WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                          INDEX TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------


                                                                         Page
                                                                         ----
Management's Report                                                      F-2

Independent Auditor's Report                                             F-2

Consolidated Statements of Condition                                     F-3

Consolidated Statements of Income                                        F-4

Consolidated Statements of Shareholders' Equity                          F-5

Consolidated Statements of Comprehensive Income                          F-6

Consolidated Statements of Cash Flows                                    F-7

Notes to Consolidated Financial Statements                               F-9


                                      F-1


MANAGEMENT'S REPORT
- --------------------------------------------------------------------------------

TO OUR SHAREHOLDERS:

The  management of Webster is responsible  for the integrity and  objectivity of
the  financial  and  operating  information  contained  in this  annual  report,
including  the  Consolidated  Financial  Statements  covered by the  Independent
Auditors'  Report.  These statements were prepared in conformity with accounting
principles  generally  accepted  in the  United  States of America  and  include
amounts that are based on the best estimates and judgment of management.

Webster has internal controls which provide management with reasonable assurance
that   transactions   are  recorded  and   executed  in   accordance   with  its
authorizations, that assets are properly safeguarded and accounted for, and that
financial  records  are  maintained  so as to permit  preparation  of  financial
statements in accordance  with generally  accepted  accounting  principles.  The
internal  control  components  include  formal  procedures,   an  organizational
structure that segregates duties, and a comprehensive program of periodic audits
by the internal  auditors.  Webster has also  instituted  policies which require
employees to maintain the highest level of ethical standards.

In addition, the Audit Committee of the Board of Directors, consisting solely of
independent outside directors,  meets periodically with management, the internal
auditors and the independent auditors to review internal controls, audit results
and accounting principles and practices, and annually recommends to the Board of
Directors the selection of independent auditors.

/s/ James C. Smith                                    /s/ Peter J. Swiatek

James C. Smith                                        Peter J. Swiatek
Chairman and Chief Executive Officer                  Controller


- --------------------------------------------------------------------------------
INDEPENDENT AUDITORS' REPORT
- --------------------------------------------------------------------------------

THE BOARD OF DIRECTORS AND SHAREHOLDERS OF
WEBSTER FINANCIAL CORPORATION
WATERBURY, CONNECTICUT

We have audited the accompanying Consolidated Statements of Condition of Webster
Financial Corporation and subsidiaries as of December 31, 2000 and 1999, and the
related Consolidated Statements of Income,  Comprehensive Income,  Shareholders'
Equity  and Cash  Flows for each of the  years in the  three-year  period  ended
December  31,   2000.   These   Consolidated   Financial   Statements   are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these Consolidated Financial Statements based on our audits.

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

In our opinion, the Consolidated  Financial Statements referred to above present
fairly, in all material  respects,  the financial  position of Webster Financial
Corporation  and  subsidiaries as of December 31, 2000 and 1999, and the results
of their operations and their cash flows for each of the years in the three-year
period  ended  December 31,  2000,  in  conformity  with  accounting  principles
generally accepted in the United States of America.

/s/ KPMG LLP

January 23, 2001
Hartford, Connecticut


                                      F-2


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CONDITION



                                                                                                         December 31,
- ------------------------------------------------------------------------------------------------------------------------------------
(In thousands, except share and per share data)                                                  2000                     1999
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                         
ASSETS:
Cash and due from depository institutions                                              $      265,035          $       245,783
Interest-bearing deposits                                                                       1,751                   37,838
Securities: (Note 3 and 9)
   Trading, at fair value                                                                           6                   50,854
   Available for sale, at fair value                                                        3,143,327                2,700,585
Held to maturity, (fair value: $248,215 in 2000; $300,282 in 1999)                            261,747                  315,462
Loans receivable, net (Note 4)                                                              6,819,209                6,022,236
Accrued interest receivable                                                                    69,733                   58,918
Premises and equipment, net (Note 5)                                                           94,263                  103,403
Intangible assets                                                                             326,142                  138,829
Cash surrender value of life insurance                                                        174,295                  148,252
Prepaid expenses and other assets (Note 6)                                                     94,000                  109,584
- ------------------------------------------------------------------------------------------------------------------------------------
   Total assets                                                                        $   11,249,508          $     9,931,744
- ------------------------------------------------------------------------------------------------------------------------------------

LIABILITIES AND SHAREHOLDERS' EQUITY:
Deposits (Note 7)                                                                      $    6,941,522          $     6,191,091
Federal Home Loan Bank advances (Note 8)                                                    2,380,074                1,714,441
Securities sold under agreement to repurchase and other borrowings (Note 9)                   650,151                1,074,004
Advance payments by borrowers for taxes and insurance                                          39,606                   41,605
Accrued expenses and other liabilities                                                        148,204                   75,359
- ------------------------------------------------------------------------------------------------------------------------------------
   Total liabilities                                                                   $   10,159,557          $     9,096,500
- ------------------------------------------------------------------------------------------------------------------------------------
Corporation-obligated mandatorily redeemable capital securities
   of subsidiary trusts (Note 18)                                                      $      150,000          $       150,000
Preferred stock of subsidiary corporation (Note 19)                                            49,577                   49,577

SHAREHOLDERS' EQUITY: (NOTE 13)
   Common stock, $.01 par value:
      Authorized -  200,000,000  shares at December 31, 2000 and 1999;
      Issued - 49,502,843 shares at December 31, 2000
       and 45,243,770 shares at December 31,1999                                                  495                      452
   Paid-in capital                                                                            416,334                  301,336
   Retained earnings                                                                          490,078                  400,413
   Less Treasury stock at cost, 563,417 shares at December 31,
   2000 and 140,000 shares at December 31, 1999                                               (13,361)                 (3,274)
   Unearned compensation                                                                       (1,640)                      --
   Less employee stock ownership plan shares purchased with debt                                 (642)                 (1,127)
   Accumulated other comprehensive loss                                                          (890)                (62,133)
- ------------------------------------------------------------------------------------------------------------------------------------
      Total shareholders' equity                                                       $      890,374          $       635,667
- ------------------------------------------------------------------------------------------------------------------------------------
   Commitments and contingencies (Notes 4, 5 and 20)
      Total liabilities and shareholders' equity                                       $   11,249,508          $     9,931,744
- ------------------------------------------------------------------------------------------------------------------------------------


See accompanying notes to consolidated financial statements.


                                      F-3


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF INCOME



                                                                                        Years Ended December 31,
- ------------------------------------------------------------------------------------------------------------------------------------
(In thousands, except per share data)                                         2000                  1999                  1998
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                         
INTEREST INCOME:
Loans                                                                 $    518,315          $    435,326          $    430,636
Securities and interest-bearing deposits                                   220,596               210,466               251,601
- ------------------------------------------------------------------------------------------------------------------------------------
   Total interest income                                                   738,911               645,792               682,237
- ------------------------------------------------------------------------------------------------------------------------------------
INTEREST EXPENSE:
Deposits (Note 7)                                                          224,294               203,805               241,181
Borrowings                                                                 188,101               138,474               158,445
- ------------------------------------------------------------------------------------------------------------------------------------
   Total interest expense                                                  412,395               342,279               399,626
- ------------------------------------------------------------------------------------------------------------------------------------
Net interest income                                                        326,516               303,513               282,611
Provision for loan losses (Note 4)                                          11,800                 9,000                 8,103
- ------------------------------------------------------------------------------------------------------------------------------------
Net interest income after provision for loan losses                        314,716               294,513               274,508
- ------------------------------------------------------------------------------------------------------------------------------------
NONINTEREST INCOME:
Fees and service charges                                                    60,059                49,523                37,543
Trust and investment services                                               18,184                10,246                 6,045
Financial advisory services                                                  1,290                    --                    --
Insurance commissions                                                       14,360                 7,167                 3,662
Gain on sale of loans and loan servicing, net                                3,956                 4,434                 5,754
Gain on sale of securities, net (Note 3)                                     8,445                 4,248                17,015
Gain on sale of deposits                                                     4,859                    --                    --
Increase in cash surrender value of life insurance                           8,555                 7,892                 5,607
Other noninterest income                                                     9,113                 9,120                 7,012
- ------------------------------------------------------------------------------------------------------------------------------------
   Total noninterest income                                                128,821                92,630                82,638
- ------------------------------------------------------------------------------------------------------------------------------------
NONINTEREST EXPENSES:
Compensation and benefits                                                  122,257               106,493                92,506
Occupancy expense                                                           24,774                20,892                19,068
Furniture and equipment expense                                             26,302                22,302                19,335
Intangible amortization expense                                             22,400                13,780                10,033
Marketing expense                                                            9,118                 9,584                 7,392
Professional services expense                                                7,399                 9,144                10,257
Acquisition-related expenses (Note 16)                                          --                 9,500                20,993
Capital securities expense (Note 18)                                        14,323                14,645                14,708
Dividends on preferred stock of subsidiary corporation (Note 19)             4,151                 4,151                 4,151
Other operating expenses                                                    36,406                33,970                30,990
- ------------------------------------------------------------------------------------------------------------------------------------
   Total noninterest expenses                                              267,130               244,461               229,433
- ------------------------------------------------------------------------------------------------------------------------------------
Income before income taxes                                                 176,407               142,682               127,713
Income taxes (Note 12)                                                      58,116                47,332                49,694
- ------------------------------------------------------------------------------------------------------------------------------------
NET INCOME                                                            $    118,291          $     95,350          $     78,019
- ------------------------------------------------------------------------------------------------------------------------------------
NET INCOME PER COMMON SHARE (NOTE 14):
   Basic                                                              $       2.58          $       2.14          $       1.72
   Diluted                                                                    2.55                  2.10                  1.69
- ------------------------------------------------------------------------------------------------------------------------------------


See accompanying notes to consolidated financial statements.


                                      F-4


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY



                                                                                               Employee     Accumulated
                                                                                                 Stock         Other
                                                                                               Ownership      Compre-
                                                                                  Unearned    Plan Shares     hensive
                                     Common     Paid-in   Retained    Treasury     Compen-     Purchased      Income
(In thousands, except per share data) Stock     Capital   Earnings      Stock      sation      With Debt      (Loss)       Total
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                
Balance, December 31, 1997          $   450 $   302,469 $   263,947   $    (1,116) $    --    $   (1,971)  $   21,824   $  585,603
- ------------------------------------------------------------------------------------------------------------------------------------
Net income for 1998                      --          --      78,019            --       --            --           --       78,019
Dividends paid:
$.44 per common share                    --          --      (17,687)          --       --            --           --      (17,687)
Cash dividends declared by
   pooled companies prior
   to mergers                            --          --       (3,371)          --       --            --           --       (3,371)
Allocation of ESOP shares                --         411          --            --       --           632           --        1,043
Exercise of stock options                (1)      7,349          --         3,778       --            --           --       11,126
Common stock repurchased                 --          --          --       (39,873)      --            --           --      (39,873)
Common stock issued in
   consideration for purchase
   acquisitions                          --         185          --         9,083       --            --           --        9,268
Pooling adjustments, net                 (2)     (1,906)         --            --       --            --          133       (1,775)
Net unrealized loss on
   securities available for
   sale, net of taxes                    --          --          --            --       --            --       (1,302)      (1,302)
Adjustment for the effect of
   the change of Eagle's
   fiscal year end                       --          --       4,898            --       --            --           --        4,898
Other, net                               10         282           (1)         214       --            --           --          505
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 1998          $   457 $   308,790 $   325,805   $   (27,914) $    --    $   (1,339)  $   20,655   $  626,454
- ------------------------------------------------------------------------------------------------------------------------------------
Net income for 1999                      --          --      95,350            --       --            --           --       95,350
Dividends paid:
   $.47 per common share                 --          --      (17,532)          --       --            --           --      (17,532)
Cash dividends declared by
   pooled companies prior to
   mergers                               --          --       (3,197)          --       --            --           --       (3,197)
Allocation of ESOP shares                --         348          --            --       --           212           --          560
Exercise of stock options                --      (3,130)         --        12,472       --            --           --        9,342
Common stock repurchased                 --          --          --       (72,161)      --            --           --      (72,161)
Common stock issued in
   consideration for purchase
   acquisitions                          (5)     (4,672)         --        84,456       --            --           --       79,779
Net unrealized loss on
   securities available for
   sale, net of taxes                    --          --          --            --       --            --      (82,788)     (82,788)
Other, net                               --          --          (13)        (127)      --            --           --         (140)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 1999          $   452 $   301,336 $   400,413   $   (3,274)  $    --    $   (1,127)  $  (62,133)  $  635,667
- ------------------------------------------------------------------------------------------------------------------------------------


See accompanying notes to consolidated financial statements.


                                      F-5


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

           CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (CONTINUED)



                                                                                               Employee     Accumulated
                                                                                                 Stock         Other
                                                                                               Ownership      Compre-
                                                                                  Unearned    Plan Shares     hensive
                                     Common     Paid-in   Retained    Treasury     Compen-     Purchased      Income
(In thousands, except per share data) Stock     Capital   Earnings      Stock      sation      With Debt      (Loss)       Total
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                
Net income for 2000                      --          --     118,291            --         --          --           --      118,291
Dividends paid:
   $.62 per common share                 --          --     (28,645)           --         --          --           --      (28,645)
Allocation of ESOP shares                --         814          --            --         --         485           --        1,299
Exercise of stock options                 9      13,299          --            --         --          --           --       13,308
Common stock repurchased                 --          --          --      (110,797)        --          --           --     (110,797)
Consideration granted for
   purchase acquisitions                 34     104,274          --        99,758         --          --           --      204,066
Restricted stock grants, net
   of amortization                                  (23)        (35)          952     (1,640)         --           --         (746)
Net unrealized gain on
   securities available for
   sale, net of taxes                    --          --          --            --         --          --       61,243       61,243
Common stock retired for
   purchase acquisitions                         (3,603)         --            --         --          --           --       (3,603)
Other, net                               --         237          54            --         --          --           --          291
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 2000          $   495 $   416,334 $   490,078   $   (13,361) $  (1,640)  $     (642)  $     (890)  $  890,374
- ------------------------------------------------------------------------------------------------------------------------------------



                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME



                                                                                           Years Ended December 31,
- --------------------------------------------------------------------------------------------------------------------------------
(In thousands)                                                                        2000             1999            1998
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                                         
Net Income                                                                      $  118,291      $    95,350       $  78,019

Other comprehensive income (loss), net of tax
   Unrealized  net holding gain (loss) on securities  available for sale arising
   during year (net of income tax effect of $44,297, $(54,370),
   and  $6,410 for 2000, 1999 and 1998, respectively)                               67,973          (79,865)          9,407

Reclassification adjustment for net gains included in
   net income (net of income tax effect of $3,315, $1,992
   and $7,206 for 2000, 1999, and 1998, respectively)                               (6,730)          (2,923)        (10,576)
- -------------------------------------------------------------------------------------------------------------------------------
Other comprehensive income (loss)                                                   61,243          (82,788)         (1,169)
- -------------------------------------------------------------------------------------------------------------------------------
Comprehensive income                                                            $  179,534      $    12,562       $  76,850
- -------------------------------------------------------------------------------------------------------------------------------


See accompanying notes to consolidated financial statements.


                                      F-6


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS




                                                                                           Years Ended December 31,
- ----------------------------------------------------------------------------------------------------------------------------
(In thousands)                                                                     2000            1999             1998
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                      
OPERATING ACTIVITIES:
Net income                                                                    $    118,291    $     95,350    $     78,019
Adjustments to reconcile net income to net cash provided by
 operating activities:
   Provision for loan losses                                                        11,800           9,000           8,103
   Provision for foreclosed property losses                                             --             100             330
   Provision for depreciation on premises and equipment                             20,606          13,190          14,131
   (Accretion) amortization of securities and loan premiums, net                      (457)          4,753           7,371
   Amortization of intangible assets                                                22,400          13,780          10,033
   Amortization of hedging costs, net                                                3,985           4,696           4,669
   Amortization of mortgage servicing rights                                         1,614           1,639           1,303
   Gain on sale of deposits                                                         (4,859)             --              --
   Gain on sale of foreclosed properties, net                                         (906)           (906)           (822)
   Gain on sale of loans and servicing, net                                         (3,956)         (4,434)         (5,754)
   Gain on sale of securities, net                                                 (10,045)         (4,722)        (17,782)
   Losses on trading securities, net                                                 1,600             474             767
   Decrease (increase) in trading securities                                        49,346          39,786          (7,132)
   Loans originated for sale                                                      (187,921)       (221,171)       (106,156)
   Proceeds from sale of loans, originated for sale                                179,591         228,280         111,109
   Other loan sales                                                                     --              --          46,400
   (Increase) decrease in interest receivable                                       (5,072)          3,734          (2,509)
   (Increase) decrease in prepaid expenses and other assets                        (15,411)          3,847          15,430
   Increase (decrease) in interest payable                                           9,294         (12,513)          2,890
   Increase (decrease) in accrued expenses and other liabilities, net               31,194            (334)         (8,006)
   Increase in cash surrender value of life insurance, net                          (7,940)         (7,193)         (5,621)
   Adjustment to conform Eagle's fiscal year end                                        --              --           4,898
- ----------------------------------------------------------------------------------------------------------------------------
      Net cash provided by operating activities                                    213,154         167,356         151,671
- ----------------------------------------------------------------------------------------------------------------------------
INVESTING ACTIVITIES:
Purchases of securities, available for sale                                     (1,294,590)     (1,150,893)     (2,501,136)
Purchases of securities, held to maturity                                               --          (1,283)       (152,662)
Principal collected on investment securities                                       293,263         648,648         988,390
Maturities of securities                                                            13,872         446,910         253,893
Proceeds from sales of securities, available for sale                              955,214         513,714       1,527,959
Proceeds from sales of securities, held to maturity                                     --          15,458              --
Decrease (increase) in interest-bearing deposits                                    48,087         (18,654)         76,856
Purchase of loans                                                                       --              --         (66,173)
(Increase) decrease in loans, net                                                 (135,167)       (325,366)         21,395
Proceeds from sale of foreclosed properties                                         10,376          10,081          16,383
Purchases of life insurance, net                                                        --              --        (122,700)
Purchase of premises and equipment, net                                             (6,893)         (16,339)        (22,050)
Net cash received (paid) for purchase acquisitions
   and sale transaction                                                            221,625          16,706             (67)
- ----------------------------------------------------------------------------------------------------------------------------
   Net cash provided by investing activities                                       105,787         138,982          20,088
- ----------------------------------------------------------------------------------------------------------------------------
FINANCING ACTIVITIES:
Net decrease in deposits                                                           (79,095)        (405,124)        (98,531)
Repayment of FHLB advances                                                      (3,290,442)      (2,976,192)     (4,425,651)
Proceeds from FHLB advances                                                      3,629,171        2,888,794       4,688,547
Repayment of securities sold under agreement to repurchase
   and other borrowings                                                        (24,620,062)     (47,272,507)    (19,133,606)
Proceeds from securities sold under agreement to repurchase
   and other borrowings                                                         24,195,676       47,567,986      18,858,140
Net proceeds from issuance of capital securities                                         --              --           5,000
Cash dividends to common and preferred shareholders                                (28,645)         (20,729)        (21,058)
Net (decrease) increase in advance payments for taxes and insurance                 (8,803)           6,894           1,629
Exercise of stock options                                                           13,308            9,342          11,126
Common stock repurchased                                                          (110,797)         (72,161)        (39,873)
- ----------------------------------------------------------------------------------------------------------------------------
   Net cash used by financing activities                                          (299,689)        (273,697)       (154,277)
- ----------------------------------------------------------------------------------------------------------------------------


See accompanying notes to consolidated financial statements.


                                      F-7


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)




                                                                                               Years Ended December 31,
- -----------------------------------------------------------------------------------------------------------------------------
(In thousands)                                                                      2000             1999             1998
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                                      
Increase in cash and cash equivalents                                                19,252          32,641           17,482
Cash and cash equivalents at beginning of year                                      245,783         213,142          195,660
- -----------------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents at end of year                                      $     265,035    $    245,783    $     213,142
- -----------------------------------------------------------------------------------------------------------------------------



                                                                                               Years Ended December 31,
- -----------------------------------------------------------------------------------------------------------------------------
(In thousands)                                                                     2000             1999             1998
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                                      
SUPPLEMENTAL DISCLOSURES:
Income taxes paid                                                             $      49,230    $     50,862    $      39,324
Interest paid                                                                       405,502         353,414          395,806

SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES:
Transfer of loans to foreclosed properties                                            7,577           9,022            5,498
Transfer of securities from held to maturity to
   available for sale                                                                    --              --            2,492
- -----------------------------------------------------------------------------------------------------------------------------


Assets acquired and liabilities  assumed in purchase  business  combinations and
  assets sold and liabilities extinguished in sale transaction were as follows:



                                                                                         Twelve Months Ended December 31,
- ------------------------------------------------------------------------------------------------------------------------------------
(In thousands)                                                                         2000            1999             1998
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                          
Fair value of noncash assets acquired in purchase acquisitions                $   1,011,434     $   283,609        $   1,160

Fair value of liabilities assumed in purchase acquisitions                        1,232,409         289,918            1,991

Common stock issued in purchase acquisitions                                        200,463          79,779            9,268

Fair value of net assets sold in sale transaction                                   45,591               --               --

Fair value of liabilities sold in sale transaction                                  35,795               --               --

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


See accompanying notes to consolidated financial statements.


                                      F-8


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

A)  BUSINESS
Webster  Financial  Corporation  ("Webster"  or  the  "Company"),   through  its
subsidiaries,  Webster Bank (the "Bank"), Damman Associates, Inc. ("Damman") and
Webster D&P Holdings,  Inc. ("Duff & Phelps"),  delivers  financial  services to
individuals,  families and  businesses  primarily in  Connecticut  and financial
advisory services to public and private companies  throughout the United States.
Webster provides  business and consumer  banking,  mortgage  lending,  trust and
investment services and insurance services through 114 banking offices and other
offices, over 200 ATM's and the internet (www.websterbank.com). Webster's online
mortgage   subsidiary   Nowlending,   LLC,  at   www.nowlending.com   originates
residential mortgages throughout the United States.  Webster Bank was founded in
1935 and converted from a federal mutual to a federal stock institution in 1986.

B)  BASIS OF FINANCIAL STATEMENT PRESENTATION
The Consolidated  Financial  Statements  include the accounts of Webster and its
subsidiaries.  The Consolidated  Financial Statements and notes hereto have been
restated  to include  the  accounts  of New  England  Community  Bancorp.,  Inc.
("NECB")  acquired  on December 1, 1999,  as though  this  pooling of  interests
merger had occurred at the beginning of the earliest period  presented (see Note
2). The number of common shares has been restated for stock  dividends and stock
splits (see Note 13). The Consolidated  Financial  Statements have been prepared
in conformity with accounting principles generally accepted in the United States
of America and all significant intercompany transactions have been eliminated in
consolidation.

The  preparation of the  Consolidated  Financial  Statements in conformity  with
accounting  principles  generally  accepted  in the  United  States  of  America
requires  management to make estimates and assumptions  that affect the reported
amounts of assets and  liabilities,  and  disclosure  of  contingent  assets and
liabilities,  as of the date of the  Consolidated  Financial  Statements and the
reported amounts of revenues and expenses for the periods presented.  The actual
results of Webster could differ from those  estimates.  Material  estimates that
are susceptible to near-term  changes include the determination of the allowance
for loan losses and the valuation allowance for the deferred tax asset.

C)  FORECLOSED PROPERTIES
Foreclosed  properties consist of properties  acquired through foreclosure or by
acceptance  of a deed in lieu of  foreclosure.  These assets are recorded at the
lower of fair value of the asset acquired less estimated costs to sell or "cost"
(defined as the fair value at initial foreclosure).  At the time of foreclosure,
or when foreclosure  occurs  in-substance,  the excess, if any, of the loan over
fair market value of the assets  received,  less  estimated  selling  costs,  is
charged to the allowance for loan losses and any subsequent valuation writedowns
are charged to other expense. Operating costs associated with the properties are
charged to expense  as  incurred.  Gains on sale of  foreclosed  properties  are
included  in income  when  title has passed  and the sale has met  minimum  down
payment requirements prescribed by generally accepted accounting principles.

D)  LOANS RECEIVABLE, NET
A significant  portion of the Company's  loans are secured by real estate in the
state  of  Connecticut.   In  addition,  a  substantial  portion  of  foreclosed
properties are located in the state of  Connecticut.  Accordingly,  the ultimate
collectibility of a substantial portion of the Company's loan portfolio, and the
recovery of the  carrying  amount of  foreclosed  properties  are  dependent  on
economic and market conditions in Connecticut.

Loans  receivable  are  stated  at the  principal  amounts  outstanding,  net of
deferred  loan fees and/or costs and an allowance  for loan losses.  Interest on
loans is credited  to income as earned  based on the rate  applied to  principal
amounts  outstanding.   Loans  are  placed  on  nonaccrual  status  when  timely
collection  of principal and interest in accordance  with  contractual  terms is
doubtful.  Loans are transferred to a nonaccrual  basis generally when principal
or interest payments become 90 days delinquent,  unless the loan is well secured
and in process of collection,  or sooner when management concludes circumstances
indicate that borrowers may be unable to meet contractual  principal or interest
payments.



                                      F-9


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Accrual of interest is discontinued if the loan is placed on nonaccrual  status.
When a loan is transferred  to nonaccrual  status,  unpaid  accrued  interest is
reversed and charged against income. If ultimate  repayment of a nonaccrual loan
is expected,  any payments  received are applied in accordance with  contractual
terms.  If ultimate  repayment  is not  expected or  management  judges it to be
prudent, any payment received on a nonaccrual loan is applied to principal until
ultimate  repayment becomes  expected.  Loans are removed from nonaccrual status
when they become current as to principal and interest or demonstrate a period of
performance under contractual terms and, in the opinion of management, are fully
collectible as to principal and interest.

Commercial  type loans are  considered  impaired  when it is  probable  that the
borrower will not repay the loan according to the original  contractual terms of
the loan  agreement,  and all loan types are considered  impaired if the loan is
restructured  in a troubled  debt  restructuring  subsequent to January 1, 1995.
Impaired  loans  included  in  nonperforming   loans  generally  are  nonaccrual
commercial type loans,  commercial type loans past due 90 days or more and still
accruing  interest,  and all loans restructured in a troubled debt restructuring
subsequent to January 1, 1995.

The allowance for loan losses  related to impaired  loans is based on discounted
cash flows using the loan's initial effective interest rate or the fair value of
the collateral  for certain loans where  repayment of the loan is expected to be
provided solely by the underlying  collateral  (collateral dependent loans). The
Company  considers   estimated  costs  to  sell  on  a  discounted  basis,  when
determining  the fair value of  collateral in the  measurement  of impairment if
these  costs  are  expected  to  reduce  the cash  flows  available  to repay or
otherwise satisfy the loans.

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

Loan origination fees, net of certain direct  origination costs and premiums and
discounts on loans  purchased,  are recognized in interest income over the lives
of the loans using a method  approximating  the interest method.  Loans held for
sale  are  carried  at the  lower  of cost or fair  value  in the  aggregate  as
determined by  outstanding  loan  commitments  from  investors or current market
prices for loans with no sale  commitments.  Net unrealized losses on loans held
for sale, if any, are recognized in a valuation allowance by charges to income.

E)  SECURITIES
Securities  are  classified as either,  available for sale,  held to maturity or
trading.  Management determines the appropriate  classification of securities at
the time of purchase.  Securities  are  classified  as held to maturity when the
Company has the intent and ability to hold the  securities to maturity.  Held to
maturity  securities  are stated at amortized  cost.  Securities  classified  as
trading  are  carried  at fair  value,  with net  unrealized  gains  and  losses
recognized currently in income. Securities not classified as held to maturity or
trading  are  classified  as  available  for sale and are stated at fair  value.
Unrealized  gains and losses,  net of tax, on available for sale  securities are
included in accumulated other comprehensive income (loss), net of income taxes -
a  separate  component  of  shareholders'  equity.  The  value at which  held to
maturity  or  available  for sale  securities  are  reported  are  adjusted  for
amortization  of premiums or accretion of discounts over the estimated  terms of
the securities using a method which  approximates  the level yield method.  Such
amortization  and  accretion  is included in  interest  income from  securities.
Unrealized losses on securities are charged to earnings when the decline in fair
value  of a  security  is  judged  to be  other  than  temporary.  The  specific
identification method is used to determine realized gains and losses on sales of
securities.

F)  INTEREST-RATE INSTRUMENTS
Webster  uses  derivatives  (swaps,  caps,  floors,   futures  and  options)  in
connection  with its risk  management  strategies.  These  products  are used to
reduce the  volatility in earnings and market value  arising from  mismatches in
assets and liabilities during periods of changing interest rates.


                                      F-10


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Risk management strategies that meet the criteria for hedge accounting treatment
are  designated  as hedges and are  accounted  for as such.  Interest  income or
expense  associated with derivative  products are recorded as a component of net
interest income.  Derivatives that hedge available for sale assets are marked to
fair value monthly with  adjustments to  shareholders'  equity as a component of
accumulated other  comprehensive  income (loss),  net of income taxes.  Premiums
paid are amortized as an  adjustment to interest  income or expense of the asset
or liability being hedged.  If the derivative is disposed of prior to the end of
the hedge period,  any gain or loss is realized over the remainder of the period
that was being hedged. If the asset or liability is disposed of prior to the end
of the period being hedged, the related derivative is marked to fair value, with
any gain or loss  recognized  in current  period  income as an adjustment to the
gain or loss on the disposed asset or liability.

G)  INTEREST-BEARING DEPOSITS
Interest-bearing deposits consist primarily of deposits in the Federal Home Loan
Bank ("FHLB") or other  short-term  investments.  These  deposits are carried at
cost, which approximates market value.

H)  PREMISES AND EQUIPMENT
Premises  and  equipment  are carried at cost,  less  accumulated  depreciation.
Depreciation of premises and equipment is accumulated on a  straight-line  basis
over the estimated useful lives of the related assets. Estimated lives are 15 to
40  years  for  buildings  and  improvements  and 3 to 20 years  for  furniture,
fixtures and equipment.  Amortization of leasehold improvements is calculated on
a straight-line basis over the terms of the related leases.

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

I)  INTANGIBLE ASSETS
Intangible assets consist of core deposit  intangibles and goodwill.  Intangible
assets  equal  the  excess  of the  purchase  price  over the fair  value of the
tangible net assets  acquired in  acquisitions  accounted for using the purchase
method of  accounting.  The core deposit  intangibles  are being  amortized on a
straight-line  basis  over a period of seven to ten years  from the  acquisition
dates. On a periodic basis,  management  assesses the recoverability of the core
deposit  intangibles.  Goodwill is being amortized on a straight-line basis over
periods up to twenty years from the acquisition  dates. The Company also reviews
goodwill  on a periodic  basis for events or changes in  circumstances  that may
indicate  that the  carrying  amount of  goodwill  may not be  recoverable,  and
impairment is  recognized as a charge to income if a permanent  loss in value is
indicated.

J)  INCOME TAXES
Deferred  tax  assets  and   liabilities  are  recognized  for  the  future  tax
consequences   attributable  to  differences  between  the  financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases.  Deferred tax assets and liabilities are measured using enacted tax rates
expected  to apply to  taxable  income  in the  years in which  those  temporary
differences are expected to be recovered or settled.  The effect on deferred tax
assets and  liabilities  of a change in tax rates is recognized in income in the
period that includes the enactment date. A valuation allowance has been provided
for a portion of the deferred tax asset that may not be realized.  The valuation
allowance  is  adjusted,  by a charge  or credit  to tax  expense,  as facts and
circumstances warrant.

K)  EMPLOYEE RETIREMENT BENEFIT PLANS
The  Bank  has  a  noncontributory   pension  plan  covering  substantially  all
employees.  Pension  costs are accrued in  accordance  with  generally  accepted
accounting  principles and are funded in accordance with the requirements of the
Employee  Retirement Income Security Act ("ERISA").  The Bank also accrues costs
related to post-retirement benefits.


                                      F-11


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


L)  NET INCOME PER COMMON SHARE
Basic net income per common share is calculated by dividing net income available
to common shareholders by the weighted-average  number of shares of common stock
outstanding.  Diluted  net income per common  share is  calculated  by  dividing
adjusted net income by the weighted-average diluted common shares, including the
effect of potential  common  stock.  Potential  common stock  consists of common
stock options. Unallocated employee stock ownership plan ("ESOP") shares are not
included in the weighted-average  number of common shares outstanding for either
basic or diluted earnings per share.

M)   STOCK-BASED COMPENSATION
SFAS  No.  123,  "Accounting  for  Stock-Based   Compensation,"  encourages  all
companies to adopt a new fair value based method of accounting  for  stock-based
employee compensation plans. Under the provisions of this statement, Webster has
elected to continue to measure compensation for its stock option plans using the
accounting method prescribed by Accounting Principles Board Opinion No. 25 ("APB
No.  25")  "Accounting  for Stock  Issued to  Employees."  Entities  electing to
continue to follow APB No. 25 must make pro forma disclosures for net income and
earnings  per share as if the fair value  based  method of  accounting  had been
applied. See Note 15.

Compensation  expense in connection with the Company's ESOP is recorded based on
the average market value of the Company's  common stock and the number of shares
committed to be released.

N)  STATEMENTS OF CASH FLOWS
For the purposes of the  Statements of Cash Flows,  cash on hand and in banks is
reflected as cash and cash equivalents.

O)  LOAN SALES AND SERVICING SALES
Gains or losses on sales of loans are  recognized at the time of sale.  SFAS No.
125,   "Accounting   for  Transfers  and  Servicing  of  Financial   Assets  and
Extinguishments  of  Liabilities",  requires  that  a  mortgage  banking  entity
recognize as a separate  asset the value of the right to service  mortgage loans
for others,  regardless of how those servicing rights are acquired.  Fair values
are estimated  considering loan prepayment  predictions,  historical  prepayment
rates,  interest-rates,  and other economic factors.  For purposes of impairment
evaluation and measurement,  Webster stratifies  mortgage servicing rights based
on predominate risk characteristics of the underlying loans including loan type,
interest-rate  (fixed or adjustable) and  amortization  type. To the extent that
the carrying value of mortgage servicing rights exceeds fair value by individual
stratum,  a valuation  allowance is  established  by a charge to  earnings.  The
allowance is adjusted for  subsequent  changes in fair value.  The cost basis of
mortgage  servicing  rights  is  amortized  into  noninterest  income  over  the
estimated period of servicing revenue.

P)  CASH SURRENDER VALUE OF LIFE INSURANCE
The  investment in life insurance  represents  the cash surrender  value of life
insurance  policies  on officers of the Bank.  Increases  in the cash  surrender
value are  recorded as other  noninterest  income.  Decreases  are the result of
collection on the policies due to the death of an insured.

Q)  COMPREHENSIVE INCOME
Comprehensive  income  includes  net  income  and any  changes  in  equity  from
non-owner  sources that bypass the  statements of income (such as changes in net
unrealized  gains and losses on securities  available for sale). At the Company,
comprehensive  income  represents  net income plus other  comprehensive  income,
which  consists of the net change in  unrealized  gains or losses in  securities
available  for sale,  net of income  taxes,  for the period.  Accumulated  other
comprehensive income represents the net unrealized gains or losses on securities
available for sale, net of income taxes, as of the balance sheet dates.

R)  RECLASSIFICATIONS
Certain  financial   statement   balances  as  previously   reported  have  been
reclassified  to  conform  to  the  2000   Consolidated   Financial   Statements
presentation.


                                      F-12


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 2: BUSINESS COMBINATIONS

POOLING OF INTERESTS TRANSACTION

Since January 1, 1999, Webster has completed one acquisition which was accounted
for under the pooling of interests  method of accounting and includes  financial
data as if the business  combination  occurred at the  beginning of the earliest
period presented.

THE NECB ACQUISITION
On December 1, 1999,  Webster  acquired New England  Community  Bancorp.,  Inc.,
("NECB"),  a multi-bank holding company  headquartered in Windsor,  Connecticut.
Three of its wholly-owned bank subsidiaries,  New England Bank and Trust, Equity
Bank and Community Bank, were located in Connecticut and one, Olde Port Bank and
Trust,  was located in New Hampshire.  In connection  with the merger with NECB,
Webster issued  7,298,788  shares of its common stock for all of the outstanding
shares of NECB's common  stock.  Under the terms of the merger  agreement,  each
outstanding  share of NECB's  common  stock was  converted  into 1.06  shares of
Webster common stock.

PURCHASE TRANSACTIONS

The following acquisitions,  effective since January 1, 1999, were accounted for
as purchase transactions, and as such, results of operations are included in the
Consolidated Financial Statements subsequent to acquisition.

THE DUFF & PHELPS ACQUISITION
In November  2000,  Webster,  through its newly  formed  company  Duff & Phelps,
acquired a 65% interest in Duff & Phelps,  LLC, a privately-owned  company which
has offices in Chicago,  New York, Los Angeles,  and Raleigh-Durham,  NC. Duff &
Phelps provides  expertise in middle-market  mergers and  acquisitions,  private
placements, fairness opinions, valuations, ESOP and ERISA advisory services, and
special financial advisory services.  Duff & Phelps is expected to add in excess
of $20 million of fee-based revenue on an annual basis, and further  accelerates
progress  toward the strategic  objective of broadening  commercial bank product
offerings and increasing revenue from fee-based services.

THE FLEETBOSTON BRANCH ACQUISITION
In August 2000,  Webster  purchased four  Connecticut  branches from FleetBoston
Financial  Corporation that were divested as the result of the  Fleet-BankBoston
merger.  The branches had approximately  $138 million in deposit balances at the
time of closing and are located in Brookfield, Guilford, Meriden, and Thomaston.
The  transaction  includes the purchase of deposits and loans for individual and
small  business  customers  associated  with these  branches.  This  transaction
strengthened and extended the Bank's retail franchise.

THE MECHANICS ACQUISITION
In June 2000, Webster acquired MECH Financial,  Inc. ("Mechanics"),  the holding
company for Mechanics Savings Bank, in a non taxable,  stock-for-stock exchange.
Mechanics Savings Bank was a  state-chartered,  Hartford based savings bank with
$1.1 billion in assets and 16 branch offices in the capital region. Based on the
terms of the agreement,  Mechanics  shareholders received 1.52 shares of Webster
common  stock  for  each  share  of  Mechanics  common  stock.  The  acquisition
strengthened  Webster's market share in Hartford  County,  where Webster already
ranked second in deposit market share.

THE CHASE BRANCH ACQUISITION
In May 2000, Webster purchased six Connecticut branches from The Chase Manhattan
Bank, located in Cheshire,  Middlebury, North Haven, Waterbury (2) and Watertown
with  approximately $135 million in deposit balances.  The transaction  included
the  purchase of consumer  deposits,  small  business  deposits  and loans,  and
brokerage and custody accounts associated with these branches.  This transaction
strengthened and extended the Bank's retail franchise.



                                      F-13


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


THE FOLLIS, WYLIE & LANE ACQUISITION AND THE LEVINE ACQUISITION
Webster  also  actively  engaged  during  2000 in  building a dynamic  statewide
insurance  operation,  purchasing the Louis Levine Agency,  Inc.  ("Levine") and
Follis Wylie & Lane,  Inc.  ("Follis").  Webster  entered the  insurance  agency
business  in 1998.  Webster  Insurance  offers  a full  line of  commercial  and
personal  insurance;  risk management  services;  employee  benefit plans;  life
insurance  and  annuities,  and  writes  in  excess  of $180  million  in annual
premiums.  In April 2000, Webster through its wholly-owned  insurance subsidiary
Damman acquired  Follis, a privately owned Hamden,  Connecticut-based  insurance
agency. Follis offers a full range of insurance services, including property and
casualty,  life and health. In February 2000,  through Damman,  Webster acquired
Levine, a  privately-owned  Waterford and Norwich,  Connecticut  based insurance
agency.  Founded in 1928,  the company  includes  three  entities:  Louis Levine
Agency,   Inc.,  Levine  Financial   Services,   Inc.  and  Retirement  Planning
Associates, Inc.

THE VILLAGE ACQUISITION
In May 1999,  Webster acquired Village Bancorp,  Inc.  ("Village"),  the holding
company for The Village Bank & Trust  Company in a non taxable,  stock-for-stock
exchange.  Village  had  approximately  $215  million  in total  assets and $200
million in deposits at six branches.

THE MARITIME ACQUISITION
In April 1999, Webster acquired Maritime Bank & Trust Company ("Maritime"), in a
non taxable, stock-for-stock exchange. Maritime had approximately $95 million in
total assets and $85 million in deposits at three branches.

THE ACCESS ACQUISITION
In January 1999,  Webster completed its acquisition of Access National Mortgage,
Inc.  ("Access").  Access was founded in 1996 as a privately held Internet-based
mortgage lender located in Wilmington,  Massachusetts.  In October 1999,  Access
National Mortgage, LLC was renamed Nowlending,  LLC. Nowlending,  LLC originates
mortgages in 47 states.

SALE TRANSACTION

THE OLDE PORT BANK & TRUST BRANCH SALE
On December 29, 2000,  Webster  completed the sale of its two branches that were
located  in New  Hampshire.  The  branches  were  sold to  Granite  Bank,  a New
Hampshire  state-chartered  commercial bank. The branches had  approximately $43
million of loans and $39 million of deposits at the date of sale.

PURCHASE TRANSACTIONS SUBSEQUENT TO DECEMBER 31, 2000

THE CENTER CAPITAL ACQUISITION
In March 2001, Webster acquired Center Capital Corporation ("Center Capital"), a
privately-owned  Farmington,  Connecticut-based equipment financing company with
assets of $260  million.  Center  Capital  finances  commercial  and  industrial
equipment including trucks,  tractors,  trailers,  machine tools and other heavy
equipment through leasing programs to customers throughout the United States.

THE MUSANTE REIHL ACQUISITION
In January 2001,  through  Damman,  Webster  acquired  Musante Reihl  Associates
("Musante"),  a  privately-owned  Cheshire,  Connecticut based insurance agency.
Musante  specializes in group benefits,  long-term care and life insurance,  has
seven employees and had revenues of $850,000 in 2000.


                                      F-14


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 3: SECURITIES

A summary of securities follows:


                                                                  December 31,
- -----------------------------------------------------------------------------------------------------------------------------------
                                                    2000                                               1999
- -----------------------------------------------------------------------------------------------------------------------------------
                              Amortized          Unrealized         Estimated     Amortized         Unrealized           Estimated
(In thousands)                  Cost           Gains     Losses     Fair Value      Cost          Gains      Losses      Fair Value
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                 
TRADING SECURITIES:
Securities (a)               $        6(b)   $    --    $     --    $        6   $   50,854(b)   $    --    $      --    $   50,854
- -----------------------------------------------------------------------------------------------------------------------------------
AVAILABLE FOR SALE PORTFOLIO:
U.S. Treasury Notes          $   11,042      $     3    $     --    $   11,045   $   17,070      $    18    $    (233)   $   16,855
U.S. Government Agency           46,246            3        (353)       45,896       92,733           --       (4,338)       88,395
Municipal bonds and notes        34,401          530         (47)       34,884       27,591            3       (1,463)       26,131
Corporate bonds and notes        73,265           --     (15,379)       57,886       75,068           --       (9,895)       65,173
Equity securities (c)           177,061        4,501      (5,877)      175,685      201,352        7,684      (11,060)      197,976
Mortgage-backed
   securities (a)             2,796,365       29,852     (11,571)    2,814,646    2,379,491        6,330      (88,848)    2,296,973
Purchased interest-rate
   contracts  (Note 10)           6,317           --      (3,032)        3,285       10,874           --       (1,792)        9,082
- -----------------------------------------------------------------------------------------------------------------------------------
                             $3,144,697      $34,889    $(36,259)   $3,143,327   $2,804,179      $14,035    $(117,629)   $2,700,585
- -----------------------------------------------------------------------------------------------------------------------------------
HELD TO MATURITY PORTFOLIO:
U.S. Treasury Notes          $    3,786      $     5    $     (2)        3,789   $   10,396      $    --    $    (112)   $   10,284
U.S. Government Agency               --           --          --            --        1,520           --           (6)        1,514
Municipal bonds and notes        23,267          173         (31)       23,409       24,861           39         (783)       24,117
Corporate bonds and notes       135,404           --     (12,879)      122,525      135,476          405      (12,322)      123,559
Mortgage-backed
   securities (a)                99,290          558      (1,356)       98,492      143,209          544       (2,945)      140,808
- -----------------------------------------------------------------------------------------------------------------------------------
                             $  261,747      $   736    $(14,268)   $  248,215   $  315,462      $   988    $ (16,168)   $  300,282
- -----------------------------------------------------------------------------------------------------------------------------------
   Total                     $3,406,450      $35,625    $(50,527)   $3,391,548   $3,170,495      $15,023    $(133,797)   $3,051,721
- -----------------------------------------------------------------------------------------------------------------------------------


                                                  December 31,
- ---------------------------------------------------------------------------------
                                                      1998
- ---------------------------------------------------------------------------------
                                  Amortized        Unrealized          Estimated
(In thousands)                       Cost        Gains     Losses      Fair Value
- ---------------------------------------------------------------------------------
                                                           
TRADING SECURITIES:
Securities (a)                  $   91,114(b)   $    --    $     --    $   91,114
- ---------------------------------------------------------------------------------
AVAILABLE FOR SALE PORTFOLIO:
U.S. Treasury Notes             $   25,617      $   400    $     --    $   26,017
U.S. Government Agency             106,427        1,018        (109)      107,336
Municipal bonds and notes           27,874          776         (29)       28,621
Corporate bonds and notes           92,062          601      (2,178)       90,485
Equity securities (c)              244,670        8,107      (4,763)      248,014
Mortgage-backed
   securities (a)                2,616,695       40,469      (5,299)    2,651,865
Purchased interest-rate
   contracts  (Note 10)             15,985           --      (3,437)       12,548
- ---------------------------------------------------------------------------------
                                $3,129,330      $51,371    $(15,815)   $3,164,886
- ---------------------------------------------------------------------------------
HELD TO MATURITY PORTFOLIO:
U.S. Treasury Notes             $    2,955      $    18    $     --    $    2,973
U.S. Government Agency               7,399           24          --         7,423
Municipal bonds and notes           15,339          477          --        15,816
Corporate bonds and notes          151,801        2,631      (1,171)      153,261
Mortgage-backed
   securities (a)                  229,335        2,432      (1,044)      230,723
- ---------------------------------------------------------------------------------
                                $  406,829      $ 5,582    $ (2,215)   $  410,196
- ---------------------------------------------------------------------------------
   Total                        $3,627,273      $56,953    $(18,030)   $3,666,196
- ---------------------------------------------------------------------------------
<FN>
(a)  Includes mortgage-backed securities,  which are guaranteed by Fannie Mae, Federal Home Loan Mortgage Corporation and Government
     National Mortgage Association and represent  participating  interests in direct pass through pools of mortgage loans originated
     and serviced by the issuers of the securities, short and long futures positions.

(b)  Stated at fair value, including the effect of short and long futures positions.

(c)  As of December 31, 2000,  the fair value of equity  securities  consisted  of Federal Home Loan Bank  ("FHLB")  stock of $125.3
     million, preferred stock of $8.2 million and common stock of $42.2 million. The fair value of equity securities at December 31,
     1999  consisted of FHLB stock of $103.9  million,  mutual funds of $13.6 million,  preferred  stock of $24.3 million and common
     stock of $56.2 million. As of December 31, 1998, the fair value of equity securities consisted of FHLB stock of $102.5 million,
     mutual funds of $35.1 million, preferred stock of $45.7 million and common stock of $64.7 million.
</FN>



                                      F-15


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


A summary of realized gains and losses follows:



                                                             Years ended December 31,
- -----------------------------------------------------------------------------------------------------------------------------------
                                          2000                              1999                             1998
- -----------------------------------------------------------------------------------------------------------------------------------
(In thousands)                 Gains     Losses        Net       Gains     Losses       Net       Gains      Losses         Net
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                             
TRADING SECURITIES:
Mortgage-backed securities    $  3,069   $ (2,273)  $   796   $   2,006  $  (5,328)  $ (3,322)  $   4,789  $   (3,548)  $  1,241
Futures and options contracts   10,505    (12,901)  (2,396)      13,107    (10,259)     2,848       8,015     (10,023)    (2,008)
- -----------------------------------------------------------------------------------------------------------------------------------
                                13,574    (15,174)  (1,600)      15,113    (15,587)      (474)     12,804     (13,571)      (767)
- -----------------------------------------------------------------------------------------------------------------------------------
HELD TO MATURITY:
Corporate debt                      --          --       --          --       (193)      (193)         --          --          --
- -----------------------------------------------------------------------------------------------------------------------------------
AVAILABLE FOR SALE:
Mortgage-backed securities       2,857       (292)    2,565       2,704       (428)     2,276       7,149        (230)     6,919
U.S. Treasury Notes                 13       (154)    (141)          15         (5)        10           5          --          5
U.S. Government Agencies             5       (849)    (844)          38       (556)      (518)         49          (6)        43
Corporate debt                      --        (71)     (71)         210       (118)        92          --          (6)        (6)
Mutual funds                        --       (640)    (640)         263        (90)       173       1,156          --      1,156
Other equity securities          9,644       (418)    9,226       3,456       (429)     3,027       9,627        (899)     8,728
Other                               --        (50)     (50)          27       (172)      (145)        982         (45)       937
- -----------------------------------------------------------------------------------------------------------------------------------
                                12,519     (2,474)   10,045       6,713     (1,798)     4,915      18,968      (1,186)    17,782
- -----------------------------------------------------------------------------------------------------------------------------------
     Total                    $ 26,093  $ (17,648)  $ 8,445   $  21,826  $ (17,578)  $  4,248   $  31,772  $  (14,757)  $ 17,015
- -----------------------------------------------------------------------------------------------------------------------------------


During the first  quarter of 1999,  Webster  sold  $15.5  million of  securities
classified  as held to  maturity,  which  resulted  in a loss of  $193,000.  The
securities  were sold due to a  regulator's  request that Webster  divest of the
holdings  as  the  securities  did  not  meet  regulatory  guidelines  published
subsequent  to the  acquisition  of the  securities.  There  were  no  sales  of
securities from the held to maturity  portfolio for the years ended December 31,
2000 and 1998.

Webster enters into short and long futures and options positions to minimize the
price volatility of certain assets held as trading securities and to profit from
trading opportunities.  At December 31, 2000, Webster had 200 short and 200 long
contracts of 10 year Treasury note futures  ($20.0 million  notional  amount for
each).  At December 31,  1999,  Webster had 321 short  positions  of  Eurodollar
futures  contracts ($321.0 million notional amount) and 310 short contracts of 5
year Treasury note futures ($310 million notional amount). Changes in the market
value of futures and options  positions are  recognized as a gain or loss in the
period  for which the  change  occurred.  All gains and  losses  resulting  from
futures  and  options  positions  are  reflected  in gains  (losses)  on sale of
securities, net in the Consolidated Statements of Income.


                                      F-16


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


The  following  is a summary of the  amortized  cost,  estimated  fair value and
weighted-average  yield (based on amortized cost) of debt securities at December
31, 2000, by contractual  maturity.  Mortgage-backed  securities are included by
final  contractual  maturity.  Actual  maturities  will differ from  contractual
maturities  because  certain  issuers  may  have  the  right  to call or  prepay
obligations with or without call or prepayment penalties.



                                                             As of December 31, 2000
- ------------------------------------------------------------------------------------------------------------------------------------
                              TRADING SECURITIES                 AVAILABLE FOR SALE                   HELD TO MATURITY
                                               Weighted-                            Weighted-                            Weighted-
                      Amortized    Estimated    average    Amortized   Estimated     average     Amortized   Estimated    average
   (In thousands)        Cost     Fair Value     Yield       Cost      Fair Value     Yield         Cost     Fair Value     Yield
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                    
Within 1 year          $     6      $     6        --%    $   10,797   $   10,810     5.02%      $   8,458   $    8,433     5.87%
After 1 but within
  5 years                   --           --        --         51,671       52,198     6.41          13,708       13,753     5.97
After 5 but within
  10 years                  --           --        --        466,674      466,346     6.51          28,987       29,032     6.39
After 10 years              --           --        --      2,432,177    2,435,003     6.69         210,594      196,997     7.67
- ------------------------------------------------------------------------------------------------------------------------------------
                       $     6      $     6        --%    $2,961,319   $2,964,357     6.65%      $ 261,747   $  248,215     7.38%
- ------------------------------------------------------------------------------------------------------------------------------------


At December 31, 2000, the Bank held securities with the following single issuers
whose aggregate book value exceeded ten percent of total  stockholders'  equity,
or $89.0 million.



                                                                           At December 31, 2000
- ---------------------------------------------------------------------------------------------------------
                                                                      Aggregate              Aggregate
       Issuer        (In thousands)                                  Book Value            Market Value
- ---------------------------------------------------------------------------------------------------------
                                                                                   
       FHLB                                                       $      137,482         $      137,353
       FHLMC                                                             887,538                898,567
       FNMA                                                            1,069,875              1,083,103
       GNMA                                                              118,973                120,996
       Nomura Asset Security Corp                                        100,415                100,797



                                      F-17


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 4: LOANS RECEIVABLE, NET

A summary of loans receivable, net follows:


                                                                                             December 31,
- ------------------------------------------------------------------------------------------------------------------------------------
(Dollars in thousands)                                                           2000                            1999
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                        Amount           %              Amount           %
                                                                        ------          ---             ------          ---
                                                                                                           
MORTGAGE LOANS SECURED BY REAL ESTATE:
   Conventional, VA and FHA                                          $  3,802,169     55.7%         $  3,558,636       59.1%
   Conventional, VA and FHA loans held for sale                            17,730      0.3                 7,022        0.1
   Residential participation                                               28,795      0.4                15,895        0.3
   Residential construction                                               433,489      6.4               427,186        7.1
   Commercial construction                                                 72,216      1.0                45,648        0.8
   Other commercial                                                       791,200     11.6               695,442       11.5
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                        5,145,599     75.4             4,749,829       78.9
- ------------------------------------------------------------------------------------------------------------------------------------
COMMERCIAL LOANS:
   Commercial loans                                                     1,211,011     17.7               918,583       15.3
   Commercial loans held for sale                                           3,410      0.1                    --        0.0
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                        1,214,421     17.8               918,583       15.3
- ------------------------------------------------------------------------------------------------------------------------------------
CONSUMER LOANS:
   Home equity loans                                                      605,673      8.9               489,257        8.1
   Other consumer loans                                                    88,229      1.3                46,737        0.8
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                          693,902     10.2               535,994        8.9
- ------------------------------------------------------------------------------------------------------------------------------------
GROSS LOANS RECEIVABLE                                                  7,053,922    103.4             6,204,406      103.1
- ------------------------------------------------------------------------------------------------------------------------------------
   Loans in process                                                     (136,090)     (2.0)             (129,665)      (2.2)
   Allowance for loan losses                                             (90,809)     (1.3)              (72,658)      (1.2)
   (Discounts) premiums on loans purchased and
     acquired, net                                                       (23,217)     (0.3)               10,496        0.2
   Deferred costs, net                                                     15,403      0.2                 9,657        0.1
- ------------------------------------------------------------------------------------------------------------------------------------
LOANS RECEIVABLE, NET                                                $  6,819,209    100.0%         $  6,022,236      100.0%
- ------------------------------------------------------------------------------------------------------------------------------------

A detail of the  changes  in the  allowances  for loan  losses  for three  years
follows:


                                                                                                  December 31,
- -------------------------------------------------------------------------------------------------------------------------------
(In thousands)                                                                        2000             1999            1998
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                                      
Balance at beginning of year                                                  $      72,658    $     65,201    $     71,599
Provisions charged to operations                                                     11,800           9,000           8,103
Allowances from purchase transactions                                                10,980           3,647             --
Reclassification of allowance for segregated asset losses                                --              --           2,623
Charge-offs                                                                         (6,816)          (7,406)        (21,262)
Recoveries                                                                            2,187           2,216           4,138
- -------------------------------------------------------------------------------------------------------------------------------
   Balance at end of year                                                     $      90,809    $     72,658    $     65,201
- -------------------------------------------------------------------------------------------------------------------------------


At December 31, 2000,  Webster had $21.3 million of impaired loans as defined by
SFAS No. 114, of which $14.2 million were measured  based upon the expected fair
value of the underlying collateral and $7.1 million were measured based upon the
expected future cash flows of the impaired loans.  The $14.2 million of impaired
loans have an  allowance  for loan losses of $1.2  million  and $7.1  million of
impaired  loans had an allowance  for loan losses of  $146,000.  At December 31,
1999,  Webster had $8.1  million of impaired  loans,  of which $4.8 million were
measured based upon the fair value of the underlying collateral and $3.3 million
were measured based upon the expected  future cash flows of the impaired  loans.
The $4.8  million of  impaired  loans had an  allowance  for loan losses of $1.5
million and the $3.3 million

                                      F-18


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


of impaired  loans had an allowance for loan losses of $291,000.  In 2000,  1999
and 1998, the average balance of impaired loans was $16.3 million, $13.1 million
and $18.3 million, respectively.

Webster's policy with regard to the recognition of interest income on commercial
impaired loans includes an individual  assessment of each loan. Interest that is
more than 90 days past due is not accrued.  When payments on commercial impaired
loans are received, interest income is recorded on a cash basis or is applied to
principal  based on an individual  assessment of each loan.  Cash basis interest
income recognized on commercial impaired loans for the years 2000, 1999 and 1998
amounted to $414,000, $782,000 and $603,000, respectively.

At December 31, 2000 and 1999, the Bank had total  troubled debt  restructurings
of approximately  $5.7 million and $5.9 million,  respectively.  Interest income
booked for 2000 under the  restructured  terms  totaled  $469,000 as compared to
$813,000 that would have been booked had the restructured loans been under their
original  terms  during  2000.   Interest  income  booked  for  1999  under  the
restructured terms totaled $421,000 as compared to $746,000 that would have been
booked had the restructured loans been under their original terms during 1999.

Webster's nonaccrual loans totaled $41.0 million and $38.4 million, respectively
at December  31, 2000 and 1999.  See  "Management's  Discussion  and Analysis of
Financial  Condition  and Results of  Operations"  Item 7 - "Asset  Quality" for
further information on nonaccrual loans and delinquencies.

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

The  estimated  fair  value  of  commitments  to  extend  credit  is  considered
insignificant at December 31, 2000 and 1999.  Future loan commitments  represent
residential   and  commercial   mortgage  loan   commitments,   commercial  loan
commitments,  letters of credit,  and unused home equity and  commercial  unused
credit lines.  Rates for these loans are generally  established  shortly  before
closing.  The rates on home equity lines of credit generally vary with the prime
rate.

As of December 31, 2000 and 1999, residential mortgage commitments totaled $75.3
million and $71.4 million, respectively.  Residential commitments outstanding at
December 31, 2000 consisted of adjustable-rate and fixed-rate mortgages of $15.6
million and $59.7  million,  respectively,  at rates ranging from 6.5% to 10.7%.
Residential   commitments   outstanding   at  December  31,  1999  consisted  of
adjustable-rate  and  fixed-rate  mortgages of $48.7 million and $22.7  million,
respectively,  at rates  ranging  from 5.3% to 11.5%.  Commitments  to originate
loans  generally  expire within 60 days.  In addition,  at December 31, 2000 and
1999,  there were unused portions of home equity credit lines extended of $471.8
million and $367.3 million,  respectively.  Unused  commercial  lines of credit,
letters of credit, standby letters of credit and outstanding commercial new loan
commitments  totaled  $823.5 million and $610.6 million at December 31, 2000 and
1999, respectively.

Webster uses forward  commitments to sell residential  mortgage loans, which are
entered  into for the  purpose of  reducing  the  market  risk  associated  with
originating  loans held for sale.  The types of risk that may arise are from the
possible  inability of Webster or the other party to fulfill the  contracts.  At
December  31,  2000 and 1999,  Webster  had  forward  commitments  to sell loans
totaling $27.8 million and $7.0 million, respectively, at rates between 6.0% and
8.4%, and 6.5% and 8.8%,  respectively.  The estimated fair value of commitments
to sell loans is considered insignificant at December 31, 2000 and 1999.

At December  31,  2000 and 1999,  Webster  serviced,  for the benefit of others,
mortgage  loans  aggregating   approximately  $1.1  billion  and  $1.3  billion,
respectively.



                                      F-19


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


During 2000 and 1999, Webster capitalized  mortgage servicing assets of $652,000
and $801,000,  respectively,  related to originating loans and selling them with
servicing  retained.  During 2000, Webster sold mortgage servicing rights with a
book value of  $694,000.  Amortization  of  mortgage  servicing  rights was $1.6
million for each of the 2000 and 1999 periods.

NOTE 5: PREMISES AND EQUIPMENT, NET

A summary of premises and equipment, net follows:


                                                                                                        December 31,
- ---------------------------------------------------------------------------------------------------------------------------------
 (In thousands)                                                                                  2000                     1999
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                            
Land                                                                                     $     13,474             $     15,841
Buildings and improvements                                                                     72,976                   78,392
Leasehold improvements                                                                         14,428                   10,182
Furniture, fixtures and equipment                                                             103,242                   87,240
- ---------------------------------------------------------------------------------------------------------------------------------
Total premises and equipment                                                                  204,120                  191,655
Accumulated depreciation and amortization                                                    (109,857)                 (88,252)
- ---------------------------------------------------------------------------------------------------------------------------------
   Premises and equipment, net                                                           $     94,263             $    103,403
- ---------------------------------------------------------------------------------------------------------------------------------


At  December  31,  2000,  Webster was  obligated  under  various  non-cancelable
operating  leases for properties  used as branch office  facilities.  The leases
contain  renewal  options and  escalation  clauses  which  provide for increased
rental  expense based  primarily upon increases in real estate taxes over a base
year.  Rental  expense  under  leases was $8.9  million,  $7.1  million and $6.3
million in 2000,  1999,  and 1998,  respectively.  Webster is also  entitled  to
rental  income under  various  non-cancelable  operating  leases for  properties
owned. Rental income under these leases was $1.3 million,  $2.4 million and $3.1
million in 2000, 1999 and 1998, respectively.

The  following  is a schedule of future  minimum  rental  payments  and receipts
required under these leases as of December 31, 2000:



 (In thousands)                                                                                   Payments             Receipts
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                
Years ending December 31:
2001                                                                                          $     11,299            $   1,253
2002                                                                                                10,388                  909
2003                                                                                                 9,277                  686
2004                                                                                                 7,521                  438
2005                                                                                                 5,697                  354
Later years                                                                                         38,314                1,075
- -----------------------------------------------------------------------------------------------------------------------------------
   Total                                                                                      $     82,496            $   4,715
- -----------------------------------------------------------------------------------------------------------------------------------



                                      F-20


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 6: PREPAID EXPENSES AND OTHER ASSETS

A summary of prepaid expenses and other assets follows:


                                                                                                           December 31,
- -----------------------------------------------------------------------------------------------------------------------------------
(In thousands)                                                                                        2000                 1999
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                              
Deferred tax asset, net (Note 12)                                                             $     33,917          $    68,744
Venture capital investments                                                                         14,333                3,266
Receivables                                                                                         13,534                7,782
Unsettled securities sales                                                                           8,334                   --
Prepaids                                                                                             6,764                6,166
Mortgage servicing rights, net                                                                       4,962                6,429
Foreclosed properties                                                                                3,295                4,909
Unamortized issuance costs                                                                           3,720                2,994
Income taxes receivable                                                                                104                2,077
Due from FDIC                                                                                           --                  679
Other assets                                                                                         5,037                6,538
- -----------------------------------------------------------------------------------------------------------------------------------
   Prepaid expenses and other assets                                                          $     94,000           $  109,584
- -----------------------------------------------------------------------------------------------------------------------------------



NOTE 7: DEPOSITS

The  following  table  sets  forth the  deposit  accounts  of the Bank in dollar
amounts and as percentages of total deposits at the dates indicated.



                                                                  December 31,
- -----------------------------------------------------------------------------------------------------------------------------------
                                             2000                              1999                             1998
- -----------------------------------------------------------------------------------------------------------------------------------
                             Weighted                   % of   Weighted                 % of     Weighted                  % of
                              average                   total   average                 total     average                  total
(Dollars in thousands)         rate         Amount    deposits   rate         Amount  deposits     rate        Amount    deposits
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                
BALANCE BY ACCOUNT TYPE:
Demand deposits                  --%     $   851,071     12.3%     --%    $   675,449     10.9%      --%    $   626,996      9.9%
NOW accounts                    .77          752,600     10.8    1.20         700,243     11.3     1.24         694,074     11.0
Regular savings and money
  market deposit accounts      2.49        1,916,543     27.6    2.56       1,719,562     27.8     2.52       1,582,424     25.1
Time deposits                  5.24        3,421,308     49.3    4.84       3,095,837     50.0     5.07       3,409,480     54.0
- -----------------------------------------------------------------------------------------------------------------------------------
      Total                    3.35%     $ 6,941,522    100.0%   3.26%    $ 6,191,091    100.0%    3.53%    $ 6,312,974    100.0%
- -----------------------------------------------------------------------------------------------------------------------------------


Interest expense on deposits is summarized as follows:



                                                                                         Years ended December 31,
- -----------------------------------------------------------------------------------------------------------------------------
(In thousands)                                                                         2000            1999            1998
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                                      
NOW accounts                                                                  $       6,195    $     14,587    $     12,724
Regular savings and money market deposit accounts                                    44,746          34,655          35,935
Time deposits                                                                       173,353         154,563         192,522
- -----------------------------------------------------------------------------------------------------------------------------
   Total                                                                      $     224,294    $    203,805    $    241,181
- -----------------------------------------------------------------------------------------------------------------------------



                                      F-21


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


The following table  represents the amount of time deposits  maturing during the
periods indicated:



- -----------------------------------------------------------------------------------------------------------------------------
(In thousands)                                                                                                       Totals
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                                          
Maturing:
   January 1, 2001 to December 31, 2001                                                                      $    2,545,806
   January 1, 2002 to December 31, 2002                                                                             680,581
   January 1, 2003 to December 31, 2003                                                                             104,686
   January 1, 2004 to December 31, 2004                                                                              26,542
   January 1, 2005 to December 31, 2005                                                                              36,817
   January 1, 2006 and beyond                                                                                        26,876
- -----------------------------------------------------------------------------------------------------------------------------
   Total                                                                                                     $    3,421,308
- -----------------------------------------------------------------------------------------------------------------------------


Time deposits of $100,000 or more amounted to $590.1  million and $493.6 million
and  represented  approximately  8.5% and 8.0% of total deposits at December 31,
2000 and 1999, respectively.

The following  table  represents the amount of time deposits of $100,000 or more
maturing during the periods indicated:



- ----------------------------------------------------------------------------------------------------------------------------
(In thousands)                                                                                                       Totals
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                          
Maturing:
   January 1, 2001 to March 31, 2001                                                                         $      236,928
   April 1, 2001 to June 30, 2001                                                                                   105,962
   July 1, 2001 to December 31, 2001                                                                                102,024
   January 1, 2002 and beyond                                                                                       145,229
- ----------------------------------------------------------------------------------------------------------------------------
    Total                                                                                                    $      590,143
- ----------------------------------------------------------------------------------------------------------------------------



                                      F-22


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 8: FEDERAL HOME LOAN BANK ADVANCES

Advances payable to the Federal Home Loan Bank are summarized as follows:



                                                                                      December 31,
- -------------------------------------------------------------------------------------------------------------------------------
                                                                        2000                                 1999
- -------------------------------------------------------------------------------------------------------------------------------
                                                             Total                                 Total
(In thousands)                                            Outstanding           Callable        Outstanding         Callable
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                                    
FIXED RATE:
   4.75% to 6.68% due in 2000                          $           --      $          --      $     833,860     $           --
   5.39% to 8.20% due in 2001                               1,377,405                 --            230,413                 --
   6.30% to 6.87% due in 2002                                  52,250                 --              2,250                 --
   5.78% to 6.67% due in 2003                                 214,350                 --             31,462             25,000
   6.78% due in 2004                                              438                 --            200,540            200,000
   5.91% to 6.25% due in 2005                                 103,571            100,000             14,296             10,000
   5.97% to 6.31% due in 2006                                   3,054                 --            307,520            304,000
   5.92% to 6.98% due in 2007                                 502,443            500,000              2,520                 --
   4.49% to 5.93% due in 2008                                  30,128             27,000              3,461                 --
   5.50% due in 2009                                            5,000              5,000              5,000              5,000
   8.44% due in 2010                                              564                 --                602                 --
   6.60% due in 2011                                            2,364                 --              2,517                 --
   5.49% due in 2013                                           10,000             10,000                 --                 --
- -------------------------------------------------------------------------------------------------------------------------------
                                                       $    2,301,567      $     642,000      $   1,634,441     $      544,000
- -------------------------------------------------------------------------------------------------------------------------------
VARIABLE RATE:
   6.81% due in 2004                                           80,000                 --             80,000                 --
- -------------------------------------------------------------------------------------------------------------------------------
Total                                                  $    2,381,567      $     642,000      $   1,714,441     $      544,000
- -------------------------------------------------------------------------------------------------------------------------------
   Unamortized discount on FHLB advances                      (1,493)                 --                 --                 --
- -------------------------------------------------------------------------------------------------------------------------------
Total Federal Home Loan Bank advances, net             $    2,380,074      $     642,000      $   1,714,441     $      544,000
- -------------------------------------------------------------------------------------------------------------------------------


The Bank had additional  borrowing  capacity of approximately  $2.0 billion from
the FHLB at December 31, 2000 and $1.4  billion at December  31, 1999.  Advances
are secured by a blanket security agreement. This agreement requires the Bank to
maintain as collateral certain qualifying assets, principally mortgage loans and
securities.  At December 31, 2000, the callable  advances had call dates ranging
from October 3, 2000 to April 26, 2005. At December 31, 2000 and 1999,  the Bank
was in compliance with the FHLB collateral requirements.

The  unamortized  discount on FHLB advances at December 31, 2000, is a result of
the Mechanics  purchase  acquisition in June 2000. The remaining balance of $1.5
million is scheduled to be amortized over a remaining life of 2 years.


                                      F-23


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 9: SECURITIES SOLD UNDER AGREEMENT TO REPURCHASE AND OTHER BORROWINGS

The following table summarizes securities sold under agreement to repurchase and
other borrowings:



                                                                                                         December 31,
- ------------------------------------------------------------------------------------------------------------------------------
(In thousands)                                                                                       2000              1999
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                         
Securities sold under agreement to repurchase                                             $      489,434(a)    $    943,801(a)
Senior notes                                                                                      126,000            40,000
Treasury tax and loan                                                                              32,918            41,187
Note payable                                                                                        1,000                --
Lines of credit                                                                                       442            39,000
ESOP borrowings                                                                                       357               766
Federal funds purchased                                                                                --             9,250
- -----------------------------------------------------------------------------------------------------------------------------
   Total (b)                                                                              $       650,151      $  1,074,004
- -----------------------------------------------------------------------------------------------------------------------------
<FN>
(a)  Of the $489.4  million of securities  sold under  agreements to  repurchase  at December 31, 2000,  none were  structured
     to be callable by the broker. Of the $943.8 million of securities sold under agreements to repurchase at December 31, 1999,
     $75.0 million were structured so that the broker had the option to call the agreements in mid-2000.
(b)  The weighted-average rates on these borrowings were 6.42% and 5.69% at December 31, 2000 and 1999, respectively.
</FN>


During  2000  and  1999,   securities   sold  under   agreements  to  repurchase
("repurchase  agreements")  were the primary  source of borrowed  funds with the
exception   of  FHLB   advances   (see  Note  8).  The   average   balance   and
weighted-average  rate for repurchase  agreements  were $822.9 million and 5.83%
for 2000 as compared to $786.5 million and 5.14% for 1999. Repurchase agreements
had an average  balance  that was 30% or more of the Bank's  total equity at the
end  of  the  2000  and  1999  periods.  Repurchase  agreements  were  primarily
collateralized  by U.  S.  Government  agency  mortgage-backed  securities.  The
collateral  for  these  repurchase  agreements,  related  to  Webster's  funding
operations,   are  delivered  to  broker/dealers.   Repurchase  agreements  with
broker/dealers are limited to primary dealers in government securities.  Webster
also enters into repurchase agreement  transactions directly with commercial and
municipal customers through its treasury sales desk.

Information concerning repurchase agreements as of the end of the current period
is presented below:



(Dollars in thousands)
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                   Weighted-      Weighted-
                                 Balance at                 Book Value          Market Value        Average        Average
Original maturity             December 31, 2000           of Collateral         of Collateral        Rate         Maturity
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                   
Up to 30 days                   $   344,304                $    344,589         $    344,445        5.60%         4.2 days
31 to 90 days                         2,440                       2,447                2,481        5.43          2.0 months
Over 90 days                        142,690                     149,508              148,381        6.39          3.2 months
- ------------------------------------------------------------------------------------------------------------------------------
Totals                          $   489,434                $    496,544         $    495,307        5.83%         1.9 months
- ------------------------------------------------------------------------------------------------------------------------------



                                      F-24


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


The  following  table  sets  forth  certain  information  concerning  short-term
borrowings under repurchase agreements at the dates and for the years indicated:



                                                                                                  December 31,
- -----------------------------------------------------------------------------------------------------------------------------
(Dollars in thousands)                                                                 2000            1999            1998
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                                     
Average amount outstanding during the period                                 $      822,855   $     786,536   $     953,789
Amount outstanding at end of period                                                 489,434         861,160         620,034
Highest month end balance                                                         1,094,493         938,285       1,222,750
Weighted-average interest rate at end of period                                        5.83%           5.49%           5.00%
Weighted-average interest rate during the period                                       5.96%           5.14%           5.06%


During  2000  and  1999,  Webster  also  borrowed  under  lines of  credit  with
correspondent  banks and purchased federal funds, which are unsecured  overnight
loans with banks.  The Employee Stock  Ownership Plan ("ESOP") loan borrowing is
from a correspondent  bank at a floating rate based on the correspondent  bank's
base  (prime)  rate and the  interest  rates at December  31, 2000 and 1999 were
9.50% and 8.50%,  respectively.  In January 2001, the remaining principal on the
ESOP  borrowings was paid.  Interest was paid quarterly and the borrowings  were
guaranteed and secured by  unallocated  shares of Webster common stock under the
ESOP Plan.

In November  2000,  Webster  completed a private  placement of $126.0 million of
8.72% unsecured Senior Notes due in 2007 (the "Senior Notes").  The net proceeds
from the note  placement  were  generated for general  corporate  purposes.  The
Senior Notes outstanding as of December 31, 1999, in the amount of $40.0 million
at 8.75%, originated from a 1993 offering that matured on June 30, 2000.

A note payable of $1.0 million at a fixed rate of 7.00% to Phoenix Duff & Phelps
was acquired as a result of the purchase  acquisition of Duff & Phelps. The note
will mature June 30, 2001. Interest on the note is payable quarterly.


NOTE 10: INTEREST-RATE FINANCIAL INSTRUMENTS

Webster  employs  as part of its  asset/liability  management  strategy  various
interest-rate  contracts including short and long futures and options positions,
interest-rate   swaps  and  interest-rate  caps  and  floors.  See  Note  3  for
disclosures on futures  positions.  Webster uses financial  instruments to hedge
mismatches  in  maturities  to reduce  exposure to movements in interest  rates.
These interest-rate  financial  instruments involve, to varying degrees,  credit
risk and market risk.  Credit risk is the possibility that a loss may occur if a
counterparty  to a  transaction  fails to perform  according to the terms of the
contract.  Market risk is the effect of a change in interest  rates on the value
of the financial  instrument.  The notional  amount of  interest-rate  financial
instruments  is the amount  upon which  interest  and other  payments  under the
contract are based. For interest-rate financial instruments, the notional amount
is not exchanged and  therefore,  the notional  amounts should not be taken as a
measure of credit or market risk.

Fair  value,  which  approximates  the cost to replace  the  contract at current
market rates, is generally representative of market risk. Credit risk related to
the interest-rate  swaps,  interest-rate caps and floors at December 31, 2000 is
not considered to be significant due to counterparty  ratings. In the event of a
default by a counterparty, the cost to Webster, if any, would be the replacement
cost of the contract at the current market rate.


                                      F-25


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Interest-rate financial instruments are summarized as follows:



                                                                     December 31,
- --------------------------------------------------------------------------------------------------------------------------------
                                                        2000                                            1999
- --------------------------------------------------------------------------------------------------------------------------------
                                     Notional           Fair         Amortized        Notional          Fair         Amortized
 (In thousands)                       Amount            Value          Cost            Amount           Value          Cost
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                                  
Swap agreements                     $  25,000       $       (7)    $       --        $   25,000     $  (1,226)      $       --
Floor agreements                      500,000               --            159           500,000           137            2,154
Cap agreements                        260,000            3,292          6,158           410,000         8,945            8,720
- --------------------------------------------------------------------------------------------------------------------------------
   Total                            $ 785,000       $    3,285     $    6,317        $  935,000     $   7,856       $   10,874
- --------------------------------------------------------------------------------------------------------------------------------


Interest-rate  swap  agreements  involve  the  exchange  of fixed  and  variable
interest  payments  based upon  notional  amounts  paid to a maturity  date.  At
December  31,  2000 and 1999,  Webster  had one  interest-rate  swap  agreement,
hedging  $25.0  million of brokered  certificates  of deposit,  in which Webster
receives a fixed rate of 6.65% and pays a variable rate based on Libor.  For the
years ended December 31, 2000, 1999 and 1998, net income recorded on the deposit
swap was $57,000, $360,000 and $263,000, respectively.

Interest-rate  cap  agreements  will  result in cash  payments to be received by
Webster  only if index rates rise above a  predetermined  rate.  At December 31,
2000 and 1999,  Webster  had three  outstanding  cap  agreements  with  notional
amounts of $260.0 million related to the available for sale securities portfolio
with  interest-rate caps ranging from 6.00% to 7.00%. At December 31, 2000, this
portfolio had $6.2 million of unamortized  interest-rate cap balances and during
the 2000  period  amortized  $2.0  million as a reduction  of  interest  income.
Similarly,  interest-rate  floor  agreements  will result in cash payments to be
received by Webster only if current  interest  rates fall below a  predetermined
strike. At December 31, 2000,  Webster had two outstanding  interest-rate  floor
agreements with notional amounts of $500.0 million and  interest-rate  floors of
5.25% and 5.75%. At December 31, 2000, Webster had $159,000 of unamortized floor
expense  and during the 2000 period  amortized  $2.0  million as a reduction  of
available  for sale  interest  income.  The premium  paid for caps and floors is
amortized over the life of the contract.

At December 31, 1999,  Webster had five outstanding cap agreements with notional
amounts of $410.0 million related to the available for sale securities portfolio
with  interest-rate caps ranging from 6.00% to 9.00%. At December 31, 1999, this
portfolio had $8.7 million of unamortized  interest-rate cap balances and during
the 1999 period  amortized  $2.7 million as a reduction of interest  income.  At
December 31, 1999,  Webster had two outstanding  interest-rate  floor agreements
with notional  amounts of $500.0 million and  interest-rate  floors of 5.25% and
5.75%.  At December 31,  1999,  Webster had $2.2  million of  unamortized  floor
expense  and during the 1999 period  amortized  $2.0  million as a reduction  of
available for sale interest income.


                                      F-26


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 11: SUMMARY OF ESTIMATED FAIR VALUES

A summary of estimated fair values consisted of the following:



                                                                                      December 31,
- -------------------------------------------------------------------------------------------------------------------------------
                                                                       2000                                 1999
- -------------------------------------------------------------------------------------------------------------------------------
                                                             Carrying          Estimated           Carrying          Estimated
(In thousands)                                                 Amount         Fair Value             Amount         Fair Value
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                                    
ASSETS:
   Cash and due from depository institutions           $      265,035      $     265,035      $     245,783     $      245,783
   Interest-bearing deposits                                    1,751              1,751             37,838             37,838
   Securities                                               3,401,795          3,388,263          3,057,819          3,042,639
   Residential loans                                        4,146,780          4,193,086          3,898,943          3,869,912
   Consumer loans                                              89,514             90,490             47,064             47,520
   Home equity loans                                          609,293            615,163            492,684            492,106
   Commercial loans                                         2,064,431          2,069,604          1,656,203          1,599,584
   Allowance for loan losses                                  (90,809)           (90,809)           (72,658)           (72,658)
   Interest-rate contracts                                      3,285              3,285              9,082              9,082

LIABILITIES:
   Deposits other than time deposits                   $    3,520,214      $   3,520,214      $   3,095,254     $    3,095,254
   Time deposits                                            3,421,308          3,419,898          3,095,837          3,115,113
   Escrow                                                      39,606             39,254             41,605             39,652
   FHLB advances and other borrowings                       3,030,225          3,054,731          2,788,445          2,778,170
   Capital securities and preferred stock
     of subsidiary corp.                                      199,577            208,271            199,577            194,344


The carrying  amounts for  interest-bearing  deposits  other than time  deposits
approximate  fair value  since they mature in 90 days or less and do not present
unanticipated  credit  concerns.  The fair value of  securities  (see Note 3) is
estimated  based on prices or quotations  received from third parties or pricing
services.  The fair  value of  interest-rate  contracts  was based on the amount
Webster  could  receive or pay to terminate  the  agreements.  FHLB stock has no
active  market and is required to be held by member banks.  The  estimated  fair
value of FHLB stock equals the carrying amount.

In  estimating  the fair  value of  loans,  portfolios  with  similar  financial
characteristics  were classified by type. Loans were segmented into four generic
types: residential, consumer, home equity and commercial. Residential loans were
further segmented into 15 and 30 year fixed-rate  contractual  maturities,  with
the remaining classified as variable-rate loans. The fair value of each category
is calculated by  discounting  scheduled cash flows through  estimated  maturity
using market  discount rates.  Adjustments  were made to reflect credit and rate
risks inherent in the portfolio.

The  estimated  fair  value  of  deposits  with  no  stated  maturity,  such  as
noninterest-bearing  demand deposits,  regular  savings,  NOW accounts and money
market  accounts,  is equal to the amount payable on demand.  The estimated fair
values of time deposits, FHLB advances, other borrowings, capital securities and
preferred stock of subsidiary  corporation  were calculated using the discounted
cash flow method.  The discount rate for time deposits is based on a spread over
Libor and the  discount  rates  for FHLB  advances  and  securities  sold  under
agreements  to  repurchase  is based  on  Libor  rates  that  coincide  with the
remaining maturities. The discount rate used for the senior notes was calculated
using a spread over treasury notes  consistent with the spread used to price the
Senior  Notes  at their  inception.  The  discount  rates  used for the  capital
securities  and  preferred  stock of  subsidiary  corporation  liabilities  were
calculated  using  a  spread  over  Libor  that  coincides  with  the  remaining
maturities.

Fair value  estimates  are made at a specific  point in time,  based on relevant
market  information  and  information  about  the  financial  instrument.  These
estimates do not reflect any premium or discount that could result from offering
for sale at



                                      F-27


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


one  time  Webster's  entire  holdings  or any  part of a  particular  financial
instrument.  Because no market  exists for a  significant  portion of  Webster's
financial  instruments,  fair value estimates are based on judgements  regarding
future   expected   loss   experience,   current   economic   conditions,   risk
characteristics  of various  financial  instruments,  and other  factors.  These
factors  are  subjective  in nature and  involve  uncertainties  and  matters of
significant judgement and therefore cannot be determined with precision.  Change
in assumptions could significantly affect the estimates.

Fair value  estimates are based on existing on and  off-balance  sheet financial
instruments  without  attempting  to estimate  the value of  anticipated  future
business  and the  value of  assets  and  liabilities  that  are not  considered
financial  instruments.  For  example,  Webster  has  a  substantial  trust  and
investment  management  operation that contributes net fee income annually.  The
trust and investment operation is not considered a financial instrument, and its
value has not been incorporated into the fair value estimates. Other significant
assets and liabilities  include the benefits resulting from the low-cost funding
of deposit liabilities as compared to the cost of borrowing funds in the market,
and premises and equipment.  In addition,  the tax ramifications  related to the
realization of the unrealized gains and losses can have a significant  effect on
fair value estimates and have not been considered in the estimate of fair value.


NOTE 12: INCOME TAXES

Income taxes in the Consolidated Statements of Income comprises the following:



                                                                                        Years ended December 31,
- ------------------------------------------------------------------------------------------------------------------------------
(In thousands)                                                                         2000            1999            1998
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                        
CURRENT:
   Federal                                                                      $    54,720     $    49,740      $   35,788
   State                                                                                100             494           1,821
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                     54,820          50,234          37,609
- ------------------------------------------------------------------------------------------------------------------------------
DEFERRED:
   Federal                                                                            3,296          (2,902)           1,104
   State                                                                                 --              --           10,981
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                      3,296          (2,902)          12,085
- ------------------------------------------------------------------------------------------------------------------------------
TOTAL:
   Federal                                                                           58,016          46,838          36,892
   State                                                                                100             494          12,802
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                $    58,116     $    47,332      $   49,694
- ------------------------------------------------------------------------------------------------------------------------------



                                      F-28


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Income tax expense of $58.1 million,  $47.3  million,  and $49.7 million for the
years ended December 31, 2000,  1999 and 1998,  respectively,  differed from the
amounts  computed by applying the federal  income tax rate of 35% in 2000,  1999
and 1998 to pre-tax income as a result of the following:



                                                                                         Years ended December 31,
- ------------------------------------------------------------------------------------------------------------------------------
(In thousands)                                                                         2000            1999            1998
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                        
Computed "expected" tax expense                                                 $    61,742     $    49,939      $   44,699
Increase (decrease) in income taxes resulting from:
   Dividends received deduction                                                        (566)         (1,091)           (756)
   State income taxes, net of federal income tax benefit
    including change in state valuation allowance and tax rate                           64             321           8,241
   Tax exempt interest                                                                 (822)           (853)           (178)
   Goodwill                                                                           2,536           1,158             459
   Acquisition-related expenses                                                          --             781           1,520
   Increase in cash surrender value of life insurance                                (3,372)         (2,762)         (1,963)
   Other, net                                                                        (1,466)           (161)         (2,328)
- ------------------------------------------------------------------------------------------------------------------------------
   Income taxes                                                                 $    58,116     $    47,332      $   49,694
- ------------------------------------------------------------------------------------------------------------------------------


At December 31, 2000, Webster had a net deferred tax asset of $33.9 million.  In
order to fully realize the net deferred tax asset,  Webster must either generate
future  taxable  income or incur tax losses to carry  back.  Based on  Webster's
historical and current taxable earnings,  management  believes that Webster will
realize the net deferred tax asset.  There can be no  assurance,  however,  that
Webster will generate taxable earnings or a specific level of continuing taxable
earnings in the future.

Federal net operating loss carryforwards ("NOL's") total $2.1 million,  expiring
in various tax years  through  2011.  State NOL's  total  $99.9  million  ($33.5
million expiring in 2004, and $66.4 million in 2020). A 100% valuation allowance
has been  applied to the state NOL's  because  Webster does not expect any state
taxable income for the foreseeable future.

A deferred tax valuation allowance has been established for the state portion of
temporary  differences  that may not be realized due to having no expected state
taxable income for the foreseeable future.


                                      F-29


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


The tax effects of temporary  differences that give rise to significant portions
of the deferred tax assets and deferred tax liabilities at December 31, 2000 and
1999 are presented below.



                                                                                                            December 31,
- ---------------------------------------------------------------------------------------------------------------------------------
(In thousands)                                                                                        2000                 1999
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                                
DEFERRED TAX ASSETS:
   Loan loss allowances and other allowances, net                                              $    35,214            $  28,808
   Loan discount                                                                                    12,720                   --
   Accrued compensation and pensions                                                                 6,076                6,557
   Deferred expenses                                                                                 1,779                3,061
   Unrealized loss on securities                                                                       546               41,463
   Intangibles                                                                                       7,329                6,946
   Net operating loss carryforwards                                                                  5,632                1,696
   Other                                                                                             2,450                2,007
- ---------------------------------------------------------------------------------------------------------------------------------
   Total gross deferred tax assets                                                                  71,746               90,538
   Less state valuation allowance, net of federal benefit                                           (9,332)              (4,329)
- ---------------------------------------------------------------------------------------------------------------------------------
   Deferred tax asset after valuation allowance                                                     62,414               86,209
- ---------------------------------------------------------------------------------------------------------------------------------
DEFERRED TAX LIABILITIES:
   Loan premium                                                                                      4,685                3,777
   Intangibles                                                                                      18,563                9,177
   Accrued dividends                                                                                 1,064                  809
   Mortgage servicing rights                                                                           863                1,127
   Other                                                                                             3,322                2,575
- ---------------------------------------------------------------------------------------------------------------------------------
   Total gross deferred tax liabilities                                                             28,497               17,465
- ---------------------------------------------------------------------------------------------------------------------------------
      Net deferred tax asset                                                                   $    33,917            $  68,744
- ---------------------------------------------------------------------------------------------------------------------------------



NOTE 13: SHAREHOLDERS' EQUITY

Applicable OTS  regulations  require  federal savings banks such as the Bank, to
satisfy  certain  minimum  capital  requirements,  including a leverage  capital
requirement  (expressed  as a ratio of core or Tier 1 capital to adjusted  total
assets) and  risk-based  capital  requirements  (expressed as a ratio of core or
Tier 1 capital  and total  capital  to total  risk-weighted  assets).  As an OTS
regulated  institution,  the Bank is also subject to a minimum  tangible capital
requirement (expressed as a ratio of tangible capital to adjusted total assets).
At December  31, 2000 and 1999,  the Bank  exceeded all OTS  regulatory  capital
requirements and met the FDIC requirements for a "well capitalized" institution.
In order to be considered "well capitalized" a depository  institution must have
a ratio of Tier 1  capital  to  adjusted  total  assets of 5%, a ratio of Tier 1
capital  to  risk-weighted  assets  of 6%  and  a  ratio  of  total  capital  to
risk-weighted  assets of 10%.  Failure to meet minimum capital  requirements can
initiate  certain  mandatory and possible  additional  discretionary  actions by
regulators that, if undertaken, could have a direct material effect on Webster's
Consolidated Financial Statements. Webster's capital amounts and classifications
are also  subject to  qualitative  judgments by the OTS about  components,  risk
weightings,  and other  factors.  At December 31, 2000 and 1999, the Bank was in
full compliance with all applicable capital requirements detailed as below:


                                      F-30


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




                                                                                     OTS Minimum
                                                   Actual                       Capital Requirements         Well Capitalized
(Dollars in thousands)                             Amount        Ratio          Amount        Ratio         Amount        Ratio
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                       
AT DECEMBER 31, 2000
Total capital (to risk-weighted assets)         $   773,773      11.45%       $   540,672      8.00%      $   675,839    10.00%
Tier 1 capital (to risk-weighted assets)            698,234      10.20            270,336      4.00           405,504     6.00
Tier 1 capital (to adjusted total assets)           698,234       6.39            431,200      4.00           539,000     5.00
Tangible capital (to adjusted total assets)         686,166       6.37            217,388      2.00            No Requirement

AT DECEMBER 31, 1999
Total capital (to risk-weighted assets)         $   727,399      12.30%       $   473,243      8.00%      $   591,554    10.00%
Tier 1 capital (to risk-weighted assets)            656,561      11.10            236,621      4.00           354,932     6.00
Tier 1 capital (to adjusted total assets)           656,561       6.73            390,374      4.00           487,967     5.00
Tangible capital (to adjusted total assets)         652,439       6.69            195,104      2.00            No Requirement


Regulatory  rules currently impose  limitations on all capital  distributions by
savings  institutions,  including  dividends,  stock  repurchases  and  cash-out
mergers. Under current OTS capital distribution regulations, as long as the Bank
meets the OTS capital requirements before and after the payment of dividends and
meets the standards for expedited  treatment of applications  (including  having
certain  regulatory  composite,   compliance  and  Community   Reinvestment  Act
ratings), the Bank may pay dividends to Webster without prior OTS approval equal
to the net income to date over the calendar year,  plus retained net income over
the preceding two years. In addition, the OTS has the discretion to prohibit any
otherwise  permitted  capital  distribution  on  general  safety  and  soundness
grounds,  and must be given 30 days advance notice of all capital  distributions
during which time it may object to any proposed distribution.  The Bank has paid
dividends to Webster amounting to $133.6 million, and $60.8 million for 2000 and
1999, respectively.

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

Retained earnings at December 31, 2000 and 1999 included $50.0 million and $41.0
million of earnings of the Bank  appropriated  to bad debt reserves  (pre-1988),
respectively,  which were  deducted  for federal  income tax  purposes.  Tax law
changes were enacted in August 1996 to eliminate the "thrift bad debt" method of
calculating  bad debt  deductions  for tax  years  after  1995  and to  impose a
requirement to recapture  into taxable  income (over a six-year  period) all bad
debt  reserves  accumulated  after 1987.  Since  Webster  previously  recorded a
deferred tax  liability  with  respect to these  post-1987  reserves,  its total
income tax  expense for  financial  reporting  purposes  is not  affected by the
recapture  requirement.  The tax law changes also provide that taxes  associated
with the recapture of pre-1988 bad debt reserves would become payable under more
limited  circumstances  than under  prior law.  Under the tax laws,  as amended,
events that would result in recapture of the pre-1988 bad debt reserves  include
stock and cash  distributions  to the holding company from the Bank in excess of
specified  amounts.  Webster does not expect such reserves to be recaptured into
taxable income.

On April 6, 1998, Webster's common stock split two-for-one;  the stock split was
effected in the form of a stock  dividend.  Basic and diluted common shares have
been restated for all periods  presented as if the stock split took place at the
beginning of the earliest period shown. Also,  shareholders' equity accounts for
all periods presented have been restated to give retroactive  recognition of the
stock split.



                                      F-31

                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

In February 1996,  Webster's Board of Directors  adopted a stockholders'  rights
plan in which preferred stock purchase rights have been granted as a dividend at
the rate of one right for each  share of common  stock  held of record as of the
close of  business  on February  16,  1996.  The plan is designed to protect all
Webster shareholders against hostile acquirers who may seek to take advantage of
Webster and its shareholders through coercive or unfair tactics aimed at gaining
control of Webster  without  paying all  shareholders  a fair price.  Each right
initially   would  entitle  the  holder   thereof  to  purchase   under  certain
circumstances  one 1/1,000th of a share of a new Series C Preferred  Stock at an
exercise  price of $100 per share.  The rights will expire in February 2006. The
rights will be  exercisable  only if a person or group in the future becomes the
beneficial  owner of 15% or more of the common  stock,  or announces a tender or
exchange  offer which would result in its ownership of 15% or more of the common
stock,  or if the Board  declares any person or group to be an "adverse  person"
upon a determination that such person or group has acquired beneficial ownership
of 10% or more and that  such  ownership  is not in the  best  interests  of the
company.

The Bank has an ESOP that invests in Webster  common stock as discussed in Notes
9 and 15 to the  Consolidated  Financial  Statements.  Webster  has  secured and
guaranteed  the ESOP debt.  The cost of  unallocated  shares held under the ESOP
represents  unearned  compensation  expense,  and is recorded as a reduction  of
shareholders'  equity.  Both the loan  obligation and the unearned  compensation
expense  are  reduced  for  any  loan  repayments  made by the  ESOP.  Principal
repayments  totaled  $409,575 and $601,275  during the years ended  December 31,
2000 and 1999, respectively.

During  2000,  Webster  repurchased  a total of  4,952,814  shares of its common
stock. The majority of the shares repurchased were the result of a purchase plan
in connection with the Mechanics  acquisition.  The Mechanics acquisition closed
during the second quarter of 2000. In connection  with the Follis,  Wylie & Lane
purchase acquisition that closed during the second quarter of 2000, 5,000 shares
of common  stock  were  repurchased.  In  connection  with the  Levine  purchase
acquisition  that  closed  during the first  quarter of 2000,  44,900  shares of
common stock were repurchased.

During  2000,  the 1992  Stock  Option  Plan was  amended  to  permit  grants of
restricted stock. The amendment was approved at the Annual Shareholders  meeting
held April 27, 2000.  For the 2000 and 1999 year periods,  there were a total of
92,717 shares of restricted common stock granted to senior management.  The fair
value of the  restricted  stock  grants is  measured  on the grant  date and the
related  unearned  compensation  cost is amortized over the  respective  vesting
periods.

NOTE 14: NET INCOME PER COMMON SHARE

The following  tables reconcile the components of basic and diluted earnings per
share.



                                                                                    Year ended December 31,
- ------------------------------------------------------------------------------------------------------------------------------
(In thousands, except share data)                                                 2000               1999              1998
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                    
BASIC EARNINGS PER SHARE:
Net income                                                               $     118,291    $        95,350    $       78,019
- ------------------------------------------------------------------------------------------------------------------------------
Weighted-average common shares outstanding                                  45,910,447         44,553,859        45,275,165
- ------------------------------------------------------------------------------------------------------------------------------
Basic earnings per share                                                 $        2.58    $          2.14    $         1.72
- ------------------------------------------------------------------------------------------------------------------------------
DILUTED EARNINGS PER SHARE:
Net income                                                               $     118,291    $        95,350    $       78,019
- ------------------------------------------------------------------------------------------------------------------------------
Weighted-average common shares outstanding                                  45,910,447         44,553,859        45,275,165
Dilutive potential common stock:
   Options                                                                     517,060            839,629           842,376
Total weighted-average diluted shares                                       46,427,507         45,393,488        46,117,541
- ------------------------------------------------------------------------------------------------------------------------------
Diluted earnings per share                                               $        2.55    $          2.10    $         1.69
- ------------------------------------------------------------------------------------------------------------------------------



                                      F-32


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


At December 31, 2000, 1999 and 1998, options to purchase 1,156,469,  711,097 and
664,423 shares of common stock at exercise prices from $23.25 to $35.38,  $28.25
to $35.38  and  $31.75  to  $35.38,  respectively,  were not  considered  in the
computation of diluted potential common stock since the options' exercise prices
were  greater than the average  market  price of Webster  common stock for 2000,
1999 and 1998, respectively.


NOTE 15: EMPLOYEE BENEFIT AND STOCK OPTION PLANS

The Bank has an employee  investment  plan under section  401(k) of the Internal
Revenue Code.  Under the savings plan,  the Bank will match $.50 for every $1.00
of the employee's  contribution up to 6% of the employee's annual  compensation.
Operations were charged with $1.9 million, $1.6 million and $1.5 million for the
years  ended  December  31,  2000,  1999 and 1998,  respectively,  for  employer
matching contributions to the investment plan.

The Bank's ESOP, which is noncontributory by employees, is designed to invest in
Webster  common  stock on  behalf  of  eligible  employees  of the Bank who meet
certain minimum age and service requirements. The Bank may make contributions to
the ESOP in such  amounts as the Board of Directors  may  determine on an annual
basis.  To the extent that the Bank's  contributions  are used to repay the ESOP
loan,  Webster common stock is allocated to the accounts of  participants in the
ESOP. Stock and other amounts allocated to a participant's  account become fully
vested after the participant has completed five years of  participation  service
under the ESOP. At December 31, 2000,  there were 61,900  unallocated  shares of
Webster  common stock in the ESOP with 34,314  shares  scheduled  for release in
early 2001.

Subsequent to the release, 27,586 unallocated shares will remain in the ESOP for
future  distributions.  At December 31, 2000, the unallocated shares in the ESOP
had an aggregate  market value of  approximately  $1.8 million.  Operations were
charged with $1.4 million, $727,000 and $1.2 million for the year ended December
31, 2000, 1999 and 1998,  respectively,  for costs related to the ESOP. The 2000
ESOP  charge  includes  $1.3  million of  compensation  expense  and  $59,000 of
administrative costs. For the 2000 year period, all interest payments due on the
ESOP loan  principal  balance were offset by dividend  payments  received on the
unallocated shares.

The Bank established an Employee Stock Purchase Plan ("ESPP") in April 2000. The
ESPP is  governed  by  Section  423 of the  Internal  Revenue  Code of 1986,  as
amended,  and  administered by Webster's stock transfer agent. The ESPP provides
eligible   employees  the  opportunity  to  invest  up  to  10%  of  their  base
compensation  to purchase  Webster  common stock at a discounted  price.  During
2000, participants in the ESPP were able to purchase Webster common stock at 85%
of the fair market value at the lower of the market price on either the first or
last day of each offering period.


                                      F-33


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


The Bank maintains a noncontributory pension plan for employees who meet certain
minimum service and age  requirements.  Pension benefits are based upon earnings
of covered employees during the period of credited service. The following tables
set forth changes in benefit  obligation,  changes in plan assets and the funded
status  of  the  Bank's  pension  plan  and  amounts   recognized  in  Webster's
Consolidated Statements of Condition at December 31, 2000 and 1999.



                                                                                                            December 31,
- ----------------------------------------------------------------------------------------------------------------------------------
(In thousands)                                                                                        2000                 1999
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                
CHANGE IN BENEFIT OBLIGATION:
   Projected benefit obligation-beginning of year                                              $    25,973            $  26,751
   Service cost                                                                                      3,488                3,053
   Interest cost                                                                                     2,006                1,741
   Actuarial liability loss (gain)                                                                   1,935               (3,328)
   Benefits paid and administrative expenses                                                        (1,304)              (2,244)
- ----------------------------------------------------------------------------------------------------------------------------------
   Projected benefit obligation-end of year                                                    $    32,098           $   25,973
- ----------------------------------------------------------------------------------------------------------------------------------
CHANGE IN PLAN ASSETS:
   Plan assets at fair value-beginning of year                                                 $    27,365            $  26,601
   Actual return on plan assets                                                                        161                1,608
   Employer contributions                                                                            4,789                1,400
   Benefits paid and administrative expenses                                                        (1,304)              (2,244)
- ----------------------------------------------------------------------------------------------------------------------------------
   Plan assets at fair value-end of year                                                       $    31,011            $  27,365
- ----------------------------------------------------------------------------------------------------------------------------------
   Funded status under (over)                                                                        1,087               (1,392)
   Unrecognized prior service cost                                                                   1,055                1,131
   Unrecognized net (loss) gain                                                                     (1,320)               2,887
   Unrecognized transition obligation (asset)                                                           95                  104
- ----------------------------------------------------------------------------------------------------------------------------------
Accrued pension benefit cost liability                                                         $       917            $   2,730
- ----------------------------------------------------------------------------------------------------------------------------------


The pension plan held in its asset  portfolio  62,000  shares of Webster  common
stock as of December 31, 2000 and 1999.  The Webster  shares had an  approximate
market  value of $1.8  million and $1.5  million at December  31, 2000 and 1999,
respectively.

The discount  rate, the rate of increase of future  compensation  levels and the
expected  long-term rate of return on assets used in  determining  the actuarial
present value of the projected benefit  obligation were 7.25%,  5.00% and 9.00%,
respectively, for 2000 and 1999.

Net pension expense for 2000, 1999 and 1998 included the following components.



                                                                                         Years ended December 31,
- -----------------------------------------------------------------------------------------------------------------------------
(In thousands)                                                                         2000            1999            1998
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                                        
Service cost-benefits earned during the period                                  $     3,488     $     3,053      $    2,257
Interest cost on projected benefit obligations                                        2,006           1,741           1,536
Expected return on plan assets                                                       (2,432)         (2,412)         (2,242)
Amortization of prior service cost and transition obligation                            (85)            (83)           (630)
- -----------------------------------------------------------------------------------------------------------------------------
   Total                                                                        $     2,977     $     2,299      $      921
- ------------------------------------------------------------------------------------------------------------------------------



                                      F-34


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


The Bank  also  provides  other  post-retirement  benefits  to  certain  retired
employees.  The following tables set forth the changes in benefit obligation and
the funded status of the plan at December 31, 2000 and 1999:



                                                                                                          December 31,
- ---------------------------------------------------------------------------------------------------------------------------------
(In thousands)                                                                                        2000               1999
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                               
CHANGE IN BENEFIT OBLIGATION:
   Accumulated post-retirement benefit
     obligation-beginning of year                                                              $     3,034           $  3,743
   Interest cost                                                                                       210                202
   Actuarial gain                                                                                     (443)              (711)
   Benefits paid                                                                                      (274)              (200)
   Plan amendments                                                                                     960                 --
- --------------------------------------------------------------------------------------------------------------------------------
   Accumulated post-retirement benefit obligation-end of year                                  $     3,487           $  3,034
- --------------------------------------------------------------------------------------------------------------------------------
Fair value of plan assets                                                                               --                 --
- --------------------------------------------------------------------------------------------------------------------------------
Funded status                                                                                  $     3,487           $  3,034
Unrecognized prior service cost                                                                       (929)                --
Unrecognized net gain                                                                                  757                352
- --------------------------------------------------------------------------------------------------------------------------------
Accumulated post-retirement benefit cost liability                                             $     3,315           $  3,386
- --------------------------------------------------------------------------------------------------------------------------------


The discount rate used in determining  the accumulated  post-retirement  benefit
obligation of 2000 and 1999 was 7.25%. The assumed healthcare cost-trend rate is
6.00% for 2000,  decreasing 0.50% per year to 5.00% for 2002 and thereafter.  An
increase of 1.00% in the assumed  healthcare  cost-trend rate would increase net
periodic  post-retirement  benefit cost by $15,000 and increase the  accumulated
benefit  obligation by $228,000.  A decrease of 1.00% in the assumed  healthcare
cost trend rate would decrease net periodic  post-retirement cost by $14,000 and
decrease the accumulated benefit obligation by $200,000.

The components of post-retirement benefits cost were as follows:



                                                                                    Years ended December 31,
- ------------------------------------------------------------------------------------------------------------------------------
(In thousands)                                                                         2000            1999            1998
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                        
Service cost                                                                    $       --      $        --      $       11
Interest cost                                                                          210              202             277
Amortization of prior service cost and
   net (gains) losses recognized                                                        (7)              --             112
- ------------------------------------------------------------------------------------------------------------------------------
Net periodic post-retirement benefit cost                                       $      203     $        202      $      400
- ------------------------------------------------------------------------------------------------------------------------------



                                      F-35


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Webster maintains stock option plans (the "Option Plans") for the benefit of its
directors and officers. Webster applies the provisions of APB Opinion No. 25 and
related  interpretations  in  accounting  for  the  fixed  stock  option  plans.
Accordingly, no compensation cost has been recognized for its fixed stock option
plans in the  Consolidated  Statements  of  Income.  Had  compensation  cost for
Webster's stock option based compensation plans been determined  consistent with
SFAS No. 123 and recorded in the  Consolidated  Statements of Income,  Webster's
net  income and  earnings  per share  would  have been  reduced to the pro forma
amounts indicated as follows:



                                                                                             Years ended December 31,
- ------------------------------------------------------------------------------------------------------------------------------
        (Dollars in thousands, except per share data)                                  2000            1999            1998
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                        
NET INCOME:
   As reported                                                                  $   118,291     $    95,350      $   78,019
   Pro forma                                                                        116,212          93,981          74,005
- ------------------------------------------------------------------------------------------------------------------------------
BASIC EARNINGS PER SHARE:
   As reported                                                                  $      2.58     $      2.14      $     1.72
   Pro forma                                                                           2.53            2.11            1.63
- ------------------------------------------------------------------------------------------------------------------------------
DILUTED EARNINGS PER SHARE:
   As reported                                                                  $      2.55     $      2.10      $     1.69
   Pro forma                                                                           2.50            2.07            1.60
- ------------------------------------------------------------------------------------------------------------------------------


The  fair  value of each  option  is  estimated  on the  grant  date  using  the
Black-Scholes   Option-Pricing   Model  with  the   following   weighted-average
assumptions  used for grants  issued  during 2000:  expected  option term of 9.0
years, expected dividend yield of 2.35%, expected volatility of 39.02%, expected
forfeiture rate of 2.00%,  and weighted  risk-free  interest rate of 6.76%.  The
weighted-average assumptions used for grants issued during 1999 were: 9.0 years,
2.35%,  33.94%,  2.00% and  5.89%,  respectively;  and for 1998 were 8.7  years,
1.70%, 31.19%, 2.13% and 4.96%, respectively.

A summary of the status of the fixed stock  option  plans at December  31, 2000,
1999 and 1998 and changes during the years then ended is presented below:



                                                          2000                      1999                        1998
- -------------------------------------------------------------------------------------------------------------------------------
                                                              Weighted-                 Weighted-                   Weighted-
                                                                Average                   Average                     Average
                                                               Exercise                  Exercise                    Exercise
                                                    Shares        Price       Shares        Price        Shares         Price
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                                 
Options outstanding at beginning of year         2,924,905    $  19.00    3,036,414     $   17.30     3,174,383    $    13.23
Granted                                            686,193       22.81      340,147         25.56       627,350         31.92
Options issued in connection with
   purchase acquisitions                           399,249       13.43      136,166          7.98            --            --
Exercised                                         (866,483)      12.02     (577,355)        11.51      (714,330)        11.63
Forfeited/canceled                                 (47,577)      20.37      (10,467)        21.37       (50,989)        23.47
- -------------------------------------------------------------------------------------------------------------------------------
Options outstanding at end of year               3,096,287    $  21.14    2,924,905     $   19.00     3,036,414    $    17.30
- -------------------------------------------------------------------------------------------------------------------------------
Options exercisable at year end                  1,971,224                2,176,068                   2,148,197
Weighted-average per share fair value
   of options granted during the year                         $   9.85                  $    9.87                  $    12.30
- -------------------------------------------------------------------------------------------------------------------------------



                                      F-36

                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


The following table  summarizes  information  about Webster's fixed stock option
plans by price range for options  outstanding  and  exercisable  at December 31,
2000:



                                                         Options Outstanding                  Options Exercisable
- --------------------------------------------------------------------------------------------------------------------------
                                                 Weighted-Average        Weighted-                            Weighted-
                                                        Remaining          Average                              Average
                                     Number      Contractual Life         Exercise                Number       Exercise
Range of Exercise Prices        Outstanding            (in years)            Price           Exercisable          Price
- --------------------------------------------------------------------------------------------------------------------------
                                                                                               
$   3.55 - $  7.08                  122,445                1.1           $   5.32               122,445       $    5.32
$   7.09 - $ 10.61                  433,866                3.5               9.52               433,866            9.52
$  10.62 - $ 14.15                  368,276                4.6              12.23               368,276           12.23
$  14.16 - $ 17.69                   95,258                6.5              16.58                86,860           16.61
$  17.70 - $ 21.23                  268,214                6.2              18.95               260,714           18.91
$  21.24 - $ 24.76                  916,150                9.5              23.22                39,335           22.91
$  24.77 - $ 28.30                  182,971                8.0              26.48                15,521           26.34
$  28.31 - $ 31.84                  240,107                7.2              31.27               212,207           31.49
$  31.85 - $ 35.38                  469,000                7.4              33.77               432,000           33.80
- --------------------------------------------------------------------------------------------------------------------------
                                  3,096,287                6.9           $  21.14             1,971,224       $   19.40
- --------------------------------------------------------------------------------------------------------------------------


Webster had nine active fixed stock option plans at December 31, 2000.  Seven of
the option plans were acquired through the Mechanic's,  NECB, Village, Maritime,
Eagle,  People's  and  Derby  acquisitions.   The  acquired  plans  had  options
outstanding  of 500,271 at December 31, 2000.  Webster's  1992 Stock Option Plan
was amended in 2000 to permit grants of restricted stock and has been amended at
various times since its inception.  Webster also has two restricted  stock plans
consisting of a First Amended and Restated  Directors  Retainer Fees Plan, which
was established in 1996, and a Restricted  Stock Plan,  which was established in
1992. Under this Plan, 605 shares were issued to each of the thirteen  directors
of Webster during 2000. The cost of the restricted shares was measured as of the
grant date using the fair market value of Webster's  stock as of the grant date.
During  2000 and 1999,  there were a total of 92,717  restricted  common  shares
granted to senior management under the 1992 Stock Option Plan. There were 39,093
and 15,908  restricted common shares granted during 1999 and 1997 under the 1992
Restricted Stock Plan and no restricted  shares granted during 1998. The cost of
all restricted  shares is amortized to compensation  expense over the service or
vesting  period  and  such  expense  is  reflected  in  Webster's   Consolidated
Statements of Income.

NOTE 16: ACQUISITION-RELATED EXPENSES

A summary of acquisition-related expenses follows:



                                                                                           Years ended December 31,
- -----------------------------------------------------------------------------------------------------------------------------
(In thousands)                                                                         2000            1999            1998
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                                        
Eagle                                                                           $        --     $        --      $   17,400
OPBT                                                                                     --              --             207
BSW                                                                                      --              --           3,386
NECB                                                                                     --           9,500              --
- -----------------------------------------------------------------------------------------------------------------------------
   Total                                                                        $        --     $     9,500      $   20,993
- -----------------------------------------------------------------------------------------------------------------------------

Webster  did  not  record  any  accrued  liabilities  for  expenses  related  to
acquisitions  accounted for under the pooling of interests  method of accounting
during 2000.  Webster  recorded $9.5 million of expenses in connection  with the
acquisition of NECB,  which was completed on December 1, 1999. In 1998,  Webster
recorded  approximately  $17.4  million  of  expenses  in  connection  with  the
acquisition  of Eagle,  which was  completed  on April 15,  1998.  Webster  also
recorded in 1998  expenses of $3.4 million and $207,000 in  connection  with the
acquisitions of BSW, which was completed on August 14, 1998, and OPBT, which was
completed on August 10, 1998.


                                      F-37


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


The  following  table  presents  a summary  of the  acquisition-related  accrued
liabilities:



(In thousands)                                                                   Derby     People's    Eagle      NECB       Total
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                             
Balance of acquisition-related accrued liabilities at December 31, 1998         $ 3,800    $ 1,600    $ 1,400    $    --    $ 6,800
- -----------------------------------------------------------------------------------------------------------------------------------
Additions/provisions                                                                 --         --         --      9,500      9,500
Payments and charges against the liabilities:
   Compensation (severance and related costs)                                        --         --         --     (3,000)    (3,000)
   Data processing contract termination                                            (700)        --         --       (400)    (1,100)
   Transaction costs (includes investment bankers, attorneys & accountants)          --         --        (50)    (1,300)    (1,350)
   Writedown of fixed assets and facilities costs                                  (100)    (1,100)      (400)      (700)    (2,300)
   Acquisition-related miscellaneous expenses                                        --       (100)      (175)      (800)    (1,075)
- -----------------------------------------------------------------------------------------------------------------------------------
Balance of acquisition-related accrued liabilities at December 31, 1999         $ 3,000    $   400    $   775    $ 3,300    $ 7,475
- -----------------------------------------------------------------------------------------------------------------------------------
Payments and charges against the liabilities:
   Data processing contract termination                                            (689)        --         --         --       (689)
   Transaction costs (includes investment bankers, attorneys & accountants)          --         --         --       (193)      (193)
   Writedown of fixed assets and facilities costs                                (1,764)      (205)      (462)      (238)    (2,669)
   Acquisition-related miscellaneous expenses (a)                                    --         --        (22)    (1,202)    (1,224)
- -----------------------------------------------------------------------------------------------------------------------------------
Balance of acquisition-related accrued liabilities at December 31, 2000         $   547    $   195    $   291    $ 1,667    $ 2,700
- -----------------------------------------------------------------------------------------------------------------------------------


The  remaining  total  accrued  liability  of $2.7  million at December 31, 2000
includes  $2.4  million in  reserves  for  remaining  lease  payments  and other
expenses of closed facilities.  Disposition  efforts for these closed facilities
are ongoing.  The remaining $300,000 is for data processing contracts which will
expire in mid 2001.

NOTE 17: BUSINESS SEGMENTS

Webster has three  segments for purposes of business  segment  reporting.  These
segments   include  retail   banking,   business   banking  and  treasury.   The
organizational  hierarchies  that define the business  segments are periodically
reviewed  and  revised.  Results may be  restated,  when  necessary,  to reflect
changes in the  organizational  structure.  The  following  table  presents  the
statement of operations and total assets for Webster's reportable segments.


Operating income and total assets by business segment are as follows:



YEAR ENDED DECEMBER 31, 2000
- ------------------------------------------------------------------------------------------------------------------------------
(IN THOUSANDS)                                  RETAIL BANKING     BUSINESS BANKING        TREASURY            TOTAL SEGMENTS
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                   
Net interest income                              $  257,400           $   51,702         $   17,414            $   326,516
Provision for loan losses                             2,423                9,377                 --                 11,800
- ------------------------------------------------------------------------------------------------------------------------------
Net interest income after provision                 254,977               42,325             17,414                314,716
Noninterest income                                   89,988               15,462             23,371                128,821
Noninterest expense                                 202,654               34,900             11,102                248,656
- ------------------------------------------------------------------------------------------------------------------------------
Income before income taxes                          142,311               22,887             29,683                194,881
Income taxes                                         46,899                7,537              9,767                 64,203
- ------------------------------------------------------------------------------------------------------------------------------
Net income after taxes                           $   95,412           $   15,350         $   19,916            $   130,678
- ------------------------------------------------------------------------------------------------------------------------------
Total assets at period end                       $5,641,529           $1,682,209         $3,925,770            $11,249,508



YEAR ENDED DECEMBER 31, 1999
- ------------------------------------------------------------------------------------------------------------------------------
(IN THOUSANDS)                                  RETAIL BANKING     BUSINESS BANKING        TREASURY            TOTAL SEGMENTS
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                    
Net interest income                              $  240,202           $   49,596         $   13,715             $  303,513
Provision for loan losses                             5,109                3,891                 --                  9,000
- ------------------------------------------------------------------------------------------------------------------------------
Net interest income after provision                 235,093               45,705             13,715                294,513
Noninterest income                                   60,585               15,132             16,913                 92,630
Noninterest expense                                 169,785               33,016             13,364                216,165
- ------------------------------------------------------------------------------------------------------------------------------
Income before income taxes                          125,893               27,821             17,264                170,978
Income taxes                                         41,760                9,236              5,727                 56,723
- ------------------------------------------------------------------------------------------------------------------------------
Net income after taxes                           $   84,133           $   18,585         $   11,537             $  114,255
- ------------------------------------------------------------------------------------------------------------------------------
Total  assets at period end                      $5,123,912           $1,316,305         $3,491,527             $9,931,744




                                      F-38


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


The retail banking segment includes investment and insurance services,  consumer
lending and the Bank's deposit generation and direct banking  activities,  which
include the  operation of automated  teller  machines and  telebanking  customer
support,  sales and small  business  banking.  The retail  banking  segment also
includes the Bank's  investment  in  residential  real estate loan  origination,
servicing,  secondary marketing activities and Webster Investment Services.  The
business  banking  segment  includes the Bank's  investment  in  commercial  and
industrial  loans and commercial real estate loans. The business banking segment
also  includes  business  deposits,  cash  management  activities  for  business
banking, government finance and all trust activities including Webster Financial
Advisors.  The treasury  segment  includes the Bank's  investment  in assets and
liabilities  managed  by  Treasury  and  includes   interest-bearing   deposits,
investment  securities,  Federal Home Loan Bank advances,  repurchase agreements
and other borrowings.

During 2000, as part of the management reorganization,  Webster consolidated its
consumer  banking and mortgage  lending  segments and  investment  and insurance
services which was previously  included within the "all other" segment category,
into one segment  called  retail  banking.  The trust  function  and  government
finance activities that were previously  included within the "all other" segment
category were transferred into the business segment.

During 1999,  Webster changed its internal funds transfer  pricing  methodology,
which  charges or credits for the source or use of funds.  This change  effected
net interest  income for all reported  segments  for 1999 and  thereafter.  As a
result of this change in  methodology,  there was an increase in interest income
allocated  to retail  banking and an increase in interest  expense  allocated to
treasury.  The  allocations  are subject to periodic  adjustment as the internal
management accounting system is revised and business or product lines within the
segments  change.  Also,  because  the  development  and  application  of  these
methodologies  is a dynamic  process,  the  financial  results  presented may be
periodically revised.

Management allocates indirect expenses to its business segments.  These expenses
include administration, finance, operations and other support related functions.
Net income  (loss) after  income  taxes for the segments do not include  certain
income and expense  categories  that  aggregate to net expenses of $12.8 million
for the year  ended  December  31,  2000 and $18.9  million  for the year  ended
December 31,  1999,  that do not  directly  relate to segments.  On a before tax
basis,  the net expenses were $18.5 million for the year ended December 31, 2000
and $28.3 million for the year ended December 31, 1999. The major categories not
included in the segments for the year ended December 31, 2000, were (on a before
tax basis) $14.3 million of capital securities expense, $4.2 million of dividend
expense on the  preferred  stock of subsidiary  corporation.  For the year ended
December 31, 1999, the major  categories not included in the segments were (on a
before tax basis) $14.6 million of capital securities  expense,  $4.2 million of
dividend  expense on preferred stock of subsidiary  corporation and $9.5 million
of acquisition-related expense.


NOTE 18: CAPITAL SECURITIES OF SUBSIDIARY TRUSTS

During 1997, Webster formed a statutory business trust,  Webster Capital Trust I
("Trust I"), of which Webster owns all of the common  stock.  Trust I exists for
the sole purpose of issuing  trust  securities  and investing the proceeds in an
equivalent amount of subordinated debentures of the Corporation.  On January 31,
1997, Trust I completed a $100.0 million  underwritten  public offering of 9.36%
Corporation-Obligated  Mandatorily  Redeemable  Capital  Securities  of  Webster
Capital Trust I ("capital securities").  The sole asset of Trust I is the $100.0
million of Webster's 9.36% junior  subordinated  deferrable  interest debentures
due in 2027  ("subordinated  debt securities"),  purchased by Trust I on January
30, 1997.

On April 1, 1997, Eagle Financial Capital Trust I, subsequently  renamed Webster
Capital Trust II ("Trust II"),  completed a $50.0 million  private  placement of
10.00% capital securities.  Proceeds from the issue were invested by Trust II in
junior  subordinated  deferrable  debentures  issued by Eagle due in 2027. These
debentures represent the sole assets of Trust II.

Total expenses for Trusts I and II were $14.3  million,  $14.6 million and $14.7
million  for  2000,  1999 and 1998  respectively,  inclusive  of  issuance  cost
amortization.  The  expense  associated  with  Trust  I  and  Trust  II  is  tax
deductible.



                                      F-39


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Webster  organized  Webster Capital Trust III in June 1999 and to date the trust
has not been capitalized. Webster Capital Trust III was established for the sole
purpose of issuing trust  securities and investing the proceeds in an equivalent
amount of subordinated debentures of Webster.

The  subordinated  debt securities are unsecured  obligations of Webster and are
subordinate  and  junior in right of payment to all  present  and future  senior
indebtedness  of Webster.  Webster has entered into a guarantee,  which together
with  Webster's  obligations  under the  subordinated  debt  securities  and the
declaration of trust governing  Trust I and Trust II,  including its obligations
to pay costs,  expenses,  debts and liabilities  (other than trust  securities),
provides  a  full  and  unconditional   guarantee  of  amounts  on  the  capital
securities.  The capital  securities  qualify as Tier I capital under regulatory
definitions.


NOTE 19: PREFERRED STOCK OF SUBSIDIARY CORPORATION

The Bank formed and incorporated  Webster Preferred Capital Corporation ("WPCC")
in March  1997.  WPCC was  formed to provide a  cost-effective  means of raising
funds,  including capital, on a consolidated basis for the Bank. WPCC's strategy
is to acquire, hold and manage real estate mortgage assets.

In December 1997,  WPCC raised $50.0 million in a public offering in which $40.0
million was issued as Series A 7.375% cumulative  redeemable preferred stock and
$10.0  million  was issued as Series B 8.625%  cumulative  redeemable  preferred
stock that is quoted under NASDAQ listing (WBSTP). All of WPCC's common stock is
owned by the Bank.  Dividend  expense on the preferred  stock for 2000, 1999 and
1998, inclusive of issuance cost amortization,  was $12.6 million. The preferred
shares are not  exchangeable  into common stock or any other  securities  of the
Bank or Webster,  and will not constitute  regulatory capital of either the Bank
or Webster.  The $40.0 million issued as Series A 7.375%  cumulative  redeemable
preferred stock was redeemed in January 2001.


NOTE 20: LEGAL PROCEEDINGS

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


                                      F-40


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 21: PARENT COMPANY CONDENSED FINANCIAL INFORMATION

The  Statements of Condition for 2000 and 1999 and the  Statements of Income and
Cash Flows for the  three-year  period ended December 31, 2000 (parent only) are
presented below.



STATEMENTS OF CONDITION
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                           December 31,
                                                                                             ------------------------------------
(In thousands)                                                                                    2000                 1999
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                               
ASSETS:
   Cash and due from depository institutions                                                  $         55           $    7,032
   Interest-bearing deposits                                                                        40,321                  300
   Securities available for sale                                                                    95,031              118,584
   Investment in subsidiaries                                                                    1,014,678              732,085
   Due from subsidiaries                                                                               108                    2
   Accrued interest receivable                                                                       1,304                1,263
   Venture capital investments                                                                      14,333                3,266
   Deferred tax asset                                                                                5,241                4,419
   Unamortized issuance costs                                                                        3,720                2,994
   Other assets                                                                                         56                   --
- ---------------------------------------------------------------------------------------------------------------------------------
      TOTAL ASSETS                                                                            $  1,174,847           $  869,945
- ---------------------------------------------------------------------------------------------------------------------------------
LIABILITIES AND SHAREHOLDERS' EQUITY:
   Senior notes                                                                               $    126,000           $   40,000
   Lines of credit                                                                                      --               39,000
   ESOP borrowings                                                                                     357                  766
   Due to subsidiaries                                                                                 104                   36
   Other liabilities                                                                                 8,012                4,476
   Corporation-obligated mandatorily redeemable capital securities of subsidiary trusts            150,000              150,000
   Shareholders' equity                                                                            890,374              635,667
- ---------------------------------------------------------------------------------------------------------------------------------
      TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                              $  1,174,847           $  869,945
- ---------------------------------------------------------------------------------------------------------------------------------



                                      F-41


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


STATEMENTS OF INCOME


                                                                                              Years ended December 31,
- ------------------------------------------------------------------------------------------------------------------------------------
(In thousands)                                                                      2000                  1999                1998
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                  
Dividends from subsidiary                                                         $ 133,552            $  50,806           $  80,776
Interest on securities                                                                7,535                8,088               5,750
Gain on sale of securities                                                            8,293                1,834               8,039
Other noninterest income                                                                  1                    1                  24
Interest expense on borrowings                                                        7,383                5,541               5,018
Capital securities expense                                                           14,323               14,645              14,708
Other noninterest expenses                                                            4,701                7,304               7,104
- ------------------------------------------------------------------------------------------------------------------------------------
Income before income taxes and equity
   in undistributed earnings of subsidiaries                                        122,974               33,239              67,759
Income tax benefit                                                                    4,335                6,524               3,856
- ------------------------------------------------------------------------------------------------------------------------------------
Income before equity in undistributed
   earnings of subsidiaries                                                         127,309               39,763              71,615
Equity in undistributed earnings of subsidiaries                                     (9,018)              55,587               6,404
- ------------------------------------------------------------------------------------------------------------------------------------
NET INCOME                                                                        $ 118,291            $  95,350           $  78,019
- ------------------------------------------------------------------------------------------------------------------------------------



STATEMENTS OF CASH FLOWS
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                             Years ended December 31,
- ------------------------------------------------------------------------------------------------------------------------------------
(In thousands)                                                                        2000                1999               1998
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                 
Operating activities:
   Net income                                                                       $ 118,291          $  95,350          $  78,019
   Increase in interest receivable                                                        (41)               (72)              (940)
   (Increase) decrease in other assets                                                (10,356)            (1,500)            11,428
   Gain on sale of securities                                                          (8,293)            (1,834)            (8,039)
   Equity in undistributed earnings of subsidiaries                                     9,018            (55,587)            (6,404)
   Increase (decrease) in other liabilities                                             3,500             (2,557)            (3,036)
   Other, net                                                                              --              1,080              1,038
- ------------------------------------------------------------------------------------------------------------------------------------
   Net cash provided by operating activities                                          112,119             34,880             72,066
- ------------------------------------------------------------------------------------------------------------------------------------
Investing activities:
   Purchases of securities available for sale                                        (354,560)          (132,824)          (265,132)
   Sales and maturities of securities available for sale                              382,742            148,852            176,688
   (Increase) decrease in interest-bearing deposits                                   (40,021)               435              2,158
   Net cash paid for purchase acquisitions                                            (27,187)                --                 --
   Other, net                                                                              --               (183)            (1,265)
   Distribution from bank subsidiary                                                     (527)            10,000             50,000
- ------------------------------------------------------------------------------------------------------------------------------------
   Net cash (used) provided by investing activities                                   (39,553)            26,280            (37,551)
- ------------------------------------------------------------------------------------------------------------------------------------
Financing activities:
   Repayment of borrowings                                                           (856,649)          (151,607)           (85,611)
   Proceeds from borrowings                                                           903,240            180,006             95,000
   Net proceeds from issuance of capital securities                                        --                 --              4,846
   Exercise of stock options                                                           13,308              9,342             10,816
   Cash dividends to shareholders                                                     (28,645)           (20,729)           (20,848)
   Common stock repurchases                                                          (110,797)           (72,161)           (39,861)
- ------------------------------------------------------------------------------------------------------------------------------------
   Net cash used by financing activities                                              (79,543)           (55,149)           (35,658)
- ------------------------------------------------------------------------------------------------------------------------------------
(Decrease) increase in cash and cash equivalents                                       (6,977)             6,011             (1,143)
Cash and cash equivalents at beginning of year                                          7,032              1,021              2,164
- ------------------------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents at end of year                                            $      55          $   7,032          $   1,021
- ------------------------------------------------------------------------------------------------------------------------------------




                                      F-42

                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 22:  SELECTED QUARTERLY CONSOLIDATED FINANCIAL INFORMATION (UNAUDITED)

Selected quarterly data for 2000 and 1999 follows:



                                                                                 First         Second         Third        Fourth
(In thousands, except per share data)                                           Quarter        Quarter       Quarter       Quarter
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                               
2000:
Interest income                                                                 $ 169,643     $ 174,946     $ 197,600      $ 196,722
Interest expense                                                                   93,371        95,915       111,790        111,319
- ------------------------------------------------------------------------------------------------------------------------------------
Net interest income                                                                76,272        79,031        85,810         85,403
Provision for loan losses                                                           2,200         3,200         3,200          3,200
Gain on sale of loans, loan servicing and securities, net                           3,657         3,244         4,431          1,069
Gain on sale of deposits                                                               --            --            --          4,859
Other noninterest income                                                           23,928        27,419        28,738         31,476
Noninterest expenses                                                               61,549        64,604        68,601         72,376
- ------------------------------------------------------------------------------------------------------------------------------------
Income before income taxes                                                         40,108        41,890        47,178         47,231
Income taxes                                                                       13,297        13,783        15,595         15,441
- ------------------------------------------------------------------------------------------------------------------------------------
Net income                                                                      $  26,811     $  28,107     $  31,583      $  31,790
- ------------------------------------------------------------------------------------------------------------------------------------
NET INCOME PER COMMON SHARE:
Basic                                                                           $    0.61     $    0.66     $    0.65      $    0.65
- ------------------------------------------------------------------------------------------------------------------------------------
Diluted                                                                              0.61          0.66          0.64           0.64
- ------------------------------------------------------------------------------------------------------------------------------------

1999:
Interest income                                                                 $ 160,026     $ 159,813     $ 162,179      $ 163,774
Interest expense                                                                   87,340        83,372        84,331         87,236
- ------------------------------------------------------------------------------------------------------------------------------------
Net interest income                                                                72,686        76,441        77,848         76,538
Provision for loan losses                                                           2,165         2,268         2,245          2,322
Gain (loss) on sale of loans, loan servicing and securities, net                    3,444         3,572          (499)         2,165
Other noninterest income                                                           18,132        18,998        22,402         24,416
Noninterest expenses                                                               55,646        58,272        59,136         71,407
- ------------------------------------------------------------------------------------------------------------------------------------
Income before income taxes                                                         36,451        38,471        38,370         29,390
Income taxes                                                                       12,478        13,121        11,973          9,760
- ------------------------------------------------------------------------------------------------------------------------------------
Net income                                                                      $  23,973     $  25,350     $  26,397      $  19,630
- ------------------------------------------------------------------------------------------------------------------------------------
NET INCOME PER COMMON SHARE:
Basic                                                                           $    0.55     $    0.57     $    0.58      $    0.44
- ------------------------------------------------------------------------------------------------------------------------------------
Diluted                                                                              0.54          0.56          0.57           0.43
- ------------------------------------------------------------------------------------------------------------------------------------


The   quarter   ended   December   31,   1999,    includes   $9.5   million   of
acquisition-related charges related to the acquisition of NECB.

All periods presented have been retroactively  restated to reflect the inclusion
of the results of NECB, which was acquired on December 1, 1999 and accounted for
using the pooling of interests method.

                                      F-43