WEBSTER FINANCIAL CORP
424B1, 1995-09-18
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: HARMAN INTERNATIONAL INDUSTRIES INC /DE/, 10-K, 1995-09-18
Next: ROTONICS MANUFACTURING INC/DE, S-3, 1995-09-18




<PAGE>

Webster Financial Corporation
First Federal Plaza,
Waterbury, Connecticut 06702


                                                             September 18, 1995

To the Shareholders of
Webster Financial Corporation:

         You are cordially  invited to attend a special  meeting of shareholders
(the "Webster Meeting") of Webster Financial Corporation  ("Webster") to be held
on October  31,  1995 at 4:00 p.m.  at the  Waterbury  Club,  30 Holmes  Avenue,
Waterbury, Connecticut.

         As described in the enclosed Joint Proxy  Statement/Prospectus,  at the
Special  Meeting,  you will be asked to approve the  proposed  issuance of up to
1,337,618 shares of common stock of Webster ("Webster Stock") to shareholders of
Shelton Bancorp,  Inc. ("Shelton") in connection with the acquisition of Shelton
by Webster. In the acquisition, Shelton shareholders will receive .92 of a share
of Webster Stock for each share of Shelton common stock. The presence, in person
or by proxy, of at least a majority of the Webster Stock entitled to vote at the
Webster  Meeting,  and the affirmative  vote of the holders of a majority of the
votes cast,  is  necessary  to approve the  issuance of these  shares of Webster
Stock.

         Your Board of Directors  has  unanimously  approved the issuance of the
shares of  Webster  Stock and  recommends  that you vote "FOR"  approval  of the
issuance of these shares.

         You   are    urged   to   read    the    accompanying    Joint    Proxy
Statement/Prospectus,  which provides you with a description of the terms of the
acquisition. It is very important that your shares be represented at the Webster
Meeting.  Whether  or not you  plan  to  attend  the  Webster  Meeting,  you are
requested  to  complete,  date and sign the proxy  card and return it as soon as
possible in the enclosed postage paid envelope.

                                          Sincerely,

                                          /s/ James C. Smith

                                          JAMES C. SMITH

                                          Chairman and Chief Executive Officer
<PAGE>

                          WEBSTER FINANCIAL CORPORATION

                               First Federal Plaza

                          Waterbury, Connecticut 06702

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

                          NOTICE OF SPECIAL MEETING OF

                           SHAREHOLDERS TO BE HELD ON

                                OCTOBER 31, 1995

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


         NOTICE IS HEREBY  GIVEN  that a special  meeting of  shareholders  (the
"Webster Meeting") of Webster Financial Corporation  ("Webster") will be held on
October  31,  1995 at  4:00  p.m.  at the  Waterbury  Club,  30  Holmes  Avenue,
Waterbury, Connecticut for the following purposes:

                  1. To  authorize  the  issuance of up to  1,337,618  shares of
         common stock of Webster  ("Webster  Stock") to  shareholders of Shelton
         Bancorp, Inc. ("Shelton") in connection with the acquisition of Shelton
         by Webster pursuant to an agreement and plan of merger,  dated June 20,
         1995, as amended, among Webster,  Webster Acquisition Corp. and Shelton
         (the "Merger  Agreement").  As more fully  described in the Joint Proxy
         Statement/Prospectus,  the Merger  Agreement  provides  for  Webster to
         issue .92 of a share of  Webster  Stock for each  outstanding  share of
         Shelton common stock in the acquisition; and

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

         The Board of  Directors  of Webster  has fixed the close of business on
September 29, 1995 as the record date for the  determination  of shareholders of
Webster entitled to notice of and to vote at the Webster  Meeting.  Only holders
of  Webster  Stock of  record  at the  close of  business  on that  date will be
entitled  to notice of and to vote at the  Webster  Meeting or any  adjournments
thereof.

                                        By Order of the Board of Directors

                                        /s/ James C. Smith

                                        JAMES C. SMITH

                                        Chairman and Chief Executive Officer


Waterbury, Connecticut
September 18, 1995

         WE URGE YOU TO  COMPLETE,  DATE AND SIGN THE  ENCLOSED  PROXY  CARD AND
RETURN IT AS SOON AS POSSIBLE IN THE ENCLOSED POSTAGE-PAID ENVELOPE,  WHETHER OR
NOT YOU PLAN TO ATTEND THE WEBSTER MEETING IN PERSON.  YOUR PROXY MAY BE REVOKED
IN THE MANNER DESCRIBED IN THE ACCOMPANYING JOINT PROXY  STATEMENT/PROSPECTUS AT
ANY TIME BEFORE IT IS VOTED AT THE WEBSTER MEETING.

                                       3A

<PAGE>
SHELTON BANCORP, INC.
375 Bridgeport Avenue
Shelton, Connecticut  06484

                                                           September 18, 1995

To the Shareholders of
Shelton Bancorp, Inc.:


         You are  cordially  invited  to  attend  the  1995  annual  meeting  of
shareholders (the "Shelton Meeting") of Shelton Bancorp,  Inc. ("Shelton") to be
held on October  31,  1995 at 10:00 a.m.  at Rapp's  Paradise  Inn,  557 Wakelee
Terrace, Ansonia, Connecticut.


     As  described  in the  enclosed  Joint Proxy  Statement/Prospectus,  at the
Shelton Meeting, in addition to the election of directors as is customary at our
annual  meeting,  you will be asked to approve an agreement  and plan of merger,
dated June 20,  1995,  as amended (the  "Merger  Agreement"),  pursuant to which
Shelton  and  Shelton  Savings  Bank  would be  acquired  by  Webster  Financial
Corporation  ("Webster").  The Merger Agreement  provides for the acquisition to
occur by merging a  wholly-owned  subsidiary of Webster  formed for such purpose
into Shelton (the "Merger").  As part of the Merger,  each outstanding  share of
Shelton common stock ("Shelton  Stock") will be converted into .92 of a share of
Webster common stock ("Webster  Stock") in a tax free exchange,  plus cash to be
paid in lieu of fractional shares.

         Your Board of Directors has  determined  that the Merger is in the best
interests  of Shelton and its  shareholders  and has  unanimously  approved  the
Merger Agreement.  The Board unanimously recommends that you vote "FOR" approval
of the Merger Agreement.

         Consummation of the Merger is subject to certain conditions,  including
approval  of the Merger  Agreement  by at least  two-thirds  of the  outstanding
shares of Shelton Stock  entitled to be voted at the Shelton  Meeting and to the
receipt of certain regulatory approvals. The Merger Agreement is also subject to
the  approval  by the  Webster  shareholders  of the  issuance  of the shares of
Webster Stock in the Merger.

         Alex.  Brown  &  Sons  Incorporated,  Shelton's  financial  advisor  in
connection with the Merger, has delivered its written opinion to Shelton's Board
of Directors that, as of the date of the Merger Agreement,  the consideration to
be  received  by the  shareholders  of  Shelton  in the  Merger was fair to such
holders from a financial  point of view.  The written  opinion of Alex.  Brown &
Sons Incorporated is reproduced in full as Appendix A to the accompanying  Joint
Proxy Statement/Prospectus.

         You are  urged  to read the  Joint  Proxy  Statement/Prospectus,  which
provides you with a description of the terms of the Merger. It is very important
that your shares be represented at the Shelton Meeting.  Whether or not you plan
to attend the Shelton Meeting, you are requested to complete,  date and sign the
proxy  card and  return it as soon as  possible  in the  enclosed  postage  paid
envelope.  Failure  to return a properly  executed  proxy card or to vote at the
Shelton  Meeting  will  have  the  same  effect  as a vote  against  the  Merger
Agreement.

                                                       Sincerely,

                                                       /s/ Kenneth E. Schaible
                                                       KENNETH E. SCHAIBLE
                                                       President and Treasurer
<PAGE>

                              SHELTON BANCORP, INC.

                              375 Bridgeport Avenue

                           Shelton, Connecticut 06484

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

                           NOTICE OF ANNUAL MEETING OF
                           SHAREHOLDERS TO BE HELD ON

                                OCTOBER 31, 1995

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


         NOTICE IS HEREBY  GIVEN that the 1995  annual  meeting of  shareholders
(the "Shelton  Meeting") of Shelton  Bancorp,  Inc.  ("Shelton") will be held on
October 31,  1995 at 10:00 a.m. at Rapp's  Paradise  Inn,  557 Wakelee  Terrace,
Ansonia, Connecticut for the following purposes:

                  1. To  consider  and vote upon a proposal to approve and adopt
         an agreement and plan of merger, dated June 20, 1995, as amended, among
         Webster Financial  Corporation  ("Webster"),  Webster Acquisition Corp.
         and Shelton (the "Merger  Agreement").  As more fully  described in the
         Joint Proxy  Statement/Prospectus,  the Merger  Agreement  provides for
         Shelton and Shelton  Savings  Bank to be acquired by Webster  through a
         merger of a wholly-owned  subsidiary of Webster formed for such purpose
         into Shelton (the "Merger").  As part of the Merger,  each  outstanding
         share of Shelton common stock ("Shelton  Stock") will be converted into
         .92 of a share of Webster  common  stock in a tax free  exchange,  plus
         cash to be paid in lieu of fractional shares;

                  2. To elect three persons to serve as directors of Shelton for
         a three-year  term and until the election  and  qualification  of their
         successors; and


                  3. To transact such other business as may properly come before
         the Shelton Meeting, or any adjournments  thereof,  including,  without
         limitation,  a motion to adjourn  the Shelton  Meeting to another  time
         and/or place for the purpose of soliciting  additional proxies in order
         to approve the Merger Agreement or otherwise.


         The Board of  Directors  of Shelton  has fixed the close of business on
September  29, 1995 as the record  date for the  determination  of  shareholders
entitled to notice of and to vote at the Shelton  Meeting.  Only  holders of the
Shelton  Stock of record at the close of  business on that date will be entitled
to notice of and to vote at the Shelton Meeting or any adjournments thereof.

                                            By Order of the Board of Directors

                                            /s/ Kenneth E. Schaible
                                            KENNETH E. SCHAIBLE
                                            President and Treasurer

Shelton, Connecticut
September 18, 1995

         WE URGE YOU TO  COMPLETE,  SIGN AND DATE THE  ENCLOSED  PROXY  CARD AND
RETURN IT AS SOON AS POSSIBLE IN THE ENCLOSED POSTAGE-PAID ENVELOPE,  WHETHER OR
NOT YOU PLAN TO ATTEND THE SHELTON MEETING IN PERSON.  YOUR PROXY MAY BE REVOKED
IN THE MANNER DESCRIBED IN THE ACCOMPANYING JOINT PROXY  STATEMENT/PROSPECTUS AT
ANY TIME BEFORE IT IS VOTED AT THE SHELTON MEETING.



<PAGE>

     SHELTON BANCORP, INC.                      WEBSTER FINANCIAL CORPORATION
   375 Bridgeport Avenue                              First Federal Plaza
  Shelton, Connecticut 06484                     Waterbury, Connecticut 06702

                              JOINT PROXY STATEMENT

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

                          WEBSTER FINANCIAL CORPORATION

                                   PROSPECTUS

                        1,337,618 Shares of Common Stock

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


         This  Joint   Proxy   Statement/Prospectus   is  being   furnished   to
shareholders of Shelton Bancorp, Inc. ("Shelton") and to shareholders of Webster
Financial Corporation ("Webster"). This Joint Proxy Statement/Prospectus relates
to the annual meeting of shareholders  of Shelton (the "Shelton  Meeting") to be
held on October  31,  1995 at 10:00 a.m.  at Rapp's  Paradise  Inn,  557 Wakelee
Terrace,  Ansonia,  Connecticut,  and to the special  meeting of shareholders of
Webster (the  "Webster  Meeting") to be held on October 31, 1995 at 4:00 p.m. at
the Waterbury Club, 30 Holmes Avenue, Waterbury,  Connecticut (collectively, the
"Shareholders Meetings"),  and to any adjournments of the Shareholders Meetings.
This Joint Proxy  Statement/Prospectus  is first being mailed to shareholders of
Shelton and to shareholders of Webster on or around September 18, 1995.


         At the Shelton Meeting, the principal items of business will be: (i) to
consider and vote upon an agreement and plan of merger,  dated June 20, 1995, as
amended,  among Webster,  Webster  Acquisition Corp. ("Merger Sub"), and Shelton
(the "Merger Agreement");  and (ii) to elect three persons to serve as directors
of Shelton for a three-year  term and until the election  and  qualification  of
their successors.


         The Merger  Agreement  provides  for  Shelton to be acquired by Webster
through a merger of Merger Sub, a wholly-owned  subsidiary of Webster formed for
such  purpose,  into  Shelton  (the  "Merger").  As  part  of the  Merger,  each
outstanding  share of Shelton common stock,  par value $1.00 per share ("Shelton
Stock"),  will be converted  into .92 of a share of Webster  common  stock,  par
value $.01 per share ("Webster Stock") (the "Exchange Ratio"), plus cash in lieu
of  fractional  shares.  Based on the last  reported  sales  price  per share of
Webster Stock on September 14, 1995 (the most recent  practicable  date prior to
the  printing  of this  Joint  Proxy  Statement/Prospectus)  of  $28.50  and the
Exchange  Ratio,  the  calculated  value of each  share of  Shelton  Stock to be
exchanged in the Merger is $26.22.  No  assurance  can be given as to the market
price of Webster  Stock at or after  consummation  of the  Merger.  Because  the
market price of Webster Stock is subject to fluctuation, the value of the shares
of Webster  Stock that  holders of Shelton  Stock will receive in the Merger may
materially  increase or decrease prior to or after  consummation  of the Merger.
See "MARKET  PRICES AND  DIVIDENDS."  In connection  with the Merger  Agreement,
Shelton has granted Webster an irrevocable  option (the "Option") to purchase up
to 267,324  shares of newly issued  Shelton Stock at a purchase  price of $17.00
per share  upon the  occurrence  of  certain  events.  The  Merger is subject to
various  conditions,  including  approvals of applicable federal and Connecticut
regulatory  authorities.  Shelton  and  Webster  expect  that the Merger will be
consummated on November 1, 1995, or as soon as possible after the receipt of all
regulatory  and  shareholder  approvals,  and the  expiration of all  regulatory
waiting periods.  If the Merger is not consummated by March 31, 1996, the Merger
Agreement will be terminated  unless Shelton and Webster  mutually consent to an
extension.  For a more detailed  description  of the Merger and the Option,  see
"THE MERGER."

         This Joint Proxy  Statement/Prospectus also constitutes a prospectus of
Webster with respect to up to 1,337,618  shares of Webster Stock to be issued to
Shelton shareholders as part of the Merger.

                                       1
<PAGE>
         At the Webster  Meeting,  the  principal  item of  business  will be to
authorize  the  issuance of up to 1,337,618  shares of Webster  Stock to Shelton
shareholders as part the Merger.

         THE SECURITIES  OFFERED HEREBY 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  (THE
"CONNECTICUT  COMMISSIONER"),  NOR HAS THE SEC, ANY STATE SECURITIES COMMISSION,
THE OTS, THE FDIC, OR THE CONNECTICUT  COMMISSIONER  PASSED UPON THE ACCURACY OR
ADEQUACY OF THIS JOINT PROXY  STATEMENT/PROSPECTUS.  ANY  REPRESENTATION  TO THE
CONTRARY IS A CRIMINAL  OFFENSE.  THE SHARES OF WEBSTER STOCK OFFERED HEREBY ARE
NOT SAVINGS  ACCOUNTS OR SAVINGS  DEPOSITS AND ARE NOT INSURED BY THE FDIC,  THE
BANK  INSURANCE  FUND,  THE  SAVINGS  ASSOCIATION  INSURANCE  FUND OR ANY  OTHER
GOVERNMENT AGENCY.

         The  information  set forth in this  Joint  Proxy  Statement/Prospectus
concerning  Shelton has been furnished by Shelton.  The  information  concerning
Webster and Merger Sub has been  furnished by Webster.  The  description  of the
Merger Agreement and other documents in this Joint Proxy Statement/Prospectus is
qualified by reference to the text of those  documents,  copies of which will be
provided without charge upon written or oral request addressed to Lee A. Gagnon,
Executive  Vice  President,  Chief  Operating  Officer and  Secretary of Webster
Financial  Corporation,  First  Federal  Plaza,  Waterbury,  Connecticut  06702,
telephone (203) 753-2921.

         NO  PERSON  IS  AUTHORIZED  TO GIVE  ANY  INFORMATION  OR TO  MAKE  ANY
REPRESENTATION  NOT  CONTAINED  IN THIS  JOINT  PROXY  STATEMENT/PROSPECTUS,  OR
INCORPORATED BY REFERENCE HEREIN, IN CONNECTION WITH THE SOLICITATION OF PROXIES
BY SHELTON OR WEBSTER OR THE  OFFERING  OF WEBSTER  STOCK MADE  HEREBY,  AND, IF
GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATIONS  SHOULD NOT BE RELIED UPON AS
HAVING   BEEN   AUTHORIZED   BY   SHELTON   OR   WEBSTER.   THIS   JOINT   PROXY
STATEMENT/PROSPECTUS  DOES NOT CONSTITUTE AN OFFER TO SELL, OR A SOLICITATION OF
AN  OFFER  TO  PURCHASE,   ANY  WEBSTER   STOCK  OFFERED  BY  THIS  JOINT  PROXY
STATEMENT/PROSPECTUS,  OR THE SOLICITATION OF A PROXY, IN ANY JURISDICTION TO OR
FROM ANY PERSON TO WHOM IT IS UNLAWFUL TO MAKE SUCH OFFER, OR SOLICITATION OF AN
OFFER, OR PROXY SOLICITATION IN SUCH JURISDICTION.  NEITHER THE DELIVERY OF THIS
JOINT PROXY  STATEMENT/PROSPECTUS  NOR ANY  DISTRIBUTION  OF THE  WEBSTER  STOCK
OFFERED  PURSUANT  TO THIS JOINT  PROXY  STATEMENT/PROSPECTUS  SHALL,  UNDER ANY
CIRCUMSTANCES,  CREATE  AN  IMPLICATION  THAT  THERE  HAS BEEN NO  CHANGE IN THE
AFFAIRS OF SHELTON OR WEBSTER  OR THE  INFORMATION  HEREIN OR THE  DOCUMENTS  OR
REPORTS   INCORPORATED   BY  REFERENCE  SINCE  THE  DATE  OF  THIS  JOINT  PROXY
STATEMENT/PROSPECTUS.

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

              The date of this Joint Proxy Statement/Prospectus is
                               September 18, 1995.



                                        2


<PAGE>

                                TABLE OF CONTENTS

                                                 Page
                                                 ----

Available Information.......................      4


Incorporation of Certain Documents
     by Reference...........................      4

Merger Summary..............................      6
     The Parties............................      6
     The Merger.............................      7
     Comparison of Shareholder Rights.......     11
     Market Prices of Common Stock..........     11
     Comparative Per Share Data.............     11
     Summary Financial and Other
         Data...............................     13

Risk Factors................................     19
     Issuance of Webster Stock..............     19
     Legislative and General Regulatory
         Developments.......................     19
     Sources of Funds for Dividends;
         Stock Repurchases..................     20
     Effect of Interest Rate Fluctuations...     20

Shelton Meeting.............................     21
     Matters to be Considered at the
         Shelton Meeting....................     21
     Record Date and Voting.................     22
     Vote Required; Revocability of
         Proxies............................     23
     Solicitation of Proxies................     23

Webster Meeting.............................     24
     Matters to be Considered at the
         Webster Meeting....................     24
     Record Date and Voting.................     24
     Vote Required; Revocability of
         Proxies............................     25
     Solicitation of Proxies................     25

Item 1 - The Merger.........................     25
     The Parties............................     26
     Background of the Merger...............     27
     Recommendations of Shelton
         Board of Directors.................     27
     Purpose and Effects of the Merger......     29
     Structure..............................     29
     Exchange Ratio.........................     29
     Regulatory Approvals...................     31
     Conditions to the Merger...............     31
     Conduct of Business Pending
         the Merger.........................     32
     Third Party Proposals..................     32
     Expenses; Breakup Fee..................     33
     Opinion of Financial Advisor...........     33
     Certain Provisions of the Merger
         Agreement..........................     36
     Termination and Amendment of
         the Merger Agreement...............     37
     Certain Federal Income Tax
         Consequences.......................     37
     Accounting Treatment...................     38
     Resales of Webster Stock Received in
         the Merger.........................     38
     No Appraisal Rights....................     38
     Interests of Certain Persons in
         the Merger.........................     39
     Option Agreement.......................     40
Pro Forma Combined Financial
         Statements.........................     43
Shelton Bancorp, Inc........................     50
     General................................     50
     Competition............................     50
     Regulation.............................     50
     Economic Conditions and
         Governmental Policy................     51
     Taxation...............................     51
Market Prices and Dividends.................     52

Description of Capital Stock and
     Comparison of Shareholder Rights.......     54
     Webster Stock..........................     54
     Series B Stock.........................     55
     Senior Notes...........................     56
     Certificate of Incorporation and Bylaw
         Provisions.........................     57
     Applicable Law.........................     59

Legal Matters...............................     60

Experts  ...................................     60

Item 2 - Election of Directors .............     61
     Stock Owned by Principal Holders,
         and Directors and Executive
         Officers as a Group ...............     61
     Election of Directors..................     61
     Committees of the Board of Directors...     63
     Director Meeting Attendance and
         Fee Arrangements ..................     63
     Personnel Committee Report on
         Executive Compensation.............     63
     Compensation Committee Interlocks and
         Insider Participation..............     64
     Compensation of Executive Officers ....     65
     Option Grants in Last Fiscal Year .....     65
     Option Exercises and Year-End
         Option Value Table ................     65
     Pension Plan ..........................     66
     Employment Agreements .................     66
     Comparative Stock Performance .........     67
     Transactions with Directors and
         Management ........................     69

Appointment of Independent

     Accountants............................     69

Section 16(a) Compliance ...................     69

Other Matters ..............................     69

Proposal for 1996 Annual Meeting ...........     69

Appendix A -- Opinion of Alex. Brown
     & Sons Incorporated....................    A-1

Appendix B -- Shelton Bancorp, Inc.
     1995 Annual Report ....................    B-1



                                       3
<PAGE>

                              AVAILABLE INFORMATION

         Shelton and Webster are both 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  file reports,
proxy  statements  and  other  information  with the SEC.  Such  reports,  proxy
statements and other  information  can be obtained at prescribed  rates from the
Public Reference Section of the SEC, 450 Fifth Street,  N.W.,  Washington,  D.C.
20549. In addition,  such reports,  proxy statements and other information filed
by Shelton  and  Webster  may be  inspected  and copied at the public  reference
facilities  maintained  by  the  SEC at  Room  1024,  450  Fifth  Street,  N.W.,
Washington, D.C. 20549, and at the SEC's regional offices located at Suite 1400,
Citicorp  Center,  500 West Madison  Street,  Chicago,  Illinois 60661 and Suite
1300, Seven World Trade Center, New York, New York 10048.

         Webster  has filed with the SEC a  Registration  Statement  on Form S-4
(the "Registration Statement") under the Securities Act of 1933, as amended (the
"Securities  Act"),   relating  to  the  Webster  Stock  to  be  issued  to  the
shareholders of Shelton in connection with the Merger. As permitted by the rules
and  regulations  of the SEC,  this Joint  Proxy  Statement/Prospectus  does not
contain  all the  information  set  forth in the  Registration  Statement.  Such
additional  information  may be  obtained  from the  SEC's  principal  office in
Washington,  D.C. as set forth above.  Statements  contained in this Joint Proxy
Statement/Prospectus  or in any document  incorporated by reference herein as to
the contents of any contract or other document are not necessarily complete and,
in each  instance  where such contract or document is filed as an exhibit to the
Registration  Statement,  reference  is made to the  copy  of such  contract  or
document filed as an exhibit to the Registration Statement,  each such statement
being qualified in all respects by such reference.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         The  following  documents  filed  by  Shelton  with the SEC  (File  No.
0-17495)  under the  Exchange  Act are hereby  incorporated  in this Joint Proxy
Statement/Prospectus by reference: [(i) Shelton's Annual Report on Form 10-K for
the year ended June 30, 1995;] (ii) Shelton's Quarterly Reports on Form 10-Q for
the quarters ended September 30, 1994, December 31, 1994 and March 31, 1995; and
(ii) Shelton's Current Report on Form 8-K dated June 20, 1995.


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

         All documents  filed by Shelton or Webster  pursuant to Sections 13(a),
13(c),  14 or 15(d) of the  Exchange  Act  subsequent  to the date of this Joint
Proxy  Statement/Prospectus  and  prior  to the  Merger  shall be  deemed  to be
incorporated by reference in this Joint Proxy  Statement/Prospectus.  In lieu of
incorporating by reference the description of the capital stock of Webster which
is contained in a  registration  statement  filed under the Exchange  Act,  such
description   is  included  in  this  Joint  Proxy   Statement/Prospectus.   See
"DESCRIPTION OF WEBSTER CAPITAL STOCK AND COMPARISON OF SHAREHOLDER RIGHTS."

         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 Joint  Proxy  Statement/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 Joint
Proxy  Statement/Prospectus.  Webster will provide without charge to each person
to whom a copy of this  Joint  Proxy  Statement/Prospectus

                                       4
<PAGE>
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).

         This  Joint  Proxy   Statement/Prospectus   incorporates  documents  by
reference which are not presented herein or delivered herewith.  These documents
are available upon request directed to: Lee A. Gagnon, Executive Vice President,
Chief Operating  Officer and Secretary,  Webster  Financial  Corporation,  First
Federal Plaza, Waterbury,  Connecticut 06702; telephone (203) 753-2921. In order
to ensure timely delivery of the documents,  any request should be made at least
five business days prior to the Meetings.


                                       5
<PAGE>


                                 MERGER SUMMARY

         The  following  is a brief  summary  of certain  information  contained
elsewhere in this Joint Proxy Statement/Prospectus. This summary is not intended
to be a complete  description  and is  qualified in its entirety by reference to
the more detailed information contained in this Joint Proxy Statement/Prospectus
herein.  Shareholders  of Shelton and of Webster are urged before voting to give
careful  consideration  to all of the information  contained in this Joint Proxy
Statement/Prospectus.

         THE MERGER AGREEMENT TO BE CONSIDERED AT THE SHELTON MEETING INVOLVES A
MATTER OF GREAT IMPORTANCE TO SHELTON'S SHAREHOLDERS. IF THE MERGER AGREEMENT IS
APPROVED  AND THE  MERGER  CONSUMMATED,  EACH  SHARE OF  SHELTON  STOCK  WILL BE
CONVERTED INTO .92 OF A SHARE OF WEBSTER STOCK,  PLUS CASH IN LIEU OF FRACTIONAL
SHARES, AND EACH SHELTON SHAREHOLDER'S  SEPARATE EQUITY INTEREST IN SHELTON WILL
CEASE.

         THE ISSUANCE OF UP TO 1,337,618  SHARES OF WEBSTER STOCK TO THE SHELTON
SHAREHOLDERS  AS PART OF THE  MERGER  IS ALSO A MATTER  OF GREAT  IMPORTANCE  TO
WEBSTER'S SHAREHOLDERS.

The Parties

         Webster.  Webster,  a Delaware  corporation,  is the holding company of
First  Federal  Bank,  a  federal  savings  bank   headquartered  in  Waterbury,
Connecticut  ("First  Federal"),  and Bristol  Savings  Bank, a state  chartered
savings bank  headquartered  in Bristol,  Connecticut  ("Bristol").  Deposits at
First  Federal and Bristol are insured by the FDIC.  Through  First  Federal and
Bristol,  Webster is engaged  primarily in the business of  attracting  deposits
from the general  public and  investing  those  funds in mortgage  loans for the
purchase, construction and refinancing of one-to-four family homes. Webster also
provides  commercial banking services to businesses in its primary market areas.
Webster currently serves customers from 39 banking offices located in New Haven,
Fairfield, Litchfield and Hartford Counties in Connecticut.

     Prior to consummation of the Merger involving  Shelton,  Webster intends to
(i) convert  Bristol into a federal  savings bank under the name "Webster  Bank"
and (ii) then merge First Federal into Webster Bank (the "Webster Bank Merger").
Webster Bank will be a federal savings bank,  headquartered  in Waterbury,  with
its deposits  insured by the Bank  Insurance  Fund  ("BIF") of the FDIC.  Before
giving effect to the Merger involving Shelton, approximately 59% of the deposits
at Webster  Bank will be  assessed at BIF premium  rates and  approximately  41%
assessed at premium rates applicable to the Savings  Association  Insurance Fund
("SAIF")  of the FDIC.  After  giving  effect to the Merger  involving  Shelton,
approximately  63% of the  deposits  at  Webster  Bank will be  assessed  at BIF
premium rates and approximately 37% assessed at SAIF premium rates. 


         At June  30,  1995,  Webster  had  consolidated  total  assets  of $2.9
billion,  total  deposits of $2.2 billion,  and  shareholders'  equity of $149.6
million,  or 5.17% of total  assets.  The Webster  Stock is quoted on the Nasdaq
National  Market under the symbol  "WBST".  The address of  Webster's  principal
executive offices is First Federal Plaza, Waterbury, CT 06702.

         Webster, as a holding company, is regulated primarily by the OTS at the
federal level and by the Connecticut  Commissioner.  First Federal, as a federal
savings bank, is regulated  primarily by the OTS and as to certain  matters also
by the FDIC.  Bristol,  as a  state-chartered  savings bank, is regulated by the
Connecticut  Commissioner  and by the FDIC.  Webster Bank, as a federal  savings
bank,  will be regulated  primarily by the OTS and as to certain matters also by
the FDIC. See "THE MERGER -- The Parties" and "-- Structure."

         Merger  Sub.  Merger  Sub, a Delaware  corporation,  is a  wholly-owned
subsidiary of Webster  formed to facilitate the Merger.  The separate  corporate
existence of Merger Sub will  terminate  upon its merger into Shelton.  See "THE
MERGER -- The Parties."

                                       6

<PAGE>

         Shelton.  Shelton,  a Delaware  corporation,  is the holding company of
Shelton  Savings  Bank  ("Shelton   Bank"),  a   state-chartered   savings  bank
headquartered in Shelton,  Connecticut.  Deposits at Shelton Bank are insured by
the BIF of the FDIC.  Through Shelton Bank,  Shelton is engaged primarily in the
business of  attracting  deposits from the general  public and  investing  those
funds  primarily  in  residential   mortgage  loans.  Shelton  Bank  also  makes
commercial  mortgage and consumer  loans.  Shelton Bank has six banking  offices
located in Ansonia,  Bethany,  Oxford and  Shelton.  Its general  market area is
eastern  Fairfield  County  and  southwestern  New Haven  County.  Shelton  Bank
provides  a wide  range of retail  deposit  and credit  services,  with  special
emphasis on  residential  real  estate  lending.


         At June 30,  1995,  Shelton  had  consolidated  total  assets of $299.0
million,  total  deposits of $266.7  million and  shareholders'  equity of $20.0
million,  or 6.7% of total assets. The address of Shelton's  principal executive
office is 375 Bridgeport  Avenue,  Shelton,  Connecticut 06484 and its telephone
number is (203) 944-2200.

         Shelton, as a holding company, is regulated primarily by the OTS at the
federal  level  and  by  the  Connecticut  Commissioner.   Shelton  Bank,  as  a
state-chartered  savings bank, is regulated by the Connecticut  Commissioner and
by the FDIC. See "THE MERGER -- The Parties."

The Merger

         General.  The Merger Agreement  provides for the acquisition of Shelton
by Webster through the merger of Shelton into Webster's subsidiary,  Merger Sub,
with Shelton being the surviving  corporation (the "Merger").  Immediately after
the Merger,  Shelton will merge into  Webster,  with Webster being the surviving
holding company (the "Holding Company  Merger").  Immediately  after the Holding
Company Merger,  Webster will cause Shelton Bank to be merged into Webster Bank,
as the surviving  federal savings bank (the "Surviving Bank") (the "Shelton Bank
Merger").  The Surviving Bank will be headquartered  in Waterbury,  Connecticut,
and  will  be  a  FDIC/BIF  insured  federally   chartered  savings  bank,  with
approximately   63%  of  its  deposit   premiums   assessed  at  BIF  rates  and
approximately  37% assessed at SAIF rates.  Shelton and Webster  expect that the
Merger will be consummated on November 1, 1995, or as soon as possible after the
receipt of all regulatory and shareholder  approvals,  and the expiration of all
regulatory waiting periods.  If the Merger is not consummated by March 31, 1996,
the Merger  Agreement  will be terminated  unless  Shelton and Webster  mutually
consent to an extension. See "THE MERGER - Structure."

         Upon  consummation  of the Merger,  each  outstanding  share of Shelton
Stock,  except for shares held,  directly or  indirectly,  by Shelton or Webster
(other than shares held in a fiduciary  capacity  ("Trust Account Shares") or in
respect of a debt previously contracted ("DPC Shares")),  will be converted into
 .92 of a share of  Webster  Stock,  plus  cash to be paid in lieu of  fractional
shares.  The Merger will not change the  outstanding  Webster  Stock held by the
Webster shareholders.

         Exchange Ratio. The Merger Agreement provides that upon consummation of
the Merger,  each of the 1,362,566  outstanding shares of Shelton Stock,  except
for shares held, directly or indirectly, by Shelton or Webster (other than Trust
Account Shares or DPC Shares), will be automatically converted into .92 share of
Webster Stock,  plus cash to be paid in lieu of fractional shares (the "Exchange
Ratio").  This would  involve the issuance of up to 1,285,469  shares of Webster
Stock to the Shelton  shareholders.  The Exchange Ratio is not subject to market
price adjustment.  On September 14, 1995 (the most recent practicable date prior
to the  printing of this Joint  Proxy  Statement/Prospectus),  the closing  sale
price of the Webster Stock on the Nasdaq  National  Market was $28.50 per share.
See "THE MERGER -- Exchange Ratio."


         Shelton Stock Options.  Under the Merger  Agreement,  shares of Shelton
Stock issued prior to consummation of the Merger upon the exercise of the 56,683
outstanding  options held by directors,  officers and other employees of Shelton
will also be converted  into Webster  Stock at the Exchange  Ratio,  which would
involve the issuance of up to 52,148  additional shares of Webster Stock as part
of the  Merger.  Any of  these  options  that  are not  exercised  prior  to the
consummation of

                                       7
<PAGE>
the Merger will remain outstanding, but automatically become options to purchase
Webster  Stock,  with the  exercise  price and number of shares  covered by each
option to be adjusted to reflect the  Exchange  Ratio.  The  duration  and other
terms of these options will otherwise  remain the same,  except that the options
held by  non-employee  directors  of Shelton  will be modified  to permit  their
exercise until three months after  termination of service as advisory  directors
of the Surviving  Bank rather than  expiring  three months after the Merger when
their service as directors of Shelton and Shelton Bank will cease.  Options held
by officers and other  employees  of Shelton and Shelton  Bank whose  employment
does not continue with the Surviving Bank will terminate three months after such
employment  ceases.  See "THE  MERGER --  Interests  of  Certain  Persons in the
Merger."



         Shelton  Meeting.  The Shelton Meeting will be held on October 31, 1995
at 10:00  a.m.  at the  Rapp's  Paradise  Inn,  557  Wakelee  Terrace,  Ansonia,
Connecticut,  at which time the  holders of record of the  Shelton  Stock at the
close of business on  September  15, 1995 (the  "Shelton  Record  Date") will be
asked to consider and vote upon:  (i) a proposal to approve and adopt the Merger
Agreement;  (ii) the election of three  persons to serve as directors of Shelton
for a  three-year  term  and  until  the  election  and  qualification  of their
successors;  and (iii) such other matters as may properly be brought  before the
Shelton  Meeting.  The  affirmative  vote of the  holders of  two-thirds  of the
outstanding  shares of Shelton Stock entitled to vote at the Shelton  Meeting is
required to approve and adopt the Merger Agreement. In addition, the affirmative
vote of the holders of a plurality of the  outstanding  shares of Shelton  Stock
entitled to vote at the Shelton  Meeting is required to elect each  nominee as a
director of Shelton.


         All nine directors and executive officers of Shelton,  who beneficially
own an aggregate of 249,385 shares of Shelton Stock  (excluding  stock options),
or approximately 18% of the outstanding  Shelton Stock, as of the Shelton Record
Date,  have  entered  into a  stockholder  agreement,  dated June 20,  1995 (the
"Stockholder Agreement"),  with Webster pursuant to which they have each agreed,
among  other  things,  to vote  their  shares of  Shelton  Stock in favor of the
approval and adoption of the Merger Agreement and against any third party Merger
proposal.  No  consideration  was  paid  to any of the  directors  or  executive
officers  of  Shelton  for  entering  into the  Stockholder  Agreement.  Webster
required  that the  Stockholder  Agreement  with  the  directors  and  executive
officers  of Shelton be executed as a  condition  to Webster  entering  into the
Merger  Agreement.  See  "SHELTON  MEETING." A similar  agreement  was  executed
subsequently by family members of one of the directors in connection with a gift
of up to 2,500 shares by such director.

         The Board of Directors of Shelton believes that the terms of the Merger
Agreement  are  fair  to,  and  in  the  best  interests  of,  Shelton  and  its
shareholders.  The Board of Directors of Shelton unanimously approved the Merger
Agreement  and  recommends  that holders of Shelton  Stock vote FOR approval and
adoption of the Merger Agreement.  For a discussion of the factors considered by
the Board of Directors in reaching its  decision,  see "THE MERGER -- Background
of the Merger" and "--  Recommendations  of the Shelton  Board of Directors  and
Reasons for the Merger."

         Webster  Meeting.  The Webster Meeting will be held on October 31, 1995
at 4:00 p.m. at the Waterbury  Club, 30 Holmes  Avenue,  Waterbury,  Connecticut
06710,  at which time the holders of record of the Webster Stock at the close of
business on  September  14, 1995 (the  "Webster  Record  Date") will be asked to
consider and vote upon the issuance of up to 1,337,618  shares of Webster  Stock
to the Shelton  shareholders as part of the Merger. The Merger is conditioned on
the  approval by the Webster  shareholders  of the  issuance of these  shares of
Webster Stock to the Shelton  shareholders as part of the Merger, which approval
requires  an  affirmative  vote of a majority  of the votes cast by the  Webster
shareholders entitled to vote at the Webster Meeting, and that a majority of the
outstanding  Webster Stock be  represented  in person or by proxy  thereat.  The
Board of Directors of Webster unanimously  recommends that its shareholders vote
FOR approval of the issuance of these shares to the Shelton shareholders as part
of the Merger.

         Fairness  Opinion.  On June 20, 1995, Alex.  Brown & Sons  Incorporated
("Alex.  Brown")  delivered  its written  opinion to the Board of  Directors  of
Shelton to the effect that, as of such date,

                                       8
<PAGE>
the terms of the Merger Agreement,  including the Exchange Ratio, are fair, from
a financial point of view, to Shelton and its shareholders.  The receipt of this
opinion was a condition to Shelton's obligations under the Merger Agreement. The
opinion of Alex.  Brown  describes the matters  considered  and the scope of the
review  undertaken  in  rendering  such  opinion.   Alex.  Brown's  opinion  and
presentation  to the Shelton Board,  together with a review by the Shelton Board
of the assumptions used by Alex. Brown, were among the factors considered by the
Shelton Board in reaching its  determination to approve the Merger.  On June 20,
1995, the date that Alex.  Brown delivered its opinion,  Webster Stock closed at
$24.125 per share.  The Merger Agreement does not provide for an update by Alex.
Brown of its opinion.  See "THE MERGER -- Opinion of Financial  Advisor." A copy
of Alex. Brown's opinion letter dated June 20, 1995 is attached as Appendix A to
this Joint Proxy Statement/Prospectus and should be read by Shelton shareholders
in its entirety.

         Webster consulted with its outside financial  advisor,  Merrill Lynch &
Co., as to certain issues concerning the Merger. However, Webster did not engage
any financial  advisor to render a fairness opinion with respect to the terms of
the  Merger.  The  Board of  Directors  of  Webster  relied  primarily  upon the
financial analysis, experience and recommendations of Webster's senior executive
officers in considering the Merger.

         Regulatory  Approvals.  In order for the Merger to be consummated,  the
approvals  of the  Connecticut  Commissioner  and  the  OTS  must  be  obtained.
Applications are pending to obtain such approvals. See "THE MERGER -- Regulatory
Approvals."

         Accounting  Treatment.  The Merger is intended to qualify as a "pooling
of interests" for accounting and financial reporting  purposes.  Consummation of
the Merger is  conditioned  upon the Merger so  qualifying.  See "THE  MERGER --
Accounting Treatment."

         Federal Income Tax  Consequences.  The Merger has been  structured as a
tax-free exchange for federal income tax purposes as to the Webster Stock issued
to the  Shelton  shareholders.  See "THE  MERGER -- Certain  Federal  Income Tax
Consequences."

         Lack of Appraisal  Rights.  Under Delaware law,  holders of the Shelton
Stock will not be entitled to any dissenters'  appraisal  rights with respect to
the Merger.  Delaware law exempts the Merger from  dissenters'  appraisal rights
since the Webster Stock is traded on the Nasdaq National Market.  There are also
no dissenters' appraisal rights to the holders of Webster Stock. See "THE MERGER
-- No Appraisal Rights."

         Effective  Time.  The Merger will become  effective  on the filing of a
Certificate  of Merger with the  Secretary  of State of the State of Delaware in
accordance  with  applicable  law or on such later date as the  Certificate  may
specify (the "Effective  Time").  The Certificate will be filed (i) on the fifth
day after the last required  regulatory  approval is received and all applicable
waiting periods are expired,  (ii) if elected by Webster,  the last business day
of the  month in which the date set forth in (i)  above  occurs,  or (iii)  such
other time as the parties may agree.  Shelton and Webster expect that the Merger
will be  consummated  on  November  1, 1995,  or as soon as  possible  after the
receipt of all regulatory and shareholder  approvals,  and the expiration of all
regulatory waiting periods.  If the Merger is not consummated by March 31, 1996,
the Merger  Agreement  will be terminated  unless  Shelton and Webster  mutually
consent to an extension.

         Termination.  The Merger  Agreement may be terminated at any time prior
to the Effective Time by the mutual consent of Shelton and Webster and by either
of them  individually  under certain specified  circumstances,  including if the
Merger is not  consummated by March 31, 1996. See "THE MERGER -- Termination and
Amendment of Merger Agreement."

         Exchange of Shelton Stock  Certificates.  Upon the Effective Time, each
holder of a  certificate  representing  Shelton  Stock  issued  and  outstanding
immediately prior to the Merger will, upon the surrender thereof (duly endorsed,
if required) to Webster's transfer agent,  Chemical Bank (the "Exchange Agent"),
be entitled to receive a certificate  representing the number of whole shares

                                       9
<PAGE>
of Webster  Stock into which  such  Shelton  Stock will have been  automatically
converted  as part of the  Merger.  The  Exchange  Agent  will  mail a letter of
transmittal  with  instructions  to all holders of record of Shelton Stock as of
the Effective Time for use in surrendering  their certificates for Shelton Stock
in exchange for new certificates representing Webster Stock. Certificates should
not be surrendered by Shelton  shareholders  until the letter of transmittal and
instructions are received. See "THE MERGER -- Exchange Ratio."

         Option  Agreement.  In  consideration  of Webster's  entering  into the
Merger Agreement (without other consideration or monetary payment),  Webster and
Shelton  entered  into an option  agreement,  dated June 20,  1995 (the  "Option
Agreement"),  immediately  after their  execution of the Merger  Agreement.  The
Option  Agreement may have the effect of discouraging  the making of alternative
acquisition-related  proposals,  even if such proposal is for a higher price per
share for Shelton  Stock than the price per share  represented  by the  Exchange
Ratio,  and  increasing  the  likelihood  that the Merger will be consummated in
accordance with the terms of the Merger Agreement.

         If the Option becomes  exercisable,  Webster may purchase at a price of
$17.00 per share up to 267,324 shares of newly issued  Shelton  Stock,  which is
equal to 19.9% of the  currently  outstanding  Shelton  Stock.  The Option would
become  exercisable  primarily upon the occurrence of certain events that create
the potential for a third party to acquire Shelton. To the knowledge of Shelton,
no event that would  permit  exercise of the Option has  occurred as of the date
hereof. If the Option becomes  exercisable,  Webster or any permitted transferee
of Webster may, under certain  circumstances,  require Shelton to repurchase the
Option (in lieu of its  exercise)  for a formula  price or any shares of Shelton
Stock  purchased  upon  exercise  of the  Option.  See  "THE  MERGER  --  Option
Agreement."

         Arrangements  with and  Payments  to Shelton  Directors  and  Executive
Officers.  The Merger  Agreement  provides  for one  Shelton  director  (jointly
selected by the Boards of  Directors  of Webster and Shelton) to be elected as a
director of the Surviving Bank upon the  consummation  of the Merger,  with such
director to serve until the Surviving Bank's 1999 annual meeting.  All directors
of Shelton will be invited to serve on an advisory  board to the Surviving  Bank
for a period of 40 months from the consummation of the Merger, with compensation
for such  service of $650 as a monthly  retainer  and $600 per monthly  advisory
board  meeting  attended.  Such  compensation  will not be paid to the  advisory
director  also serving as a director of the  Surviving  Bank,  or to an advisory
director also serving as an officer or consultant to the Surviving Bank or to J.
Allen Kosowsky. See "THE MERGER -- Interests of Certain Persons in the Merger."

         Severance  payments will be made upon the consummation of the Merger to
Kenneth E. Schaible of $450,978, to William C. Nimons of $336,176,  and to Ralph
J. Rodriguez of $209,953 pursuant to their existing  employment  agreements,  as
modified and limited by the Merger Agreement.  These payments are based on three
times their respective average annual  compensation that was paid by Shelton and
includible in their gross income for federal tax purposes for the calendar years
1990 through 1994, reduced by $1.00. Messrs. Schaible, Nimons and Rodriguez have
agreed to have their severance  payments limited by Section 280G of the Internal
Revenue Code (the "Code"), whereas their existing employment agreements were not
so limited and would have resulted in their receiving larger severance  benefits
than the severance payment amounts shown above. Upon consummation of the Merger,
the  Surviving  Bank has  agreed  to enter  into an  employment  and  consulting
agreement with Mr. Schaible, providing for his employment for a six month period
as a senior vice  president to assist in the  transition  at a salary of $10,000
per  month  and for his  service  as a  part-time  consultant  for  three  years
thereafter,  with annual  consulting  fees at the rate of  $50,000,  $40,000 and
$30,000,  respectively,  for the  first,  second  and  third  years.  Upon  such
consummation,  the  Surviving  Bank  also has  agreed to enter  into  consulting
agreements  with Messrs.  Nimons and Rodriguez for an  eighth-month  period on a
part-time  basis to assist in the  transition,  with fees at $7,500 per month to
Mr. Nimons and $5,000 per month to Mr.  Rodriguez.  See "THE MERGER -- Interests
of Certain Persons in the Merger."
                                       10
<PAGE>
Comparison of Shareholder Rights

         If the Merger is consummated,  the holders of Shelton Stock will become
holders of Webster Stock.  There are certain  differences  between the rights of
Webster shareholders and Shelton shareholders. See "DESCRIPTION OF CAPITAL STOCK
AND COMPARISON OF SHAREHOLDER  RIGHTS" for a summary of the differences  between
the rights of holders of Shelton Stock and Webster Stock.

Market Prices of Common Stock

         Both Webster Stock and Shelton Stock are traded on the Nasdaq  National
Market.  The symbol for Webster Stock is "WBST." The symbol for Shelton Stock is
"SSBC."

         The following  table sets forth per share closing prices of the Webster
Stock  and the  Shelton  Stock on the  Nasdaq  National  Market  as of the dates
specified and the pro forma  equivalent  market value of the Webster Stock to be
issued for the Shelton Stock in the Merger. See "MARKET PRICES AND DIVIDENDS."
<TABLE>
<CAPTION>

                                                                                                    Shelton Stock
                                                                                                      Pro Forma
                                                    Last Reported Sale Price                      Equivalent Market
                                             ------------------------------------------
Date                                             Webster Stock          Shelton Stock                    Value     (a)
-----                                            -------------          -------------            -----------------
<S>                                             <C>                   <C>                            <C>
December 31, 1992.......................        $    17.25            $     11.43                    $    15.87
December 31, 1993.......................             22.875                 15.50                         21.05
December 30, 1994.......................             18.50                  15.25                         17.02
March 31, 1995..........................             21.625                 15.00                         19.90
June 20, 1995 (b).......................             24.125                 17.50                         22.20
September 14, 1995......................             28.50                  25.25                         26.22
____________________
<FN>
(a) Calculated by multiplying the respective closing prices of the Webster Stock
    by the .92 Exchange Ratio.

(b) Last  trading  date prior to  announcement  of the  execution  of the Merger
    Agreement.  

(c) The most recent  practicable  date prior to the  printing of
    this Joint Proxy Statement/Prospectus.
</TABLE>

         Shareholders  are  advised  to obtain  current  market  quotations  for
Webster  Stock.  It is  expected  that the market  price of  Webster  Stock will
fluctuate between the date of this Joint Proxy Statement/Prospectus and the date
on which the  Merger is  consummated.  Because  the  number of shares of Webster
Stock to be received by Shelton  shareholders in the Merger is fixed,  the value
of the shares of Webster Stock that the holders of Shelton Stock will receive in
the  Merger may  increase  or  decrease  prior to or after  consummation  of the
Merger.

Comparative Per Share Data

         Following are certain comparative  historical per share data of Webster
and of Shelton,  pro forma  combined per share data of Webster and Shelton,  and
equivalent  pro forma per share data of Shelton.  All  historical  and pro forma
data exclude  Bristol prior to its  acquisition by Webster on March 3, 1994 in a
transaction  accounted for as a purchase.  The  financial  data is based on, and
should  be read in  conjunction  with,  the  historical  consolidated  financial
statements  and the notes  thereto of Webster  and of Shelton  and the pro forma
combined financial statements and the notes thereto appearing or incorporated by
reference elsewhere in this Joint Proxy Statement/Prospectus. All per share data
of Webster,  Shelton and pro forma are  presented on a fully  diluted  basis and
have  been  adjusted  retroactively  to give  effect to stock  dividends.  Since
Webster's  fiscal year ends December 31 and Shelton's  fiscal year ends June 30,
the results for each of Shelton's fiscal years have been restated for comparison
purposes on a calendar year basis to correspond  to Webster's  fiscal year.  The
pro forma data is not  necessarily  indicative of results which will be obtained
on a
                                       11
<PAGE>
combined basis.  The pro forma data has not been adjusted to reflect any of
the improvements in operating efficiencies that Webster anticipates may occur in
the future due to the Merger.
<TABLE>
<CAPTION>

                                                  At or for the Six
                                                    Months Ended
                                                    June 30, 1995       At or for the Year Ended December 31,
                                                    -------------       -------------------------------------
                                                                        1994              1993              1992
                                                                        ----              ----              ----
<S>                                                 <C>              <C>              <C>               <C>
Net Income per fully diluted Common Share:

     Webster -- historical                          $    1.41        $    2.60        $    2.18(a)      $    1.07
     Shelton -- historical                                .81             1.61             1.32(a)           1.29
     Pro Forma Combined (b)                              1.34             2.44             2.04              1.16
     Shelton Equivalent Pro Forma (c)                    1.23             2.24             1.88              1.07

Cash Dividends per Common Stock:

     Webster -- historical                                .32              .52              .50               .48
     Shelton -- historical                                .32              .55              .45               .42
     Pro Forma Combined                                   .32              .52              .50               .48
     Shelton Equivalent Pro Forma (c)                     .29              .48              .46               .44

Book Value per Common Share:

     Webster -- historical                              24.08            22.02            21.69             18.47
     Shelton -- historical                              14.92            14.39            13.50             12.49
     Pro Forma Combined (b)                             22.33            20.59            19.90             21.29
     Shelton Equivalent Pro Forma (c)                   20.54            18.94            18.30             19.59
---------------------
<FN>
(a)  Before cumulative effect of change in method of accounting for income taxes
     adopted  by  Webster  in  January  1993  and by  Shelton  in  July  1993 in
     accordance with Financial Accounting Standards Board Statement of Financial
     Accounting Standards No. 109 ("FASB 109"), which resulted in an increase of
     $.79 per share in Webster's net income for 1993 and an increase of $.21 per
     share in Shelton's net income for 1993.

(b)  Pro forma combined amounts shown above reflect the proposed  acquisition of
     Shelton on a pooling of  interests  basis for each  period  shown as if the
     Merger had occurred at the beginning of such period.

(c)  Shelton   equivalent   pro  forma  per  share  amounts  are  calculated  by
     multiplying the pro forma combined amounts by the .92 Exchange Ratio.
</TABLE>

                                       12
<PAGE>
Summary Financial and Other Data

         The following  tables present  summary  historical  financial and other
data for Webster and Shelton as of the dates and for the periods indicated. This
summary  data is  based  upon,  and  should  be read in  conjunction  with,  the
historical and pro forma consolidated  financial statements and notes thereto of
Webster and Shelton and notes  thereto  appearing or  incorporated  by reference
elsewhere herein. As to historical  information,  see  "INCORPORATION OF CERTAIN
DOCUMENTS BY REFERENCE" and "SHELTON BANCORP,  INC." appearing  elsewhere herein
and "SHELTON CONSOLIDATED  FINANCIAL STATEMENTS" in Appendix B, attached hereto.
For pro forma  information,  see "--  Comparative Per Share Data" above and "PRO
FORMA COMBINED FINANCIAL  STATEMENTS"  appearing elsewhere herein. The pro forma
amounts are not  necessarily  indicative  of results which will be obtained on a
combined basis. All adjustments  necessary for a fair  presentation of financial
position and results of operations of interim periods have been included.

Selected Consolidated Financial Data - Webster Financial Condition
  and Other Data - Webster
<TABLE>
<CAPTION>
      (Dollars in Thousands)           At June 30,                             At December 31,
                                                        ------------------------------------------------------------
                                           1995             1994        1993        1992        1991          1990
                                      --------------    ----------   ---------   ---------   ----------     --------
<S>                                     <C>             <C>          <C>         <C>         <C>         <C>
Total assets..........................  $2,891,449      $2,761,464   $2,220,020  $2,114,757  $  941,332  $  758,063
Loans receivable, net.................   1,650,074       1,656,022   1,283,509   1,348,572      556,865     536,849
Mortgage-backed securities............     823,462         617,031     505,657     346,719      222,034     112,581
Securities............................     127,858         129,111     107,359      32,559       43,953      39,426
Segregated Assets, net................     124,319         137,096     176,998     223,907          --          --
Core deposit intangible...............       5,095           5,457      11,829      15,463        1,402         --
Deposits..............................   2,198,628       2,163,467   1,724,061   1,761,381      778,323     582,964
FHL Bank advances and other
   borrowings.........................     459,307         410,675     308,952     190,664       68,072      88,591
Shareholders' equity..................     149,574         137,941     108,873     113,444(a)    68,412      67,372
Number of full service offices........          39              39          33          33           17          12
</TABLE>
<TABLE>
<CAPTION>
Operating Data - Webster           At or for the Six Months
      (Dollars in Thousands)            Ended June 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..................  $ 95,503       $  80,774   $ 173,250  $ 137,807  $  92,402  $  72,927  $  71,484
Interest expense.................    55,968          40,842      89,513     71,992     50,700     48,123     50,528
                                   --------       ---------   ---------  ---------  ---------  ---------  ---------
Net interest income..............    39,535          39,932      83,737     65,815     41,702     24,804     20,956
Provision for loan losses........       630           1,545       2,900      4,447      4,336      3,665     10,189
Noninterest income...............     8,971           6,827      12,367      8,774      6,238      4,179      3,400
Noninterest expenses:

   Core deposit intangible
     writedown                           --              --       5,000        --         --         --          --
   OREO expenses and provisions,
     net                              2,380           3,173       6,852      4,556      5,661      4,777        386
   Other noninterest expenses....    32,056          28,981      61,210     43,889     27,710     16,329     14,756
                                   --------       ---------   ---------  ---------  ---------  ---------  ---------
     Total noninterest expenses..    34,436          32,154      73,062     48,445     33,371     21,106     15,142
                                   --------       ---------   ---------  ---------  ---------  ---------  ---------
Income (loss) before income taxes    13,440          13,060      20,142     21,697     10,233     4,212        (975)
Income taxes.....................     4,079           4,926       3,657      9,160      5,446      1,867      1,646
                                   --------       ---------   ---------  ---------  ---------  ---------  ---------
Net income (loss) before cumulative
   change (b)....................     9,361           8,134      16,485     12,537      4,787      2,345     (2,621)
Cumulative change (b)............       --              --          --       4,300        --         --         --
                                   --------       ---------   ---------  ---------  ---------  ---------  --------
Net income (loss)................     9,361           8,134      16,485     16,837      4,787      2,345     (2,621)
Preferred stock dividends........       648             937       1,716      2,653        581        --         --
                                   --------       ---------   ---------  ---------  ---------  ---------  --------
Net income (loss) available to
   common  stockholders..........  $  8,713       $   7,197   $  14,769  $  14,184  $   4,206  $   2,345  $  (2,621)
                                   ========       =========   =========  =========  =========  =========  ==========

Loan originations during period..  $152,612       $ 470,841   $ 678,624  $ 319,646  $ 207,055  $  89,529  $  88,040
Net increase (decrease) in deposits  35,161         478,185     439,406    (37,320)   983,058     95,359     42,043

Loans serviced for others........   868,993         850,740     864,649    268,637    308,200    152,400    169,200
Mortgage loan servicing asset....     3,838           4,575       4,180        992      1,305         20         --
</TABLE>
See footnotes on the following page
                                       13
<PAGE>
Significant Statistical Data - Webster
<TABLE>
<CAPTION>
                                       At or for the Six Months
                                             Ended June 30,                  At or for the Year Ended December 31,
                                         ----------------------       --------------------------------------------
                                           1995          1994           1994      1993      1992      1991      1990
                                         -------       --------       --------  --------  --------  --------  ------
<S>                                        <C>           <C>             <C>      <C>       <C>       <C>       <C>
For The Period:

Interest rate spread.............          2.93%         3.20%           3.30%    3.10%     3.26%     2.71%     2.20%
Net yield on average earning assets        3.02%         3.29%           3.37%    3.22%     3.49%     3.13%     2.89%

Return on average assets before
  cumulative change (b)..........          0.68%         0.63%           0.61%    0.59%     0.39%     0.28%    (0.35)%
Return on average shareholders'
  equity before cumulative change(b).     12.93%        13.03%          12.62%   11.18%     6.13%     3.44%    (3.62)%
Return on average shareholders'
   equity after cumulative change(b.      12.93%        13.03%          12.62%   15.02%     6.13%     3.44%    (3.62)%
Average shareholders' equity
  to average assets..............          5.25%         4.82%           4.85%    5.27%     6.32%     8.22%     9.66%
Net income (loss) per common share
  before cumulative change (b) (c):

   Primary.......................         $1.56         $1.53           $2.95    $2.50     $1.09     $0.62    $(0.64)
   Fully Diluted.................         $1.41         $1.32           $2.60    $2.18     $1.07     $0.62    $(0.64)
Net income (loss) per common share
  after cumulative change (b) (c):

   Primary.......................         $1.56         $1.53           $2.95    $3.59     $1.09     $0.62    $(0.64)
   Fully Diluted.................         $1.41         $1.32           $2.60    $2.97     $1.07     $0.62    $(0.64)
Cash dividends paid per common

  share (c)......................         $0.32         $0.26           $0.52    $0.50     $0.48     $0.48     $0.48
Dividend payout ratio on common
  shares before cumulative change (b)     22.70%        19.70%          20.00%   16.84%    44.86%    77.42%       --
Noninterest expenses to average assets     2.50%        2.48%            2.72%    2.28%     2.70%     2.55%     2.02%
Noninterest expenses (excluding OREO
  expenses and provisions) to average
  assets.........................          2.32%         2.24%           2.46%    2.06%     2.24%     1.97%     1.97%
Net interest income to noninterest
  expenses.......................          1.15x         1.24x           1.15x    1.36x     1.25x     1.18x     1.38x
Ratio of earnings to fixed charges         1.96x         2.48x           1.80x    2.31x     2.48x     1.69x      .89x
At End of Period:

Book value per common share (c)..        $24.08        $21.57          $22.02   $21.69    $18.47    $18.19    $17.93
Tangible book value per common
  share                                  $23.15        $19.35          $21.03   $18.63    $14.40    $17.82    $17.93

Common shares outstanding
  (000's) (c)....................         5,498         5,026           5,482    3,866     3,801     3,760     3,758
Shareholders' equity to total
  assets                                   5.17%         4.78%           5.00%    4.90%     5.36%     7.26%     8.89%

Nonaccrual loans and OREO to total
  assets.........................          1.92%         2.92%           2.14%    2.54%     2.96%     2.87%     2.84%
Allowance for loan losses to nonaccrual
  loans..........................        120.37%       123.71%         135.39%  137.39%   106.73%    94.53%   102.02%
Allowance for loan and OREO losses
  to nonaccrual loans and OREO...         76.10%        67.09%          77.69%   79.14%    79.67%    40.86%    36.56%
<FN>
(a)  Includes $18.25 million of Cumulative  Perpetual  Preferred Stock, Series A
     (the "Series A Stock") of Webster  outstanding at December 31, 1992,  which
     was  redeemed on June 29, 1993 with a portion of the net  proceeds  from an
     offering of its Senior Notes (as defined).  Webster redeemed $11.75 million
     of Series A Stock on December  30, 1992 with a portion of the net  proceeds
     from the sale of its Cumulative  Convertible Preferred Stock, Series B (the
     "Series B Stock"). The Series A Stock was issued by Webster in its assisted
     acquisition of certain assets and  liabilities of First  Constitution  Bank
     (the "First Constitution Acquisition") from the FDIC.

(b)  Refers to a cumulative  change in the method of accounting for income taxes
     adopted by Webster in January 1993 in accordance with FASB 109.

(c)  All per share data of  Webster  and the  number of its  outstanding  common
     shares  have  been  adjusted  retroactively  to give  effect to a 10% stock
     dividend in June 1993.
</TABLE>

                                       14
<PAGE>
Selected Consolidated Financial Data - Shelton

Financial Condition
  and Other Data - Shelton
<TABLE>
<CAPTION>

      (Dollars in Thousands)                                                  At June 30,
                                                  -----------------------------------------------------------------
                                                    1995        1994       1993       1992       1991         90
                                                  ---------   ---------  ---------  ---------  ---------  ---------

<S>                                               <C>         <C>        <C>        <C>        <C>        <C>
Total assets...................................   $ 298,959   $ 276,003  $ 259,868  $ 248,611  $ 186,933  $ 170,955
Loans Receivable, Net..........................     223,301     189,228    171,892    167,687    146,594    142,891
Mortgage-backed Securities.....................      13,905      15,991     10,177      7,916        581        656
Securities.....................................      40,725      50,608     57,727     52,900     24,358     14,745
Deposits.......................................     266,663     252,046    239,504    227,665    166,731    138,615
FHL Bank advances and other
   borrowings..................................      11,601       5,200      3,200      4,700      5,700     17,223
Shareholders' equity...........................      20,036      18,262     16,425     14,970     14,052     14,020
Number of full service offices.................           6           6          6          6          5          5
</TABLE>

Operating Data - Shelton
<TABLE>
<CAPTION>

      (Dollars in Thousands)                                       At or for the Year Ended June 30,
                                                  ----------------------------------------------------------------
                                                    1995        1994       1993       1992       1991       1990
                                                  ---------   ---------  ---------  ---------  ---------  ------

<S>                                               <C>         <C>        <C>        <C>        <C>        <C>
Interest income................................   $  18,896   $  16,739  $  17,616  $  19,032  $  16,999  $  16,373
Interest expense...............................      10,061       8,476      9,519     11,807     11,514     11,673
                                                  ------------------------------------------------------  ---------
Net interest income............................       8,835       8,263      8,097      7,225      5,485      4,700
Provision for loan losses......................         375         150        793        875        380        140
Noninterest income.............................       1,517       1,633      2,467      1,437        389        866
Noninterest expenses:

   OREO expenses and provisions, net...........          58         257        579        413        472         27
   Other noninterest expenses..................       6,319       6,214      5,681      4,866      3,698      3,536
                                                  ---------   ---------  ---------  ---------  ---------  ---------
     Total noninterest expenses................       6,377       6,471      6,260      5,279      4,170      3,563
                                                  ---------   ---------  ---------  ---------  ---------  ---------
Income before income taxes
   and cumulative change (a)...................       3,600       3,275      3,511      2,508      1,324      1,863
Income taxes...................................       1,384       1,300      1,591      1,297        554        797
                                                  ---------   ---------  ---------  ---------  ---------  ---------
Net income before
   cumulative change (a).......................       2,216       1,975      1,920      1,211        770      1,066
Cumulative change (a)..........................         --          275        --         --         --         --
                                                  ---------   ---------  ---------  ---------  ---------  --------
Net income available to common shareholders        $  2,216   $   2,250  $   1,920  $   1,211  $     770   $  1,066
                                                  ---------   ---------  ---------  ---------  ---------  --------


Loan originations during period................   $  62,989   $  74,529  $  53,900  $  73,674  $  33,452  $  32,759
Net increase in deposits............                 14,617      12,542     11,839     60,934     28,116     19,132
Loans serviced for others......................      77,421      83,538    100,846     32,591     21,451     18,842
Mortgage loan servicing asset..................         228         287        453        800         --         --
</TABLE>

See footnotes on the following page

                                       15
<PAGE>
Significant Statistical Data - Shelton
<TABLE>
<CAPTION>

                                                                    At or for the Year Ended June 30,
                                                         -------------------------------------------------------
                                                         1995      1994      1993      1992      1991      1990
                                                         ------    ------    -----     -----     ----      -----
For The Period:

<S>                                                       <C>       <C>      <C>       <C>       <C>       <C>
Interest rate spread.............................         2.95%     3.15%    3.31%     3.19%     3.09%     2.56%
Net yield on average earning assets..............         3.23%     3.33%    3.46%     3.36%     3.34%     3.01%
Return on average assets before cumulative
   change (a)                                             0.76%     0.74%    0.76%     0.52%     0.44%     0.65%

Return on average shareholders' equity before

  cumulative change (a)..........................        11.64%    11.36%   12.14%     8.29%     5.63%     7.57%
Return on average shareholders' equity
  after cumulative change (a)....................        11.64%    12.94%   12.14%     8.29%     5.63%     7.57%
Average shareholders' equity to average assets...         6.57%     6.55%    6.26%     6.29%     7.76%     8.56%
Net income per common share before cumulative
  change (a) (b):
   Primary.......................................        $1.63     $1.53    $1.52     $0.96     $0.60     $0.77
   Fully Diluted.................................        $1.62     $1.50    $1.52     $0.96     $0.60     $0.77
Net income per common share after cumulative
  change (a) (b):

   Primary.......................................        $1.63     $1.74    $1.52     $0.96     $0.60     $0.77
   Fully Diluted.................................        $1.62     $1.71    $1.52     $0.96     $0.60     $0.77
Cash dividends paid per common share (b).........        $0.62     $0.49    $0.43     $0.40     $0.37     $0.33
Dividend payout ratio on common shares before
  cumulative change (a)..........................        36.82%    31.95%   28.13%    41.54%    60.39%    40.99%
Noninterest expenses to average assets...........         2.20%     2.44%    2.48%     2.27%     2.37%     2.16%
Noninterest expenses (excluding OREO expenses and
  provisions) to average assets..................         2.18%     2.34%    2.25%     2.10%     2.10%     2.15%
Net interest income to noninterest expenses......         1.39x     1.28x    1.29x     1.37x     1.32x     1.32x
Ratio of earnings to fixed charges...............        11.68x    11.43x   11.39x     5.65x     2.19x     1.95x
At End of Period:

Book value per common share (b)..................        $14.92   $14.00   $12.89    $11.87    $11.14    $10.45
Common shares outstanding (000's) (b)............        1,343    1,304     1,274     1,261     1,261     1,341
Shareholders' equity to total assets.............         6.70%     6.62%    6.32%     6.02%     7.52%     8.20%
Nonaccrual loans and OREO to total assets........         1.02%     0.77%    1.31%     1.99%     2.55%     2.66%
Allowance for loan losses to nonaccrual loans....        73.63%   116.36%  147.53%    37.98%    16.64%    29.96%
Allowance for loan and OREO losses to nonaccrual
  loans and OREO.................................        48.17%    60.93%   44.00%    24.42%    10.87%     8.28%
______________
<FN>
(a)  Refers to a cumulative  change in the method of accounting for income taxes adopted by Shelton in July 1993 in
     accordance with FASB 109.

(b)  All per share data of  Shelton  and the  number of its  outstanding  common
     shares have been adjusted retroactively to give effect to stock dividends.
</TABLE>

                                       16
<PAGE>
Pro Forma Combined Financial Data

Financial Condition
  and Other Data - Pro Forma
<TABLE>
<CAPTION>

      (Dollars in Thousands)           At June 30,                             At December 31,
                                                        -----------------------------------------------------------
                                           1995             1994        1993        1992        1991         1990
                                      --------------    ----------   ---------   ---------   ----------   ---------

<S>                                     <C>             <C>          <C>         <C>         <C>         <C>
Total assets..........................  $3,190,408      $3,053,851   $2,483,403  $2,367,722  $1,173,489  $  934,823
Loans receivable, net.................   1,873,375       1,869,216   1,467,935   1,522,168      701,478     682,417
Mortgage-backed securities............     837,367         631,718     518,435     346,719      235,114     113,204
Securities............................     168,583         174,130     151,329      91,604       97,326      55,551
Segregated Assets, net................     124,319         137,096     176,998     223,907           --          --
Core deposit intangible...............       5,095           5,457      11,829      15,463        1,402          --
Deposits..............................   2,465,291       2,432,984   1,966,574   1,995,079      990,054     732,511
FHL Bank advances and other
   borrowings.........................     470,908         414,375     312,152     193,864       73,772     101,791
Shareholders' equity..................     167,550         156,807     126,273     129,195       83,067      81,021
Number of full service offices........          45              45          39          39           22          17

</TABLE>
<TABLE>
<CAPTION>

Operating Data - Pro Forma          At or for the Six Months
      (Dollars in Thousands)             Ended June 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..................    $  105,242   $  89,187   $ 190,820  $ 154,589  $ 111,021  $  90,901  $  88,319
Interest expense.................        61,287      45,051      98,464     80,803     61,205     60,015     62,264
                                     ----------   ---------   ---------  ---------  ---------  ---------  ---------
Net interest income..............        43,955      44,136      92,356     73,786     49,816     30,886     26,055
Provision for loan losses........           840       1,635       3,155      4,597      5,574      4,285     10,379
Noninterest income...............         9,784       7,385      13,629     10,703      8,407      5,150      4,027
Noninterest expenses:

   Core deposit intangible writedown        --          --        5,000        --         --         --         --
   OREO expenses and provisions, net      2,399       3,231       6,949      5,085      6,135      5,089        734
   Other noninterest expenses....        35,322      32,064      67,346     49,912     33,018     20,550     18,340
                                     ----------   ---------   ---------  ---------  ---------  ---------  ---------
     Total noninterest expenses..        37,721      35,295      79,295     54,997     39,153     25,639     19,074
                                     ----------   ---------   ---------  ---------  ---------  ---------  ---------
Income before income taxes.......        15,178      14,591      23,535     24,895     13,496      6,112        629
Income taxes.....................         4,721       5,377       4,850     10,595      7,083      2,774      2,341
                                     ----------   ---------   ---------  ---------  ---------  ---------  ---------
Net income (loss) before cumulative
   change .......................        10,457       9,214      18,685     14,300      6,413      3,338     (1,712)
Cumulative change................            --          --          --      4,575         --         --         --
                                     ----------   ---------   ---------  ---------  ---------  ---------  ---------
Net income (loss)................        10,457       9,214      18,685     18,875      6,413      3,338     (1,712)
Preferred stock dividends........           648         937       1,716      2,653        581         --         --
                                     ----------   ---------   ---------  ---------  ---------  ---------  ---------
Net income (loss) available to
   common  stockholders..........    $    9,809   $   8,277   $  16,969  $  16,222 $    5,832  $   3,338  $  (1,712)
                                     ==========   =========   =========  =========  =========  =========  =========

Loan originations during period..    $  178,629   $ 500,471   $ 745,618  $ 390,337 $  283,926  $ 133,418  $ 118,301
Net increase (decrease) in deposits      51,446      491,687    466,410    (28,505) 1,005,025    157,543     59,485

Loans serviced for others........       946,414     934,278     949,337    357,699    409,190    183,273    188,565
Mortgage loan servicing asset....         4,066       4,889       4,427      1,337      2,008         20         --
</TABLE>

                                       17
<PAGE>
Significant Statistical Data - Pro Forma
<TABLE>
<CAPTION>
                                  At or for the Six Months
                                         Ended June 30,                 At or for the Year Ended December 31,
                                     ---------------------       ------------------------------------------------
                                       1995         1994           1994      1993      1992      1991      1990
                                     --------     --------       --------  --------  --------  --------  --------

<S>                                     <C>         <C>             <C>      <C>       <C>       <C>       <C>
For The Period:

Interest rate spread.............       2.93%       3.22%           3.29%    3.13%     3.32%     2.81%     2.35%
Net yield on average earning assets     3.01%      3.28%            3.34%    3.23%     3.50%     3.14%     2.94%
Return on average assets before
  cumulative change..............       0.68%       0.64%           0.67%    0.60%     0.43%     0.32%    (0.19%)
Return on average shareholders'
  equity before cumulative change      12.73%      12.90%          12.55%   11.11%     6.87%     4.06%    (1.98%)
Return on average shareholders'
  equity after cumulative change.      12.73%      12.90%          12.55%   14.66%     6.87%     4.06%    (1.98%)
Average shareholders' equity to
  average assets.................       5.38%       4.99%           5.37%    5.39%     6.29%     7.94%     9.38%
Net income (loss) per common share
  before cumulative change:
   Primary.......................      $1.44       $1.40           $2.69    $2.25     $1.18     $0.68    ($0.33)
   Fully Diluted.................      $1.34       $1.25           $2.44    $2.04     $1.16     $0.68    ($0.33)
Net income (loss) per common share
  after cumulative change:
   Primary.......................      $1.44       $1.40           $2.69    $3.13     $1.18     $0.68    ($0.33)
   Fully Diluted.................      $1.34       $1.25           $2.44    $2.73     $1.16     $0.68    ($0.33)
Cash dividends paid per common
  share..........................      $0.32       $0.26           $0.52    $0.50     $0.48     $0.48     $0.48
Dividend payout ratio on common
  shares before cumulative change      23.88%      17.60%          18.44%   16.85%    37.07%    63.24%       --
Noninterest expenses to average
  assets                                2.47%       2.47%           2.86%    2.30%     2.64%     2.45%     2.03%
Noninterest expenses (excluding OREO
  expenses and provisions) to average
  assets.........................       2.31%       2.24%           2.61%    2.09%     2.23%     1.95%     1.95%
Net interest income to noninterest
  expenses.......................       1.17x       1.25x           1.16x    1.34x     1.27x     1.22x     1.39x
Ratio of earnings to fixed charges      2.07x       2.61x           1.93x    2.50x     2.85x     1.90x     1.06x
At End of Period:
Book value per common share .....     $22.33      $20.34          $20.59   $19.90    $21.29    $16.88    $16.47
Tangible book value per common share  $21.57      $18.55          $19.78   $17.58    $18.13    $16.60    $16.47
Common shares outstanding
  (000's)........................     6,734        6,225           6,780     5,088    4,895     3,760     3,758
Shareholders' equity to total
  assets                               5.25%        4.94%           5.13%     5.08%    5.46%     7.08%     8.67%
Nonaccrual loans and OREO to total
  assets.........................       1.87%       2.85%           2.10%    2.41%     2.83%     2.83%     2.75%
Allowance for loan losses to nonaccrual
  loans..........................     118.22%     123.53%         134.04%  135.79%   108.71%    77.15%    79.20%
Allowance for loan and OREO losses
  to nonaccrual loans and OREO...      74.82%      66.94%          77.01%   77.32%    76.95%    36.07%    32.18%
______
</TABLE>


                                       18
<PAGE>
                                  RISK FACTORS

         Shelton   shareholders  should  consider,   among  other  matters,  the
following  factors in voting upon the Merger  Agreement,  consummation  of which
will result in holders of Shelton Stock receiving shares of Webster Stock. These
factors  should  also be  considered  by Webster  shareholders  in voting on the
proposal to approve the issuance of Webster Stock to the Shelton shareholders as
part of the Merger.

Issuance of Webster Stock

         Under the Merger Agreement, the consideration payable to the holders of
Shelton Stock  consists of .92 of a share of Webster Stock for each  outstanding
share of Shelton Stock, plus cash in lieu of a fractional share. See "THE MERGER
--  Exchange  Ratio"  and  "DESCRIPTION  OF  CAPITAL  STOCK  AND  COMPARISON  OF
SHAREHOLDER  RIGHTS."  As of the  Webster  Record  Date,  there  were  5,514,142
outstanding  shares of Webster  Stock  held by  approximately  2,108  holders of
record and 171,869 outstanding shares of Series B Stock of Webster,  convertible
into 986,062 shares of Webster Stock, held by three holders of record.  Based on
the Exchange Ratio, an aggregate of 1,285,469 additional shares of Webster Stock
would be  issued  to the  Shelton  shareholders  as part of the  Merger  for the
1,397,249 shares of Shelton Stock  outstanding as of the Shelton Record Date. As
of the Webster Record Date, such additional shares of Webster Stock to be issued
in the  Merger  would  constitute  18.9% of the  shares of  Webster  Stock to be
outstanding following  consummation of the Merger or 16.5% if the Series B Stock
of Webster is converted into Webster Stock.

Legislative and General Regulatory Developments

         General.  Webster and Shelton  are both  subject to various  regulatory
restrictions as savings and loan holding companies, primarily by the OTS and the
Connecticut  Commissioner.  First  Federal is, and the  Surviving  Bank will be,
subject to extensive  regulation by the OTS as their primary  federal  regulator
and to regulation  as to certain  matters by the FDIC.  Shelton and Bristol,  as
state-chartered  savings  banks,  are  subject to  extensive  regulation  by the
Connecticut  Commissioner  and 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 Shelton or the Surviving Bank.

         Regulatory  Capital.  Regulatory  capital  requirements  have increased
significantly in recent years and additional proposed increases are now pending.
Further  increases are possible in future periods.  Current  regulatory  capital
requirements for FDIC insured savings  institutions include a Tier 1 leverage or
core capital to adjusted  total assets ratio and a risk-based  capital  ratio in
which assets are weighted  based upon their  inherent risk. As of June 30, 1995,
First  Federal,  Bristol and Shelton  Bank  exceeded  all  currently  applicable
regulatory capital requirements.


         The OTS issued new regulations,  effective  September 1994, which added
an interest-rate risk component to the risk-based capital requirement. Under the
new 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 an  institution's  capital  changes  by more than 2%.  This new
requirement  is not expected to have a material  effect on the Surviving  Bank's
ability  to meet the  risk-based  capital  requirement.  The FDIC has issued new
regulations,  effective  September  1,  1995,  pursuant  to which  the FDIC will
include, in their evaluation of a bank's capital adequacy,  an assessment of the
exposure to declines in the economic value of a bank's capital due to changes in
interest rates.


         At June 30, 1995, First Federal had a total risk-based capital ratio of
13.09%,  a Tier 1  risk-based  capital  ratio of  11.85%  and a Tier 1  leverage
capital ratio of 5.40%, thereby meeting the applicable regulatory capital ratios
required  for  classification  as a  well-capitalized  bank for federal  deposit
insurance  assessment  rate  purposes.  At June 30,  1995,  Bristol  had a total
risk-based  capital ratio of 13.95%,  a Tier 1 risk-based  ratio of 12.67% and a
Tier 1  leverage  capital

                                       19
<PAGE>
ratio of 8.22%,  which  ratios  met the  applicable  regulatory  capital  ratios
required for  classification  as a well capitalized bank for such rate purposes.
At June 30, 1995, Shelton had a total risk-based capital ratio of 12.55%, a Tier
1 risk-based  capital  ratio of 11.63% and a Tier 1 leveraged  capital  ratio of
6.20%,  which ratios met the applicable  regulatory  capital ratios required for
classification as a well capitalized bank for such rate purposes.  On a combined
basis,  the Surviving Bank at June 30, 1995,  would have had a total  risk-based
capital ratio of 13.20%, a Tier 1 risk-based  capital ratio of 11.99% and a Tier
1 leveraged  capital ratio of 5.88%,  which ratios would have met the applicable
regulatory capital ratios required for classification as a well capitalized bank
for such rate  purposes.  There can be no assurance that  applicable  regulatory
capital requirements will be met in the future.


         Deposit  Insurance  Premiums.  Deposits at First  Federal,  Bristol and
Shelton are, and the Surviving  Bank will be, insured by the SAIF and/or the BIF
of the FDIC,  subject to applicable  limitations.  Deposit insurance premiums to
both the BIF and the SAIF have been  identical  since both funds were created in
August  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 have been set to facilitate each fund achieving its designated  reserve
ratios.  However,  as each fund achieves its designated  reserve ratio, 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.


         On August 8, 1995, the Board of Directors of 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
will  range  from a low of four cents for well  capitalized  institutions  to 31
cents  per  $100 of  assessable  deposits  for  under-capitalized  institutions.
Because the SAIF  remains  significantly  below its  designated  reserve  ratio,
insurance  premiums  for  SAIF-deposits  were not  affected  by the recent  FDIC
action.


         The current financial condition of the SAIF has caused the FDIC and the
United States Department of the Treasury to propose a recapitalization  plan for
the SAIF fund. Under the FDIC/Treasury  proposal,  SAIF members would be subject
to a special one-time  assessment of approximately 85 cents to 90 cents per $100
of assessable  SAIF deposits.  After the special  assessment,  it is anticipated
that the assessment schedule for the recapitalized-SAIF  would be similar to the
assessment  schedule  for BIF  (four  cents to 31 cents  per $100 of  assessable
deposits).  Implementation of the SAIF  recapitalization plan requires enactment
of legislation.


         The  Surviving  Bank will be a  FDIC/BIF  insured  federally  chartered
savings  bank,  with  approximately  63% of its  deposit  premiums  assessed  at
BIF-rates and  approximately  37% assessed at SAIF rates. As a  well-capitalized
institution,  it is  anticipated  that the  Surviving  Bank  will pay  insurance
premiums  to the BIF of four  cents per $100 of  assessable  BIF  deposits.  The
Surviving Bank also will pay insurance premiums to the SAIF of 23 cents per $100
of assessable SAIF deposits.  If the SAIF  recapitalization plan is enacted, the
Surviving  Bank also  would  pay a special  assessment  on its  assessable  SAIF
deposits.

Sources of Funds for Cash Dividends; Stock Repurchases

         The principal sources of funds for Webster's payments of cash dividends
on the  Webster  Stock and its  Series B Stock,  as well as for the  payment  of
principal  and  interest  on its $40 million  principal  amount of 8 3/4% Senior
Notes due 2000 (the  "Senior  Notes"),  are  dividends  from First  Federal  and
Bristol.  The principal source of funds for Shelton's  payment of cash dividends
on the Shelton Stock are dividends  from Shelton Bank. In addition,  at June 30,
1995 at the  holding  company  level,  Webster had liquid  investments  of $21.3
million and Shelton had cash on hand of $1.1 million. The Surviving Bank will be
subject to certain  regulatory  requirements that affect its ability to pay cash
dividends to Webster.  The Series B Stock ranks prior to the Webster Stock as to
payment of cash  dividends.  In  addition,  the  Senior  Notes  contain  certain
covenants  that affect

                                       20
<PAGE>
Webster's  ability to pay cash dividends on the Webster Stock.  See "DESCRIPTION
OF CAPITAL STOCK AND COMPARISON OF  SHAREHOLDER  RIGHTS." See "MARKET PRICES AND
DIVIDENDS."

         On July 24, 1995,  Webster announced a stock repurchase  program for up
to 10% of its currently  outstanding shares of Webster Stock, which program will
reduce Webster's liquid investments.  Such program is being suspended during the
solicitation of proxies for the Shareholders' Meetings.

Effect of Interest Rate Fluctuations

         Both Webster's and Shelton's  consolidated results of operations depend
to a large  extent  on the  level of their  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 their cost of
funds to increase faster than the yield on their  interest-bearing  assets,  net
interest income will be reduced.  Webster and Shelton measure interest-rate risk
using gap and duration, and in the case of Webster only simulation 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   and  Shelton's
asset-liability  mix at June 30, 1995,  the  managements  of Webster and Shelton
both  believe  their one year gap  positions  of positive 7% and  positive  15%,
respectively,  represent a reasonable amount of interest-rate risk at this point
in time. As a result of the merger,  the Surviving  Bank's one year gap position
is expected to represent a reasonable  amount of  interest-rate  risk.  Based on
Webster's asset/liability mix at June 30, 1995, management's simulation analysis
of the effects of changing interest rates projects that an instantaneous  +/-200
basis point  fluctuation  in interest  rates would  decrease the market value of
portfolio equity by  approximately  20% at June 30, 1995. Based on the Surviving
Bank's expected asset/liability mix, it is not anticipated that an instantaneous
+/-200 basis point fluctuation in interest rates would decrease the market value
of portfolio equity by more than approximately 20%.


         While  Webster and Shelton use various  monitors of interest rate risk,
they are unable to predict future fluctuations in interest rates or the specific
impact  thereof.  The  market  values  of most of  their  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  and   Shelton,   as  well  as  the  value  of  their  loans  and  other
interest-earning  assets and their  ability to realize gains on the sale of such
assets and  liabilities.  The  extent to which  borrowers  prepay  loans also is
affected by prevailing  interest rates. When interest rates increase,  borrowers
are less likely to prepay their loans;  whereas,  when interest rates  decrease,
borrowers are more likely to prepay loans. Funds generated by prepayments may be
invested at a lower rate. Prepayments may adversely affect the value of mortgage
loans,  the levels of such assets  that are  retained  in their  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
deposits.  If the cost of deposits  increase 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 affects the
interest-rate spread.

                                       21
<PAGE>
                                 SHELTON MEETING

Matters to be Considered at the Shelton Meeting

         This Joint  Proxy  Statement/Prospectus  is first  being  mailed to the
holders of Shelton Stock on or about  September 18, 1995 and is accompanied by a
proxy card  furnished  in  connection  with the  solicitation  of proxies by the
Shelton Board of Directors for use at the Shelton  Meeting.  The Shelton Meeting
is  scheduled to be held on October 31, 1995 at 10:00 a.m.,  at Rapp's  Paradise
Inn, 557 Wakelee Terrace,  Ansonia,  Connecticut.  At the Shelton  Meeting,  the
holders of Shelton  Stock will  consider and vote upon:  (i) the approval of the
Merger  Agreement;  (ii) the election of three  persons to serve as directors of
Shelton for a three-year term and until the election and  qualification of their
successors;  and (iii) such other matters as may properly be brought  before the
Shelton Meeting and at any adjournments or postponements thereof.

Record Date and Voting

         The Board of  Directors  of Shelton  has fixed the close of business on
September  15, 1995 as the  Shelton  Record  Date for the  determination  of the
holders  of  Shelton  Stock  entitled  to  receive  notice of and to vote at the
Shelton  Meeting.  Only  holders  of  record  of  Shelton  Stock at the close of
business on that date will be entitled to vote at the Shelton  Meeting or at any
adjournment  thereof. At the close of business on the Shelton Record Date, there
were 1,397,249  shares of Shelton Stock  outstanding and entitled to vote at the
Shelton Meeting, held by approximately 909 shareholders of record.


         Each  holder  of  Shelton  Stock on the  Shelton  Record  Date  will be
entitled  to one vote for each share held of record  upon each  matter  properly
submitted at the Shelton Meeting or at any adjournment thereof. The presence, in
person or by proxy, of at least  one-third of the outstanding  shares of Shelton
Stock  entitled to be voted at the Shelton  Meeting is necessary to constitute a
quorum.  Abstentions  will be included in the calculation of the number of votes
represented at the Shelton Meeting for purposes of determining  whether a quorum
has  been  achieved.  Broker  non-votes  will not be  counted  for  purposes  of
determining whether a quorum is present.  Since approval of the Merger Agreement
requires  the  affirmative  vote of the  holders of at least  two-thirds  of the
outstanding shares of Shelton Stock entitled to be voted at the Special Meeting,
abstentions and broker non-votes will have the same effect as a vote against the
Merger  Agreement.  In  addition,  the  affirmative  vote  of the  holders  of a
plurality of the  outstanding  shares of Shelton  Stock  entitled to vote at the
Shelton  Meeting is  required  to elect each  nominee as a director  of Shelton.
Abstentions and broker non-votes will have the same effect as a negative vote in
the election of nominees as directors.


         If a quorum is not  obtained,  or if fewer shares of Shelton  Stock are
voted in favor of approval of the Merger  Agreement than the number required for
approval,  it is expected  that the Shelton  Meeting will be  adjourned  for the
purpose of allowing  additional time for obtaining  additional  proxies. In such
event, proxies will be voted to approve an adjournment, except for proxies as to
which  instructions  have been given to vote against the Merger  Agreement.  The
holders of a majority  of the  shares  represented  in person or by proxy at the
Shelton  Meeting  would be required to approve  any  adjournment  of the Shelton
Meeting.

         If the enclosed proxy card is properly executed and received by Shelton
in time to be voted at the Shelton Meeting,  the shares represented thereby will
be voted in accordance with the  instructions  marked thereon.  Executed proxies
with no  instructions  indicated  thereon  will be voted  "FOR"  approval of the
Merger Agreement and the election of the nominees as directors.


         The Board of  Directors  of Shelton is not aware of any  matters  other
than the proposal to approve the Merger  Agreement (or a proposal to adjourn the
Shelton  Meeting)  and the  election of the  nominees as  directors  that may be
properly brought before the Shelton Meeting.  If any other matters properly come
before the Shelton  Meeting,  the persons named in the  accompanying  proxy


                                       22
<PAGE>
will  vote the  shares  represented  by all  properly  executed  proxies on such
matters in such manner as shall be determined by the proxies therefor.


         SHELTON  SHAREHOLDERS  SHOULD NOT FORWARD ANY COMMON STOCK CERTIFICATES
WITH THEIR PROXY CARDS. IF THE MERGER IS CONSUMMATED,  STOCK CERTIFICATES SHOULD
BE  DELIVERED  IN  ACCORDANCE  WITH  INSTRUCTIONS  SET  FORTH  IN  A  LETTER  OF
TRANSMITTAL  WHICH WOULD BE SENT TO SHELTON  SHAREHOLDERS  BY THE EXCHANGE AGENT
PROMPTLY AFTER THE EFFECTIVE TIME.

Vote Required; Revocability of Proxies

         The affirmative vote of at least  two-thirds of the outstanding  shares
of Shelton  Stock  entitled  to be voted at the  Shelton  Meeting is required in
order to approve and adopt the Merger Agreement.

         THE REQUIRED VOTE OF THE SHELTON  SHAREHOLDERS ON THE MERGER  AGREEMENT
IS BASED UPON THE TOTAL NUMBER OF  OUTSTANDING  SHARES OF SHELTON  STOCK AND NOT
UPON THE NUMBER OF SHARES WHICH ARE ACTUALLY VOTED. ACCORDINGLY,  THE FAILURE TO
SUBMIT  A PROXY  CARD  OR TO  VOTE  IN  PERSON  AT THE  SHELTON  MEETING  OR THE
ABSTENTION FROM VOTING BY A SHAREHOLDER WILL HAVE THE SAME EFFECT AS A "NO" VOTE
WITH RESPECT TO THE MERGER AGREEMENT.

         The  affirmative  vote of the holders of a plurality of the outstanding
shares of Shelton Stock  entitled to vote at the Shelton  Meeting is required to
elect each nominee as a director of Shelton.  The failure to submit a proxy card
or to vote in person at the Shelton  Meeting or the abstention  from voting by a
shareholder  will have the same  effect as a negative  vote in the  election  of
nominees as directors.


         All nine directors and executive  officers of Shelton who  beneficially
owned an aggregate of 249,385 shares of Shelton Stock, or 18% of the outstanding
shares of Shelton  Stock,  as of the Shelton  Record Date,  have entered into an
agreement  with  Webster  pursuant to which they have each  agreed,  among other
things,  to vote their  shares of  Shelton  Stock in favor of the  approval  and
adoption  of the  Merger  Agreement.  No  consideration  was  paid to any of the
directors for entering into the Stockholder Agreement. Webster required that the
Stockholder  Agreement  with the directors and executive  officers of Shelton be
executed as a condition to Webster entering into the Merger Agreement. A similar
agreement was executed subsequently by family members of one of the directors in
connection with a gift of up to 2,500 shares by such director.

         The  presence  of  a  shareholder  at  the  Shelton  Meeting  will  not
automatically revoke such shareholder's proxy. However, a shareholder may revoke
a proxy at any time  prior to its  exercise  by (i)  delivering  to  William  C.
Nimons,  Executive  Vice  President and Secretary,  Shelton  Bancorp,  Inc., 375
Bridgeport  Avenue,  Shelton,  Connecticut 06484, a written notice of revocation
prior to the Shelton  Meeting,  (ii)  delivering to Shelton prior to the Shelton
Meeting a duly  executed  proxy  bearing a later date,  or (iii)  attending  the
Shelton Meeting and voting in person.

         The  obligations  of  Shelton  and  Webster  to  consummate  the Merger
Agreement  are  subject,   among  other  things,   to  the  condition  that  the
shareholders  of Shelton  approve  and adopt the Merger  Agreement.  Approval of
Webster's  shareholders  for the  issuance of the  Webster  Stock as part of the
Merger is also required. See "THE MERGER -- Conditions to the Merger."

Solicitation of Proxies

         In addition to solicitation by mail, directors,  officers and employees
of Shelton  may  solicit  proxies  for the  Shelton  Meeting  from  shareholders
personally or by telephone or telegram without additional remuneration therefor.
In addition,  Shelton has retained Morrow and Company,  a



                                     23
<PAGE>
proxy  soliciting  firm, to assist in such  solicitation.  The fee to be paid to
such  firm is not  expected  to  exceed  $6,000  plus  reasonable  out-of-pocket
expenses.  Shelton will also make  arrangements  with brokerage  firms and other
custodians, nominees and fiduciaries to send proxy materials to their principals
and will  reimburse  such  parties  for their  expenses in doing so. The cost of
soliciting proxies will be paid by Shelton.


                                 WEBSTER MEETING

Matters to be Considered at the Webster Meeting

         This Joint  Proxy  Statement/Prospectus  is first  being  mailed to the
holders of Webster Stock on or about  September 18, 1995 and is accompanied by a
proxy card  furnished  in  connection  with the  solicitation  of proxies by the
Webster Board of Directors for use at the Webster  Meeting.  The Webster Meeting
is scheduled to be held on October 31, 1995 at 4:00 p.m., at the Waterbury Club,
30 Holmes Avenue,  Waterbury,  Connecticut  06710. At the Webster  Meeting,  the
holders of Webster  Stock will  consider and vote upon a proposal to approve the
issuance of up to 1,337,618 shares of Webster Stock to the Shelton  shareholders
as part of the Merger.


Record Date and Voting

         The Board of  Directors  of Webster  has fixed the close of business on
September  14, 1995 as the  Webster  Record  Date for the  determination  of the
holders  of  Webster  Stock  entitled  to  receive  notice of and to vote at the
Webster  Meeting.  Only  holders  of  record  of  Webster  Stock at the close of
business on that date will be entitled to vote at the Webster  Meeting or at any
adjournment  thereof. At the close of business on the Webster Record Date, there
were 5,514,142  shares of Webster Stock  outstanding and entitled to vote at the
Webster Meeting, held by approximately 2,108 shareholders of record.


         Each  holder  of  Webster  Stock on the  Webster  Record  Date  will be
entitled  to one vote for each share held of record  upon each  matter  properly
submitted at the Webster Meeting or at any adjournment thereof. The presence, in
person or by proxy, of at least  one-third of the outstanding  shares of Webster
Stock  entitled to be voted at the Webster  Meeting is necessary to constitute a
quorum.  Abstentions  will be included in the calculation of the number of votes
represented at the Webster Meeting for purposes of determining  whether a quorum
has  been  achieved.  Broker  non-votes  will not be  counted  for  purposes  of
determining whether a quorum is present.

         The Merger is conditioned  on the approval by the Webster  shareholders
of the  issuance  of up to  1,337,618  shares of  Webster  Stock to the  Shelton
shareholders as part of the Merger,  which approval requires an affirmative vote
of a majority of the votes cast by the Webster shareholders  entitled to vote at
the Webster  Meeting,  and that a majority of the  outstanding  Webster Stock be
represented in person or by proxy thereat.  Approval by the Webster shareholders
for the issuance of the  additional  shares is necessary  under the rules of the
Nasdaq National Market.  Of the 1,337,618 shares of Webster Stock proposed to be
issued as part of the Merger,  1,285,469 shares of Webster Stock would be issued
to the holders of the 1,397,249  currently  outstanding  shares of Shelton Stock
and 52,148  shares of Webster  Stock with  respect to the exercise of the 56,683
currently  outstanding  options to  purchase  Shelton  Stock held by  directors,
officers and employees of Shelton.


         If a quorum is not  obtained,  or if fewer shares of Webster  Stock are
voted in favor of  approval  of the  proposal  authorizing  the  issuance of the
additional Webster Stock to the Shelton  shareholders as part of the Merger than
the number  required for approval,  it is expected that the Webster Meeting will
be  adjourned  for  the  purpose  of  allowing  additional  time  for  obtaining
additional  proxies.  In  such  event,  proxies  will be  voted  to  approve  an
adjournment, except for proxies as to which instructions have been given to vote
against the proposal authorizing the issuance of the additional Webster Stock as
part of the  Merger.  The  holders of a majority  of the shares  represented  in
person or by proxy at the  Webster  Meeting  would be  required  to approve  any
adjournment of the Webster Meeting.



                                       24
<PAGE>
         If the enclosed proxy card is properly executed and received by Webster
in time to be voted at the Webster Meeting,  the shares represented thereby will
be voted in accordance with the  instructions  marked thereon.  Executed proxies
with no  instructions  indicated  thereon  will be voted  "FOR"  approval of the
proposal authorizing the issuance of the additional Webster Stock to the Shelton
shareholders as part of the Merger.

         The Board of  Directors  of Webster is not aware of any  matters  other
than the  proposal to approve the issuance of the  additional  shares of Webster
Stock to the  Shelton  shareholders  as part of the  Merger  (or a  proposal  to
adjourn the Webster  Meeting)  that may be properly  brought  before the Webster
Meeting.  If any other  matters  properly come before the Webster  Meeting,  the
persons named in the accompanying  proxy will vote the shares represented by all
properly  executed proxies on such matters in such manner as shall be determined
by a majority of the Board of Directors of Webster.

Vote Required; Revocability of Proxies

         The  affirmative  vote of a majority  of the votes cast by the  Webster
shareholders  at the Webster  Meeting is required to approve the issuance of the
additional  shares of Webster Stock to the Shelton  shareholders  as part of the
Merger, provided that a majority of the outstanding Webster Stock is represented
in person or by proxy at the Webster Meeting.

         The  presence  of  a  shareholder  at  the  Webster  Meeting  will  not
automatically revoke such shareholder's proxy. However, a shareholder may revoke
a proxy at any time prior to its  exercise by (i)  delivering  to Lee A. Gagnon,
Executive Vice President and Secretary,  Webster  Financial  Corporation,  First
Federal  Plaza,  Waterbury,  Connecticut  06702,  a written notice of revocation
prior to the Webster  Meeting,  (ii)  delivering to Webster prior to the Webster
Meeting a duly  executed  proxy  bearing a later date,  or (iii)  attending  the
Webster Meeting and voting in person.

         The  obligations  of Webster and Shelton to  consummate  the Merger are
subject,  among other things,  to the condition that the shareholders of Webster
approve  the  issuance  of  additional  shares of Webster  Stock to the  Shelton
shareholders as part of the Merger Agreement. Approval by Shelton's shareholders
of the Merger Agreement by at least two-thirds of the outstanding  Shelton Stock
entitled to vote at the  Shelton  Meeting is also  required.  See "THE MERGER --
Conditions to the Merger."

Solicitation of Proxies

         In addition to solicitation by mail, directors,  officers and employees
of Webster  may  solicit  proxies  for the  Webster  Meeting  from  shareholders
personally or by telephone or telegram without additional remuneration therefor.
In addition,  Webster has retained Morrow & Co., Inc., a proxy  soliciting firm,
to assist in such solicitation.  The fee to be paid to such firm is not expected
to exceed $4,500 plus reasonable out-of-pocket expenses.  Webster will also make
arrangements with brokerage firms and other custodians, nominees and fiduciaries
to send proxy materials to their  principals and will reimburse such parties for
their  expenses  in doing so.  The cost of  soliciting  proxies  will be paid by
Webster.

                               ITEM 1 - THE MERGER


         The  information  under this  Section is  qualified  in its entirety by
reference  to the  full  text of the  Merger  Agreement,  including  each of the
exhibits  thereto,  the material  features of which are  described in this Joint
Proxy  Statement/Prospectus,  and  copies  of which  will be  provided  promptly
without  charge  upon  written  or  oral  request  addressed  to Lee A.  Gagnon,
Executive  Vice  President,  Chief  Operating  Officer  and  Secretary,  Webster
Financial Corporation, First Federal Plaza, Waterbury, CT 06702, telephone (203)
753-2921.


                                       25
<PAGE>
The Parties

         The Merger  Agreement  was entered into among  Webster,  Merger Sub and
Shelton.   The  Merger  Agreement  provides  for  a  merger  of  Merger  Sub,  a
wholly-owned subsidiary of Webster, into Shelton (the "Merger").

         Webster.  Webster is a Delaware  corporation and the holding company of
First  Federal  and  Bristol,  which are  Webster's  wholly-owned  savings  bank
subsidiaries  and are  respectively  headquartered  in  Waterbury  and  Bristol,
Connecticut. Prior to the Merger with Shelton, Webster will cause (i) Bristol to
be converted from a state to a federal charter under the name "Webster Bank" and
(ii) First Federal to be merged into Webster Bank,  which will be  headquartered
in  Waterbury,  Connecticut.  Webster  Bank's  deposits  will be  insured by the
FDIC/BIF,  with approximately 63% of such deposits assessed at BIF premium rates
and approximately 37% of such deposits assessed at SAIF premium rates.  Webster,
as a holding company, is regulated primarily by the OTS at the federal level and
by the Connecticut Commissioner.

         Through First Federal and Bristol,  Webster  currently serves customers
from 39 banking offices located in New Haven, Fairfield, Litchfield and Hartford
Counties in Connecticut. At June 30, 1995, Webster had total consolidated assets
of $2.9 billion,  deposits of $2.2 billion,  and shareholders'  equity of $149.6
million.  At June 30,  1995,  Webster  had  gross  loans  receivable  (excluding
Segregated Assets) of $1.7 billion,  which included $1.38 billion in residential
mortgage loans, $112.2 million in commercial real estate loans, $54.1 million in
commercial and industrial loans and $143.3 million in consumer loans (consisting
primarily of home equity loans).  At June 30, 1995,  nonaccrual  loans and other
real estate owned ("OREO") were $55.6 million. At that date, Webster's allowance
for loan losses was $42.0 million,  or 120.4% of nonaccrual loans, and its total
allowance  for loan and OREO losses was $43.2  million,  or 76.1% of  nonaccrual
loans and OREO. Additional  information regarding Webster is incorporated herein
by reference. See "INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE."


         Webster is continuing to evaluate additional acquisition  opportunities
as to other banking  institutions and banking offices within  Connecticut.  Such
acquisitions, if any, may result in the issuance of additional shares of Webster
Stock and could be  dilutive on a net income or book value per share  basis.  No
agreement or letter of intent has been executed by Webster as to any  additional
acquisition.


         Merger  Sub.  Merger  Sub, a Delaware  corporation,  is a  wholly-owned
subsidiary of Webster  formed to facilitate the Merger.  The separate  corporate
existence of Merger Sub will terminate upon its merger into Shelton.

         Shelton.  Shelton,  a Delaware  corporation,  is the holding company of
Shelton  Bank,  a  state-chartered   savings  bank   headquartered  in  Shelton,
Connecticut.  Deposits  at Shelton  Bank are  FDIC/BIF  insured.  Shelton,  as a
holding company,  is regulated  primarily by the OTS at the federal level and by
the Connecticut Commissioner.

Shelton Bank is regulated by the Connecticut Commissioner and by the FDIC.

         Shelton  through  Shelton  Bank  currently  serves  customers  from six
banking offices  located in Ansonia,  Bethany,  Oxford and Shelton.  Its general
market area is eastern  Fairfield and southwestern New Haven County. At June 30,
1995,  Shelton  had total  consolidated  assets of $299.0  million,  deposits of
$266.7 million,  and  shareholders'  equity of $20.0 million.  At June 30, 1995,
Shelton had gross loans  receivable of $224.8  million,  which  included  $192.8
million in residential  mortgage  loans,  $6.5 million in commercial real estate
loans and $25.6  million in home equity  credit lines and  consumer  installment
loans. At June 30, 1995,  nonaccrual  loans and OREO were $3.0 million.  At that
date, Shelton's allowance for loan losses was $1.5 million, or 74% of nonaccrual
loans, and its total allowance for loan losses and OREO was $1.5 million, or 48%
of nonaccrual loans and OREO.  Through its Trust  Department,  Shelton Bank also
currently  provides  investment  advisory and management  services to retail and
corporate



                                       26
<PAGE>
customers.  At June 30, 1995,  assets  managed by its Trust  Department  totaled
$15.3 million. See "SHELTON BANCORP, INC."


         Shelton and  Webster  expect  that the Merger  will be  consummated  on
November 1, 1995, or as soon as possible after the receipt of all regulatory and
shareholder approvals,  and the expiration of all regulatory waiting periods. If
the Merger is not  consummated by March 31, 1996,  the Merger  Agreement will be
terminated unless Shelton and Webster mutually consent to an extension.


Background of the Merger

         In October 1993,  Shelton engaged Alex. Brown as its financial  adviser
in  order  to  provide  it  with  general   strategic   and  business   planning
consultation.

         In July 1994, Shelton entered into a further agreement with Alex. Brown
pursuant to which it engaged Alex. Brown (i) to conduct a thorough due diligence
review of Shelton in order to render a preliminary valuation of Shelton, (ii) to
identify  potential  candidates for an acquisition  transaction of Shelton,  and
(iii) to prepare information  packages with respect to Shelton for distribution,
after  approval of its Board of  Directors,  to certain  potential  acquirors of
Shelton in order to obtain  indications  of interest  from such  parties as to a
potential acquisition of Shelton.


         In August 1994,  after review of the  preliminary  valuation  report of
Alex.  Brown,  Shelton's Board of Directors  authorized  Alex.  Brown to prepare
information packages and distribute the packages to certain national banks based
in New York,  super-regional  banks  based in New  England  and large and medium
sized  savings  banks  based  in  Connecticut   identified  by  Alex.  Brown  as
potentially  interested in engaging in an  acquisition  transaction  of Shelton.
After a series of  discussions  with a number  of  financial  institutions,  two
preliminary  acquisition  proposals were received from potential acquirors,  one
from Webster and one from another  Connecticut  based  savings  bank. At a Board
meeting  held on  October  31,  1994,  the  Board  authorized  Shelton's  senior
management and Alex. Brown to  proceed  with preliminary  discussions  with such
institutions.



         As a result of further preliminary discussions and deliberations of the
Board,  it was determined  that Shelton should proceed to negotiate with Webster
rather than the other institution due to a number of relative factors including:
pricing,  as the  consideration in both proposals was stock,  past and projected
future financial  performance of the  institutions and the  compatibility of the
market, operations and management of the institutions.  Further discussions with
Webster resulted in draft acquisition documents, substantially on the same terms
as the Merger and Option  Agreements  being  prepared,  which were considered by
Shelton's  Board of Directors at a meeting on November 17, 1994.  At its meeting
on November 21, 1994,  Shelton's  Board  determined  on the basis of a number of
considerations,  primarily the then-declining market price of the Webster Stock,
not to accept Webster's acquisition proposal. At that time, Shelton's Board also
concluded to discontinue all acquisition negotiations.



     Subsequent   to  November  21,  1994,   informal   discussions   were  held
periodically  by the senior  managements  of  Shelton  and  Webster.  Additional
proposals by Webster, substantially upon the same terms as the initial proposal,
were considered by Shelton's Board of Directors on several  occasions,  but were
not then  approved  primarily due to the market price of Webster  Stock.  At its
June 20,  1995  meeting,  the  Shelton  Board  unanimously  approved  a  further
acquisition  proposal  from Webster and  authorized  the execution of the Merger
Agreement. The market price of Webster Stock had increased from $18.25 per share
on November 21, 1994 to $24.125 per share on June 20, 1995.


Recommendation of the Shelton Board of Directors and Reasons for the Merger

         The Shelton  Board of  Directors  has  unanimously  approved the Merger
Agreement  and has  determined  that  the  Merger  is fair  to,  and in the best
interests  of,  Shelton  and  its  shareholders.  The  Shelton  Board  therefore
unanimously  recommends  that holders of Shelton Stock vote to approve and


                                       27
<PAGE>

     adopt the Merger Agreement. The Shelton Board believes that the Merger will
enable  holders of Shelton Stock to realize  increased  value due to the premium
over  market  price,  net income  per share of Shelton  Stock and book value per
share of Shelton  Stock,  as  provided  by the  Exchange  Ratio.  The Board also
believes that the Merger may enable  Shelton's  shareholders  to  participate in
opportunities  for  appreciation  of Webster  Stock.  See " - Background  of the
Merger"  above and " - Opinion of  Financial  Adviser"  below.  In reaching  its
decision to approve the Merger  Agreement,  the Shelton Board consulted with its
legal advisor, Schatz & Schatz, Ribicoff & Kotkin,  regarding the legal terms of
the Merger and the Shelton Board's fiduciary obligations in its consideration of
the proposed Merger, its financial advisor, Alex. Brown, regarding the financial
aspects and  fairness of the  proposed  Merger,  as well as with  management  of
Shelton, and, without assigning any relative or specific weight,  considered the
following material factors, both from a short-term and long-term prospective.

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

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

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

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

                  (v)      The  potential for appreciation  and  growth  for the
                           market and book value of Webster Stock, following the
                           proposed Merger;

                  (vi)     The oral presentation and opinion of Alex. Brown that
                           the Exchange Ratio  is fair to the holders of  helton
                           Stock   from   a   financial  point   of   view  (see
                           " - Opinion  of Financial Adviser" below);

                  (vii)    The  financial  and  other  significant  terms of the
                           proposed Merger including the terms and conditions of
                           the Merger Agreement and the Option Agreement;

                  (viii)   The  benefits  of  the  business  combination  with a
                           larger bank holding company,  such as Webster, with a
                           significant presence in southwestern Connecticut;

                  (ix)     The expectation that Webster will continue to provide
                           quality  service  to the  communities  and  customers
                           served by Shelton and Webster's capacity, as a larger
                           institution  with a larger capital base, to provide a
                           wider range of services,  enhanced  access to credit,
                           and  greater   convenience   to  such  customers  and
                           communities;


                                       28
<PAGE>
                  (x)      The  compatibility  with respect  to  businesses  and
                           management  philosophies  of Shelton and  Webster and
                           Webster's  strong commitment to the Connecticut com-
                           munities it serves;

                  (xi)     The  fact  that Shelton  had  conducted an  extensive
                           solicitation  of interest from other likely potential
                           acquirors of Shelton; and

                  (xii)    Shelton's  belief that further delay in approving the
                           Merger  might  result in  Webster's  withdrawing  its
                           acquisition proposal.

Purpose and Effects of the Merger

         The purpose of the Merger Agreement is to enable Webster to acquire the
assets and  business  of Shelton  and Shelton  Bank.  After the Merger,  Shelton
Bank's banking offices will be operated as banking offices of Webster Bank.

         The Merger will result in an expansion of Webster's primary market area
to include  Shelton Bank's six banking offices in Ansonia,  Bethany,  Oxford and
Shelton,  Connecticut.  These towns are  contiguous to Webster's  current market
area. These six banking offices will broaden  Webster's  existing  operations in
Fairfield and New Haven Counties in Connecticut  where Webster  currently has 26
banking offices.  Webster expects to achieve reductions in the current operating
expenses of Shelton upon the  consolidation  of Shelton Bank's  operations  into
Webster Bank, which would cause certain reductions in administrative and support
personnel.  Upon  consummation of the Merger,  all of the issued and outstanding
shares of Shelton Stock will automatically be converted into Webster Stock based
on the .92 Exchange Ratio.

Structure

         The Merger  will be  effected  by merging  Merger  Sub, a  wholly-owned
subsidiary of Webster  formed to  facilitate  the Merger,  into Shelton,  as the
surviving corporation. Immediately after the consummation of the Merger, Shelton
(which will then be a  wholly-owned  subsidiary  of Webster) will be merged into
Webster,   as  the  surviving   corporation  (the  "Holding  Company   Merger").
Immediately after the Holding Company Merger, Shelton Bank (which will then be a
wholly-owned  subsidiary  of  Webster)  will be merged  into  Webster  Bank (the
"Shelton Bank Merger").  Webster Bank will be the renamed  federal  savings bank
resulting  from the  conversion  of  Bristol  from a state to a federal  charter
followed by a merger of First Federal into such converted federal savings bank.

         Notwithstanding  any provision of the Merger Agreement to the contrary,
Webster may elect to modify the structure of the transactions described above so
long as (i) there are no material  adverse  federal income tax  consequences  to
Shelton  and its  shareholders  as a  result  of  such  modification;  (ii)  the
consideration  to be paid to holders of Shelton Stock under the Merger Agreement
is not thereby changed or reduced in amount;  and (iii) such  modification  will
not be  reasonably  likely to delay  materially  or  jeopardize  receipt  of any
required regulatory approvals.

         In addition,  if it appears reasonably likely that regulatory approvals
for the  conversion  of Bristol to federal  charter  will not be  received  on a
timely basis,  Webster and Shelton will make  appropriate  modifications  to the
structure of the Bank Merger in order to obtain required regulatory approvals.

Exchange Ratio


         As provided in the Merger  Agreement,  upon  consummation of the Merger
each outstanding share of Shelton Stock will be automatically converted into .92
of a share  of  Webster  Stock,  plus  cash in lieu of  fractional  shares.  The
Exchange Ratio is fixed and not subject to market price adjustment. The Exchange
Ratio was  negotiated by the  respective  managements  of Webster and Shelton in
consultation with their financial advisors and Boards of Directors.


                                       29
<PAGE>

         Based on the last sale  price of  Webster  Stock of $28.50 per share on
September  14, 1995 (the most recent  practicable  date prior to the printing of
this Joint  Proxy  Statement/Prospectus),  as  reported  on the Nasdaq  National
Market,  and the Exchange Ratio,  Shelton  shareholders  would receive $26.22 in
market price of Webster  Stock per Shelton share (i.e.,  $28.50 times .92).  The
market price of the Webster Stock at the time the Merger is consummated may vary
materially  from the $28.50 per share market price on  September  14, 1995,  and
such  variance  would not alter the  Exchange  Ratio or  Webster's  or Shelton's
obligation  to  consummate  the  Merger.   Based  on  the  1,397,249   currently
outstanding shares of Shelton Stock,  Webster would issue up to 1,285,469 shares
of Webster Stock to the Shelton shareholders in the Merger, plus cash in lieu of
fractional  shares.  These numbers do not reflect  additional  shares of Webster
Stock to be  issued  in the  event of the  exercise  prior to the  Merger of the
56,683  existing  stock  options held by  directors,  officers and  employees of
Shelton.


         Certificates  for  fractions  of shares of  Webster  Stock  will not be
issued.  Under the Merger  Agreement,  in lieu of a fractional  share of Webster
Stock,  each  holder of Shelton  Stock will be  entitled to receive an amount of
cash  equal to the  fraction  of a share of Webster  Stock to which such  holder
would otherwise be entitled, multiplied by the average of the high and low sales
prices of the Webster Stock, as reported on the Nasdaq National  Market,  during
the five trading days  immediately  preceding  the first  trading day before the
Effective Time. Following consummation of the Merger, no holder of Shelton Stock
would be  entitled  to any  dividends  or other  rights in  respect  of any such
fraction.  The aggregate number of shares of Webster Stock,  along with any cash
to be paid in lieu of a fraction  of a share of Webster  Stock,  payable to each
holder of Shelton Stock, is hereinafter referred to as the "Purchase Price."

         The  conversion of Shelton Stock held by  shareholders  of Shelton into
shares of Webster Stock at the Exchange Ratio will occur  automatically upon the
Merger.  Pursuant  to the  Merger  Agreement,  on or after the  Effective  Time,
Webster will cause the Exchange  Agent to make payment of the Purchase  Price to
each  holder of shares  of  Shelton  Stock who  surrenders  the  certificate  or
certificates  representing  such shares to the Exchange  Agent,  together with a
duly executed letter of transmittal.

         The  Exchange  Agent  will  mail a  letter  of  transmittal  as soon as
practicable  after the Effective  Time to each holder of record of Shelton Stock
immediately prior to the Effective Time. Webster will cause to be deposited with
the Exchange Agent a certificate  representing the aggregate number of shares of
Webster  Stock to be issued to Shelton  shareholders,  along with the cash to be
paid in lieu of fractions of shares.  The Exchange Agent shall not be obligated,
however,  to deliver or cause to be delivered  the  Purchase  Price to which any
holder of Shelton  Stock would  otherwise  be entitled as a result of the Merger
until such holder  surrenders the certificate or certificates  representing  the
shares of Shelton  Stock for  exchange,  or, if not  available,  an  appropriate
affidavit of loss and  indemnity  agreement  and/or a bond as may be required by
Webster.  Likewise,  no dividends or distributions with respect to Webster Stock
payable  to any such  holder  will be paid  until  such  holder  surrenders  the
certificate  or  certificates  representing  the  shares  of  Shelton  Stock for
exchange.  No  interest  will be paid or accrued to  Shelton's  shareholders  on
amounts received by the Exchange Agent from Webster.

         If any  payment  for  shares of  Shelton  Stock is to be made in a name
other than that in which the certificate for such shares surrendered in exchange
is registered,  it shall be a condition of such payment that the  certificate so
surrendered  shall be  properly  endorsed  or  otherwise  be in proper  form for
transfer and that the person requesting such payment shall either (i) pay to the
Exchange  Agent any transfer or other taxes required by reason of the payment to
a person other than the registered holder of the certificate surrendered or (ii)
establish to the  satisfaction of the Exchange Agent that such tax has been paid
or is not payable.  After the close of business on the business day  immediately
preceding the Effective Time,  there shall be no transfers on the stock transfer
books of Shelton of the shares of Shelton Stock outstanding immediately prior to
the Effective Time and any such shares presented to the Exchange Agent after the
Effective Time shall be canceled and exchanged for the Purchase Price.


                                       30
<PAGE>
         Any portion of the Purchase  Price made available to the Exchange Agent
that remains  unclaimed by Shelton's  shareholders  one year after the Effective
Time will be returned to Webster,  upon demand,  and any  shareholder of Shelton
who has not  exchanged  shares  of  Shelton  Stock  for the  Purchase  Price  in
accordance with the Merger  Agreement  prior to that time shall  thereafter look
only to Webster for  payment of the  Purchase  Price in respect of such  shares,
subject to applicable escheat laws. Notwithstanding the foregoing,  Webster will
not be liable to any  shareholder  of Shelton  for any  amount  paid to a public
official pursuant to applicable abandoned property laws.

         STOCK  CERTIFICATES  FOR SHARES OF SHELTON STOCK SHOULD NOT BE RETURNED
TO SHELTON  WITH THE PROXY CARD AND SHOULD  ONLY BE  FORWARDED  TO THE  EXCHANGE
AGENT AFTER RECEIPT OF THE LETTER OF TRANSMITTAL.

Regulatory Approvals

         Consummation of the Merger is conditioned  upon the receipt of required
regulatory  approvals  of the  OTS  and  the  Connecticut  Commissioner  for the
transactions contemplated thereby,  including the holding company application to
approve the  acquisition of Shelton by Webster through the Merger and the merger
application for the Merger of Shelton Bank into Webster Bank.

         Prior to the Merger with Shelton,  Webster currently intends to convert
Bristol from a state to a federal  charter,  rename Bristol as "Webster Bank" as
part of the charter  conversion,  and merge First  Federal  into  Webster  Bank.
Approval of the OTS and the Connecticut  Commissioner  would be required for the
charter  conversion  of  Bristol to a federal  savings  bank  charter  under the
Webster Bank name. Approval of the OTS would be required for the merger of First
Federal into Webster Bank following such charter conversion.  The Merger is also
conditioned upon the receipt of such regulatory approvals.

         Alternatively, under the Merger Agreement, Webster could elect to merge
Shelton Bank into First  Federal or to convert  Shelton Bank to federal  charter
and then merge First Federal into Shelton,  as a federal savings bank which then
would be renamed  either "First  Federal  Bank" or "Webster  Bank" or such other
name as Webster selects.  Webster currently  anticipates retaining the structure
described  in the previous  paragraph.  However,  if either of the  alternatives
described in this paragraph are elected, various regulatory approvals of the OTS
and the  Connecticut  Commissioner  would be required.  However,  no  additional
approvals of the  shareholders of Shelton or Webster would be required for these
alternatives.

         No other  regulatory  approvals  are  required  to  effect  the  Merger
pursuant  to the Merger  Agreement.  Applications  for the  required  regulatory
approvals are pending.  Neither  Shelton nor Webster is aware of any reasons why
all required regulatory approvals should not be obtained.  See "-- Conditions to
the Merger."

Conditions to the Merger

         The respective obligations of the parties under the Merger Agreement to
consummate  the  Merger  are  subject  to  the  satisfaction  of  the  following
conditions: (i) the Merger Agreement shall not have been terminated on or before
the  Effective  Time;  (ii) all required  regulatory  approvals  shall have been
obtained and no such  regulatory  approvals  shall  contain any  condition  that
Webster reasonably deems to be burdensome;  (iii) all regulatory approvals shall
remain in full force and effect and all conditions and requirements set forth in
any  regulatory  approvals  that are  required to be  satisfied on or before the
Effective Time, including the expiration of any waiting periods, shall have been
satisfied or properly waived; (iv) the Merger Agreement shall have been approved
by an affirmative vote of not less than two-thirds of the votes entitled to vote
by the Shelton  shareholders at the Shelton Meeting;  (v) approval by a majority
vote of the votes cast by the Webster  shareholders  at the Webster  Meeting for
the  issuance  of  the  additional  shares  of  Webster  Stock  to  the  Shelton


                                       31
<PAGE>
shareholders as part of the Merger,  with a majority of the outstanding  Webster
Stock being represented  thereat;  (vi) the Registration  Statement shall remain
effective and shall not be subject to a stop order or any threatened stop order;
(vii) the Webster Stock  (including the shares to be issued in the Merger) shall
continue to be approved for quotation on the Nasdaq National  Market;  (viii) no
injunction  preventing  consummation  of the Merger  shall be in effect and such
consummation  continues  to be legal;  and (ix) a  favorable  tax  opinion  from
Webster's counsel shall have been received by Webster and Shelton (which opinion
was received).

         The obligations of Webster under the Merger Agreement to consummate the
Merger are subject further to the satisfaction of certain conditions,  including
the following:  (i) the  representations  and warranties of Shelton contained in
the  Merger  Agreement  shall be true,  correct  and  complete  in all  material
respects  when made on the date of the Merger  Agreement and as of the Effective
Time,  except where such failure or failures  would not have a material  adverse
effect on Shelton;  (ii) Shelton  shall have obtained the consent or approval of
other persons  required  under any lease or other  agreement to  consummate  the
Merger;  (iii) Webster shall have received a favorable  accounting  opinion from
KPMG Peat  Marwick  LLP as to the  Merger  being  accounted  for as a pooling of
interests,  and such opinion  shall not have been  withdrawn  (such  opinion was
received);  (iv) a  specified  legal  opinion of  Shelton's  counsel and comfort
letter of Shelton's  independent  public accountants shall have been received by
Webster;  (v) no  proceeding  initiated by any  governmental  entity  seeking an
injunction  shall  be  pending;  and (vi)  Shelton  shall  have in all  material
respects  performed  all  covenants  and  agreements  contained  in  the  Merger
Agreement to be performed by Shelton on or prior to the Effective Time.

         The obligations of Shelton under the Merger Agreement to consummate the
Merger are subject further to the satisfaction of certain conditions,  including
the following:  (i) the  representations  and warranties of Webster contained in
the  Merger  Agreement  shall be true,  correct  and  complete  in all  material
respects  when made on the date of the  Merger  Agreement  and on the  Effective
Time,  except where such failure or failures  would not have a material  adverse
effect on Webster;  (ii) Webster  shall have obtained the consent or approval of
other persons  required  under any lease or other  agreement to  consummate  the
Merger;  (iii) no proceeding  initiated by any  governmental  entity  seeking an
injunction shall be pending; (iv) a specified legal opinion of Webster's counsel
shall have been received by Shelton;  and (v) Webster shall have in all material
respects  performed  all  covenants  and  agreements  contained  in  the  Merger
Agreement to be performed by Webster on or prior to the Effective Time.

Conduct of Business Pending the Merger

         The Merger Agreement contains various restrictions on the operations of
Shelton while the Merger is pending. In general,  the Merger Agreement obligates
Shelton to continue to carry on its business in the ordinary  course  consistent
with past practices and consistent with prudent banking practices,  with certain
specific  limitations  on  Shelton's  lending  activities  and  restrictions  on
additional  branching without Webster's  consent.  Shelton also is prohibited by
the Merger  Agreement  from  increasing  the  dividends  on the  Shelton  Stock,
splitting or combining any Shelton Stock,  repurchasing  any Shelton  Stock,  or
issuing any equity  securities,  other than the issuance of additional shares of
Shelton  Stock upon  exercise  of  existing  stock  options  held by  directors,
officers and employees of Shelton or the Option held by Webster. Also, under the
terms  of the  Merger  Agreement,  Shelton  may not  amend  its  certificate  of
incorporation  or by-laws,  nor may it change its method of accounting in effect
at June 30,  1994,  except as required  by changes in  regulatory  or  generally
accepted  accounting  principles.  In addition,  the Merger Agreement  restricts
Shelton  from   increasing   employee  or  director   benefit   arrangements  or
compensation  other than annual  increases for employees in the ordinary  course
consistent  with past practices,  granting any stock options,  entering into any
new employment or severance  agreements,  or after December 31, 1994, paying any
bonuses above specified amounts  and consistent  with past  practices to Messrs.
Schaible, Nimons or Rodriguez.


                                       32
<PAGE>
Third Party Proposals

         The Merger  Agreement  provides  generally  that Shelton shall not, nor
shall Shelton authorize or permit any of its directors,  officers,  employees or
agents,  to solicit,  initiate or encourage  any  inquiries  relating to, or the
making of, any third party takeover proposal.  There is a similar prohibition as
to any negotiation, discussion, recommendation or endorsement of any third party
takeover  proposal,  or providing  third parties with any nonpublic  information
relating to such  inquiry or  proposal,  except to the extent  legally  required
based on a written opinion of Shelton's  counsel.  The Merger Agreement does not
preclude the Board of Directors of Shelton from communicating  information about
any such takeover proposal to shareholders of Shelton based on a written opinion
of Shelton's counsel that such communication is required by applicable law.

Expenses; Breakup Fee

         The Merger Agreement  generally provides for Webster and Shelton to pay
their own expenses relating to the Merger, with an equal sharing of the costs of
printing and mailing this Joint Proxy  Statement/Prospectus  and Webster  paying
the SEC  filing  fees for  registering  the  Webster  Stock to be  issued in the
Merger.  However, if the Merger Agreement is terminated by Webster or Shelton as
a result of a material breach of a representation,  warranty,  covenant or other
agreement  contained  therein by the other party,  or if Webster  terminates the
Merger  Agreement by reason of Shelton  failing to hold the Shelton Meeting on a
timely basis, or failing to recommend to its shareholders approval of the Merger
Agreement,  or to oppose any third party  takeover  proposal,  or as a result of
Shelton  violating the restrictions on third party takeover  proposals  (without
regard to the fiduciary duty exception),  the Merger Agreement  provides for the
non-terminating  party  to pay  all  expenses  of the  terminating  party  up to
$250,000,  plus a breakup fee of  $500,000,  unless the  material  breach is not
willful or intentional,  in which case the breakup fee would be $250,000. If the
Merger  Agreement is terminated by either  Webster or Shelton as a result of the
non-terminating  party  failing  to  obtain  the  approval  of its  shareholders
necessary to consummate the Merger,  the  terminating  party is entitled to have
all of its expenses up to $250,000  paid by the  non-terminating  party.  In the
event of a failure by the Shelton  shareholders to approve the Merger Agreement,
Shelton would also be obligated to pay a breakup fee of $250,000 (which would be
a credit against any other breakup fee owed by Shelton) to Webster,  if prior to
the Shelton Meeting any third party takeover  proposal has become publicly known
or if Shelton agrees to any third party takeover  proposal  within six months of
the termination of the Merger  Agreement.  The events described above that would
permit  Webster  to  terminate  the  Merger   Agreement  would  also  constitute
preliminary  purchase  events  under  the  Option.  See "THE  MERGER  --  Option
Agreement."

Opinion of Financial Advisor

         Pursuant to a letter  agreement  dated July 27, 1994 (the "Alex.  Brown
Agreement"), Shelton retained Alex. Brown as its financial advisor in connection
with the  proposed  sale of  Shelton.  Alex.  Brown is a  recognized  investment
banking  firm and as a  customary  part of its  investment  banking  business is
engaged in the valuation of securities of financial  institutions  in connection
with acquisitions,  negotiated underwritings,  secondary distributions of listed
and unlisted  securities,  private  placements  and valuations for various other
purposes.  As  specialists  in the securities of bank and savings bank entities,
Alex.  Brown has  experience  in, and  knowledge  of, the valuation of financial
institutions.  Shelton  selected  Alex.  Brown on the basis of its  abilities to
evaluate the fairness of the  transaction  from a financial  point of view,  its
qualifications,  its previous experience,  and its reputation in the banking and
investment  communities.  Alex.  Brown  has acted  exclusively  for  Shelton  in
rendering  its  fairness  opinion  and will  receive a fee from  Shelton for its
services.


         On June 20, 1995,  Alex.  Brown  delivered  its written  opinion to the
Board of Directors of Shelton that, as of the date of such opinion, the terms of
the Merger Agreement were fair from a financial point of view to Shelton and its
shareholders. Receipt of such opinion was a condition to Shelton's obligation to
proceed with the Merger.  On June 20, 1995, the date that Alex.  Brown delivered
its  opinion,  Webster  Stock  closed at $24.125 per share.  No updating of such
opinion is



                                       33
<PAGE>
provided for under the Merger  Agreement.  Shelton's  Board of Directors did not
provide  Alex.  Brown  with  instructions  or  limitations  for the  purpose  of
preparing  such  opinion.  The full text of Alex.  Brown's  fairness  opinion is
attached  to  this  Joint  Proxy  Statement/Prospectus  as  Appendix  A  and  is
incorporated herein by reference.  Shelton  shareholders are urged to read Alex.
Brown's  fairness  opinion in its entirety for a description  of the  procedures
followed,   assumptions  made,  matters   considered,   and  qualifications  and
limitations on the review undertaken by Alex. Brown in connection therewith. The
following summary of Alex. Brown's fairness opinion is qualified in its entirety
by reference to the full text.  The per share  Exchange  Ratio was determined by
negotiation between Webster and Shelton and was not determined by Alex. Brown.

         In  rendering  its  opinion,   Alex.  Brown  (a)  reviewed  the  Merger
Agreement,   certain  publicly  available  business  and  financial  information
concerning  Shelton and Webster,  and certain  internal  financial  analyses and
forecasts for Shelton  prepared by Shelton's  management;  (b) held  discussions
with  members  of  Shelton  senior  management  regarding  the past and  current
business operations,  financial conditions, and future prospects of Shelton; (c)
reviewed the reported  price and trading  activity  information  for Shelton and
Webster and similar  information  for certain other  companies the securities of
which are publicly  traded;  (d) reviewed the financial  terms of certain recent
business  combinations  which Alex. Brown deemed comparable in whole or in part;
and (e)  performed  such  other  studies  and  analyses  as Alex.  Brown  deemed
appropriate.

         Alex. Brown relied without  independent  verification upon the accuracy
and completeness of all of the financial and other  information  reviewed by and
discussed  with it for  purposes of its  fairness  opinion.  With respect to the
financial  forecasts  reviewed by Alex. Brown in rendering its fairness opinion,
Alex.  Brown assumed that such financial  forecasts were reasonably  prepared on
bases  reflecting  the best currently  available  estimates and judgments of the
management of Shelton as to the future financial  performance of Shelton.  Alex.
Brown did not make an  independent  evaluation  or  appraisals  of the assets or
liabilities of Shelton nor was it furnished with any such appraisals.

         The  summary  set  forth  below  does  not  purport  to  be a  complete
description  of the  analyses  performed  by  Alex.  Brown in this  regard.  The
preparation of a fairness opinion involves various determinations as to the most
appropriate  and relevant  methods of financial  analysis and the application of
these methods to the particular circumstances and, therefore, such an opinion is
not readily susceptible to summary description. Accordingly, notwithstanding the
separate factors discussed below, Alex. Brown believes that its analyses must be
considered  as a whole and that  selecting  portions of its  analyses and of the
factors  considered by it, without  considering all analyses and factors,  could
create an incomplete view of the evaluation process underlying its opinion.  Not
one of the analyses performed by Alex. Brown was assigned a greater significance
with respect to industry performance, business and economic conditions and other
matters,  many of which are beyond  Shelton or Webster's  control.  The analyses
performed by Alex.  Brown are not  necessarily  indicative  of actual  values or
future results, which may be significantly more or less favorable than suggested
or to reflect the prices at which businesses actually may be sold.

         Analysis of Selected Publicly Traded Companies.  In preparing the Alex.
Brown's  fairness  opinion,  Alex. Brown using publicly  available  information,
compared selected financial  information,  including stated book value, tangible
book value,  recent  earnings,  capital  ratios and  profitability  levels,  for
Shelton and a group of selected thrift institutions.


         The group was  comprised of 13 thrift  institutions  located in the New
England region of the United States (i.e.,  Connecticut,  Vermont, New Hampshire
and  Massachusetts)  that (i)  possessed  an asset base between $150 million and
$550 million, and (ii) were judged to have similar business  characteristics and
financial  performance  as Shelton (the  "Selected  Group").  The Selected Group
included (in  alphabetical  order) Abington Savings Bank,  Central  Co-Operative
Bank, Community Bankshares,  Inc., Grove Bank, Home Port Bancorp, Inc., Lawrence
Savings  Bank,  Marble  Financial  Corp.,  MidConn Bank,  New  Hampshire  Thrift
Bancshares,  NewMil  Bancorp,  Inc.,  People's  Savings


                                       34
<PAGE>

Financial  Corporation,  Portsmouth Bank Shares, and Sandwich Co-Operative Bank.
As of June 16, 1995,  the relative  multiples of the market price of Shelton and
the mean market  price of the Selected  Group was: to stated book value,  119.6%
for Shelton and 91.1% for the Selected Group; to tangible book value, 119.6% for
Shelton and 95.8% for the Selected Group; to "latest 12 months" earnings,  10.4%
for Shelton and 11.1% for the Selected  Group;  and to total  assets,  7.92% for
Shelton  and 9.01% for the  Selected  Group.  It should be noted that  Shelton's
equity-to-assets  ratio of 6.6% and  first  quarter  1995  annualized  return on
average assets  ("ROAA") of 0.78% were each below the 9.5% mean equity level and
the 0.91% first quarter 1995 annualized ROAA of the Selected Group.  Alex. Brown
concluded that the market price of Shelton Stock  relative to certain  financial
performance indicators was within the range for the Selected Group.



         Relative  Contribution.  Alex.  Brown  analyzed  the balance  sheet and
income statement  contribution of Shelton to the combined company on a pro forma
basis for the quarter  ended March 31, 1995.  Of the combined  company,  Shelton
would have represented between 9.6% and 13.6% in the balance sheet categories of
assets,  loans,  deposits and stated equity as of March 31, 1995. On a pro forma
basis,  Shelton would have contributed 10.4% and 14.5% of the combined company's
net  interest   income  and  net  income   available  to  common   shareholders,
respectively, for the quarter ended March 31, 1995. Based on the Exchange Ratio,
Shelton  shareholders would own 19.3% of the combined company on a fully diluted
basis.  Alex.  Brown concluded that the pro forma ownership  position of Shelton
shareholders  was fair  given the range of  Shelton's  balance  sheet and income
statement contribution to the combined company.


         Analysis of Comparable Acquisition Transactions. In preparing the Alex.
Brown fairness  opinion,  Alex.  Brown analyzed  certain  comparable  merger and
acquisition  transactions  for thrift  institutions  based upon the  acquisition
price relative to stated book value,  latest 12 months earnings per share, total
assets,  premium to core deposits,  and premium to common stock price (one month
prior to the  acquisition  announcement).  The  analysis  included  a review and
comparison of the mean multiples represented by a sample of recently effected or
pending thrift  acquisitions  nationwide  having a transaction value between $15
million and $75 million,  which were announced  since January 1, 1994 ("National
Transactions"  - a total of 57  transactions),  as segmented  into: (a) recently
announced  thrift  acquisitions  in New England - four  transactions  ("Regional
Transactions");  (b)  transactions  in  which  the  selling  thrift  institution
generated a return on average  assets between 0.50% and 1.00% in the year of the
announced    acquisition    -    21    transactions    ("Profitability-Segmented
Transactions"); and (c) transactions in which the selling thrift institution had
a ratio of non-performing  assets-to-total assets between 0.50% and 1.20% in the
year of the announced transaction ("Asset Quality-Segmented Transactions").

         Based on the  closing  stock  price of Webster  Stock on June 20,  1995
($24.125),  the value to be issued  in  Webster  Stock  pursuant  to the  Merger
Agreement was $22.20 per Shelton share (the  "Comparison  Value").  The relative
multiples implied by the Comparison Value and each of the comparable acquisition
transaction segmentations are provided in the following table:

<TABLE>
<CAPTION>

                                                       LTM
                                                       Earnings         Total        Core Deposit    Market
Transaction Group                      Book Value      Per Share        Assets       Premiums        Premium
-----------------
<S>                                       <C>            <C>            <C>              <C>           <C>
COMPARISON VALUE                          151.7%         13.2x          10.7%            4.6%          38.7%
Comparable Acquisition Transactions:
     Nationwide Transactions - Mean       153.8%         16.4x          15.1%            9.0%          31.9%
     Nationwide Transactions - High       254.4%         34.9x          30.6%           13.7%          92.3%
     Nationwide Transactions - Low        100.5%          3.7x           6.2%            0.0%           2.1%
     Regional Transactions                149.1%         18.2x          18.3%            7.4%          53.7%
     Profitability-Segmented
        Transactions                      151.8%         15.8%          15.3%            6.9%          31.2%
     Asset Quality-Segmented
        Transactions                      149.1%         14.1%          12.1%            4.8%          26.9%
</TABLE>

                                       35

<PAGE>
Alex. Brown concluded from its review of comparable acquisition transactions, as
segmented,  that the relative  multiples  implied by the Comparison Value was in
the range of such segmentations.



         Discounted  Cash Flow Analysis.  Using  discounted  cash flow analysis,
Alex.  Brown  estimated  the present value of the future  dividend  streams that
Shelton could produce over a five year period if Shelton performed in accordance
with  management's  forecasts and certain  variants  thereof.  Alex.  Brown also
estimated  the terminal  value for  Shelton's  common equity after the five year
period by applying book value (145-160%)  acquisition  multiples currently being
received by thrift  institutions  deemed  comparable  to  Shelton.  The range of
multiples  used  reflected  a variety  of  scenarios  regarding  the  growth and
profitability  prospects of Shelton.  The dividend  streams and terminal  values
were then  discounted to present  values using discount rates ranging from 14.0%
to 16.0% which reflect  different  assumptions  regarding the required  rates of
returns of holders or prospective buyers of Shelton Stock. Alex. Brown concluded
from its discounted cash flow analysis that the  consideration  indicated by the
Exchange  Ratio on the date that the  Merger  Agreement  was  executed  compared
favorably to the present  value of the future cash  streams  that Shelton  could
produce over a five-year period.



         Analysis Factors and Assumptions. No company or transaction used in the
above  analysis  as a  comparison  is  identical  to  Shelton,  Webster  or  the
contemplated  transaction.  Accordingly,  an  analysis  of  the  results  of the
foregoing is not mathematical;  rather, it involves complex  considerations  and
judgments concerning  differences in financial and operating  characteristics of
the companies  and other  factors that could affect the public  trading value of
the  companies  to which  they are  compared.  The  result  from any  particular
analysis  described  should not be taken to be Alex.  Brown's view of the actual
value of  Shelton  or  Webster.  The fact that any  specific  analysis  has been
referred to in the summary above is not meant to indicate that such analysis was
given more weight than any other analysis.

         In performing its analyses,  Alex. Brown made numerous assumptions with
respect to industry  performance,  general business and economic  conditions and
other matters,  many of which are beyond the control of Shelton and Webster. The
analyses  performed  by Alex.  Brown are not  necessarily  indicative  of actual
values  or  actual  future  results,  which  may be  significantly  more or less
favorable  than  suggested by such  analyses.  The analyses do not purport to be
appraisals or to reflect the prices at which a company might actually be sold or
the prices at which any  securities may trade at the present time or at any time
in the future. In addition,  as described above,  Alex. Brown's fairness opinion
and associated  presentation to the Shelton's Board of Directors are just one of
many factors taken into consideration by the Shelton Board.

         Compensation  of  Financial  Advisor.   Pursuant  to  the  Alex.  Brown
Agreement,  Shelton  agreed to pay Alex.  Brown a fee of 1.375% of the aggregate
consideration  to be paid in a transaction  with per share merger  consideration
less  than  $24  and  1.500%  of the  aggregate  consideration  to be  paid in a
transaction with per share merger  consideration  between $24.000 and $24.999. A
credit of $50,000 (representing  previous retainer fees paid by Shelton to Alex.
Brown) will be applied to the transaction fee.  Assuming the consummation of the
Merger as of June 20,  1995 and based upon the value of the Merger at such time,
additional fees equal to approximately $400,000 would have been payable to Alex.
Brown.  Shelton  has also agreed to  reimburse  Alex.  Brown for its  reasonable
out-of-pocket  expenses,  including legal fees,  incurred in connection with its
engagement and to indemnify Alex.  Brown and its affiliates and their respective
directors,  officers,  employees, agents and controlling persons against certain
expenses and liabilities.

Certain Provisions of the Merger Agreement

         Under the Merger  Agreement,  Shelton has made certain  representations
and  warranties  to Webster.  The material  representations  and  warranties  of
Shelton are those with regard to (i) the due  organization  and good standing of
Shelton;  (ii)  capitalization;  (iii)  the  corporate  power and


                                       36
<PAGE>
authority of Shelton;  (iv) the execution  and delivery of the Merger  Agreement
and the Option  Agreement;  (v) consents and approvals  required for the Merger;
(vi) loan  portfolio and reserves of Shelton;  (vii)  financial  statements  and
books and records of Shelton; (viii) brokers' fees; (ix) absence of any material
adverse  change in  Shelton;  (x) legal  proceedings;  (xi) tax  matters;  (xii)
employee  benefit plans;  (xiii)  certain  contracts;  (xiv) certain  regulatory
matters and reports;  (xv) state takeover  laws;  (xvi)  environmental  matters;
(xvii) loan reserves;  (xviii) properties and assets of Shelton; (xix) insurance
matters;  (xx)  liquidation  account  of Shelton  Bank;  (xxi)  compliance  with
applicable laws; (xxii) loan information;  and (xxiii) agreements with directors
and executive officers.


         Under the Merger  Agreement,  Webster has made certain  representations
and  warranties  to Shelton.  The material  representations  and  warranties  of
Webster are those with regard to (i) the due  organization  and good standing of
Webster;  (ii)  capitalization;  (iii)  the  corporate  power and  authority  of
Webster;  (iv) the execution and delivery of the Merger Agreement and the Option
Agreement; (v) certain regulatory matters and reports; (vi) financial statements
of Webster; (vii) the absence of any material adverse change in Webster;  (viii)
compliance with applicable  laws; (ix) ownership of Shelton Stock;  (x) employee
benefit matters; (xi) loan reserves; and (xii) legal proceedings.

Termination and Amendment of the Merger Agreement

         The Merger Agreement may be terminated by Webster or Shelton  (provided
the terminating party is not in violation of the Merger Agreement) as summarized
below:

                       (i) by mutual written consent of Webster and Shelton;

                       (ii) by Webster or  Shelton  if (a) the  Closing  has not
occurred on or before March 31, 1996; (b) Shelton's shareholders fail to approve
the Merger Agreement or Webster's  shareholders  fail to approve the issuance of
the additional  shares of Webster Stock to the Shelton  shareholders  as part of
the Merger; or (c) 30 days after any required  regulatory  approval is denied or
regulatory application withdrawn at regulatory request,  unless action is timely
taken for a rehearing or to file an amended application;

                       (iii)  by  Webster,  in  the  event  of a  breach  of any
representation,   warranty,  covenant  or  agreement  contained  in  the  Merger
Agreement by Shelton,  if such breach or breaches would have a material  adverse
effect on Shelton;

                       (iv)  by  Shelton,  in  the  event  of a  breach  of  any
representation,   warranty,  covenant  or  agreement  contained  in  the  Merger
Agreement by Webster,  if such breach or breaches would have a material  adverse
effect on Webster;

                       (v) by  Webster,  if  Shelton  or its Board of  Directors
fails to hold the  Shelton  Meeting on a timely  basis,  fails to  recommend  to
Shelton's shareholders the approval of the Merger Agreement, fails to oppose any
third party takeover proposals, or violates the covenant relating to third party
proposals (without regard to the fiduciary duty exception).

         The Merger  Agreement  also provides that subject to applicable law the
Board of  Directors  of Webster and  Shelton may (i) amend the Merger  Agreement
except as provided below, (ii) extend the time for the performance of any of the
obligations  or  other  acts  of  the  other  party  thereto,  (iii)  waive  any
inaccuracies  in the  representations  and  warranties  contained  in the Merger
Agreement  or  in  any  document  delivered  pursuant  thereto,  or  (iv)  waive
compliance  with any of the agreements  and  conditions  contained in the Merger
Agreement. After approval of the Merger Agreement by Shelton's shareholders,  no
amendment  of the  Merger  Agreement  may be made  without  further  shareholder
approval,  if the  amendment  would  reduce the amount or change the form of the
consideration to be delivered to the Shelton  shareholders in the Merger.  After
approval  by  Webster's  shareholders  of the  issuance of the shares of Webster
Stock to the Shelton  shareholders  as part of the Merger,  no  amendment of the
Merger  Agreement  may be made  without  further  shareholder


                                       37
<PAGE>
approval,  if the amendment would increase the number of shares of Webster Stock
to be issued in the Merger.

Certain Federal Income Tax Consequences


         The Merger is structured as a tax-free  exchange for federal income tax
purposes.  If the  Merger so  qualifies,  generally  (i) no gain or loss will be
recognized  by the Shelton  shareholders  upon the  receipt of Webster  Stock in
exchange  for Shelton  Stock  (except as  discussed  below with  respect to cash
received in lieu of a fractional share of Webster Stock),  (ii) the basis of the
Webster Stock received by the Shelton shareholders will be the same as the basis
of the Shelton Stock  surrendered  in exchange  therefor  (reduced by any amount
allocable  to a  fractional  share for  which  cash is  received)  and (iii) the
holding  period of Webster  Stock  received  by the  Shelton  shareholders  will
include  the  holding  period  of the  Shelton  Stock  surrendered  in  exchange
therefor, provided the shares of Shelton Stock are held as a capital asset as of
the  Effective  Time. A Shelton  shareholder  who is entitled to receive cash in
lieu of a fractional  share of Webster Stock in connection  with the Merger will
recognize  gain (or loss) equal to the  difference  between such cash amount and
the shareholder's basis in the fractional share, and any gain or loss recognized
will be capital gain (or loss) if the Shelton Stock held by such  shareholder is
a capital asset at the Effective Time.



         Consummation  of the Merger is subject to prior  receipt by Webster and
Shelton of an opinion  of  Webster's  counsel,  Hogan & Hartson  L.L.P.,  to the
effect that the Merger will  constitute a tax-free  exchange for federal  income
tax purposes. Such opinion of counsel will be subject to certain assumptions and
qualifications, including an assumption as to the accuracy of representations to
the  effect  that  there  is no plan or  intention  on the  part of the  Shelton
shareholders  to sell  Webster  Stock to be  received in the Merger in an amount
that  would  result  in  the  Merger  failing  to  satisfy  the  "continuity  of
proprietary  interest"  requirement that is a prerequisite to tax-free treatment
for the  Merger.  The Merger  will not be  consummated  unless  such  opinion of
counsel is received.


         The  foregoing  is a summary  of the  anticipated  federal  income  tax
consequences  of the Merger and is for  general  information  only.  It does not
include  consequences  of  foreign,  state,  local or other tax laws or  special
consequences  to particular  Shelton  shareholders  having  special  situations.
Shelton  shareholders  should consult their own tax advisors  regarding specific
tax consequences of the Merger to them,  including the application and effect of
federal,  foreign,  state and local tax laws and tax  consequences of subsequent
sales of Webster Stock.

Accounting Treatment

         The  Merger is  intended  to  qualify  as a pooling  of  interests  for
accounting  and  financial  reporting  purposes.  Under the pooling of interests
method of  accounting,  the recorded  assets and  liabilities of Shelton will be
carried forward to Webster at their recorded  amounts.  Revenues and expenses of
Webster will include revenues and expenses of Shelton for the entire fiscal year
of Webster in which the Merger occurs, and the reported revenues and expenses of
Shelton  for  prior  periods  will be  combined  with  those of  Webster,  whose
financial statements will then be restated.

         Webster has received an opinion of its  independent  accountants,  KPMG
Peat  Marwick  LLP,  to the effect that the Merger  will be  accounted  for as a
pooling  of  interests.   Webster's  obligation  to  consummate  the  Merger  is
conditioned upon such opinion not being withdrawn.

Resales of Webster Stock Received in the Merger

         The  shares  of  Webster  Stock  to be  issued  in the  Merger  will be
registered under the Securities Act and will be freely  transferable  under such
Act, except for shares issued to any Shelton shareholder who may be deemed to be
an  "affiliate"  of Shelton for purposes of Rule 145 under the  Securities  Act.
Affiliates  may not sell their shares of Webster  Stock  acquired in  connection
with the Merger,  except pursuant to an effective  registration  statement under
the Securities Act covering such shares,  in compliance with Rule 145 or another
applicable  exemption from the registration


                                       38
<PAGE>
requirements of the Securities Act. This Joint Proxy  Statement/Prospectus  does
not cover any resales of Webster Stock  received by persons who may be deemed to
be affiliates of Shelton.  Persons who may be deemed to be affiliates of Shelton
generally include individuals or entities who control,  are controlled by or are
under common control with Shelton, and may include certain officers or directors
as well as principal shareholders of Shelton.

No Appraisal Rights

         Pursuant to Section 262(b) of the Delaware General Corporation Law, the
shareholders of a constituent corporation in a merger generally are not entitled
to  appraisal  rights if the shares of stock they own are, as of the record date
fixed to determine shareholders entitled to notice of and to vote at the meeting
to act upon the agreement providing for such merger, either listed on a national
securities  exchange or  designated as a national  market system  security on an
interdealer  quotation system by the National Association of Securities Dealers,
Inc., or held of record by more than 2,000 shareholders.

         Since the Webster Stock is traded on the Nasdaq National Market,  there
will be no  dissenters'  appraisal  rights  for the  Shelton  shareholders  with
respect to the Merger.  There are also no dissenters'  appraisal  rights for the
Webster shareholders with respect to the Merger.

Interests of Certain Persons in the Merger


         Under the Merger  Agreement,  any employee of Shelton who is terminated
other than for cause within six months after the consummation of the Merger will
receive severance benefits, in the case of exempt employees,  equal to two weeks
base  salary  for each  full year of  service  with  Shelton  or, in the case of
nonexempt  employees,  one week of  average  weekly  hourly  wages as to  hourly
employees  and one week of base salary as to salaried  employees,  for each full
year of  employment  with Shelton.  Shelton  employees  receiving  employment at
Webster  Bank will be given  credit  for  service  at  Shelton  for  eligibility
purposes under the employee benefit plans of Webster.


         The Merger  Agreement  provides for one Shelton  director,  who will be
jointly  selected  by the Boards of  Directors  of Webster  and  Shelton,  to be
elected to serve as a director of Webster Bank upon  consummation of the Merger,
with such  director  to have an initial  term  expiring  at Webster  Bank's 1996
annual  meeting and an intention by Webster to cause such director to be elected
to an additional three year term that would expire at Webster Bank's 1999 annual
meeting.  All directors of Shelton will be invited to serve on an advisory board
to Webster Bank upon consummation of the Merger for a period of 40 months,  with
their  compensation as advisory  directors to be based on a monthly  retainer of
$650 and a monthly meeting  attendance fee of $600, with such advisory directors
to be included in Webster's  nonqualified  deferred compensation plan. Such fees
will not be payable to the  advisory  director  who also will serve as a Webster
Bank director,  or to any advisory  director serving as an officer or consultant
to Webster Bank, or to J. Allen Kosowsky who agreed to serve without fees. While
serving as consultants to Webster Bank,  Messrs.  Nimons and Rodriguez will also
serve as advisory directors.

         Mr.  Schaible  has agreed to enter into an  employment  and  consulting
agreement  with  Webster  Bank upon  consummation  of the Merger (the  "Schaible
Agreement").  The Schaible  Agreement  provides  for Mr.  Schaible to serve as a
senior vice president of Webster Bank for a period of six months to assist in an
efficient and orderly transition and integration of Shelton's assets,  business,
operations,  customers and employees  with those of Webster Bank,  including the
maintenance  and expansion of existing  depositor  and  borrowing  relationships
especially  in the areas  previously  served by Shelton.  During this  six-month
period, Mr. Schaible's compensation will be $10,000 per month.  Thereafter,  Mr.
Schaible  has agreed to serve as a  consultant  on a part-time  basis to Webster
Bank for three years,  with  compensation  at the annual rate of $50,000 for the
first year,  $40,000  for the second year and $30,000 for the third year.  While
serving as a consultant, Mr. Schaible may accept other employment or engagements
that do not  interfere  with his ability to perform  services for Webster  Bank,
except with a significant competitor. Under the Schaible


                                       39
<PAGE>
Agreement,  Mr.  Schaible  will also serve as chairman of the advisory  board to
Webster Bank,  without additional  compensation.  Mr. Schaible may terminate the
Schaible Agreement upon 30 days notice.

         Mr. Nimons has agreed to enter into a consulting agreement with Webster
Bank upon  consummation  of the  Merger  (the  "Nimons  Agreement").  The Nimons
Agreement provides for Mr. Nimons to serve as a part-time  consultant to Webster
Bank for a period of eight months  following the  termination  of his employment
upon consummation of the Merger, with a consulting fee of $7,500 per month. As a
consultant,  Mr.  Nimons'  services  will  include  assisting  Webster  Bank  in
accomplishing  an efficient and orderly  transition and integration of Shelton's
assets,  business,  operations,  customers and  employees  with those of Webster
Bank, with particular emphasis on credit and loan administration  matters. While
serving  as a  consultant,  Mr.  Nimons  may also  accept  other  employment  or
engagements,  with certain specified  limitations.  Mr. Nimons may terminate the
Nimons Agreement upon 15 days notice. While serving as a consultant,  Mr. Nimons
will  also  be  an  advisory  director  of  Webster  Bank,   without  additional
compensation.

         Mr.  Rodriguez  has agreed to enter into a  consulting  agreement  with
Webster Bank upon  consummation of the Merger (the "Rodriguez  Agreement").  The
Rodriguez  Agreement  is the  same as the  Nimons  Agreement,  except  that  Mr.
Rodriguez's  consulting fee will be $5,000 per month and the particular emphasis
of his consulting will be financial reporting matters.

         The  Schaible,   Nimons  and  Rodriguez  Agreements  will  replace  and
supersede  their existing  employment  agreements with Shelton and Shelton Bank,
and will provide for them to receive upon consummation of the Merger a severance
payment equal to three times their respective  average annual  compensation that
was paid by Shelton and  includible in their gross income for federal income tax
payments  for the  calendar  years 1990 through  1994,  reduced by $1.00,  which
payments  would equal  $450,978 for Mr.  Schaible,  $336,176 for Mr.  Nimons and
$209,953 for Mr. Rodriguez.  These severance  payments are less than the amounts
which Messrs. Schaible, Nimons and Rodriguez would have been entitled to receive
under their existing employment  agreements upon termination of their employment
following a change in control of Shelton. Messrs. Schaible, Nimons and Rodriguez
have  agreed to have their  severance  payments  limited by Section  280G of the
Code, whereas their existing employment agreements do not contain a Section 280G
limitation.


         There are  outstanding  options to  purchase  56,683  shares of Shelton
Stock at an average  exercise price of $12.17 per share.  These options are held
as follows:  14,503  options by  non-employee  directors;  16,515 options by Mr.
Schaible;  13,759 options by Mr.  Nimons;  8,247 options by Mr.  Rodriguez;  and
3,659 options by other officers and employees.  All options to purchase  Shelton
Stock will become options to purchase  Webster Stock,  with adjustment in number
of shares and  exercise  price to reflect the Exchange  Ratio.  The duration and
other terms of these options will  otherwise be  unchanged,  except that options
held by the non-employee  directors of Shelton will be modified to expire at the
earlier of their  original  terms or three  months  after they cease to serve as
advisory  directors of Webster Bank (or in the case of the Shelton  director who
will be elected to the Board of  Directors of Webster  Bank,  three months after
such  director  ceases to serve as  director  of Webster  Bank or as an advisory
director of Webster  Bank,  whichever is later).  Otherwise,  such options would
have expired three months after the non-employee  directors of Shelton ceased to
serve as directors of Shelton and Shelton Bank upon  consummation of the Merger.
In the case of Mr.  Schaible,  his options  will expire  three  months  after he
ceases to serve as a senior vice president of Webster Bank,  which would be nine
months after the consummation of the Merger. The options held by Messrs.  Nimons
and Rodriguez will expire three months after the termination of their employment
upon  consummation of the Merger.  Service as a consultant by Messrs.  Schaible,
Nimons and  Rodriguez  will not  constitute  continued  service  for  purpose of
exercise of their  options.  Options  held by other  officers  and  employees of
Shelton  will  continue in effect for their  original  terms as long as they are
employees of Webster Bank or, if earlier, three months after termination of such
employment.


                                       40
<PAGE>
Option Agreement

         In  consideration  of  Webster's  entering  into the Merger  Agreement,
Webster and Shelton  entered  into the Option  Agreement  immediately  after the
execution of the Merger  Agreement.  Pursuant to the Option  Agreement,  Shelton
granted  Webster the Option,  which  entitles  Webster to purchase up to 267,324
fully paid and nonassessable  shares of Shelton Stock, or approximately 19.9% of
the shares of Shelton Stock then outstanding,  under the circumstances described
below  at a price  of  $17.00  per  share,  subject  to  adjustment  in  certain
circumstances.  The Option Agreement is intended to increase the likelihood that
the  Merger  will be  consummated  in  accordance  with the terms of the  Merger
Agreement,  and is likely to discourage third parties from proposing a competing
offer to acquire  Shelton,  even if such offer involves a higher price per share
for the Shelton  Stock than the per share  consideration  to be paid pursuant to
the Merger Agreement.  The existence of the Option would significantly  increase
the cost to a potential  third party of acquiring  Shelton  compared to its cost
had Shelton not entered into the Option Agreement.

         The  following  brief  summary  of  certain  provisions  of the  Option
Agreement is  qualified  in its  entirety by reference to the Option  Agreement,
which was filed as an exhibit to Webster's report on Form 8-K/A,  dated July 27,
1995, with the SEC and is incorporated  herein by reference.  See "INCORPORATION
OF CERTAIN DOCUMENTS BY REFERENCE."

         Subject to  applicable  law and  regulatory  restrictions,  Webster may
exercise the Option,  in whole or in part,  if, but only if, a "Purchase  Event"
(as defined  below) occurs prior to the  occurrence of an "Exercise  Termination
Event" (as defined below). "Purchase Event" means, in substance,  either (i) the
acquisition  by any third party of  beneficial  ownership  of 25% or more of the
outstanding  Shelton  Stock or (ii) the entry by Shelton into a letter of intent
or  definitive  agreement to engage in an  Acquisition  Transaction  (as defined
below) with any third party, or the  recommendation by the Board of Directors of
Shelton that its shareholders approve or accept any Acquisition Transaction with
any third party.

         For purposes of the Option Agreement,  "Acquisition  Transaction" means
(x) a merger,  consolidation or other business  combination,  involving Shelton,
(y) a purchase,  lease or other  acquisition of all or substantially  all of the
assets of Shelton,  or (z) a purchase or other acquisition  (including by way of
merger,  consolidation,  share exchange or otherwise) of beneficial ownership of
25% or more of the voting power of Shelton as to a Purchase Event or 11% as to a
Preliminary Purchase Event.

         The Option Agreement  defines an "Exercise  Termination  Event" to mean
the earliest to occur of the following:  (i) the time immediately  preceding the
consummation  of the  Merger,  (ii) 12 months  after the first  occurrence  of a
Purchase Event,  (iii) 12 months after the  termination of the Merger  Agreement
following  the  occurrence  of a  Preliminary  Purchase  Event,  (iv)  upon  the
termination of the Merger Agreement, prior to the occurrence of a Purchase Event
or Preliminary  Purchase Event, (A) by both parties,  if the Merger Agreement is
terminated by mutual  consent,  (B) by either Webster or Shelton,  if the Merger
has not have  occurred by March 31, 1996,  or if the Merger  Agreement  has been
terminated  as a result  of  regulatory  denial  or  requested  withdrawal  of a
regulatory approval  application,  or if the Merger Agreement is terminated as a
result of Webster's  shareholders  failing to approve the issuance of the shares
of Webster Stock to the Shelton  shareholders  as part of the Merger,  or (C) by
Shelton,  if the  Merger  Agreement  is  terminated  by Shelton as a result of a
material breach or breaches of any representation,  warranty,  covenant or other
agreement  by  Webster,  (v) six  months  after the  termination  of the  Merger
Agreement,  if the  Shelton  shareholders  have  failed to  approve  the  Merger
Agreement and no Purchase Event or Preliminary Purchase Event has occurred prior
to the Shelton  Meeting,  (vi) nine months after the  termination  of the Merger
Agreement  by  Webster  as a result  of a  material  breach or  breaches  of any
representation, warranty, covenant or other agreement by Shelton, if such breach
or breaches were not willful or intentional by Shelton, or (vii) 18 months after
the termination of the Merger  Agreement by Webster (A) as a result of a willful
or  intentional  material  breach or breaches of any  representation,  warranty,
covenant or agreement by Shelton,  or (B) as a result of a failure of Shelton or
its  Board of  Directors  to hold the


                                       41
<PAGE>
Shelton Meeting on a timely basis, to recommend to Shelton's  shareholders  that
they  approve  the  Merger  Agreement,  or to oppose  any third  party  takeover
proposal,  or based on a  violation  by Shelton of the  covenant  on third party
takeover proposals (without regard to the fiduciary duty exception).

         "Preliminary  Purchase  Event",  as defined  in the  Option  Agreement,
includes (i) an acquisition by any third party of beneficial ownership of 11% or
more of the outstanding  Shelton Stock;  (ii) the entry by Shelton into a letter
of intent or definitive  agreement to engage in an Acquisition  Transaction with
any third party, or the recommendation by the Board of Directors of Shelton that
its  shareholders  approve or accept any Acquisition  Transaction with any third
party;  (iii) the making of a bona fide proposal for an Acquisition  Transaction
by any third party to Shelton, or a public announcement or written communication
that is  publicly  disclosed  to  Shelton's  shareholders  as to a  third  party
engaging in an Acquisition  Transaction;  (iv) a willful or intentional material
breach or  breaches  by Shelton of any  representation,  warranty,  covenant  or
agreement that would entitle  Webster to terminate the Merger  Agreement;  (v) a
failure by  Shelton's  shareholders  to approve  the  Merger  Agreement;  (vi) a
withdrawal or  modification  in any manner adverse to Webster by Shelton's Board
of Directors of its approval  recommendation  as to the Merger  Agreement,  or a
failure by Shelton or its Board of Directors to oppose any third party  takeover
proposal;  or (vii) a filing by any third party of an application or notice with
any regulatory authority for approval to engage in an Acquisition Transaction.

         The Option may not be assigned by Webster to any other  person  without
the  express  written  consent of Shelton,  except  that  Webster may assign its
rights under the Option  Agreement in whole or in part after the occurrence of a
Preliminary  Purchase  Event.  Shelton  also has  agreed to  prepare  and file a
registration  statement with respect to the shares to be issued upon exercise of
the  Option  under  applicable  federal  and  state  securities  laws.  Upon the
occurrence of a Purchase Event prior to an Exercise  Termination  Event,  at the
request of Webster,  Shelton will be obligated to repurchase the Option, and any
shares of Shelton Stock theretofore  purchased pursuant to the Option, at prices
determined as set forth in the Option Agreement, except to the extent prohibited
by applicable law, regulation or administrative policy or to the extent that the
repurchase  would cause Shelton  Bank's  capital to fall below the minimum level
required  by  the  FDIC  for  Shelton  Bank  to be  deemed  a  "well-capitalized
institution",  or if such repurchase  would preclude an Acquisition  Transaction
from being accounted for as a pooling of interests.


         In the event  that  prior to an  Exercise  Termination  Event,  Shelton
enters into an agreement (i) to consolidate  or merge with any third party,  and
Shelton is not the continuing or surviving  corporation in such consolidation or
merger,  (ii) to permit any third party to merge into Shelton and Shelton is the
continuing or surviving  corporation,  but, in connection with such merger,  the
then outstanding shares of Shelton Stock are changed into or exchanged for stock
or other securities of any third party or cash or any other property or the then
outstanding  shares of Shelton Stock will after such merger  represent less than
50% of the  outstanding  shares and share  equivalents  of the merged company or
(iii) to sell or otherwise  transfer all or  substantially  all of its assets to
any third party,  then,  and in each such case,  the  agreement  governing  such
transaction  must make  proper  provision  so that the  Option  shall,  upon the
consummation of such transaction, be converted into, or exchanged for, an option
(the  "Substitute  Option"),  at the  election  of  Webster,  of either  (x) the
acquiring corporation or (y) any person that controls the acquiring corporation.
The  Substitute  Option will be  exercisable  for shares of the issuer's  common
stock in such  number and at such  exercise  price as is set forth in the Option
Agreement and will otherwise have the same terms as the Option,  except that the
number of shares  subject to the  Substitute  Option may not exceed 19.9% of the
issuer's outstanding shares of common stock.


                                       42
<PAGE>
                     PRO FORMA COMBINED FINANCIAL STATEMENTS

         The following Pro Forma Combined Statement of Financial Condition as of
June 30, 1995  combines  the  historical  consolidated  statements  of financial
condition of Webster and Shelton as if the Merger had occurred on June 30, 1995,
after  giving  effect to pro forma  adjustments  described  in the  accompanying
notes. The Pro Forma Combined Statements of Income for the six months ended June
30, 1995 and for the years ended December 31, 1994,  1993 and 1992 are presented
as if the Merger had been consummated at the beginning of each period presented.

         Webster's  fiscal year ends December 31 and Shelton's  fiscal year ends
June 30. In the Pro Forma Combined  Statements of Income,  Shelton's  results of
operations are presented consistent with the fiscal year of Webster, so that the
Pro Forma  Combined  Statements of Income for the years ended December 31, 1994,
1993  and  1992 are for  Webster's  1994,  1993  and  1992  fiscal  years  and a
restatement  of  Shelton's  results  for each of such years on a 12-month  ended
December 31 basis.

         The  pro  forma  combined  financial   statements  should  be  read  in
conjunction with the separate historical  consolidated  financial statements and
notes of Webster and of Shelton incorporated by reference or appearing elsewhere
herein.  See "INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE" as to Webster and
"SHELTON  CONSOLIDATED  FINANCIAL STATEMENTS - JUNE 30 YEAR END" attached hereto
as Appendix B. The pro forma combined  financial  statements are not necessarily
indicative  of  the  consolidated   financial  position  or  results  of  future
operations of the combined  entity or of the actual results that would have been
achieved had the Merger been consummated prior to the periods indicated.


                                       43
<PAGE>
WEBSTER FINANCIAL CORPORATION
SHELTON BANCORP, INC.
PRO FORMA COMBINED STATEMENT OF CONDITION
JUNE 30, 1995
(Unaudited)

<TABLE>
<CAPTION>

                                                         Webster         Shelton          Pro Forma      Pro Forma
                                                       (historical)    (historical)       Adjustments     Combined
                                                       -----------      ----------          ------       -----------
                                                                                 (In Thousands)
<S>                                                    <C>              <C>                 <C>          <C>
ASSETS

Cash and Due from Depository Institutions...........   $    23,828       $  10,132          $  ---       $    33,960
Interest-bearing Deposits...........................        42,672             ---             ---            42,672
Securities..........................................       127,858          40,725             ---           168,583
Mortgage-backed Securities..........................       823,462          13,905             ---           837,367
Loans Receivable, Net...............................     1,650,074         223,301             ---         1,873,375
Accrued Interest Receivable.........................        17,732           1,802             ---            19,534
Premises and Equipment, Net.........................        30,416           5,719             ---            36,135
Segregated Assets, Net..............................       124,319             ---             ---           124,319
Other Real Estate Acquired Through
  Foreclosure and In-Substance Foreclosure, Net.....        20,664           1,055             ---            21,719
Prepaid Expenses and Other Assets...................        30,424           2,320             ---            32,744
                                                       -----------      ----------          ------       -----------
    TOTAL ASSETS....................................   $ 2,891,449      $  298,959          $  ---       $ 3,190,408
                                                       ===========      ==========          ======       ===========

LIABILITIES AND SHAREHOLDERS' EQUITY

Deposits............................................   $ 2,198,628      $  266,663             ---       $ 2,465,291
Federal Home Loan Bank Advances.....................       402,000           9,505             ---           411,505
Other Borrowings....................................        43,130             ---             ---            43,130
Advance Payments by Borrowers for Taxes
  and Insurance.....................................        14,177           2,096             ---            16,273
Accrued Expenses and Other Liabilities..............        83,940             659           2,060 (a)        86,659
                                                       -----------       ---------           -----       -----------
    Total Liabilities...............................     2,741,875         278,923           2,060         3,022,858
                                                       -----------       ---------           -----       -----------

SHAREHOLDERS' EQUITY

  Common Stock......................................            62           1,447          (1,434)(b)            75
  Paid in Capital...................................        97,009           8,000             684 (b)       105,693
  Retained Earnings.................................        59,290          11,339          (2,060)(b)        68,569
  Less Treasury Stock at Cost.......................        (3,580)           (750)            750 (b)        (3,580)
  Less Employee Stock Ownership Plan
   Shares Purchased with Debt.......................        (3,207)            ---             ---            (3,207)
                                                       -----------       ---------          ------       -----------
   Total Shareholders' Equity.......................       149,574          20,036          (2,060)          167,550
                                                       -----------       ---------          ------       -----------
    TOTAL LIABILITIES AND

     SHAREHOLDERS' EQUITY...........................   $ 2,891,449       $ 298,959          $  ---       $ 3,190,408
                                                       ===========       =========          ======       ===========
</TABLE>
________


         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 Merger with Shelton.

                                       44
<PAGE>
WEBSTER FINANCIAL CORPORATION
SHELTON BANCORP, INC.
PRO FORMA COMBINED STATEMENT OF INCOME
SIX MONTHS ENDED JUNE 30, 1995
(Unaudited)

<TABLE>
<CAPTION>


                                                          Webster          Shelton          Pro Forma
                                                       (historical)      (historical)        Combined
                                                       ------------      -----------        ---------

                                                                        (In Thousands)
<S>                                                    <C>               <C>              <C>
Interest Income:

  Loans and Segregated Assets.......................   $  68,279         $   8,004        $  76,283
  Mortgage-backed Securities........................      22,461               374           22,835
  Securities and Interest-bearing Deposits..........       4,763             1,361            6,124
                                                       ---------         ---------        ---------
    Total Interest Income...........................      95,503             9,739          105,242

Interest Expense:
  Interest on Deposits..............................      42,002             5,162           47,164
  Interest on Borrowings............................      13,966               157           14,123
                                                       ---------         ---------        ---------
    Total Interest Expense..........................      55,968             5,319           61,287
                                                       ---------         ---------        ---------
  Net Interest Expense..............................      39,535             4,420           43,955

Provision for Loan Losses...........................         630               210              840
                                                        ---------         ---------        --------
  Net Interest Income After Provision for
   Loan Losses......................................      38,905             4,210           43,115

Noninterest Income:

  Fees and Service Charges..........................       6,515               520            7,035
  Gain on Sale of Loans, Securities and
   Mortgage-backed Securities, Net..................         997                18            1,015
  Other Noninterest Income..........................       1,459               275            1,734
                                                       ---------         ---------        ---------
    Total Noninterest Income........................       8,971               813            9,784
                                                       ---------         ---------        ---------
Noninterest Expenses:
  Salaries and Employee Benefits....................      17,005             1,531           18,536
  Occupancy Expense of Premises.....................       2,845               101            2,946
  Furniture and Equipment Expenses..................       2,761               187            2,948
  Federal Insurance Premiums........................       2,525               303            2,828
  Other Real Estate Owned Expenses and
   Provisions, Net..................................       2,380                19            2,399
  Other Operating Expenses..........................       6,920             1,144            8,064
                                                       ---------         ---------        ---------
    Total Noninterest Expenses......................      34,436             3,285           37,721
                                                       ---------         ---------        ---------
Income Before Income Taxes..........................      13,440             1,738           15,178
Income Taxes Expense................................       4,079               642            4,721
                                                       ---------         ---------        ---------
Net Income .........................................       9,361             1,096           10,457
Preferred Stock Dividends...........................         648               ---              648
                                                       ---------         ---------        ---------
Net Income Available to Common
  Shareholders......................................   $   8,713         $   1,096        $   9,809
                                                       =========         =========        =========

Net Income Per Common Share (c):

  Primary...........................................   $    1.56         $ .82            $     1.44
                                                       =========         =====            ==========
  Fully Diluted.....................................   $    1.41         $ .82            $     1.34
                                                       =========         =====            ==========
</TABLE>

     The pro forma combined statement of income has not been adjusted to reflect
any of the improvements in operating  efficiencies that Webster  anticipates may
occur in the future due to the Merger with Shelton.

<PAGE>
WEBSTER FINANCIAL CORPORATION
SHELTON BANCORP, INC.
PRO FORMA COMBINED STATEMENT OF INCOME
FOR THE YEAR ENDED DECEMBER 31, 1994
(unaudited)
<TABLE>
<CAPTION>
                                                         Webster         Shelton          Pro Forma
                                                      (historical)      (historical)        Combined
                                                       ---------         ---------        ---------
                                                                       (In Thousands)
<S>                                                   <C>                <C>             <C>
Interest Income:

  Loans and Segregated Assets.......................  $  125,760         $  13,888       $  139,648
  Mortgage-backed Securities........................      37,984               802           38,786
  Securities and Interest-bearing Deposits..........       9,506             2,880           12,386
                                                       ---------         ---------        ---------
    Total Interest Income...........................     173,250            17,570          190,820

Interest Expense:
  Interest on Deposits..............................      68,229             8,606           76,835
  Interest on Borrowings............................      21,284               345           21,629
                                                       ---------         ---------        ---------
    Total Interest Expense..........................      89,513             8,951           98,464
                                                       ---------         ---------        ---------
    Net Interest Income.............................      83,737             8,619           92,356

Provision for Loan Losses...........................       2,900               255            3,155
                                                        ---------         ---------        ---------
  Net Interest Income After Provision for
    Loan Losses.....................................      80,837             8,364           89,201

Noninterest Income:
  Fees and Service Charges..........................      11,233               955           12,188
  Gain on Sale of Loans, Securities and
   Mortgage-backed Securities, Net..................      (1,073)             (109)          (1,182)
  Other Noninterest Income..........................       2,207               416            2,623
                                                       ---------         ---------        ---------
    Total Noninterest Income........................      12,367             1,262           13,629
                                                       ---------         ---------        ---------
Noninterest Expenses:

  Salaries and Employee Benefits....................      31,995             2,948           34,943
  Occupancy Expense of Premises.....................       5,517               179            5,696
  Furniture and Equipment Expenses..................       5,582               394            5,976
  Federal Deposit Insurance Premiums................       5,185               557            5,742
  Other Real Estate Owned Expenses
   and Provisions, Net..............................       6,852                97            6,949
  Other Operating Expenses..........................      17,931             2,058           19,989
                                                       ---------         ---------        ---------
    Total Noninterest Expenses......................      73,062             6,233           79,295
                                                       ---------         ---------        ---------
Income Before Income Taxes .........................      20,142             3,393           23,535
Income Taxes Expense................................       3,657             1,193            4,850
                                                       ---------         ---------        ---------
Net Income .........................................      16,485             2,200           18,685
Preferred Stock Dividends...........................       1,716               ---            1,716
                                                       ---------         ---------        ---------
Net Income Available to Common
  Shareholders......................................   $  14,769         $   2,200        $  16,969
                                                       =========         =========        =========

Net Income Per Common Share (c):

  Primary...........................................   $    2 95         $   1.61         $    2.69
                                                       =========         ========         =========
  Fully Diluted.....................................   $    2.60         $   1.61         $    2.44
                                                       =========         ========         =========
</TABLE>

     The pro forma combined statement of income has not been adjusted to reflect
any of the improvements in operating  efficiencies that Webster  anticipates may
occur in the future due to the Merger with Shelton.

                                       45
<PAGE>
WEBSTER FINANCIAL CORPORATION
SHELTON BANCORP, INC.
PRO FORMA COMBINED STATEMENT OF INCOME
FOR THE YEAR ENDED DECEMBER 31, 1993
(unaudited)
<TABLE>
<CAPTION>
                                                        Webster         Shelton          Pro Forma
                                                      (historical)    (historical)        Combined
                                                       ---------         ---------        ---------
                                                                      (In Thousands)
<S>                                                   <C>                <C>             <C>
Interest Income:

  Loans and Segregated Assets.......................  $  108,084         $  13,288       $  121,372
  Mortgage-backed Securities........................      24,448               329           24,777
  Securities and Interest-bearing Deposits..........       5,275             3,165            8,440
                                                       ---------         ---------        ---------
    Total Interest Income...........................     137,807            16,782          154,589

Interest Expense:
  Interest on Deposits..............................      60,156             8,531           68,687
  Interest on Borrowings............................      11,836               280           12,116
                                                       ---------         ---------        ---------
    Total Interest Expense..........................      71,992             8,811           80,803
                                                       ---------         ---------        ---------
    Net Interest Income.............................      65,815             7,971           73,786

Provision for Loan Losses...........................       4,447               150            4,597
                                                       ---------         ---------        ---------
  Net Interest Income After Provision for
    Loan Losses.....................................      61,368             7,821           69,189

Noninterest Income:
  Fees and Service Charges..........................       7,055               857            7,912
  Gain on Sale of Loans, Securities and
   Mortgage-backed Securities, Net..................         937               943            1,880
  Other Noninterest Income..........................         782               129              911
                                                       ---------         ---------        ---------
    Total Noninterest Income........................       8,774             1,929           10,703
                                                       ---------         ---------        ---------
Noninterest Expenses:

  Salaries and Employee Benefits....................      19,603             2,733           22,336
  Occupancy Expense of Premises.....................       4,455               302            4,757
  Furniture and Equipment Expenses..................       3,634               432            4,066
  Federal Deposit Insurance Premiums................       3,354               567            3,921
  Other Real Estate Owned Expenses
   and Provisions, Net..............................       4,556               529            5,085
  Other Operating Expenses..........................      12,843             1,989           14,832
                                                       ---------         ---------        ---------
    Total Noninterest Expenses......................      48,445             6,552           54,997
                                                       ---------         ---------        ---------
Income Before Income Taxes .........................      21,697             3,198           24,895
Income Taxes Expense................................       9,160             1,435           10,595
                                                       ---------         ---------        ---------
Income Before Cumulative Effect of Change
  in Method of Accounting for Income Taxes..........      12,537             1,763           14,300
Cumulative Effect of Change in Method of
  Accounting for Income Taxes.......................       4,300               275            4,575
                                                       ---------         ---------        ---------
Net Income..........................................      16,837             2,038           18,875
Preferred Stock Dividends...........................       2,653               ---            2,653
                                                       ---------         ---------        ---------
Net Income Available to Common

  Shareholders......................................   $  14,184         $   2,038        $  16,222
                                                       =========         =========        =========

Net Income  Per Common  Share  Before  Cumulative  Effect of Change in Method of
  Accounting for Income Taxes (c):

  Primary...........................................   $    2.50         $   1.34         $    2.25
                                                       =========         ========         =========
  Fully Diluted.....................................   $    2.18         $   1.32         $    2.04
                                                       =========         ========          ========
</TABLE>

     The pro forma combined statement of income has not been adjusted to reflect
any of the improvements in operating  efficiencies that Webster  anticipates may
occur in the future due to the Merger with Shelton.


                                       47
<PAGE>
WEBSTER FINANCIAL CORPORATION
SHELTON BANCORP, INC.
PRO FORMA COMBINED STATEMENT OF INCOME
FOR THE YEAR ENDED DECEMBER 31, 1992
(unaudited)

<TABLE>
<CAPTION>
                                                        Webster          Shelton          Pro Forma
                                                      (historical)     (historical)        Combined
                                                       ---------         ---------        ---------
                                                                        (In Thousands)
<S>                                                    <C>               <C>              <C>
Interest Income:

  Loans and Segregated Assets.......................   $  68,918         $  14,731        $  83,649
  Mortgage-backed Securities........................      19,202               537           19,739
  Securities and Interest-bearing Deposits..........       4,282             3,351            7,633
                                                       ---------         ---------        ---------
    Total Interest Income...........................      92,402            18,619          111,021

Interest Expense:
  Interest on Deposits..............................      44,803            10,075           54,878
  Interest on Borrowings............................       5,897               430            6,327
                                                       ---------         ---------        ---------
    Total Interest Expense..........................      50,700            10,505           61,205
                                                       ---------         ---------        ---------
    Net Interest Income.............................      41,702             8,114           49,816

Provision for Loan Losses...........................       4,336             1,238            5,574
                                                       ---------         ---------        ---------
  Net Interest Income After Provision for
    Loan Losses.....................................      37,366             6,876           44,242

Noninterest Income:
  Fees and Service Charges..........................       4,857               820            5,677
  Gain on Sale of Loans, Securities and
   Mortgage-backed Securities, Net..................         952             1,010            1,962
  Other Noninterest Income..........................         429               339              768
                                                       ---------         ---------        ---------
    Total Noninterest Income........................       6,238             2,169            8,407
                                                       ---------         ---------        ---------
Noninterest Expenses:

  Salaries and Employee Benefits....................      12,064             2,482           14,546
  Occupancy Expense of Premises.....................       2,466               269            2,735
  Furniture and Equipment Expenses..................       2,367               375            2,742
  Federal Deposit Insurance Premiums................       1,775               491            2,266
  Other Real Estate Owned Expenses
   and Provisions, Net..............................       5,661               474            6,135
  Other Operating Expenses..........................       9,038             1,691           10,729
                                                       ---------         ---------        ---------
    Total Noninterest Expenses......................      33,371             5,782           39,153
                                                       ---------         ---------        ---------
Income Before Income Taxes..........................      10,233             3,263           13,496
Income Taxes Expense ...............................       5,446             1,637            7,083
                                                       ---------         ---------        ---------
Net Income .........................................       4,787             1,626            6,413
Preferred Stock Dividends...........................         581               ---              581
                                                       ---------         ---------        ---------
Net Income Available to Common
  Shareholders......................................   $   4,206         $   1,626        $   5,832
                                                       =========         =========        =========

Net Income Per Common Share (c):

  Primary...........................................   $    1.09         $   1.29         $    1.18
                                                       =========         ========         =========
  Fully Diluted.....................................   $    1.07         $   1.29         $    1.16
                                                       =========         ========         =========
</TABLE>

     The pro forma combined statement of income has not been adjusted to reflect
any of the improvements in operating  efficiencies that Webster  anticipates may
occur in the future due to the Merger with Shelton.

                                       48
<PAGE>

NOTES TO PRO FORMA COMBINED FINANCIAL STATEMENTS

(a) Represents  the estimated  merger costs that will be incurred by Webster and
Shelton.  These costs are not reflected in the Pro Forma Combined  Statements of
Income  since these items do not have a  continuing  impact  upon  Webster.  The
following table  summarizes the financial  impact of the additional  accruals as
reflected  in the Pro  Forma  Combined  Statement  of  Financial  Condition  (in
thousands):
<TABLE>

         <S>                                                                      <C>
         Compensation (severance and related costs)                               $  1,500
         Transaction costs (including investment bankers,
              attorneys and accountants)                                               650
         Computer conversion costs (including consultants and the

              transfer of customer records)                                            350
         Redundant data processing hardware and software                               125
         Miscellaneous expenses                                                        375
                                                                                  --------
         Total pre-tax adjustments                                                $  3,000
         Income tax effect                                                            (940)
                                                                                  ---------
         Net after tax adjustments                                                $  2,060
                                                                                  ========
</TABLE>

     All of the accrual  adjustments  noted above are deemed to be period  costs
and will be  charged  to the  statement  of income in the  quarter  in which the
Merger is consummated.

(b) Represents the elimination of Shelton's historical aggregate $1.00 per share
par value of $1.4 million,  the issuance of Webster Stock at aggregate $0.01 per
share par value of $13,000,  the elimination of Shelton's Treasury Stock and the
net effect on Paid in Capital.

(c) Pro Forma Combined Webster and Shelton Net Income per Common Share data have
been determined based upon (i) the combined historical net income of Webster and
Shelton and (ii) the combined  historical  weighted  average  common  equivalent
shares of Webster and  Shelton.  For purposes of this  determination,  Shelton's
historical weighted average common shares outstanding were multiplied by the .92
Exchange Ratio.

                                       49


<PAGE>

                              SHELTON BANCORP, INC.

General

     Shelton,  headquartered in Shelton,  Connecticut,  is a unitary savings and
loan holding  company  incorporated  in Delaware.  In 1989,  Shelton  became the
holding company of Shelton Bank, which is Shelton's sole  subsidiary.  Shelton's
principal  business activity is the holding of Shelton Bank's outstanding common
stock.  All of Shelton's  income is derived from Shelton Bank.


     Shelton Bank was founded in 1919, as a Connecticut-chartered mutual savings
and loan  association.  In 1986,  Shelton Bank converted to stock ownership.  In
1988,  Shelton Bank converted from a capital stock savings and loan  association
to a capital stock savings bank,  and adopted its current name.  Shelton Bank is
headquartered  in  Shelton,  and has  branch  offices  in the towns of  Ansonia,
Bethany,  Oxford and Shelton.  Shelton  Bank's general market area is in eastern
Fairfield and  southwestern  New Haven  Counties.  Through its six  full-service
offices,  Shelton  Bank  provides  a wide  range of retail  deposit  and  credit
services, with special emphasis on residential real estate lending.  Through its
Trust  Department,  Shelton  Bank  currently  provides  investment  advisory and
management  services to retail and corporate  customers.  The Trust Department's
operations have not had a material effect on Shelton's results of operations. It
is expected  that the Trust  Department  will be sold prior to or in  connection
with the  Merger.  Shelton  Bank also  engages  in the  development  and sale of
residential real estate.  As required by Section 24(c)(4) of the Federal Deposit
Insurance  Act,  Shelton Bank must divest all of its real estate  investments by
December  19,  1996.  Shelton Bank has  approximately  80  full-time  equivalent
employees,  none of whom is  represented by a collective  bargaining  agreement.
Management considers its relations with its employees to be excellent.


Competition

         Shelton  Bank  operates  in  a  highly  competitive  market  area  with
competitors that include savings bank, savings and loan associations, commercial
banks, mortgage companies, credit unions, consumer finance companies,  insurance
companies,  brokerage firms and mutual fund companies. Most of these competitors
have  financial  resources  that are far greater  than Shelton  Bank's.  Shelton
anticipates further increases in competition as the result of growing interstate
banking  activity.  Changes in the financial  services  industry  resulting from
fluctuating  interest  rates,   technological  changes,  and  deregulation  have
resulted in an increase  in  competition,  cost of funds,  merger  activity  and
customer awareness of product and service differences among competitors.

         During the three  years  ended  December  31,  1993,  approximately  40
Connecticut-based  banking  institutions  failed.  Several of these institutions
operated in Shelton's  market area and such failures  have resulted in,  through
resolution  transactions with the FDIC, the entrance of at least two substantial
out-of-state  financial  institutions  into  Connecticut.  The  number  of  bank
failures has  reflected  both the  difficult  economic  conditions  that Shelton
currently  faces in its  market  area and the  competition  experienced  by such
institutions  in an industry  which state and federal bank may have  substantial
over capacity.  The consolidation of financial institutions will likely continue
and particularly affect banks.

Regulation

         Both Shelton and Shelton Bank are subject to extensive  supervision and
regulation, which focus on the protection of depositors' funds.

         As a savings and loan holding company, Shelton is subject to regulation
by the OTS, a department  of the U.S.  Treasury.  As a unitary  savings and loan
holding  company,  Shelton is currently  permitted to engage in a broad range of
activities,  including direct investments in real estate. Bank holding companies
registered  with the Federal  Reserve Board (the "FRB") are, among other things,
restricted from making direct  investments in real estate. If Shelton Bank fails
to keep at least 70% of its total assets invested in residential real estate and
other  specified  assets,  Shelton  would lose its status as a savings  and loan
holding  company,  and  would be  required  to  register  with

                                       50
<PAGE>
the FRB as a bank holding company.  In management's  opinion,  Shelton Bank will
have no difficulty in maintaining a level of qualified  investments in excess of
70% of total assets in the foreseeable future.

         As a  Connecticut-chartered  savings bank,  Shelton Bank is governed by
Connecticut  banking  law and to  regulation  by the  Connecticut  Commissioner.
Deposits at Shelton Bank are insured by the BIF of the FDIC, making Shelton Bank
subject to FDIC  regulations.  On August 8, 1995,  the Board of Directors of 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.  BIF deposit insurance premiums now will range from a
low of 4 cents  for  well  capitalized  institutions  to 31  cents  per  $100 of
assessable deposits for under-capitalized  institutions.  It is anticipated that
Shelton Bank's cost of deposit insurance will decrease as a result of the change
in  deposit  insurance  premiums.  As a member  of the  Federal  Home  Loan Bank
("FHLB")  System,  Shelton  Bank is required  to  maintain a specified  level of
liquid  assets,  and to own  shares of stock in its  regional  FHLB equal to the
greater of 1% of outstanding  residential  mortgage  loans, or 5% of outstanding
borrowings from its regional FHLB. Shelton Bank is also required by the Board of
Governors of the Federal  Reserve  System to maintain cash reserves  against its
deposits.  After exhausting all other sources of funds,  Shelton Bank may borrow
from the Federal Reserve.

Economic Conditions and Governmental Policy

         The profitability of Shelton is affected by general economic conditions
and governmental policies.  Similar to all of New England, the recovery from the
1990-1991  recession has been slow.  Despite the region's recent job turnaround,
traditional  economic  drivers are in disarray,  and the industries that are now
growing seem less predictable. No local engine of growth has yet surfaced to get
the  region  moving,  so  expansion  is  dependent  on the pace of the  national
recovery.  Ongoing  cuts in defense  contracts  will be a drag on  Connecticut's
economy  throughout  the  1990s  because  private  jobs in the  region  are more
defense-dependent  than in most other regions on the country.  However, over the
past few years a favorable  interest rate environment and moderate  improvements
in  Connecticut's  economy,  including  stability  in the  region's  real estate
market,  have led Shelton to record earnings and appreciated  shareholder value.
Shelton has also experienced a sharp decline in non-performing assets, loan loss
provision, loan charge-offs and expenses related to non-performing assets. It is
anticipated  that as the general  economic  environment of Connecticut  improves
that it will be reflected in Shelton's operations.

Taxation

         Shelton  and  Shelton  Bank file a  consolidated  Federal  and State of
Connecticut  tax returns.  Taxation of savings  institutions  is essentially the
same as that of other  corporations,  except that  Shelton  Bank can compute its
deduction for bad debts  utilizing  the  percentage  of taxable  income  method,
subject to its ability to meet certain requirements.  Shelton is also subject to
Delaware  state  franchise  taxes.  Shelton's tax returns have been audited,  or
closed without audit,  by the Internal  Revenue  Service  through the year ended
June 30, 1990.

                                       51
<PAGE>
                           MARKET PRICES AND DIVIDENDS

Webster Stock

         The  following  sets  forth  the  range of high and low sale  prices of
Webster  Stock  as  reported  on the  Nasdaq  National  Market,  as well as cash
dividends paid during the periods indicated:
<TABLE>
<CAPTION>

                                                   Market Price                Cash
                                             High                  Low    Dividends Paid
                                             -------             -------      ------
<S>                                          <C>                 <C>         <C>
Quarter Ended:

      March 31, 1992                         $12 3/4             $10 1/2     $0.12
      June 30, 1992                           12 7/8              10 1/2      0.12
      September 30, 1992                      14 1/2              11 7/8      0.12
      December 31, 1992                       17 1/4              12 3/4      0.12

      March 31, 1993                          19 1/8              16 3/8      0.12
      June 30, 1993                           18 1/2              15 3/8      0.12
      September 30, 1993                      21                  17 3/4      0.13
      December 31, 1993                       25                  20 1/4      0.13

      March 31, 1994                          22 1/4              18 1/2      0.13
      June 30, 1994                           24 3/4              18 3/8      0.13
      September 30, 1994                      25 1/2              22 1/2      0.13
      December 31, 1994                       23 1/2              17 1/4      0.13

      March 31, 1995                          22 1/4              18 1/2      0.16
      June 30, 1995                           25 3/4              21 1/2      0.16
      (September 14, 1995)                    31                  23
</TABLE>

         On June 20, 1995, the last trading day prior to the public announcement
of the Merger,  the closing price of Webster Stock on the Nasdaq National Market
was $24 1/8. On September 14, 1995 (the most recent  practical date prior to the
printing of this Joint Proxy Statement/Prospectus), the closing price of Webster
Stock on the Nasdaq National Market was $28 1/2.

         Webster paid a 10% stock  dividend on June 4, 1993.  The per share data
shown above and  elsewhere  in this Joint Proxy  Statement/Prospectus  have been
adjusted to reflect such 10% stock dividend.

                                       52
<PAGE>
Shelton Stock
<TABLE>
<CAPTION>
                                                   Market Price                Cash
                                            High                   Low    Dividends Paid
                                           -------               -------      ------
<S>                                        <C>                   <C>         <C>
Quarter Ended:

      March 31, 1992                       $ 9.46                $ 6.58      $0.12
      June 30, 1992                          9.98                  9.05       0.12
      September 30, 1992                    11.45                  9.26       0.11
      December 31, 1992                     10.80                  9.50       0.12

      March 31, 1993                        11.88                  9.93       0.11
      June 30, 1993                         14.04                  9.75       0.11
      September 30, 1993                    14.06                 10.43       0.12
      December 31, 1993                     15.875                12.93       0.12

      March 31, 1994                        15.875                14.29       0.12
      June 30, 1994                         20.25                 14.05       0.13
      September 30, 1994                    19.75                 17.50       0.15
      December 31, 1994                     18.875                15.00       0.15

      March 31, 1995                        16.00                 14.00       0.16
      June 30, 1995                         20.75                 14.00       0.16
      (through September 14)                26.50                 25.25
</TABLE>

         On June 20, 1995, the last trading day prior to the public announcement
of the Merger,  the closing price of Shelton Stock on the Nasdaq National Market
was $17.50.  On September 14, 1995 (the most recent  practical date prior to the
printing of this Joint Proxy  Statement/Prospectus) the closing price of Shelton
Stock on the Nasdaq National Market was $25.25.

         Shelton paid 5% stock  dividends  on each of August 3, 1992,  April 30,
1993,  October 27, 1993 and April 27,  1994.  The per share data shown above and
elsewhere in this Joint Proxy Statement/Prospectus have been adjusted to reflect
such 5% stock dividends.

         Shareholders  are  advised  to obtain  current  market  quotations  for
Webster  Stock.  It is  expected  that the market  price of  Webster  Stock will
fluctuate between the date of this Joint Proxy Statement/Prospectus and the date
on which the  Merger is  consummated.  Because  the  number of shares of Webster
Stock to be received by Shelton  shareholders in the Merger is fixed,  the value
of the shares of Webster  Stock that the holders of Shelton  Stock would receive
in the Merger may increase or decrease prior to or after the Merger.

        DESCRIPTION OF CAPITAL STOCK AND COMPARISON OF SHAREHOLDER RIGHTS

         Set forth below is a description of Webster's capital stock, as well as
a summary of the material  differences  between the rights of holders of Shelton
Stock and their  prospective  rights as holders of Webster Stock.  If the Merger
Agreement  is approved  and adopted and the Merger  consummated,  the holders of
Shelton  Stock will  become  holders of Webster  Stock.  As a result,  Webster's
certificate  of  incorporation  and bylaws,  and the  applicable  provisions  of
Delaware law, will govern the rights of current  shareholders  of Shelton Stock.
The rights of those  shareholders  are currently  governed by the certificate of
incorporation and bylaws of Shelton,  and the applicable  provisions of Delaware
law.

                                       53
<PAGE>

         The following comparison is based on the current terms of the governing
documents of Webster and Shelton and on the provisions of Delaware law, which is
applicable to both Webster and Shelton.  The discussion is intended to highlight
important  similarities and differences between the rights of holders of Webster
Stock and Shelton Stock.

Webster Stock

         Webster is authorized to issue  14,000,000  shares of Webster Stock, of
which 5,514,142 are currently issued and outstanding. After giving effect to the
conversion of the outstanding  Series B Stock of Webster described below,  there
would  then be  986,062  additional  shares  of  Webster  Stock,  or a total  of
6,500,204 shares of the Webster Stock then outstanding.  Webster has outstanding
stock  options  granted to directors,  officers and other  employees for 534,298
shares of  Webster  Stock.  Each share of  Webster  Stock has the same  relative
rights and is identical  in all  respects to each other share of Webster  Stock.
The Webster 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  Webster  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 Webster 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.  Webster  Stock is not
subject to additional calls or assessments by Webster, and all shares of Webster
Stock currently outstanding are fully paid and nonassessable.

         Holders of Webster Stock are entitled to receive  dividends when and as
declared by the Board of Directors of Webster out of funds legally available for
distribution.  No  dividends or other  distributions  may be declared or paid on
Webster  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 dividends on Webster Stock. See "-- Senior Notes."

         In the unlikely event of any liquidation or dissolution of Webster, the
holders  of  Webster  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.

Series B Stock

         Webster's   certificate  of  incorporation   authorizes  its  Board  of
Directors, without further shareholder 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
Webster Stock.

         Of the 3,000,000  authorized shares of serial preferred stock,  171,869
shares of Series B 7 1/2% Cumulative  Convertible Preferred Stock (the "Series B
Stock") are  outstanding.  The Series B Stock  ranks prior to the Webster  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 Webster Stock) may not be paid or
declared upon the Webster 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  Webster  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.

                                       54
<PAGE>
         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 accrued and unpaid, the number of directors 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  preference or power 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
which 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 Webster  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.

Senior Notes

         The 8 3/4% Senior  Notes due 2000 (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  Webster  Stock.  The  Senior  Notes bear
interest at 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
only of  Webster  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  acquirer  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  First Federal 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 June 30, 1995, Webster's consolidated net worth was $149.6 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
                                       55
<PAGE>
time or after giving effect thereto: (a) an event of default shall have occurred
and be continuing under the Indenture;  (b) First Federal 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"  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 shall be a
deficit, minus 100% of such deficit) accrued on a cumulative basis in the period
commencing  on June 30,  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 June
30,  1995,   Webster  had  the  ability  to  pay  $53.4  million  in  Restricted
Distributions.


         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, 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 ("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.

Certificate of Incorporation and Bylaw Provisions

         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  designed 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 a comparison of those
provisions  to  similar  types  of  provisions  in  Shelton's   certificate   of
incorporation  and bylaws.  The  discussion  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.

         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.  The bylaws  provide that the size of the Board of
Directors,  within  the  seven  to 15  range  specified  in the  certificate  of
incorporation,  may be increased or decreased  only by a two-thirds  vote of the
Board of  Directors  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

                                       56
<PAGE>
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.  The bylaws  also  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.

         Webster's 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 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.

         The  provisions of Shelton's  certificate of  incorporation  and bylaws
with regard to directors  are  substantially  identical  as those of  Webster's,
except that the range as to the number of  directors  is six to 12 in  Shelton's
certificate of incorporation.

     Call of Special Meetings. Webster'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 Webster or by
its  Board of  Directors.  Shareholders  are not  authorized  to call a  special
meeting.  Shelton's  certificate  of  incorporation  is the  same as to  special
meetings.

         Cumulative Voting. The certificate of incorporation of both Webster and
Shelton deny cumulative voting rights in the election of directors.

         Authorized and Outstanding  Common Stock.  See "-- Webster Stock" as to
authorized  and  currently  outstanding  shares of common stock of Webster,  par
value $.01 per share.  Shelton has 5,000,000  authorized shares of common stock,
par value $1.00 per share, of which 1,397,249 shares are currently  outstanding.
Shelton has outstanding  stock options granted to directors,  officers and other
employees for 56,683 shares of Shelton Stock, plus the Option for 267,324 shares
of Shelton Stock granted to Webster in connection with the Merger.

         Authorized and Outstanding  Serial  Preferred Stock. See "---- Series B
Stock" as to authorized  and currently  outstanding  shares of serial  preferred
stock of Webster.  Shelton's  certificate of incorporation  authorizes 1,000,000
shares of  serial  preferred  stock,  $1.00 par  value,  of which no shares  are
outstanding.

         Approvals  for  Acquisitions  of  Control.   Webster's  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 an
insured institution 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 the ESOP or other  employee  benefits plans
of Webster.

         Shelton's certificate of incorporation contains substantially identical
provisions as to approvals for  acquisition  of control of Shelton,  except that
regulatory  approvals of both the Connecticut  Department of Banking and the OTS
are required.

                                       57
<PAGE>
         Procedures for Certain Business Combinations.  Webster's certificate of
incorporation  requires that certain business  combinations  between Webster (or
any  majority-owned  subsidiary  thereof) and a 10% or more  shareholder  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.  Shelton's certificate of incorporation
contains a substantially identical provision as to business combinations.

         Anti-Greenmail.   Webster's   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% percent 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
shareholder 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.  Shelton's  certificate  of
incorporation contains no similar provision.

         Criteria for Evaluating Offers.  Webster's 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 its insured  institution  subsidiaries  and on the
communities in which such subsidiaries operate or are located, as well as on the
ability of such  subsidiaries to fulfill the objectives of insured  institutions
under  applicable  federal statutes and  regulations.  Shelton's  certificate of
incorporation contains a substantially identical provision as to Shelton Bank.

         Amendment to Certificate  of  Incorporation  and Bylaws.  Amendments to
Webster's  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 percent"  shareholder  vote  required to approve a business
combination  with  a 10%  shareholder.  Webster's  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.
Amendments to Shelton's  certificate of incorporation and by laws are subject to
substantially identical provisions as those of Webster's.

Applicable Law

         The following  discussion is a general summary of certain provisions of
Delaware,  Connecticut and federal statutory and regulatory  provisions that may
be deemed to have an "anti-takeover" effect.

         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,

                                       58
<PAGE>
that a  shareholder  acquiring  more than 15 percent of the  outstanding  voting
shares of a corporation subject to the statute (an "Interested Person") but less
than 85 percent of such shares may not engage in certain "Business Combinations"
(as defined) with the corporation for a period of three years  subsequent to the
date on which the shareholder became an Interested  Shareholder 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  Shareholder
receives certain other benefits.

         Connecticut   Regulatory   Restrictions   on   Acquisitions  of  Stock.
Connecticut  banking  statutes  prohibit any person from  directly or indirectly
offering to acquire or acquiring  voting stock of a  Connecticut-chartered  bank
(such as Shelton  Bank), a federal  savings bank having its principal  office in
Connecticut (such as Webster Bank) or a holding company of any such entity (such
as Webster or Shelton),  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  Connecticut  Commissioner  and such offer or acquisition has
not been disapproved by the Connecticut Commissioner.

         Federal Law. 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  or holding
company thereof,  without giving at least 60 days prior written notice providing
specified  information to the appropriate  federal banking agency (i.e., the OTS
in the case of Webster and Webster  Bank and the FDIC in the case of Shelton and
Shelton Bank).  "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  which is  registered  under  Section 12 of the  Exchange  Act and is
actively traded. The term "actively traded" is defined in the regulation to mean
securities  that are either  listed on a  securities  exchange  or quoted on the
Nasdaq National Market.  The OTS or FDIC may prohibit the acquisition of control
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.

                                  LEGAL MATTERS

         The  validity of the  Webster  Stock to be issued in the Merger will be
passed upon by Hogan & Hartson L.L.P., Washington, D.C. Certain legal matters in
connection  with the Merger  will be passed upon for Shelton by Schatz & Schatz,
Ribicoff & Kotkin, Hartford, Connecticut.

                                     EXPERTS

         The consolidated  financial  statements of Webster at December 31, 1994
and 1993,  and for each of the years in the three year period ended December 31,
1994,  incorporated by reference into the Registration  Statement,  have been so
incorporated  in reliance upon the report of KPMG Peat Marwick LLP,  independent
certified  public  accountants,  incorporated  herein by reference  and upon the
authority of said firm as experts in accounting and auditing.  The report refers
to the fact that

                                       59
<PAGE>
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 financial  statements of Shelton at June 30, 1995 and 1994, and for
each of the three  years in the period  ended June 30,  1995,  included  in this
Joint Proxy Statement/Prospectus, have been included herein in reliance upon the
report of Coopers & Lybrand L.L.P.,  independent  certified public  accountants,
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 year ended June 30, 1994.

                                       60
<PAGE>
                     ITEM 2 - ELECTION OF SHELTON DIRECTORS

Shelton Stock Owned by Principal  Holders,  and Directors and Executive Officers
as a Group

     The following  information is provided with respect to all persons known to
Shelton to own  beneficially  more than five percent of Shelton  Stock,  and the
aggregate beneficial ownership of directors and executive officers of Shelton as
a group at June 30, 1995.
<TABLE>
<CAPTION>
------------------------------------------- -------------------------------- ---------------------------------------
Name and Address of Beneficial Owner             Amount and Nature of                      Percent of

                                                 Beneficial Ownership                     Class Owned
------------------------------------------- -------------------------------- ---------------------------------------
------------------------------------------- -------------------------------- ---------------------------------------
<S>                                                   <C>                                     <C>
Webster Financial Corporation                         267,324 (a)                             (a)
First Federal Plaza
Waterbury, CT.   06702

Directors and Executive Officers of the               302,659 (b)                            20.9%
Company as a Group (9 persons)
--------------------------------------------------------------------------------------------------------------------
<FN>
(a)      On June 20, 1995, Webster and Shelton entered into the Option Agreement
         that entitles Webster to purchase up to 267,324 shares of Shelton Stock
         upon the  occurrence  of certain  events  (primarily  events that would
         create the potential for a third party to acquire Shelton),  at a price
         of $17.00 per share, subject to adjustment.  In addition to the Option,
         Webster owns 120 shares of Shelton Stock.

(b)      Includes 87,957 shares subject to options which are immediately exercisable.

--------------------------------------------------------------------------------------------------------------------
</TABLE>

Election of Shelton Directors

         The Board of Directors of Shelton is divided  into three  classes.  The
number of  directors  is  currently  fixed at  seven.  The term of office of the
members of one class expires each year and  successors are elected for a term of
three years and until their successors are elected and qualified. At the Shelton
Meeting,  three directors will be elected for three-year terms expiring in 1998.
However,  if the Merger  Agreement  is  approved  and  adopted and the Merger is
consummated,  Shelton's  existence  will cease.  Accordingly,  the  directors of
Shelton  will  serve  only  up to  the  consummation  of the  Merger.  It is the
intention  of the  persons  named in the proxy to vote for the  election  of the
nominees  hereinafter  named. The Board of Directors believes that such nominees
will stand for election  and will serve if elected  directors.  However,  if any
person  nominated  by the Board of  Directors  fails to stand for election or is
unable to accept  election,  the proxies  will be voted for the election of such
other person or persons as the Board of Directors  may  recommend.  Assuming the
presence  of a quorum at the  Annual  Meeting,  directors  will be  elected by a
plurality vote.

         Nominations  of  persons  for  election  to the Board of  Directors  of
Shelton may be made only at a meeting of  shareholders by or at the direction of
the Board of Directors or by any shareholder of Shelton entitled to vote for the
election of directors at the meeting who complies with the notice procedures set
forth in Shelton's bylaws. Such nominations,  other than those made by or at the
direction  of the  Board of  Directors,  must be  submitted  in  writing  to the
Secretary of Shelton not less than 30 nor more than 90 days prior to the date of
the annual meeting; provided,  however, that in the event that less than 45 days
notice or public  disclosure of the date of the annual  meeting is given or made
to  shareholders,  notice by the shareholder must be received not later than the
close of business on the 15th day  following the day on which such notice of the
date  of the  annual  meeting  was  mailed  or  public  disclosure  was  made to
shareholders. Public disclosure of the date of the Shelton Meeting was made by a
press release issued on September 14, 1995; therefore,  shareholder  nominations
for the Shelton Meeting are required to be received on or before October 1, 1995
in order to be timely. 

         In accordance with Shelton's  bylaws,  a shareholder's  notice must set
forth (a) as to each  person  whom the  shareholder  proposes  to  nominate  for
election or re-election as a director (i) the name, age,  business and residence
address of such person,  (ii) the  principal  occupation  or  employment of such
person,  (iii) the class and number of shares of Shelton which are  beneficially

                                       61
<PAGE>
owned by such  person,  and (iv) any other  information  relating to such person
that is required to be  disclosed  in  solicitation  of proxies for  election of
directors,  or is otherwise  required in each case  pursuant to  Regulation  14A
under  the  Securities  Exchange  Act of 1934,  as  amended  (including  without
limitation such person's written consent to be named in the proxy statement as a
nominee and to serving as a director if elected);  and (b) as to the shareholder
giving the notice (i) the name and address,  as they appear on Shelton's  books,
of such shareholder and (ii) the class and number of shares of Shelton which are
beneficially owned by such shareholder.

         The table below sets forth certain information  regarding (i) the Board
of Directors of Shelton's  three  nominees for  re-election  as directors,  (ii)
directors  who will continue to serve as such after the Shelton  Meeting,  (iii)
the executive officers named in the Summary  Compensation  Table, and (iv) stock
ownership  by each  director  and  executive  officer and by all  directors  and
executive  officers as a group.  Unless otherwise  indicated in the notes to the
table,  the individuals  listed below had sole voting and investment  power with
respect  to the  shares  listed as being  beneficially  owned by them and shared
voting and  dispositive  powers  with  respect to the shares  listed as owned by
others.

<TABLE>
<CAPTION>
 ------------------------------------------------- --------------- --------------- ---------------------------------

 Name and Age as of June 30, 1995                     Director        For Term         Beneficial Ownership at
                                                     Since (a)       to Expire              June 30, 1995
                                                                                   ------------- -------------------

                                                                                      Shares         % of Total

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

<S>                                                     <C>             <C>           <C>             <C>
 NOMINEES FOR A THREE YEAR TERM

 LeRoy T. Glover, 74,                                   1956            1998          21,429          1.53% (b)
 Chairman of the Board, Shelton
 and Shelton Bank; Retired Owner,
 Glover Construction

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

 J. Allen Kosowsky, 47,                                 1988            1998          58,989          4.20% (c)
 Vice Chairman of the Board, Shelton
 President, J. Allen Kosowsky, CPA, P.C.

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

 Kenneth E. Schaible, 53,                               1972            1998          62,648          4.43% (d)
 President and Treasurer,
 Shelton and Shelton Bank
 ------------------------------------------------- --------------- --------------- ------------- -------------------

 CONTINUING DIRECTORS AND EXECUTIVE OFFICERS

 Samuel Kreiger, 71,                                    1973            1997          27,651          1.97% (e)
 Managing Partner, Real Estate Group

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

 Joseph A. Pagliaro, 54,                                1985            1996          40,286          2.88% (f)
 President, Riverview Funeral Home                                                                          (h)
 ------------------------------------------------- --------------- --------------- ------------- -------------------

 Donald W. Smith, 64,                                   1988            1997          26,771          1.92% (g)
 President, D.W. Smith  Builders, Inc.
 ------------------------------------------------- --------------- --------------- ------------- -------------------

 Charles H. Sullivan, 52,                               1972            1996           1,366          0.1% (h)
 Director of Food Services, Connecticut Valley
 Hospital

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

 William C. Nimons, 48,                                  -               -            46,274          3.28% (i)
 Executive Vice President & Secretary
 Shelton and Shelton Bank

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

 All directors and executive officers as a group         -               -           302,659         20.87% (j)
 (9 persons)

 ------------------------------------------------- --------------- --------------- ------------- -------------------
                                       62
<PAGE>
<FN>
 (a)      Includes years of service as a director of Shelton Bank.

 (b)      Includes  3,281  shares  subject  to  options  which  are  immediately
          exercisable.

 (c)      Mr.  Kosowsky  has sole  power to vote and sole  power to  dispose  of
          10,131 shares, which include 3,115 shares held directly,  4,652 shares
          held in  retirement  plans and 2,364  shares  owned as trustee for his
          children.  Mr.  Kosowsky  has shared power to vote and shared power to
          dispose of 41,167  shares,  which  include  40,497 shares held jointly
          with his spouse,  670 shares held by his spouse in a retirement  plan.
          Mr.  Kosowsky  also holds 7,691  shares  subject to options  which are
          immediately exercisable.

 (d)      Includes 7,998 shares owned by Mr. Schaible's spouse, 453 shares owned
          by his  son,  6,690  shares  held in  Shelton  Bank's  Employee  Stock
          Ownership  Plan  and  47,507  shares  subject  to  options  which  are
          immediately exercisable.

 (e)      Includes  6,744 shares  owned by Mr.  Kreiger's  spouse,  4,921 shares
          owned  jointly with spouse and 3,281 shares  subject to options  which
          are immediately exercisable.

 (f)      Includes 1,821 shares owned jointly with spouse, 2,523 shares owned by
          spouse, 12,041 shares owned jointly with his daughter and 5,574 shares
          owned jointly by Mr.  Pagliaro's spouse and son, and 2,000 shares held
          in a retirement plan.

 (g)      Includes 4,439 shares held by spouse's estate,  7,657 shares held in a
          retirement  plan  for  the  benefit  of  Mr.  Smith.   Includes  2,500
          transferred to family  members that remain subject to the  Stockholder
          Agreement.

 (h)      Includes  250  shares   subject  to  options  which  are   immediately
          exercisable.

 (i)      Includes 2,100 shares held in a retirement plan for the benefit of Mr.
          Nimons,  2,100 shares held in a retirement plan for the benefit of his
          spouse,  5,162 shares held in Shelton Bank's  Employee Stock Ownership
          Plan,  1,289  shares as custodian  for his children and 13,759  shares
          subject to options which are immediately exercisable.

 (j)      Includes  53,024  shares  subject  to  options  which are  immediately
          exercisable.

 -------------------------------------------------------------------------------------------------------------------
</TABLE>

Committees of Shelton's Board of Directors

         The Board of Directors of Shelton has established  Audit and Nominating
Committees, the members of which are elected by the Board of Directors.

         The Audit Committee is composed of Messrs. Kosowsky, Kreiger and Smith.
The Audit  Committee,  which is  composed  solely of  outside  directors,  meets
periodically  with  Shelton's  management,   internal  auditor  and  independent
accountants to review matters relating to the quality of financial reporting and
internal  accounting  controls  and the nature,  extent and results of the audit
effort. During the year ended June 30, 1995, the Audit Committee met four times.

         The Nominating Committee is composed of Messrs.  Pagliaro and Sullivan.
The  Nominating  Committee  met once  during  the year  ended  June 30,  1995 to
nominate officers and directors of Shelton.

Shelton Director Meeting Attendance and Fee Arrangements

         During the year ended June 30, 1995,  Shelton's  Board of Directors met
seven times. All directors  attended 80% or more of the total number of meetings
held by Shelton's  Board of Directors  and the total number of meetings  held by
all committees of Shelton's Board of Directors on which he served. All directors
also  attended  80% or more of the 12 meetings  held by Shelton  Bank's Board of
Directors  and the total of the 34 meetings  held by all  committees  of Shelton
Bank's Board of Directors on which he served.


<PAGE>
         Non-employee directors receive a $7,000 annual retainer,  $350 for each
board meeting attended, and $250 for each committee meeting attended. During the
year ended June 30, 1995, Mr. Glover  received  $5,000 in fees from Shelton Bank
for  consulting  services  and  $468  in  fees  for  on-site  construction  loan
disbursement inspections. Messrs. Pagliaro and Smith received $3,236 and $5,322,
respectively,   in  fees  from  Shelton  Bank  for  on-site   construction  loan
disbursement inspections.

Shelton Personnel Committee Report on Executive Compensation

         The   executive   officers  of  Shelton   receive  all  of  their  cash
compensation from Shelton Bank. As such, the Personnel Committee of the Board of
Directors  of Shelton Bank ("the  Personnel  Committee")  makes  recommendations
regarding the compensation  levels of Shelton's  executive  officers to the full
Board  of  Directors  of  Shelton  Bank  for its  consideration  in  determining
executive compensation.


                                       63
<PAGE>
         The  Personnel   Committee's   primary   objective  is  to  maintain  a
competitive  compensation program,  based on the concept of pay for performance,
that  will  play  a key  role  in  retaining  and  attracting  results  oriented
individuals.  In addition to the  Personnel  Committee's  own  evaluation of the
adequacy  of  the  executive  officers'   compensation  program,  the  Personnel
Committee  periodically  has  its  findings  reviewed  by  outside  compensation
specialists to ensure that the program is both competitive and reasonable.

         The  executive  officers'   compensation   program  has  three  primary
components  - base salary,  annual  incentives  and  long-term  incentives.  The
compensation  program also  provides the  executive  officers  with a relatively
standard employee benefits package that is available,  on the same basis, to all
of Shelton Bank's employees.

         The executive  officers'  base salaries  reflect their  performance  in
discharging  their  specific  job   responsibilities.   Salary  adjustments  are
primarily  based on sustained job performance  over time. To maintain  executive
salaries within competitive  levels, the Personnel Committee also surveys salary
levels for comparable  positions at area financial  institutions of similar size
that compete in Shelton's primary line of business.

         Annual   incentive   bonuses   are   primarily   based   on   Shelton's
profitability,  as measured by the return on average  assets.  Annual  incentive
bonuses also recognize and reward the  achievement of specific  strategic  goals
and objectives set by the Board of Directors each year. Under Shelton's  current
plan, annual incentive bonuses cannot exceed 25% of the officer's base salary.

         Long-term  incentives are provided through  Shelton's Stock Option Plan
and Employee Stock Ownership Plan.  These plans provide an earnings  opportunity
which is directly  linked to the  performance  of Shelton  Stock.  The Personnel
Committee believes that these plans focus attention on managing Shelton from the
perspective  of a shareholder  and  facilitate  the ability of Shelton to retain
results oriented individuals.

         Shelton's net income for the year ended June 30, 1995 was $2,216,000 or
$1.62 per share on a fully  diluted  basis,  an  increase of 12% over net income
before  accounting  change of  $1,975,000,  or $1.50 per share,  during the year
ended June 30,  1994.  Shelton's  1994 fiscal year end  income,  which  included
$275,000,  or $.21 per share as a result of a change in the method of accounting
for income taxes, was $2,250,000, or $1.71 per share.

         Based upon a review of specific job  performance in fiscal 1995 and the
prior years,  the base salary of Kenneth E.  Schaible,  President and Treasurer,
was increased by recommendation  of the Committee from $150,000 to $160,000,  an
increase of 6.7% in fiscal  1995.  Based upon Shelton  Bank's  return on average
assets and  achievement  of certain  strategic  objectives  in fiscal 1995,  Mr.
Schaible was awarded a $37,500 bonus, an amount equal to 23% of his current base
salary,  upon the Committee's  recommendation.  For fiscal 1994, Mr.  Schaible's
bonus was $32,136, or 21% of his 1994 base salary.  During fiscal 1995, no stock
options were  granted to  Shelton's  executive  officers.  For fiscal 1994,  Mr.
Schaible was granted 13,781 stock options upon the Committee's recommendation.

Submitted by the members of the Personnel Committee:

   LeRoy T. Glover          Joseph A. Pagliaro             Charles H. Sullivan

Shelton Compensation Committee Interlocks and Insider Participation

         None

                                       64
<PAGE>
Shelton Compensation of Executive Officers

         The  following  table  sets  forth  the  compensation  paid,  earned or
awarded, in the fiscal years indicated, to Shelton's president and to each other
executive  officer whose  compensation  exceeded  $100,000 during the year ended
June 30, 1995.


Summary Compensation Table
<TABLE>
<CAPTION>

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

                                                                                                       All Other
 Name and Principal               Annual Compensation                  Long Term Compensation        Compensation
 Position                                                                                                  (2)


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

                      Fiscal    Salary    Bonus        Other       Restrict-ed Securities    LTIP
                       Year                         Compensation   Stock       Underlying    Pay-

                                                        (1)        Awards ($)   Options/     outs
                                                                                 SARs(#)

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

<S>                    <C>     <C>       <C>           <C>             <C>       <C>          <C>        <C>
 Kenneth E. Schaible   1995    $151,221  $37,500       $2,885          -            -         -          $2,937
 Director,             1994     145,369   32,136        2,686          -         13,781       -             639
 President &           1993     133,480    9,405        2,466          -            -         -           2,181
 Treasurer
 -------------------- -------- --------- --------- --------------- ----------- ------------ ------- ----------------
 -------------------- -------- --------- --------- --------------- ----------- ------------ ------- ----------------

 William C., Nimons    1995    112,562    27,500        1,269          -            -         -          $2,645
 Executive Vice        1994    107,428    23,810        1,492          -         11,025       -             473
 President &           1993    101,122     7,135        1,923          -            -         -           1,616
 Secretary
 -------------------------------------------------------------------------------------------------------------------
<FN>
   (1) All amounts  included in this  column  represent  payment for unused sick
leave.

   (2)    All amounts represent the fair market value of shares allocated to the
          named  individuals  under Shelton Bank's Employee Stock Ownership Plan
          for calendar 1995.  The value was  calculated  based on the $15.25 per
          share closing price of Shelton Stock on December 31, 1994, the date of
          allocation.

 -------------------------------------------------------------------------------------------------------------------
</TABLE>


Shelton Option Grants During 1994 Fiscal Year

        None

Shelton Option Exercises and Year-End Option Value Table

        The following  table provides  information  on options  exercised by the
executive  officers of Shelton  named in the  Summary  Compensation  Table,  the
number of  unexercised  options each of them held at June 30, 1995 and the value
of the unexercised  in-the-money  options each of them held as of that date. The
values shown in the table are based on the $20.75 closing price of Shelton Stock
on June 30, 1995, less the exercise price of the options.


<PAGE>
AGGREGATED OPTIONS/SARS EXERCISES IN 1995 FISCAL YEAR AND 1995 FISCAL YEAR-END
OPTIONS/SAR VALUES

<TABLE>
<CAPTION>

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

                                                      Number of Securities       Value of Unexercised In-the-Money
                                                     Underlying Unexercised                  Options at

                                                 Options/SARs at June 30, 1995             June 30, 1995
                                                 -----------------------------             -------------

                          Shares
                         Acquired

                            on         Value

                                                 -------------- ---------------- -------------- --------------------
 Name                    Exercise     Realized    Exercisable    Unexercisable    Exercisable      Unexercisable
 --------------------- ------------- ----------- -------------- ---------------- -------------- --------------------

<S>                         <C>          <C>        <C>                <C>         <C>                   <C>
 Kenneth E. Schaible        -            -          47,507             -           $583,216              -
 William C. Nimons          -            -          13,759             -             113,802             -
 --------------------- ------------- ----------- -------------- ---------------- -------------- --------------------
</TABLE>

                                       65
<PAGE>
Shelton Pension Plan

         Shelton Bank is a participant  in a  multi-company  pension  plan.  The
pension plan is a qualified  non  contributory  defined  benefit  pension  plan.
Employees  become  eligible for  participation  on  attainment of age 21 and the
accumulation  of 1,000 hours of  employment  in a year.  The plan  provides  for
payments  to each  covered  employee  or  their  beneficiary  upon  the  covered
employee's   retirement  or  death,  with  provisions  for  early  or  postponed
retirement.  Upon normal retirement at age 65, annual payments under the pension
plan are not offset by Social  Security  benefits and total annual  payments are
equal  to 1.5% of the  employee's  average  annual  base  salary  over  the five
consecutive  years of highest  salary,  multiplied by such  employee's  years of
credited  service.  Total annual  pension  payments may not exceed the lesser of
$112,888  or 100% of the  employee's  average  annual base salary over the three
consecutive years of highest salary.  The pension plan also provides for reduced
optional early retirement  benefits,  provided a participant  retires within ten
years of his or her normal retirement date.  Although no disability benefits are
provided under the pension plan,  participants who leave Shelton Bank because of
a disability are entitled to early retirement benefits.

         The following table illustrates annual pension benefits at age 65 under
the most  advantageous  provisions  available for various levels of compensation
and years of service.

<TABLE>
<CAPTION>

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

Five-Year Average                                              Years of Service
Annual Salary

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

                                     10                     20                    30                    40
                                     --                     --                    --                    --

<S>                               <C>                    <C>                  <C>                    <C>
$     60,000                      $ 9,000                $18,000              $27,000                $36,000
      80,000                       12,000                 24,000               36,000                 45,000
     100,000                       15,000                 30,000               45,000                 54,000
     120,000                       18,000                 36,000               54,000                 63,000
     140,000                       21,000                 42,000               63,000                 72,000
     160,000                       24,000                 48,000               72,000

--------------------------- ---------------------- --------------------- --------------------- ---------------------
</TABLE>

         Covered  earnings for the year ended June 30, 1995, for the individuals
named in the Summary  Compensation  Table were  $147,432  for Mr.  Schaible  and
$118,372 for Mr. Nimons.  As of June 30, 1995, Mr.  Schaible had 27 years and 11
months of credited service and Mr. Nimons had 23 years and 11 months of credited
service.

Shelton Employment Agreements

         Shelton and Shelton Bank have entered into  employment  contracts  with
Kenneth E. Schaible,  President and Treasurer, William C. Nimons, Executive Vice
President  and  Secretary  and Ralph J.  Rodriguez,  Senior Vice  President  and
Controller. Messrs. Schaible and Nimons' employment contracts have terms of four
years and Mr.  Rodriguez's  contract  has a term of three years.  Each  contract
automatically  renews for one additional  year on each  anniversary  date of the
contract,  commencing on August 29, 1995 for Messrs. Schaible and Nimons, and on
October 25, 1995 for Mr. Rodriguez, unless Shelton, Shelton Bank or the employee
gives  written  notice to the  contrary.  The current  term of the  contracts is
through August 29, 1999 for Messrs.  Schaible and Nimons and through October 25,
1998 for Mr.  Rodriguez.  The employment  contracts provide for the employees to
receive annual base  salaries,  increased  annually based  primarily on personal
performance  as determined by the Board of Directors,  and to participate in the
employee benefits package that is provided to all of Shelton Bank's employees.

         The employment  contracts  provide for the termination of the employees
with or without  "cause",  as  defined  in the  contracts.  If the  employee  is
terminated with cause, the employment  agreement  terminates.  In the event that
the  employee is  terminated  without  cause,  the  employee is entitled to: (i)
receive a cash payment equal to his current salary for the remaining term of the
agreement,  (ii)  continue to  participate  in all employee  benefits and fringe
benefits for the remaining term of the agreement,  except that the employee, the
employee's  spouse,  and the  employee's

                                       66
<PAGE>
dependents  continue to receive life, health,  dental,  and disability  coverage
until the employee becomes eligible for comparative  benefits in connection with
full-time  employment with another employer,  (iii) continue to be covered under
all  insurance  or other  provisions  for the  indemnification  and  defense  of
officers  or  directors,  and (iv)  receive  outplacement  services  and  legal,
accounting and financial planning services related to employee's  benefits under
the  contracts  (the  benefits  described  in (ii)  through (iv) are referred to
herein  as the  "Benefits").  Based on their  current  base  salaries,  if their
employment were terminated without cause, Messrs. Schaible, Nimons and Rodriguez
would be  entitled to receive  payments  of  $640,000,  $465,000  and  $243,000,
respectively, excluding the Benefits.

         The employees have no right to terminate their  employment  without the
approval of the Board of Directors  except in connection with or within one year
following a "change in  control",  as defined in the  employment  contracts,  of
Shelton or Shelton Bank. If the employee voluntarily  terminates his employment,
or if his employment is terminated  involuntarily,  in connection with or within
one year following a "change in control", he would be entitled to receive a lump
sum cash severance payment. The payment to each of Messrs. Schaible,  Nimons and
Rodriguez would be equal to three times their average annual compensation during
the five-year  period prior to their  termination.  Assuming the average  annual
compensation,  during the five years prior to the termination of employment,  of
Messrs. Schaible,  Nimons and Rodriguez following a change in control were equal
to their  current base salary of $160,000,  $116,250 and $81,000,  respectively,
Messrs. Schaible,  Nimons and Rodriguez would be entitled to receive payments of
$480,000, $348,750 and $243,000, respectively, excluding the Benefits.

         In connection with the Merger Agreement,  Messrs. Schaible,  Nimons and
Rodriguez  agreed with  Webster and Shelton to limit all  payments to them under
their  employment  contracts,  all other  agreements and benefit  plans,  to the
limitations  relating  to  "parachute  payments"  in Section  280G(b)(2)  of the
Internal  Revenue  Code (the  "Code").  See "THE MERGER -  Interests  of Certain
Persons  in the  Merger"  as to  severance  payments  by  Webster  Bank  and new
employment  and  consulting  agreement  with  Mr.  Schaible  and new  consulting
agreements with Messrs.  Nimons and Rodriguez by Webster Bank upon  consummation
of the Merger.

Shelton Comparative Stock Performance

         The following graph compares the five year  cumulative  total return on
Shelton Stock with the NASDAQ Market Value Index ("NASDAQ  Index") and the Media
General New England Bank Industry Group ("Peer Group").  The values in the graph
show the relative performance through June 30, 1995 of a $100 investment made on
June 30, 1990 in Shelton Stock, the NASDAQ index and the Peer Group Index,  with
reinvestment of dividends.









                                       67
<PAGE>
                               Performance Graph

                               [GRAPHIC OMITTED]



                 1990      1991      1992      1993      1994     1995
                 ----      ----      ----      ----      ----     ----
Shelton Bancorp,  100      95.06     132.31   154.94    296.20   331.28
   Inc.
Industry Index
  --Peer Group    100      85.29     134.87   150.69    173.93   214.29
Broad Market      100      94.22     101.52   124.62    136.66   160.27












                                       68
<PAGE>
Shelton Transactions with Directors and Management

         Directors,  executive officers, principal shareholders of Shelton Stock
and certain of their associates,  were customers of, and had other  transactions
with Shelton Bank in the ordinary course of business.  In management's  opinion,
loan  transactions  with these  individuals were made on substantially  the same
terms as similar  loans to others and did not involve  more than the normal risk
of collectibility or present other unfavorable features.

                 SHELTON APPOINTMENT OF INDEPENDENT ACCOUNTANTS

         The Board of Directors of Shelton has appointed the accounting  firm of
Coopers & Lybrand L.L.P.  to be Shelton's  independent  accountants for the year
ending June 30, 1996. A  representative  of Coopers & Lybrand L.L.P. is expected
to be present at the Shelton  Meeting and will be given an opportunity to make a
statement,  if he  desires  to do so,  and  will  be  available  to  respond  to
appropriate questions from shareholders.

                        SHELTON SECTION 16(a) COMPLIANCE

         Based on a review of reports  submitted  to Shelton,  Shelton  believes
that for the year ended June 30, 1995,  all Section  16(a)  filing  requirements
applicable  to Shelton's  directors  and officers were complied with on a timely
basis.

                              SHELTON OTHER MATTERS

         The Board of Directors of Shelton does not know of any other matters to
be brought before the Shelton Meeting other than those referred to in this Joint
Proxy  Statement/Prospectus.  If,  however,  any other matters not now known are
properly  brought  before  the  Shelton  Meeting,   the  persons  named  in  the
accompanying  proxy will vote such proxy in accordance with the determination of
a majority of the Board of Directors, including, without limitation, a motion to
adjourn or postpone  the Shelton  Meeting to another  time and/or  place for the
purpose of  soliciting  additional  proxies  in order to  approve  the Merger or
otherwise.

                    SHELTON PROPOSALS FOR 1996 ANNUAL MEETING

         Shelton's  bylaws  provide  that notice of  shareholder  proposals  and
nominations  for  directors  must be submitted  to the  Secretary of Shelton not
fewer  than 30 days nor more  than 90 days  prior to an annual  meeting,  unless
notice or public  disclosure of the date of the annual  meeting occurs less than
45 days prior to the date of the annual  meeting,  in which event,  shareholders
may deliver such notice not later than the 15th day  following  the day on which
notice of the annual meeting was mailed or public  disclosure  thereof was made.
Pursuant to Shelton's  bylaws, a shareholder's  notice of new business must also
set forth certain information as to the shareholder  submitting the proposal and
each  matter the  shareholder  proposes  to bring  before  the  annual  meeting.
Proposals  submitted  by  shareholders  otherwise  than in  accordance  with the
procedures set forth in Shelton's bylaws shall not be acted upon.

If the Merger  Agreement is approved and adopted and the Merger is  consummated,
there will not be an annual meeting of Shelton's  shareholders in 1996. However,
if the  Merger is not  consummated,  Shelton  anticipates  that its 1996  annual
meeting  will be held in  November  1996.  Therefore,  in  addition to the above
requirements,  any  proposal  intended  to be  presented  by a  shareholder  for
inclusion  in  Shelton's  proxy  statement  for its 1996 Annual  Meeting must be
received  by Shelton at its  principal  executive  office no later than June 16,
1996.

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

                                       69

<PAGE>
                                   APPENDIX A

              ALEX. BROWN & SONS
[LOGO]            INCORPORATED

              ESTABLISHED 1800  AMERICA'S OLDEST INVESTMENT BANKING FIRM
                                                         REPLY TO:  P.O. BOX 515

              MEMBER NEW YORK STOCK EXCHANGE, INC. AND OTHER LEADING EXCHANGES
                                                         BALTIMORE, MD  21203


                                                                 June 20, 1995


The Board of Directors
    of Shelton Bancorp, Inc.
375 Bridgeport Avenue
Shelton, CT  06484

Dear Sirs:

         You have  requested  our opinion as to the fairness from a financial of
view to the holders of the outstanding  shares of Common Stock,  $1.00 par value
per share (the  "Shares")  of  Shelton  Bancorp,  Inc.  (the  "Company")  of the
Exchange  Ratio  (as  hereinafter  defined)  to be  received  by  the  Company's
shareholders pursuant to the Agreement and Plan of Merger By and Between Webster
Financial  Corporation  ("Webster")  and the  Company  dated June 20,  1995 (the
"Agreement").  Pursuant to the  Agreement,  each of the Shares will receive 0.92
shares Webster Common Stock,  par value $0.01 per share ("Webster Common Stock")
(the "Exchange Ratio").

         Alex. Brown & Sons Incorporated,  as a customary part of its investment
banking business, is engaged in the valuation of businesses and their securities
in connection with mergers and acquisitions,  negotiated underwritings,  private
placements  and  valuations for estate,  corporate and other  purposes.  We have
acted  as  financial  advisor  to the  Board  of  Directors  of the  Company  in
connection with the transactions  described above and will receive a fee for our
services,  a significant portion of which is contingent upon the consummation of
the transaction  contemplated by the Agreement.  Alex. Brown & Sons Incorporated
regularly  publishes  research reports regarding the financial services industry
and the businesses and securities of publicly owned companies in that industry.

         In connection  with this opinion,  we have  reviewed  certain  publicly
available financial  information  concerning the Company and Webster and certain
internal financial analyses and other information furnished to us by the Company
and Webster. We have also held discussions with members of the senior management
of the Company regarding the business and prospects of the Company. In addition,
we have (i) reviewed the reported price and trading  activity for the Shares and
Webster  Common  Stock,   (ii)  compared  certain  financial  and  stock  market
information for the Company and Webster, respectively,  with similar information
for certain  comparable  companies whose securities are publicly  traded,  (iii)
reviewed the Agreement and compared the  financial  terms of the Agreement  with
those of certain recent  business  combinations  of other savings banks which we
deemed  comparable in whole or in part and (iv) performed such other studies and
analyses and considered such other factors as we deemed appropriate.

         We have not independently  verified the information described above and
for  purposes of this  opinion  have  assumed  the  accuracy,  completeness  and
fairness thereof.  With respect to information  relating to the prospects of the
Company,  we have assumed  that such  information  reflects  the best  currently
available  estimates and judgments of the  management of the Company,  as to the
likely future  financial  performance of the Company.  In addition,  we have not
made an independent  evaluation or appraisal of the assets or liabilities of the
Company or  Webster,  nor have we been

                                      A-1
<PAGE>
furnished with any such evaluation or appraisal. Our opinion is based on market,
economic and other  conditions as they exist and can be evaluated as of the date
of this letter.

         Based upon and subject to the foregoing,  it is our opinion that, as of
the date of this letter,  the Exchange Ratio is fair,  from a financial point of
view, to the holders of Shares.



                                                Very truly yours,

                                                ALEX. BROWN & SONS INCORPORATED



                                                By:    /s/ J. Adam Hitt
                                                     --------------------------
                                                          J. Adam Hitt
                                                           Principal


                                      A-2
<PAGE>
REVIEW OF OPERATIONS

<TABLE>
<CAPTION>

Condensed statements of income

($ In thousands, except per share data) June 30,                1995        1994       1993        1992      1991
-------------------------------------------------------------------------------------------------------------------
<S>                                                           <C>         <C>        <C>         <C>       <C>
Net interest income                                           $8,835      $8,263     $8,097      $7,225    $5,485
Provision for loan losses                                        375         150        793         875       380
-------------------------------------------------------------------------------------------------------------------
  Net interest income after provision

    for loan losses                                            8,460       8,113      7,304       6,350     5,105
Income (loss) from real estate investments                        67          56        151         (76)      (15)
Trading account gains (losses)                                    30         (22)        40         (18)       19
Gains on sale of loans                                            13          84        763         648        27
Securities gains (losses)                                        (20)        235        541         (56)     (289)
Other non-interest income                                      1,427       1,280        972         939       647
Other real estate owned expense                                   58         257        579         413       472
Other non-interest expense                                     6,319       6,214      5,681       4,866     3,698
-------------------------------------------------------------------------------------------------------------------
  Net income before income taxes
   and accounting change                                       3,600       3,275      3,511       2,508     1,324
Provision for income taxes                                     1,384       1,300      1,591       1,297       554
-------------------------------------------------------------------------------------------------------------------
  Income before accounting change                              2,216       1,975      1,920       1,211       770
Change in accounting for income taxes                              -         275          -           -         -
===================================================================================================================
Net Income                                                    $2,216      $2,250     $1,920      $1,211    $  770
===================================================================================================================
Per share data

Book value                                                    $14.92      $14.00     $12.89     $11.87     $11.14
Primary net income                                              1.63        1.74       1.52       0.96       0.60
Fully diluted net income                                        1.62        1.71       1.52       0.96       0.60
Cash dividends                                                  0.62        0.49       0.43       0.40       0.37
===================================================================================================================
At year-end

Total assets                                                $298,959    $276,003   $259,868    $248,611  $186,933
Net loans                                                    223,301     189,228    171,892     167,687   146,594
Securities                                                    54,630      66,599     67,904      60,816    24,939
Deposits                                                     268,759     252,046    239,504     227,665   166,731
Borrowings                                                     9,505       5,200      3,200       4,700     5,700
Stockholders' equity                                          20,036      18,262     16,425      14,970    14,052
Outstanding shares                                         1,343,341   1,304,156  1,274,257   1,260,863 1,260,863
===================================================================================================================
Financial ratios

Yield on interest-bearing assets                                6.90%       6.75%      7.54%      8.86%     10.35%
Cost of funds                                                   3.95        3.60       4.23       5.67       7.26
Interest rate spread                                            2.95        3.15       3.31       3.19       3.09
Net interest margin                                             3.23        3.33       3.46       3.36       3.34
Return on average assets                                        0.76        0.85       0.76       0.52       0.44
Return on average equity                                       11.64       12.94      12.14       8.29       5.63
Average equity to average assets                                6.57        6.55       6.26       6.29       7.76
Dividend payout ratio                                          36.87       28.04      28.13      41.54      60.39
At year-end:

  Loans to deposits                                            83.63       75.58      72.36      74.12      88.21
  Non-performing loans to total loans                           0.89        0.57       0.55       2.09       2.53
  Non-performing assets to total loans
    and OREO                                                    1.35        1.11       1.94       3.32       3.78
  Allowance for loan losses to
    non-performing loans                                       73.63      116.36     147.53      30.14      12.82
  Capital ratios of bank subsidiary
    Total risk-based                                           12.55       12.78      12.57      10.85      11.91
    Tier 1 risk-based                                          11.63       11.90      11.56      10.17      11.51
    Tier 1 leverage                                             6.20        6.25       6.20       5.83       7.30
===================================================================================================================
</TABLE>
                                      B-1

<PAGE>


Overview

Shelton Bancorp  ("Bancorp") is the parent company of Shelton Savings Bank ("the
Bank"),  collectively referred to as "the Company." The Bank is headquartered in
Shelton,  Connecticut  and  operates  six full service  offices  within  eastern
Fairfield and southwestern  New Haven counties.  Since its founding in 1919, the
Bank has  specialized  in retail  banking with specific  emphasis on residential
mortgage  lending.  Through its trust department,  the Bank provides  investment
advisory and management services to both retail and corporate customers.

On June 20, 1995,  Shelton  Bancorp entered into a definitive  merger  agreement
pursuant to which Webster  Financial  Corporation  has agreed to acquire Shelton
Bancorp. Under the terms of the agreement,  stockholders of Shelton Bancorp will
receive .92 of a share of Webster common stock, in a tax free exchange, for each
of their shares of Shelton  Bancorp  common  stock.  The  exchange  ratio is not
subject to market  price  adjustment.  Subject  to  shareholder  and  regulatory
approvals,  the acquisition of Shelton Bancorp by Webster  Financial is expected
to close during the fourth quarter of 1995.

Net income for the year ended June 30, 1995 was  $2,216,000,  or $1.62 per share
on a fully diluted basis,  an increase of 12% over net income before  accounting
change of $1,975,000,  or $1.50 per share,  during the year ended June 30, 1994.
The Company's 1994 fiscal year net income, which included $275,000, or $0.21 per
share as a result of a change in the method of accounting for income taxes,  was
$2,250,000, or $1.71 per share.

The major components of the decrease in net income were as follows:
<TABLE>

<CAPTION>

-------------------------------------------------------------------------------------------------------------------
($ In thousands) Year ended June 30,                           1995             1994         Amount       Change
-------------------------------------------------------------------------------------------------------------------
                                                                                                         Percent

<S>                                                          <C>              <C>              <C>             <C>
Net interest income                                          $8,835           $8,263           $572            7%
Provision for loan losses                                       375              150            225          150
Core non-interest income                                      1,427            1,280            147           11
Core non-interest expense                                     6,319            6,214            105            2
__________________________________________________________________________________________________________________
  Core pre-tax earnings                                       3,568            3,179            389           12
Gains from asset sales                                           90              353           (263)         (75)
Other real estate owned expense                                  58              257           (199)         (77)
__________________________________________________________________________________________________________________
  Income before income taxes and accounting change            3,600            3,275            325           10
Provision for income taxes                                    1,384            1,300             84            6
Change in accounting for income taxes                             -              275           (275)         100
===================================================================================================================
Net income                                                   $2,216           $2,250           $(34)          (2)%
===================================================================================================================
</TABLE>

Dividends per share were $0.62 in 1995, up from $0.49 in 1994.

In 1995 the Company's  total assets  increased by $23.0 million,  or 8%. Most of
the growth, which was concentrated in the loan portfolio,  was funded by a $16.7
million, or 7%, increase in deposits.

Loans

As part of its interest rate risk management program,  the Company's lending for
portfolio   centers  on   adjustable   rate  first   mortgage   loans   ("ARMs")
collateralized by 1-4 family residential  properties.  The interest rate charged
on ARMs generally  adjusts annually based on the National Monthly Median Cost of
Funds Index,  an index that  approximates  the Company's own cost of funds.  The
Company has also placed strong emphasis on the origination of floating rate home
equity  credit  lines.  The rate on these  credit  lines is  subject  to monthly
adjustment,  based on changes in the prime  interest rate.

The Company sells the majority of its fixed rate mortgage loan originations
in the secondary market.


                                      B-2
<PAGE>
As the table  below  shows,  90% of the  Company's  loan  portfolio  consists of
adjustable or floating rate loans. By focusing on adjustable  rate lending,  the
Company can  partially  mitigate the adverse  impact of increases in its cost of
funds,  given that the rate charged on the majority of the loan  portfolio  will
also increase as market interest rates rise.

<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------------------
(In thousands)                                              Time Remaining to Maturity at June 30, 1995
-------------------------------------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------------------------------------
                                                         Under            One to              Over          Total

-------------------------------------------------------------------------------------------------------------------
                                                      One Year        Five Years        Five Years

<S>                                                    <C>               <C>              <C>            <C>
Real estate loans:

  First mortgages                                      $11,700           $27,704          $153,352       $192,756
  Home equity credit lines                              18,668                 -                 -         18,668
  Construction and land development                         73               362             6,025          6,460
  Second mortgages                                          30               994                 -          1,024
Consumer installment                                       363             4,971               525          5,859
-------------------------------------------------------------------------------------------------------------------
Total loans                                            $30,834           $34,031          $159,902       $224,767
_____________________________________________________________________________________________________________________
Loans with floating or adjustable
  interest rates                                       $30,322           $27,265          $144,512       $202,099
Loans with predetermined interest rates                    512             6,766            15,390         22,668
===================================================================================================================
Total loans                                            $30,834           $34,031          $159,902       $224,767
______________________________________________________________________________________________________________________
</TABLE>

Since ARMs are the Company's  primary lending product for portfolio,  demand for
such loans  generally  drives  the  Company's  overall  growth and is one of the
primary determinants of core profitability.  Demand for ARMs generally increases
when their opening first year rate is significantly lower than that available on
a comparable fixed rate mortgage.

Loans consisted of the following:

<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------------------
($ In thousands) June 30,             1995              1994               1993               1992          1991
-------------------------------------------------------------------------------------------------------------------
                           Amount     % of    Amount    % of     Amount    % of    Amount     % of   Amount % of
                                     Total             Total              Total              Total         Total
____________________________________________________________________________________________________________________

Real estate loans:

<S>                      <C>          <C>   <C>           <C>  <C>         <C>   <C>          <C>  <C>        <C>
  First mortgages        $192,756     85%   $159,401      83%  $142,002    82%   $136,231     81%  $117,800   80%
  Home equity
   credit lines            18,668      8      18,796      10     19,603    11      20,283     12     20,283   14
  Construction and

   land development         6,460      3       5,139       3      4,830     3       4,282      2      3,621    2
Second mortgages            1,024      1       1,097       1      1,419     1       1,717      1      1,570    1
-------------------------------------------------------------------------------------------------------------------
Total real estate loans   218,908     97     184,433      97    167,854    97     162,513     96    143,274   97
Consumer installment        5,859      3       6,068       3      5,444     3       6,236      4      3,797    3
-------------------------------------------------------------------------------------------------------------------

Total loans              $224,767    100%   $190,501     100%  $173,298   100%   $168,749    100%  $147,071  100%
===================================================================================================================
Average outstanding
  loans                  $212,818      -    $181,530       -   $170,864     -    $152,487      -   $145,836    -
Loans to deposits at
  year-end                     84%     -          76%      -         72%    -          74%     -         88%   -
===================================================================================================================
</TABLE>


                                      B-3
<PAGE>
Non-performing assets

The changes in non-performing assets were as follows:
<TABLE>

<CAPTION>

-------------------------------------------------------------------------------------------------------------------
(In thousands)                                                               Loans          OREO            Total

-------------------------------------------------------------------------------------------------------------------
<S>                                                                        <C>           <C>              <C>
Balance at June 30, 1993                                                   $   953       $ 2,451          $ 3,404
Net increase in non-performing loans                                         1,455             -            1,455
Charge-offs                                                                   (290)         (344)            (634)
Transfers to OREO                                                           (1,024)        1,024                -
Proceeds from sales of OREO                                                      -        (2,354)          (2,354)
Property improvements and change in allowance
  for OREO losses                                                                -           253              253
____________________________________________________________________________________________________________________
Balance at June 30, 1994                                                     1,094         1,030            2,124
Net increase in non-performing loans                                         1,752             -            1,752
Charge-offs                                                                   (206)          (77)            (283)
Transfers to OREO                                                             (649)          649                -
Proceeds from sale of OREO                                                       -          (713)            (713)
Property improvements and change in allowance
  for OREO losses                                                                -           166              166
-------------------------------------------------------------------------------------------------------------------
Balance at June 30, 1995                                                   $ 1,991       $ 1,055          $ 3,046

-------------------------------------------------------------------------------------------------------------------
Non-performing assets consisted of the following:

</TABLE>
<TABLE>

<CAPTION>

-------------------------------------------------------------------------------------------------------------------
($ In thousands) June 30,                                     1995       1994       1993         1992        1991
<S>                                                         <C>        <C>        <C>          <C>         <C>
____________________________________________________________________________________________________________________
Loans past due 90 days or more:

  Nonaccrual                                                $1,875     $1,094     $  953       $2,796      $2,867
  Accrual                                                      116          -          -          728         854
_____________________________________________________________________________________________________________________
    Total loans past due 90 days or more                     1,991      1,094        953        3,524       3,721
_____________________________________________________________________________________________________________________
OREO:

  Foreclosed properties                                        442        333      1,261        1,500         882
  In-substance foreclosures                                    615        751      1,354          839       1,070
  Allowance for OREO losses                                     (2)       (54)      (164)        (192)        (47)
______________________________________________________________________________________________________________________
    Total OREO                                               1,055      1,030      2,451        2,147       1,905
______________________________________________________________________________________________________________________
Non-performing assets                                       $3,046     $2,124     $3,404       $5,671      $5,626
______________________________________________________________________________________________________________________
Restructured loans                                          $  100     $  102   $      -     $     -    $      -
______________________________________________________________________________________________________________________
Non-performing assets to
  total loans and OREO                                       1.35%       1.11%      1.94%       3.32%        3.78%
Allowance for loan losses to total loans
  past due 90 days or more                                  73.63      116.36     147.53       30.14        12.82
As a percentage of total loans:
  Loans past due 90 days or more                             0.89        0.57       0.55        2.09         2.53
  Allowance for loan losses                                  0.65        0.67       0.81        0.63         0.32
===================================================================================================================
</TABLE>

The ratio of loans past due 90 days or more to total loans was 0.89% at June 30,
1995 up from  0.57% at June 30,  1994 when the  ratio  was at one of its  lowest
points in five years.  Delinquency  levels are highly  susceptible to unforeseen
changes in the financial  condition of specific  borrowers and to changes in the
state  of the  general  economic  environment,  factors  which  are  beyond  the
Company's control.  As such,  management cannot accurately predict the direction
or magnitude of changes in delinquency levels in future periods.

The provision  for loan losses  increased  from $150,000  during the year ended,
June 30,  1994 to $375,000  during the year ended June 30,  1995.  The  $225,000
increase was necessary to maintain the allowance for loan losses at a level that
management considers adequate to absorb potential losses, and reflects the $34.3
million  increase in total loans during  fiscal 1995.  As a percentage  of total
loans the allowance for loans was 0.65% at June 30, 1995,  relatively  unchanged
from 0.67% at June 30, 1994.

                                      B-4
<PAGE>
Not  included  in the  preceding  tables  are  loans  that,  in the  opinion  of
management,   warrant   monitoring  due  to  varying  degrees  of  documentation
deficiencies  supporting  the  borrowers'  current  financial  position.   These
deficiencies  have created some  uncertainty,  but not serious doubt,  as to the
borrowers'  ability to comply with the loan repayment terms in the future.  Such
loans totaled $500,000 at June 30, 1995.

The accrual of interest income is  discontinued  when a loan is past due 90 days
or more,  or earlier when doubt exists as to its ultimate  collectibility.  When
the accrual of  interest  income is  discontinued,  all  previously  accrued and
uncollected interest is generally reversed against the current period's interest
income.  The  accrual  of  interest  on  loans  past  due 90 days or more may be
continued  when  the  fair  value  of the  property,  net of  selling  expenses,
collateralizing  the loan is  sufficient  to discharge all principal and accrued
interest  income due on the loan.  A  nonaccrual  loan is restored to an accrual
status when it is no longer  delinquent and the  collectibility  of interest and
principal is no longer in doubt.

At June 30, 1995 all loans that had been restructured to provide for a reduction
or  deferral  of interest  or  principal,  as the result of a  weakening  in the
financial  condition of the borrower,  were  performing  in accordance  with the
revised  contract  terms.  The Company has no  outstanding  commitments  to lend
additional funds to borrowers whose loans have been restructured.

The amount of interest income  recognized on nonaccrual and restructured  loans,
versus the amount that would have been  recognized  under the original  contract
terms was:

<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------------------
(In thousands) June 30,                                                                     1995    1994     1993
-------------------------------------------------------------------------------------------------------------------
<S>                                                                                         <C>     <C>      <C>
Interest income recorded:

  Nonaccrual loans                                                                          $ 12    $ 17     $ 30
  Restructured loans                                                                           7       1        -
Interest income under original contract terms:

  Nonaccrual loans                                                                           123     111      131
  Restructured loans                                                                           9       8        -
===================================================================================================================

Loans past due 90 days or more consisted of the following:

-------------------------------------------------------------------------------------------------------------------
($ In thousands) June 30, 1995                                                              Balance    % of Total
1-4 family residential properties                                                            $1,989           100%
Consumer installment                                                                              2             -

===================================================================================================================
Total loans past due 90 days or more                                                         $1,991           100%
===================================================================================================================

OREO consisted of the following:

-------------------------------------------------------------------------------------------------------------------
($ In thousands) June 30, 1995                                                              Balance    % of Total
-------------------------------------------------------------------------------------------------------------------

Single-family homes                                                                          $  557            53%
Multi-family homes                                                                              389            37
Residential land                                                                                 64             6
Condominiums                                                                                     47             4
Allowance for OREO losses                                                                        (2)            -

===================================================================================================================
OREO                                                                                         $1,055           100%
===================================================================================================================
</TABLE>

                                      B-5
<PAGE>
Allowance for loan losses

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

The changes in the allowance for loan losses were as follows:
<TABLE>

<CAPTION>

-------------------------------------------------------------------------------------------------------------------
($ In thousands) June 30,                                            1995       1994       1993     1992     1991
-------------------------------------------------------------------------------------------------------------------
<S>                                                                <C>        <C>        <C>      <C>        <C>
Beginning balance                                                  $1,273     $1,406     $1,062   $  477     $346
___________________________________________________________________________________________________________________
Real estate loan charge-offs                                         (168)      (267)      (369)    (351)    (159)
Consumer loan charge-offs                                             (38)       (23)       (92)     (92)     (95)
Real estate loan recoveries                                            20          1          -        1        -
Consumer loan recoveries                                                4          6         12        2        5
-------------------------------------------------------------------------------------------------------------------
  Net loan charge-offs                                               (182)      (283)      (449)    (440)    (249)
Provision for loan losses                                             375        150        793      875      380
Balance related to acquired loans                                       -          -          -      150        -
===================================================================================================================
Ending balance                                                     $1,466     $1,273     $1,406   $1,062     $477
___________________________________________________________________________________________________________________
Net loan charge-offs to average loans
  outstanding                                                        0.09%      0.16%      0.26%   0.29%     0.17%
===================================================================================================================
</TABLE>

As part of its  analysis  of the  adequacy  of the  allowance  for loan  losses,
management  allocates the allowance for loan losses to the major segments of the
loan  portfolio.  Although the allowance  for loan losses has been  allocated as
presented  below, it is available to absorb potential losses from any segment of
the loan portfolio.

The allowance for loan losses was allocated as follows:

(In Thousands) The following  percentages represent the percent of loans in each
category to total loans
<TABLE>
<CAPTION>

June 30,                     1995     %        1994     %        1993     %        1992     %       1991     %
---------------------------- -------- -------- -------- -------- -------- -------- -------- ------- -------- -------
Real estate loans:

<S>                          <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>     <C>      <C>
         First mortgages     $ 900    85%      $ 761    83%      $ 725    82%      $ 445    81%     $  40    80%
         Home equity
          credit lines         101     8%         98    10%        112    11%        106    12%        60       14%
         Construction and
           land development     46     3%         79     3%        132     3          13     3          -        2%
         Second mortgages        -     1%          -     1%          3     1%          3     1%         -        1%

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

Total real estate loans      1,047      97%      938      97%      972      97%      567      96%     100      97%
Consumer installment            37       3%       53       3%       62       3%       94       4%      -        3%
Unallocated                    382      N/A      282      N/A      372      N/A      401      N/A     377      N/A
---------------------------- -------- -------- -------- -------- -------- -------- -------- ------- -------- -------
Total                        $1,466   100%     $1,273   100%     $1,406   100%     $1,062   100%    $477     100%
============================ ======== ======== ======== ======== ======== ======== ======== ======= ======== -------

                                      B-6
<PAGE>
Securities

The securities portfolio totaled $54.6 million at June 30, 1995, down from $66.6
million  at the same time last  year.  The  Company  utilizes  a segment  of the
available  for  sale  securities  portfolio  as a  short  to  intermediate  term
investment vehicle, and as a source of liquidity.  Additional information on the
composition  of  the  securities   portfolio  is  included  in  Note  8  to  the
Consolidated Financial Statements.

Securities consisted of the following:


</TABLE>
<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------------------
($ In thousands) June 30,                                                            1995        1994        1993
-------------------------------------------------------------------------------------------------------------------
<S>                                                                               <C>         <C>         <C>

U.S. Treasury:

  Held to maturity                                                                $19,543     $19,392     $34,328
  Available for sale                                                                8,320      12,316           -
U.S. government agencies:

  Held to maturity                                                                 15,904      18,090      13,957
  Available for sale                                                                  300       1,005           -
Corporate bonds, notes and debentures:

  Held to maturity                                                                  3,257       3,467       6,593
  Available for sale                                                                    -         724           -
-------------------------------------------------------------------------------------------------------------------
Total debt securities:

  Held to maturity                                                                 38,704      40,949      54,878
  Available for sale                                                                8,620      14,045           -
Equities                                                                            7,304       6,706       4,434
Money market investments                                                                2       4,792       8,316
Trading account                                                                         -         107         276
===================================================================================================================
Total securities                                                                  $54,630     $66,599     $67,904
===================================================================================================================
Securities to total assets                                                             18%         24%         26%
-------------------------------------------------------------------------------------------------------------------
</TABLE>

The maturity distribution and yields on securities at June 30, 1995 were
as follows:
<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------------------
($ In thousands)                                     Time Remaining to Maturity at June 30, 1995
                              1 Year  Weighted      Over 1   Weighted     Over 5   Weighted      After   Weighted
                            or less    Average          to    Average         to    Average     10 years  Average
                                         Yield      5 years     Yield     10 years    Yield                 Yield
-------------------------------------------------------------------------------------------------------------------
<S>                        <C>                       <C>         <C>      <C>                     <C>
U.S. Treasury:

  Held to maturity         $      -         -%       $19,543     6.29%    $     -         -%      $   -          -%
  Available for sale          4,570      4.81          3,750     6.26           -         -           -        -
U.S. government agencies:

 Held to maturity                 -                   12,950     5.59       2,954      6.11           -        -
  Available for sale            300      5.45              -         -          -         -           -        -
Corporate bonds, notes and debentures:

  Held to maturity            1,449      6.41          1,708     6.47           -        -          100      8.53
  Available for sale              -                        -         -          -        -            -         -
-------------------------------------------------------------------------------------------------------------------
    Total debt securities:

      Held to maturity        1,449      6.41         34,201     6.04       2,954      6.11         100      8.53
      Available for sale      4,870      4.85          3,750     6.26           -          -          -        -
Equities                      7,304      6.43              -         -          -          -          -        -
Money market investments          2      5.58              -         -          -          -          -        -
Trading account                   -                        -         -          -          -          -        -
===================================================================================================================
Total securities            $13,625      5.86%       $37,951     6.06%     $2,954      6.11%       $100      8.53%
===================================================================================================================
</TABLE>
                                      B-7
<PAGE>
As discussed in Notes 1 and 8 to the Consolidated Financial Statements,  on June
30, 1994 the Company adopted Statement of Financial Accounting Standards No. 115
"Accounting for Certain Investments in Debt and Equity Securities".

The Company  utilizes  securities  that are  classified as available for sale as
part of its asset/liability management program. These securities have relatively
short  maturities and may be sold in response to changes in a number of factors,
including the Company's  liquidity  needs and market interest rates. At June 30,
1995, gross  unrealized  gains on available for sale securities  totaled $64,000
and gross  unrealized  losses were  $109,000.  The  unrealized  holding  gain of
$26,000,  net  of  income  taxes,  was  reported  as  a  separate  component  of
stockholders' equity.

Investments in real estate

As the result of sales  activity,  investments in real estate declined from $1.5
million at June 30, 1994 to $1.1 million at year-end 1995.

<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------------------
(In thousands) June 30,                                                                        1995          1994
-------------------------------------------------------------------------------------------------------------------
<S>                                                                                          <C>           <C>

Direct:

  Stonebridge (30 lot residential subdivision)                                               $1,035        $  877
  Owl Hill (25 unit residential housing)                                                          -           390
  Allowance for losses                                                                          (50)          (34)
Joint ventures:

  Walnut Estates (19 lot residential subdivision)                                               116           284
===================================================================================================================
 Investments in real estate                                                                  $1,101        $1,517
===================================================================================================================
</TABLE>

The Owl Hill project, located in Shelton,  Connecticut,  was completed in fiscal
1995.

The  Stonebridge  project is located in Oxford,  Connecticut.  The  construction
phase will be completed by the second quarter of fiscal 1996. Sales commenced in
December,  1994 and 10 lots were sold during the year ended June 30,  1995.  The
Company  anticipates  that the remaining 20 lots will be sold within the next 15
to 20 months.

As an equity  partner in joint  ventures  with  local  developers,  the  Company
typically  receives 50% of the venture's  net profits.  Both the Company and its
partner are generally required to make  contributions,  in equal amounts, to the
venture.

The  Company's  sole joint  venture,  Walnut  Estates,  is  located in  Shelton,
Connecticut.  The  construction  phase has been  completed and 16 lots have been
sold. The Company  anticipates  that the remaining 3 lots will be sold in fiscal
1996.

A change in federal  regulations has made it necessary for the Company to divest
itself of all real estate  investments by December 19, 1996. Given the length of
time  remaining  to  complete  such  divestiture,  the  Company has not found it
necessary  to make  significant  changes  in the  timing  of  expenditures,  the
determination  of sales prices,  or any other material aspect of its real estate
investments.

Additional  information  on the  joint  ventures  is  included  in Note 9 to the
Consolidated Financial Statements.

                                      B-8
<PAGE>
Deposits

Deposits totaled $268.8 million at June 30, 1995, up $16.7 million,  or 7%, from
$252.0 million at year-end 1994.

The Company's deposit acquisition  strategies aim at attracting long-term retail
deposit  relationships that are generally less sensitive to market interest rate
changes.  In keeping with this strategy,  the Company does not currently  accept
highly volatile brokered deposits.  In addition,  the Company generally will not
pay a premium rate to attract or retain time  deposits with balances of $100,000
or more,  as they are  considered by management to be sensitive to even moderate
rate changes.  As a result,  time certificates with balances of $100,000 or more
accounted for only 4% of total deposits at June 30, 1995.

The maturity  distribution of time  certificates of deposit issued in amounts of
$100,000 or more,  and of other time  deposits with balances of $100,000 or more
were:

<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------------------
($ In thousands) June 30, 1995                                                   Balance               % of Total
-------------------------------------------------------------------------------------------------------------------
<S>                                                                              <C>                           <C>
Time remaining to maturity:

  Three months or less                                                           $ 2,013                       19%
  Over three months to six months                                                  1,796                       17
  Over six months to twelve months                                                 1,021                        9
  Over twelve months                                                               5,841                       55
===================================================================================================================
Total                                                                            $10,671                      100%
===================================================================================================================
</TABLE>

Average outstanding deposits and average rates paid were as follows:

<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------------------
Year ended June 30,                                             1995                   1994                  1993
($ In thousands)                                    Amount      Rate     Amount        Rate     Amount       Rate
-------------------------------------------------------------------------------------------------------------------
<S>                                             <C>           <C>        <C>          <C>       <C>          <C>
Interest-bearing deposits:

  Time certificates                             $135,331      4.89%      $117,123     4.63%     $115,032     5.06%
  Savings and NOW                                 81,090      1.93         83,617     2.02        76,902     2.89
  Money market                                    33,544      4.60         30,593     3.46        29,701     3.87
-------------------------------------------------------------------------------------------------------------------
Total interest-bearing
  deposits                                      $249,965      3.89%      $231,333     3.53%     $221,635     4.15%
===================================================================================================================
Non interest-bearing
  demand deposits                               $ 16,079     -           $ 13,105    -          $ 11,263     -
===================================================================================================================
</TABLE>

Borrowings

At June 30, 1995  borrowings  totaled $9.5 million,  up from $5.2 million at the
same time last year. The $4.3 million  increase was  attributable  to additional
short-term  borrowings  utilized to fund a portion of the $23.0 million increase
in total assets  during 1995.  All of the  Company's  long-term  borrowings  are
subject to significant prepayment penalties.

                                      B-9
<PAGE>

Average outstanding borrowings and average rates paid were as follows:
<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------------------
Year ended June 30,                                           1995                  1994                1993
-------------------------------------------------------------------------------------------------------------------
($ In thousands)                                        Amount     Rate       Amount     Rate     Amount    Rate
-------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>        <C>         <C>       <C>       <C>       <C>
Long-term borrowings                                   $3,272     8.07%       $3,200    8.75%     $3,553    9.20%
Short-term borrowings                                   1,424     5.13           603    4.31           -   -
===================================================================================================================
Total average outstanding borrowings                   $4,696     7.18%       $3,803    8.05%     $3,553    9.20%
</TABLE>

Asset/Liability Management

The Company's asset/liability  management program focuses on minimizing interest
rate risk by maintaining what management  considers to be an appropriate balance
between the volume of assets and  liabilities  maturing or subject to  repricing
within the same time interval.  In an effort to maximize the net interest margin
at all levels of the interest rate cycle,  lending  centers on  adjustable  rate
loans that float at a positive  spread over the average cost of the  liabilities
funding the loans.  This  strategy has been  reasonably  successful in the past,
evidenced by the  Company's  ability to maintain  the net interest  margin above
3.20%  during  each of the past five  years.  By  comparison,  the cost of funds
varied between a high of 7.26% and a low of 3.60% during the same period.

The following table presents the Company's rate sensitivity GAP analysis at June
30,  1995.  GAP analysis is a basic  interest  rate risk  measurement  tool that
provides  management  with an indication of the effect that future interest rate
movements  could have on the Company.  When  liabilities  reprice or mature at a
faster  pace than  assets,  a negative  GAP  position  exists.  A negative  rate
sensitivity  GAP  indicates  that net interest  income would tend to decrease as
interest rates increase, and increase as rates fall.  Conversely,  if a positive
GAP position  exists,  net interest  income would tend to rise with increases in
interest rates, and fall as rates drop.

As savings and NOW accounts are subject to immediate  repricing,  they have been
classified  as being  subject  to rate  adjustments  within  six months or less.
However, their sensitivity to changes in market interest rates is relatively low
in  comparison  to other deposit  products.  Since these  accounts are primarily
utilized for liquidity and bill-paying purposes, and not as investment vehicles,
account  holders are somewhat  indifferent  to the  interest  rate being paid on
these  accounts  given  the  flexibility  and  convenience  that  they  provide.
Additionally, since savings and NOW accounts are generally low balance accounts,
the interest  income that they  generate for most account  holders is relatively
insignificant  under  most  rate  scenarios.  Given  all of these  factors,  the
magnitude  and speed of  changes in savings  and NOW  account  rates tend to lag
behind changes in market interest rates.

As GAP  analysis  is  only a  static  view  of  potential  interest  rate  risk,
management also utilizes multiple  simulation  analysis techniques in an attempt
to estimate how the repricing and maturity mix of assets and  liabilities  could
change in response to interest rate  changes,  and the effect of such changes on
net interest income and liquidity.  If these analyses  indicate a high degree of
probability  for  a  significant  adverse  change  in  net  interest  income  or
liquidity, current funding strategies and asset mix would be changed to minimize
the Company's potential risk exposure.

                                      B-10
<PAGE>
The following table presents the scheduled  maturities,  or period to repricing,
of the Company's assets and liabilities at June 30, 1995.

<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------------------
(In thousands)                                                            Rate Sensitive or Due in:
                                                        Six Months    Over SixTotal Within      Over       Total

                                                           or Less   Months to   One Year   One Year
                                                                      One Year

-------------------------------------------------------------------------------------------------------------------
<S>                                                      <C>           <C>       <C>        <C>         <C>
Assets:

Interest-bearing assets:

  Loans                                                  $  94,579     $83,342   $177,921   $ 46,846    $224,767
  Securities                                                10,504       3,148     13,652     40,976      54,628
  Money market and other securities                              2           -          2          -           2
-------------------------------------------------------------------------------------------------------------------
    Total interest bearing assets                          105,085      86,490    191,575     87,822     279,397
Other assets, net                                                -           -          -     19,562      19,562
-------------------------------------------------------------------------------------------------------------------
Total assets                                               105,085      86,490    191,575    107,384     298,959
-------------------------------------------------------------------------------------------------------------------
Liabilities and stockholders' equity:
Interest-bearing liabilities:

  Time certificates                                         59,000      24,666     83,666     58,939     142,605
  Regular savings                                           61,459           -     61,459          -      61,459
  NOW accounts                                              15,818           -     15,818          -      15,818
  Money market accounts                                     30,592           -     30,592          -      30,592
  Borrowings                                                 5,805           -      5,805      3,700       9,505
-------------------------------------------------------------------------------------------------------------------
    Total interest bearing liabilities                     172,674      24,666    197,340     62,639     259,979
Demand deposits                                                  -           -          -     18,285      18,285
Other liabilities                                                -           -          -        659         659
Stockholders' equity                                             -           -          -     20,036      20,036
===================================================================================================================
Total liabilities and stockholders' equity               $ 172,674     $24,666   $197,340   $101,619    $298,959
===================================================================================================================
Rate sensitivity GAP                                     $ (67,589)   $61,824    $ (5,765) $  5,765 $        -
===================================================================================================================
</TABLE>

Liquidity

The Company  regularly  monitors its ability to  profitably  fund both short and
long-term  growth in its lending and other  investment  activities.  The Company
also monitors its capacity to fund any rapid  unforeseen  large cash outflows in
an orderly and cost effective manner.

As lending is the Company's single largest  investment  activity,  the Company's
cash  requirements  are primarily  determined by the level of loan demand.  Loan
demand varies in response to changes in market interest rates,  the state of the
economy and competition.

The Company's second largest investment activity is the holding of securities. A
portion of the Company's securities can either be sold or used as collateral for
short-term  borrowings,  providing  a source  of cash to fund  unforeseen  rapid
outflows of funds.

Deposits,  specifically time certificates of deposit,  are the Company's primary
financing  source.  As the Company  does not accept  brokered  deposits or offer
premium rates to attract large denomination certificates of deposit, essentially
all of its deposit base is comprised of local retail deposit  accounts.  A local
retail deposit base tends to be somewhat  insensitive to moderate  interest rate
fluctuations,  and provides a  reasonably  stable and cost  effective  source of
funds.

                                      B-11
<PAGE>

The Company may also borrow from the Federal Home Loan Bank ("the FHLB") on both
a short and long-term basis,  and does so whenever the cash  requirements of its
investing  activities exceed deposit growth.  The Company's  borrowings from the
FHLB are limited to the amount of qualified  collateral  that the Company holds.
Based on  available  collateral,  at June 30,  1995,  the Company had  potential
access to approximately $170 million in additional financing,  an amount well in
excess of its normal annual financing requirements.

Federal regulations  require that the Company maintain reserves,  in the form of
cash on hand or deposit  balances at the Federal  Reserve Bank,  against certain
deposit liabilities. At June 30, 1995 the Company's reserve requirement was $1.3
million.

Management is not aware of any known trends, events, uncertainties,  or proposed
regulatory  changes that are reasonably  likely to have a material effect on the
Company's liquidity, capital resources or operations.

Capital resources

The Bank must  maintain  certain  regulatory  capital  ratios.  Depending on the
banking regulators overall quality rating of an institution, all but the highest
rated  institutions  must  maintain a minimum Tier 1 leverage  capital  ratio of
between 4.00% to 5.00%. The Bank is also required to meet  supplemental  capital
adequacy standards which measure qualifying capital against risk-weighted assets
plus off-balance sheet items such as outstanding loan commitments and letters of
credit. At June 30, 1995 the Bank's total risk-based capital ratio was in excess
of the 8.00% minimum requirement.

<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------------
($ In thousands) June 30,                                                                    1995           1994
Bank's capital components:
<S>    <C>                                                                                <C>            <C>

  Tier 1 capital (Stockholders' equity)                                                   $18,509        $17,244
  Tier 2 capital (Allowance for loan losses)                                                1,466          1,273
-------------------------------------------------------------------------------------------------------------------
Bank's total risk-based capital                                                           $19,975        $18,517
-------------------------------------------------------------------------------------------------------------------
Bank's capital ratios:
  Total risk-based                                                                          12.55%         12.78%
  Tier 1 risk-based                                                                         11.63          11.90
  Tier 1 leverage                                                                            6.20           6.25
===================================================================================================================
</TABLE>

The  Bank is  Bancorp's  sole  source  of funds  for  dividend  payments  to its
stockholders. Connecticut Banking Laws limit the amount of annual cash dividends
that the Bank may pay to Bancorp to an amount which  approximates the Bank's net
income for the then current year, plus its retained net income for the prior two
years. The Bank is also prohibited from paying a cash dividend that would reduce
its capital to asset ratios below minimum regulatory requirements.

During the year ended June 30, 1995,  Bancorp paid dividends  totaling $817,000,
or $0.62 per share, up 29% from $631,000,  or $0.49 per share in the prior year.
The dividend  payout ratio was 37% in 1995 and 28% in 1994.  Bancorp reviews its
dividend  policy based on current  earnings and by assessing  the need to retain
earnings to support long-term growth.

Net interest income

In 1995 net interest income totaled $8.8 million, up $572,000,  or 7%, from $8.3
million in 1994. In 1994 net interest income rose by $166,000 or 2%.

As shown in the tables on the following two pages, growth in interest income was
primarily  attributable to increases in the balance of average  interest-bearing
assets, specifically in the loan portfolio. Average loans outstanding rose $31.3
million, or 17%, in 1995, and $10.7 million, or 6%, in 1994. In 1995 the average
yield on interest-bearing  assets increased  marginally,  from 6.75% in 1994, to
6.90% in 1995.  In 1994 rate changes had a more  significant  impact on interest
income, with the average yield on interest-bearing assets dropping from 7.54% in
1993, to 6.75% in 1994.


                                      B-12
<PAGE>
In 1995 total  interest  expense rose by $1.6 million,  or 19%. The increase was
primarily  attributable  to growth in average  outstanding  deposits  and higher
deposit costs. Average interest-bearing  deposits grew by 8% in 1995, increasing
from $231.3  million in 1994,  to $250.0  million in 1995.  The cost of deposits
rose from 3.53% in 1994, to 3.89% in 1995. The $1.0 million, or 11%, decrease in
total  interest  expense during 1994 was chiefly  attributable  to a drop in the
cost of deposits, which fell from 4.15% in 1994, to 3.53% in 1995.

A higher rate of average outstanding  non-interest-bearing sources of funds also
contributed  to the increases in net interest  income during the past two years.
As a direct  result of the  Company's  marketing  efforts,  average  outstanding
demand  deposits  increased by $3.0 million,  or 23%, in 1995,  following a $1.8
million, or 16%, increase in 1994.

<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------------------
($ In thousands) Year ended June 30,          1995                           1994                           1993
                      Average  Interest    Average   Average   Interest   Average   Average   Interest   Average
                      Balance                 Rate   Balance                 Rate   Balance                 Rate

<S>                  <C>        <C>           <C>   <C>         <C>          <C>   <C>         <C>          <C>
Assets:
Loans                $212,808   $15,289       7.18% $181,530    $13,122      7.23% $170,864    $14,214      8.32%
-------------------------------------------------------------------------------------------------------------------
Securities:

  Securities           58,571     3,464       5.91    59,769      3,413      5.71    45,906      2,905      6.33
  Money market and
    other               2,563       143       5.58     6,565        204      3.11    17,016        497      2.92
-------------------------------------------------------------------------------------------------------------------
   Total securities    61,134     3,607       5.90    66,334      3,617      5.45    62,922      3,402      5.41
-------------------------------------------------------------------------------------------------------------------
   Total interest-
     bearing assets   273,942    18,896       6.90   247,864     16,739      6.75   233,786     17,616      7.54
Cash and due from banks 6,779                          6,073                          5,075
Other assets            9,243                         11,728                         13,725
-------------------------------------------------------------------------------------------------------------------
Total assets         $289,964                       $265,665                       $252,586
-------------------------------------------------------------------------------------------------------------------
Liabilities and stockholders' equity:
Interest-bearing deposits:

  Time certificates  $135,331   $ 6,619       4.89% $117,123    $ 5,424      4.63% $115,032    $ 5,819      5.06%
  Savings and NOW      81,090     1,561       1.93    83,617      1,687      2.02    76,902      2,225      2.89
  Money market         33,544     1,544       4.60    30,593      1,059      3.46    29,701      1,148      3.87
-------------------------------------------------------------------------------------------------------------------
   Total interest-bearing
    deposits          249,965     9,724       3.89   231,333      8,170      3.53   221,635      9,192      4.15
Borrowings              4,696       337       7.18     3,803        306      8.05     3,553        327      9.20
-------------------------------------------------------------------------------------------------------------------
   Total interest-bearing
    liabilities       254,661    10,061       3.95   235,136      8,476      3.60   225,188      9,519      4.23
Demand deposits        16,079                         13,105                         11,263
Accrued taxes and
 other liabilities        183                             36                            314
Stockholders' equity   19,041                         17,388                         15,821
-------------------------------------------------------------------------------------------------------------------
Total liabilities
  and stockholders'
  equity             $289,964                       $265,665                       $252,586
===================================================================================================================
Net interest
 income/rate spread             $ 8,835       2.95%             $ 8,263      3.15%             $ 8,097      3.31%
===================================================================================================================
Net interest margin                           3.23%                          3.33%                          3.46%
<FN>
(1) Interest on nonaccrual  loans has been included only to the extent reflected
    in the Consolidated  Statements of Income.  Nonaccrual loans,  however,  are
    included in the average balances outstanding.

(2) Includes net fee income of $279,000, $285,000 and $565,000 in 1995, 1994 and
    1993, respectively.

                                      B-13
<PAGE>
     The table below  presents  the  changes in interest  income and expense for
each major category of interest-bearing  assets and liabilities,  and the amount
of the change attributable to changes in average outstanding balances ("volume")
and  rates.  Changes  attributable  to both  volume and rate  changes  have been
allocated in proportion to the relationship of the absolute dollar amount of the
changes in volume and rate.

</TABLE>

<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------------------
(In thousands)           Change from 1994 to 1995      Change from 1993 to 1994        Change from 1992 to 1993
-------------------------------------------------------------------------------------------------------------------
                             Attributable to:              Attributable to:                Attributable to:

-------------------------------------------------------------------------------------------------------------------
                       Volume       Rate     Total     Volume      Rate      Total    Volume       Rate     Total

-------------------------------------------------------------------------------------------------------------------
Interest income:

<S>                    <C>        <C>       <C>       <C>       <C>        <C>        <C>       <C>       <C>
  Loans                $2,247     $  (80)   $2,167    $   850   $(1,942)   $(1,092)   $1,676    $(2,353)  $  (677)
  Securities             (270)       317        47        813      (305)       508       547       (691)     (144)
  Money market & other    (25)       (32)      (57)      (323)       30       (293)     (269)      (326)     (595)
-------------------------------------------------------------------------------------------------------------------
    Total interest
      income            1,952       205     2,157      1,340    (2,217)      (877)    1,954     (3,370)   (1,416)
Interest expense:
Deposits:

  Time certificates       878        317     1,195        104      (499)      (395)      109     (1,502)   (1,393)
  Savings and NOW         (50)       (76)     (126)       181      (719)      (538)      679       (961)     (282)
  Money market            110        375       485         33      (122)       (89)      (68)      (382)     (450)
  Total interest expense
   on deposits            938        616     1,554        318    (1,340)    (1,022)      720     (2,845)   (2,125)
Borrowings                 67        (36)       31         22       (43)       (21)     (197)        34      (163)
===================================================================================================================
  Total interest
    expense             1,005        580     1,585        340    (1,383)    (1,043)      523     (2,811)   (2,288)
Net interest income    $  947      $(375)  $   572     $1,000  $   (834)   $   166    $1,431    $  (559)  $   872

Composition of non-interest income

-------------------------------------------------------------------------------------------------------------------
Year ended June 30,                              1995                     1994                        1993
-------------------------------------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------------------------------------
($ In thousands)                          Amount     %Change       Amount    %Change           Amount    %Change
-------------------------------------------------------------------------------------------------------------------
Core non-interest income:

  Banking service charges                 $1,014          14%      $  892          4%          $  858         10%
  Loan servicing fees                        163         (17)         197     n.m.                  6        (92)
  Trust fees                                 106         116           49        100                -          -
  Other                                      144           1          142         31              108         32
   Total core non-interest income          1,427          11        1,280         32              972          4
Gains (losses) on asset sales:
  Real estate investments                     67          20           56        (63)             151     n.m.
  Trading account securities                  30        (236)         (22)      (155)              40     n.m.
  Loans                                       13         (85)          84        (89)             763         18
  Securities                                 (20)       (109)         235        (57)             541     n.m.
===================================================================================================================
    Total gains on asset sales                90         (75)         353        (76)           1,495        200
===================================================================================================================
Total non-interest income                 $1,517          (7)%     $1,633        (34)%         $2,467         72%
</TABLE>

Total  non-interest  income  decreased  7% in 1995,  following a 34% decrease in
1994.  As the table above shows,  the changes  were  primarily  attributable  to
varying levels of gains from asset sales.

Core non-interest income showed improvement in both years,  increasing by 11% in
1995 and 32% in 1994.

Banking service  charges  increased by 14% in 1995 and 4% in 1994. The increases
were  primarily  attributable  to growth in the  number  of  outstanding  demand
deposits,  and a correspondingly higher level of utilization of banking services
by customers.
                                      B-14
<PAGE>
Loan servicing fees declined by $34,000 in 1995, compared to a $191,000 increase
in 1994. The decline in loan servicing  fees during 1995 was  attributable  to a
drop in the loan  portfolio.  The 1994 increase was primarily  attributable to a
decline in the rate of amortization  expense on the Company's purchased mortgage
servicing  rights  ("PMSRs").  In 1993,  a  falling  interest  rate  environment
precipitated a wave of refinancing  activity that caused an unexpected  level of
prepayments on the mortgage loans  underlying  the Company's  PMSRs.  As the net
present value of future loan servicing income was reduced by these  prepayments,
in 1993 the Company sharply increased the rate of amortization expense on PMSR's
to  recognize  the  decline  in their  value.  Since no similar  adjustment  was
required in 1994, loan servicing income increased in 1994.

In its second  year of  operations,  the trust  department  generated a total of
$106,000 in fees, up from $49,000 in 1994. The increase in trust fees was driven
by growth in assets  under  management  by the trust  department.  Assets  under
management  increased  from $9.5 million at June 30, 1994,  to $15.4  million at
June 30, 1995.

Other income totaled  $144,000 in 1995, up from $142,000 in 1994 and $108,000 in
1993. The increase in 1995 was partially  attributable  to an increase in Letter
of Credit fees.

Following a $95,000 decline in 1994, income from real estate  investments posted
an $11,000 increase in 1995. The relatively small increase in 1995 was caused by
a $120,000 drop in the provision for losses on real estate  investments,  offset
by a $109,000  decline in sales gains.  The 1994 decline was  attributable  to a
$58,000 drop in sales gains,  combined with a $37,000  increase in the provision
for losses on real estate investments.

During  1995 the Company  recognized  a $30,000  gain from its  trading  account
activities,  versus a loss of  $22,000  in 1994 and a gain of  $40,000  in 1993.
Trading  account  gains and losses vary with  changes in the market value of the
Company's trading account securities.

The Company sells fixed rate mortgage loans in the secondary market.  Throughout
most of fiscal 1994 and 1995, a relatively high interest rate environment caused
a sharp drop in fixed  rate  mortgage  loan  originations.  The  decline in loan
originations  is  reflected  in gains  from the sale of loans,  which  fell from
$763,000 in 1993, to $84,000 in 1994, and $13,000 in 1995.

Security  sales  generated a $20,000 loss in 1995, a $235,000 gain in 1994 and a
$541,000 gain in 1993.  Security gains and losses  fluctuate with  conditions in
the  financial  markets  and the volume of the  Company's  sales.  The volume of
securities sales varies in response to changes in the Company's  liquidity needs
and interest rate risk management strategies.

Composition of non-interest expense

<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------------------
Year ended June 30,                                      1995                     1994                  1993
-------------------------------------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------------------------------------
($ In thousands)                                 Amount      %Change     Amount     %Change     Amount    %Change
-------------------------------------------------------------------------------------------------------------------
<S>                                              <C>          <C>        <C>          <C>       <C>         <C>
Salaries and benefits                            $2,919       ( 3)%      $2,995       15%       $2,610      17%
Professional services                               957        30           735        2           724      46
Equipment                                           876       ( 4)          909        6           859      10
Insurance premiums                                  714         2           701        9           642      21
Occupancy                                           106       (54)          228       (3)          236     (30)
Other real estate owned                              58       (77)          257      (56)          579      40
Other                                               747        16           646        6           610      22
===================================================================================================================
Total non-interest expense                       $6,377       ( 1)%      $6,471        3%       $6,260      19%
-------------------------------------------------------------------------------------------------------------------
</TABLE>
                                      B-15
<PAGE>
In 1995  salaries and benefits  declined by $76,000,  or 3%. Part of the decline
was  attributable to a $68,000 refund of unemployment  taxes upon the settlement
of the Company's claim that it had been  overcharged.  In addition,  as a member
bank, the Company received $40,000 upon the disbanding of the New England League
of Savings  Institutions.  The Company  was  required to use these funds for the
payment of employee medical plan premiums.

In 1994,  salaries and  benefits  increased  by  $385,000,  or 15%.  Part of the
increase was attributable to $104,000 in pension expense during 1994, an expense
item that the Company did not have in the prior year given that the pension plan
was at its full-funding  limitation in 1993. Another contributing factor was the
Company's new trust department,  whose staffing needs added $132,000 to salaries
and benefits in 1994.  Other new hires and salary increases were responsible for
the remaining $149,000 increase during 1994.

The Company's  utilization of outside consultants,  for technical advice related
to strategic planning issues, was responsible for the $222,000, or 30%, increase
in  professional  services  during 1995.  The $11,000,  or 2%,  increase in 1994
resulted from the continuing  utilization of consultants for technical  guidance
related  to  items  such as the  Company's  trust  department,  revision  of the
Company's policies and procedures, strategic planning, and compensation issues.

Primarily as the result of a drop in  depreciation  expense,  equipment  expense
declined by $33,000,  or 4% in 1995.  Higher data processing  costs,  additional
depreciation expense on new equipment, and increased  telecommunication  expense
were responsible for most of the increase during 1994.

Higher FDIC deposit  insurance  assessments were responsible for the majority of
the increases in insurance premiums during the past two years.

Occupancy   expenses   declined  in  both  1995  and  1994.  The  decreases  are
attributable to additional rental income generated by the Company's  practice of
leasing out unused space at its branch offices.

Expenses related to the disposition of OREO properties include the provision for
OREO losses, carrying expenses net of any rental income, and gains and losses on
the sale of the properties.  OREO expenses fell by 77% in 1995,  following a 56%
decrease  in 1994.  The  declines  in total OREO  expense  during the years were
primarily attributable to a drop in the provision for OREO losses.

The  increases in other  expenses  were chiefly  attributable  to an increase in
advertising expenditures.

Recent accounting pronouncements

In May,  1993,  the Financial  Accounting  Standards  Board issued  Statement of
Financial  Accounting Standards No. 114, "Accounting by Creditors for Impairment
of a Loan" ("FAS  114").  Among other  things,  FAS 114  requires  that  certain
impaired  loans be valued  based on the present  value of  expected  future cash
flows.  The  Company  will adopt FAS 114 in the first  quarter  of fiscal  1996.
Although  the initial  effect of adopting  FAS 114 is  dependent on the level of
actual  outstanding  impaired loans at the time of adoption,  current  estimates
indicate  that the  adoption  of FAS 114 will not have a material  impact on the
Company's financial position or results of operations.

In May 1995,  the  Financial  Accounting  Standards  Board  issued  Statement of
Financial  Accounting  Standard  No. 122 ("FAS 122"),  "Accounting  for Mortgage
Servicing  Rights".  FAS 122  amends FAS 65  "Accounting  for  Certain  Mortgage
Banking  Activities"  to require  that a mortgage  banking  entity  recognize as
separate  assets  rights to service  mortgage  loans for others,  however  those
servicing rights are acquired.  FAS 65 required  separate  capitalization of the
cost of rights which were acquired through a purchase transaction but prohibited
separate  capitalization  when the rights were acquired through loan origination
activities.  FAS  122  also  requires  that a  mortgage  banking  entity  assess
capitalized  rights for impairment and establish  valuation  allowances based on
the fair value of those rights which includes  rights acquired prior to adoption
of FAS  122.  Prospective  adoption  of FAS 122 is  required  for  fiscal  years
beginning  after  December  15,  1995,   although  earlier   implementation   is
encouraged.  The Company has not decided  when it will adopt FAS 122 and has not
yet assessed  the impact that the adoption of FAS 122 may have on the  Company's
operating results or financial condition.

                                      B-16
<PAGE>
Impact of inflation and changing prices

The  Company's  financial  statements  and  related  data have been  prepared in
accordance  with generally  accepted  accounting  principles,  which require the
measurement of financial  position and operating  results in terms of historical
dollars without  considering  changes in the relative  purchasing power of money
over time due to inflation.  Unlike most industrial companies,  virtually all of
the assets and  liabilities of the Company are monetary in nature.  As a result,
the course of  interest  rate  movements  has a more  significant  impact on the
Company's performance than do the effects of general inflation.

Management  believes  that  effective  asset/liability  management  has  reduced
interest rate risk. Notwithstanding the above, deflation can directly affect the
value of loan collateral,  in particular real estate. In prior years,  decreases
in real estate prices resulted in significant losses on loans and OREO.

                                      B-17
<PAGE>
Consolidated Statements of Income
<TABLE>
<CAPTION>

(In thousands, except per share data) June 30,                              1995            1994           1993
-------------------------------------------------------------------------------------------------------------------
Interest income
<S>                                                                      <C>              <C>             <C>
Loans                                                                    $15,289          $13,122         $14,214
Securities                                                                 3,460            3,413           2,905
Money market and other                                                       147              204             497
-------------------------------------------------------------------------------------------------------------------
  Total interest income                                                   18,896           16,739          17,616
-------------------------------------------------------------------------------------------------------------------
Interest expense
Deposits                                                                   9,724            8,170           9,192
Borrowings                                                                   337              306             327
-------------------------------------------------------------------------------------------------------------------
  Total interest expense                                                  10,061            8,476           9,519
-------------------------------------------------------------------------------------------------------------------
  Net interest income                                                      8,835            8,263           8,097
Provision for loan losses                                                    375              150             793
-------------------------------------------------------------------------------------------------------------------
  Net interest income after provision for loan losses                      8,460            8,113           7,304
-------------------------------------------------------------------------------------------------------------------
Non-interest income
Banking service charges                                                    1,014              892             858
Loan servicing fees                                                          163              197               6
Trust fees                                                                   106               49               -
Income from real estate investments                                           67               56             151
Trading account gains (losses)                                                30              (22)             40
Gains on sale of loans                                                        13               84             763
Securities gains (losses)                                                    (20)             235             541
Other                                                                        144              142             108
-------------------------------------------------------------------------------------------------------------------
  Total non-interest income                                                1,517            1,633           2,467
-------------------------------------------------------------------------------------------------------------------
Non-interest expense
Salaries and benefits                                                      2,919            2,995           2,610
Professional services                                                        957              735             724
Equipment                                                                    876              909             859
Insurance premiums                                                           714              701             642
Occupancy                                                                    106              228             236
Other real estate owned                                                       58              257             579
Other                                                                        747              646             610
-------------------------------------------------------------------------------------------------------------------
  Total non-interest expense                                               6,377            6,471           6,260
-------------------------------------------------------------------------------------------------------------------
Earnings
  Income before income taxes and accounting change                         3,600            3,275           3,511
Provision for income taxes                                                 1,384            1,300           1,591
-------------------------------------------------------------------------------------------------------------------
  Income before accounting change                                          2,216            1,975           1,920
Cumulative effect of change in accounting for income taxes                     -              275               -
===================================================================================================================
Net income                                                               $ 2,216          $ 2,250         $ 1,920
===================================================================================================================
Primary income per share

Income before accounting change                                           $ 1.63          $  1.53         $  1.52
Net income                                                                  1.63             1.74            1.52
Fully diluted income per share
Income before accounting change                                             1.62             1.50            1.52
Net income                                                                  1.62             1.71            1.52
===================================================================================================================
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.
                                      B-18
<PAGE>
Consolidated Statements of Condition
<TABLE>
<CAPTION>
(In thousands) June 30,                                                                      1995            1994
-------------------------------------------------------------------------------------------------------------------
                                                                                             ----            ----
Assets
Loans:

<S>                                                                                      <C>             <C>
  Real estate                                                                            $218,811        $184,433
  Consumer installment                                                                      5,859           6,068
  Real estate loans held for sale (fair value $98)                                             97               -
    Total loans                                                                           224,767         190,501
Less allowance for loan losses                                                              1,466           1,273
-------------------------------------------------------------------------------------------------------------------
    Net loans                                                                             223,301         189,228
-------------------------------------------------------------------------------------------------------------------
Securities:
  Held to maturity (fair value $38,588-1995; $39,727-1994)                                 38,704          40,949
  Available for sale, at fair value                                                        15,924          20,751
  Money market investments                                                                      2           4,792
  Trading account, at fair value                                                                -             107
-------------------------------------------------------------------------------------------------------------------
    Total securities                                                                       54,630          66,599
-------------------------------------------------------------------------------------------------------------------
    Total interest-bearing assets                                                         277,931         255,827
Cash and due from banks                                                                    10,132           8,459
Premises and equipment                                                                      5,719           5,634
Accrued interest receivable                                                                 1,802           1,661
Investments in real estate                                                                  1,101           1,517
Other real estate owned                                                                     1,055           1,030
Other assets                                                                                1,219           1,875
===================================================================================================================
Total assets                                                                             $298,959        $276,003
-------------------------------------------------------------------------------------------------------------------
Liabilities and stockholders' equity
Liabilities:
 Deposits:

   Time certificates                                                                     $142,605        $120,578
   Savings and NOW                                                                         77,277          86,673
   Money market                                                                            30,592          28,576
   Demand                                                                                  18,285          16,219
-------------------------------------------------------------------------------------------------------------------
    Total deposits                                                                        268,759         252,046
Borrowings                                                                                  9,505           5,200
Accrued taxes and other liabilities                                                           659             495
-------------------------------------------------------------------------------------------------------------------
    Total liabilities                                                                     278,923         257,741
-------------------------------------------------------------------------------------------------------------------
Commitments and contingent liabilities (Note 6)
Stockholders' equity:
  Preferred stock, $1.00 par value; authorized - 1,000,000 shares;
   none issued                                                                                  -               -
  Common stock, $1.00 par value; authorized - 5,000,000 shares;
   issued: 1,446,799 shares 1995; 1,403,956 shares 1994                                     1,447           1,404
  Additional paid-in capital                                                                8,000           7,730
  Retained earnings                                                                        11,313           9,914
  Unrealized holding gain (loss) on securities available for sale, net of taxes                26             (93)
  Treasury stock at cost - 103,458 shares 1995; 99,800 shares 1994                           (750)           (693)
===================================================================================================================
    Total stockholders' equity                                                             20,036          18,262
-------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity                                               $298,959        $276,003
-------------------------------------------------------------------------------------------------------------------
The accompanying notes are an integral part of these consolidated financial statements.
</TABLE>
                                      B-19
<PAGE>
Consolidated Statements of Changes in Stockholders' Equity
<TABLE>
<CAPTION>
                                                      Common   Additional     Retained        Net        Treasury
                                                       Stock      Paid-in     Earnings    Unrealized        Stock
                                                                  Capital                    Loss on
(In thousands)                                                                            Securities
-------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>          <C>         <C>             <C>          <C>
Balance at June 30, 1992                              $1,137       $7,358      $ 7,168         $   -        $(693)
Net income                                                 -            -        1,920             -            -
Options exercised                                         12           76            -             -            -
10% stock dividend, including cash
  payment for fractional shares                          107            -         (120)            -            -
Cash dividends ($0.43 per share)                           -            -         (540)            -            -
-------------------------------------------------------------------------------------------------------------------
Balance at June 30, 1993                               1,256        7,434        8,428             -         (693)
Net income                                                 -            -        2,250             -            -
Options exercised                                         28          296            -             -            -
10% stock dividend, including cash
  payment for fractional shares                          120            -         (133)            -            -
Cash dividends ($0.49 per share)                           -            -         (631)            -            -
Unrealized holding loss on securities
  available for sale, net of taxes                         -            -            -           (93)           -
-------------------------------------------------------------------------------------------------------------------
Balance at June 30, 1994                               1,404        7,730        9,914           (93)        (693)
Net income                                                 -            -        2,216             -            -
Options exercised                                         43          270            -             -          (57)
Cash dividends ($0.62 per share)                           -            -         (817)            -            -
Decrease in net unrealized loss                                                                                 -
  on securities available for sale                         -            -            -           119            -
===================================================================================================================
Balance at June 30, 1995                              $1,447       $8,000      $11,313           $26        $(750)
-------------------------------------------------------------------------------------------------------------------
The accompanying notes are an integral part of these consolidated financial statements.
</TABLE>


                                      B-20
<PAGE>
Consolidated Statements of Cash Flows
<TABLE>
<CAPTION>
(In thousands) Year ended June 30,                                         1995            1994             1993
-------------------------------------------------------------------------------------------------------------------
<S>                                                                      <C>             <C>              <C>
Cash flows from operating activities
Net income                                                               $ 2,216         $ 2,250          $ 1,920
Adjustments to reconcile net income to net cash
  provided by (used in) operating activities

   (Gain) loss on sale of:

    Securities available for sale                                             20             (63)              33
    Loans held for sale                                                       13             (84)            (763)
    Other real estate owned                                                  (16)            (44)             (17)
    Trading account                                                          (30)             22              (40)
    Real estate investments                                                  (67)            (56)            (151)
   Securities held to maturity                                                -            (171)            (574)
   Loss provisions                                                           487             591            1,429
   Depreciation and amortization                                             415             472              407
   Deferred income taxes expense (benefit)                                   105             (80)            (233)
   Amortization of premium on mortgage-backed securities                      78             189               17
   Amortization of premium on other securities                                73             171              362
   Amortization of deferred loan origination fees                           (279)           (285)            (565)
   Cumulative effect of change in income taxes                                 -            (275)               -
   Changes in operating assets and liabilities:
     Accrued taxes and other liabilities                                     164            (244)            (537)
     Trading account assets                                                  137             147              635
     Other assets                                                            (85)         (1,232)          (2,578)
     Accrued interest receivable                                            (141)            221               96
-------------------------------------------------------------------------------------------------------------------
       Net cash provided by (used in) operating activities                 3,090           1,529             (559)
-------------------------------------------------------------------------------------------------------------------
Cash flows from investing activities

Loans for portfolio

  Net (increase) decrease                                                (26,449)        (14,546)           7,779
  Purchases                                                               (7,623)         (5,468)          (9,399)
Loans held for sale

  Proceeds from sales                                                        977          16,473           22,110
  Net decrease                                                            (1,087)        (13,576)         (24,160)
Mortgage-backed securities

  Repayments                                                               2,008           4,070              251
  Purchases                                                                    -         (10,073)         (10,417)
Securities held to maturity

  Proceeds from sales                                                          -           6,461            9,404
  Proceeds from maturities                                                   402           4,298           12,101
  Purchases                                                                 (300)         (3,487)         (27,239)
Securities available for sale

  Proceeds from sales                                                      6,167           2,218                -
  Proceeds from maturities                                                 1,300           2,450                -
  Purchases                                                               (2,688)         (8,457)             (66)
Net decrease in money market investments                                   4,790           3,524            8,445
Proceeds from sale of other real estate investments                        1,376           2,248            3,035
Proceeds from sale of other real estate owned                                733           2,394            2,724
Purchase of premises and equipment                                          (500)           (372)          (1,204)
Additions to investments in real estate                                     (980)         (1,024)          (1,836)
-------------------------------------------------------------------------------------------------------------------
           Net cash used in investing activities                         (21,874)        (12,867)          (8,472)
-------------------------------------------------------------------------------------------------------------------
Cash flows from financing activities
Borrowings
Proceeds from short-term borrowings                                       15,603           3,000               -
Repayment of short-term borrowings                                       (11,798)         (1,000)               -
Proceeds from long-term borrowings                                         2,000               -                -
Repayment of long-term borrowings                                         (1,500)              -           (1,500)
Net increase (decrease) in time certificates of deposit                   22,027           4,611           (1,485)
Options exercised                                                            313             324               88
Increase in Treasury stock                                                   (57)              -                -
Net increase (decrease) in other deposit accounts                         (5,314)          7,931           13,324
Dividends paid                                                              (817)           (644)            (553)
-------------------------------------------------------------------------------------------------------------------
        Net cash provided by financing activities                         20,457          14,222            9,874
-------------------------------------------------------------------------------------------------------------------
        Net increase in cash and due from banks                            1,673           2,884              843
Cash and due from banks at beginning of period                             8,459           5,575            4,732
-------------------------------------------------------------------------------------------------------------------
Cash and due from banks at end of period                                 $10,132         $ 8,459          $ 5,575
===================================================================================================================
</TABLE>
                                      B-21
<PAGE>
Supplemental information
Cash paid during the period for:
<TABLE>

<S>                                                                      <C>            <C>              <C>
  Interest                                                               $10,087        $  8,454         $  9,594
  Income taxes                                                             1,135           1,007            1,610
Noncash investing activities:

  Transfer from investment securities to securities

    available for sale                                                         -          20,751                -
  Loans transferred to other real estate owned                               649           1,024            3,199
  Net unrealized loss on securities available for sale                      (119)             93                -
-------------------------------------------------------------------------------------------------------------------
</TABLE>

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

                                      B-22
<PAGE>
1.  Significant Accounting Policies

Basis of presentation:  The consolidated financial statements have been prepared
in conformity  with  generally  accepted  accounting  principles and include the
accounts of Shelton Bancorp, Inc. ("Bancorp"),  and its wholly-owned subsidiary,
Shelton  Savings Bank ("the Bank"),  collectively  referred to as "the Company."
All significant intercompany accounts and transactions have been eliminated from
the consolidated  financial statements.  Reclassifications have been made to the
prior  years'  consolidated  financial  statements  to  conform  to the  current
reporting presentation.

The consolidated  financial statements necessarily include some amounts that are
based on estimates,  the most significant of which relate to the adequacy of the
allowance for loan losses,  and the valuation of  investments in real estate and
other real estate owned ("OREO").  As these estimates are highly  susceptible to
future changes in the state of the general economic environment,  actual results
could differ significantly from such estimates.

Loans: Loans, with the exception of real estate loans held for sale, are carried
at their unpaid  principal  balance,  net of deferred loan  origination fees and
costs.

Real estate  loans held for sale are carried at the lower of  aggregate  cost or
fair value.  Unrealized  holding  losses are included in gains and losses on the
sale of loans.  Gains and losses on the sale of loans are  calculated  utilizing
the cost basis of the specific loans sold.

Interest on loans is accrued into income  utilizing the simple interest  method.
Loan  origination fees and costs are deferred and amortized into income over the
contractual  life of the related loan  utilizing the level yield method.  When a
loan is prepaid or sold, any remaining  unamortized fees and costs are amortized
into income at that time. The accrual of interest income is discontinued  when a
loan is past  due 90 days or  more,  or  earlier  when  doubt  exists  as to its
ultimate  collectibility.  When the accrual of interest income is  discontinued,
all previously  accrued and uncollected  interest is generally  reversed against
the current period's interest income.  The accrual of interest on loans past due
90 days or more may be continued when the net  realizable  value of the property
collateralizing  the loan is  sufficient  to discharge all principal and accrued
interest income due on the loan. A nonaccrual loan is restored to accrual status
when it is no longer delinquent and  collectibility of interest and principal is
no longer in doubt.

In May,  1993,  the Financial  Accounting  Standards  Board issued  Statement of
Financial  Accounting Standards No. 114, "Accounting by Creditors for Impairment
of a Loan" ("FAS  114").  FAS 114  requires,  among other  things,  that certain
impaired  loans be valued  based on the present  value of  expected  future cash
flows.  The  Company  will adopt FAS 114 in the first  quarter  of fiscal  1996.
Although  the initial  effect of adopting  FAS 114 is  dependent on the level of
actual outstanding  impaired loans on adoption,  current estimates indicate that
the  adoption  of FAS 114 will  not  have a  material  impact  on the  Company's
financial position or results of operations.

The cost of purchased  mortgage servicing rights ("PMSRs") is amortized over the
estimated lives of the loans serviced,  utilizing the level yield method. When a
periodic  evaluation  indicates that the carrying value of PMSRs exceeds the net
present value of estimated future loan servicing  income,  the carrying value is
written down. The amortization rate is changed  prospectively  when the carrying
value is below the net present value of estimated future loan servicing  income.
Writedowns and amortization are charged to loan servicing fees.

In May 1995,  the  Financial  Accounting  Standards  Board  issued  Statement of
Financial  Accounting  Standard  No. 122 ("FAS 122"),  "Accounting  for Mortgage
Servicing  Rights".  FAS 122  amends FAS 65  "Accounting  for  Certain  Mortgage
Banking  Activities"  to require  that a mortgage  banking  entity  recognize as
separate  assets  rights to service  mortgage  loans for others,  however  those
servicing rights are acquired.  FAS 65 required  separate  capitalization of the
cost of rights which were acquired through a purchase transaction but prohibited
separate  capitalization  when the rights were acquired through loan origination
activities.  FAS  122  also  requires  that a  mortgage  banking  entity  assess
capitalized  rights for impairment and establish  valuation  allowances based on
the fair value of those rights which includes  rights acquired prior to adoption
of FAS  122.  Prospective  adoption  of FAS 122 is  required  for  fiscal  years
beginning  after  December  15,  1995,   although  earlier   implementation   is
encouraged.  The Company has not decided  when it will adopt FAS 122 and has not
yet assessed  the impact that the adoption of FAS 122 may have on the  Company's
operating results or financial condition.

                                     B-23
<PAGE>

Allowance for loan losses: The allowance for loan losses is established  through
charges  against  income and  maintained  at a level that  management  considers
adequate to absorb potential losses in the loan portfolio. Management's estimate
of the  adequacy of the  allowance  for loan losses is based on  evaluations  of
individual loans,  estimates of current collateral values,  delinquency  trends,
the  results  of  regulatory  examinations,  the  general  risk  characteristics
inherent in the loan portfolio,  concentrations  of credit risk,  prevailing and
anticipated economic conditions, and historical loan loss experience.  Loans are
charged  against the  allowance  for loan losses when  management  believes that
collection is unlikely.  Any subsequent recoveries are credited to the allowance
for loan losses when received.

Other real estate owned:  When, among other factors,  management  estimates that
the borrower has no remaining  equity in the property  collateralizing  the loan
and  repayment  of the loan can be  expected  to come  only from the sale of the
property, the property is considered to be foreclosed in substance. In-substance
foreclosures  and real  estate  formally  acquired  in  settlement  of loans are
initially  transferred to OREO at the lower of the loan balance or the estimated
fair value of the property  constructively or formally received. If, on the date
of transfer,  the loan balance exceeds the estimated fair value of the property,
the excess is  charged-off  against the allowance for loan losses.  An allowance
for OREO losses is  established  whenever  the carrying  value of an  individual
property exceeds its current fair value, net of estimated selling costs.

Securities:  On June  30,  1994  the  Company  adopted  Statement  of  Financial
Accounting  Standards No. 115  "Accounting  for Certain  Investments in Debt and
Equity  Securities"  ("FAS 115").  Under FAS 115 debt and equity  securities are
classified into one of three categories.

Debt  securities  that the  Company  has the  intent  and  ability to hold until
maturity are classified as held to maturity and carried at amortized cost.

Securities  purchased  for resale,  in  anticipation  of short-term  gains,  are
classified as trading and carried at fair value.  Both  realized and  unrealized
holding gains and losses are included in trading account gains and losses.

All other debt and equity  securities  are  classified  as  available  for sale.
Securities in this classification may be sold in response to changes in a number
of factors,  including the Company's  liquidity needs and market interest rates.
Available for sale  securities are carried at fair value and unrealized  holding
gains and losses,  net of income taxes, are reported as a separate  component of
stockholders' equity.

Gains and losses on the sale of securities  are recorded on the trade date,  and
are calculated  utilizing the cost basis of the specific security sold. The cost
basis of a security that has experienced  other than a temporary decline in fair
value is written down to fair value by a charge to security gains and losses.

Upon adoption of FAS 115, the Company transferred $20.8 million in securities to
the  available for sale  classification  and recorded a net  unrealized  loss of
$93,000, net of $66,000 in tax benefits.

Investments in real estate:  Investments in real estate are carried at the lower
of cost or estimated fair value,  net of estimated  selling costs.  An allowance
for losses on Real Estate investments is established  whenever the cost basis of
an individual property exceeds its estimated net realizable value.  Construction
and  development  costs,  including  interest  expense and property  taxes,  are
capitalized to the extent realizable.  General and  administrative  expenses are
charged to expense as incurred.

                                      B-24
<PAGE>
Premises and  equipment:  Premises,  equipment  and leasehold  improvements  are
stated  at  cost,  net  of  accumulated  depreciation  and  amortization.  Major
improvements are capitalized.  Maintenance and repairs are charged to expense as
incurred.  Depreciation is computed utilizing the straight-line  method over the
estimated  useful lives of the assets.  Estimated  lives range from ten to fifty
years for buildings and improvements, and from three to ten years for equipment.
Leasehold improvements are amortized over the shorter of the term of the related
lease or the useful life of the improvements.

In March 1995, the Financial Accounting Standards Board issued Statement No. 121
("FAS  121"),  "Accounting  for the  Impairment  of  Long-Lived  Assets  and for
Long-Lived Assets to be Disposed of". FAS 121 establishes  accounting  standards
for the impairment of long-lived assets and certain identifiable  intangibles to
be held and used by an entity or disposed  of. FAS 121 is  effective  for fiscal
years  beginning after December 15, 1995,  although  earlier  implementation  is
encouraged.  The Company has not decided  when it will adopt FAS 121 and has not
yet assessed  the impact that the adoption of FAS 121 may have on the  Company's
operating results or financial position.

Income taxes: Effective July 1, 1993, the Company adopted Statement of Financial
Accounting  Standards No. 109  "Accounting  for Income  Taxes" ("FAS 109").  The
cumulative  effect of this  accounting  method  change was a $275,000  credit to
earnings.  As FAS 109 was adopted on a prospective basis,  amounts presented for
prior years have not been restated.

As required by FAS 109, the Company  changed its method of accounting for income
taxes from the  deferred  method to the asset and  liability  method.  Under the
asset and liability  method,  deferred tax assets and liabilities are recognized
for the estimated future tax consequences  attributable to temporary 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 tax rates and laws currently in effect for the years in which
temporary  differences  are expected to be  recovered or settled.  The effect on
deferred tax assets and  liabilities of a change in enacted tax rates or laws is
recognized in the period that includes the enactment date. A valuation allowance
is  established  when it is more  likely  than not that all or a portion  of the
company's deferred tax assets will not be realized.

Prior to the adoption of FAS 109,  income taxes on  temporary  differences  were
measured  using  the tax  rate  and laws in  effect  in the  year in  which  the
temporary difference originated.

Net income per share:  Net income per share has been  calculated by dividing net
income by the weighted  average number of common shares  outstanding  during the
year,  including common share equivalents when dilutive.  The latter consists of
shares issuable upon the exercise of stock options. The dilutive effect of stock
options on primary net income per share is computed utilizing the average market
price of the Company's common stock during the period.  When  calculating  fully
diluted net income per share,  the dilutive  effect of stock options is computed
utilizing  the greater of the closing  market price or the average  market price
during the period.

The weighted  average number of shares utilized in the computation of net income
per share were as follows:
<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------------------
Year ended June 30,                                                         1995             1994             1993
-------------------------------------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------------------------------------
<S>                                                                    <C>              <C>              <C>
Primary net income per share                                           1,359,659        1,294,909        1,263,273
Fully diluted net income per share                                     1,372,007        1,316,635        1,263,273
===================================================================================================================
</TABLE>

                                      B-25
<PAGE>
2. Merger Agreement

On June 20, 1995,  Shelton  Bancorp entered into a definitive  merger  agreement
pursuant to which Webster  Financial  Corporation  has agreed to acquire Shelton
Bancorp. Under the terms of the agreement,  stockholders of Shelton Bancorp will
receive .92 of a share of Webster common stock, in a tax free exchange, for each
of their shares of Shelton  Bancorp  common  stock.  The  exchange  ratio is not
subject to market  price  adjustment.  Subject  to  shareholder  and  regulatory
approvals,  the acquisition of Shelton Bancorp by Webster  Financial is expected
to close during the fourth quarter of 1995.

3. Loans

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

-------------------------------------------------------------------------------------------------------------------
(In thousands) June 30,                                                                      1995           1994
-------------------------------------------------------------------------------------------------------------------

Real estate loans:

<S>                                                                                      <C>            <C>
  First mortgages                                                                        $180,298       $148,286
  Home equity credit lines                                                                 18,668         18,796
  Commercial                                                                               13,136         11,832
  Residential construction                                                                  5,266          3,736
  Commercial construction                                                                   1,194          1,403
  Second mortgages                                                                          1,024          1,097
  Real estate loans held for sale                                                              97              -
  Deferred loan origination fees                                                             (775)          (717)
-------------------------------------------------------------------------------------------------------------------

    Total real estate loans                                                               218,908        184,433
Consumer installment loans                                                                  5,859          6,068
-------------------------------------------------------------------------------------------------------------------

Total loans                                                                              $224,767       $190,501
===================================================================================================================
Nonaccrual and restructured loans, and related interest income were as follows:

-------------------------------------------------------------------------------------------------------------------
(In thousands) June 30,                                                     1995             1994             1993
-------------------------------------------------------------------------------------------------------------------
Nonaccrual loans                                                          $1,875           $1,094             $953
Restructured loans                                                           100              102                -
===================================================================================================================
(In thousands) Year ended June 30,                                          1995             1994             1993
-------------------------------------------------------------------------------------------------------------------
Interest income recorded:

  Nonaccrual loans                                                          $ 12             $ 17            $  30
  Restructured loans                                                           7                1                -
Interest income under original contract terms:

  Nonaccrual loans                                                           123              111              131
  Restructured loans                                                           9                8                -
===================================================================================================================
</TABLE>

At June 30, 1995 the Company had no outstanding  commitments to lend  additional
funds to borrowers whose loans have been restructured.

Directors,  executive  officers,  principal  holders of the Company's stock, and
certain of their associates,  were customers of and had other  transactions with
the Bank.  As of June 30,  1995 and  1994,  loans to these  individuals  totaled
$1,329,000 and $1,183,000,  respectively,  and were performing currently. During
the year  ended  June 30,  1995,  $178,000  in new loans  were  granted to these
individuals and payments of $32,000 were received.

The  Company  sells  mortgage  loans in the  secondary  market and  retains  the
servicing rights. Loans serviced for others totaled $77,421,000 and $83,538,000,
at June 30, 1995 and 1994, respectively.

                                      B-26
<PAGE>
The changes in PMSRs were as follows:
<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------------------
(In thousands) Year ended June 30,                                          1995             1994           1993
-------------------------------------------------------------------------------------------------------------------
<S>                                                                         <C>              <C>            <C>
Beginning balance                                                           $278             $432           $760
Amortization and write-downs                                                 (71)            (154)          (328)
-------------------------------------------------------------------------------------------------------------------
Ending balance                                                              $207             $278           $432
===================================================================================================================
</TABLE>

4. Allowance for Loan Losses

The changes in the allowance for loan losses were as follows:
<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------------------
(In thousands) Year ended June 30,                                          1995             1994            1993
-------------------------------------------------------------------------------------------------------------------
<S>                                                                       <C>              <C>             <C>
Beginning balance                                                         $1,273           $1,406          $1,062
Provision charged to expense                                                 375              150             793
Charge-offs                                                                 (206)            (290)           (460)
Recoveries                                                                    24                7              11
-------------------------------------------------------------------------------------------------------------------
Ending balance                                                            $1,466           $1,273          $1,406
===================================================================================================================
</TABLE>

5. Concentrations of Credit Risk

The  profitability  of the  Company  is  heavily  dependent  on the state of the
general economic  environment  within  Connecticut.  The Company  specializes in
residential  real estate lending.  Essentially all of the Company's  business is
conducted in Connecticut, specifically within the general market area of eastern
Fairfield and  southwestern  New Haven counties.  Loans  collateralized  by real
estate  located in  Connecticut  and  direct  investments  in local real  estate
development   projects  comprise  most  of  the  Company's  total  assets.  This
concentration is the result of the Company targeting its lending and development
activities to the geographic area where  management is familiar with housing and
economic trends, combined with the Company's long standing commitment to meeting
the credit needs of the communities from which it obtains deposit funds.

6. Contingencies, Commitments & Financial Instruments With Off-Balance
Sheet Credit Risk

In the normal course of business,  the Company enters into  agreements to extend
credit  which  are not  reflected  in the  accompanying  consolidated  financial
statements.

Commitments to extend credit consisted of the following:
<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------------------
(In thousands) June 30,                                   1995                                      1994
-------------------------------------------------------------------------------------------------------------------
                                         Fixed     Variable or      Total          Fixed     Variable or    Total
                                      Interest      Adjustable                  Interest      Adjustable

                                          Rate   Interest Rate                      Rate   Interest Rate

-------------------------------------------------------------------------------------------------------------------
<S>                                    <C>           <C>        <C>               <C>         <C>        <C>
Home equity credit lines               $     -       $   9,162  $   9,162         $    -      $   8,365  $  8,365
Mortgage loans                             195           6,151      6,346            393          9,913    10,306
Letters of credit                            -           2,463      2,463              -          1,337     1,337
Personal credit lines                      822               -        822            753              -       753
-------------------------------------------------------------------------------------------------------------------

===================================================================================================================
Total                                  $ 1,017       $  17,776  $  18,793         $1,146      $  19,615  $ 20,761
</TABLE>

                                      B-27
<PAGE>
Since the  Company can  terminate a loan  commitment  if the  borrower  does not
comply with the terms of the  contract,  and some of the  agreements  may expire
without  being  drawn  upon,  they do not  necessarily  represent  a future cash
requirement  of the  Company.  Prior to entering  into any  agreement  to extend
credit, the Company evaluates the borrower's creditworthiness in accordance with
the Company's  loan  underwriting  standards.  In most cases the  agreements are
collateralized  with  real  estate  and  the  borrower  is  required  to  pay  a
non-refundable  fee. The Company's  maximum exposure to credit loss is the total
contract  amount of the  agreements.  In  addition,  the  possibility  of future
increases in market  interest  rates may result in a decline in the market value
of fixed rate loans.  Management  does not,  however,  anticipate  any  material
losses as a result of these  agreements  and does not consider them to represent
an undue level of credit, interest or liquidity risk for the Company.

There were no outstanding commitments to purchase loans at June 30, 1995, versus
$5.5 million in commitments at June 30, 1994.

To reduce the risk of a  potential  decline  in the  market  value of fixed rate
loans being  originated for sale, the Company enters into contracts to sell such
loans at a pre-agreed upon price and date. The primary risk from these contracts
is the  potential  inability of the Company to deliver such loans in  accordance
with the terms of the contract,  in which case the Company would be obligated to
compensate  the buyer for any decline  that  occurred in the market value of the
contractual amount of loans that were not delivered.  At June 30, 1995 and 1994,
the Company had no outstanding commitments to sell loans.

The Company is a party to various legal proceedings incident to its business. In
the opinion of management,  the resolution of these  proceedings will not have a
material effect on the Company.

                                      B-28
<PAGE>
7. Other Real Estate Owned

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

-------------------------------------------------------------------------------------------------------------------
(In thousands) June 30,                                                           1995                      1994
-------------------------------------------------------------------------------------------------------------------
Property type:

<S>                                                                             <C>                       <C>
  Single-family homes                                                           $  557                    $  655
  Multi-family homes                                                               389                       228
  Residential land                                                                  64                       170
  Condominiums                                                                      47                        31
  Allowance for OREO losses                                                         (2)                      (54)
-------------------------------------------------------------------------------------------------------------------
OREO                                                                            $1,055                    $1,030
===================================================================================================================
</TABLE>
<TABLE>
<CAPTION>

The changes in the allowance for losses on OREO were as follows:

-------------------------------------------------------------------------------------------------------------------
(In thousands) Year ended June 30,                                             1995            1994          1993
-------------------------------------------------------------------------------------------------------------------
<S>                                                                             <C>            <C>           <C>
Beginning balance                                                               $54            $164          $192
Provision charged to expense                                                     25             234           466
Recoveries                                                                        -               4             2
Charge-offs                                                                     (77)           (348)         (496)
-------------------------------------------------------------------------------------------------------------------
Ending balance                                                                 $  2           $  54         $ 164
===================================================================================================================
</TABLE>

OREO Expense consisted of the following:
<TABLE>
<CAPTION>

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

(In thousands) Year ended June 30,                                             1995            1994          1993
-------------------------------------------------------------------------------------------------------------------
<S>                                                                             <C>            <C>           <C>
Operating expenses                                                              $61            $ 70          $174
Provision for OREO losses                                                        25             234           466
Rental Income                                                                   (12)             (3)          (44)
Gain on sale                                                                    (16)            (44)          (17)
-------------------------------------------------------------------------------------------------------------------
OREO expense                                                                    $58            $257          $579
===================================================================================================================
</TABLE>


8.  Securities

The cost, fair value,  and gross  unrealized gains and losses on securities held
to maturity were as follows:
<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------------------
                                                              Cost        Gross              Gross           Fair
                                                                     Unrealized         Unrealized          Value

(In thousands) June 30, 1995                                              Gains             Losses

-------------------------------------------------------------------------------------------------------------------
<S>                                                        <C>             <C>               <C>          <C>
U.S. Treasury                                              $19,543         $306              $  67        $19,782
U.S. agencies and corporations:
  Mortgage-backed                                           13,905            -                332         13,573
  Other                                                      1,999            1                 26          1,974
Corporate bonds, notes and debentures                        3,257           19                 17          3,259
-------------------------------------------------------------------------------------------------------------------
Securities held to maturity                                $38,704         $326              $ 442        $38,588
===================================================================================================================
</TABLE>
                                      B-29
<PAGE>
<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------------
                                                               Cost        Gross             Gross           Fair
                                                                      Unrealized        Unrealized          Value
(In thousands) June 30, 1994                                               Gains            Losses
-------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>              <C>            <C>           <C>
U.S. Treasury                                               $19,392          $46            $  449        $18,989
U.S. agencies and corporations:
  Mortgage-backed                                            15,991            -               716         15,275
  Other                                                       2,099            -                67          2,032
Corporate bonds, notes and debentures                         3,467           23                59          3,431
-------------------------------------------------------------------------------------------------------------------
Securities held to maturity                                 $40,949          $69            $1,291        $39,727
===================================================================================================================
</TABLE>
The cost,  fair  value,  and gross  unrealized  gains and  losses on  securities
available for sale were as follows:
<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------------
                                                               Cost        Gross             Gross           Fair
                                                                      Unrealized        Unrealized          Value
(In thousands) June 30, 1995                                               Gains            Losses
-------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>            <C>                <C>         <C>
U.S. Treasury                                               $ 8,317        $  29              $ 26        $ 8,320
U.S. agencies and corporations:                                 300            -                 -            300
Equity securities                                             7,262           80                38          7,304
-------------------------------------------------------------------------------------------------------------------
Securities available for sale                               $15,879         $109              $ 64        $15,924
===================================================================================================================
</TABLE>
<TABLE>
<CAPTION>

                                                               Cost        Gross             Gross           Fair
                                                                      Unrealized        Unrealized          Value
(In thousands) June 30, 1994                                               Gains            Losses
------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>              <C>              <C>         <C>
U.S. Treasury                                               $12,429          $26              $139        $12,316
U.S. agencies and corporations                                1,001            5                 1          1,005
Corporate bonds, notes and debentures                           722            2                 -            724
Equity securities                                             6,758           46                98          6,706
-------------------------------------------------------------------------------------------------------------------
Securities available for sale                               $20,910          $79              $238        $20,751
===================================================================================================================
                                      B-30
<PAGE>
Cost and  fair  value  of debt  securities,  by  contractual  maturity,  were as
follows:

</TABLE>
<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------------
                                                                Held to Maturity              Available for Sale
(In thousands) June 30, 1995                                   Cost   Fair Value              Cost     Fair Value
-------------------------------------------------------------------------------------------------------------------
<S>                                                        <C>           <C>                <C>            <C>
Due in one year or less                                    $  1,449      $ 1,452            $4,896         $4,870
Due after one year through five years                        22,251       22,471             3,721          3,750
Due after five years through ten years                          999          991                 -              -
Due after ten years                                             100          101                 -              -
-------------------------------------------------------------------------------------------------------------------
  Total                                                      24,799       25,015             8,617          8,620
Mortgage-backed                                              13,905       13,573                 -              -
-------------------------------------------------------------------------------------------------------------------
Total debt securities                                       $38,704      $38,588            $8,617         $8,620
===================================================================================================================
</TABLE>
Mortgage-backed securities have been disclosed separately as they are not due at
a single maturity date.

Proceeds and gross realized gains and losses from the sale of securities were as
follows:
<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------------
                                                               Debt Securities            Equity Securities
(In thousands) Year ended June 30,                           1995     1994      1993      1995     1994     1993
-------------------------------------------------------------------------------------------------------------------
<S>                                                        <C>      <C>       <C>        <C>     <C>         <C>
Sales proceeds                                             $6,167   $7,464    $8,830     $   -   $1,094      $ -
Realized gains                                                 11      172       574         -       68        -
Realized losses                                                31        -         -         -        5        -
===================================================================================================================
</TABLE>

Unrealized  holding losses on trading  securities  totaled  $105,000 at June 30,
1994.  During the year  ended June 30,  1993 the  Company  recognized  a $33,000
holding period loss on equity securities.

At June  30,  1995 and  1994,  U.S.  Treasury  securities  with a book  value of
$2,532,000 and  $1,441,000,  respectively,  were pledged to  collateralize  U.S.
Government  and municipal  deposits.  The market value of these  securities  was
$2,592,000 and $1,448,000 at June 30, 1995 and 1994, respectively.

9. Investments in Real Estate

Investments in real estate consisted of the following:
<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------------
(In thousands) June 30,                                                                      1995            1994
-------------------------------------------------------------------------------------------------------------------
Direct:
<S>           <C>                                                                          <C>             <C>
  Stonebridge (30 lot residential subdivision)                                             $1,035          $  877
  Owl Hill (25 unit residential housing)                                                        -             390
  Allowance for losses                                                                        (50)            (34)
Joint venture:

  Walnut Estates (19 lot residential subdivision)                                             116             284
-------------------------------------------------------------------------------------------------------------------
Investments in real estate                                                                 $1,101          $1,517
===================================================================================================================
</TABLE>

Income from real estate investments consisted of the following:
<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------------
(In thousands) Year ended June 30,                                              1995           1994         1993
-------------------------------------------------------------------------------------------------------------------
<S>                                                                             <C>           <C>          <C>
Joint ventures                                                                  $ 97          $ 283        $ 106
Direct                                                                            57            (20)         215
Provision for losses                                                             (87)          (207)        (170)
-------------------------------------------------------------------------------------------------------------------
Income from real estate investments                                             $ 67         $   56        $ 151
===================================================================================================================
</TABLE>
                                      B-31
<PAGE>
Summarized combined financial statements of the joint ventures were as follows:

Statements of Income
<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------------
(In thousands) Year ended June 30,                                              1995           1994         1993
-------------------------------------------------------------------------------------------------------------------
<S>                                                                             <C>          <C>            <C>
Sales                                                                           $528         $1,229         $955
Cost of sales                                                                    335            669          781
-------------------------------------------------------------------------------------------------------------------
  Gross margin                                                                   193            560          174
Miscellaneous income                                                               2              6            1
General and administrative expenses                                                -              -            -
-------------------------------------------------------------------------------------------------------------------
Net income                                                                      $195         $  566         $175
===================================================================================================================
</TABLE>
Statements of Condition
<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------------
(In thousands) June 30,                                                                        1995          1994
-------------------------------------------------------------------------------------------------------------------
<S>                                                                                            <C>           <C>
Assets:
Investment in real estate                                                                      $227          $542
Cash                                                                                              4            26
===================================================================================================================
Total assets                                                                                   $231          $568
===================================================================================================================
Partners' capital accounts                                                                     $231          $568
===================================================================================================================
</TABLE>
The Owl Hill project, located in Shelton,  Connecticut,  was completed in fiscal
1995.

The  Stonebridge  project is located in Oxford,  Connecticut.  The  construction
phase will be completed by the second quarter of fiscal 1996. Sales commenced in
December,  1994 and 10 lots were sold during the year ended June 30,  1995.  The
Company  anticipates  that the remaining 20 lots will be sold within the next 15
to 20 months.

As an equity  partner in joint  ventures  with  local  developers,  the  Company
typically  receives 50% of the venture's  net profits.  Both the Company and its
partner are generally required to make  contributions,  in equal amounts, to the
venture.

The  Company's  sole joint  venture,  Walnut  Estates,  is  located in  Shelton,
Connecticut.  The  development  phase has been  completed  and 16 lots have been
sold. The Company  anticipates  that the remaining 3 lots will be sold in fiscal
1996.

10. Premises and Equipment

Premises and equipment consisted of the following:
<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------------
(In thousands) June 30,                                                                        1995          1994
-------------------------------------------------------------------------------------------------------------------
<S>                                                                                          <C>           <C>
Buildings                                                                                    $4,812        $4,580
Land                                                                                          1,171         1,055
Equipment                                                                                     2,173         2,037
Leasehold improvements                                                                           68            68
-------------------------------------------------------------------------------------------------------------------
 Total                                                                                        8,224         7,740
Less accumulated depreciation and amortization                                                2,505         2,106
-------------------------------------------------------------------------------------------------------------------
Premises and equipment                                                                       $5,719        $5,634
===================================================================================================================
</TABLE>
For the years  ended  June 30,  1995,  1994 and 1993,  depreciation  and
amortization  expense  totaled  $415,000, $472,000 and $407,000, respectively.

In addition to the executive office building,  located at 375 Bridgeport Avenue,
Shelton,  Connecticut, the Company has five branch offices. The Company owns the
executive  office  building and four of its branch offices with no  encumbrances
that would affect their marketability.
                                      B-32
<PAGE>
One of the Company's branch offices is occupied under a noncancelable  operating
lease which  expires in fiscal  1996.  The Company does not intend to renew this
lease.  Scheduled payments to termination will be $1,384 in fiscal 1996. For the
years ended June 30, 1995,  1994 and 1993,  lease rental expense totaled $8,000,
$8,000, and $10,000, respectively.

The Company  receives rental income under various leases for properties it owns.
Rental  income under these  leases for the years ended June 30,  1995,  1994 and
1993, totaled $379,000, $319,000 and $220,000, respectively.

Future minimum rental receipts are as follows:

<TABLE>
<CAPTION>

(In thousands)

-------------------------------------------------------------------------------------------------------------------
Year ending June 30:

<S>                                                                                                        <C>
 1996                                                                                                      $  203
 1997                                                                                                         165
 1998                                                                                                         126
 1999                                                                                                          92
 2000                                                                                                          88
 Later years                                                                                                  786
===================================================================================================================
Total                                                                                                      $1,460

===================================================================================================================
</TABLE>

11. Borrowings

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

($ In thousands) June 30,                                                            1995               1994
                                                                              Amount  Weighted    Amount   Weighted
                                                                                          Rate                 Rate
-------------------------------------------------------------------------------------------------------------------
Borrowings from the FHLB due in the year ending June 30:
 <S>                                                                       <C>          <C>       <C>        <C>
 1995                                                                      $       -      -%      $1,500     8.51%
 1997                                                                          1,000    8.61       1,000     8.61
 1997                                                                          2,000    6.66           -       -
 1999                                                                            700    8.86         700     8.86
-------------------------------------------------------------------------------------------------------------------
Long-Term borrowings                                                           3,700    7.60       3,200     8.62
Short-term borrowings                                                          5,808    6.43       2,000     4.36
===================================================================================================================
Borrowings:                                                                   $9,508    6.89%     $5,200     6.98%
===================================================================================================================
</TABLE>

The Bank is required to collateralize  its borrowings from the Federal Home Loan
Bank ("the  FHLB")  with  securities  and  mortgage  loans.  Based on  available
collateral,  at June 30, 1995 the Bank had access to an additional  $170 million
in  financing  from the FHLB.  All of the  Company's  long-term  borrowings  are
subject to significant prepayment penalties.

12. Regulatory Matters

On August 29, 1986,  the Bank  converted  from mutual to stock  ownership  ("the
Conversion").  At the time of the Conversion the Bank  established a liquidation
account in an amount equal to the Bank's capital accounts at March 31, 1986. The
liquidation account is being maintained for the benefit of those deposit account
holders who qualified as eligible  account holders at the time of the Conversion
and who have continued to maintain their eligible deposit accounts with the Bank
following the Conversion.  The liquidation  account,  which totaled  $322,000 at
June 30, 1995, is reduced annually by an amount proportionate to the decrease in
the eligible  deposit  accounts.  In the event of a complete  liquidation of the
Bank,  each  eligible  deposit  account  holder  will be  entitled  to receive a
liquidating   distribution  equal  to  their   proportionate   interest  in  the
liquidation account,  after the payment of all creditors' claims, but before any
distributions on the Bank's common stock.

                                      B-33
<PAGE>
At June 30, 1995,  retained  earnings  included  approximately  $2.4 million for
which no income  taxes have been  provided.  This amount  represents  the Bank's
cumulative  annual bad debt deduction  allowable in the determination of taxable
income for tax return purposes. In the unlikely event that the total accumulated
bad debt  reserve is used for any purpose  other than to absorb bad debt losses,
approximately  $1.0  million  in taxes  will be  imposed  on the Bank,  based on
current applicable tax rates.

The  Bank is  Bancorp's  sole  source  of funds  for  dividend  payments  to its
stockholders. Connecticut Banking Laws limit the amount of annual cash dividends
that the Bank may pay to Bancorp to an amount which  approximates the Bank's net
income for the then current  calendar year,  plus the Bank's retained income for
the prior two calendar  years.  The Bank is also  prohibited  from paying a cash
dividend  that would  reduce  its  capital  accounts  below  minimum  regulatory
requirements,  or below the amount  required to be maintained in the liquidation
account.

13. Employee Benefit Plans

The Company's  pension plan and Employee Stock Ownership Plan ("the ESOP") cover
all full-time employees who meet certain age and length of service requirements.

The  Company  is  a  participant   in  a   noncontributory,   defined   benefit,
multi-employer pension plan. For the years ended June 30, 1995 and 1994, pension
expense totaled $48,000 and $109,000  respectively.  As the plan had reached its
full-funding limitation,  no contributions were made to the plan during the year
ended June 30, 1993.  Information  concerning  the  actuarial  present  value of
accumulated plan benefits,  plan assets, or benefits  attributable to individual
organizations   participating  in  the  plan  is  not  provided  by  the  plan's
administrator,  and is therefore not presented in this report.  The pension plan
is the only  post-employment  or  post-retirement  plan  currently  provided  to
employees.

Through June 30, 1995,  the ESOP has  purchased a total of 62,288  shares of the
Company's  common  stock.  Annual  contributions  by the Company to the ESOP are
discretionary. Contributions to the ESOP for the years ended June 30, 1995, 1994
and 1993 were $60,000, $72,000, and $75,000, respectively.

The Company has stock option  plans which  provide for the granting of incentive
stock  options and  non-qualified  stock  options to key  personnel.  A total of
235,970  shares of the  Company's  common  stock were  originally  reserved  for
issuance under the plans.  Options are granted at the market value of the shares
on the date of grant,  have a maximum  term of ten years and are fully vested at
the date of grant.  Although none have been granted, the plans also provide that
stock appreciation rights ("SAR") relating to options may be granted.  The grant
of a SAR permits the  optionee  to  surrender  an option and receive in exchange
cash or, if specified in the option  agreement,  shares of the Company's  common
stock with a value  equal to the excess of the fair  market  value of the shares
subject to the option, over the option exercise price. At June 30, 1995, options
for 110,591 shares were exercisable and 24,495 options were available for future
grants.

                                      B-34
<PAGE>
Stock option activity was as follows:
<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------------
                                                                         Shares              Shares       Average
                                                                      Qualified       Non-Qualified        Option
                                                                                                           Price
-------------------------------------------------------------------------------------------------------------------
<S>                                                                     <C>                <C>            <C>
Outstanding June 30, 1992                                                86,318             31,171         $ 6.88
Exercised                                                                (9,114)            (4,922)          6.33
-------------------------------------------------------------------------------------------------------------------
Outstanding June 30, 1993                                                77,204             26,249           6.95
Granted                                                                  46,302             33,068          12.07
Exercised                                                                (9,561)           (21,328)          7.26
-------------------------------------------------------------------------------------------------------------------
Outstanding June 30, 1994                                               113,945             37,989           9.50
Granted                                                                       -              1,500          15.25
Exercised                                                               (28,829)           (14,014)          7.31
-------------------------------------------------------------------------------------------------------------------
Outstanding June 30, 1995                                                85,116             25,475         $10.44
===================================================================================================================
</TABLE>
14. Income Taxes

The provision for income taxes consisted of the following:
<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------------
(In thousands) Year ended June 30,                                          1995             1994           1993
-------------------------------------------------------------------------------------------------------------------
Current income taxes:
<S>                                                                       <C>              <C>            <C>
  Federal                                                                 $  893           $  743         $1,020
  State                                                                      315              361            433
-------------------------------------------------------------------------------------------------------------------
    Total current income taxes                                             1,208            1,104          1,453
-------------------------------------------------------------------------------------------------------------------
Deferred income taxes:

  Federal                                                                    102              187             95
  State                                                                       74                9             43
-------------------------------------------------------------------------------------------------------------------
    Total deferred income taxes                                              176              196            138
-------------------------------------------------------------------------------------------------------------------
Provision for income taxes                                                $1,384           $1,300         $1,591
===================================================================================================================
</TABLE>
The  net  deferred  tax  asset  was  attributable  to  the  following  temporary
differences:
<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------------
(In thousands) June 30,                                                                 1995                 1994
-------------------------------------------------------------------------------------------------------------------
Deferred tax assets:
<S>                                                                                     <C>                <C>
  Allowance for losses on loans, OREO and investments in real estate                    $623               $  566
  Deferred loan origination fees                                                          31                  287
  Unrealized losses on securities available for sale                                       -                   66
  Other                                                                                   44                  144
-------------------------------------------------------------------------------------------------------------------
  Gross deferred tax assets                                                              698                1,063
Valuation allowance                                                                      (31)                 (31)
-------------------------------------------------------------------------------------------------------------------
  Deferred tax assets, net of valuation allowance                                        667                1,032
-------------------------------------------------------------------------------------------------------------------
Less deferred tax liabilities:

  Premises and equipment                                                                  75                   70
  Excess of tax bad debt reserve over base year reserve                                   22                   27
  Unrealized gain on securities available for sale                                        18                    -
  Other                                                                                    9                   41
-------------------------------------------------------------------------------------------------------------------
  Deferred tax liabilities                                                               124                  138
-------------------------------------------------------------------------------------------------------------------
Net deferred tax asset                                                                  $543               $  894
===================================================================================================================
</TABLE>
A valuation  allowance has been established for capital loss carry forwards that
the Company may not recover.  The  valuation  allowance  was $31,000 at June 30,
1995 and 1994.
                                      B-35
<PAGE>
The sources of deferred income taxes (benefit) were as follows:
<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------------
(In thousands) Year ended June 30,                                                                           1993
-------------------------------------------------------------------------------------------------------------------
<S>                                                                                                          <C>
Interest and fees on loans                                                                                   $156
Income from real estate investments                                                                            13
Security transactions                                                                                          (9)
Accelerated depreciation                                                                                       (9)
Accrued expenses                                                                                                -
Other, net                                                                                                    (13)
===================================================================================================================
Total                                                                                                        $138
===================================================================================================================
</TABLE>
The Company's  effective  tax rate differed from the statutory  federal tax rate
for the following reasons:
<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------------
Year ended June 30,                                            1995                     1994                 1993
($ In thousands)                               Amount     As a % of      Amount    As a % of     Amount As a % of
                                                             Pretax                   Pretax               Pretax
                                                             Income                   Income               Income
-------------------------------------------------------------------------------------------------------------------
<S>                                            <C>           <C>         <C>          <C>        <C>       <C>
Tax at statutory
 federal rate                                  $1,224        34.0%       $1,113       34.0%      $1,194    34.0%
Increase (decrease) in taxes resulting from:

   State taxes, net of
     federal income

     tax benefit                                  257         7.1           243        7.4          314     8.9
Bad debt deduction                                  -         -               -        -            124     3.5
Other, net                                        (97)       (2.7)          (56)      (1.7)         (41)   (1.1)
-------------------------------------------------------------------------------------------------------------------
Provision for

 income taxes                                  $1,384        38.4%       $1,300       39.7%      $1,591    45.3%
===================================================================================================================
</TABLE>

15. Parent Company Financial Statements

The financial statements of Shelton Bancorp, Inc. were as follows:

Statements of Income
<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------------
(In thousands) Year ended June 30,                                             1995           1994           1993
-------------------------------------------------------------------------------------------------------------------
<S>                                                                          <C>            <C>            <C>
Dividend payments from Shelton Savings Bank                                  $  718         $1,029         $  326
Equity in undistributed income of Shelton Savings Bank                        1,473          1,246          1,624
-------------------------------------------------------------------------------------------------------------------
  Total income                                                                2,191          2,275          1,950
Operating expenses                                                                -             14             24
-------------------------------------------------------------------------------------------------------------------
  Income before income taxes                                                  2,191          2,261          1,926
Provision for income taxes                                                      (25)            11              6
===================================================================================================================
Net income                                                                   $2,216         $2,250         $1,920
===================================================================================================================
</TABLE>
                                      B-37
<PAGE>
Statements of Condition
<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------------
(In thousands) June 30,                                                                       1995           1994
-------------------------------------------------------------------------------------------------------------------
Assets:
<S>                                                                                      <C>             <C>
Cash                                                                                     $   1,137       $    900
Investment in Shelton Savings Bank                                                          18,867         17,275
-------------------------------------------------------------------------------------------------------------------
Total assets                                                                             $  20,004       $ 18,175
===================================================================================================================

Liabilities and stockholders' equity:

Accrued tax benefit                                                                      $     (32)      $    (87)
Stockholders' equity                                                                        20,036         18,262
-------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity                                               $  20,004       $ 18,175
===================================================================================================================

Statements of Cash Flows

-------------------------------------------------------------------------------------------------------------------
(In thousands) Year ended June 30,                                               1995          1994          1993
-------------------------------------------------------------------------------------------------------------------
Net income                                                                   $  2,216       $ 2,250       $ 1,920
Adjustments to reconcile net income to net cash
 provided by (used in) operating activities:

  Amortization of deferred organizational expenses                                  -            14            24
  Increase (decrease) in accrued taxes                                             55           (81)          (10)
  Equity in undistributed income of Shelton
   Savings Bank                                                                (1,473)       (1,246)       (1,624)
-------------------------------------------------------------------------------------------------------------------
    Net cash provided by operating activities                                     798           937           310
Financing activities:
  Issuance of common stock                                                        256           324            88
  Cash dividends paid                                                            (817)         (644)         (553)
-------------------------------------------------------------------------------------------------------------------
   Net increase (decrease) in cash                                                237           617          (155)
Cash at beginning of period                                                       900           283           438
-------------------------------------------------------------------------------------------------------------------
Cash at end of period                                                        $  1,137       $   900       $   283
===================================================================================================================
Supplemental information:

 Cash paid during the year for income taxes                                  $     17       $    14       $    16
===================================================================================================================
</TABLE>

16. Fair Value of Financial Instruments

Statement of Financial  Accounting  Standards No. 107,  "Disclosures  About Fair
Value of Financial  Instruments"  ("FAS 107"),  requires the  disclosure of fair
value for  certain  financial  instruments.  When quoted  market  values are not
available,   FAS  107  requires  that  fair  value  be  estimated  utilizing  an
appropriate  valuation  technique.   Given  the  numerous  acceptable  valuation
techniques  available,  and  the  subjectivity  of the  underlying  assumptions,
reasonable  comparisons between the Company's fair value information and that of
other  financial  institutions  cannot  necessarily be made. In addition,  since
there  are  no  quoted  market  prices  for  some  of  the  Company's  financial
instruments,  the fair values shown below are not necessarily  indicative of the
underlying net asset value of the Company.

The following  methods and  assumptions  were used to estimate the fair value of
each class of financial instruments:

Financial  assets:  The fair value of mortgages held for sale is based on quoted
prices in the  secondary  market.  The fair value of fixed rate  mortgage  loans
collateralized by 1-4 family residential properties is based on quoted prices in
the secondary  market for similar  loans.  The fair value of all other loans has
been estimated by discounting  future cash flows  utilizing  interest rates that
consider the estimated  credit and interest rate risk inherent in the loans. The
fair  value of  investment  securities  is  principally  based on quoted  market
prices.  Trading account  securities are carried at quoted market prices.  Given
their  short-term  nature,  the  carrying  amount of cash and due from banks and
money market investments is a reasonable estimate of fair value.

                                      B-38
<PAGE>
Financial  liabilities:  The fair value of time certificates of deposit has been
estimated by discounting  future cash flows using the rates currently offered by
the Company on time certificates of deposit with similar  remaining  maturities.
The carrying  amount of all other deposit  accounts is a reasonable  estimate of
fair  value.  The fair  value of  long-term  borrowings  has been  estimated  by
discounting  future cash flows at rates  currently  available to the Company for
debt with similar terms and remaining maturities.

Unrecognized  financial  instruments:  The fair value of  commitments  to extend
credit has been  estimated  using the fees  currently  charged by the Company to
enter into similar  agreements,  taking into account the remaining  terms of the
agreements  and the  creditworthiness  of the  customer.  For  fixed  rate  loan
commitments,  fair value also considers the difference  between current interest
rates and the committed  rates.  The fair value of letters of credit is based on
fees currently charged for similar agreements.

The following  table  presents a comparison of the carrying  value and estimated
fair value of the Company's financial instruments at June 30, 1995 and 1994:
<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------------
(In thousands) June 30,                                               1995                          1994
-------------------------------------------------------------------------------------------------------------------
                                                             Carrying      Estimated       Carrying     Estimated
                                                               Amount     Fair Value         Amount    Fair Value
-------------------------------------------------------------------------------------------------------------------
Financial assets:
<S>                                                          <C>            <C>            <C>           <C>
Real estate loans                                            $218,811       $217,476       $184,433      $176,665
Consumer installment loans                                      5,859          5,834          6,068         6,023
Real estate loans held for sale                                    97             98              -             -
Allowance for loan losses                                      (1,466)             -         (1,273)            -
Securities held to maturity                                    38,704         38,588         40,949        39,727
Securities available for sale                                  15,924         15,924         20,751        20,751
Money market investments                                            2              2          4,792         4,792
Trading account securities                                          -              -            107           107
Cash and due from banks                                        10,132         10,132          8,459         8,459
Accrued Interest Receivable                                     1,802          1,802          1,661         1,661

Financial liabilities:
Deposits:

  Time certificates                                           142,605        143,068        120,578       121,687
  Savings and NOW                                              77,277         77,277         86,673        86,673
  Money market                                                 30,592         30,592         28,576        28,576
  Demand                                                       18,285         18,285         16,219        16,219
Borrowings                                                      9,505          9,602          5,200         5,754

Unrecognized financial instruments:

Commitments to extend credit                                        -              2              -            14
Letters of credit                                                   -            (40)             -           (26)
===================================================================================================================
</TABLE>
                                      B-39
<PAGE>
To the Stockholders and Board of Directors of Shelton Bancorp, Inc.:

We have audited the accompanying consolidated statements of condition of Shelton
Bancorp,  Inc.  and  subsidiary  as of June 30,  1995 and 1994,  and the related
consolidated  statements  of income,  changes in  stockholders'  equity and cash
flows for each of the three  years in the  period  ended  June 30,  1995.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the consolidated  financial position of Shelton Bancorp,
Inc. and subsidiary as of June 30, 1995 and 1994, and the  consolidated  results
of their  operations  and their  cash  flows for each of the three  years in the
period ended June 30, 1995 in  conformity  with  generally  accepted  accounting
principles.

As discussed in Notes 1, 8 and 14 to the consolidated financial statements,  the
Company  changed its methods of accounting for  investments  and income taxes in
1994.

COOPERS & LYBRAND L.L.P.

Hartford, Connecticut
July 24, 1995
                                      B-40
<PAGE>
Selected Unaudited Quarterly Data
<TABLE>
<CAPTION>
                                                                                   Quarters Ended

                                                            September       December          March          June
(In thousands, except per share data)                            1994           1994           1995          1995
-------------------------------------------------------------------------------------------------------------------
<S>                                                           <C>            <C>            <C>           <C>
Interest income                                               $ 4,479        $ 4,678        $ 4,769       $ 4,970
Interest expense                                                2,310          2,432          2,562         2,757
-------------------------------------------------------------------------------------------------------------------
  Net interest income                                           2,169          2,246          2,207         2,213
Provision for loan losses                                          75             90            105           105
Securities losses                                                   -            (12)            (8)            -
Gain (loss) on sale of loans                                        2             (2)             -            13
Income from real estate investments                                 3              3             20            41
Trading account gains (losses)                                     24             (7)            14            (1)
Other non-interest income                                         336            357            366           368
Other real estate owned expense                                    16             23             13             6
Other non-interest expense                                      1,536          1,517          1,576         1,690
-------------------------------------------------------------------------------------------------------------------
  Income before income taxes

    and accounting change                                         907            955            905           833
Provision for income taxes                                        360            382            335           307
-------------------------------------------------------------------------------------------------------------------
Income before accounting change                                   547            573            570           526
Change in accounting for income taxes                               -              -              -             -
-------------------------------------------------------------------------------------------------------------------
Net income                                                    $   547        $   573        $   570       $   526
===================================================================================================================
Per share data:

  Fully diluted net income                                    $  .40         $   .42        $   .43       $   .38
  High common stock price                                      19.75           18.88          16.00         20.75
  Low common stock price                                       17.50           15.00          14.00         14.00
  Cash dividends                                                0.15            0.15           0.16          0.16
===================================================================================================================
                                                                                   Quarters Ended

                                                            September       December          March          June

(In thousands, except per share data)                            1993           1993           1994          1994
-------------------------------------------------------------------------------------------------------------------
Interest income                                               $ 4,138        $ 4,188        $ 4,141       $ 4,272
Interest expense                                                2,188          2,079          2,051         2,158
-------------------------------------------------------------------------------------------------------------------
  Net interest income                                           1,950          2,109          2,090         2,114
Provision for loan losses                                          30             30             35            55
Securities gains (losses)                                          21            172             (4)           46
Gain (loss) on sale of loans                                      163             60            (79)          (60)
Income (loss) from real estate investments                         30             54            (50)           22
Trading account gains (losses)                                    (16)            11             (6)          (11)
Other non-interest income                                         283            297            318           382
Other real estate owned expense                                    95            104             41            17
Other non-interest expense                                      1,617          1,514          1,535         1,548
-------------------------------------------------------------------------------------------------------------------
  Income before income taxes and

    accounting change                                             689          1,055            658           873
Provision for income taxes                                        342            507            165           286
-------------------------------------------------------------------------------------------------------------------
  Income before accounting change                                 347            548            493           587
Change in accounting for income taxes                             275              -              -             -
===================================================================================================================
Net income                                                    $   622        $   548        $   493       $   587
===================================================================================================================
Per share data:

  Fully diluted net income                                    $  .48         $   .41        $   .36       $   .43
  High common stock price                                      14.06           15.94          15.94         20.25
  Low common stock price                                       10.44           13.44          14.31         13.44
  Cash dividends                                                0.12            0.12           0.12          0.13
===================================================================================================================
</TABLE>
                                      B-41
<PAGE>
<TABLE>

<S>                                           <C>                                      <C>
Directors:

LeRoy T. Glover                               Samuel Kreiger                           Kenneth E. Schaible
Chairman of the Board,                        Managing Partner,                        President and Treasurer,
Shelton Bancorp, Inc.;                        Real Estate Group;                       Shelton Bancorp, Inc.
Retired Owner,                                Retired President,
Glover Construction                           A. Kreiger, Inc.

J. Allen Kosowsky                             Joseph A. Pagliaro                       Donald W. Smith
Vice Chairman of the Board,                   Owner and President,                     President,
Shelton Bancorp, Inc.;                        Riverview Funeral Home, Inc.             D.W. Smith Builders, Inc.
President, J. Allen Kosowsky, CPA, P.C.

                                                                                       Charles H. Sullivan
                                                                                       Director of Food Services,
                                                                                       Connecticut Valley Hospital

Executive Officers:

Kenneth E. Schaible                           William C. Nimons                        Ralph J. Rodriguez
President & Treasurer                         Executive Vice President & Secretary     Senior Vice President,  Controller &
                                                                                       Assistant Secretary

                                              Susan L. Kowalczyk*
Gary M. Toole*                                Vice President & Branch                  Bedda Emous*
Vice President & Chief Lending Officer        Administrator                            Vice President & Trust Officer

                                                                                       * Officer  of Shelton  Savings  Bank
                                                                                         only
</TABLE>
Shareholder Information
<TABLE>
-------------------------------------------------------------------------------------------------------------------

<S>                                                                <C>
1995 Annual Meeting of Stockholders                                Market Makers
The annual  meeting  will be held on October  31,                  The  following firms generally make a  market
1995 at Rapp's Paradise  Inn,                                      in the  Company's stock:
557 Wakelee  Terrace,
Ansonia, Connecticut, at 10:00 A.M.                                Advest, Inc.
                                                                   Herzog, Heine, Geduld, Inc.
Corporate Headquarters                                             Keefe, Bruyette & Woods, Inc.
375 Bridgeport Avenue                                              Legg Mason Wood Walker, Inc.
Shelton, Connecticut 06484                                         Ryan Beck & Co., Inc.
(203) 944-2200                                                     Tucker Anthony & R. L. Day

Transfer Agent & Register                                          Dividend  Reinvestment & Stock Purchase Plan
Stock  Transfer & Trust Company                                    The Company's  dividend  reinvestment  and stock purchase
40 Wall Street                                                     plan  provides a systematic  and  convenient  way to
New York, New York 10005                                           purchase  additional  shares of the Company's stock,
(800) 937-5449                                                     without incurring brokerage commissions or safekeeping
                                                                   charges.  To obtain  information  about the plan, please
Independent Accountants                                            contact Carol Aimone, Assistant Secretary, at the
Coopers & Lybrand L.L.P.                                           Company's corporate headquarters.
100 Pearl Street
Hartford, Connecticut  06103                                       FORM 10-K
                                                                   To  obtain a copy of the  Company's  Form  10-K,  please
Stock  Listing                                                     contact  Thomas  Phillips,  Assistant  Controller,  at  the
The Company's stock is traded on the NASDAQ                        Company's corporate headquarters.
National  Market  System under the symbol
"SSBC." At June 30, 1995,  there were
1,343,341  shares  outstanding and 1,628
stockholders  of record  including 700
accounts held in nominee name.
</TABLE>

                                      B-42


<PAGE>

                          WEBSTER FINANCIAL CORPORATION

           This Proxy is Solicited on Behalf of The Board of Directors

                   The undersigned  shareholder of Webster Financial Corporation
("Webster")  hereby  appoints  Walter R. Griffin and Harold W. Smith,  or any of
them,  with full  power of  substitution  in each,  as proxies to cast all votes
which the undersigned  shareholder is entitled to cast at the special meeting of
shareholders (the "Webster Meeting") to be held at 4:00 p.m. on October 31, 1995
at the Waterbury Club, 30 Holmes Avenue,  Waterbury,  Connecticut  06710, and at
any  adjournments   thereof,   upon  the  following  matters.   The  undersigned
shareholder hereby revokes any proxy or proxies heretofore given.

                  This  proxy  will be  voted  as  directed  by the  undersigned
shareholder.  UNLESS CONTRARY  DIRECTION IS GIVEN,  THIS PROXY WILL BE VOTED FOR
APPROVAL OF THE ISSUANCE OF ADDITIONAL  SHARES OF WEBSTER STOCK TO  SHAREHOLDERS
OF SHELTON  BANCORP,  INC. AS PART OF THE  MERGER,  AND IN  ACCORDANCE  WITH THE
DETERMINATION  OF A MAJORITY  OF THE BOARD OF  DIRECTORS  OF WEBSTER AS TO OTHER
MATTERS. The undersigned shareholder may revoke this proxy at any time before it
is voted by delivering to the Secretary of Webster  either a written  revocation
of the proxy or a duly  executed  proxy bearing a later date, or by appearing at
the Webster  Meeting and voting in person.  The undersigned  shareholder  hereby
acknowledges  receipt of  Webster's  Notice of Special  Meeting  and Joint Proxy
Statement/Prospectus.

                  If you  receive  more than one  proxy  card,  please  sign and
return all cards in the accompanying envelope.

             (continued and to be signed and dated on reverse side)
                            ------------------------

                                                              See
                                                          Reverse Side



<PAGE>


                                                                    [X]


                                                             Please mark your
                                                                votes as this.

                                  -------------
                                     COMMON

Proposal 1:       To approve the issuance of  additional shares of Webster Stock
                  to  shareholders  of  Shelton Bancorp,  Inc.  as  part of  the
                  Merger.

                  FOR                       AGAINST                 ABSTAIN
                  [ ]                        [ ]                      [ ]

Other Matters:    The  proxies  are   authorized   to  vote  upon   such   other
                  business as may properly come before the Webster  Meeting,  or
                  any adjournments thereof, in accordance with the determination
                  of a majority of Webster's Board of Directors.

Date:
     -------------------------
     -------------------------

------------------------------
  Signature of Shareholder or
   Authorized Representative

Please  date  and  sign  exactly  as  name  appears   hereon.   Each   executor,
administrator,  trustee,  guardian,  attorney-in-fact and other fiduciary should
sign and indicate his or her full title.  When stock has been issued in the name
of two or more persons, all should sign.



<PAGE>
                              SHELTON BANCORP, INC.

           This Proxy is Solicited on Behalf of The Board of Directors

The undersigned shareholder of Shelton Bancorp, Inc. ("Shelton") hereby appoints
Donald  W.  Smith  and  Samuel  Kreiger,  or any of  them,  with  full  power of
substitution  in each,  as  proxies  to cast all  votes  which  the  undersigned
shareholder  is  entitled  to cast at the annual  meeting of  shareholders  (the
"Shelton  Meeting")  to be held at 10:00  a.m.  on  October  31,  1995 at Rapp's
Paradise  Inn,  557  Wakelee,  Ansonia,  Connecticut,  and at  any  adjournments
thereof, upon the following matters. The undersigned  shareholder hereby revokes
any proxy or proxies heretofore given.

                  This  proxy  will be  voted  as  directed  by the  undersigned
shareholder.  UNLESS CONTRARY  DIRECTION IS GIVEN, THIS PROXY WILL BE VOTED: (1)
TO APPROVE AND ADOPT AN AGREEMENT  AND PLAN OF MERGER,  DATED JUNE 20, 1995,  AS
AMENDED,  AMONG WEBSTER FINANCIAL CORPORATION  ("WEBSTER"),  WEBSTER ACQUISITION
CORP.  AND SHELTON,  PURSUANT TO WHICH SHELTON AND SHELTON  SAVINGS BANK WILL BE
ACQUIRED BY WEBSTER FINANCIAL CORPORATION,  (2) FOR THE ELECTION OF THE NOMINEES
AS  DIRECTORS,  AND (3) OTHERWISE IN ACCORDANCE  WITH THE  DETERMINATION  OF THE
PROXIES. The undersigned shareholder may revoke this proxy at any time before it
is voted by delivering to the Secretary of Shelton  either a written  revocation
of the proxy or a duly  executed  proxy bearing a later date, or by appearing at
the Shelton  Meeting and voting in person.  The undersigned  shareholder  hereby
acknowledges  receipt of  Shelton's  Notice of Annual  Meeting  and Joint  Proxy
Statement/Prospectus.

                  If you  receive  more than one  proxy  card,  please  sign and
return all cards in the accompanying envelope.

             (continued and to be signed and dated on reverse side)

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

                                                              See
                                                          Reverse Side


<PAGE>


                                                                    [X]


                                                             Please mark your
                                                                votes as this.

                                  -------------
                                     COMMON

Proposal 1:       To approve  and  adopt an  Agreement and Plan of Merger, dated
                  June 20, 1995, as amended, among Webster,  Webster Acquisition
                  Corp.  and  Shelton,  pursuant  to which  Shelton  and Shelton
                  Savings Bank will be acquired by Webster.

                  FOR                       AGAINST                 ABSTAIN
                  [ ]                        [ ]                      [ ]

Proposal 2:       To  elect  the  following  nominees  as  directors  to serve a
                  three-year  term and until the election and  qualification  of
                  their  successors:  LeRoy T.  Glover,  J. Allen  Kosowsky  and
                  Kenneth E. Schaible.

                  (INSTRUCTION:   To   withhold   authority   to  vote  for  any
                  individual,  write that  nominee's  name on the space provided
                  below.)

  FOR all nominees     WITHHOLD AUTHORITY        WITHHOLD AUTHORITY
  listed above         to vote for all nominees  to vote for the following only:

     [ ]                  [ ]


Other Matters:   The  proxies  are  authorized to vote upon such other  business
                     as   may   properly   come  before  the  meeting,  or   any
                     adjournments  thereof, in accordance with the determination
                     of the proxies.

Date:
     -------------------------
     -------------------------

------------------------------
  Signature of Shareholder or
   Authorized Representative


Please  date  and  sign  exactly  as  name  appears   hereon.   Each   executor,
administrator,  trustee,  guardian,  attorney-in-fact and other fiduciary should
sign and indicate his or her full title.  When stock has been issued in the name
of two or more persons, all should sign.




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