190     (32,227)  (31,037)      6,836  (1,497)      5,339
                               -----     -------   -------       -----  ------       -----
    Total                     $1,995    $(36,800) $(34,805)     $8,818 $(3,272)     $5,546
                               =====     =======   =======       =====  ======       =====
</TABLE>
                                      F-15
<PAGE>
NOTE 3:  Securities (Continued)

  Webster  holds short  futures  positions to minimize the price  volatility  of
certain adjustable-rate assets held as Trading Securities.  At December 31, 1994
Webster held 54 short  positions in Eurodollar  futures  contracts  ($54 million
notional  amount) and 88 short  positions in 5 year  Treasury note futures ($8.8
million notional amount). Changes in the market value of short futures positions
are  recognized  as a gain or loss in the period for which the change  occurred.
All gains and losses resulting from short futures positions are reflected in the
supplemental consolidated statements of income.

NOTE 4:  Loans Receivable, Net

    A summary of loans receivable, net follows (in thousands):
<TABLE>
<CAPTION>
                                                                  December 31,
                                                          -------------------------
                                                             1994           1993
                                                          ----------     ----------
<S>                                                       <C>            <C>       
Loans Secured by Mortgages on Real Estate:
  Conventional, VA and FHA                                $1,486,342     $1,281,915
  Conventional, VA and FHA Loans Held for Sale                24,735         11,505
  Residential Participation                                   11,720         11,167
  Residential Construction                                    53,779         28,930
  Commercial Construction                                      4,237          2,083
  Other Commercial                                           135,855         40,441
                                                           ---------      ---------
                                                           1,716,668      1,376,041
Consumer Loans:
  Home Equity Credit Lines                                   128,828        103,523
  Other Consumer Loans                                        38,228         29,062
                                                           ---------      ---------
                                                             167,056        132,585
Commercial Non-Mortgage Loans                                 45,055         11,640
                                                           ---------      ---------
  Gross Loans Receivable                                   1,928,779      1,520,266
Less:
  Loans in Process - Residential                              25,523         16,994
  Loans in Process - Commercial                                1,174            487
  Allowance for Losses on Loans                               46,772         45,168
  Deferred Loan Fees, Unearned Discounts, and
    Premiums on Loans Purchased, Net                         (13,906)       (10,318)
                                                           ---------      ---------
      Loans Receivable, Net                               $1,869,216     $1,467,935
                                                           =========      =========
</TABLE>
    Included  above at December 31, 1994 and 1993 are $531.5  million and $678.1
million,  respectively  of residential and consumer loans acquired from the FDIC
in the First Constitution  Acquisition  ("Reserve  Assets").  Under the Purchase
Agreement with the FDIC, for four years after the acquisition  date, the FDIC is
required to reimburse First Federal quarterly,  in an aggregate amount up to $20
million,  for  80% of all  net  charge-offs  on the  Reserve  Assets  and  First
Federal's  share of net  charge-offs  and expenses  associated  with  Segregated
Assets ("First  Federal's  Shared  Losses"),  if such charge-offs on the Reserve
Assets and First Federal's portion of the Shared Losses  collectively exceed $52
million.  No  contingent  reserve  payments  will  be  made  by the  FDIC  after
expiration of the four-year period following the acquisition date. First Federal
established $46.5 million in allowances for loan losses and allowances for loans
held for sale through  purchase  accounting  adjustments to cover its portion of
losses on the Reserve Assets.

     A detail of the  changes in the  allowances  for loan  losses for the three
years follows (in thousands):
<TABLE>
<CAPTION>
                                                                         December 31,
                                                            ----------------------------------
                                                               1994         1993         1992
                                                            ----------   ----------   --------
          <S>                                                <C>          <C>          <C>    
          Balance at Beginning of Period                     $45,168      $49,780      $11,055
          Provisions Charged to Operations                     2,780        3,597        5,574
          Additions to Allowance for Purchased Loans          12,819            -       35,731
          Transfer from Allowance for Losses
           for Loans Held for Sale                                 -        2,390            -
          Charge-offs                                        (17,099)     (11,667)      (3,157)
          Recoveries                                           3,104        1,068          577
                                                              ------       ------       ------
          Balance at End of Period                           $46,772      $45,168      $49,780
                                                              ======       ======       ======
</TABLE>
     See  Footnote  11 for a detail of  changes in the  allowance  for losses on
other real estate owned.
                                      F-16
<PAGE>

NOTE 4: Loans Receivable, Net (Continued)

     Webster is a party to financial  instruments with off-balance sheet risk to
meet the  financing  needs of its  customers  and to reduce its own  exposure to
fluctuations in interest rates. These financial instruments included commitments
to extend credit and commitments to sell residential first mortgage loans. These
instruments  involve,  to varying degrees,  elements of credit and interest-rate
risk in excess of the amount recognized on the balance sheet.

     The fair value of commitments to extend credit is considered to approximate
the contract amount. Future loan commitments represent residential mortgage loan
commitments,  letters of credit,  standby  letters  of credit,  and unused  home
equity credit lines.  Rates for these loans are  generally  established  shortly
before  closing.  The rates on home  equity  lines of credit vary with the prime
rate.

     At December 31, 1994 and 1993 residential mortgage commitments  outstanding
totaled $35.2 million and $53.6 million,  respectively.  Residential commitments
outstanding at December 31, 1994 consist of adjustable and fixed-rate  mortgages
of $15.3 million and $20.1 million  respectively,  at rates ranging from 4.9% to
9.9%.  Commitments  to  originate  loans  generally  expire  within 60 days.  In
addition,  at  December  31, 1994 and 1993,  there were unused  portions of home
equity  credit lines  extended by Webster of $100.1  million and $77.3  million,
respectively.  Unused commercial lines of credit,  letters of credit and standby
letters of credit  totaled  $29.5  million and $2.4 million at December 31, 1994
and 1993, respectively.

     Webster uses forward  commitments to sell residential  first mortgage loans
which are entered  into for the purpose of reducing  the market risk  associated
with originating  loans held for sale. The types of risk that may arise are from
the possible  inability of Webster or the other party to fulfill the  contracts.
At December  31, 1994 and 1993,  Webster had forward  commitments  to sell loans
totaling $4.4 million and $8.7 million,  respectively  at rates between 8.0% and
9.5% and 6.0% and 7.0%, respectively. The estimated fair value of commitments to
sell loans approximated the commitment price at December 31, 1994 and 1993.

     At December 31, 1994, 1993 and 1992,  Webster serviced,  for the benefit of
others, mortgage loans aggregating  approximately $944.5 million, $357.7 million
and $409.3 million, respectively.

     The following  table  represents  the carrying  amounts and estimated  fair
value disclosures for loans receivable by type (in thousands):

<TABLE>
<CAPTION>
                                                                      December 31,
                                             -------------------------------------------------------------
                                                        1994                               1993
                                             --------------------------          -------------------------
                                               Carrying      Estimated            Carrying      Estimated
                                                Amount       Fair Value            Amount       Fair Value
<S>                                          <C>             <C>                <C>             <C>       
     Residential                             $1,566,795      $1,512,972         $1,326,827      $1,350,176
     Consumer                                    38,228          38,987             29,062          28,067
     Home Equity                                128,828         129,747            103,523         102,997
     Commercial                                 182,137         174,309             53,691          51,552
       Less Allowance for Loan Losses            46,772            -                45,168            -
                                              ---------       ---------          ---------       ------
         Total                               $1,869,216      $1,856,015         $1,467,935      $1,532,792
                                              =========       =========          =========       =========

</TABLE>















                                      F-17

<PAGE>
NOTE 5:  Segregated Assets, Net

     Segregated  Assets,  Net are certain assets  purchased from the FDIC in the
First Constitution  Acquisition which are subject to a loss-sharing  arrangement
with the FDIC. (See Note 2) (in thousands):
<TABLE>
<CAPTION>
                                                                           At December 31,
                                                                      ------------------------
                                                                        1994            1993
                                                                      --------        --------
        <S>                                                           <C>             <C>     
        Commercial Real Estate Loans                                  $ 98,813        $117,992
        Commercial Loans                                                15,377          24,913
        Multi-Family Real Estate Loans                                  18,124          22,816
        Other Real Estate Owned                                          9,202          16,319
                                                                       -------         -------
                                                                       141,516         182,040
        Allowance for Segregated Asset Losses                           (4,420)         (5,042)
                                                                       -------         -------
          Segregated Assets, Net                                      $137,096        $176,998
                                                                       =======         =======
</TABLE>
   
     Under the  Purchase  Agreement  with the FDIC,  during the first five years
after the acquisition  date, the FDIC is required to reimburse Webster quarterly
for 80% of all net charge-offs (i.e., the excess of charge-offs over recoveries)
and certain  permitted  expenses  related to the Segregated  Assets  acquired by
Webster.

     During the sixth and seventh years after the acquisition  date,  Webster is
required to pay  quarterly to the FDIC an amount equal to 80% of the  recoveries
during such years on Segregated  Assets which were previously  charged off after
deducting  certain  permitted  expenses  related  to those  assets.  Webster  is
entitled to retain 20% of such  recoveries  during the sixth and  seventh  years
following the acquisition date and 100% thereafter.

     Upon  termination of the seven-year  period after the acquisition  date, if
the sum of net  charge-offs on Segregated  Assets for the first five years after
the  acquisition  date plus  permitted  expenses  during the  entire  seven-year
period,  less any  recoveries  during the sixth and seventh  year on  Segregated
Assets charged off during the first five years,  exceeds $49.2 million, the FDIC
is  required  to pay  Webster an  additional  15% of any such  excess over $49.2
million at the end of the seventh  year.  As of December 31,  1994,  Webster had
received a total of $31.2  million in  reimbursements  for net  charge-offs  and
permitted  expenses  from the FDIC.  At December 31, 1994 and 1993,  Webster had
allowances for losses of $4.4 million and $5.0 million,  respectively,  to cover
its portion of Segregated Assets losses.
    
                                      F-18

<PAGE>

NOTE 5:  Segregated Assets, Net (Continued)

     A detail of  changes in the  allowance  for  Webster's  share of losses for
Segregated Assets follows (in thousands):

                                                              At December 31,
                                                          --------------------
                                                            1994         1993
                                                          -------      -------
         Balance at Beginning of Period                   $ 5,042      $ 8,513
         Provisions Charged to Operations                     375        1,000
         Charge-offs                                       (1,505)      (4,760)
         Recoveries                                           508          289
                                                           ------       ------
        Balance at End of Period                          $ 4,420      $ 5,042
                                                           ======       ======


     At  December  31,  1994  and  1993,  nonperforming  Segregated  Assets  are
classified as follows (in thousands):
<TABLE>
<CAPTION>
                                                               At December 31,
                                                            -------------------
                                                             1994        1993

           <S>                                             <C>          <C>    
           Commercial Real Estate Loans                    $13,795      $21,451
           Commercial Loans                                  3,678        6,623
           Multi-Family Real Estate Loans                      576        2,234
            Real Estate Acquired through Foreclosure
              and In-substance Foreclosure:

                Commercial Real Estate                        7,753      15,069
                Multi-Family Real Estate                      1,449       1,251
                                                             ------      ------
                 Total                                      $27,251     $46,628
                                                             ======      ======
</TABLE>



     Due to the  loss-sharing  arrangement  with the FDIC, a yield on Segregated
Assets that approximates a market yield and the allowance for Webster's share of
losses on Segregated  Assets,  Webster believes that the estimated fair value of
Segregated  Assets  approximates  their  carrying  amount of $137.0  million and
$177.0 million at December 31, 1994 and December 31, 1993, respectively.

NOTE 6:  Premises and Equipment, Net

     A summary of premises and equipment, net follows (in thousands):
<TABLE>
<CAPTION>

                                                                      December 31,
                                                                ---------------------
                                                                  1994         1993
                                                                -------       -------
         <S>                                                    <C>           <C>    
         Land                                                   $ 5,925       $ 5,367
         Buildings and Improvements                              28,509        22,407
         Leasehold Improvements                                   1,765         1,248
         Furniture, Fixtures and Equipment                       23,520        12,195
                                                                 ------        ------
         Total Premises and Equipment                            59,719        41,217
         Accumulated Depreciation and Amortization               23,087        11,604
                                                                 ------        ------
           Premises and Equipment, Net                          $36,632       $29,613
                                                                 ======        ======
</TABLE>

     At December 31, 1994,  Webster was obligated  under various  non-cancelable
operating  leases for properties  used as branch office  facilities.  The leases
contain  renewal  options and  escalation  clauses  which  provide for increased
rental  expense based  primarily upon increases in real estate taxes over a base
year.  Rental expense under leases was $950,000,  $702,000 and $712,000 in 1994,
1993 and 1992,  respectively.  Webster is also  entitled to rental  income under
various  non-cancelable  operating  leases for properties  owned.  Rental income
under these leases was $1,474,000, $638,000 and $534,000 in 1994, 1993 and 1992,
respectively.

                                      F-19

<PAGE>
NOTE 6: Premises and Equipment, Net (Continued)

    The following is a schedule of future minimum  rental  payments and receipts
required under these leases as of December 31, 1994(in thousands):
<TABLE>
<CAPTION>

                                                                   Payments      Receipts
                                                                    ------         ------
              <S>                                                  <C>            <C>
              Years ending December 31:
                1995                                                $  805        $ 1,061
                1996                                                   764            818
                1997                                                   695            290
                1998                                                   635            236
                1999                                                   732            229
                Later years                                          1,971            496
                                                                    ------         ------
                                                                   $ 5,602        $ 3,130
                                                                    ======         ======
</TABLE>


NOTE 7: Prepaid Expenses and Other Assets

     A summary of prepaid expenses and other assets follows (in thousands):

<TABLE>
<CAPTION>
                                                                     December 31,
                                                                --------------------
                                                                  1994         1993
                                                                 ------       ------
               <S>                                              <C>          <C>    
               Core Deposit Intangible                          $ 5,457      $11,829
               Due from FDIC                                      2,008        6,208
               Income Taxes Receivable                            1,857        8,518
               Deferred Tax Asset, Net (Note 12)                 12,590        5,330
               Other Assets                                      16,668        8,624
                                                                 ------       ------
                 Prepaid Expenses and Other Assets              $38,580      $40,509
                                                                 ======       ======
</TABLE>


    In addition to expected  amortization,  the core deposit intangible recorded
as a purchase  accounting  adjustment in the First Constitution  Acquisition was
reduced by an additional  $5.0 million at December 31, 1994. A write-down of the
core  deposit   intangible   was  deemed   necessary   after  a  review  of  the
recoverability  of this  asset was made.  During  1994 there  were  outflows  of
regular savings and certificate of deposit accounts because of overall decreases
in interest  rates.  In addition,  because of the loss of customer  accounts the
ability to collect fee income on such accounts has been reduced.  Based on these
changes, management's estimates of fees and service charges and interest expense
on deposits  indicate that the original  projections will not be achieved.  Such
analysis  was  prepared  using  a  discounted   cash  flow  analysis.   Periodic
evaluations  of the core deposit  intangible  asset will continue to be made and
such further  impairment,  if any, will be recorded as a charge to the Statement
of Income.  The  amount  due from FDIC of $2.0  million  at  December  31,  1994
represents  Webster's 80%  reimbursement  for fourth quarter net charge-offs and
expenses on Segregated Assets.

                                      F-20

<PAGE>
NOTE 8:  Deposits

    Deposits  and  weighted   average  rates  are   summarized  as  follows  (in
thousands):
<TABLE>
<CAPTION>

                                                      December 31,
                                 --------------------------------------------------------
                                             1994                           1993
                                 ---------------------------     ------------------------
                                  Weighted                       Weighted
                                  Average            % of        Average             % of
                                  Rate     Balance   Total       Rate      Balance   Total
                                 -----    --------  -----       -----    ---------  -----
<S>                               <C>    <C>         <C>         <C>    <C>          <C>  
Regular Savings                   2.09%  $ 561,196   23.1%       2.07%  $  474,213   24.1%
                                          --------  -----                ---------  -----
NOW Accounts                       .98     327,094   13.4        1.01      235,123   12.0
                                          --------  -----                ---------  -----
Money Market Deposit Accounts     4.89     125,987    5.2        3.18       95,475    4.9
                                          --------  -----                ---------  -----
Certificate Accounts:
  Up to 12 months                 3.91     611,300   25.1        3.34      596,159   30.3
  13 to 24 months                 4.77     509,984   21.0        4.32      325,200   16.5
  25 to 36 months                 5.07      79,124    3.3        5.33       74,924    3.8
  Over 36 months                  6.08     217,260    8.9        5.95      164,541    8.4
                                 -----    --------  -----       -----    ---------  -----

    Total Certificates            4.62   1,417,668   58.3        4.11    1,160,824   59.0
                                 -----   ---------  -----       -----    ---------  -----

      Total Deposits              3.56% $2,431,945  100.0%       3.20%  $1,965,635  100.0%
                                 =====   =========  =====       =====    =========  =====
</TABLE>
    Interest expense on deposits is summarized as follows (in thousands):
<TABLE>
<CAPTION>

                                                               Years ended December 31,
                                                       1994            1993            1992
                                                      ------          ------           ------
                <S>                                  <C>             <C>              <C>    
                Regular Savings                      $12,139         $12,240          $ 8,724
                NOW Accounts                           3,906           3,222            3,806
                Money Market Deposit Accounts          4,946           3,125            4,190
                Certificate Accounts                  55,844          50,100           38,158
                                                      ------          ------           ------
                                                     $76,835         $68,687          $54,878
                                                      ======          ======           ======
</TABLE>
    The  following  table  presents  the amount of time  deposits  in amounts of
$100,000 or more at December 31, 1994 maturing during the periods  indicated (in
thousands):
                                   Maturing                         Amount

                          January 1, 1995 to March 31, 1995        $ 22,444
                          April 1, 1995 to June 30, 1995             32,236
                          July 1, 1995 to December 31, 1995          30,075
                          January 1, 1996 and beyond                 71,767
                                                                    -------
                                                                   $156,522

     The following table presents the carrying amounts and estimated fair values
for deposits (in thousands):
<TABLE>
<CAPTION>
                                                                         December 31,
                                                   -------------------------------------------------------
                                                             1994                          1993
                                                   -------------------------     -------------------------
                                                    Carrying      Estimated       Carrying      Estimated
                                                     Amount       Fair Value       Amount       Fair Value
     <S>                                           <C>            <C>             <C>           <C>       
     Deposits Other than Certificates              $1,014,277     $1,014,277      $ 804,811     $  804,811
     Certificate Accounts:
       Maturing in Less than One Year                 676,515        674,682        634,140        635,495
       Maturing One Year and Beyond                   741,153        736,615        526,684        534,605
                                                    ---------      ---------      ---------      ---------
         Total                                     $2,431,945     $2,425,574     $1,965,635     $1,974,911
                                                    =========      =========      =========      =========
</TABLE>
                                      F-21

<PAGE>

NOTE 9:  Federal Home Loan Bank Advances

    Advances  payable to the Federal Home Loan Bank of Boston are  summarized as
follows (dollars in thousands):
<TABLE>
<CAPTION>

                                                       At December 31,
                                                      -----------------
                                                       1994      1993
                                                      -------   -------
<S>                                                  <C>       <C>     
  Fixed Rate:
    3.23% to 8.51% Due 1994                          $      -  $206,500
    4.23% to 8.11% Due 1995                           212,000    17,000
    4.82% to 8.61% Due 1996                            85,000    15,000
    6.84% to 7.39% Due 1997                            16,000     6,000
    5.40% to 6.05% Due 1998                            15,000    15,000
    8.86% Due 1999                                        700       700
    6.31% Due 2000                                     10,000    10,000
                                                      -------   -------
                                                      338,700   270,200
  Variable Rate:
    6.38% Due in 1995                                  20,000      -
    6.16% to 6.50% Due in 1996                         12,000      -
                                                      -------   -------
                                                       32,000      -

    Total Federal Home Loan Bank Advances            $370,700  $270,200
                                                      =======   =======
</TABLE>


    The weighted average cost of the Federal Home Loan Bank Advances at December
31, 1994 and 1993 was 6.28% and 4.31%, respectively.
   
     At December 31, 1994, the Banks combined had additional  borrowing capacity
of over $1.1 billion from the Federal Home Loan Bank, including a line of credit
of approximately $52.1 million. Advances are secured by the Banks' investment in
FHLB stock and a blanket security  agreement.  This agreement requires the Banks
to maintain as collateral certain  qualifying assets principally  mortgage loans
and securities. At December 31, 1994 and 1993, the Banks were in compliance with
all Federal Home Loan Bank requirements.
    
    At December 31, 1994 and 1993, the estimated fair value of Federal Home Loan
Bank Advances was $367.3 million and $271.3 million compared to a carrying value
of $370.7 million and $270.2 million, respectively.

NOTE 10:  Other Borrowings
   
     Other  borrowings  outstanding  at December 31, 1994 and 1993  consisted of
borrowings by the ESOP  totalling  $3.7 million and $2.0 million,  respectively,
and Senior Notes totalling $40.0 million at December 31, 1994 and 1993. The ESOP
borrowings are from a commercial bank at a floating rate based on the commercial
bank's base (prime) rate and such rates at December 31, 1994 and 1993 were 8.00%
and  5.20%,  respectively.  The  estimated  fair  value  of the  ESOP  borrowing
approximates  book value at December  31,  1994 and 1993.  The terms of the loan
agreements  call  for the ESOP to make  annual  scheduled  principal  repayments
through  2001.  Interest is paid  quarterly and the  borrowings  are secured and
guaranteed  by Webster.  See Note 14 for a  description  of the  increase in the
ESOP's outstanding indebtedness that was incurred in connection with the Bristol
acquisition.
    
    On June 29, 1993, Webster completed a registered  offering of $40 million in
aggregate  principal  of 8 3/4%  Senior  Notes due 2000  ("the  Senior  Notes").
Webster used $18.25  million from the net proceeds of the offering to redeem the
remaining  shares of Series A Stock issued by Webster to the FDIC in  connection
with the First Constitution Acquisition. The Senior Notes may not be redeemed by
Webster prior to maturity and are not  exchangeable  for any shares of Webster's
common stock.  At December 31, 1993 and 1994,  the  estimated  fair value of the
Senior Notes was $37.9 and $40.9 million, respectively

                                      F-22
<PAGE>
NOTE 11:  Summary of Estimated Fair Values

A summary of estimated fair values consisted of the following (in thousands):

<TABLE>
<CAPTION>
                                                                      December 31,
                                             -------------------------------------------------------------
                                                        1994                               1993
                                             --------------------------          -------------------------
                                               Carrying      Estimated            Carrying      Estimated       Footnote
                                                Amount       Fair Value            Amount       Fair Value  Cross-Reference
                                             ----------      ----------          ---------      ----------  ---------------
     <S>                                     <C>             <C>                <C>             <C>                <C>
     Assets:
       Securities                            $  828,758      $  797,721         $  682,386      $  687,725          3
       Loans                                  1,869,216       1,856,015          1,467,935       1,532,792          4
       Segregated Assets, Net                   137,093         137,093            176,998         176,998          6
                                             ----------      ----------          ---------      ----------
         Total                               $2,835,067      $2,790,829         $2,327,319      $2,397,515
                                             ==========      ----------          =========       =========

     Liabilities:
       Deposits                              $2,431,945      $2,425,574         $1,965,635      $1,974,911          8
       Federal Home Loan Bank Advances          370,700         367,300            270,200         271,300          9
       Other Borrowings                          43,675          41,575             41,952          42,852         10
                                             ----------      ----------          ---------       ---------
         Total                               $2,846,320      $2,834,449         $2,277,787      $2,289,063
                                             ==========      ==========          =========       =========
</TABLE>


     In December 1991, the Financial Accounting Standards Board issued Statement
No. 107, "Disclosures about Fair Value of Financial Instruments", which requires
all entities to disclose the fair value of financial instruments, including both
assets  and  liabilities  recognized  and not  recognized  in the  statement  of
financial  position,  for which it is practicable  to estimate fair value.  This
statement is effective for fiscal years ending after December 15, 1992, and such
disclosures are included as of December 31, 1994 and 1993.

     The carrying amounts for  interest-bearing  deposits approximate fair value
since they  mature in 90 days or less and do not  present  unanticipated  credit
concerns.  The estimated fair value of securities (Note 3) is estimated based on
prices published in financial  newspapers or quotations received from securities
dealers or pricing  services.  Federal Home Loan Bank stock has no active market
and is required to be held by member banks.  The estimated fair value of Federal
Home Loan Bank stock equals the carrying amount at December 31, 1994.

     In estimating the fair value of loans,  portfolios  with similar  financial
characteristics  were classified by type. Loans were segmented into four generic
types: residential, consumer, home equity and commercial. Residential loans were
further   segmented  into  fifteen  and  thirty  year   fixed-rate   contractual
maturities, with the remaining classified as variable-rate loans. The fair value
of each  category is  calculated  by  discounting  scheduled  cash flows through
estimated maturity using market discount rates. Adjustments were made to reflect
credit and rate risks inherent in the portfolio.

     The  estimated  fair value of  deposits  with no stated  maturity,  such as
noninterest  bearing demand deposits,  regular  savings,  NOW accounts and money
market  accounts,  is equal to the amount  payable on demand as of December  31,
1994 and  December  31,  1993.  The  estimated  fair values of  certificates  of
deposit,  Federal Home Loan Bank Advances and Senior Notes were calculated using
the  discounted  cash flow method.  The discount  rate is estimated  using rates
currently  offered for deposits  and Federal Home Loan Bank  Advances of similar
remaining maturities. The discount rate used for the Senior Notes was calculated
using a spread over Treasury Notes  consistent with the spread used to price the
Senior Notes at their inception.

     The  calculation  of fair  value  estimates  of  financial  instruments  is
dependent  upon  certain   subjective   assumptions  and  involves   significant
uncertainties,   resulting  in   variability   in  estimates   with  changes  in
assumptions.  Potential  taxes and other  expenses  that would be incurred in an
actual sale or settlement are not reflected in the amounts disclosed. Fair value
estimates  are not intended to reflect the  liquidation  value of the  financial
instruments.

                                      F-23
<PAGE>

NOTE 12:  Other Real Estate Owned Expenses and Provisions, Net and Allowance for
          Losses on Other Real Estate Owned

     Other real estate owned  expenses and  provisions,  net are  summarized  as
follows (in thousands):
<TABLE>
<CAPTION>

                                                                      Years Ended
                                                                      December 31,
                                                               -------------------------
                                                                1994      1993      1992
                                                               ------    ------    -----
          <S>                                                 <C>       <C>       <C>    
          Gain on Sale of Other Real Estate
           Acquired in Settlement of Loans, Net               $  (465)  $   245   $   111
          Provision for Losses on Other
           Real Estate Owned                                   (3,082)   (1,996)   (4,452)
          Rental Income                                         1,017       536       734
          Other Real Estate Owned Expenses                     (4,419)   (3,870)   (2,528)
                                                               ------    ------    ------
            Other Real Estate Owned Expenses and
              Provisions, Net                                 $(6,949)  $(5,085)  $(6,135)
                                                               ======    ======    ======
</TABLE>

     Webster has an allowance for losses on other real estate owned. A detail of
the changes in the allowance follows (in thousands):
<TABLE>
<CAPTION>
                                                                      Years Ended
                                                                      December 31,
                                                               -------------------------
                                                                1994      1993      1992
                                                               ------    ------    -----
           <S>                                                <C>       <C>       <C>    
           Balance at Beginning of Period                     $ 1,036   $ 1,730   $   920
           Provisions                                           3,082     1,996     4,452
           Losses Charged to Allowance                         (8,966)   (2,694)   (3,648)
           Recoveries Credited to Allowance                       852         4         6
           Additions to Allowance for Acquired OREO             6,500       -         -
                                                               ------    ------    ----
           Balance at End of Period                           $ 2,504   $ 1,036   $ 1,730
                                                               ======    ======    ======
</TABLE>

     In  connection  with  the  Bristol   acquisition,   a  purchase  accounting
adjustment of $5.9 million for the allowance for losses on real estate owned was
recorded  at the  time  of the  acquisition  and  added  to  Bristol's  existing
allowance of $600,000 to reflect an accelerated disposition strategy.

NOTE 13:   Income Taxes

     As discussed  more fully in Note 1,  Webster  adopted  Statement  109 as of
January 1, 1993. The  cumulative  effect of this change in accounting for income
taxes of $4.6  million  was  determined  as of January  1, 1993 and is  reported
separately in the supplemental  consolidated  statements of income. Prior period
supplemental  consolidated  financial statements have not been restated to apply
the provisions of Statement 109.

     In August 1993,  the Omnibus Budget  Reconciliation  Act of 1993 (OBRA) was
enacted which resulted in an increase in the federal corporate tax rate from 34%
to 35%  retroactive  to January 1, 1993.  The  enactment of OBRA  resulted in an
increase of  $120,000  in  Webster's  deferred  tax asset.  Future net income of
Webster may be impacted by the increased tax rate.

                                      F-24

<PAGE>
NOTE 13:   Income Taxes  (Continued)

     Charges for income taxes in the  Supplemental  Consolidated  Statements  of
Income are comprised of the following (in thousands):
<TABLE>
<CAPTION>

                                                                            Years Ended
                                                                            December 31,
                                                                 1994            1993            1992
                                                                 -----          ------          ------
         <S>                                                   <C>             <C>             <C>    
         Current:
                  Federal                                      $ 7,929         $ 9,385         $ 4,408
                  State                                          2,751           3,305           2,118
                                                                 -----          ------          ------
                                                                10,680          12,690           6,526
         Deferred:
                  Federal                                       (4,452)         (1,553)            438
                  State                                         (1,378)           (542)            119
                                                                -------          ------          ------
                                                                (5,830)         (2,095)            557
         Total:
                  Federal                                        3,477            7,832           4,846
                  State                                          1,373            2,763           2,237
                                                                 -----           ------          ------
                                                               $ 4,850          $10,595         $ 7,083
                                                                 =====           ======          ======
</TABLE>
     Income tax expense of $4.9,  $10.6 and $7.0 million for the periods  ending
December 31, 1994, 1993 and 1992, differed from the amounts computed by applying
the  Federal  Income  Tax rate of 35% in 1994,  1993 and 34% in 1992 to  pre-tax
income as a result of the following (in thousands):
<TABLE>
<CAPTION>
                                                                          Years Ended
                                                                          December 31,
                                                              -------------------------------------
                                                               1994            1993            1992
                                                               ------          ------          -----
         <S>                                                  <C>             <C>             <C>   
         Computed "Expected" Tax Expense                      $ 8,238         $ 8,713         $4,588
         Reduction in Income Taxes Resulting From:
           Dividends Received Deduction                          (135)            (65)          (123)
           State Income Taxes, Net of Federal Income
             Tax Benefit, Including Change in
            Valuation Allowance                                   895           1,800          1,476
           Adjustment to Deferred Tax Assets and Liabilities:
             Change in Tax Rate                                  (265)            (88)             -
            Change in Valuation Allowance (Federal)           (3,781)              -               -
           Other, Net                                            (102)            235          1,142
                                                               ------          ------          -----
                  Income Taxes                                $ 4,850         $10,595         $7,083
                                                               ======          ======          =====
</TABLE>
     At December 31, 1994 Webster had a net deferred tax asset of $12.6 million.
In order to fully  realize  the net  deferred  tax asset,  Webster  must  either
generate tax losses to carryback or generate  future  taxable  income.  Based on
Webster's  historical and current taxable  earnings,  management  believes it is
more likely than not that Webster will realize the net deferred tax asset. There
can be no  assurance,  however,  that  Webster  will in the future  generate any
taxable earnings or any specific level of continuing taxable earnings.
   
     In March of 1994,  Webster acquired Bristol as discussed more fully in Note
2. The acquisition of Bristol  resulted in significant  tax benefits,  which are
reflected  in the  deferred  tax  asset at  December  31,  1994.  On the date of
acquisition Bristol's deferred tax asset of approximately $14 million had a 100%
valuation  allowance,  due to an unfavorable earnings history of Bristol and the
uncertain  nature of generating  future taxable income.  Since the  acquisition,
Bristol  generated net income and is expected to continue to operate  profitably
in the future.  Therefore,  Webster has recognized a portion of the deferred tax
asset valuation  allowance in the current year, which offsets current income tax
expense.
    
                                      F-25

<PAGE>
NOTE 13:  Income Taxes (Continued)

     Webster has established a valuation allowance  principally for a portion of
temporary  differences that may be subject to review by taxing authorities.  The
primary  source of recovery of the  deferred  tax assets are federal  taxes paid
that are  available for carryback of  approximately  $8.4 million in 1994,  $9.4
million in 1993 and $6.5 million in 1992.  The net increase of $10.0  million in
the valuation allowance was due primarily to a $13.8 million increase related to
the acquisition of Bristol offset by a $4.5 million reduction of tax expense.

     The tax  effects of  temporary  differences  that give rise to  significant
portions of the deferred tax assets and deferred tax liabilities at December 31,
1994 and 1993 are presented below. (In Thousands)
<TABLE>
<CAPTION>
                                                                     December 31, 1994             December 31, 1993
                                                                     -----------------             -----------------
          <S>                                                       <C>                           <C>       
         Deferred Tax Assets: 
          Loan Loss Allowances & Other Allowances, Net              $   24,075                    $   22,388
           Accrued Compensation and Pensions                             1,311                           437
           Unrealized Losses of Securities                               1,415                            18
          Tax Loss Carryforwards                                         5,439                           320
          Intangibles                                                    2,930                            -
          Other                                                          2,156                         1,236
                                                                        ------                        ------
          Total Gross Deferred Tax Assets                               37,326                        24,399
          Less: Valuation Allowance                                    (11,191)                       (1,814)
                                                                       -------                       -------
           Deferred Tax Asset After Valuation Allowance                 26,135                        22,585
                                                                        -------                      -------
         Deferred Tax Liabilities:
           Loan Discount                                                11,861                        15,550
           Plant and Equipment, Principally due to
            Differences in Depreciation                                    933                           595
           Intangibles                                                       2                           637
           Other                                                           749                           473
                                                                       -------                       -------
           Total Gross Deferred Tax Liabilities                         13,545                        17,255
                                                                       -------                       -------
             Net Deferred Tax Asset                                  $  12,590                    $    5,330
                                                                       -------                       -------
</TABLE>
     As a result of the Bristol  acquisition,  Webster has federal net operating
loss  carryforwards  of  approximately  $8 million which expire in various years
through 2006 and state net operating loss carryovers  approximating  $18 million
which expire in various years through 1998, subject to certain restrictions.

NOTE 14:  Shareholders' Equity

     In  connection  with the First  Constitution  Acquisition,  Webster  issued
1,200,000 shares of Series A Cumulative Perpetual Preferred Stock to the FDIC on
October  6,  1992 at a  purchase  price of $25.00  per  share  for an  aggregate
investment of $30 million.  At December 31, 1993, Webster had fully redeemed the
Series A Stock.

     On December 30, 1992,  through a registered  offering,  Webster  issued $25
million  which  represents   250,000  shares  of  Series  B  7  1/2%  Cumulative
Convertible Preferred Stock (the "Series B Stock").  Webster used 50% of the net
proceeds of $23.5  million from this  offering to redeem  $11.75  million of the
Series A Stock. On June 29, 1993, Webster completed a registered offering of $40
million aggregate principal amount of 8 3/4% Senior Notes due 2000. Webster used
$18.25 million of the proceeds of the offering to redeem the remaining shares of
the Series A Stock.  During 1994 holders of the Series B Stock converted  77,871
shares into 446,979 shares of Webster's common stock.

     On March 3, 1994,  Webster  completed  the sale of 1,150,000  shares of its
common  stock in  subscription  and  underwritten  public  offerings  that  were
conducted  in  connection  with the Bristol  acquisition.  Webster  invested $31
million into Bristol including approximately $21.9 million from the subscription
and public  offerings with the balance from funds at the holding  company.  As a
result of this investment,  Bristol meets the regulatory requirement for a "well
capitalized"  savings bank. Of the 1,150,000 shares sold in the subscription and
public  offerings,  100,000 shares were purchased by First  Federal's  ESOP. The
ESOP's  outstanding loan balance was increased by approximately  $2.1 million in
connection with the purchase.

                                      F-26
<PAGE>
NOTE 14:  Shareholders' Equity  (Continued)

     On December 16, 1994, Webster issued 266,500 shares of its common stock for
all 533,000 outstanding shares of Shoreline's common stock, based on an exchange
ratio of 1 share of Webster's  common stock for 2 shares of  Shoreline's  common
stock. See Note 2 regarding the Shoreline acquisition.
   
     Retained  earnings  at December  31, 1994  included  $16.4  million,  which
represented earnings  appropriated to bad debt reserves and deducted for federal
income tax purposes  which are not  available  for payment of cash  dividends or
other  distributions  to  shareholders,  including  distributions on redemption,
dissolution,  or liquidation,  without payment of such taxes by the Banks on the
amount of such earnings  removed from the reserves for such  distribution at the
then current tax rate.

     Under  applicable  capital  standards  adopted  by  the  Office  of  Thrift
Supervision,  ("OTS") savings  institutions  are required to satisfy a "tangible
capital  requirement," a "core capital  requirement," and a "risk-based  capital
requirement."  At December 31, 1994,  First Federal  exceeded all OTS regulatory
capital  requirements  and met the FDIC  requirements  for a "well  capitalized"
savings institution. The FDIC has established similar capital requirements (with
the  exception of a "tangible"  capital  requirement)  that apply to Bristol and
Shelton Bank, as state-chartered  savings banks. At December 31,1994 Bristol and
Shelton Bank each exceeded all FDIC regulatory capital  requirements and met the
FDIC requirements for a "well capitalized" bank. In order to be considered "well
capitalized,"  a depository  institution  must have a ratio of Tier 1 capital to
adjusted total assets of 5% or more, a ratio of Tier 1 capital to  risk-weighted
assets of 6% or more,  and a ratio of total capital to  risk-weighted  assets of
10% or more.

     On August 23, 1993, the OTS issued new  regulations,  effective  January 1,
1994,  which add an  interest-rate  risk  component  to the  risk-based  capital
requirement.  Under the new  regulation,  an  institution  is considered to have
excess  interest-rate  risk if based  upon a 200  basis  point  change in market
interest  rates,  the market value of an  institution's  capital changes by more
than 2%. The OTS has  delayed  implementation  of the new  regulation  until the
March 31,  1995  quarterly  reporting  period.  The FDIC has  proposed a similar
interest-rate risk component that would apply to Bristol. The interest-rate risk
requirements  are not  expected to have a material  effect on the ability of the
Banks to meet the risk-based capital requirement.

    
   
     At the time of the Banks' respective conversions from mutual to stock form,
each institution  established a liquidation  account for the benefit of eligible
depositors who continue to maintain their deposit accounts after conversion.  In
the event of a complete liquidation, each eligible depositor will be entitled to
receive a liquidation  distribution from the liquidation  account. The Banks may
not declare or pay a cash dividend on or  repurchase  any of their capital stock
if the effect thereof would cause their  regulatory  capital to be reduced below
applicable  regulatory  capital  requirements  or the amount  required for their
liquidation accounts.
    

   
     The OTS capital distribution  regulations condition First Federal's ability
to pay dividends. The OTS capital distribution regulations establish three tiers
of  institutions  for purposes of determining the level of dividends that can be
paid.  Since First  Federal's  capital levels  exceeded all fully  phased-in OTS
capital  requirements  at  December  31,  1994,  it  was  considered  a  Tier  I
Institution.  Tier I  Institutions  generally are able to pay dividends up to an
amount  equal to one-half of their excess  capital at the  beginning of the year
plus all  income  for a  calendar  year.  In  accordance  with  the OTS  capital
distribution  regulations,  First  Federal must provide a 30 day notice prior to
the payment of any dividends to Webster.  As of December 31, 1994, First Federal
had $54.0 million  available for the payment of dividends  under the OTS capital
distribution regulations.  First Federal has paid dividends to Webster amounting
to $11.3  million  and $3.0  million  for 1993 and 1992,  respectively.  No such
notice  requirements  for the payment of dividends by Bristol or Shelton Bank to
Webster currently exist. Under the prompt corrective action regulations  adopted
by the OTS and FDIC,  the Banks are each  precluded  from paying any dividend if
such action would cause them to fail to comply with  applicable  minimum capital
requirements.
    

      The Banks have an ESOP that invests in Webster's common stock as discussed
in Notes 10 and 15. Since Webster has secured and  guaranteed the ESOP debt, the
outstanding ESOP loan balance is shown as a reduction of  shareholders'  equity.
Shareholders'  equity is increased by the amount of principal  repayments on the
ESOP loan. Principal  repayments totaled $352,000,  $324,200 and $296,000 during
the years ended December 31, 1994, 1993 and 1992, respectively.

                                      F-27
<PAGE>
NOTE 15:  Employee Benefit and Stock Option Plans

     The Banks  maintain a  noncontributory  pension plan for employees who meet
certain minimum service and age  requirements.  Pensions are based upon earnings
of covered employees during the period of credited service.  The Banks also have
an employee  savings plan under  section  401(k) of the Internal  Revenue  Code.
Under  the  savings  plan the  Banks  will  match  $.50 for  every  $1.00 of the
employee's  contribution  which is not in excess of 6% of the employee's  annual
compensation.  Operations were charged with $388,000,  $169,000 and $106,000 for
the  years  ended  December  31,  1994,   1993  and  1992,   respectively,   for
contributions to the savings plan.
   
     The  Banks'  noncontributory  ESOP is  designed  to  invest,  on  behalf of
employees of the Banks who meet certain minimum age and service requirements, in
Webster's  common stock.  The Banks may make  contributions  to the ESOP in such
amounts as their boards of directors may  determine on an annual  basis.  To the
extent that the Banks'  contributions are used to repay the ESOP loan, Webster's
common stock is allocated to the accounts of participants in the ESOP. Stock and
other amounts allocated to a participant's account become fully vested after the
participant has completed five years of service under the ESOP.  Operations were
charged with  $384,000,  $352,000 and $337,000 for the years ended  December 31,
1994, 1993 and 1992, respectively,  for contributions to the ESOP. The 1994 ESOP
charge  includes  $352,000  for  principal  payments  and  $109,219  of interest
payments (net of $120,033 of dividends on unallocated  ESOP shares).  The number
of new ESOP shares and shares committed to be released subject to the provisions
of Statement of Position 93-6 were 100,000 and 4,127  respectively.  See Note 14
for a description of the increase in the ESOP's  outstanding  indebtedness  that
was incurred in connection with the Bristol acquisition.
    

     The following table sets forth the pension plan's funded status and amounts
recognized in Webster's Supplemental  Consolidated Statements of Condition as of
December 31, 1994 and 1993: On November 1, 1995,  Webster  acquired Shelton in a
transaction accounted for as a pooling of interests.  The following pension plan
disclosures  exclude Shelton's  noncontributory  pension plan, which had pension
expenses of $85,000,  $52,000 and $1,000 at December  31,  1994,  1993 and 1992.
Shelton  Pension Plan  disclosures  as of December 31, 1994 and 1993 for pension
plan's funded status, pension plan's reconciliation of unfunded accrued pension,
components of net pension plan expense and postretirement benefits costs are not
available and are  considered not  meaningful to the  supplemental  consolidated
financial statements.
<TABLE>
<CAPTION>
    (In Thousands)                                                 December 31,
                                                              ----------------------
                                                                1994           1993
                                                              -------        -------
    <S>                                                      <C>            <C>     
    Actuarial present value of benefit obligations:
      Vested benefit obligation                              $  5,645       $  1,504
      Nonvested benefit obligation                                914            201
                                                              -------        -------
      Accumulated benefit obligation                            6,559          1,705
    Effect of projected future compensation levels              1,176          1,347
                                                              -------        -------
    Projected benefit obligated for service
       rendered to date                                         7,735          3,052
    Plan assets at fair value, primarily listed
       stocks and U.S. bonds                                    8,540          3,015
                                                              -------        -------
    Excess (Deficiency) of plan assets over
       benefit obligation                                         805            (37)
    Items not yet recognized in earnings:
      Unrecognized prior service cost                          (1,775)           (59)
      Unrecognized net gain                                      (406)          (403)
      Unrecognized net asset at January 1, 1987
        being recognized over 20.9 years                         (148)          (350)
                                                              -------        -------
      Unfunded accrued pension cost                          $ (1,524)      $   (849)
                                                              =======        =======
</TABLE>
     The  following  table  sets  forth the  pension  plan's  reconciliation  of
unfunded accrued pension costs for the year ended December 31, 1994:
<TABLE>
              <S>                                                            <C>      
              Unfunded accrued pension cost as of January 1, 1994
                for First Federal Bank Pension Plan                          $   (849)
              Unfunded accrued pension cost as of March 2, 1994
                for Bristol Savings Bank Pension Plan                             (47)
              Contributions made during 1994                                      142
              Pension costs for 1994                                             (770)
                                                                              -------
              Unfunded accrued pension costs as of December 31, 1994         $ (1,524)
                                                                              =======
</TABLE>
                                      F-28
<PAGE>
     On March 3, 1994,  Webster  acquired  Bristol (see Note 2), and during 1994
Bristol's pension plan was merged with First Federal's  pension plan.  Bristol's
employees continued to accrue benefits under First Federal's pension plan.

     The weighted average discount rate, rate of increase of future compensation
levels and the expected  long-term  rate of return on assets used in determining
the actuarial present value of the projected benefit  obligation were 8.0%, 5.0%
and 9.0% for 1994 and 7.3%, 5.0% and 8.0% for 1993,  respectively.  During 1994,
Bristol made  contributions  totaling  $142,000 to its pension plan prior to the
merger with First Federal's plan.

     Net  pension  expense  for  1994,  1993 and  1992  included  the  following
components:
<TABLE>
<CAPTION>

    (In Thousands)                                                      December 31,
                                                             -------------------------------
                                                                1994       1993       1992
                                                             ---------   --------   --------
           <S>                                               <C>        <C>         <C>     
            Service cost benefits earned during
             the period                                      $    922   $    279    $    194
           Interest cost on projected benefit
             obligations                                          462        216         178
           Return on plan assets                                  517       (326)       (279)
           Amortization and deferral                           (1,131)        62          10
                                                               ------     ------     -------
             Total                                           $    770   $    231    $    103
                                                               ======     ======     =======
</TABLE>


     In December  1991,  the Financial  Accounting  Standards  Board,  ("FASB"),
issued Statement No. 106,  "Employers'  Accounting for Post Retirement  Benefits
Other  Than  Pension,"  which  requires  that  employers  accrue  the  costs and
recognize the liability  for benefits to be provided to retired  employees  over
the  employees'  service  period.  This  statement is effective for fiscal years
beginning  after  December  15,  1992.  During 1994,  Webster  accrued  $900,000
representing  cumulative  postretirement  benefits,  $700,000  of  which  was  a
purchase accounting adjustment related to the Bristol acquisition.

     The components of postretirement benefits cost were as follows:

                             Year Ended December 31,

                                                              1994
                                                           --------
          Service cost                                     $ 20,590
          Interest cost                                      58,438
          Immediate recognition of net
             transition obligation                          821,312
                                                            -------
          Net periodic postretirement benefit cost         $900,340
                                                           ========
 
     The  following  table  sets  forth  the  status  of  Webster's  accumulated
postretirement benefit obligation, which was unfunded, at December 31, 1994.

          Accumulated benefit obligation                   $768,904
          Unrecognized net gain                              59,724
                                                            -------
          Postretirement benefit liability                 $828,628
                                                            =======

     The weighted  average  discount rate used in  determining  the  accumulated
postretirement  benefit  obligation was 8%. The assumed  weighted average health
care cost trend rate was 13% for 1994.  Such rates  decrease  gradually to 4.25%
through the year 2008 and  remains  level  thereafter.  An increase of 1% in the
assumed health care cost trend rate would result in a  recalculated  accumulated
benefit obligation of $841,544.

     Webster  maintains  Stock Option Plans (the "Option Plans") for the benefit
of its directors and officers and other full-time  employees.  Options totalling
194,780,  146,750  and  33,550  shares  were  granted  in 1994,  1993 and  1992,
respectively,  at the fair market value on the various grant dates.  All options
issued prior to June 30, 1993 have been adjusted retroactively to give effect to
a 10% stock  dividend  to common  shareholders  of  record on June 4,  1993.  No
options were canceled or expired in 1994 and 1993. At December 31, 1994, options
for 693,386  shares of common stock were  outstanding at an average option price
of $14.97. Options for 20,782 shares were exercised in 1994.

                                      F-29

<PAGE>

NOTE 16:  Legal Proceedings

     Webster is a party to various legal  proceedings  normally  incident to the
kind of business conducted.  Management believes that no material liability will
result from such proceedings.

NOTE 17:  Parent Company Condensed Financial Information

     The  Statements of Condition for 1994 and 1993 and the Statements of Income
and Cash Flows for the  three-year  period ended December 31, 1994 (parent only)
are presented below.

                                  STATEMENTS OF CONDITION
                                  -----------------------
                                      (In Thousands)
<TABLE>
<CAPTION>
                                                                   December 31,
                                                                1994           1993
                                                              -------        -------
     <S>                                                     <C>            <C>     
     Assets
           Cash and Due from Depository Institutions         $  1,290       $    518
           Securities Available for Sale                       16,878         23,691
           Investment in Subsidiaries                         178,757        134,021
           Due from Subsidiaries                                  336          8,231
           Other Assets                                         3,670          2,267
                                                              -------        -------

                Total Assets                                 $200,931       $168,728
                                                              =======        =======
     Liabilities and Shareholders' Equity

           Senior Notes due 2000                             $ 40,000       $ 40,000
           ESOP Borrowings                                      3,675          1,952
           Other Liabilities                                      449            503
           Shareholders' Equity                               156,807        126,273
                                                              -------        -------

                Total Liabilities and
                  Shareholders' Equity                       $200,931       $168,728
                                                              =======        =======
</TABLE>


                                      F-30
<PAGE>
NOTE 17:  Parent Company Condensed Financial Information  (Continued)

                              STATEMENTS OF INCOME
                              --------------------
                                 (In Thousands)
<TABLE>
<CAPTION>
                                                                                    December 31,
                                                                     --------------------------------------
                                                                        1994           1993           1992
                                                                     ---------      ---------      --------
<S>                                                                   <C>            <C>            <C>    
Dividends from Subsidiary                                             $ 4,596        $11,997        $ 3,370
Interest on Securities                                                    964            756            440
Loss on Sale of Securities                                               (413)           -              -
Senior Notes Interest Expense                                           3,660          1,850            -
Other Noninterest Expenses                                              1,475            493            277
                                                                       ------         ------         ------
   Income (Loss) Before Income Taxes and
   Equity in Undistributed Earnings of Subsidiary                          12         10,410          3,533
Income Tax Benefit                                                      1,955            713             29
                                                                       ------         ------         ------
  Income Before Equity in Undistributed
   Earnings of Subsidiary                                               1,967         11,123          3,562
Equity in Undistributed Earnings of Subsidiary                         16,718          7,752          2,851
                                                                       ------         ------         ------
Net Income                                                             18,685         18,875          6,413
Preferred Stock Dividends                                               1,716          2,653            581
                                                                       ------         ------         ------
Net Income Applicable to Common Shareholders                          $16,969        $16,222        $ 5,832
                                                                       ======         ======         ======
</TABLE>

                            STATEMENTS OF CASH FLOWS
                            ------------------------
                                 (In Thousands)
<TABLE>
<CAPTION>

                                                                                    December 31,
                                                                        ------------------------------------
                                                                           1994          1993         1992
                                                                        ----------   -----------   ---------
<S>                                                                      <C>           <C>          <C>     
Operating Activities:
  Net Income                                                             $18,685       $14,300      $  6,413
  (Increase) Decrease in Interest Receivable                                 (15)          (66)           36
  Decrease (Increase) in Other Assets                                      6,666        (7,874)        1,117
  Loss on Sales of Securities                                                413           -             -
  Equity in Undistributed Earnings of Subsidiary                         (16,718)       (7,752)       (2,851)
  Other, Net                                                                 511         1,507           370
                                                                          ------       -------        ------
  Net Cash Provided by Operating Activities                                9,542           115         5,085
                                                                          ------       -------        ------

Investing Activities:
  Purchases of Securities Available for Sale                              (2,369)      (33,199)       (3,000)
  Maturities of Securities Available for Sale                              8,400        11,980        11,600
                                                                          ------       -------        ------
  Net Cash Provided (Used) by Investing Activities                         6,031       (21,219)        8,600
                                                                          ------       -------        ------

Financing Activities:
  Proceeds from Issuance of Senior Notes                                     -          40,000           -
  Net Proceeds from Sale of Common Stock                                  21,923           -             -
  Cash Dividends to Shareholders                                          (4,724)       (5,015)       (2,765)
  Issuance of Series A Stock, Net                                            -             -          30,000
  Redemption of Series A Stock                                               -         (18,250)      (11,750)
  Issuance of Series B Stock, Net                                            -             -          23,500
  Investment in Subsidiary                                               (32,000)          -         (52,692)
                                                                         -------       -------       -------
  Net Cash (Used) Provided by Financing Activities                       (14,801)       16,735       (13,707)
                                                                          ------       -------       -------
Increase (Decrease) in Cash and Cash Equivalents                             772        (4,369)          (22)
Cash and Cash Equivalents at Beginning of Year                               518         4,887         4,909
                                                                          ------       -------       -------
Cash and Cash Equivalents at End of Year                                 $ 1,290      $    518      $  4,887
                                                                          ======       =======       =======
</TABLE>


                                      F-31

<PAGE>
NOTE 18:  Selected Quarterly Consolidated Financial Information  (Unaudited)

Selected quarterly data for 1994 and 1993 follows:
<TABLE>
<CAPTION>

                                                    First       Second        Third         Fourth
(In Thousands Except Per Share Data)               Quarter     Quarter       Quarter       Quarter
                                                   -------     -------       -------       -------
<S>                                                <C>          <C>           <C>           <C>    
1994:
Interest Income                                    $41,189      $47,999       $50,430       $51,202
Interest Expense                                    20,820       24,231        26,042        27,371
Net Interest Income                                 20,369       23,768        24,388        23,831
Provision for Loan Losses                              935          700           550           970
Loans and Securities Gains (Losses), Net               235           74            13        (1,504)
Other Noninterest Income                             3,034        4,042         3,901         3,834
Noninterest Expenses                                15,859       19,435        20,141        23,860
Income Taxes (Benefit)                               2,541        2,836         2,781        (3,308)
                                                    ------       ------        ------        ------
Net Income                                           4,303        4,913         4,830         4,639
Preferred Stock Dividends                              469          468           469           310
                                                    ------       ------        ------        ------
Net Income Applicable to
  Common Shareholders                              $ 3,834      $ 4,445       $ 4,361       $ 4,329
                                                    ======       ======        ======        ======
Net Income Per Share:

    Primary                                        $   .69      $   .70       $   .68       $   .64
                                                    ======       ======        ======        ======
    Fully Diluted                                  $   .61      $   .63       $   .62       $   .59
                                                    ======       ======        ======        ======
1993:
Interest Income                                    $40,292      $38,781       $37,415       $38,101
Interest Expense                                    21,016       20,064        20,011        19,712
Net Interest Income                                 19,276       18,717        17,404        18,389
Provision for Loan Losses                            1,190        1,195         1,180         1,032
Loans and Securities Gains, Net                        572          418           404           486
Other Noninterest Income                             2,156        1,912         2,344         2,411
Noninterest Expenses                                14,703       13,637        12,766        13,891
Income Taxes                                         2,519        2,536         2,857         2,683
                                                    ------       ------        ------        ------
Net Income before Cumulative Effect of Change
  In Method of Accounting                            3,592        3,679         3,349         3,680
  Cumulative Effect of Change in Method of
    Accounting for Income Taxes                      4,300            -           275             -
                                                    ------       ------        ------        ------
  Net Income after Cumulative Effect of
    Change in Method of Accounting                   7,892        3,679         3,624         3,680
Preferred Stock Dividends                              885          832           468           468
                                                    ------       ------        ------        ------
Net Income Applicable to
  Common Shareholders                              $ 7,007      $ 2,847       $ 3,156       $ 3,212
                                                    ======       ======        ======        ======

Net Income Per Common Share
  Before Cumulative Change:
    Primary                                        $   .54      $   .56       $   .56       $   .61
                                                    ======       ======        ======        ======
    Fully Diluted                                  $   .49      $   .50       $   .51       $   .55
                                                    ======       ======        ======        ======
</TABLE>

     Results of operations  relating to Bristol are included in the supplemental
consolidated  financial  statements  only  for  the  period  subsequent  to  the
effective date of the  acquisition of March 3, 1994. All periods  presented have
been  retroactively  restated to reflect the inclusion of the results of Shelton
and  Shoreline  which were  acquired on November 1, 1995 and  December 16, 1994,
respectively, and were accounted for using the pooling of interests method.

                                      F-32

<PAGE>
Webster Financial Corporation and Subsidiaries
SUPPLEMENTAL CONSOLIDATED STATEMENTS OF CONDITION

(Dollars in Thousands, Except Share Data)
<TABLE>
<CAPTION>

                                                      
   
                                                                                 September 30,    
                                                                                     1995          December 31, 
                                                                                  (Unaudited)          1994
                                                                                 -------------      ------------
    
<S>                                                                             <C>                <C>          
                                                      ASSETS
Cash and Due from Depository Institutions                                       $       48,340     $      44,304
Interest-bearing Deposits                                                               75,097            54,318
Trading Securities, at Fair value                                                       41,390            23,095

Securities:
  Available for Sale, at Fair value                                                    215,061           175,214
  Held to Maturity, (Market value: $853,434 in 1995;
    $599,412 in 1994)                                                                  856,864           630,449
Loans Receivable, Net                                                                1,872,542         1,869,216
Segregated Assets, Net                                                                 116,365           137,096
Accrued Interest Receivable                                                             21,631            18,359
Premises and Equipment, Net                                                             36,212            36,632
Foreclosed Properties, Net                                                              18,801            26,588
Prepaid Expenses and Other Assets                                                       30,629            38,580
                                                                                 -------------      ------------
    Total Assets                                                                $    3,332,932     $   3,053,851
                                                                                 =============       ===========


                                       LIABILITIES AND SHAREHOLDERS' EQUITY

Deposits                                                                        $   2,431,068      $  2,431,945
Federal Home Loan Bank Advances                                                       545,415           370,700
Other Borrowings                                                                      130,094            43,675
Advance Payments by Borrowers for Taxes and Insurance                                   8,765            13,375
Accrued Expenses and Other Liabilities                                                 44,977            37,349
                                                                                  ------------     ------------
    Total Liabilities                                                               3,160,319         2,897,044
                                                                                  ------------     ------------

Shareholders' Equity:
 Cumulative  Convertible  Preferred  Stock,  Series B 171,869  shares issued and
    outstanding at September 30, 1995
    and 172,129 shares issued and outstanding at December 31, 1994                                           2

 Common Stock, $.01 par value:
    Authorized - 14,000,000 shares;
    Issued - 7,340,216 shares at September 30, 1995
      and 7,255,834 at December 31, 1994                                                  74                73

Paid in Capital                                                                      105,875           104,961
Retained Earnings                                                                     72,937            63,216
Less Treasury Stock at Cost, 445,424 shares
  at September 30, 1995 and 475,874 shares at December 31, 1994                       (3,456)           (3,692)
Less Employee Stock Ownership Plan Shares
  Purchased with Debt                                                                 (3,207)           (3,675)
Unrealized Securities Gains (Losses), Net                                                388            (4,078)
                                                                                 -----------       -----------
  Total Shareholders' Equity                                                         172,613           156,807
                                                                                 -----------       -----------
  Total Liabilities and Shareholders' Equity                                    $  3,332,932       $ 3,053,851
                                                                                 ===========        ==========
</TABLE>

                                                       F-33

<PAGE>
Webster Financial Corporation and Subsidiaries
   
SUPPLEMENTAL CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
(Dollars in Thousands, Except Share Data)
    
                                                             Nine Months Ended
                                                           --------------------
                                                                September 30,
                                                           --------------------
                                                             1995        1994
                                                           --------   ---------
Interest Income:

  Loans and Segregated Assets                             $ 115,540   $ 102,458
  Mortgage-backed Securities                                 37,408      28,122
  Securities and Interest-bearing Deposits                    8,842       9,038
                                                          ---------   ---------
    Total Interest Income                                   161,790     139,618
                                                          ---------   ---------

Interest Expense:
  Interest on Deposits                                       72,808      56,148
  Interest on Borrowings                                     23,386      14,945
                                                          ---------   ---------
    Total Interest Expense                                   96,194      71,093
                                                          ---------   ---------

    Net Interest Income                                      65,596      68,525
Provision for Loan Losses                                     1,395       2,185
                                                          ---------   ---------
    Net Interest Income After Provision for Loan Losses      64,201      66,340
                                                          ---------   ---------

Noninterest Income:
  Fees and Service Charges                                   10,590       8,913
  Gain on Sale of Loans, Net                                  1,026         592
  Gain (Loss) on Sale of Securities, Net                      1,245        (270)
  Other Noninterest Income                                    2,496       2,065
                                                          ---------   ---------
    Total Noninterest Income                                 15,357      11,300
                                                          ---------   ---------

Noninterest Expenses:
  Salaries and Employee Benefits                             27,884      26,298
  Occupancy Expense of Premises                               4,513       4,338
  Furniture and Equipment Expenses                            4,523       4,552
  Federal Deposit Insurance Premiums                          3,272       4,238
  Foreclosed Property Expenses and
    Provisions, Net (Note 6)                                  3,392       5,379
  Other Operating Expenses                                   12,506      10,630
                                                          ---------   ---------
    Total Noninterest Expenses                               56,090      55,435
                                                          ---------   ---------
Income Before Income Taxes                                   23,468      22,205
Income Taxes                                                  7,439       8,159
                                                          ---------   ---------

Net Income                                                   16,029      14,046
Preferred Stock Dividends                                       972       1,406
                                                          ---------   ---------
Net Income Available to Common Shareholders               $  15,057   $  12,640
                                                          =========   =========

Net Income Per Common Share:
   Primary                                                $    2.19   $    2.08
   Fully Diluted                                          $    2.04   $    1.87





                                      F-34

<PAGE>
Webster Financial Corporation and Subsidiaries
   
SUPPLEMENTAL CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(Dollars In Thousands)
    
<TABLE>
<CAPTION>

                                                                                    Nine Months Ended
                                                                                  ---------------------
                                                                                       September 30,
                                                                                  ---------------------
                                                                                   1995           1994
                                                                                  -----           -----
<S>                                                                              <C>            <C>      
OPERATING ACTIVITIES:
Net Income                                                                    $    16,029    $    14,046
Adjustments to Reconcile Net Income to Net
 Cash Provided (Used) by Operating Activities:
  Provision for Loan Losses                                                         1,395          2,185
  Provision for Foreclosed Property Losses                                          1,691          2,421
  Provision for Depreciation and Amortization                                       3,309          2,805
  Amortization of Securities Premiums, Net                                            632            292
  Amortization of Core Deposit Intangible                                             541          1,029
  (Gains) Losses on Sale of Foreclosed Property                                      (597)           502
  Gains on Sale of Loans and Securities, Net                                       (2,215)          (265)
  Gains on Sale of Trading Securities                                                 (56)           (57)
  (Increase) Decrease in Trading Securities                                       (17,362)        17,908
  Decrease in Investments Held for Sale                                              --            5,372
  Loans Originated for Sale                                                       (98,665)      (205,793)
  Sale of Loans, Originated for Sale                                               91,232        162,577
  (Increase) Decrease in Interest Receivable                                       (3,196)           270
  Increase in Interest Payable on Interest Bearing Liabilities                      2,190          4,261
  Increase (Decrease) in Accrued Expenses and Other Liabilities, Net                3,266        (32,582)
  Decrease in Prepaid Expenses and Other Assets, Net                                2,555          5,853
                                                                              -----------    -----------
  Net Cash Provided (Used) by Operating Activities                                    749        (19,176)
                                                                              -----------    -----------
INVESTING ACTIVITIES:
  Purchases of Securities Available for Sale                                     (112,773)      (124,886)
  Purchases of Securities Held to Maturity                                       (307,700)       (83,075)
  Maturities of Securities                                                          6,862         29,351
  Proceeds from Sale of Securities Available for Sale                              79,231         12,087
  Net (Decrease) Increase in Interest-bearing Deposits                            (20,779)        36,739
  Purchase of Loans                                                                (2,123)       (37,181)
  Net Decrease (Increase) in Loans                                                  6,536       (147,246)
  Proceeds from Sale of Foreclosed Property                                        10,122         16,176
  Net Decrease in Segregated Assets                                                18,051         35,146
  Principal Collected on Mortgage-backed Securities                                75,593        128,014
  Purchase of Premises and Equipment                                               (2,889)        (5,914)
  Net Cash and Cash Equivalents Received from Banking Institutions Acqu  ed          --           15,490
                                                                              -----------    -----------
  Net Cash Used by Investing Activities                                          (249,869)      (125,299)
                                                                              -----------    -----------

FINANCING ACTIVITIES:
  Net (Decrease) Increase in Deposits                                                (877)        18,239
  Proceeds from Sale of Common Stock                                                 --           21,923
  Repayment of FHLB Advances                                                     (436,591)      (919,542)
  Proceeds from FHLB Advances                                                     611,306      1,065,542
  Repayment of Reverse Repurchase Agreements and Other Borrowings                 (25,140)          --
  Proceeds from Reverse Repurchase Agreements and Other Borrowings                112,104           --
  Cash Dividends to Common and Preferred Shareholders                              (4,248)        (3,578)
  Net Decrease in Advance Payments for Taxes and Insurance                         (4,610)       (14,726)
  Exercise of Stock Options                                                         1,212            354
                                                                              -----------    -----------
    Net Cash Provided by Financing Activities                                     253,156        168,212
                                                                              -----------    -----------
    Increase in Cash and Cash Equivalents                                           4,036         23,737
  Cash and Cash Equivalents at Beginning of Period                                 44,304         26,066
                                                                              -----------    -----------
  Cash and Cash Equivalents at End of Period                                  $    48,340    $    49,803
                                                                              ===========    ===========
Supplemental Disclosures:
  Income Taxes Paid                                                           $     5,387    $     7,922
  Interest Paid                                                                    85,842         74,077

Supplemental Schedule of Noncash Investing and Financing Activities:
 Transfer of Loans to Foreclosed Property                                     $     8,449    $    29,376
 Securitization of Residential Real Estate Loans                                     --          137,458
</TABLE>

                                                       F-35
<PAGE>
Webster Financial Corporation and Subsidiaries
NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 -  BASIS  OF  PRESENTATION  
          -----------------------  
   
     The accompanying unaudited  supplemental  consolidated financial statements
include all adjustments which are, in the opinion of management, necessary for a
fair  presentation  of the  results  for  the  interim  periods  presented.  All
adjustments were of a normal recurring nature. The results of operations for the
nine month period ended September 30, 1995 are not necessarily indicative of the
results which may be expected for the year as a whole. These unaudited financial
statements should be read in conjunction with the audited year-end  supplemental
consolidated financial statements and notes thereto included in this Prospectus.

NOTE  2  -  PRINCIPLES  OF  CONSOLIDATION  
            -----------------------------  

    
   
     The supplemental  consolidated financial statements include the accounts of
Webster  Financial  Corporation  ("Webster")  and its wholly owned  subsidiaries
First Federal Bank, a federal  savings bank ("First  Federal"),  Bristol Savings
Bank,  a state  chartered  savings bank ("Bristol")  and Shelton Savings Bank, a
state  chartered  savings bank  ("Shelton  Bank")  (collectively  the  "Banks").
Effective  November 1, 1995,  First  Federal and Bristol were merged and renamed
Webster Bank. Also, effective November 1, 1995, Webster acquired Shelton Bancorp
Inc.  ("Shelton") in a transaction  accounted for as a pooling of interests.  As
part of the  acquisition,  Shelton Bank was then merged into Webster  Bank.  The
accompanying  supplemental  consolidated  financial statements and notes thereto
have been  retroactively  restated to include the  accounts of Shelton as if the
acquisition had occurred at the beginning of the earliest period presented.
    

NOTE 3 - ACQUISITIONS
         ------------
SHELTON SAVINGS BANK
- --------------------
     On November 1, 1995,  Webster acquired Shelton with assets of $298 million.
In connection  with the  acquisition,  Webster  issued  1,293,056  shares of its
common stock to the  shareholders  of Shelton based on a fixed exchange ratio of
 .92 of a share of Webster common stock for each of Shelton's outstanding shares.

SHORELINE BANK AND TRUST COMPANY
- --------------------------------

   
     On December 16, 1994,  Webster  acquired  Shoreline  Bank and Trust Company
("Shoreline"),  a  Connecticut  chartered  commercial  bank with $51  million in
assets  based in  Madison,  Connecticut.  In  connection  with the  acquisition,
Webster  issued  266,500  shares of its common stock for all of the  outstanding
shares  of  Shoreline  common  stock  based on an  exchange  ratio of 1 share of
Webster's common stock for 2 shares of Shoreline's common stock. The acquisition
was  accounted  for as a  pooling  of  interests  and as such  the  accompanying
supplemental  consolidated  financial  statements include Shoreline's  financial
data as if  Shoreline  had been  combined as of the  beginning  of the  earliest
period presented.
    
   
BRISTOL SAVINGS BANK
- --------------------
     On March 3, 1994,  Bristol converted from a Connecticut mutual savings bank
to  a  Connecticut   capital  stock  savings  bank  and  concurrently  became  a
wholly-owned  subsidiary  of Webster  and a sister  bank to First  Federal  (the
"Bristol Acquisition"). Webster became a multiple holding company as a result of
the Bristol  Acquisition.  In connection with the conversion,  Webster completed
the sale of  1,150,000  shares of its common stock in related  subscription  and
public  offerings.  Webster  invested  in  Bristol  a total  of  $31.0  million,
consisting  of  the  net  proceeds  of  approximately  $21.9  million  from  the
subscription  and public offerings plus existing funds from the holding company.
As a result of this investment,  Bristol met all ratios required by the FDIC for
a "well-capitalized" institution. The Bristol Acquisition was accounted for as a
purchase  and results of  operations  relating  to Bristol  are  included in the
accompanying  supplemental consolidated financial statements only for the period
subsequent to the effective date of the acquisition.
    
                                      F-36
<PAGE>

Webster Financial Corporation and Subsidiaries
NOTES TO SUPPLEMENTAL CONSOLIDATED  FINANCIAL STATEMENTS

NOTE 4 - NET INCOME PER SHARE
         --------------------
     Primary  net income per share is  calculated  by  dividing  net income less
preferred  stock  dividends by the  weighted-average  number of shares of common
stock and common stock equivalents outstanding,  when dilutive. The common stock
equivalents consist of common stock options.  Fully diluted net income per share
is  calculated  by dividing  adjusted net income by the  weighted-average  fully
diluted common shares,  including the effect of common stock equivalents and the
hypothetical  conversion  into  common  stock of the Series B 7 1/2%  Cumulative
Convertible  Preferred Stock. The weighted-average  number of shares used in the
computation of primary net income per share for the nine months ended  September
30, 1995 was  6,917,942  and for the nine months  ended  September  30, 1994 was
6,087,841.  The  weighted-average  number of shares used in the  computation  of
fully  diluted  earnings per share for the nine months ended  September 30, 1995
was 7,872,109 and for the nine months ended September 30, 1994 was 7,521,717.

NOTE 5 - ACCOUNTING FOR IMPAIRED LOANS
         -----------------------------
     In May 1993, the Financial  Accounting Standards Board issued SFAS No. 114,
"Accounting  by Creditors for  Impairment of a Loan." Under SFAS No. 114, a loan
is  considered  impaired when it is probable that the creditor will be unable to
collect  amounts due, both principal and interest,  according to the contractual
terms of the loan  agreement.  This  statement does not apply to large groups of
small-balance  homogeneous loans that are collectively  evaluated for impairment
such as residential and consumer loans. When a loan is impaired,  a creditor has
a choice of ways to measure  impairment.  The factors used to measure impairment
include:  (i) the present  value of expected  future cash flows of the  impaired
loan  discounted  at the  loan's  original  effective  interest  rate,  (ii) the
observable  market  price of the  impaired  loan or (iii) the fair  value of the
collateral  of a  collateral-dependent  loan.  When a loan has been deemed to be
impaired,   a  valuation  allowance  is  established  for  the  amount  of  such
impairment.

     Webster considers its residential and consumer loan portfolios to be exempt
from the  provisions  of SFAS No.  114 since  these  loans  are large  groups of
small-balance homogeneous loans collectively evaluated for determining loan loss
allowances.  In identifying impaired loans under the provisions of SFAS No. 114,
Webster  aggregates  loans  into risk  classifications  and makes an  individual
assessment  of each  borrower's  ability to repay  based upon  current  contract
terms.  If it is  determined  that the borrower  will not be able to fulfill the
terms of the original  contract,  the loan is classified  as impaired.  Impaired
loans differ from nonaccrual loans based upon the following:

     Nonaccrual loans are loans which are contractually past due 90 days or more
as to  principal  or interest  payments.  In  addition,  a loan may be placed on
nonaccrual  status  based on  uncertainty  as to future  principal  or  interest
payments.  In comparison,  the  measurement of impaired loans is more subjective
due to the use of estimates of future cash flows.

     There is no difference in Webster's charge-off policy for impaired loans as
compared to other loans  classified  as  nonaccrual  or  risk-rated by category.
Loans are  charged-off  to the loan loss or impaired loan loss  allowances  when
management  determines  that a portion of the book value of the loan will not be
recovered  either through  principal  repayment or liquidation of the underlying
collateral.

     Webster  adopted SFAS No. 114 during the quarter ended March 31, 1995, with
no impact on its results of operations. At September 30, 1995, Webster had $11.7
million of impaired  loans,  of which $5.6 million was  measured  based upon the
fair value of the underlying collateral and $6.1 million was measured based upon
the expected  future cash flows of the  impaired  loans.  Of the total  impaired
loans of $11.7  million,  $10.1  million had  allowances  for losses on impaired
loans of $1.7  million.  In the 1995  third  quarter,  the  average  balance  of
impaired loans was $11.8 million. The allowance for losses on impaired loans was
established as a result of an allocation from the allowance for losses on loans.

                                      F-37
<PAGE>
Webster Financial Corporation and Subsidiaries
NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS (Continued)

NOTE 5 - ACCOUNTING FOR IMPAIRED LOANS - Continued
         -----------------------------------------
     In October 1994, the Financial  Accounting  Standards Board issued SFAS No.
118,  "Accounting by Creditors for Impairment of a Loan - Income Recognition and
Disclosure",  amending  SFAS No. 114.  SFAS No. 118 allows  institutions  to use
existing  methods for recognizing  interest income on impaired loans.  Webster's
policy  with regard to the  recognition  of  interest  income on impaired  loans
includes an individual  assessment of each loan.  Interest which is more than 90
days past due is not  accrued.  When  payments on impaired  loans are  received,
Webster records  interest income on a cash basis or applies the total payment to
principal  based on an  individual  assessment  of each  loan.  Interest  income
recognized  on  impaired  loans for the nine  months  ended  September  30, 1995
amounted to $46,199.

NOTE 6 - REVERSE REPURCHASE AGREEMENTS
         -----------------------------
     At September  30,  1995,  Webster had $87.0  million of reverse  repurchase
agreements   outstanding.   Information   concerning  borrowings  under  reverse
repurchase agreements is summarized below (dollars in thousands):
<TABLE>
<CAPTION>
     Balance at                        Fixed         Maturity           Book Value       Market Value
September 30, 1995         Term        Rate             Date           of Collateral      of Collateral
- ------------------         ----        ----          -----------       -------------      -------------
     <S>                <C>          <C>              <C>             <C>                   <C>    
     $14,895            9 months     5.85%            5/10/96         $16,194               $15,827
      11,527            9 months     5.83             5/10/96          11,471                12,087
      35,992            3 months     5.77             12/14/95         36,381                37,298
      24,550            4 months     5.77             1/23/96          27,546                26,358
      ------                                                           ------                ------
     $86,964                                                           $91,592              $91,570
      ======                                                           ======                ======
</TABLE>

     The securities  underlying the reverse  repurchase  agreements are all U.S.
Agency collateral and have been delivered to the  broker-dealers who arrange the
transactions.  Webster uses reverse repurchase  agreements when the cost of such
borrowings  is  favorable  as compared  to other  funding  sources.  The average
balance and the maximum amount of outstanding  reverse repurchase  agreements at
any month-end during the 1995 third quarter was $38.3 million and $87.0 million,
respectively.  There  were  no  reverse  repurchase  agreements  outstanding  at
September 30, 1994. The weighted-average interest rate of the reverse repurchase
agreements outstanding at September 30, 1995 was 5.79%.

NOTE 7 - ACCOUNTING STANDARDS
         --------------------
     In May 1995, the Financial  Accounting  Standards Board issued SFAS No. 122
"Accounting for Mortgage Servicing Rights", which amends SFAS No. 65 "Accounting
for Certain Mortgage Banking  Activities." Under SFAS No. 65, mortgage servicing
rights were  required to be  capitalized  only if servicing  was  purchased  but
prohibited  separate  capitalization of mortgage  servicing rights when acquired
through  loan  portfolio  sales with  servicing  rights  retained.  SFAS No. 122
requires that a mortgage  banking entity recognize as a separate asset the value
of the right to  service  mortgage  loans for  others,  regardless  of how those
servicing  rights  are  acquired.  Additionally,  SFAS No. 122  requires  that a
mortgage  banking entity assess its capitalized  mortgage  servicing  rights for
impairment and establish  valuation  allowances based on the fair value of those
servicing  rights,  which  include  those  servicing  rights  acquired  prior to
adoption of SFAS No. 122. As allowed  under the  provisions  of this  statement,
Webster  elected early  adoption of SFAS No. 122 on July 1, 1995. As a result of
such adoption,  Webster  recorded gains on the sale of loans of $118,000 for the
nine months ended  September 30, 1995. At September 30, 1995,  the fair value of
all mortgage servicing rights exceeded its book value,  therefore,  no valuation
allowance was recorded.

                                      F-38
<PAGE>
                                                                      Appendix A

Description of Graphic Material

         A map of  the  State  of  Connecticut  is  included  as a  part  of the
Prospectus.  Each branch of Webster Bank is represented on the map as a dot; the
20 branches to be acquired in the Shawmut  Transaction  are represented by a dot
with a circle  surrounding  it;  and the two  branches  of  Webster  Bank  being
transferred to Shawmut are each represented by a dot surrounded by a box.
<PAGE>

      No dealer,  salesman or other  individual has been  authorized to give any
  information  or to make any  representations  other  than those  contained  or
  incorporated by reference in this Prospectus in connection with the offer made
  by this Prospectus and, if given or made, such information or  representations
  must  not  be  relied  upon  as  having  been  authorized  by  Webster  or the
  Underwriters.  This  Prospectus  does  not  constitute  an  offer to sell or a
  solicitation of an offer to buy any securities  other than those  specifically
  offered hereby or of any securities  offered hereby in any jurisdiction to any
  person  to  whom it is  unlawful  to make an  offer  or  solicitation  in such
  jurisdiction.  Neither  the  delivery  of this  Prospectus  nor any sale  made
  hereunder shall, under any circumstances, create an implication that there has
  been no change in the  affairs  of Webster  since the date  hereof or that the
  information  included or incorporated by reference herein is correct as of any
  time subsequent to its date.

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






                                TABLE OF CONTENTS

                                                   Page
   
  Map...........................................    2
  Available Information.........................    3
  Incorporation of Certain Documents by
    Reference...................................    3
  Prospectus Summary............................    4
  Risk Factors..................................   10
  Webster.......................................   12
  Completed Acquisitions........................   13
  The Shawmut Transaction.......................   15
  Use of Proceeds...............................   20
  Capitalization................................   21
  Capital Ratios................................   22
  Market Prices and Dividends...................   23
  Pro Forma Combined Financial Information......   25
  Description of Capital Stock..................   29
  Underwriting..................................   35
  Legal Matters.................................   36
  Experts ......................................   36
  Index to Supplemental Consolidated Financial
    Statements .................................  F-1
    


                                1,100,000 Shares

                                     Webster
                                    Financial
                                   Corporation





                                  Common Stock

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

                                   PROSPECTUS

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



   

                               Merrill Lynch & Co.
                                  Advest, Inc.

                               December ___, 1995

    

<PAGE>

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 14. Other Expenses of Issuance and Distribution.

         The following  expenses are expected to be incurred in connection  with
the issuance and sale of the securities being registered:


   
          Securities and Exchange Commission registration fee...... $   11,260
          NASD filing fee..........................................      3,765
          NASDAQ listing fee.......................................     17,500
          Printing and mailing expenses............................     16,250
          Legal fees...............................................     75,000
          Accounting fees and expenses.............................     75,000
          Blue sky legal fees .....................................      7,500
          Blue sky expenses........................................      1,875
          Miscellaneous expenses...................................     16,850
                                                                     ----------
          Total.................................................... $  225,000
                                                                     ==========
    

Item 15. Indemnification of Directors and Officers.

         Section 145 of the Delaware General  Corporation Law sets forth certain
circumstances  under  which  directors,  officers,  employees  and agents may be
indemnified  against  liability  that they may incur in their  capacity as such.
Section 145 of the Delaware  General  Corporation Law, which is filed as Exhibit
99.1 to this Registration Statement, is incorporated herein by reference.

         Article Nine of the Registrant's  Bylaws,  entitled  "Indemnification,"
provides for indemnification of the Registrant's directors,  officers, employees
and agents under certain circumstances. Article Nine of the Registrant's Bylaws,
which are filed as Exhibit 4.4 to this Registration  Statement,  is incorporated
herein by reference.

         The Registrant also has the power to purchase and maintain insurance on
behalf of its directors and officers.  The  Registrant has in effect a policy of
liability insurance covering its directors and officers,  the effect of which is
to reimburse  the  directors  and  officers of the  Registrant  against  certain
damages and expenses  resulting  from certain claims made against them caused by
their negligent act, error or omission.

         The foregoing  indemnity and  insurance  provisions  have the effect of
reducing  directors'  and officers'  exposure to personal  liability for actions
taken in connection with their respective positions.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
the  Registrant  pursuant  to  the  foregoing  provisions,   or  otherwise,  the
Registrant  has been advised that in the opinion of the  Securities and Exchange
Commission  such  indemnification  is against  public policy as expressed in the
Securities Act and is, therefore,  unenforceable.  In the event that a claim for
indemnification  against such liabilities  (other than 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 

                                      II-1
<PAGE>
court of appropriate  jurisdiction the question whether such  indemnification by
it is against  public policy as expressed in the Securities Act of 1933 and will
be governed by the final adjudication of such issue.

Item 16. Exhibits.

         The following  exhibits are filed herewith as part of this Registration
Statement or incorporated herein by reference.

 Exhibit No.                                Exhibit   
 ----------                                ---------  
   
   1               Form of  Purchase  Agreement  among  the  Registrant  and the
                   Underwriters.
    

   2.1             Purchase and Assumption Agreement, between the Registrant and
                   Shawmut Bank Connecticut,  National Corporation,  dated as of
                   October  1, 1995  (incorporated  herein by  reference  to the
                   Registrant's  Current  Report on Form 8-K filed on October 1,
                   1995).  

   2.2             Agreement and Plan of Merger dated June 20, 1995, as amended,
                   among the Registrant,  Webster  Acquisition Corp. and Shelton
                   Bancorp,   Inc.,  including  exhibits  A  through  G  thereto
                   (incorporated  herein  by  reference  to  Exhibit  2  to  the
                   Registrant's  Current  Report on Form 8-K/A filed on July 27,
                   1995).   

   4.1             Restated   Certificate   of   Incorporation   of   Registrant
                   (incorporated  herein by  reference  to  Exhibit  3(a) to the
                   Registrant's  Annual  Report on Form 10-K for the year  ended
                   December 31, 1986).  

   4.2             Certificate   of   Amendment  of  Restated   Certificate   of
                   Incorporation  (incorporated  herein by  reference to Exhibit
                   4.2 to the Registrant's  Registration  Statement on Form S-2,
                   Registration  No.  33-54980,  filed on  November  25,  1992).
                   
   4.3             Certificate of Designation for the Series B 7 1/2% Cumulative
                   Convertible Preferred Stock (incorporated herein by reference
                   to Exhibit 4.4 to the Registrant's  Registration Statement on
                   Form S-2,  Registration No.  33-54980,  filed on November 25,
                   1992).  

   4.4             Bylaws of the  Registrant,  as amended to date  (incorporated
                   herein by reference to Exhibit 3.5 to the Registrant's Annual
                   Report on Form 10-K for the year ended  December  31,  1994).
                   
   4.5             Form of Stock  Certificate  for  Common  Stock  (incorporated
                   herein  by  reference  to  Exhibit  4(b) to the  Registrant's
                   Registration Statement on Form S-1, Registration No. 33-8675,
                   filed on September 11, 1986).  

   5*              Opinion  of Hogan &  Hartson  L.L.P.  regarding  legality  of
                   securities being registered.  

   23.1            Consent of Hogan & Hartson  L.L.P.  (included  in Exhibit 5).
                   
   23.2            Consent of KPMG Peat  Marwick  LLP.  

   23.3            Consent of  Coopers & Lybrand  L.L.P.  

   
   24**            Power of Attorney (filed as part of the signature page to the
                   Registration Statement).  
    

                                      II-2

<PAGE>
   99.1            Section  145  of  the  Delaware   General   Corporation   Law
                   (incorporated  herein by  reference  to  Exhibit  28.1 to the
                   Registrant's Registration Statement on Form S-2, Registration
                   No. 33-54980, filed on November 25, 1992).

   
____________________________
 *To be filed by Pre-Effective Amendment.
**Previously filed.
    

Item 17. Undertakings.

         The undersigned Registrant hereby undertakes:

         (1)  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  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.

         (2) For purposes of determining  any liability under the Securities Act
of 1933, the  information  omitted from the form of prospectus  filed as part of
this  registration  statement in reliance upon Rule 430A and contained in a form
of  prospectus  filed by the  registrant  pursuant to Rule  424(b)(1)  or (4) or
497(h) under the Securities Act shall be deemed to be part of this  registration
statement as of the time it was declared effective.
   
         (3) For the purpose of determining  any liability  under the Securities
Act of 1933,  each  post-effective  amendment that contains a form of prospectus
shall be deemed to be a new  registration  statement  relating to the securities
offered  therein,  and the  offering  of such  securities  at that time shall be
deemed to be the initial bona fide offering thereof.
    





                                      II-3
<PAGE>
    

                               SIGNATURES

   
         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  for filing on Form S-3 and has duly caused this  Amendment
No.  1 to  the  Registration  Statement  to be  signed  on  its  behalf  by  the
undersigned,  thereunto  duly  authorized,  in the City of  Waterbury,  State of
Connecticut, on the 20th day of November, 1995.
    

                                                 WEBSTER FINANCIAL CORPORATION


                                                 By:  /s/ James C. Smith
                                                     -----------------------
                                                     James C. Smith
                                                     Chairman, President and
                                                     Chief Executive Officer




   
         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
Amendment No. 1 to the Registration Statement has been signed by the undersigned
in the capacities indicated on the 20th day of November, 1995.
    


Signature                                        Title
- ---------                                        -----


/s/ James C. Smith  
- --------------------                      Chairman, President, Chief Executive 
James C. Smith                              Officer and Director 
                                          (Principal Executive Officer)

/s/ John V. Brennan 
- --------------------                      Executive Vice President, Chief
John V. Brennan                           Financial Officer and Treasurer
                                          (Principal Financial Officer)

/s/ Peter J. Swiatek   
- --------------------                      Controller
Peter J. Swiatek                          (Principal Accounting Officer)


                                      II-4

<PAGE>
Signature                                        Title
- ---------                                        -----

   
*                                                Director
- ----------------------------
Joel S. Becker


*                                                Director
- ----------------------------
O. Joseph Bizzozero, Jr.


*                                                Director
- -----------------------------
Robert A. Finkenzeller


*                                                Director
- -----------------------------
Walter R. Griffin


*                                                Director
- -----------------------------
J. Gregory Hickey


*                                                Director
- -----------------------------
C. Michael Jacobi


*                                                Director
- -----------------------------
Harold W. Smith


- -----------------------------                    Director
Sr. Marguerite Waite, C.S.J.
    
   
- -----------------------------
*James C. Smith,  by signing his name hereto,  does sign this document on behalf
of each of the persons  indicated  above  pursuant  to powers of  attorney  duly
executed by such persons and filed with the Securities and Exchange Commission.

/s/ James C. Smith
- -----------------------
James C. Smith
Attorney-in-Fact
    
                                      II-5
<PAGE>
    

                                  EXHIBIT INDEX


   Exhibit No.                                Exhibit
 -------------                               ---------

   
   1               Form of  Purchase  Agreement  among  the  Registrant  and the
                   Underwriters.
    
   2.1             Purchase and Assumption Agreement, between the Registrant and
                   Shawmut Bank Connecticut,  National Corporation,  dated as of
                   October  1, 1995  (incorporated  herein by  reference  to the
                   Registrant's  Current  Report on Form 8-K filed on October 1,
                   1995).

   2.2             Agreement and Plan of Merger dated June 20, 1995, as amended,
                   among the Registrant,  Webster  Acquisition Corp. and Shelton
                   Bancorp,   Inc.,  including  exhibits  A  through  G  thereto
                   (incorporated  herein  by  reference  to  Exhibit  2  to  the
                   Registrant's  Current  Report on Form 8-K/A filed on July 27,
                   1995).

   4.1             Restated   Certificate   of   Incorporation   of   Registrant
                   (incorporated  herein by  reference  to  Exhibit  3(a) to the
                   Registrant's  Annual  Report on Form 10-K for the year  ended
                   December 31, 1986).

   4.2             Certificate   of   Amendment  of  Restated   Certificate   of
                   Incorporation  (incorporated  herein by  reference to Exhibit
                   4.2 to the Registrant's  Registration  Statement on Form S-2,
                   Registration No. 33-54980, filed on November 25, 1992).

   4.3             Certificate of Designation for the Series B 7 1/2% Cumulative
                   Convertible Preferred Stock (incorporated herein by reference
                   to Exhibit 4.4 to the Registrant's  Registration Statement on
                   Form S-2,  Registration No.  33-54980,  filed on November 25,
                   1992).

   4.4             Bylaws of the  Registrant,  as amended to date  (incorporated
                   herein by reference to Exhibit 3.5 to the Registrant's Annual
                   Report on Form 10-K for the year ended December 31, 1994).

   4.5             Form of Stock  Certificate  for  Common  Stock  (incorporated
                   herein  by  reference  to  Exhibit  4(b) to the  Registrant's
                   Registration Statement on Form S-1, Registration No. 33-8675,
                   filed on September 11, 1986).

   5*              Opinion  of Hogan &  Hartson  L.L.P.  regarding  legality  of
                   securities being registered.

   23.1            Consent of Hogan & Hartson L.L.P. (included in Exhibit 5).

   23.2            Consent of KPMG Peat Marwick LLP.

   23.3            Consent of Coopers & Lybrand L.L.P.

   24**            Power of Attorney (filed as part of the signature page to the
                   Registration Statement).
   
   99.1            Section  145  of  the  Delaware   General   Corporation   Law
                   (incorporated  herein by  reference  to  Exhibit  28.1 to the
                   Registrant's Registration Statement on Form S-2, Registration
                   No.    33-54980,     filed    on    November    25,    1992).
    
   
___________________________________________  
 *To be  filed  by Pre-Effective Amendment.
**Previously filed.
    

                                      II-6
<PAGE>

   
                                                                       Exhibit 1
    
                                1,100,000 Shares

                          WEBSTER FINANCIAL CORPORATION
                            (a Delaware corporation)

                                  Common Stock
                           (Par Value $.01 Per Share)

                               PURCHASE AGREEMENT

                                                               ___________, 199_

MERRILL LYNCH & CO.
Merrill Lynch, Pierce, Fenner & Smith
                    Incorporated

ADVEST, INC.
  As Representatives of the several Underwriters
c/o      Merrill Lynch & Co.
         Merrill Lynch, Pierce, Fenner & Smith
                             Incorporated
         North Tower
         World Financial Center
         New York, New York  10281-1209

Dear Sirs:

         Webster Financial Corporation,  a Delaware corporation (the "Company"),
confirms its agreement with Merrill Lynch & Co., Merrill Lynch, Pierce, Fenner &
Smith Incorporated ("Merrill Lynch") and Advest, Inc. ("Advest") and each of the
other Underwriters named in Schedule A hereto (collectively, the "Underwriters",
which  term  shall also  include  any  underwriter  substituted  as  hereinafter
provided  in  Section  10),  for whom  Merrill  Lynch and  Advest  are acting as
representatives (in such capacity, Merrill Lynch and Advest shall hereinafter be
referred to as the  "Representatives"),  with respect to the sale by the Company
and the purchase by the  Underwriters,  acting  severally  and not  jointly,  of
1,100,000  shares of common stock, par value $.01 per share, of the Company (the
"Common  Stock"),  as set forth in said  Schedule A, except as may  otherwise be
provided in the Pricing Agreement,  as hereinafter defined, and the grant by the
Company to the Underwriters, acting severally and not jointly, of



<PAGE>
the option described in Section 2(b) hereof to purchase up to 165,000 additional
shares of Common Stock to cover over-allotments, if any, except as may otherwise
be provided in the Pricing Agreement.  The aforesaid  1,100,000 shares of Common
Stock (the "Initial  Securities") to be purchased by the Underwriters and all or
any part of the 165,000 additional shares of Common Stock which may be purchased
by the Underwriters pursuant to the option described in Section 2(b) hereof (the
"Option Securities") are hereinafter called, collectively, the "Securities".

         Prior to the  purchase  and public  offering of the  Securities  by the
several Underwriters,  the Company and the Representatives,  acting on behalf of
the several  Underwriters,  shall enter into an agreement  substantially  in the
form of Exhibit A hereto (the "Pricing  Agreement").  The Pricing  Agreement may
take the form of an exchange of any standard  form of written  telecommunication
between the Company and the  Representatives  and shall specify such  applicable
information as is indicated in Exhibit A hereto.  The offering of the Securities
will be governed by this Agreement,  as  supplemented by the Pricing  Agreement.
From and after the date of the execution and delivery of the Pricing  Agreement,
this Agreement shall be deemed to incorporate the Pricing Agreement.

         The Company has filed with the Securities and Exchange  Commission (the
"Commission") a registration  statement on Form S-3 (No. 33-63967) and a related
preliminary  prospectus  for  the  registration  of  the  Securities  under  the
Securities  Act of 1933,  as  amended  (the  "1933  Act"),  and has  filed  such
amendments  thereto,  if any, and such amended  preliminary  prospectuses as may
have been required to the date hereof, and will file such additional  amendments
thereto  and such  amended  prospectuses  as may  hereafter  be  required.  Such
registration  statement as amended at the time it becomes  effective  (including
the documents  incorporated by reference therein pursuant to Item 12 of Form S-3
under the 1933 Act and the  information,  if any,  deemed  to be a part  thereof
pursuant to Rule 430A(b) of the rules and  regulations of the  Commission  under
the 1933 Act (the "1933 Act  Regulations")),  is hereinafter  referred to as the
"Registration  Statement".  Any  registration  statement  filed  by the  Company
pursuant to Rule 462(b) of the 1933 Act  Regulations is hereinafter  referred to
as the "Rule  462(b)  Registration  Statement",  and after such  filing the term
"Registration  Statement" shall include the Rule 462(b) Registration  Statement.
The  prospectus  on file  with  the  Commission  at the  time  the  Registration
Statement becomes effective  (including the documents  incorporated by reference
therein  pursuant  to Item 12 of Form S-3  under  the 1933  Act) is  hereinafter
referred to as the "Prospectus", except that if any revised prospectus shall be


                                        2


<PAGE>

provided  to the  Underwriters  by the Company  for use in  connection  with the
offering of the  Securities  which  differs from the  prospectus  on file at the
Commission at the time the Registration  Statement becomes effective (whether or
not such revised  prospectus is required to be filed by the Company  pursuant to
Rule 424(b) of the 1933 Act Regulations),  the term "Prospectus"  shall refer to
such  revised  prospectus  from and after the time it is first  provided  to the
Underwriters for such use.

         The Company  understands  that the  Underwriters  propose to commence a
public offering of the Securities as soon as the Representatives  deem advisable
after the Registration Statement becomes effective and the Pricing Agreement has
been executed and delivered.

         SECTION 1.  Representations and Warranties.

         (a) The Company  represents and warrants to each  Underwriter as of the
date hereof and as of the date of the Pricing  Agreement (such latter date being
hereinafter referred to as the "Representation Date") as follows:

                  (i) At the time the Registration  Statement becomes effective,
         the  Registration  Statement will comply in all material  respects with
         the  requirements of the 1933 Act and the 1933 Act Regulations and will
         not contain an untrue  statement of a material  fact or omit to state a
         material  fact  required to be stated  therein or necessary to make the
         statements   therein   not   misleading.   The   Prospectus,   at   the
         Representation   Date  (unless  the  term  "Prospectus"   refers  to  a
         prospectus  which has been provided to the  Underwriters by the Company
         for use in connection with the offering of the Securities which differs
         from  the  Prospectus  on  file  at  the  Commission  at the  time  the
         Registration Statement becomes effective,  in which case at the time it
         is first  provided to the  Underwriters  for such use), at Closing Time
         referred to in Section 2 and at a Date of Delivery, if any, referred to
         in Section 2, will not include an untrue  statement of a material  fact
         or omit to  state a  material  fact  necessary  in  order  to make  the
         statements  therein, in the light of the circumstances under which they
         were made, not misleading;  provided, however, that the representations
         and warranties in this  subsection  shall not apply to statements in or
         omissions  from  the  Registration  Statement  or  Prospectus  made  in
         reliance  upon and in  conformity  with  information  furnished  to the
         Company in  writing  by any  Underwriter  through  the  Representatives
         expressly for use in the Registration Statement or the Prospectus.


                                        3

<PAGE>

             (ii) The documents  incorporated  or deemed to be  incorporated  by
         reference in the  Prospectus,  at the time they were or  hereafter  are
         filed with the  Commission,  complied  and will comply in all  material
         respects with the requirements of the Securities  Exchange Act of 1934,
         as  amended  (the "1934  Act"),  and the rules and  regulations  of the
         Commission under the 1934 Act (the "1934 Act  Regulations"),  and, when
         read together with the other  information  included or  incorporated by
         reference in the Prospectus, at the time the Registration Statement and
         any amendments  thereto become effective,  at the Closing Time and at a
         Date of  Delivery,  if any,  will not contain an untrue  statement of a
         material  fact or omit to state a material  fact  required to be stated
         therein or necessary in order to make the  statements  therein,  in the
         light of the circumstances under which they were made, not misleading.

             (iii) The accountants who reported on the financial  statements and
         supporting  schedules  of the  Company  and  its  subsidiaries,  and of
         Shelton  Bancorp,  Inc.  and its  subsidiary  ("Shelton"),  included or
         incorporated   by  reference  in  the   Registration   Statement,   are
         independent public accountants as required by the 1933 Act and the 1933
         Act Regulations.

             (iv) The  historical  financial  statements  of the Company and its
         subsidiaries  incorporated by reference in the  Registration  Statement
         and the Prospectus  present fairly the consolidated  financial position
         of the Company and its  subsidiaries  as at the dates indicated and the
         consolidated results of their operations and cash flows for the periods
         specified;  except as otherwise stated in the  Registration  Statement,
         said  financial  statements  have  been  prepared  in  conformity  with
         generally accepted accounting principles applied on a consistent basis.

            (v) The  historical  financial  statements  of the  Company  and its
         subsidiaries,   as  restated   to  include   Shelton   (the   "restated
         consolidated  financial  statements"),  included  in  the  Registration
         Statement and the Prospectus present fairly the consolidated  financial
         position of the Company and its  subsidiaries as at the dates indicated
         and the consolidated results of their operations and cash flows for the
         periods  specified;  except as  otherwise  stated  in the  Registration
         Statement,  said restated  consolidated  financial statements have been
         prepared in conformity with generally  accepted  accounting  principles
         applied  on a  consistent  basis;  the  supporting  schedules,  if any,
         included in the Registration  Statement  present fairly the information
         required to be stated therein; and the selected historical financial,


                                        4

<PAGE>

         operating and  statistical  data set forth in the Prospectus  under the
         captions "Summary Consolidated  Financial Data" and "Pro Forma Combined
         Financial Information" fairly present the information set forth therein
         and have been compiled on a basis  consistent with that of the restated
         consolidated financial statements included in the Prospectus.

            (vi) The pro  forma  financial  statements  and the  other pro forma
         financial  information  of the  Company  and its  subsidiaries  and the
         related notes  thereto  included and  incorporated  by reference in the
         Registration  Statement and the Prospectus present fairly in accordance
         with generally  accepted  accounting  principles the information  shown
         therein,  have been prepared in accordance with the Commission's  rules
         and guidelines with respect to pro forma financial  statements and have
         been  properly  compiled  on  the  bases  described  therein,  and  the
         assumptions  used in the  preparation  thereof are  reasonable  and the
         adjustments  used  therein  are  appropriate  to  give  effect  to  the
         transactions and circumstances referred to therein.

             (vii)  The  financial  statements  of  Shelton  and its  subsidiary
         incorporated  by  reference  in  the  Registration  Statement  and  the
         Prospectus  present  fairly  the  consolidated  financial  position  of
         Shelton  and  its  subsidiary  as  at  the  dates   indicated  and  the
         consolidated results of their operations and cash flows for the periods
         specified;  except as otherwise stated in the  Registration  Statement,
         said  financial  statements  have  been  prepared  in  conformity  with
         generally accepted accounting principles applied on a consistent basis.

             (viii) Since the respective dates as of which  information is given
         in the Registration  Statement and the Prospectus,  except as otherwise
         stated therein,  (A) there has been no material adverse change,  or any
         development  involving a prospective  material  adverse change,  in the
         condition,  financial  or  otherwise,  or in the  earnings  or business
         affairs  of  the  Company  and  its  subsidiaries   considered  as  one
         enterprise,  whether or not arising in the ordinary course of business,
         (B) there have been no transactions  entered into by the Company or any
         of its  subsidiaries,  other  than  those  in the  ordinary  course  of
         business,  which are  material  with  respect  to the  Company  and its
         subsidiaries  considered as one enterprise,  and (C) except for regular
         quarterly  dividends  on  the  Company's  Common  Stock,  or  dividends
         declared,  paid or made in  accordance  with the terms of any series of
         the Company's preferred stock, par value $.01 per share, there has been
         no dividend


                                        5


<PAGE>

         or  distribution  of any kind declared,  paid or made by the Company on
         any class of its capital stock.

             (ix) The Company has been duly incorporated and is validly existing
         as a  corporation  in good  standing  under  the  laws of the  State of
         Delaware with  corporate  power and authority to own, lease and operate
         its  properties  and  to  conduct  its  business  as  described  in the
         Prospectus;  the  Company  is duly  registered  as a  savings  and loan
         holding  company  under the Home Owners'  Loan Act of 1933,  as amended
         ("HOLA");  and the  Company  is not  required  to  qualify as a foreign
         corporation in any jurisdiction in order to conduct its business except
         in the State of  Connecticut,  where it is duly  qualified  and in good
         standing.

             (x) Each subsidiary of the Company has been duly  incorporated  and
         is validly existing as a corporation in good standing under the laws of
         the  jurisdiction  of  its  incorporation,   has  corporate  power  and
         authority to own,  lease and operate its  properties and to conduct its
         business as  described  in the  Prospectus  and is duly  qualified as a
         foreign  corporation  to transact  business and is in good  standing in
         each jurisdiction in which such  qualification is required,  whether by
         reason of the  ownership  or  leasing  of  property  or the  conduct of
         business, except where the failure to so qualify or be in good standing
         would not have a material adverse effect on the condition, financial or
         otherwise,  or the earnings or business  affairs of the Company and its
         subsidiaries  considered  as one  enterprise;  all of  the  issued  and
         outstanding  capital  stock  of each  such  subsidiary  has  been  duly
         authorized and validly issued, is fully paid and  non-assessable and is
         owned by the Company, directly or through subsidiaries,  free and clear
         of any security interest, mortgage, pledge, lien, encumbrance, claim or
         equitable right.

             (xi) The Purchase and Assumption Agreement,  dated as of October 1,
         1995 (the  "Acquisition  Agreement"),  between Webster Bank and Shawmut
         Bank  Connecticut,  National  Association  has  been  duly  authorized,
         executed and  delivered by Webster Bank and  constitutes  the valid and
         binding  agreement  of  Webster  Bank,  and,  to the  knowledge  of the
         Company, except for the consents, authorizations and appovals described
         in  the  Registration   Statement  and  the  Prospectus,   no  consent,
         authorization or approval of any governmental  authority or other party
         must be obtained for the consummation of the transactions  contemplated
         in the Acquisition Agreement.  Nothing has come to the attention of the
         Company  which would  cause it to believe  that,  had the  transactions
         contemplated by the Acquisition Agreement been


                                        6


<PAGE>

         consummated  as of the date of this  Agreement in  accordance  with the
         terms of the Acquisition Agreement,  the representations and warranties
         contained  in this  Section 1 would not remain  true and correct in all
         material  respects;  provided,  however,  that  the  Company  makes  no
         representation  or  warranty as to the  ultimate  action to be taken by
         various  governmental  agencies  and  authorities  in  connection  with
         applications made thereto under applicable statutes and regulations.

             (xii) The authorized,  issued and outstanding  capital stock of the
         Company  is as set  forth  in  the  Prospectus  under  "Capitalization"
         (except for subsequent  issuances,  if any, pursuant to reservations or
         agreements  referred to in the  Prospectus);  the Securities  have been
         duly and validly  authorized for issuance and sale as  contemplated  by
         this  Agreement  and,  when issued and  delivered by the Company to the
         Underwriters   pursuant  to  this  Agreement  against  payment  of  the
         consideration  set  forth in the  Pricing  Agreement,  will be  validly
         issued and fully paid and non-assessable; and the Common Stock conforms
         to all statements  relating thereto contained in the Prospectus and the
         issuance  of the  Securities  is not subject to  preemptive  or similar
         rights.

             (xiii)  Neither  the  Company  nor  any of its  subsidiaries  is in
         violation of its charter or in default in the performance or observance
         of any material obligation,  agreement, covenant or condition contained
         in any material contract,  indenture,  mortgage, loan agreement,  note,
         lease  or  other  instrument  to  which  the  Company  or  any  of  its
         subsidiaries  is a party or by which it or any of them may be bound, or
         to which any of the  property  or assets of the  Company  or any of its
         subsidiaries is subject; and the execution, delivery and performance of
         this Agreement and the Pricing  Agreement,  and the consummation by the
         Company of the transactions  contemplated  herein and therein have been
         duly authorized by all necessary corporate action and will not conflict
         with or  constitute  a breach  of, or default  under,  or result in the
         creation or  imposition  of any lien,  charge or  encumbrance  upon any
         property or assets of the Company or any of its  subsidiaries  pursuant
         to any contract,  indenture,  mortgage, loan agreement,  note, lease or
         other  instrument  to  which  it or any of them is a party  or by which
         either of the Company or its subsidiaries may be bound, or to which any
         of the property or assets of the Company or any of its  subsidiaries is
         subject, nor will such action result in any violation of the provisions
         of the  charter  or by-laws of the  Company  or any  subsidiary  or any
         applicable law,  administrative  regulation or  administrative or court
         decree.


                                        7


<PAGE>

             (xiv) There is no action, suit or proceeding before or by any court
         or governmental agency or body, domestic or foreign,  now pending,  or,
         to the knowledge of the Company,  threatened,  against or affecting the
         Company or any of its  subsidiaries,  which is required to be disclosed
         in the  Registration  Statement (other than as disclosed  therein),  or
         which might result in any material  adverse change,  or any development
         involving a prospective  material  adverse  change,  in the  condition,
         financial or otherwise,  or in the earnings or business  affairs of the
         Company and its  subsidiaries  considered as one  enterprise,  or which
         might  materially and adversely  affect the properties or assets of the
         Company and its  subsidiaries  considered  as one  enterprise  or which
         might   materially  and  adversely  affect  the  consummation  of  this
         Agreement or the Pricing  Agreement;  all pending legal or governmental
         proceedings  to which the Company or any subsidiary of the Company is a
         party or of which  any of their  respective  property  or assets is the
         subject  which  are  not  described  in  the  Registration   Statement,
         including ordinary routine litigation incidental to the business of the
         Company or any such subsidiary,  are, considered in the aggregate,  not
         material; and there are no contracts or documents of the Company or any
         of its  subsidiaries  which are required to be filed as exhibits to the
         Registration  Statement by the 1933 Act or by the 1933 Act  Regulations
         which have not been so filed.

            (xv) The Company and its subsidiaries own or possess, or can acquire
         on reasonable terms, adequate trademarks, service marks and trade names
         necessary to conduct the business now operated by them, and neither the
         Company  nor any of its  subsidiaries  has  received  any  notice or is
         otherwise aware of any infringement of or conflict with asserted rights
         of others with respect to any trademarks,  service marks or trade names
         which, singly or in the aggregate, would result in any material adverse
         change in the  condition,  financial or otherwise,  or in the earnings,
         business  affairs  or  business   prospects  of  the  Company  and  its
         subsidiaries considered as one enterprise.

           (xvi) No  authorization,  approval,  consent,  order or decree of any
         court or  governmental  authority  or agency is required in  connection
         with the issuance or sale of the Securities or the  consummation of any
         other  transaction  contemplated  by  this  Agreement  or  the  Pricing
         Agreement,  except  such as may be  required  under the 1933 Act or the
         1933 Act Regulations, HOLA (each of which qualification or approval has
         been obtained) or state securities laws.


                                        8


<PAGE>

             (xvii)  The  Company  and its  subsidiaries  own or possess or have
         obtained  all  licenses,  certificates,  consents,  orders,  approvals,
         authorities  or permits  issued by the  appropriate  state,  federal or
         foreign regulatory agencies or bodies necessary to conduct the business
         now  operated  by  them,  and  neither  the  Company  nor  any  of  its
         subsidiaries  has  received any notice of  proceedings  relating to the
         revocation or modification of any such license,  certificate,  consent,
         order, approval, authority or permit which, singly or in the aggregate,
         if the subject of an  unfavorable  decision,  ruling or finding,  would
         materially and adversely affect the condition,  financial or otherwise,
         or the earnings or business affairs of the Company and its subsidiaries
         considered as one enterprise.

             (xviii) No labor  dispute with the  employees of the Company or any
         of its  subsidiaries  exists or, to the  knowledge of the  Company,  is
         imminent  which  might be expected  to result in any  material  adverse
         change,  or any development  involving a prospective  material  adverse
         change, in the condition, financial or otherwise, or in the earnings or
         business affairs of the Company and its subsidiaries  considered as one
         enterprise.

             (xix) This  Agreement  has been duly  executed and delivered by the
         Company.

             (xx) The  Company  and its  subsidiaries  have good and  marketable
         title to all of their  respective  properties,  in each  case  free and
         clear of all liens,  encumbrances and defects,  except as stated in the
         Prospectus  or such  as do not  materially  affect  the  value  of such
         properties  in  the  aggregate  to the  Company  and  its  subsidiaries
         considered as one enterprise.

             (xxi) No holder of  securities  of the  Company  has  rights to the
         registration  of securities of the Company because of the filing of the
         Registration Statement.

             (xxii) The Company is in compliance  with all provisions of Section
         517.075  of  the  Florida  statutes,  and  all  rules  and  regulations
         promulgated thereunder relating to issuers doing business in Cuba.

         (b) Any certificate  signed by any officer of the Company and delivered
to the  Representatives  or to counsel  for the  Underwriters  shall be deemed a
representation and warranty by the Company to each Underwriter as to the matters
covered thereby.


                                        9


<PAGE>

         SECTION 2.  Sale and Delivery to the Underwriters; Closing.

         (a) On the  basis  of the  representations,  warranties  and  covenants
herein contained,  but subject to the terms and conditions herein set forth, the
Company agrees to sell to each Underwriter,  severally and not jointly, and each
Underwriter,  acting  severally  and not  jointly,  agrees to purchase  from the
Company,  at the price per share set forth in the Pricing  Agreement,  the total
number of Initial  Securities  set forth in Schedule A opposite the name of such
Underwriter  (except as otherwise provided in the Pricing  Agreement),  plus any
additional  number of  Initial  Securities  which  such  Underwriter  may become
obligated to purchase pursuant to the provisions of Section 10 hereof.

              (i) If the  Company  has elected not to rely upon Rule 430A of the
         1933  Act  Regulations,  the  initial  public  offering  price  and the
         purchase price per share to be paid by the several Underwriters for the
         Securities  have each  been  determined  and set  forth in the  Pricing
         Agreement,  dated the date hereof, and an amendment to the Registration
         Statement  and the  Prospectus  will be filed  before the  Registration
         Statement becomes effective.

             (ii) If the  Company has elected to rely upon Rule 430A of the 1933
         Act Regulations, the purchase price per share to be paid by the several
         Underwriters for the Securities shall be an amount equal to the initial
         public  offering  price,  less an amount per share to be  determined by
         agreement  between the  Representatives  and the  Company.  The initial
         public  offering  price  per share of the  Securities  shall be a fixed
         price to be determined by agreement between the Representatives and the
         Company. The initial public offering price and the purchase price, when
         so  determined,  shall be set forth in the  Pricing  Agreement.  In the
         event  that  such  prices  have not been  agreed  upon and the  Pricing
         Agreement  has not been  executed and  delivered by the Company and the
         Representatives by the close of business on the fourteenth business day
         following the date of this  Agreement,  this Agreement  shall terminate
         forthwith,  without  liability of any party to any other party,  unless
         otherwise agreed to by the Company and the Representatives.

         (b) In addition,  on the basis of the  representations,  warranties and
covenants herein  contained,  but subject to the terms and conditions herein set
forth,  the Company hereby grants an option to the  Underwriters,  severally and
not jointly,  to purchase up to an additional  165,000 shares of Common Stock at
the  price  per share set forth in the  Pricing  Agreement.  The  option  hereby
granted will expire 30 days after (i) the date the


                                       10


<PAGE>

Registration Statement becomes effective, if the Company has elected not to rely
on Rule 430A under the 1933 Act Regulations, or (ii) the Representation Date, if
the Company  has elected to rely upon Rule 430A under the 1933 Act  Regulations,
and may be  exercised in whole or in part from time to time only for the purpose
of covering  over-allotments  which may be made in connection  with the offering
and distribution of the Initial Securities upon notice by the Representatives to
the  Company  setting  forth the  number of  Option  Securities  as to which the
several  Underwriters  are then  exercising  the option and the time and date of
payment  and  delivery  for such  Option  Securities.  Any such time and date of
delivery (a "Date of Delivery") shall be determined by the Representatives,  but
shall not be later than seven full  business  days and not earlier than two full
business  days after the  exercise  of said  option,  nor in any event  prior to
Closing  Time,  as  hereinafter   defined,   unless   otherwise  agreed  by  the
Representatives  and the  Company.  If the option is  exercised as to all or any
portion of the Option Securities, each of the Underwriters, acting severally and
not jointly, will purchase that portion of the total number of Option Securities
then  being  purchased  which the  number  of  Initial  Securities  set forth in
Schedule A opposite  the name of such  Underwriter  bears to the total number of
Initial Securities,  subject to such adjustments as the Representatives in their
discretion shall make to eliminate any sales or purchases of fractional shares.

         (c) Payment of the purchase  price for,  and  delivery of  certificates
for,  the Initial  Securities  shall be made at the office of Brown & Wood,  One
World Trade Center, New York, New York 10048, or at such other place as shall be
agreed upon by the  Representatives  and the Company, at 10:00 A.M. on the third
(fourth,  if the pricing  occurs after 4:30 P.M. on any given day)  business day
(unless postponed in accordance with the provisions of Section 10) following the
date the  Registration  Statement  becomes  effective  (or,  if the  Company has
elected to rely upon Rule 430A of the 1933 Act  Regulations,  the third (fourth,
if the  pricing  occurs  after 4:30 P.M.  on any given day)  business  day after
execution  of the  Pricing  Agreement),  or such  other  time not later than ten
business days after such date as shall be agreed upon by the Representatives and
the Company  (such time and date of payment and  delivery  being  herein  called
"Closing  Time").  In  addition,  in the  event  that  any or all of the  Option
Securities are purchased by the Underwriters, payment of the purchase price for,
and delivery of certificates  for, such Option  Securities  shall be made at the
above-mentioned  office  of  Brown & Wood,  or at such  other  place as shall be
agreed upon by the  Representatives and the Company, on each Date of Delivery as
specified in the notice from the  Representatives to the Company.  Payment shall
be made to the Company by  certified  or official  bank check or checks drawn in
[Federal funds or similar same-day


                                       11


<PAGE>

funds]   payable  to  the  order  of  the  Company   against   delivery  to  the
Representatives  for the respective accounts of the Underwriters of certificates
for the  Securities  to be  purchased  by  them.  Certificates  for the  Initial
Securities and the Option Securities, if any, shall be in such denominations and
registered in such names as the  Representatives may request in writing at least
one full business day before  Closing Time or the Date of Delivery,  as the case
may  be.  It  is  understood   that  each   Underwriter   has   authorized   the
Representatives,  for its account,  to accept delivery of, receipt for, and make
payment  of the  purchase  price  for,  the  Initial  Securities  and the Option
Securities,  if any,  which it has agreed to purchase.  Merrill Lynch or Advest,
individually and not as representative  of the Underwriters,  may (but shall not
be obligated to) make payment of the purchase  price for the Initial  Securities
or the Option Securities, if any, to be purchased by any Underwriter whose check
has not been  received by Closing Time or the Date of Delivery,  as the case may
be, but such payment  shall not relieve such  Underwriter  from its  obligations
hereunder.   The  certificates  for  the  Initial   Securities  and  the  Option
Securities,  if any, will be made available for examination and packaging by the
Representatives  not later  than 10:00 A.M.  on the last  business  day prior to
Closing Time or the Date of Delivery, as the case may be.

         SECTION 3.  Covenants of the Company.  The Company  covenants with each
Underwriter as follows:

                  (a) The  Company  will  use its  best  efforts  to  cause  the
         Registration  Statement  (including  any  amendment  thereto) to become
         effective and will notify the Representatives  immediately, and confirm
         the notice in writing,  (i) of the  effectiveness  of the  Registration
         Statement  and any  amendment  thereto  (including  any  post-effective
         amendment  thereto),  (ii) of the  receipt  of any  comments  from  the
         Commission  with  respect  to the  transactions  contemplated  by  this
         Agreement  or  the  Pricing  Agreement,  (iii)  of any  request  by the
         Commission  for any  amendment  to the  Registration  Statement  or any
         amendment  or  supplement  to  the   Prospectus,   or  for   additional
         information,  and (iv) of the  issuance by the  Commission  of any stop
         order suspending the effectiveness of the Registration Statement or the
         initiation of any proceedings  for that purpose.  The Company will make
         every  reasonable  effort to prevent the issuance by the  Commission of
         any such order and, if any such order is issued,  to obtain the lifting
         thereof at the earliest possible moment.

                 (b) The  Company  will give the  Representatives  notice of its
         intention to file or prepare any amendment to the


                                       12


<PAGE>

         Registration Statement (including any post-effective  amendment) or any
         amendment  or  supplement  to the  Prospectus  (including  any  revised
         prospectus  which the Company  proposes for use by the  Underwriters in
         connection  with the offering of the Securities  which differs from the
         prospectus  on file at the  Commission  at the  time  the  Registration
         Statement becomes effective,  whether or not such revised prospectus is
         required  to  be  filed  pursuant  to  Rule  424(b)  of  the  1933  Act
         Regulations),  will furnish the Representatives with copies of any such
         amendment  or  supplement  or  other  document  proposed  to be filed a
         reasonable  amount of time prior to such proposed filing or use, as the
         case may be,  and will not file any such  amendment  or  supplement  or
         other document or use any such prospectus to which the  Representatives
         or counsel for the Underwriters shall object.

                  (c) The Company will make available to the  Representatives  a
         signed copy of the  Registration  Statement as originally  filed and of
         each  amendment   thereto   (including   exhibits  filed  therewith  or
         incorporated  by  reference  therein)  and  will  also  deliver  to the
         Representatives  as many conformed  copies as the  Representatives  may
         reasonably request of the Registration  Statement and of each amendment
         thereto for each of the Underwriters.

                  (d) The Company will furnish to each Underwriter, from time to
         time during the period when the  Prospectus is required to be delivered
         under  the 1933 Act or the 1934  Act,  such  number  of  copies  of the
         Prospectus  (as  amended  or  supplemented)  as  such  Underwriter  may
         reasonably request for the purposes contemplated by the 1933 Act or the
         1934 Act or the  respective  applicable  rules and  regulations  of the
         Commission thereunder.

                  (e) During the period  when the  Prospectus  is required to be
         delivered, the Company will comply, so far as it is able and at its own
         expense,  with all requirements imposed upon them by the Commission and
         by the 1933 Act,  the 1933 Act  Regulations,  the 1934 Act and 1934 Act
         Regulations,  including,  without limitation, Rule 10b-6 under the 1934
         Act, so far as necessary to permit the  continuance of sales or dealing
         in shares of Common  Stock  during such period in  accordance  with the
         provisions hereof and the Prospectus.

                  (f) If any event shall occur or condition exist as a result of
         which it is necessary,  in the opinion of counsel for the Underwriters,
         to amend or supplement  the  Prospectus in order to make the Prospectus
         not misleading in the light of the  circumstances  existing at the time
         it is  delivered to a purchaser,  the Company will  forthwith  amend or
         supplement


                                       13


<PAGE>

         the Prospectus (in form and substance  satisfactory  to counsel for the
         Underwriters),  whether by filing documents pursuant to the 1934 Act or
         otherwise,  as may be necessary so that, as so amended or supplemented,
         the Prospectus will not include an untrue  statement of a material fact
         or omit to  state a  material  fact  necessary  in  order  to make  the
         statements therein,  in the light of the circumstances  existing at the
         time it is delivered to a purchaser,  not  misleading,  and the Company
         will furnish to the Underwriters a reasonable  number of copies of such
         amendment or supplement.

                  (g)  The  Company  will  endeavor,  in  cooperation  with  the
         Underwriters, to qualify the Securities for offering and sale under the
         applicable  securities laws of such states and other  jurisdictions  of
         the United  States as the  Representatives  may  reasonably  designate;
         provided,  however,  that the Company shall not be obligated to qualify
         as a  foreign  corporation  in any  jurisdiction  in which it is not so
         qualified.  In each  jurisdiction  in which the Securities have been so
         qualified,  the Company will file such statements and reports as may be
         required  by  the  laws  of  such   jurisdiction   to   continue   such
         qualification in effect for a period of not less than one year from the
         effective date of the Registration Statement. The Company will promptly
         advise the  Representatives  of the  receipt by it of any  notification
         with respect to the suspension of the  qualification  of the Securities
         for sale in any  jurisdiction  or the  initiating or threatening of any
         proceeding for such purpose.

                  (h) The Company will make generally  available to its security
         holders  as soon as  practicable,  but not later than 90 days after the
         close of the period  covered  thereby,  an earnings  statement (in form
         complying with the provisions of Rule 158 of the 1933 Act  Regulations)
         covering a twelve month period  beginning  not later than the first day
         of the Company's fiscal quarter next following the "effective date" (as
         defined in said Rule 158) of the Registration Statement.

                  (i) The Company will use the net proceeds  received by it from
         the sale of the  Securities in the manner  specified in the  Prospectus
         under "Use of Proceeds".

                  (j)  During a period  of 45 days  from  the date  hereof,  the
         Company   will  not,   without  the  prior   written   consent  of  the
         Representatives, directly or indirectly, sell, offer to sell, grant any
         option for the sale of, or otherwise  dispose of, any  securities  that
         are of the same or a similar class or series as the Securities  (except
         for Common Stock or


                                       14


<PAGE>

         options issued pursuant to reservations,  agreements,  employee benefit
         plans,  stock option plans or dividend  reinvestment and stock purchase
         plans).

                  (k) If, at the time that the  Registration  Statement  becomes
         effective,  any  information  shall  have  been  omitted  therefrom  in
         reliance upon Rule 430A of the 1933 Act  Regulations,  then immediately
         following  the  execution  of the Pricing  Agreement,  the Company will
         prepare,  and  file or  transmit  for  filing  with the  Commission  in
         accordance  with  such  Rule  430A  and  Rule  424(b)  of the  1933 Act
         Regulations,  copies of the amended Prospectus, or, if required by such
         Rule 430A, an additional  post-effective  amendment to the Registration
         Statement (including an amended Prospectus), containing all information
         so omitted.

                  (l) Other than as  permitted  by the 1933 Act and the 1933 Act
         Regulations,  the Company will not distribute any prospectus,  offering
         circular or other offering material in connection with the offering and
         sale of the Securities.

                  (m) The  Company,  during the period  when the  Prospectus  is
         required to be delivered  under the 1933 Act or the 1934 Act, will file
         all  documents  required  to be filed with the  Commission  pursuant to
         Sections  13(a),  13(c),  14 or 15(d) of the 1934 Act  within  the time
         periods required by the 1934 Act and the 1934 Act Regulations.

         SECTION 4.  Payment of  Expenses.  The  Company  will pay all  expenses
incident to the performance of its obligations  under this Agreement,  including
(i) the  printing  or  reproduction  and  filing of the  Registration  Statement
(including  financial  statements and exhibits) as originally  filed and of each
amendment  thereto,  (ii) the printing or reproduction of this Agreement and the
Pricing  Agreement,  (iii)  the  preparation,   issuance  and  delivery  of  the
certificates  for  the  Securities,  (iv)  the  fees  and  disbursements  of the
Company's counsel and accountants, (v) the qualification of the Securities under
securities  laws in  accordance  with the  provisions  of Section  3(f)  hereof,
including filing fees and the reasonable fees and disbursements of the Company's
counsel in connection  therewith and in connection  with the  preparation of the
Blue  Sky  Survey,  (vi)  the  printing  or  reproduction  and  delivery  to the
Underwriters of copies of the Registration Statement as originally filed and all
amendments thereto, of any preliminary  prospectuses,  and of the Prospectus and
any  amendments  or  supplements  to  either  of the  foregoing,  and the  other
documents  in  connection  with  the  offering  of  the  Securities,  (vii)  the
reproduction and delivery to the Underwriters of copies of Blue Sky Survey,  and
(viii) the fees and expenses incurred with


                                       15


<PAGE>

respect to any filing with the National Association of Securities Dealers, Inc.

    If this Agreement is terminated by the  Representatives  in accordance  with
the  provisions  of Section 5 or  Section  9(a)(i)  hereof,  the  Company  shall
reimburse the  Underwriters  for all of their actual  accountable  out-of-pocket
expenses, including the fees and disbursements of counsel for the Underwriters.

         SECTION 5. Conditions of Underwriters' Obligations.  The obligations of
the  several  Underwriters   hereunder  are  subject  to  the  accuracy  of  the
representations  and  warranties  of  the  Company  herein  contained,   to  the
performance  by  the  Company  of all of its  covenants  and  other  obligations
hereunder, and to the following further conditions:

                  (a) The Registration Statement shall have become effective not
         later than 5:30 P.M.  on the date  hereof,  or with the  consent of the
         Representatives,  at a later time and date,  not later,  however,  than
         5:30 P.M. on the first  business day following  the date hereof,  or at
         such later time and date as may be  approved  by a majority in interest
         of the Underwriters;  and at Closing Time or a Date of Delivery, as the
         case  may  be,  no  stop  order  suspending  the  effectiveness  of the
         Registration  Statement  shall have been  issued  under the 1933 Act or
         proceedings therefor initiated or threatened by the Commission.  If the
         Company has elected to rely upon Rule 430A of the 1933 Act Regulations,
         the  price  of  the  Securities  and  any   price-related   information
         previously omitted from the effective  Registration  Statement pursuant
         to such Rule 430A shall have been  transmitted  to the  Commission  for
         filing pursuant to Rule 424(b) of the 1933 Act  Regulations  within the
         prescribed  time period,  and prior to Closing  Time the Company  shall
         have provided  evidence  satisfactory  to the  Representatives  of such
         timely filing, or a post-effective amendment providing such information
         shall have been  promptly  filed and declared  effective in  accordance
         with the requirements of Rule 430A of the 1933 Act Regulations.

                  (b) At Closing Time the Representatives shall have received:

                           (1) The favorable opinion,  dated as of Closing Time,
                  of Hogan & Hartson  L.L.P.,  counsel for the Company,  in form
                  and substance satisfactory to counsel for the Underwriters, to
                  the effect that:


                                       16


<PAGE>

                                (i) The Company was  incorporated and is validly
                           existing as a corporation  in good standing under the
                           laws of the State of Delaware.

                                (ii) The  Company is a  registered  savings  and
                           loan  holding  company  under HOLA and has  corporate
                           power  and  corporate  authority  to own,  lease  and
                           operate its properties and to conduct its business as
                           described in the Registration Statement.

                                (iii)  To the  knowledge  of such  counsel,  the
                           authorized,  issued and outstanding  capital stock of
                           the Company is as set forth in the  Prospectus  under
                           "Capitalization" (except for subsequent issuances, if
                           any, pursuant to reservations or agreements  referred
                           to therein).

                                (iv)  Each   subsidiary   of  the   Company  was
                           incorporated and is validly existing as a corporation
                           in good standing  under the laws of the  jurisdiction
                           of  its   incorporation,   has  corporate  power  and
                           corporate  authority  to own,  lease and  operate its
                           properties  and to conduct its  business as described
                           in the Registration Statement;  and all of the issued
                           and outstanding capital stock of each such subsidiary
                           has been duly authorized and validly issued, is fully
                           paid  and  non-assessable   and,  to  such  counsel's
                           knowledge,  is  owned  by the  Company,  directly  or
                           through subsidiaries,  free and clear of any security
                           interest, mortgage, pledge, lien or encumbrance.

                                (v)  The  Securities  to  be  purchased  by  the
                           Underwriters  pursuant  to this  Agreement  have been
                           duly and validly  authorized for issuance and sale to
                           the Underwriters pursuant to this Agreement and, when
                           issued   and   delivered   by  the   Company  to  the
                           Underwriters   pursuant  to  this  Agreement  against
                           payment of the consideration set forth in the Pricing
                           Agreement,  will be validly issued and fully paid and
                           non-assessable.

                                (vi)  The  issuance  of  the  Securities  is not
                           subject to preemptive  rights arising by operation of
                           law or under the  charter or by-laws of the  Company;
                           the Common Stock conforms in all material respects to
                           the descriptions  thereof in the Prospectus;  and the
                           form of certificate used to evidence the Common Stock
                           is in due and proper


                                       17


<PAGE>

                           form and complies with all applicable requirements of
                           the Delaware Corporation Law and HOLA.

                                (vii) This  Agreement and the Pricing  Agreement
                           have been duly authorized,  executed and delivered by
                           the Company.

                                (viii)  No  further   approval,   authorization,
                           consent, notice or other order of the Commission, the
                           Office of Thrift Supervision,  the Board of Governors
                           of the Federal Reserve System, or the Federal Deposit
                           Insurance  Corporation is required in connection with
                           the execution  and delivery of this  Agreement or the
                           Pricing  Agreement or the issuance of the Securities,
                           except for such approvals, authorizations,  consents,
                           notices  or orders as have  been  obtained  under the
                           1933 Act, HOLA, the Bank Holding  Company Act of 1956
                           or  the  Federal  Deposit   Insurance  Act,  each  as
                           amended, if applicable.

                                (ix)  The  Registration   Statement  has  become
                           effective under the 1933 Act and, to the best of such
                           counsel's  knowledge,  no stop order  suspending  the
                           effectiveness of the Registration  Statement has been
                           issued  under  the 1933 Act or  proceedings  therefor
                           initiated or threatened by the Commission.

                                (x)  At  the  time  the  Registration  Statement
                           became effective and at the Representation  Date, the
                           Registration Statement (other than the historical and
                           pro  forma   financial   statements   and  supporting
                           schedules included therein or omitted  therefrom,  as
                           to which no opinion need be rendered)  complied as to
                           form in all material  respects with the  requirements
                           of the 1933 Act and the 1933 Act Regulations.

                              (xi) The  information in the Prospectus  under the
                           captions  "Risk  Factors --  Legislative  and General
                           Regulatory Developments", " -- Elimination of Federal
                           Savings    Association    Charter",    "The   Shawmut
                           Transaction" and "Description of Capital Stock",  and
                           the  information  in the  Company's  Annual Report on
                           Form 10-K for the year ended  December 31, 1994 under
                           the  captions   "Federal  Savings  and  Loan  Holding
                           Company  Regulation"  and "Bank  Regulation",  to the
                           extent that such information  constitutes  matters of
                           law, summaries


                                       18


<PAGE>



                           of legal matters, documents or proceedings,  or legal
                           conclusions, has been reviewed by them and is correct
                           in all material respects.

                              (xii) To such counsel's  knowledge,  the execution
                           and  delivery  of  this  Agreement  and  the  Pricing
                           Agreement  by the Company and the sale of  Securities
                           by the  Company as  contemplated  herein and  therein
                           will not (A)  constitute  a  breach  of,  or  default
                           under, or result in the creation or imposition of any
                           lien,  charge or  encumbrance  upon any  property  or
                           assets  of the  Company  or  any of its  subsidiaries
                           pursuant to, any contract, indenture,  mortgage, loan
                           agreement,  note,  lease or other instrument known to
                           such  counsel or (B) result in any  violation  of the
                           provisions  of the  charter or by-laws of the Company
                           or any subsidiary or any of the laws and  regulations
                           identified in paragraph  (viii) above of this Section
                           5(b)(1).

                                (xiii) Each document  filed pursuant to the 1934
                           Act and  incorporated  by reference in the Prospectus
                           (other than the  historical  and pro forma  financial
                           statements and supporting  schedules included therein
                           or omitted  therefrom  as to which no opinion need be
                           rendered)  complied  when so  filed as to form in all
                           material  respects with the 1934 Act and the 1934 Act
                           Regulations.

                             (xiv) To such  counsel's  knowledge,  no  holder of
                           securities   of  the   Company   has  rights  to  the
                           registration  of securities of the Company because of
                           the filing of the Registration Statement.

                           (2) The favorable  opinion,  dated as of each Closing
                  Time,  of  Brown & Wood,  counsel  to the  Underwriters,  with
                  respect to the matters  set forth in (i),  (v),  (vi),  (vii),
                  (ix) and (x) of subsection (b)(1) of this Section.

                           (3) In giving  its  opinion  required  by  subsection
                  (b)(1) this Section, Hogan & Hartson L.L.P. shall additionally
                  state  that no facts  have come to their  attention  that have
                  caused  them to believe  (i) that the  Registration  Statement
                  (except for historical and pro forma financial  statements and
                  schedules  and other  financial or  statistical  data included
                  therein or omitted  therefrom  as to which such  counsel  need
                  make no statement) at the time it became effective,  contained
                  an untrue statement of a material fact or omitted to


                                       19


<PAGE>

                  state  a  material  fact  required  to be  stated  therein  or
                  necessary to make the  statements  therein not  misleading  or
                  that   the   Prospectus   (except   as   aforesaid),   at  the
                  Representation  Date (unless the term "Prospectus" refers to a
                  prospectus  which has been provided to the Underwriters by the
                  Company  for  use  in  connection  with  the  offering  of the
                  Securities  which  differs from the  Prospectus on file at the
                  Commission  at the  Representation  Date, in which case at the
                  time it is first provided to the Underwriters for such use) or
                  at Closing Time, included or includes an untrue statement of a
                  material  fact or omitted  or omits to state a  material  fact
                  necessary  in  order to make the  statements  therein,  in the
                  light of the  circumstances  under  which they were made,  not
                  misleading;  (ii) that  there  are any  legal or  governmental
                  proceedings  pending or  threatened  which are  required to be
                  disclosed  in the  Registration  Statement,  other  than those
                  disclosed  therein;  and (iii)  that  there are any  licenses,
                  franchises, contracts, indentures, mortgages, loan agreements,
                  notes, leases or other instruments required to be described or
                  referred to in the  Registration  Statement  or to be filed or
                  incorporated by reference as exhibits thereto other than those
                  described or referred to therein or filed or  incorporated  by
                  reference  as  exhibits  thereto;  and that  the  descriptions
                  thereof or references  thereto are not correct in all material
                  respects.

                           (4) In giving  its  opinion  required  by  subsection
                  (b)(2) of this Section,  Brown & Wood shall additionally state
                  that no facts have come to their  attention  that have  caused
                  them to believe that the  Registration  Statement  (except for
                  historical  and pro forma  financial  statements and schedules
                  and other  financial or statistical  data included  therein or
                  omitted  therefrom  as to  which  such  counsel  need  make no
                  statement)  at  the  time  it  became   effective  or  at  the
                  Representation  Date,  contained  an  untrue  statement  of  a
                  material  fact or omitted to state a material fact required to
                  be stated therein or necessary to make the statements  therein
                  not misleading or that the Prospectus,  at the  Representation
                  Date  (unless  the term  "Prospectus"  refers to a  prospectus
                  which has been provided to the Underwriters by the Company for
                  use in connection  with the offering of the  Securities  which
                  differs from the  Prospectus on file at the  Commission at the
                  Representation  Date,  in  which  case at the time it is first
                  provided to the Underwriters for such use) or at Closing Time,
                  included or includes an untrue


                                       20


<PAGE>

                  statement  of a  material  fact or omitted or omits to state a
                  material  fact  necessary  in  order  to make  the  statements
                  therein,  in the light of the  circumstances  under which they
                  were made, not misleading.

                           (5) In rendering their opinion required by subsection
                  (b)(1) of this Section, Hogan & Hartson L.L.P. may rely on the
                  opinion of the Company's general counsel,  [Griffin, Griffin &
                  O'Brien],  as to matters of  Connecticut  law or as to matters
                  relating to  subsidiaries  of the Company  other than  Webster
                  Bank, a federal savings bank.

                  (c) At Closing Time, there shall not have been, since the date
         hereof or since the respective  dates as of which  information is given
         in the Registration Statement and the Prospectus,  any material adverse
         change,  or any development  involving a prospective  material  adverse
         change, in the condition, financial or otherwise, or in the earnings or
         business affairs of the Company and its subsidiaries  considered as one
         enterprise,  whether or not arising in the ordinary course of business,
         and the  Representatives  shall  have  received  a  certificate  of the
         President or a Vice President of the Company and of the chief financial
         officer of the Company,  dated as of Closing  Time,  to the effect that
         (i)  there  has  been  no  such  material  adverse  change,   (ii)  the
         representations  and  warranties of the Company  contained in Section 1
         hereof  are true and  correct  with the same force and effect as though
         expressly  made  at and as of  Closing  Time,  (iii)  the  Company  has
         complied with all  agreements  and satisfied all conditions on its part
         to be complied  with or  satisfied at or prior to Closing Time and (iv)
         no  stop  order  suspending  the   effectiveness  of  the  Registration
         Statement has been issued and no proceedings for that purpose have been
         initiated or to their knowledge  threatened by the Commission.  As used
         in this Section 5(c), the term "Prospectus" means the Prospectus in the
         form first used to confirm sales of the Securities.

                  (d) At the  time  of the  execution  of  this  Agreement,  the
         Representatives shall have received from KPMG Peat Marwick LLP a letter
         dated  such  date,   in  form  and   substance   satisfactory   to  the
         Representatives, to the effect that:

                            (i)   they   are   independent    certified   public
                  accountants  with respect to the Company and its  subsidiaries
                  within  the  meaning  of  the  1933  Act  and  the  applicable
                  published rules and regulations thereunder;


                                       21


<PAGE>

                            (ii) in their opinion,  the  consolidated  financial
                  statements  and  supporting  schedules  of the Company and its
                  subsidiaries,   and  the   restated   consolidated   financial
                  statements  of the  Company and its  subsidiaries,  audited by
                  them  and  included  or   incorporated  by  reference  in  the
                  Prospectus comply as to form in all material respects with the
                  applicable  accounting  requirements  of the  1933 Act and the
                  related  published  rules and  regulations  thereunder and, if
                  applicable,  they  have  made  a  review  in  accordance  with
                  standards  established by the American  Institute of Certified
                  Public  Accountants  of  the  unaudited  consolidated  interim
                  financial statements for the periods specified in such letter,
                  as indicated in their reports thereon;

                           (iii) The selected  consolidated  financial data with
                  respect to the consolidated  financial position and results of
                  operations  of the Company and its  subsidiaries  for the five
                  most recent  fiscal years  included in the  Prospectus  agrees
                  with the  corresponding  amounts in the restated  consolidated
                  financial  statements (audited where applicable) for such five
                  fiscal years;

                           (iv) based upon limited  procedures (not constituting
                  an  audit),   consisting   of  a  reading  of  the   unaudited
                  consolidated   financial   statements   (as   restated   where
                  applicable) and other information referred to below, a reading
                  of the latest available  interim  financial  statements of the
                  Company and its  subsidiaries,  inspection of the minute books
                  of the  Company  and its  subsidiaries  since  the date of the
                  latest audited financial  statements  included or incorporated
                  by reference in the Prospectus,  inquiries of officials of the
                  Company and its  subsidiaries  responsible  for  financial and
                  accounting  matters and such other inquiries and procedures as
                  may be  specified  in such  letter,  nothing has come to their
                  attention which causes them to believe that:

                                     (A) the unaudited  financial  statements of
                           the Company and its  subsidiaries  (as restated where
                           applicable)  included or incorporated by reference in
                           the  Prospectus  do  not  comply  as to  form  in all
                           material  respects  with  the  applicable  accounting
                           requirements   of  the  1933  Act  and  the   related
                           published  rules and regulations  thereunder,  or are
                           not in conformity with generally accepted  accounting
                           principles applied


                                       22


<PAGE>

                           on a basis  substantially  consistent  with the basis
                           for  the  audited  restated  consolidated   financial
                           statements included in the Prospectus;

                                     (B) any other  unaudited  income  statement
                           data  or  balance   sheet   items   included  in  the
                           Prospectus do not agree with the corresponding  items
                           in the unaudited  consolidated  financial  statements
                           (as restated where  applicable)  from which such data
                           and items were derived,  and any such  unaudited data
                           and   items   were   not   determined   on  a   basis
                           substantially  consistent  with  the  basis  for  the
                           corresponding   amounts  in  the   audited   restated
                           consolidated  financial  statements  included  in the
                           Prospectus;

                                    (C) the unaudited financial statements which
                           were not  included in the  Prospectus  but from which
                           were  derived  any  unaudited  financial   statements
                           referred  to in Clause (A) and any  unaudited  income
                           statement  data and balance  sheet items  included in
                           the Prospectus and referred to in Clause (B) were not
                           determined on a basis  substantially  consistent with
                           the  basis  for  the  audited  restated  consolidated
                           financial statements included in the Prospectus;

                                    (D) at a specified  date not more than three
                           days prior to the date of such letter, there has been
                           any change in the capital stock of the Company or any
                           increase  in the  consolidated  long term debt of the
                           Company and its  subsidiaries  or any decrease in the
                           total assets or  shareholders'  equity of the Company
                           and its  subsidiaries,  in each case as compared with
                           the  amounts  shown  in  the  most  recent   restated
                           consolidated  balance sheet included or  incorporated
                           by reference in the  Prospectus,  except in each case
                           for  changes,   increases  or  decreases   which  the
                           Prospectus  discloses  have  occurred or may occur or
                           which are described in such letter; or

                                    (E)  during the period  from  September  30,
                           1995 to a  specified  date not more than  three  days
                           prior  to the  date of such  letter,  there  were any
                           decreases in total revenues, net income or net income
                           per  share of the  Company  and its  subsidiaries  or
                           other items specified by the Representatives,  or any
                           increases    in   any   items    specified   by   the
                           Representatives, in each case as


                                       23


<PAGE>

                           compared  with  the   corresponding   period  in  the
                           preceding year,  except in each case for increases or
                           decreases   which  the   Prospectus   discloses  have
                           occurred or may occur or which are  described in such
                           letter;

                            (iv) in addition to the  examination  referred to in
                  their opinion and the limited procedures referred to in clause
                  (iii)  above,   they  have   carried  out  certain   specified
                  procedures, not constituting an audit, with respect to certain
                  amounts,  percentages  and  financial  information  which  are
                  included or  incorporated  by reference in the  Prospectus and
                  which were  specified  by the  Representatives  and have found
                  such amounts,  percentages and financial  information to be in
                  agreement  with the relevant  accounting,  financial and other
                  records of the Company and its subsidiaries; and

                           (v) on the  basis  of a  reading  of  the  pro  forma
                  financial  information  included and incorporated by reference
                  in the  Prospectus  (the "pro forma  financial  information"),
                  carrying  out  certain  specified  procedures,   inquiries  of
                  certain officials of the Company who have  responsibility  for
                  financial and accounting  matters,  and proving the arithmetic
                  accuracy  of  the  application  of  the  pro  forma  financial
                  information, nothing came to their attention which caused them
                  to believe that the pro forma financial  information  does not
                  comply in form in all material  respects  with the  applicable
                  accounting  requirements  of Rule 11-02 of  Regulation  S-X or
                  that the pro forma  adjustments have not been properly applied
                  to  the  historical   amounts  in  the   compilation  of  such
                  information.

                  (e) At Closing Time, the  Representatives  shall have received
         from KPMG Peat Marwick LLP a letter,  dated as of Closing  Time, to the
         effect that they reaffirm the statements  made in the letter  furnished
         pursuant to subsection  (d) of this Section,  except that the specified
         date  referred  to shall be a date not more than  three  days  prior to
         Closing  Time,  and, if the Company has elected to rely on Rule 430A of
         the 1933 Act Regulations,  to the further effect that they have carried
         out  procedures as specified in clause (iv) of  subsection  (d) of this
         Section  with respect to certain  amounts,  percentages  and  financial
         information deemed to be a part of the Registration  Statement pursuant
         to Rule  430A(b)  and found such  amounts,  percentages  and  financial
         information  to be in  agreement  with the  records  specified  in such
         clause (iv).


                                       24


<PAGE>

                  (f) At the  time  of the  execution  of  this  Agreement,  the
         Representatives  shall have  received  from  Coopers & Lybrand  L.L.P.,
         independent auditors for Shelton, a letter dated such date, in form and
         substance satisfactory to the Representatives, to the effect that:

                            (i) they are  independent  public  accountants  with
                  respect to Shelton  and its  subsidiary  within the meaning of
                  the  1933  Act  and  the   applicable   published   rules  and
                  regulations thereunder;

                            (ii) in their opinion,  the  consolidated  financial
                  statements  and  supporting   schedules  of  Shelton  and  its
                  subsidiary  audited by them and  incorporated  by reference in
                  the Prospectus comply as to form in all material respects with
                  the applicable accounting requirements of the 1933 Act and the
                  related  published  rules and  regulations  thereunder and, if
                  applicable,  they  have  made  a  review  in  accordance  with
                  standards  established by the American  Institute of Certified
                  Public  Accountants  of  the  unaudited  consolidated  interim
                  financial statements for the periods specified in such letter,
                  as indicated in their reports thereon;

                           (iii) based upon limited procedures (not constituting
                  an  audit),   consisting   of  a  reading  of  the   unaudited
                  consolidated   financial   statements  and  other  information
                  referred  to  below,  inspection  of the  minute  books of the
                  Shelton  and its  subsidiary  since  the  date  of the  latest
                  audited financial statements  incorporated by reference in the
                  Prospectus,   inquiries   of  officials  of  Shelton  and  its
                  subsidiary  responsible  for financial and accounting  matters
                  and such other inquiries and procedures as may be specified in
                  such letter,  nothing has come to their attention which causes
                  them to believe that the  unaudited  financial  statements  of
                  Shelton and its  subsidiary  incorporated  by reference in the
                  Prospectus  do not comply as to form in all material  respects
                  with the applicable  accounting  requirements of the 1933 Act,
                  or are not in conformity  with generally  accepted  accounting
                  principles  applied on a basis  substantially  consistent with
                  the basis for the audited consolidated financial statements of
                  Shelton incorporated by reference in the Prospectus;

                           (iv) in  addition to the  examination  referred to in
                  their opinion and the limited procedures referred to in clause
                  (iii)  above,   they  have   carried  out  certain   specified
                  procedures, not constituting an audit, with respect to certain
                  amounts, percentages and financial


                                       25


<PAGE>

                  information which are included or incorporated by reference in
                  the Prospectus and which were specified by the Representatives
                  and  have  found  such  amounts,   percentages  and  financial
                  information to be in agreement  with the relevant  accounting,
                  financial and other records of Shelton and its subsidiary.

                  (g) At Closing Time, the  Representatives  shall have received
         from Coopers & Lybrand  L.L.P.  a letter,  dated as of Closing Time, to
         the  effect  that  they  reaffirm  the  statements  made in the  letter
         furnished pursuant to subsection (f) of this Section.

                  (h) At  Closing  Time and at each  Date of  Delivery,  if any,
         counsel  for the  Underwriters  shall  have  been  furnished  with such
         documents  and opinions as they may require for the purpose of enabling
         them to pass upon the  issuance  and sale of the  Securities  as herein
         contemplated  and  related  proceedings,  or in order to  evidence  the
         accuracy and completeness of any of the  representations or warranties,
         or the fulfillment of any of the conditions,  herein contained; and all
         proceedings  taken by the Company in  connection  with the issuance and
         sale of the Securities as herein  contemplated shall be satisfactory in
         form  and  substance  to  the   Representatives  and  counsel  for  the
         Underwriters.

                  (i)  In the  event  the  Underwriters  exercise  their  option
         provided in Section  2(b) hereof to purchase  all or any portion of the
         Option Securities,  the  representations  and warranties of the Company
         contained  herein and the statements in any  certificates  furnished by
         the  Company  hereunder  shall be true and  correct  as of each Date of
         Delivery, and the Representatives shall have received:

                           (1)  A  certificate   of  the  President  or  a  Vice
                  President and of the chief  financial  officer of the Company,
                  dated such Date of Delivery,  confirming  that the certificate
                  delivered  at Closing  Time  pursuant  to Section  5(c) hereof
                  remains true and correct as of such Date of Delivery.

                           (2) The favorable  opinion of Hogan & Hartson  L.L.P.
                  in form and substance  reasonably  satisfactory to counsel for
                  the Underwriters, dated such Date of Delivery, relating to the
                  Option  Securities  and  otherwise  to the same  effect as the
                  opinion required by Section 5(b)(1) hereof.


                                       26


<PAGE>



                           (3) The  favorable  opinion of Brown & Wood,  counsel
                  for the Underwriters, dated such Date of Delivery, relating to
                  the Option  Securities and otherwise to the same effect as the
                  opinion required by Section 5(b)(2) hereof.

                           (4) A letter from KPMG Peat  Marwick LLP, in form and
                  substance satisfactory to the Representatives, dated such Date
                  of Delivery,  substantially the same in scope and substance as
                  the  letter  furnished  to  the  Representatives  pursuant  to
                  Section 5(d) hereof,  except that the "specified  date" in the
                  letter  furnished  pursuant to this Section 5(i)(4) shall be a
                  date not more than three days prior to such Date of Delivery.

                           (5) A letter from Coopers & Lybrand  L.L.P.,  in form
                  and substance satisfactory to the Representatives,  dated such
                  Date  of  Delivery,   substantially  the  same  in  scope  and
                  substance  as the  letter  furnished  to  the  Representatives
                  pursuant to Section 5(f) hereof.

    If any  condition  specified in this Section  shall not have been  fulfilled
when and as required to be  fulfilled,  this  Agreement may be terminated by the
Representatives  by notice  to the  Company  at any time at or prior to  Closing
Time, and such termination  shall be without liability of any party to any other
party except as provided in Section 4 hereof.

         SECTION 6.  Indemnification.

         (a) The Company agrees to indemnify and hold harmless each  Underwriter
and each person,  if any, who controls  each  Underwriter  within the meaning of
Section 15 of the 1933 Act as follows  (each such person  being an  "Indemnified
Party"):

                  (i) against  any and all loss,  liability,  claim,  damage and
         expense  whatsoever,  joint or several, to which such Indemnified Party
         may become  subject  under any  applicable  Federal  or state  law,  or
         otherwise, and related to or arising out of (A) any untrue statement or
         alleged   untrue   statement  of  a  material  fact  contained  in  the
         Registration  Statement  (or  any  post-effective  amendment  thereto),
         including  the  information  deemed  to be  part  of  the  Registration
         Statement  pursuant  to Rule  430A(b) of the 1933 Act  Regulations,  if
         applicable, or the omission or alleged omission therefrom of a material
         fact required to be stated  therein or necessary to make the statements
         therein not  misleading,  (B) any untrue  statement  or alleged  untrue
         statement of a material fact contained in any preliminary prospectus or
         the Prospectus (or any amendment or supplement


                                       27


<PAGE>

         to any of the foregoing) or the omission or alleged omission  therefrom
         of a material fact necessary in order to make the  statements  therein,
         in the light of the  circumstances  under  which  they were  made,  not
         misleading,   (C)   any   breach   by  the   Company   of  any  of  its
         representations, warranties and agreements contained herein, or (D) the
         issuance and sale of the Securities,  any  transaction  relating to the
         issuance  and  sale  of  the   Securities  or  the  engagement  of  the
         Representatives pursuant to, and the performance by the Representatives
         of the services contemplated by, this Agreement;

             (ii) against any and all loss, liability, claim, damage and expense
         whatsoever to the extent of the aggregate  amount paid in settlement of
         any  litigation,  or  investigation  or proceeding by any  governmental
         agency or body,  commenced or  threatened,  or of any claim  whatsoever
         based upon any claim  whatsoever  based  upon any item in  clauses  (A)
         through (D) of subsection (a)(i) of this Section, if such settlement is
         effected with the written consent of the Company; and

            (iii) against any and all expense whatsoever (including the fees and
         disbursements  of  counsel  chosen by the  Representatives)  reasonably
         incurred  in   investigating,   preparing  or  defending   against  any
         litigation,  or investigation or proceeding by any governmental  agency
         or body,  commenced or threatened,  or any claim  whatsoever based upon
         any item in  clauses  (A)  through  (D) of  subsection  (a)(i)  of this
         Section,  to the  extent  that  any  such  expense  is not  paid  under
         subsections (a)(i) or (ii) of this Section.

         (b) The Company shall not,  however,  be liable to an Indemnified Party
for such loss, claim,  settlement,  damage or liability under (i) clauses (A) or
(B) of subsection  (a)(i) of this Section to the extent arising out of an untrue
statement or omission or alleged  untrue  statement or omission made in reliance
upon and in conformity with written information  furnished to the Company by any
Underwriter  through the  Representatives  expressly for use in the Registration
Statement  (or any  amendment  thereto)  or any  preliminary  prospectus  or the
Prospectus  (or  any  amendment  or  supplement  thereto);  (ii)  clause  (B) of
subsection  (a)(i) of this  Section  to the  extent  arising  out of any  untrue
statement  contained  in or  omission  from any  preliminary  prospectus  if the
Company  shall  sustain the burden of proving that the person  making such claim
was not sent or given a copy of the  Prospectus (or the Prospectus as amended or
supplemented)  at or  prior  to the  written  confirmation  of the  sale of such
Securities to such person and the untrue statement contained in or omission from
such preliminary prospectus was corrected in the Prospectus (or


                                       28


<PAGE>

the Prospectus as amended or  supplemented);  and (iii) clause (D) of subsection
(a)(i) of this Section that is found in a final judgment by a court of competent
jurisdiction to have resulted  primarily from the bad faith or gross  negligence
of,  unlawful  act of, or  willful  breach of this  Agreement  (which  breach is
materially  detrimental to the Company) by such  Indemnified  Party,  other than
actions performed at the request or with the consent of the Company.

         (c) The Company  also agrees that no  Indemnified  Party shall have any
liability (whether direct or indirect,  in contract or tort or otherwise) to the
Company or its security  holders or  creditors  related to or arising out of the
engagement  of  the  Representatives  pursuant  to,  or the  performance  by the
Representatives of the services  contemplated by, this Agreement,  except to the
extent that any loss, claim, damage or liability is found in a final judgment by
a court  to have  resulted  from  the  Indemnified  Party's  bad  faith or gross
negligence, as the case may be.

         (d) Each  Indemnified  Party  shall  give  prompt  notice of any action
commenced  against it in respect of which indemnity may be sought  hereunder but
failure to so notify the Company shall not relieve it from any  liability  which
it may have otherwise than on account of this indemnity  agreement.  The Company
may  participate  at its own expense in the defense of such action.  In no event
shall the  Company be liable for the fees and  expenses of more than one counsel
(in  addition  to any local  counsel)  separate  from their own  counsel for all
Indemnified Parties in connection with any one action or separate but similar or
related  actions  in the  same  jurisdiction  arising  out of the  same  general
allegations or circumstances.

         (e) The Company agrees that,  without the prior written  consent of the
Representatives,  it will not settle,  compromise or consent to the entry of any
judgment in any pending or threatened claim,  action or proceeding in respect of
which  indemnification  could be sought under the  indemnification  provision in
this Section 6 (whether or not the Underwriters or any other  Indemnified  Party
is an actual party to such claim, action or proceeding), unless such settlement,
compromise or consent  includes an unconditional  release,  satisfactory in form
and  substance  to the  Representatives,  of each  Indemnified  Party  from  all
liability arising out of such claim, action or proceeding.

         SECTION 7.  Contribution.  In order to provide  for just and  equitable
contribution in circumstances in which the indemnity  agreement  provided for in
Section 6 hereof is for any reason held to be  unenforceable  by the indemnified
parties although applicable in accordance with its terms, the Company and the


                                       29


<PAGE>

Underwriters  shall  contribute to the aggregate  losses,  liabilities,  claims,
damages and  expenses of the nature  contemplated  by said  indemnity  agreement
incurred by the Company and one or more of the  Underwriters,  as  incurred,  in
such  proportions  that  the  Underwriters  are  responsible  for  that  portion
represented by the percentage that the  underwriting  discount  appearing on the
cover  page of the  Prospectus  bears to the  public  offering  price  appearing
thereon and the Company is responsible for the balance; provided,  however, that
no person guilty of fraudulent  misrepresentation (within the meaning of Section
11(f) of the 1933 Act) shall be entitled to contribution from any person who was
not guilty of such fraudulent  misrepresentation.  For purposes of this Section,
each person,  if any, who controls an Underwriter  within the meaning of Section
15 of the  1933  Act  shall  have  the  same  rights  to  contribution  as  such
Underwriter,  and each director of the Company,  each officer of the Company who
signed the  Registration  Statement,  and each person,  if any, who controls the
Company  within  the  meaning  of Section 15 of the 1933 Act shall have the same
rights to contribution as the Company.

         SECTION  8.  Representations,  Warranties  and  Agreements  to  Survive
Delivery.  All  representations,  warranties  and  agreements  contained in this
Agreement and the Pricing Agreement, or contained in certificates of officers of
the Company submitted pursuant hereto,  shall remain operative and in full force
and  effect,  regardless  of  any  investigation  made  by or on  behalf  of any
Underwriter or any controlling  person,  or by or on behalf of the Company,  and
shall survive delivery of the Securities to the Underwriters.

         SECTION  9.  Termination  of  Agreement.  (a) The  Representatives  may
terminate this Agreement,  by notice to the Company,  at any time at or prior to
Closing Time (i) if there shall have been,  since the date of this  Agreement or
since the respective dates as of which  information is given in the Registration
Statement,   any  material  adverse  change,  or  any  development  involving  a
prospective  material adverse change, in the condition,  financial or otherwise,
or in the  earnings  or business  affairs of the  Company  and its  subsidiaries
considered as one  enterprise,  whether or not arising in the ordinary course of
business,  or (ii) if there shall have occurred any material  adverse  change in
the  financial  markets in the United  States or any outbreak or  escalation  of
hostilities or other national or international  calamity or crisis the effect of
which is such as to make it, in the reasonable judgment of the  Representatives,
impracticable  to market the Securities or to enforce  contracts for the sale of
the  Securities,  or (iii) if  trading  in the  Common  Stock  shall  have  been
suspended by the  Commission or a national  securities  exchange,  or if trading
generally on either the


                                       30


<PAGE>


American  Stock  Exchange  or the  New  York  Stock  Exchange  shall  have  been
suspended,  or minimum or maximum  prices for trading shall have been fixed,  or
maximum ranges for prices for securities shall have been required,  by either of
said  Exchanges  or by  order  of  the  Commission  or  any  other  governmental
authority,  or if a banking moratorium has been declared by either federal,  New
York or Connecticut authorities.

         (b) If this  Agreement is  terminated  pursuant to this  Section,  such
termination shall be without liability of any party to any other party except as
provided in Section 4, and provided  further that  Sections 6 and 7 hereof shall
survive such termination.

         SECTION 10. Default by One or More of the Underwriters.  If one or more
of the  Underwriters  shall  fail  at  Closing  Time  to  purchase  the  Initial
Securities  which it or they are obligated to purchase  under this Agreement and
the Pricing Agreement (the "Defaulted  Securities"),  the Representatives  shall
have the right, within 24 hours thereafter, to make arrangements for one or more
of the non-defaulting Underwriters,  or any other underwriters, to purchase all,
but not less than all, of the  Defaulted  Securities  in such  amounts as may be
agreed  upon  and  upon  the  terms   herein  set  forth;   if,   however,   the
Representatives  shall not have completed such arrangements  within such 24-hour
period, then:

             (i) if the number of  Defaulted  Securities  does not exceed 10% of
         the  Initial  Securities,  the  non-defaulting  Underwriters  shall  be
         obligated to purchase the full amount thereof in the  proportions  that
         their  respective  underwriting   obligations  hereunder  bear  to  the
         underwriting obligations of all non-defaulting Underwriters, or

             (ii) if the  number  of  Defaulted  Securities  exceeds  10% of the
         Initial Securities, this Agreement shall terminate without liability on
         the part of any non-defaulting Underwriter.

         No action taken  pursuant to this Section shall relieve any  defaulting
Underwriter from liability in respect of its default.

         In the event of any such default which does not result in a termination
of this  Agreement,  either the  Representatives  or the Company  shall have the
right to postpone Closing Time for a period not exceeding seven days in order to
effect any required  changes in the  Registration  Statement or Prospectus or in
any other documents or arrangements.


                                       31


<PAGE>

         SECTION 11.  Notices.  All notices and other  communications  hereunder
shall be in  writing  and shall be  deemed to have been duly  given if mailed or
transmitted  by  any  standard  form  of   telecommunication.   Notices  to  the
Underwriters shall be directed to the  Representatives  c/o Merrill Lynch & Co.,
Merrill  Lynch,  Pierce,  Fenner  & Smith  Incorporated  at North  Tower,  World
Financial  Center,  New York,  New York 10281  attention  of Henry R.  Michaels;
notices to the Company  shall be directed to it at 145 Bank  Street,  Waterbury,
Connecticut 06720 attention of James C. Smith.

         SECTION 12.  Parties.  This Agreement and the Pricing  Agreement  shall
each  inure to the  benefit  of and be  binding  upon the  Underwriters  and the
Company and their respective successors.  Nothing expressed or mentioned in this
Agreement or the Pricing Agreement is intended or shall be construed to give any
person, firm or corporation, other than the parties hereto and thereto and their
respective  successors  and the  controlling  persons and officers and directors
referred to in Sections 6 and 7 and their heirs and legal  representatives,  any
legal or equitable right,  remedy or claim under or in respect of this Agreement
or the Pricing  Agreement or any  provision  herein or therein  contained.  This
Agreement and the Pricing Agreement and all conditions and provisions hereof and
thereof  are  intended to be for the sole and  exclusive  benefit of the parties
hereto and thereto and their respective  successors and said controlling persons
and officers and  directors and their heirs and legal  representatives,  and for
the benefit of no other person, firm or corporation.  No purchaser of Securities
from any Underwriter  shall be deemed to be a successor by reason merely of such
purchase.

         SECTION 13. Governing Law. This Agreement and the Pricing Agreement and
the rights and  obligations  of the parties  created hereby and thereby shall be
governed by and construed in  accordance  with the laws of the State of New York
applicable to agreements made and to be performed in said State. Specified times
of day refer to New York City time.


                                       32


<PAGE>

         If the  foregoing  is in  accordance  with  your  understanding  of our
agreement, please sign and return to the Company a counterpart hereof, whereupon
this instrument,  along with all  counterparts,  will become a binding agreement
between the Underwriters and the Company in accordance with its terms.

                                    Very truly yours,

                                    WEBSTER FINANCIAL CORPORATION



                                    By:
                                       -------------------------------
                                             Authorized Signatory



CONFIRMED AND ACCEPTED, 
   as of the date first above written:

MERRILL LYNCH, PIERCE, FENNER & SMITH
            INCORPORATED
ADVEST, INC.

By: MERRILL LYNCH, PIERCE, FENNER & SMITH
                INCORPORATED

By:
   --------------------------------
          Authorized Signatory

For themselves and as  Representatives of 
other Underwriters named in Schedule A hereto.


                                       33


<PAGE>

<TABLE>
<CAPTION>



                                   SCHEDULE A

                                                                  Number of
                                                                   Initial
      Name of Underwriter                                         Securities
      -------------------                                         ----------
<S>                                                                <C>
Merrill Lynch, Pierce, Fenner & Smith
            Incorporated...................................
Advest, Inc................................................








     Total..................................................       1,100,000
                                                                   =========                          





                                       34


<PAGE>

                                                                       Exhibit A

                                1,100,000 Shares

                          WEBSTER FINANCIAL CORPORATION
                            (a Delaware corporation)

                                  Common Stock
                           (Par Value $.01 Per Share)

                                PRICING AGREEMENT

                                                                                                             , 199

MERRILL LYNCH & CO.
Merrill Lynch, Pierce, Fenner & Smith
                    Incorporated

ADVEST, INC.
  as Representatives of the several Underwriters
  named in the within-mentioned Purchase Agreement
  c/o    Merrill Lynch & Co.
         Merrill Lynch, Pierce, Fenner & Smith
                             Incorporated
         North Tower
         World Financial Center
         New York, New York  10281-1334

Dear Sirs:

         Reference is made to the Purchase Agreement, dated , 199 (the "Purchase
Agreement"),  relating  to the  purchase by the  several  Underwriters  named in
Schedule A thereto (the  "Underwriters"),  for whom Merrill Lynch & Co., Merrill
Lynch,  Pierce,  Fenner & Smith  Incorporated  and  Advest,  Inc.  are acting as
representatives  (the  "Representatives"),  of the above  shares of Common Stock
(the "Securities"), of Webster Financial Corporation (the "Company").

         Pursuant to Section 2 of the  Purchase  Agreement,  the Company  agrees
with each Underwriter as follows:

                  1.  The  initial  public  offering  price  per  share  for the
         Securities, determined as provided in said Section 2, shall be $ .

                  2. The purchase  price per share for the Securities to be paid
         by the several Underwriters shall be $ , being



<PAGE>
         an amount equal to the initial  public  offering  price set forth above
         less $ per share.

         If the  foregoing  is in  accordance  with  your  understanding  of our
agreement,  please sign and return to us a counterpart  hereof,  whereupon  this
instrument, along with all counterparts, will become a binding agreement between
the Underwriters and the Company in accordance with its terms.

                                      Very truly yours,

                                      WEBSTER FINANCIAL CORPORATION



                                      By:
                                         ----------------------------------
                                               Authorized Signatory

CONFIRMED AND ACCEPTED, 
  as of the date first above written:

MERRILL LYNCH, PIERCE, FENNER & SMITH
            INCORPORATED
ADVEST, INC.

By:      Merrill Lynch, Pierce, Fenner & Smith
                             Incorporated


By:
   -------------------------------
        Authorized Signatory

For  themselves  and as  Representatives  of the  
other  Underwriters  named  in Schedule A to the 
Purchase Agreement.



                                       A-2
<PAGE>

</TABLE>



   
                                                                   Exhibit 23.2

    

                         CONSENT OF INDEPENDENT AUDITORS




The Board of Directors
Webster Financial Corporation


   
         We consent to the use of our  reports  included  in the  prospectus  or
incorporated  herein by reference  and to the  references  to our Firm under the
heading "Experts" in the prospectus.
    




/s/ KPMG PEAT MARWICK LLP



   
Hartford, Connecticut
November 21, 1995
    



<PAGE>


           
   
                                                                    Exhibit 23.3
    
    
                       CONSENT OF INDEPENDENT ACCOUNTANTS


     We  consent  to  the  incorporation  by  reference  in  this  Pre-Effective
Amendment  to the  registration  statement  on  Form  S-3 of  Webster  Financial
Corporation  of our report dated July 24, 1995 on our audit of the  consolidated
financial  statements  of Shelton  Bancorp,  Inc.  ("Shelton"),  which report is
included in Shelton's  1995 annual  report on Form 10-K.  We also consent to the
reference to our firm under the caption "Experts."





                                             /s/ COOPERS & LYBRAND L.L.P.
   
Hartford, Connecticut
November 21, 1995
    





<PAGE>


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