##### Table of Contents

---

UNITED STATESSECURITIES AND EXCHANGE COMMISSIONWASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)

|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended September 30, 2002

or

|o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from _______________ to _______________

Commission File Number 0-28389

|CONNECTICUT BANCSHARES, INC.                                                      
|----------------------------------------------------------------------------------
|                                                                                  
|(Exact name of registrant as specified in its charter)                            
|                                                                                  
|Delaware                                                                          
|                                                                                  
|(State or other jurisdiction of incorporation or organization)                    
|                                                                                  
|923 Main Street, Manchester, Connecticut                                          
|                                                                                  
|(Address of principal executive offices)                                          
|                                                                                  
|(860) 646-1700                                                                    
|                                                                                  
|(Registrants telephone number, including area code)                              
|                                                                                  
|Not Applicable                                                                    
|                                                                                  
|(Former name, former address and former fiscal year, if changed since last report)

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the
preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

|Yes | x | No | o
|--- | - | -- | -

Indicate by check mark whether the
Registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).

|Yes | x | No | o
|--- | - | -- | -

Indicate the number of shares outstanding of each of
the issuers classes of common stock, as of the latest practicable date: the Issuer had 11,103,542 shares of common stock, par value $0.01 per share, outstanding as of November 12, 2002.

---



---

##### Table of Contents

CONNECTICUT BANCSHARES, INC. FORM 10-Q

INDEX

|                                 |                                                                                                                            | Page
|-------------------------------- | -------------------------------------------------------------------------------------------------------------------------- | ----
|                                 |                                                                                                                            |     
|PART I:   
FINANCIAL INFORMATION |                                                                                                                           
|                                 |                                                                                                                            |     
|Item 1.                          | Financial Statements (unaudited)                                                                                           |     
|                                 |                                                                                                                            |     
|                                 | Condensed Consolidated Statements of Condition as of September 30, 2002 and December 31, 2001                              | 2   
|                                 |                                                                                                                            |     
|                                 | Condensed Consolidated Statements of Operations for the Three Months Ended September 30, 2002 and 2001                     | 3   
|                                 |                                                                                                                            |     
|                                 | Condensed Consolidated Statements of Operations for the Nine Months Ended September 30, 2002 and 2001                      | 4   
|                                 |                                                                                                                            |     
|                                 | Condensed Consolidated Statements of Changes in Stockholders Equity for the Nine Months Ended September 30, 2002 and 2001 | 5   
|                                 |                                                                                                                            |     
|                                 | Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2002 and 2001                      | 6   
|                                 |                                                                                                                            |     
|                                 | Notes to Condensed Consolidated Financial Statements                                                                       | 7   
|                                 |                                                                                                                            |     
|Item 2.                          | Managements Discussion and Analysis of Financial Condition and Results of Operations                                      | 13  
|                                 |                                                                                                                            |     
|Item 3.                          | Quantitative and Qualitative Disclosures About Market Risk                                                                 | 31  
|                                 |                                                                                                                            |     
|Item 4.                          | Controls and Procedures                                                                                                    | 32  
|                                 |                                                                                                                            |     
|PART II:  
OTHER INFORMATION     |                                                                                                                           
|                                 |                                                                                                                            |     
|Item 1.                          | Legal Proceedings                                                                                                          | 33  
|Item 2.                          | Changes in Securities and Use of Proceeds                                                                                  | 33  
|Item 3.                          | Defaults Upon Senior Securities                                                                                            | 33  
|Item 4.                          | Submission of Matters to a Vote of Security Holders                                                                        | 33  
|Item 5.                          | Other Information                                                                                                          | 33  
|Item 6.                          | Exhibits and Reports on Form 8-K                                                                                           | 33  
|                                 |                                                                                                                            |     
|SIGNATURES                       | 34                                                                                                                        
|                                 |                                                                                                                           
|CERTIFICATIONS                   | 35                                                                                                                        

1



---

##### Table of Contents

PART I. FINANCIAL INFORMATION
Item 1.  Financial Statements

CONNECTICUT BANCSHARES, INC. AND SUBSIDIARY

Condensed Consolidated Statements of Condition (Dollars in thousands)

|                                             |                                                                                                                                                                | September 30, 2002 |           | December 31, 2001 |  
|-------------------------------------------- | -------------------------------------------------------------------------------------------------------------------------------------------------------------- | ------------------ | --------- | ----------------- | -
|                                             |                                                                                                                                                                |                    |           |                   |  
|                                             |                                                                                                                                                                | (unaudited)        |          
|ASSETS                                       |                                                                                                                                                                |                    |           |                   |  
|Cash and cash equivalents                    |                                                                                                                                                                | $                  | 81,661    |                   | $
|Securities available for sale, at fair value |                                                                                                                                                                |                    | 759,393   |                   |  
|Loans held for sale                          |                                                                                                                                                                |                    | 35        |                   |  
|Loans, net                                   |                                                                                                                                                                |                    | 1,519,998 |                   |  
|Federal Home Loan Bank Stock, at cost        |                                                                                                                                                                |                    | 30,783    |                   |  
|Premises and equipment, net                  |                                                                                                                                                                |                    | 18,181    |                   |  
|Accrued interest receivable                  |                                                                                                                                                                |                    | 12,828    |                   |  
|Other real estate owned                      |                                                                                                                                                                |                    |          |                   |  
|Cash surrender value of life insurance       |                                                                                                                                                                |                    | 43,204    |                   |  
|Current and deferred income taxes            |                                                                                                                                                                |                    |          |                   |  
|Goodwill                                     |                                                                                                                                                                |                    | 19,488    |                   |  
|Other intangible assets                      |                                                                                                                                                                |                    | 9,693     |                   |  
|Other assets                                 |                                                                                                                                                                |                    | 6,409     |                   |  
|                                             |                                                                                                                                                                |                    |           |                   |  
|                                             | Total assets                                                                                                                                                   |                    | $         | 2,501,673         |  
|                                             |                                                                                                                                                                |                    |           |                   |  
|LIABILITIES AND STOCKHOLDERS EQUITY         |                                                                                                                                                                |                    |           |                   |  
|Deposits                                     |                                                                                                                                                                | $                  | 1,590,657 |                   | $
|Short-term borrowed funds                    |                                                                                                                                                                |                    | 119,532   |                   |  
|Mortgagors escrow accounts                  |                                                                                                                                                                |                    | 7,862     |                   |  
|Advances from Federal Home Loan Bank         |                                                                                                                                                                |                    | 472,681   |                   |  
|Current and deferred income taxes            |                                                                                                                                                                |                    | 38        |                   |  
|Accrued benefits and other liabilities       |                                                                                                                                                                |                    | 57,397    |                   |  
|                                             |                                                                                                                                                                |                    |           |                   |  
|                                             | Total liabilities                                                                                                                                              |                    |           | 2,248,167         |  
|                                             |                                                                                                                                                                |                    |           |                   |  
|Commitments and Contingencies                |                                                                                                                                                                |                    |           |                   |  
|Stockholders equity:                        |                                                                                                                                                                |                    |           |                   |  
|                                             | Common stock ($.01 par value; 45,000,000 shares authorized; 11,267,364 and 11,235,608 shares issued at September 30, 2002 and December 31, 2001,
respectively) |                    |           | 113               |  
|                                             | Additional paid-in capital                                                                                                                                     |                    |           | 110,217           |  
|                                             | Retained earnings                                                                                                                                              |                    |           | 143,693           |  
|                                             | ESOP unearned compensation                                                                                                                                     |                    |           | (7,599            | )
|                                             | Restricted stock unearned compensation                                                                                                                         |                    |           | (5,196            | )
|                                             | Treasury stock, at cost (165,422 shares at September 30, 2002)                                                                                                 |                    |           | (5,522            | )
|                                             | Accumulated other comprehensive income                                                                                                                         |                    |           | 17,800            |  
|                                             |                                                                                                                                                                |                    |           |                   |  
|                                             | Total stockholders equity                                                                                                                                     |                    |           | 253,506           |  
|                                             |                                                                                                                                                                |                    |           |                   |  
|                                             | Total liabilities and stockholders equity                                                                                                                     |                    | $         | 2,501,673         |  
|                                             |                                                                                                                                                                |                    |           |                   |  
|                                             |                                                                                                                                                                |                    |           |                   |  

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

2



---

##### Table of Contents

CONNECTICUT BANCSHARES, INC. AND SUBSIDIARY

Condensed Consolidated Statements of Operations (Dollars in thousands, except for per share data)

|                                                    |                                                          | For the Three Months Ended |       
|--------------------------------------------------- | -------------------------------------------------------- | -------------------------- | ------
|                                                    |                                                          |                            |       
|                                                    |                                                          | September 30, 2002         |       
|                                                    |                                                          |                            |       
|                                                    |                                                          | (unaudited)                |       
|Interest and dividend income:                       |                                                          |                            |       
|                                                    | Interest income on loans                                 |                            | $     
|                                                    | Interest and dividends on investment securities          |                            |       
|                                                    |                                                          |                            |       
|                                                    | Total interest and dividend income                       |                            |       
|                                                    |                                                          |                            |       
|Interest expense:                                   |                                                          |                            |       
|                                                    | Interest on deposits                                     |                            |       
|                                                    | Interest on short-term borrowed funds                    |                            |       
|                                                    | Interest on Advances from Federal Home Loan Bank         |                            |       
|                                                    |                                                          |                            |       
|                                                    | Total interest expense                                   |                            |       
|                                                    |                                                          |                            |       
|Net interest income                                 |                                                          |                            | 20,358
|Provision for loan losses                           |                                                          |                            | 375   
|                                                    |                                                          |                            |       
|Net interest income after provision for loan losses |                                                          |                            | 19,983
|                                                    |                                                          |                            |       
|Noninterest income:                                 |                                                          |                            |       
|                                                    | Service charges and fees                                 |                            |       
|                                                    | Income from cash surrender value of life insurance       |                            |       
|                                                    | Brokerage commission income                              |                            |       
|                                                    | Gains (losses) on sales of securities, net               |                            |       
|                                                    | Other than temporary impairment of investment securities |                            |       
|                                                    | Gains on mortgage loan sales, net                        |                            |       
|                                                    | Other                                                    |                            |       
|                                                    |                                                          |                            |       
|                                                    | Total noninterest income (loss)                          |                            |       
|                                                    |                                                          |                            |       
|Noninterest expense:                                |                                                          |                            |       
|                                                    | Salaries                                                 |                            |       
|                                                    | Employee benefits                                        |                            |       
|                                                    | Fees and services                                        |                            |       
|                                                    | Amortization of other intangible assets                  |                            |       
|                                                    | Occupancy, net                                           |                            |       
|                                                    | Furniture and equipment                                  |                            |       
|                                                    | Marketing                                                |                            |       
|                                                    | Foreclosed real estate expense                           |                            |       
|                                                    | Net gains on sales of repossessed assets                 |                            |       
|                                                    | Director and employee retirement expenses                |                            |       
|                                                    | Relocation and branch closing costs                      |                            |       
|                                                    | Other operating expenses                                 |                            |       
|                                                    |                                                          |                            |       
|                                                    | Total noninterest expense                                |                            |       
|                                                    |                                                          |                            |       
|Income before provision for income taxes            |                                                          |                            | 10,059
|Provision for income taxes                          |                                                          |                            | 3,320 
|                                                    |                                                          |                            |       
|                                                    | Net income                                               |                            | $     
|                                                    |                                                          |                            |       
|Earnings per share:                                 |                                                          |                            |       
|                                                    | Basic                                                    |                            | $     
|                                                    | Diluted                                                  |                            | $     
|Weighted average shares outstanding:                |                                                          |                            |       
|                                                    | Basic                                                    |                            |       
|                                                    | Diluted                                                  |                            |       
|                                                    |                                                          |                            |       

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

3



---

##### Table of Contents

CONNECTICUT BANCSHARES, INC. AND SUBSIDIARY

Condensed Consolidated Statements of Operations (Dollars in thousands, except for per share data)

|                                                    |                                                          | For the Nine Months Ended |       
|--------------------------------------------------- | -------------------------------------------------------- | ------------------------- | ------
|                                                    |                                                          |                           |       
|                                                    |                                                          | September 30, 2002        |       
|                                                    |                                                          |                           |       
|                                                    |                                                          | (unaudited)               |       
|Interest and dividend income:                       |                                                          |                           |       
|                                                    | Interest income on loans                                 |                           | $     
|                                                    | Interest and dividends on investment securities          |                           |       
|                                                    |                                                          |                           |       
|                                                    | Total interest and dividend income                       |                           |       
|                                                    |                                                          |                           |       
|Interest expense:                                   |                                                          |                           |       
|                                                    | Interest on deposits                                     |                           |       
|                                                    | Interest on short-term borrowed funds                    |                           |       
|                                                    | Interest on Advances from Federal Home Loan Bank         |                           |       
|                                                    |                                                          |                           |       
|                                                    | Total interest expense                                   |                           |       
|                                                    |                                                          |                           |       
|Net interest income                                 |                                                          |                           | 59,542
|Provision for loan losses                           |                                                          |                           | 1,125 
|                                                    |                                                          |                           |       
|Net interest income after provision for loan losses |                                                          |                           | 58,417
|                                                    |                                                          |                           |       
|Noninterest income:                                 |                                                          |                           |       
|                                                    | Service charges and fees                                 |                           |       
|                                                    | Income from cash surrender value of life insurance       |                           |       
|                                                    | Brokerage commission income                              |                           |       
|                                                    | Gains on sales of securities, net                        |                           |       
|                                                    | Other than temporary impairment of investment securities |                           |       
|                                                    | Gains on mortgage loan sales, net                        |                           |       
|                                                    | Other                                                    |                           |       
|                                                    |                                                          |                           |       
|                                                    | Total noninterest income                                 |                           |       
|                                                    |                                                          |                           |       
|Noninterest expense:                                |                                                          |                           |       
|                                                    | Salaries                                                 |                           |       
|                                                    | Employee benefits                                        |                           |       
|                                                    | Fees and services                                        |                           |       
|                                                    | Amortization of other intangible assets                  |                           |       
|                                                    | Occupancy, net                                           |                           |       
|                                                    | Furniture and equipment                                  |                           |       
|                                                    | Marketing                                                |                           |       
|                                                    | Foreclosed real estate expense                           |                           |       
|                                                    | Net gains on sales of repossessed assets                 |                           |       
|                                                    | Director and employee retirement expenses                |                           |       
|                                                    | Relocation and branch closing costs                      |                           |       
|                                                    | Other operating expenses                                 |                           |       
|                                                    |                                                          |                           |       
|                                                    | Total noninterest expense                                |                           |       
|                                                    |                                                          |                           |       
|Income before provision for income taxes            |                                                          |                           | 27,345
|Provision for income taxes                          |                                                          |                           | 8,920 
|                                                    |                                                          |                           |       
|                                                    | Net income                                               |                           | $     
|                                                    |                                                          |                           |       
|Earnings per share:                                 |                                                          |                           |       
|                                                    | Basic                                                    |                           | $     
|                                                    | Diluted                                                  |                           | $     
|Weighted average shares outstanding:                |                                                          |                           |       
|                                                    | Basic                                                    |                           |       
|                                                    | Diluted                                                  |                           |       
|                                                    |                                                          |                           |       

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

4



---

##### Table of Contents

CONNECTICUT BANCSHARES, INC. AND SUBSIDIARY

Condensed Consolidated Statements of Changes in Stockholders Equity For the Nine Months Ended September 30, 2002 and 2001 (unaudited) (Dollars in thousands)

|                            |                                                                          | Common Stock |            | Additional Paid-In Capital |   | Retained Earnings |    | ESOP Unearned Compen- sation |         | Restricted Stock Unearned Compen- sation |   | Treasury Stock |        | Accumulated Other Comprehensive Income |        | Total |  
|--------------------------- | ------------------------------------------------------------------------ | ------------ | ---------- | -------------------------- | - | ----------------- | -- | ---------------------------- | ------- | ---------------------------------------- | - | -------------- | ------ | -------------------------------------- | ------ | ----- | -
|                           
|Shares                      |                                                                          | Amount      
|                            |                                                                          |              |            |                            |   |                   |    |                              |         |                                          |   |                |        |                                        |        |       |  
|BALANCE, January 1, 2002    |                                                                          |              | 11,235,608 |                            | $ | 112               |    | $                            | 108,354 |                                          | $ | 127,737        |        | $                                      | (8,065 | )     | $
|                            | Change in ESOP unearned compensation                                     |              |            |                           |   |                   |   |                              |         | 922                                      |   |                |       |                                        |        | 466   |  
|                            | Exercise of stock options, including tax benefits                        |              |            | 31,756                     |   |                   | 1  |                              |         | 690                                      |   |                |       |                                        |        |      |  
|                            | Accelerated vesting of stock options                                     |              |            |                           |   |                   |   |                              |         | 7                                        |   |                |       |                                        |        |      |  
|                            | Tax benefits from vesting of restricted stock awards                     |              |            |                           |   |                   |   |                              |         | 244                                      |   |                |       |                                        |        |      |  
|                            | Dividends declared ($0.27 per share)                                     |              |            |                           |   |                   |   |                              |         |                                         |   |                | (2,821 | )                                      |        |      |  
|                            | Treasury stock purchased                                                 |              |            | (165,422                   | ) |                   |   |                              |         |                                         |   |                |       |                                        |        |      |  
|                            | Change in restricted stock unearned compensation                         |              |            |                           |   |                   |   |                              |         |                                         |   |                |       |                                        |        |      |  
|                            | Other                                                                    |              |            |                           |   |                   |   |                              |         |                                         |   |                | 352    |                                        |        |      |  
|                            | Comprehensive income:                                                    |              |            |                            |   |                   |    |                              |         |                                          |   |                |        |                                        |        |       |  
|                            | Net income                                                               |              |            |                           |   |                   |   |                              |         |                                         |   |                | 18,425 |                                        |        |      |  
|                            | Change in unrealized gain on securities available for sale, net of taxes |              |            |                           |   |                   |   |                              |         |                                         |   |                |       |                                        |        |      |  
|                            |                                                                          |              |            |                            |   |                   |    |                              |         |                                          |   |                |        |                                        |        |       |  
|                            | Total comprehensive income                                               |              |            |                           |   |                   |   |                              |         |                                         |   |                | 18,425 |                                        |        |      |  
|                            |                                                                          |              |            |                            |   |                   |    |                              |         |                                          |   |                |        |                                        |        |       |  
|BALANCE, September 30, 2002 |                                                                          |              | 11,101,942 |                            | $ | 113               |    | $                            | 110,217 |                                          | $ | 143,693        |        | $                                      | (7,599 | )     | $
|                            |                                                                          |              |            |                            |   |                   |    |                              |         |                                          |   |                |        |                                        |        |       |  
|BALANCE, January 1, 2001    |                                                                          |              | 11,232,000 |                            | $ | 112               |    | $                            | 108,257 |                                          | $ | 119,691        |        | $                                      | (8,685 | )     | $
|                            | Granting of restricted stock awards                                      |              |            | 460,512                    |   |                   | 5  |                              |         | 8,470                                    |   |                |       |                                        |        |      |  
|                            | Funding of trustee repurchase of restricted stock                        |              |            | (460,512                   | ) |                   | (5 | )                            |         | (9,615                                   | ) |                |       |                                        |        |      |  
|                            | Change in ESOP unearned compensation                                     |              |            |                           |   |                   |   |                              |         | 539                                      |   |                |       |                                        |        | 465   |  
|                            | Change in restricted stock unearned compensation                         |              |            |                           |   |                   |   |                              |         |                                         |   |                |       |                                        |        |      |  
|                            | Granting of stock options to former Chairman of the Board                |              |            |                           |   |                   |   |                              |         | 266                                      |   |                |       |                                        |        |      |  
|                            | Accelerated vesting of restricted stock                                  |              |            |                           |   |                   |   |                              |         | 40                                       |   |                |       |                                        |        |      |  
|                            | Accelerated vesting of stock options                                     |              |            |                           |   |                   |   |                              |         | 120                                      |   |                |       |                                        |        |      |  
|                            | Dividends declared ($0.29 per share)                                     |              |            |                           |   |                   |   |                              |         |                                         |   |                | (3,257 | )                                      |        |      |  
|                            | Comprehensive income:                                                    |              |            |                            |   |                   |    |                              |         |                                          |   |                |        |                                        |        |       |  
|                            | Net income                                                               |              |            |                           |   |                   |   |                              |         |                                         |   |                | 7,773  |                                        |        |      |  
|                            | Change in unrealized gain on securities available for sale, net of taxes |              |            |                           |   |                   |   |                              |         |                                         |   |                |       |                                        |        |      |  
|                            |                                                                          |              |            |                            |   |                   |    |                              |         |                                          |   |                |        |                                        |        |       |  
|                            | Total comprehensive income                                               |              |            |                           |   |                   |   |                              |         |                                         |   |                | 7,773  |                                        |        |      |  
|                            |                                                                          |              |            |                            |   |                   |    |                              |         |                                          |   |                |        |                                        |        |       |  
|BALANCE, September 30, 2001 |                                                                          |              | 11,232,000 |                            | $ | 112               |    | $                            | 108,077 |                                          | $ | 124,207        |        | $                                      | (8,220 | )     | $
|                            |                                                                          |              |            |                            |   |                   |    |                              |         |                                          |   |                |        |                                        |        |       |  
|                            |                                                                          |              |            |                            |   |                   |    |                              |         |                                          |   |                |        |                                        |        |       |  

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

5



---

##### Table of Contents

CONNECTICUT BANCSHARES, INC. AND SUBSIDIARY

Condensed Consolidated Statements of Cash Flows (In thousands)

|                                               |                                                                                                                                                   | For the Nine Months Ended |        
|---------------------------------------------- | ------------------------------------------------------------------------------------------------------------------------------------------------- | ------------------------- | -------
|                                               |                                                                                                                                                   |                           |        
|                                               |                                                                                                                                                   | September 30, 2002        |        
|                                               |                                                                                                                                                   |                           |        
|                                               |                                                                                                                                                   | (unaudited)               |        
|CASH FLOWS FROM OPERATING ACTIVITIES:          |                                                                                                                                                   |                           |        
|                                               | Net income                                                                                                                                        |                           | $      
|                                               | Adjustments to reconcile net income to net cash provided by operating activities, excluding effects of acquisition:                               |                           |        
|                                               | Provision for loan losses                                                                                                                         |                           |        
|                                               | Depreciation                                                                                                                                      |                           |        
|                                               | Amortization/accretion -                                                                                                                          |                           |        
|                                               | Other intangible assets                                                                                                                           |                           |        
|                                               | Premium (discount) on loans and bonds                                                                                                             |                           |        
|                                               | Amortization/accretion of fair market adjustment from First Federal Savings and Loan Association of East Hartford (First Federal) acquisition
- |                           |        
|                                               | Loans                                                                                                                                             |                           |        
|                                               | Time deposits                                                                                                                                     |                           |        
|                                               | Advances from Federal Home Loan Bank                                                                                                              |                           |        
|                                               | Amortization of mortgage servicing rights                                                                                                         |                           |        
|                                               | Net gains on sales of other real estate owned                                                                                                     |                           |        
|                                               | Net loss on disposal of fixed assets                                                                                                              |                           |        
|                                               | Gains on sales of securities, net                                                                                                                 |                           |        
|                                               | Other than temporary impairment of securities                                                                                                     |                           |        
|                                               | Gains on mortgage loan sales, net                                                                                                                 |                           |        
|                                               | Deferred income tax provision (benefit)                                                                                                           |                           |        
|                                               | Granting of restricted stock to former Chairman of the Board                                                                                      |                           |        
|                                               | Granting of stock options to former Chairman of the Board                                                                                         |                           |        
|                                               | Accelerated vesting of restricted stock                                                                                                           |                           |        
|                                               | Accelerated vesting of stock options                                                                                                              |                           |        
|                                               | Employee retirement expenses                                                                                                                      |                           |        
|                                               | ESOP compensation expense                                                                                                                         |                           |        
|                                               | Change in restricted stock unearned compensation                                                                                                  |                           |        
|                                               | Relocation and branch closing costs                                                                                                               |                           |        
|                                               | Income from cash surrender value life insurance                                                                                                   |                           |        
|                                               | Changes in operating assets and liabilities, net of amounts acquired-                                                                             |                           |        
|                                               | Accrued interest receivable                                                                                                                       |                           |        
|                                               | Other assets                                                                                                                                      |                           |        
|                                               | Other liabilities                                                                                                                                 |                           |        
|                                               |                                                                                                                                                   |                           |        
|                                               | Net cash provided by operating activities                                                                                                         |                           |        
|                                               |                                                                                                                                                   |                           |        
|CASH FLOWS FROM INVESTING ACTIVITIES:          |                                                                                                                                                   |                           |        
|                                               | Loan originations and purchases, net of repayments                                                                                                |                           |        
|                                               | Proceeds from sales of loans                                                                                                                      |                           |        
|                                               | Proceeds from maturities and calls of available for sale securities                                                                               |                           |        
|                                               | Proceeds from sales of available for sale securities                                                                                              |                           |        
|                                               | Purchases of available for sale securities                                                                                                        |                           |        
|                                               | Purchases of Federal Home Loan Bank stock                                                                                                         |                           |        
|                                               | Proceeds from principal payments of mortgage-backed securities and collateralized mortgage obligations                                            |                           |        
|                                               | Acquisition of First Federal, net of cash acquired                                                                                                |                           |        
|                                               | Proceeds from sales of other real estate owned                                                                                                    |                           |        
|                                               | Purchase of life insurance                                                                                                                        |                           |        
|                                               | Proceeds from sales of premises and equipment                                                                                                     |                           |        
|                                               | Purchases of premises and equipment                                                                                                               |                           |        
|                                               | Other investing activities                                                                                                                        |                           |        
|                                               |                                                                                                                                                   |                           |        
|                                               | Net cash used in investing activities                                                                                                             |                           |        
|                                               |                                                                                                                                                   |                           |        
|CASH FLOWS FROM FINANCING ACTIVITIES:          |                                                                                                                                                   |                           |        
|                                               | Funding of trustee purchases of restricted stock                                                                                                  |                           |        
|                                               | Purchase of treasury stock                                                                                                                        |                           |        
|                                               | Proceeds from exercise of stock options                                                                                                           |                           |        
|                                               | Dividends paid                                                                                                                                    |                           |        
|                                               | Net increase in savings, money market, NOW and demand deposits                                                                                    |                           |        
|                                               | Net decrease in certificates of deposit                                                                                                           |                           |        
|                                               | Net increase in short-term borrowed funds                                                                                                         |                           |        
|                                               | Net decrease in mortgagors escrow accounts                                                                                                       |                           |        
|                                               | Net increase in advances from Federal Home Loan Bank                                                                                              |                           |        
|                                               |                                                                                                                                                   |                           |        
|                                               | Net cash provided by financing activities                                                                                                         |                           |        
|                                               |                                                                                                                                                   |                           |        
|                                               | Net decrease in cash and cash equivalents                                                                                                         |                           |        
|CASH AND CASH EQUIVALENTS, beginning of period |                                                                                                                                                   |                           | 122,624
|                                               |                                                                                                                                                   |                           |        
|CASH AND CASH EQUIVALENTS, end of period       |                                                                                                                                                   | $                         | 81,661 
|                                               |                                                                                                                                                   |                           |        
|SUPPLEMENTAL INFORMATION:                      |                                                                                                                                                   |                           |        
|                                               | Cash paid for -                                                                                                                                   |                           |        
|                                               | Interest                                                                                                                                          |                           | $      
|                                               | Income taxes, net                                                                                                                                 |                           |        
|                                               | Non-cash transactions -                                                                                                                           |                           |        
|                                               | Transfers from loans to other real estate owned                                                                                                   |                           |        
|                                               | Dividends declared not paid                                                                                                                       |                           |        
|                                               |                                                                                                                                                   |                           |        

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

6



---

##### Table of Contents

CONNECTICUT BANCSHARES, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (unaudited)

|(1) | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|    | Basis of financial statements presentation                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|    | The accompanying condensed consolidated financial statements were prepared in accordance with instructions to Form 10-Q and, therefore, do not include information or notes
necessary for a complete presentation of financial position, results of operations and cash flows in conformity with accounting principles generally accepted in the United States of America. However, all normal recurring adjustments which, in the
opinion of management, are necessary for a fair presentation of the financial statements have been included. Such adjustments are the only adjustments contained in the accompanying condensed consolidated financial statements. These condensed
consolidated financial statements should be read in conjunction with the audited consolidated financial statements and the notes thereto for Connecticut Bancshares, Inc. (CTBS) and subsidiary included in CTBS Form 10-K for the year
ended December 31, 2001. The results for the nine months ended September 30, 2002 are not necessarily indicative of the results that may be expected for the year ending December 31, 2002.
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|    | Principles of consolidation and presentation                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|    | The accompanying condensed consolidated financial statements include the accounts of CTBS and its wholly-owned subsidiary, The Savings Bank of Manchester (SBM or the
Bank), and its wholly-owned subsidiaries (collectively, the Company). All material intercompany balances and transactions have been eliminated in consolidation.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|    | Business                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|    | The Bank, with its main office located in Manchester, Connecticut, operates through twenty-eight branches located primarily in eastern Connecticut. The Banks primary source
of income is interest received on loans to customers, which include small and middle market businesses and individuals residing within the Banks service area.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|    | On April 22, 2002, CTBS declared a quarterly cash dividend of $0.13 per share on outstanding shares of its common stock.  The dividend was paid on May 20, 2002 to stockholders
of record as of the close of business on May 6, 2002.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|    | On July 31, 2002, CTBS declared a quarterly cash dividend of $0.14 per share on outstanding shares of its common stock.  The dividend was paid on August 28, 2002 to
stockholders of record as of the close of business on August 14, 2002.  This is the third time the Company has increased its quarterly dividend in the past year.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|    | Earnings per share                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|    | Basic earnings per share represents income available to stockholders divided by the weighted-average number of common shares outstanding during the period. Diluted earnings per
share reflects additional common shares that would have been outstanding if dilutive potential shares had been issued or earned. The following table sets forth the calculation of basic and diluted earnings per share for the periods indicated
(dollars in thousands, except per share amounts):                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       

7



---

##### Table of Contents

|                    |                                      | For the Three Months Ended |       | For the Nine Months Ended |  
|------------------- | ------------------------------------ | -------------------------- | ----- | ------------------------- | -
|                    |                                      |                            |       |                           |  
|                    |                                      | September 30, 2002         |       | September 30, 2001        |  
|                    |                                      |                            |       |                           |  
|Net income          |                                      | $                          | 6,739 |                           | $
|                    |                                      |                            |       |                           |  
|                    | Weighted average shares outstanding: |                            |       |                           |  
|                    | Weighted average shares outstanding  |                            |       | 10,878,264                |  
|                    | Less: unearned ESOP shares           |                            |       | (743,699                  | )
|                    |                                      |                            |       |                           |  
|                    | Basic                                |                            |       | 10,134,565                |  
|                    |                                      |                            |       |                           |  
|Dilutive impact of: |                                      |                            |       |                           |  
|                    | Stock options                        |                            |       | 373,407                   |  
|                    | Restricted stock                     |                            |       | 306,845                   |  
|                    |                                      |                            |       |                           |  
|                    | Diluted                              |                            |       | 10,814,817                |  
|                    |                                      |                            |       |                           |  
|Earnings per share: |                                      |                            |       |                           |  
|                    | Basic                                |                            | $     | 0.66                      |  
|                    | Diluted                              |                            | $     | 0.62                      |  
|                    |                                      |                            |       |                           |  



| | During the three and nine months ended September 30, 2002 and 2001 there were no stock options that were excluded from the computation of earnings per share as no stock options
were antidilutive during these periods.                                                                                                                                                                                                                                                       
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                
| | Comprehensive Income                                                                                                                                                                                                                                                                                                                                                                                                                                                           
| |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                
| | Statement of Financial Accounting Standards (SFAS) No. 130 Reporting Comprehensive Income establishes standards for separately reporting comprehensive
income and its components. Components of comprehensive income represent changes in equity resulting from transactions and other events and circumstances from non-owner sources. A reconciliation of other comprehensive income for the nine months ended
September 30, 2002 and 2001 was as follows (in thousands):

8



---

##### Table of Contents

|                                |                                                                                                                        | 2002 |   | 2001  |  
|------------------------------- | ---------------------------------------------------------------------------------------------------------------------- | ---- | - | ----- | -
|                                |                                                                                                                        |      |   |       |  
|Unrealized gains on securities: |                                                                                                                        |      |   |       |  
|                                | Change in unrealized holding gains arising during the period, net of tax                                               |      | $ | 4,813 |  
|                                | Reclassification adjustment for gains (losses) and other than temporary impairments included in net income, net of tax |      |   | (644  | )
|                                |                                                                                                                        |      |   |       |  
|                                | Other comprehensive income                                                                                             |      | $ | 4,169 |  
|                                |                                                                                                                        |      |   |       |  



|    | Reclassifications                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|    | Certain prior period amounts have been reclassified to conform to the current period presentation.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|(2) | RECENT ACCOUNTING PRONOUNCEMENTS                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|    | Effective January 1, 2002, the Company adopted SFAS No. 142, Goodwill and Other Intangible Assets. SFAS No. 142 requires the Company to test goodwill for impairment by
applying an annual fair-value-based test rather than amortizing the goodwill. Recognized intangible assets, such as core deposit intangibles, will continue to be amortized over their useful lives. The Company evaluated the useful lives as required
by SFAS No. 142, and no change was made regarding lives upon adoption. SFAS No. 142 prohibits the amortization of goodwill but requires that it be tested for impairment at least annually at the reporting unit level.  As of June 30, 2002 the
Company completed its initial assessment of the goodwill recorded in conjunction with the 2001 acquisition of First Federal Savings and Loan Association of East Hartford (First Federal), in accordance with the provisions of SFAS No. 142
and as of September 30, 2002, the Company completed its annual assessment of goodwill. No impairment charges were recorded as a result of the initial or first annual assessment.  The Company will perform its annual assessment of impairment on
September 30 of each subsequent year. See Note (5) for further information on intangible assets.
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|    | In April 2002, the Financial Accounting Standards Board (FASB) issued SFAS No. 145, Rescission of FASB Statements No. 4, 44, and 64, Amendment of FASB Statement
No. 13, and Technical Corrections.  SFAS No. 145 rescinds SFAS No. 4, Reporting Gains and Losses from Extinguishment of Debt and an amendment of that statement, SFAS No. 64, Extinguishments of Debt Made to Satisfy
Sinking-Fund Requirements. SFAS No. 145 also rescinds SFAS No. 44, Accounting for Intangible Assets of Motor Carriers. SFAS No. 145 amends SFAS No. 13, Accounting for Leases, to eliminate an inconsistency between the
required accounting for sale-leaseback transactions and the required accounting for certain lease modifications that have economic effects that are similar to sale-leaseback transactions. SFAS No. 145 also amends other existing authoritative
pronouncements to make various technical corrections, clarify meanings, or describe their applicability under changed conditions.  The adoption of SFAS No. 145 is not expected to have a material effect on the Companys condensed
consolidated financial statements.                                                                                                                                
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|    | In June 2002, the FASB issued SFAS No. 146, Accounting for Costs Associated with Exit or Disposal Activities. SFAS No. 146 nullifies Emerging Issues Task Force
(EITF) Issue No. 94-3, Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a Restructuring). The adoption of SFAS No. 146 is not expected to
have a material effect on the Companys condensed consolidated financial statements.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|    | In October 2002, the FASB issued SFAS No. 147, Acquisitions of Certain Financial Institutions                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      

9



---

##### Table of Contents

|    | which is effective October 1, 2002. SFAS No. 147 removes acquisitions of financial institutions from the scope of SFAS No. 72, Accounting for Certain Acquisitions of Banking
or Thrift Institutions and FASB Interpretation No. 9, Applying APB Opinions No. 16 and 17 When a Savings and Loan Association or Similar Association is Acquired in a Business Combination Accounted for by the Purchase Method and
requires that those transactions be accounted for in accordance with SFAS No. 141, Business Combinations and SFAS No. 142, Goodwill and Other Intangible Assets. In addition, SFAS No. 147 amends SFAS No. 144, Accounting
for the Impairment or Disposal of Long-Lived Assets, to include in its scope long-term customer relationship intangible assets of financial institutions. The adoption of SFAS No. 147 on October 1, 2002 had no effect on the Companys
condensed consolidated financial statements.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             
|(3) | LOANS                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             
|    | Loans are summarized as follows:                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            

|                                      |                  | September 30, 2002 |           | December 31, 2001 |  
|------------------------------------- | ---------------- | ------------------ | --------- | ----------------- | -
|                                      |                  |                    |           |                   |  
|                                      |                  | (in thousands)     |          
|One- to four-family mortgages         |                  | $                  | 893,037   |                   | $
|Construction mortgages                |                  |                    | 83,531    |                   |  
|Commercial and multi-family mortgages |                  |                    | 261,593   |                   |  
|Commercial business loans             |                  |                    | 176,080   |                   |  
|Installment loans                     |                  |                    | 121,101   |                   |  
|                                      |                  |                    |           |                   |  
|Total loans                           |                  |                    | 1,535,342 |                   |  
|Less: Allowance for loan losses       |                  |                    | (15,344   | )                 |  
|                                      |                  |                    |           |                   |  
|                                      | Total loans, net |                    | $         | 1,519,998         |  
|                                      |                  |                    |           |                   |  
|                                      |                  |                    |           |                   |  

| | A summary of the allowance for loan losses is as follows:
| | ---------------------------------------------------------

|                             |  | For the Nine Months Ended September 30, 2002 |        | For the Year Ended December 31, 2001 |  
|---------------------------- |  | -------------------------------------------- | ------ | ------------------------------------ | -
|                             |  |                                              |        |                                      |  
|                             |  | (in thousands)                               |       
|Balance, beginning of period |  | $                                            | 15,228 |                                      | $
|Acquisition of First Federal |  |                                              |       |                                      |  
|Provision for loan losses    |  |                                              | 1,125  |                                      |  
|Loans charged off            |  |                                              | (1,261 | )                                    |  
|Recoveries                   |  |                                              | 252    |                                      |  
|                             |  |                                              |        |                                      |  
|Balance, end of period       |  | $                                            | 15,344 |                                      | $
|                             |  |                                              |        |                                      |  

10



---

##### Table of Contents

|(4) | DEPOSITS                 
|--- | -------------------------
|    |                          
|    | Deposits were as follows:

|                         |                                                        | September 30, 2002 |         | December 31, 2001 | 
|------------------------ | ------------------------------------------------------ | ------------------ | ------- | ----------------- | 
|                         |                                                        |                    |         |                   | 
|                         |                                                        | (in thousands)     |        
|Certificates of deposit: |                                                        |                    |         |                   | 
|                         | Original maturity of less than one year                |                    | $       | 128,279           | 
|                         | Original maturity of one year or more                  |                    |         | 452,115           | 
|                         | Time certificates in denominations of $100,000 or more |                    |         | 82,103            | 
|                         |                                                        |                    |         |                   | 
|                         | Total certificates of deposit                          |                    |         | 662,497           | 
|                         |                                                        |                    |         |                   | 
|Savings accounts         |                                                        |                    | 380,630 |                   | 
|Money market accounts    |                                                        |                    | 211,984 |                   | 
|NOW accounts             |                                                        |                    | 213,564 |                   | 
|Demand deposits          |                                                        |                    | 121,982 |                   | 
|                         |                                                        |                    |         |                   | 
|                         | Total deposits                                         |                    | $       | 1,590,657         | 
|                         |                                                        |                    |         |                   | 
|                         |                                                        |                    |         |                   | 

11



---

##### Table of Contents

|(5) | INTANGIBLE ASSETS
|--- | -----------------

|                                               |                           | September 30, 2002 |        | December 31, 2001 |  
|---------------------------------------------- | ------------------------- | ------------------ | ------ | ----------------- | -
|                                               |                           |                    |        |                   |  
|                                               |                           | (in thousands)     |       
|Intangible assets subject to amortization:     |                           |                    |        |                   |  
|                                               | Core deposit intangible   |                    | $      | 7,648             |  
|                                               | Branch premiums           |                    |        | 1,212             |  
|                                               | Noncompete agreements     |                    |        |                  |  
|                                               | Other                     |                    |        | 284               |  
|                                               |                           |                    |        |                   |  
|Total                                          |                           |                    | 9,144  |                   |  
|                                               |                           |                    |        |                   |  
|Intangible assets not subject to amortization: |                           |                    |        |                   |  
|                                               | Goodwill                  |                    |        | 19,488            |  
|                                               | Minimum pension liability |                    |        | 549               |  
|                                               |                           |                    |        |                   |  
|Total                                          |                           |                    | 20,037 |                   |  
|                                               |                           |                    |        |                   |  
|Total intangible assets                        |                           | $                  | 29,181 |                   | $
|                                               |                           |                    |        |                   |  

|                                                                            |                         | September 30, 2002 |      
|--------------------------------------------------------------------------- | ----------------------- | ------------------ | -----
|                                                                            |                         |                    |      
|                                                                            |                         | (in thousands)     |      
|Accumulated net amortization for intangible assets subject to amortization: |                         |                    |      
|                                                                            | Core deposit intangible |                    | $    
|                                                                            | Branch premiums         |                    |      
|                                                                            | Other                   |                    |      
|                                                                            |                         |                    |      
|Total                                                                       |                         | $                  | 4,315
|                                                                            |                         |                    |      

|                      |                         | For the Nine Months Ended September 30, 2002 |       | For the Nine Months Ended September 30, 2001 |  
|--------------------- | ----------------------- | -------------------------------------------- | ----- | -------------------------------------------- | -
|                      |                         |                                              |       |                                              |  
|                      |                         | (in thousands)                               |      
|Amortization expense: |                         |                                              |       |                                              |  
|                      | Noncompete agreements   |                                              | $     | 2,366                                        |  
|                      | Core deposit intangible |                                              |       | 829                                          |  
|                      | Branch premiums         |                                              |       | 324                                          |  
|                      | Other                   |                                              |       | 16                                           |  
|                      |                         |                                              |       |                                              |  
|Total                 |                         | $                                            | 3,535 |                                              | $
|                      |                         |                                              |       |                                              |  

For the five years ending December 31, the estimated aggregate annual amortization expense is as
follows:

|     |  | (in thousands) |      
|---- |  | -------------- | -----
|     |  |                |      
|2002 |  | $              | 3,928
|2003 |  |                | 1,576
|2004 |  |                | 1,576
|2005 |  |                | 1,338
|2006 |  |                | 1,169



| | During the nine months ended September 30, 2002, there was no goodwill acquired, no impairment losses recognized and no goodwill included in the gain or loss on disposal of a
reporting unit. During the quarter ended September 30, 2002, the Bank finalized its allocation of the purchase price for the
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

12



---

##### Table of Contents

| | First Federal acquisition which resulted in a $482,000 reduction in goodwill and income taxes payable. The adjustment primarily represented a reduction in tax reserves as of the
acquisition date.
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(6) | OTHER THAN TEMPORARY IMPAIRMENT OF SECURITIES                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|    | On a quarterly basis, the Company reviews available for sale investment securities with unrealized depreciation for six consecutive months as well as other securities with
circumstances warranting review to assess whether the decline in fair value is temporary or other than temporary.  The Company judges whether the decline in value is from company-specific events, industry developments, general economic
conditions or other reasons.  Once the estimated reasons for the decline are identified, further judgments are required as to whether those conditions are likely to reverse and, if so, whether that reversal is likely to result in a recovery of
the fair value of the investment in the near term. In accordance with this policy, during the three months ended September 30, 2002 the Bank recorded an other than temporary impairment charge for two equity securities for a total of $410,000. 
For the nine months ended September 30, 2002 and 2001, the Bank has recorded other than temporary impairment charges of $680,000 and $3.92 million, respectively. The charges were computed using
the closing price of the securities as of the respective impairment date. All of the securities impaired are publicly traded. There were no material unrecognized impairment losses as of September 30, 2002 and 2001.
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|(7) | SUBSEQUENT EVENT                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|    | On October 21, 2002, the Company awarded 168,750 restricted shares of common stock to various employees and non-employee directors of the Company in accordance with the Connecticut
Bancshares, Inc. 2002 Equity Compensation Plan (the Stock Plan) which was approved at the annual meeting of stockholders on May 16, 2002. The award represents 100% of the restricted shares available in the Stock Plan. The shares were
awarded with a vesting schedule of five years, with 20% of the shares vesting each year to the recipient. The first 20% installment will vest on October 21, 2003. The closing market price of the Companys common stock on the date of the award
was $37.50. The Company is amortizing the unearned restricted stock compensation on a straight-line basis over the vesting period.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  

|It
em 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations.
|-------- | --------------------------------------------------------------------------------------

The
following analysis discusses changes in the financial condition and results of operations for the three and nine months ended September 30, 2002 and 2001, and should be read in conjunction with the Companys condensed consolidated financial
statements and the notes thereto, appearing elsewhere herein.

Forward Looking Statements

This Form 10-Q contains forward looking
statements that are based on assumptions and describe future plans, strategies and expectations of the Company.  These forward looking statements are generally identified by use of the words believe, expect,
intend, anticipate, estimate, project, or similar expressions. The Companys ability to predict results or the actual effect of future plans or strategies is inherently uncertain. Factors which
could have a material adverse effect on the operations of the Company include, but are not limited to, changes in interest rates, general economic conditions, legislative/regulatory changes, monetary and fiscal policies of the U.S. Government,
including policies of the US Treasury and the Federal Reserve Board, the quality or composition of the loan or investment portfolios, demand for loan products, deposit flows, competition, demand for financial services in the Banks market area
and accounting principles and guidelines. These risks and uncertainties should be considered in evaluating forward looking statements and undue reliance should not be placed on such statements. Subject to applicable laws and regulations, the Company
does not undertake  and specifically disclaims any obligation  to publicly release the result of any revisions which may be made to any forward looking statements to reflect events or circumstances after the date of the statements or to
reflect the occurrence of anticipated or unanticipated events.  Further information concerning the Company and its business, including additional factors that could materially affect the Companys financial results, is included in the
Companys Form 10-K filing for the year ended December 31, 2001.

13



---

##### Table of Contents

Acquisition of First Federal

On August 31, 2001, the Bank completed
its acquisition of First Federal in a transaction accounted for under the purchase method of accounting. Accordingly, the assets and liabilities of First Federal are reflected in the Companys condensed consolidated balance sheets at September
30, 2002 and 2001, and the results of operations of First Federal for the three and nine months ended September 30, 2002 are included in the condensed consolidated statements of operations for the three and nine months ended September 30, 2002, as
required by the purchase method of accounting. The results of operations of First Federal prior to August 31, 2001 are not included in the condensed consolidated statements of operations for three and nine months ended September 30, 2001.

General

The Companys results of operations depend primarily on net interest income, which represents the difference between
interest income earned on interest-earning assets, such as loans and securities, and interest expense on interest-bearing liabilities, such as deposits and borrowings. The Bank generates noninterest income primarily from fees charged on
customers accounts and fees earned on activities such as investment services provided through a third party registered broker-dealer. The Banks noninterest expenses primarily consist of employee compensation and benefits, occupancy
expense, marketing and other operating expenses. The Companys results of operations are also affected by general economic and competitive conditions, notably changes in market interest rates, government policies and regulations. The Bank
exceeded all of its regulatory capital requirements at September 30, 2002.

Comparison of Financial Condition at September 30, 2002 and December 31, 2001

Total assets increased $55.25 million, or 2.26%, to $2.50 billion at September 30, 2002 as compared to $2.45 billion at December 31, 2001. The increase in assets was mainly attributable to a $98.86 million increase in net
loans partially offset by a $40.96 million decrease in cash and cash equivalents. The increase in loans was primarily due to a $51.14 million increase in one- to four-family mortgages, a $29.95 million increase in commercial and multi-family
mortgages and a $9.77 million increase in commercial business loans. Cash and cash equivalents decreased as the Company used funds from December 2001 security sales, which had been temporarily invested in short-term investments. The growth in assets
was primarily funded by an increase in stockholders equity of $18.14 million, primarily due to net income for the first nine months of 2002 and an increase in advances from the Federal Home Loan Bank of Boston (FHLB) of $7.32
million. Additionally, accrued benefits and other liabilities increased $30.40 million during the first nine months of 2002 primarily due to the purchase of a mortgage-backed security of $30.89 million which settled on October 24, 2002. The security
purchase is included in securities available for sale, at fair value. The purchase price is included in other liabilities as of September 30, 2002. The Bank paid for the security in October 2002 using available funds currently invested in short-term
investments.

14



---

##### Table of Contents

The following table presents the amortized cost and fair value of the Companys investment securities, by type, at the dates
indicated:

|                                      |                                        | At September 30, 2002 |         | At December 31, 2001 | 
|------------------------------------- | -------------------------------------- | --------------------- | ------- | -------------------- | 
|                                      |                                        |                       |         |                      | 
|                                      |                                        | Amortized Cost        |         | Fair Value           | 
|                                      |                                        |                       |         |                      | 
|                                      |                                        | (in thousands)        |        
|Debt securities available for sale:   |                                        |                       |         |                      | 
|                                      | Asset-backed securities                |                       | $       | 103,590              | 
|                                      | U.S. Government and agency obligations |                       |         | 168,144              | 
|                                      | Municipal obligations                  |                       |         | 23,497               | 
|                                      | Debt mutual funds                      |                       |         | 9,185                | 
|                                      | Corporate securities                   |                       |         | 63,141               | 
|                                      |                                        |                       |         |                      | 
|                                      | Total                                  |                       |         | 367,557              | 
|                                      |                                        |                       |         |                      | 
|Equity securities available for sale: |                                        |                       |         |                      | 
|                                      | Marketable equity securities           |                       |         | 20,000               | 
|                                      | Other equity securities                |                       |         | 1,225                | 
|                                      |                                        |                       |         |                      | 
|                                      | Total                                  |                       |         | 21,225               | 
|                                      |                                        |                       |         |                      | 
|                                      | Total debt and equity securities       |                       |         | 388,782              | 
|Collateralized mortgage obligations   |                                        |                       | 208,068 |                      | 
|Mortgage-backed securities            |                                        |                       | 135,158 |                      | 
|                                      |                                        |                       |         |                      | 
|                                      | Total available for sale securities    |                       | $       | 732,008              | 
|                                      |                                        |                       |         |                      | 
|                                      |                                        |                       |         |                      | 

Available for sale securities increased $859,000, or 0.11%, from a fair value of $758.53 million at December 31, 2001 to a fair value of $759.39 million at September 30,
2002. The Company had proceeds from sales of $160.15 million (including net gains of $1.67 million), maturities and calls of $11.01 million and principal payments of $91.71 million of securities during the nine months ended September 30, 2002. 
The Company also experienced an increase in unrealized gains on securities of $6.41 million.  Securities purchased totaled $229.47 million during the nine months ended September 30, 2002.

Net loans increased $98.86 million, or 6.96%, from $1.42 billion at December 31, 2001 to $1.52 billion at September 30, 2002.  Residential mortgages (including residential construction mortgages) increased $48.79 million,
or 5.65%, from $864.07 million to $912.86 million due to continuing loan demand mainly due to refinancing activity in a low interest rate environment. Commercial real estate, commercial construction and business loans increased $49.05 million, or
10.84%, from $452.33 million at December 31, 2001, to $501.38 million at September 30, 2002, primarily due to an increase in commercial mortgage originations. As of September 30, 2002, commercial loans represented 32.66% of the Banks loan
portfolio.

Deposits totaled $1.59 billion at September 30, 2002, a decrease of $281,000 or 0.02%, compared to $1.59 billion at December 31, 2001. Savings and money market accounts increased $63.89
million, or 12.08%, from $528.72 million at December 31, 2001 to $592.61 million at September 30, 2002. Checking accounts also increased during the nine-month period from $325.27 million at December 31, 2001 to $335.54 million at September 30, 2002.
Offsetting these increases was a decrease in certificates of deposit of $74.45 million from $736.95 million at December 31, 2001 to $662.50 million at September 30, 2002. With certificate of deposit rates at a relatively low level, retail depositors
may be holding their funds in savings, money market and checking accounts until interest rates rise. In addition, the Bank offers a short-term transactional repurchase

15



---

##### Table of Contents

agreement (repo) account to commercial businesses and retail customers. These repo accounts are shown as short-term borrowed
funds in the accompanying condensed consolidated statements of condition. Short-term borrowed funds increased $2.35 million, or 2.01%, from $117.18 million to $119.53 million during the first nine months of 2002. Advances from the FHLB increased
$7.32 million, or 1.57%, from $465.36 million to $472.68 million during the first nine months of 2002.

Nonperforming assets totaled $9.84 million at September 30, 2002, compared to $7.76 million at
December 31, 2001, an increase of $2.08 million, or 26.80%. At September 30, 2002 the Banks largest nonperforming asset was a $2.39 million loan secured by real estate. On October 24, 2002, the Bank received $3.23 million to payoff this
loan, representing payment of the remaining book balance, a recovery of $700,000 which was recorded as an increase in the allowance for loan losses and interest income of $136,000 not previously accrued. This loan had been on nonaccrual status since
1999.  The payoff, recovery to the allowance for loan losses and unaccrued interest income were recorded during October 2002. The $2.08 million increase in nonperforming loans from year-end was primarily due to increases in commercial mortgage
and business loans which are 90 days past due and still accruing. Other real estate owned declined $84,000, or 100.00%, from $84,000 to $0 during the first nine months of 2002 due to the sale of four residential properties, partially offset by the
foreclosure of three residential properties.

16



---

##### Table of Contents

The following table sets forth information regarding nonperforming loans and other real estate owned:

|                                                           |                                                 | September 30, 2002 |      | December 31, 2001 | 
|---------------------------------------------------------- | ----------------------------------------------- | ------------------ | ---- | ----------------- | 
|                                                           |                                                 |                    |      |                   | 
|                                                           |                                                 | (in thousands)     |     
|Nonperforming loans:                                       |                                                 |                    |      |                   | 
|                                                           | Loans past due 90 days and still accruing:      |                    |      |                   | 
|                                                           | One- to four- family mortgages                  |                    | $    | 670               | 
|                                                           | Commercial and multifamily mortgages            |                    |      | 605               | 
|                                                           | Commercial business                             |                    |      | 1,394             | 
|                                                           | Installment                                     |                    |      | 228               | 
|                                                           |                                                 |                    |      |                   | 
|                                                           | Total loans past due 90 days and still accruing |                    |      | 2,897             | 
|                                                           |                                                 |                    |      |                   | 
|                                                           | Loans on nonaccrual:                            |                    |      |                   | 
|                                                           | One- to four- family mortgages                  |                    |      | 393               | 
|                                                           | Construction mortgages                          |                    |      | 2,393             | 
|                                                           | Commercial and multifamily mortgages            |                    |      | 393               | 
|                                                           | Commercial business                             |                    |      | 3,763             | 
|                                                           | Installment                                     |                    |      | 5                 | 
|                                                           |                                                 |                    |      |                   | 
|                                                           | Total loans on nonaccrual                       |                    |      | 6,947             | 
|                                                           |                                                 |                    |      |                   | 
|                                                           | Total nonperforming loans                       |                    |      | 9,844             | 
|                                                           | Other real estate owned                         |                    |      |                  | 
|                                                           |                                                 |                    |      |                   | 
|                                                           | Total nonperforming assets                      |                    | $    | 9,844             | 
|                                                           |                                                 |                    |      |                   | 
|Total nonperforming loans as a percentage of gross loans   |                                                 |                    | 0.64 | %                 | 
|                                                           |                                                 |                    |      |                   | 
|Total nonperforming assets as a percentage of total assets |                                                 |                    | 0.39 | %                 | 
|                                                           |                                                 |                    |      |                   | 
|                                                           |                                                 |                    |      |                   | 

The allowance for loan losses was $15.34 million at September 30, 2002, an increase of $116,000 from the $15.23 million recorded at December 31, 2001.  The allowance
for loan losses as a percentage of gross loans was 1.00% at September 30, 2002 as compared to 1.06% at December 31, 2001.  The allowance for loan losses as a percentage of nonperforming loans was 155.87% at September 30, 2002 as compared to
198.31% at December 31, 2001. On October 24, 2002, the Bank received a payoff on the Banks largest nonperforming asset which resulted in a recovery of $700,000 to the allowance for loan losses.  This recovery was recorded in October
2002.

The Bank devotes significant attention to maintaining high loan quality through its underwriting standards, active servicing of loans and aggressive management of nonperforming assets. The
allowance for loan losses is maintained at a level estimated by management to provide adequately for probable loan losses which are inherent in the loan portfolio.  Probable loan losses are estimated based on a quarterly review of the loan
portfolio, loss experience, specific problem loans, economic conditions and other pertinent factors.  In assessing risks inherent in the portfolio, management considers the risk of loss on nonperforming and classified loans including an
analysis of collateral in each situation.  The Banks methodology for assessing the appropriateness of the allowance for loan losses includes several key elements.  Problem loans are identified and analyzed individually to estimate
specific losses.  The loan portfolio is also segmented into pools of loans

17



---

##### Table of Contents

that are similar in type and risk characteristics (i.e., commercial, consumer and mortgage loans).  Loss factors are applied
using the Banks historical experience and may be adjusted for significant factors that, in managements judgment, affect the collectability of the portfolio as of the evaluation date.  Additionally, the portfolio is segmented into
pools based on internal risk ratings with loss factors applied to each rating category. Other factors considered in determining probable loan losses are the impact of larger concentrations in the portfolio, trends in loan growth, the relationship
and trends in recent years of recoveries as a percentage of prior chargeoffs and peer banks loss experience.

The allowance for loan losses consists of a formula allowance for various
loan portfolio classifications and a valuation allowance for loans identified as impaired, if necessary. The allowance is an estimate, and ultimate losses may vary from current estimates. Changes in the estimate are recorded in the results of
operations in the period in which they become known, along with provisions for estimated losses incurred during that period.

A portion of the allowance for loan losses is not allocated to any
specific segment of the loan portfolio.  This non-specific reserve is maintained for two primary reasons: there exists an inherent subjectivity and imprecision to the analytical processes employed, and the prevailing business environment, as it
is affected by changing economic conditions and various external factors, which may impact the portfolio in ways currently unforeseen. Moreover, management has identified certain risk factors, which could impact the degree of loss sustained within
the portfolio. These include: market risk factors, such as the effects of economic variability on the entire portfolio, and unique portfolio risk factors that are inherent characteristics of the Banks loan portfolio. Market risk factors may
consist of changes to general economic and business conditions that may impact the Banks loan portfolio customer base in terms of ability to repay and that may result in changes in value of underlying collateral. Unique portfolio risk factors
may include industry or geographic concentrations, or trends that may exacerbate losses resulting from economic events which the Bank may not be able to fully diversify out of its portfolio.

Due to
the inherent imprecise nature of the loan loss estimation process and ever changing conditions, these risk attributes may not be adequately captured in data related to the formula-based loan loss components used to determine allocations in the
Banks analysis of the adequacy of the allowance for loan losses. Management, therefore, has established and maintains an unallocated allowance for loan losses. The amount of the unallocated allowance was $2.00 million at September 30, 2002 as
compared to $3.05 million at December 31, 2001. As a percentage of the allowance for loan losses, the unallocated was 13.04% of the total allowance for loan losses at September 30, 2002 and 20.03% of the total allowance for loan losses at December
31, 2001. Although the unallocated reserve as a percentage of the total allowance has declined, management believes the unallocated and total reserves are adequate based on the overall economic outlook and delinquency trends within the Banks
portfolio. See paragraph below concerning recovery on October 24, 2002.

At September 30, 2002, the Banks largest nonperforming asset was a $2.39 million loan secured by real estate. On
October 24, 2002, the Bank received $3.23 million to payoff this loan, representing payment of the remaining book balance, a recovery of $700,000 which was recorded as an increase in the allowance for loan losses and interest income of $136,000 not
previously accrued. This loan had been on nonaccrual status since 1999.  The payoff, recovery to the allowance for loan losses and unaccrued interest income were recorded during October 2002.

Although management believes that it uses the best information available to establish the allowance for loan losses, future adjustments to the allowance for loan losses may be necessary, and results of operations could be
adversely affected if circumstances differ substantially from the assumptions used in making the determinations. Furthermore, while the Bank believes it has established its existing allowance for loan losses consistent with accounting principles
generally accepted in the United States of America, there can be no assurance that regulators, in reviewing the Banks loan portfolio, will not request the Bank to increase its allowance for loan losses. In addition, because future events
affecting borrowers and collateral cannot be predicted with certainty, there can be no assurance that the existing allowance for loan losses is adequate or that increases will not be necessary should the quality of any loans deteriorate as a result
of the

18



---

##### Table of Contents

factors discussed above. Material increases in the allowance for loan losses will adversely affect the Banks financial
condition and results of operations.

Other assets increased $2.16 million from $4.25 million at December 31, 2001 to $6.41 million at September 30, 2002.  The increase was primarily due to the
funding of an executive retirement plan during the third quarter of 2002.  The accrued expenses related to the plan have been recorded in accordance with accounting principles generally accepted in the United States of America, however the plan
was unfunded prior to the current quarter.

Total stockholders equity increased $18.14 million, or 7.71%, to $253.51 million at September 30, 2002 compared to $235.37 million on December 31,
2001.  The increase is due primarily to net income of $18.43 million for the nine months ended September 30, 2002 and an increase in accumulated other comprehensive income, primarily due to the increase in unrealized gains on debt
securities.  This increase was partially offset by the repurchase of the Companys common stock during the third quarter of 2002. The Company repurchased 156,500 shares of its common stock during the third quarter of 2002 and has
repurchased 165,422 shares of its common stock during the nine months ended September 30, 2002 at a weighted average price of $33.38 per share, for a total of $5.52 million.

Comparison of
Operating Results for the Three Months Ended September 30, 2002 and 2001

Net Income. Net income for the quarter ended September 30, 2002 was $6.74 million compared to $42,000 for the
third quarter of 2001. During the third quarter of 2002, the Company recorded a $410,000 ($266,500, net of tax) charge for other than temporary impairment of investment securities. During the third quarter of 2001, the Company recorded a $3.92
million ($2.54 million, net of tax) charge for other than temporary impairment of investment securities. In addition, during the third quarter of 2001 the Company recorded charges totaling $2.29 million ($1.49 million, net of tax) that are
nonrecurring in nature.  These charges included $1.42 million of director and employee retirement expenses and $872,000 of relocation and branch closing costs resulting from the 2001 acquisition of First Federal.

The results for the quarter ended September 30, 2002 include a $4.04 million, or 24.75%, increase in net interest income, primarily due to higher average interest-earning assets and a lower cost of funds, partially offset by
higher average interest-bearing liabilities and lower asset yields. Net income also increased from a decrease in the provision for loan losses of $500,000, an increase in service charge and fee income of $872,000, an increase in net security gains
of $849,000, an increase in income from the cash surrender value life insurance of $232,000 and an increase in brokerage commission income of $195,000.  Net income decreased due to higher salary and employee benefits of $1.43 million, higher
amortization of intangible assets of $482,000 and higher fees and services of $396,000.

Net Interest Income. Net interest income increased $4.04 million, or 24.75%, to $20.36 million for
the third quarter of 2002 compared to $16.32 million for the third quarter of 2001. The increase was primarily due to higher average interest-earning assets and a lower cost of funds, partially offset by higher average interest-bearing liabilities
and lower asset yields. Total interest and dividend income increased $5.57 million, or 18.86%, to $35.11 million for the third quarter of 2002 from $29.54 million for the third quarter of 2001. Interest income on loans increased $3.48 million, or
15.91%, to $25.35 million for the three months ended September 30, 2002 compared to $21.87 million for the three months ended September 30, 2001. The increase was due to a $355.60 million increase in the average balance of loans outstanding, the
effect of which was partially offset by a 83 basis point decrease in the average yield on such loans. The increase in volume was due to the acquisition of First Federal on August 31, 2001 and the origination of new loans. Interest and dividend
income from investment securities, short-term investments and FHLB stock increased $2.08 million, or 27.12%, to $9.75 million for the three months ended September 30, 2002 compared to $7.67 million for the three months ended September 30, 2001
primarily due to investments acquired from First Federal. The increase in interest and dividend income from investment securities, short-term investments and FHLB stock was due to an increase in the average balance of $253.52 million, or 46.21%, to
$802.19 million for the quarter ended September 30, 2002 as compared to $548.67 million for the quarter ended September 30, 2001. Partially

19



---

##### Table of Contents

offsetting this increase, the yields on investment securities, short-term investments and FHLB stock decreased 72 basis points to
4.95% for the quarter ended September 30, 2002 as compared to 5.67% for the quarter ended September 30, 2001.  The lower yields earned on loans and investments were primarily due to the lower overall interest rate environment as compared to the
prior year.

Interest expense increased $1.53 million, or 11.57%, to $14.75 million for the three months ended September 30, 2002 compared to $13.22 million for the quarter ended September 30,
2001.  The increase was primarily due to an increase in average interest-bearing deposit balances of $394.98 million and an increase in average FHLB advances of $202.74 million acquired from First Federal.  This increase was partially
offset by a decrease in the overall cost of funds for interest-bearing liabilities of 76 basis points.  The cost of funds for the third quarter of 2002 was 2.83% as compared to 3.59% for the third quarter of 2001.

Average Balances, Interest and Average Yields/Cost.The following table presents certain information for the periods indicated regarding average balances of assets and liabilities, as well as the total dollar amounts of
interest income from average interest-earning assets and interest expense on average interest-bearing liabilities and the resulting average yields and costs. The yields and costs for the periods indicated are derived by dividing income or expense by
the average balances of assets or liabilities, respectively, for the periods presented. The yields and rates include fees which are considered adjustments to yields.

20



---

##### Table of Contents

|                               |                                                                  | For the Three Months Ended September 30, |  
|------------------------------ | ---------------------------------------------------------------- | ---------------------------------------- | -
|                               |                                                                  |                                          |  
|                               |                                                                  | 2002                                     |  
|                               |                                                                  |                                          |  
|                               |                                                                  | Average Balance                          |  
|                               |                                                                  |                                          |  
|                               |                                                                  | (dollars in thousands)                   |  
|Interest-earning assets:       |                                                                  |                                          |  
|                               | Loans (1):                                                       |                                          |  
|                               | Real estate                                                      |                                          | $
|                               | Consumer                                                         |                                          |  
|                               | Commercial (5)                                                   |                                          |  
|                               |                                                                  |                                          |  
|                               | Total loans (5)                                                  |                                          |  
|                               |                                                                  |                                          |  
|                               | Mortgage-backed securities (2)                                   |                                          |  
|                               | Collateralized mortgage obligations (2)                          |                                          |  
|                               | Investment securities (2) (5):                                   |                                          |  
|                               | U.S. Government and agency obligations                           |                                          |  
|                               | Municipal obligations                                            |                                          |  
|                               | Corporate securities                                             |                                          |  
|                               | Common stock and mutual funds                                    |                                          |  
|                               | Other investment securities                                      |                                          |  
|                               | Asset-backed securities                                          |                                          |  
|                               | Other interest-bearing assets                                    |                                          |  
|                               | FHLB stock                                                       |                                          |  
|                               | Short-term investments                                           |                                          |  
|                               |                                                                  |                                          |  
|                               | Total interest-earning assets (5)                                |                                          |  
|                               |                                                                  |                                          |  
|                               | Noninterest-earning assets                                       |                                          |  
|                               |                                                                  |                                          |  
|                               | Total assets                                                     |                                          | $
|                               |                                                                  |                                          |  
|Interest-bearing liabilities:  |                                                                  |                                          |  
|                               | Deposits:                                                        |                                          |  
|                               | NOW accounts                                                     |                                          | $
|                               | Savings and money market accounts                                |                                          |  
|                               | Certificates of deposit                                          |                                          |  
|                               | Escrow deposits                                                  |                                          |  
|                               |                                                                  |                                          |  
|                               | Total interest-bearing deposits                                  |                                          |  
|                               | Short-term borrowed funds                                        |                                          |  
|                               | Advances from FHLB                                               |                                          |  
|                               |                                                                  |                                          |  
|                               | Total interest-bearing liabilities                               |                                          |  
|                               |                                                                  |                                          |  
|                               | Noninterest-bearing liabilities                                  |                                          |  
|                               |                                                                  |                                          |  
|                               | Total liabilities                                                |                                          |  
|                               | Stockholders equity                                             |                                          |  
|                               |                                                                  |                                          |  
|                               | Total liabilities and stockholders equity                       |                                          | $
|                               |                                                                  |                                          |  
|                               | Net interest-earning assets                                      |                                          | $
|                               |                                                                  |                                          |  
|                               | Net interest income (5)                                          |                                          |  
|                               |                                                                  |                                          |  
|                               | Interest rate spread (3) (5)                                     |                                          |  
|                               | Net interest margin (4) (5)                                      |                                          |  
|                               | Ratio of interest-earning assets to interest-bearing liabilities |                                          |  
|Taxable-equivalent adjustments |                                                                  |                                          |  
|                               | Loans                                                            |                                          |  
|                               | Investment securities                                            |                                          |  
|                               |                                                                  |                                          |  
|                               | Total                                                            |                                          |  
|                               |                                                                  |                                          |  
|                               |                                                                  |                                          |  

---

|(1) | Balances are net of undisbursed proceeds of construction loans in process and include nonperforming loans.                                                                 
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(2) | Yields are calculated on amortized cost and exclude the impact of unrealized gains and losses on available for sale securities.                                            
|(3) | Interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing
liabilities.
|(4) | Net interest margin represents fully taxable-equivalent net interest income as a percentage of average interest-earning assets.                                            
|(5) | Fully taxable-equivalent yields are calculated assuming a 35% federal income tax rate.                                                                                     

Rate/Volume
Analysis.The following table presents the effects of changing rates and volumes on the interest income and interest expense of the Company. The table presents the effects on a fully taxable-equivalent basis using amortized cost as described in
footnotes 2, 4 and 5 in the previous section.  The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows

21



---

##### Table of Contents

the effects attributable to changes in volume (changes in volume multiplied by prior rate). The rate/vol column shows the effects
attributable to changes in both rate and volume, which cannot be segregated.  The net column represents the sum of the prior columns.

|                                    |                                    | For the Three Months Ended September 30, 2002 Compared to the Three Months Ended September 30, 2001
|----------------------------------- | ---------------------------------- | ---------------------------------------------------------------------------------------------------
|                                    |                                    |                                                                                                    
|                                    |                                    | Increase (Decrease) Due to                                                                         
|                                    |                                    |                                                                                                    
|                                    |                                    | Rate                                                                                               
|                                    |                                    |                                                                                                    
|                                    |                                    |                                                                                                    
|Interest-earning assets:            |                                    |                                                                                                    
|                                    | Loans:                             |                                                                                                    
|                                    | Real estate                        |                                                                                                    
|                                    | Consumer                           |                                                                                                    
|                                    | Commercial                         |                                                                                                    
|                                    |                                    |                                                                                                    
|                                    | Total loans                        |                                                                                                    
|Mortgage-backed securities          |                                    |                                                                                                    
|Collateralized mortgage obligations |                                    |                                                                                                    
|Investment securities               |                                    |                                                                                                    
|                                    |                                    |                                                                                                    
|                                    | Total interest-earning assets      |                                                                                                    
|                                    |                                    |                                                                                                    
|Interest-bearing liabilities:       |                                    |                                                                                                    
|                                    | Deposits:                          |                                                                                                    
|                                    | NOW accounts                       |                                                                                                    
|                                    | Savings and money market accounts  |                                                                                                    
|                                    | Certificates of deposit            |                                                                                                    
|                                    | Other                              |                                                                                                    
|                                    |                                    |                                                                                                    
|                                    | Total deposits                     |                                                                                                    
|                                    | Short-term borrowed funds          |                                                                                                    
|                                    | Advances from FHLB                 |                                                                                                    
|                                    |                                    |                                                                                                    
|                                    | Total interest-bearing liabilities |                                                                                                    
|                                    |                                    |                                                                                                    
|Increase in net interest income     |                                    | $                                                                                                  
|                                    |                                    |                                                                                                    
|                                    |                                    |                                                                                                    

Provision for Loan Losses. The provision for loan losses was $375,000 for the quarter ended September 30, 2002 compared to $875,000 for the quarter ended September 30,
2001. In the third quarter of 2001 the Bank recorded an additional provision for loan losses due to the recent acquisition of First Federal and for the effect on the loan portfolio of the deterioration in the economy due to the events of September
11, 2001. The allowance for loan losses was 1.00% of total loans and 155.87% of nonperforming loans at September 30, 2002 compared to 1.06% and 198.31%, respectively, at December 31, 2001.

At
September 30, 2002, the Banks largest nonperforming asset was a $2.39 million loan secured by real estate. On October 24, 2002, the Bank received $3.23 million to payoff this loan, representing payment of the remaining book balance, a recovery
of $700,000 which was recorded as an increase in the allowance for loan losses and interest income of $136,000 not previously accrued. This loan had been on nonaccrual

22



---

##### Table of Contents

status since 1999.  The payoff, recovery to the allowance for loan losses and unaccrued interest income were recorded during
October 2002.

Noninterest Income.  Noninterest income was $4.76 million for the three months ended September 30, 2002 as compared to a loss of $879,000 for the three months ended
September 30, 2001. The increase was primarily due to lower charges for other than temporary impairment of investment securities, higher service charges and fees, an increase in net gains on sales of securities, an increase in the cash surrender
value of life insurance and higher brokerage commission income. In the third quarter of 2002, the Bank recognized other than temporary impairment charges for two equity securities totaling $410,000, while during the third quarter of 2001 the Bank
recognized other than temporary impairment charges for eighteen equity securities totaling $3.92 million. The charges were computed using the closing price of the securities as of September 30 of each year.  All of the securities impaired are
publicly traded. There were no material unrecognized impairment losses as of September 30, 2002 and 2001. The Banks policy is to evaluate investment securities for other than temporary impairment on a quarterly basis. These equity securities
had been below the Banks carrying value for more than six months and after evaluating all available evidence relating to the securities, management deemed the securities to be other than temporarily impaired. Service charges and fees were
$3.30 million for the three months ended September 30, 2002 compared to $2.43 million for the three months ended September 30, 2001.  Income from service charges and fees increased $391,000 from merchant services, $179,000 from increased fees
on demand deposit accounts, $117,000 from increased debit card fees and $46,000 from ATM fees. Prepayment penalties on loans also increased $71,000 over the prior year quarter. During the third quarter of 2002, the Bank recognized net security gains
of $619,000 as compared to net security losses of $230,000 in the third quarter of 2001. The Company sold various debt and equity securities throughout the third quarter of 2002. The Bank purchased, and also acquired from First Federal, cash
surrender value life insurance during the second and third quarters of 2001.  The Bank earns a competitive tax-exempt yield on these policies. Brokerage commission income increased $195,000 over the prior year quarter primarily due to two
additional brokers added from the First Federal acquisition and increased sales.

Noninterest Expense. Noninterest expense increased $155,000, or 1.07%, from $14.52 million for the three
months ended September 30, 2001 to $14.68 million for the three months ended September 30, 2002. During the third quarter of 2001, the Company recorded charges totaling $2.29 million ($1.49 million, net of tax) that are nonrecurring in nature. 
These charges included $1.42 million of director and employee retirement expenses and $872,000 of relocation and branch closing costs resulting from the 2001 acquisition of First Federal. Excluding these nonrecurring charges, noninterest expense
increased $2.45 million, or 20.03%, from $12.23 million for the three months ended September 30, 2001 to $14.68 million for the quarter ended September 30, 2002. Increases in noninterest expense for the quarter included salaries, employee benefit
costs, amortization of other intangible assets and fees and services. Salaries increased $898,000 due mainly to the higher number of employees after the First Federal acquisition. Employee benefit costs increased by $528,000 from the prior year
period. Pension and post-retirement benefits increased $309,000 primarily due to the First Federal acquisition and valuation and assumption changes for qualified and nonqualified plans. ESOP expense increased $132,000 mainly due to a higher average
stock price. Health insurance costs increased $39,000 primarily due to the higher number of employees after the First Federal acquisition. Due to the acquisition of First Federal, the Company recorded other intangible assets related to noncompete
agreements with former First Federal executives and core deposits.  The noncompete agreements with former First Federal executives were for a term of one year and became fully amortized during the third quarter of 2002. The amortization
increase of $482,000 over the prior year quarter is primarily due to the acquisition of First Federal. Fees and services increased $396,000 primarily due to increased software licensing, information technology consulting and debit card processing
fees.  A large portion of the increase in these fees is related to the First Federal acquisition.

Provision for Income Taxes. Income tax expense increased $3.32 million from $0 for the
third quarter of 2001 to $3.32 million for the quarter ended September 30, 2002.  The effective tax rate for the current quarter was 33.01% compared to 0.00% in the prior year quarter. No tax provision was recorded in the 2001 period since the
effective tax rate of 33.88% for the year to date period approximated the rate expected for 2001.

23



---

##### Table of Contents

Comparison of Operating Results for the Nine Months Ended September 30, 2002 and 2001

Net Income. Net income for the nine months ended September 30, 2002 was $18.43 million compared to $7.77 million for the first nine months of 2001. During the first nine months of 2002, the Company recorded a $680,000
($442,000, net of tax) charge for other than temporary impairment of investment securities. During the first nine months of 2001, the Company recorded a $3.92 million ($2.54 million, net of tax) charge for other than temporary impairment of
investment securities. In addition, during the first nine months of 2001 the Company recorded charges totaling $2.29 million ($1.49 million, net of tax) that are nonrecurring in nature.  These charges included $1.42 million of director and
employee retirement expenses and $872,000 of relocation and branch closing costs resulting from the 2001 acquisition of First Federal.

The results for the nine months ended September 30, 2002
include a $14.93 million, or 33.47%, increase in net interest income, primarily due to higher average interest-earning assets and a lower cost of funds, partially offset by higher average interest-bearing liabilities and lower asset yields. 
Net income was also increased by higher service charge and fee income of $2.31 million, an increase in net security gains of $1.59 million, an increase in income from the cash surrender value life insurance of $1.38 million, and a lower provision
for loan losses of $500,000.  Net income decreased due to higher salary and employee benefits of $4.63 million, higher amortization of other intangible assets of $2.82 million, higher fees and services of $1.58 million, higher furniture and
equipment expenses of $636,000, higher occupancy expenses of $581,000 and higher other expenses of $533,000.

Net Interest Income. Net interest income increased $14.93 million, or 33.47%, to
$59.54 million for the first nine months of 2002 compared to $44.61 million for the first nine months of 2001. The increase was primarily a result of higher interest income from an increase in average interest-earning assets. Total interest and
dividend income increased $25.94 million, or 32.58%, to $105.56 million for the first nine months of 2002 from $79.62 million for the first nine months of 2001.  Interest income on loans increased $13.94 million, or 22.63%, to $75.54 million
for the nine months ended September 30, 2002 compared to $61.60 million for the nine months ended September 30, 2001. The increase was due to a $415.65 million increase in the average balance of loans outstanding, the effect of which was partially
offset by a 87 basis point decrease in the average yield on such loans. The increase in volume was due to the acquisition of First Federal and the origination of new loans. Interest and dividend income from investment securities, short-term
investments and FHLB stock increased $12.00 million, or 66.59%, to $30.02 million for the nine months ended September 30, 2002 compared to $18.02 million for the nine months ended September 30, 2001 primarily due to investments acquired from First
Federal. The increase in interest and dividend income from investment securities, short-term investments and FHLB stock was due to an increase in the average balance of $427.72 million, or 106.70%, to $828.58 million for the nine months ended
September 30, 2002 as compared to $400.86 million for the nine months ended September 30, 2001. Partially offsetting this increase, the yields on investment securities, short-term investments and FHLB stock decreased 117 basis points to 4.93% for
the nine months ended September 30, 2002 as compared to 6.10% for the nine months ended September 30, 2001.  The lower yields earned on loans and investments were primarily due to the lower overall interest rate environment as compared to the
prior year period.

Interest expense increased $11.01 million, or 31.45%, to $46.02 million for the nine months ended September 30, 2002 compared to $35.01 million for the nine months ended
September 30, 2001.  The increase was primarily due to deposits and FHLB advances acquired from First Federal.  The increase was due to an increase in average interest-bearing deposit balances of $536.53 million and an increase in average
FHLB advances of $309.10 million.  This increase was partially offset by a decrease in the overall cost of funds for interest-bearing liabilities of 86 basis points.  The cost of funds for the first nine months of 2002 was 2.97% as
compared to 3.83% for the first nine months of 2001.

Average Balances, Interest and Average Yields/Cost.The following table presents certain information for the periods indicated regarding
average balances of assets and liabilities, as well as the total dollar amounts of interest income from average interest-earning assets and interest expense on average interest-bearing

24



---

##### Table of Contents

liabilities and the resulting average yields and costs. The yields and costs for the periods indicated are derived by dividing
income or expense by the average balances of assets or liabilities, respectively, for the periods presented. The yields and rates include fees which are considered adjustments to yields.

25



---

##### Table of Contents

|                               |                                                                  | For the Nine Months Ended September 30, |  
|------------------------------ | ---------------------------------------------------------------- | --------------------------------------- | -
|                               |                                                                  |                                         |  
|                               |                                                                  | 2002                                    |  
|                               |                                                                  |                                         |  
|                               |                                                                  | Average Balance                         |  
|                               |                                                                  |                                         |  
|                               |                                                                  | (dollars in thousands)                  |  
|Interest-earning assets:       |                                                                  |                                         |  
|                               | Loans (1):                                                       |                                         |  
|                               | Real estate                                                      |                                         | $
|                               | Consumer                                                         |                                         |  
|                               | Commercial (5)                                                   |                                         |  
|                               |                                                                  |                                         |  
|                               | Total loans (5)                                                  |                                         |  
|                               |                                                                  |                                         |  
|                               | Mortgage-backed securities (2)                                   |                                         |  
|                               | Collateralized mortgage obligations (2)                          |                                         |  
|                               | Investment securities (2) (5):                                   |                                         |  
|                               | U.S. Government and agency obligations                           |                                         |  
|                               | Municipal obligations                                            |                                         |  
|                               | Corporate securities                                             |                                         |  
|                               | Common stock and mutual funds                                    |                                         |  
|                               | Other investment securities                                      |                                         |  
|                               | Asset-backed securities                                          |                                         |  
|                               | Other interest-bearing assets                                    |                                         |  
|                               | FHLB stock                                                       |                                         |  
|                               | Short-term investments                                           |                                         |  
|                               |                                                                  |                                         |  
|                               | Total interest-earning assets (5)                                |                                         |  
|                               |                                                                  |                                         |  
|                               | Noninterest-earning assets                                       |                                         |  
|                               |                                                                  |                                         |  
|                               | Total assets                                                     |                                         | $
|                               |                                                                  |                                         |  
|Interest-bearing liabilities:  |                                                                  |                                         |  
|                               | Deposits:                                                        |                                         |  
|                               | NOW accounts                                                     |                                         | $
|                               | Savings and money market accounts                                |                                         |  
|                               | Certificates of deposit                                          |                                         |  
|                               | Escrow deposits                                                  |                                         |  
|                               |                                                                  |                                         |  
|                               | Total interest-bearing deposits                                  |                                         |  
|                               | Short-term borrowed funds                                        |                                         |  
|                               | Advances from FHLB                                               |                                         |  
|                               |                                                                  |                                         |  
|                               | Total interest-bearing liabilities                               |                                         |  
|                               |                                                                  |                                         |  
|                               | Noninterest-bearing liabilities                                  |                                         |  
|                               |                                                                  |                                         |  
|                               | Total liabilities                                                |                                         |  
|                               | Stockholders equity                                             |                                         |  
|                               |                                                                  |                                         |  
|                               | Total liabilities and stockholders equity                        |                                         | $
|                               |                                                                  |                                         |  
|                               | Net interest-earning assets                                      |                                         | $
|                               |                                                                  |                                         |  
|                               | Net interest income (5)                                          |                                         |  
|                               |                                                                  |                                         |  
|                               | Interest rate spread (3) (5)                                     |                                         |  
|                               | Net interest margin (4) (5)                                      |                                         |  
|                               | Ratio of interest-earning assets to interest-bearing liabilities |                                         |  
|Taxable-equivalent adjustments |                                                                  |                                         |  
|                               | Loans                                                            |                                         |  
|                               | Investment securities                                            |                                         |  
|                               |                                                                  |                                         |  
|                               | Total                                                            |                                         |  
|                               |                                                                  |                                         |  
|                               |                                                                  |                                         |  

---

|(1) | Balances are net of undisbursed proceeds of construction loans in process and include nonperforming loans.                                                                 
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(2) | Yields are calculated on amortized cost and exclude the impact of unrealized gains and losses on available for sale securities.                                            
|(3) | Interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing
liabilities.
|(4) | Net interest margin represents fully taxable-equivalent net interest income as a percentage of average interest-earning assets.                                            
|(5) | Fully taxable-equivalent yields are calculated assuming a 35% federal income tax rate.                                                                                     

26



---

##### Table of Contents

Rate/Volume Analysis. The following table presents the effects of changing rates and volumes on the interest income
and interest expense of the Company. The table presents the effects on a fully taxable-equivalent basis using amortized cost as described in footnotes 2, 4 and 5 in the previous section.  The rate column shows the effects attributable to
changes in rate (changes in rate multiplied by prior volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The rate/vol column shows the effects attributable to changes in both
rate and volume, which cannot be segregated.  The net column represents the sum of the prior columns.



|                              |                                     | For the Nine Months Ended September 30, 2002 Compared to the Nine Months Ended September 30, 2001 |   |         |   |         
|----------------------------- | ----------------------------------- | ------------------------------------------------------------------------------------------------- | - | ------- | - | --------
|                              |                                     | Increase (Decrease) Due to                                                                        |   |         |   |         
|                              |                                     |                                                                                                   |   |         |   |         
|                              |                                     | Rate                                                                                              |   | Volume  |   | Rate/Vol
|                              |                                     |                                                                                                   |   |         |   |         
|                              |                                     | (in thousands)                                                                                    |  
|Interest-earning assets:      |                                     |                                                                                                   |   |         |   |         
|                              | Loans:                              |                                                                                                   |   |         |   |         
|                              | Real estate                         |                                                                                                   | $ | (4,143  | ) | $       
|                              | Consumer                            |                                                                                                   |   | (679    | ) |         
|                              | Commercial                          |                                                                                                   |   | (2,309  | ) |         
|                              |                                     |                                                                                                   |   |         |   |         
|                              | Total loans                         |                                                                                                   |   | (7,131  | ) |         
|                              | Mortgage-backed securities          |                                                                                                   |   | (503    | ) |         
|                              | Collateralized mortgage obligations |                                                                                                   |   | (150    | ) |         
|                              | Investment securities               |                                                                                                   |   | (3,515  | ) |         
|                              |                                     |                                                                                                   |   |         |   |         
|                              | Total interest-earning assets       |                                                                                                   |   | (11,299 | ) |         
|                              |                                     |                                                                                                   |   |         |   |         
|Interest-bearing liabilities: |                                     |                                                                                                   |   |         |   |         
|                              | Deposits:                           |                                                                                                   |   |         |   |         
|                              | NOW accounts                        |                                                                                                   |   | (185    | ) |         
|                              | Savings and money mkt accounts      |                                                                                                   |   | (2,271  | ) |         
|                              | Certificates of deposit             |                                                                                                   |   | (5,776  | ) |         
|                              | Other                               |                                                                                                   |   | (60     | ) |         
|                              |                                     |                                                                                                   |   |         |   |         
|                              | Total deposits                      |                                                                                                   |   | (8,292  | ) |         
|                              | Short-term borrowed funds           |                                                                                                   |   | (1,057  | ) |         
|                              | Advances from FHLB                  |                                                                                                   |   | (498    | ) |         
|                              |                                     |                                                                                                   |   |         |   |         
|                              | Total interest-bearing liabilities  |                                                                                                   |   | (9,847  | ) |         
|                              |                                     |                                                                                                   |   |         |   |         
|                              | Increase in net interest income     |                                                                                                   | $ | (1,452  | ) | $       
|                              |                                     |                                                                                                   |   |         |   |         
|                              |                                     |                                                                                                   |   |         |   |         

Provision for Loan Losses. The provision for loan losses was $1.13 million for the nine months ended September 30, 2002 as compared to $1.63 million for the nine
months ended September 30, 2001. In the third quarter of 2001, the Bank recorded an additional provision for loan losses due to the recent acquisition of First Federal and for the uncertainty in the economy due to the events of September 11, 2001.
The allowance for loan losses was 1.00% of total loans and 155.87% of nonperforming loans at September 30, 2002 compared to 1.06% and 198.31%, respectively, at December 31, 2001.

27



---

##### Table of Contents

At September 30, 2002, the Banks largest nonperforming asset was a $2.39 million loan secured by real estate. On October
24, 2002, the Bank received $3.23 million to payoff this loan, representing payment of the remaining book balance, a recovery of $700,000 which was recorded as an increase in the allowance for loan losses and interest income of $136,000 not
previously accrued. This loan had been on nonaccrual status since 1999.  The payoff, recovery to the allowance for loan losses and unaccrued interest income were recorded during October 2002.

Noninterest Income.  Noninterest income was $13.97 million and $5.01 million for the nine months ended September 30, 2002 and 2001, respectively. The increase was primarily due to a reduced charge for other than
temporary impairment of investment securities, increased service charge and fee income, an increase in net gains on sales of securities, an increase in the cash surrender value of life insurance and an increase in brokerage commission income. In the
first nine months of 2002, the Bank recognized other than temporary impairment charges for three equity securities totaling $680,000, while during the first nine months of 2001 the Bank recognized other than temporary impairment charges for eighteen
equity securities totaling $3.92 million. The charges were computed using the closing price of the securities as of the respective impairment date. All of the securities impaired are publicly traded. There were no material unrecognized impairment
losses as of September 30, 2002 and 2001.The Banks policy is to evaluate investment securities for other than temporary impairment on a quarterly basis. These equity securities had been below the Banks carrying value for more than six
months and after evaluating all available evidence relating to the securities, management deemed the securities to be other than temporarily impaired. Service charges and fees were $9.21 million for the nine months ended September 30, 2002 compared
to $6.90 million for the nine months ended September 30, 2001.  Income from service charges and fees increased $812,000 from increased fees on demand deposit accounts, $725,000 from merchant services, $356,000 from increased debit fees and
$232,000 from ATM fees. Net security gains increased $1.59 million during the nine months ended September 30, 2002 as compared to the prior year period as the Company sold various debt and equity securities throughout the first nine months of 2002.
The Bank purchased and also acquired from First Federal cash surrender value life insurance during the second and third quarters of 2001.  The Bank earns a competitive tax-exempt yield on these policies. Brokerage commission income increased
$465,000 during the nine months ended September 30, 2002 as compared to the prior year period primarily due to two additional brokers added from the First Federal acquisition and increased sales.

Noninterest Expense. Noninterest expense increased $8.81 million, or 24.31%, from $36.24 million for the nine months ended September 30, 2001 to $45.05 million for the nine months ended September 30, 2002. During the
first nine months of 2001, the Company recorded charges totaling $2.29 million ($1.49 million, net of tax) that are nonrecurring in nature.  These charges included $1.42 million of director and employee retirement expenses and $872,000 of
relocation and branch closing costs resulting from the 2001 acquisition of First Federal. Excluding these nonrecurring charges, noninterest expense increased $11.10 million, or 32.70%, from $33.95 million for the nine months ended September 30, 2001
to $45.05 million for the nine months ended September 30, 2002. Increases in noninterest expense for the first nine months of 2002 included salaries, employee benefit costs, amortization of other intangible assets, fees and services, furniture and
equipment, occupancy and other expenses. Salaries increased $2.56 million due mainly to the higher number of employees after the First Federal acquisition. Employee benefit costs increased by $2.08 million from the prior year period. Retirement
benefits increased $1.02 million primarily due to the First Federal acquisition and valuation and assumption changes for qualified and nonqualified plans. Payroll taxes increased $446,000 primarily due to the January 2, 2002 scheduled vesting of
restricted stock previously granted, as well as the higher number of employees after the First Federal acquisition. ESOP expense increased $333,000 mainly due to a higher average stock price. Health insurance costs increased $111,000 primarily due
to the higher number of employees after the First Federal acquisition. Due to the acquisition of First Federal, the Company recorded other intangible assets related to noncompete agreements with former First Federal executives and core deposit
intangibles. The noncompete agreements with former First Federal executives were for a term of one year and became fully amortized during the third quarter of 2002. The amortization increase of $2.82 million over the prior year is primarily due to
the acquisition. Fees and services increased $1.58 million primarily due to increased software licensing, investment consulting, information technology consulting, debit card processing, director and correspondent banking fees. Furniture and
equipment expenses increased $636,000 from the prior

28



---

##### Table of Contents

year period mainly due to depreciation and fixed asset retirements. Occupancy expenses increased $581,000 mainly due to rent,
utilities and depreciation. Increases in other expenses included higher costs related to telephone, postage, supplies and insurance. A large portion of the increase in all the expenses noted above are related to the First Federal
acquisition.

Provision for Income Taxes. Income tax expense increased $4.94 million from $3.98 million for the first nine months of 2001 to $8.92 million for the nine months ended September
30, 2002.  The effective tax rate for the current nine-month period was 32.62% compared to 33.88% in the prior year period.  The decrease in the effective tax rate is mainly due to the purchase and acquisition of cash surrender value life
insurance as well as an increase in tax exempt municipal bonds acquired from First Federal.

Liquidity and Capital Resources

Liquidity is
the ability to meet current and future financial obligations of a short- term nature.  The Company further defines liquidity as the ability to respond to the needs of depositors and borrowers as well as maintaining the flexibility to take
advantage of investment opportunities. Primary sources of funds consist of deposit inflows, loan repayments, maturities, paydowns, sales of collateralized mortgage obligations, investment and mortgage-backed securities and advances from FHLB. While
maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit outflows and mortgage prepayments are influenced by general interest rates, economic conditions and competition.

The Companys primary investing activities are (1) originating residential one- to four-family mortgage loans and, to a lesser extent, commercial business and real estate loans, multi-family loans, single-family
construction loans, home equity loans and lines of credit and consumer loans, and (2) investing in mortgage-backed securities, collateralized mortgage obligations, U.S. Government and agency obligations and corporate equity securities and debt
obligations. These activities are funded primarily by principal and interest payments on loans, maturities of securities, deposit growth and Advances from the FHLB. During the nine months ended September 30, 2002, the Banks loan originations,
net of repayments, totaled $104.29 million. For the nine months ended September 30, 2002, the Company purchased investments in mortgage-backed securities, U.S. Government and agency obligations and corporate equity securities and debt obligations
totaling $229.47 million. The Bank experienced a net decrease in total deposits of $281,000 for the nine months ended September 30, 2002. Deposit flows are affected by the overall level of interest rates, the interest rates and products offered by
the Bank and its local competitors and other factors. During the nine months ended September 30, 2002, the Company repurchased 165,422 shares of its common stock at a weighted average price of $33.38 per share, for a total of $5.52 million. The
Company had previously announced that its Board of Directors has authorized the repurchase of up to 561,600, or approximately 5%, of its outstanding shares of its common stock. The Company closely monitors its liquidity position on a daily basis. If
the Company should require additional funds, additional funds are available through advances from FHLB and through repurchase agreement borrowing facilities.

Outstanding commitments for all loans
and unadvanced construction loans and lines of credit totaled $259.37 million at September 30, 2002.  Management of the Bank anticipates that it will have sufficient funds available to meet its current loan commitments. Certificates of deposit
that are scheduled to mature in one year or less from September 30, 2002 totaled $444.50 million.  The Bank relies primarily on competitive rates, customer service, and long-standing relationships with customers to retain deposits.
Occasionally, the Bank will also offer special competitive promotions to its customers to increase retention and promote deposit growth. Based upon the Banks historical experience with deposit retention, management believes that a significant
portion of its deposits will remain with the Bank.

SBM must satisfy various regulatory capital requirements administered by the federal banking agencies including a risk-based capital measure. The
risk-based capital guidelines include both a definition of capital and a framework for calculating risk-weighted assets by assigning balance sheet assets and off-balance sheet items to broad risk categories. At September 30, 2002, SBM exceeded all
of its regulatory capital requirements with a leverage capital level of $179.85 million, or 7.36% of average assets, which is above the required level

29



---

##### Table of Contents

of $97.71 million, or 4.00%, and total risk-based capital of $195.20 million, or 11.99% of risk weighted assets, which is above
the required level of $130.28 million, or 8.00%. SBM is considered well capitalized under regulatory guidelines.

Impact of Inflation and Changing Prices

The condensed consolidated financial statements and related data presented in this report have been prepared in conformity with accounting principles generally accepted in the United States of America, which require
the measurement of financial position and operating results in terms of historical dollars, without considering changes in the relative purchasing power of money over time due to inflation. Unlike many industrial companies, substantially all of the
assets and liabilities of the Company are monetary in nature. As a result, interest rates have a more significant impact on the Companys performance than the general level of inflation. Over short periods of time, interest rates may not
necessarily move in the same direction or in the same magnitude as inflation.

Impact of New Accounting Standards

Effective January 1,
2002, the Company adopted Statement of Financial Accounting Standards (SFAS) No. 142, Goodwill and Other Intangible Assets. SFAS No. 142 requires the Company to test goodwill for impairment by applying an annual
fair-value-based test rather than amortizing the goodwill. Recognized intangible assets, such as core deposit intangibles, will continue to be amortized over their useful lives. The Company evaluated the useful lives as required by SFAS No. 142, and
no change was made regarding lives upon adoption. SFAS No. 142 prohibits the amortization of goodwill but requires that it be tested for impairment at least annually at the reporting unit level.  As of June 30, 2002 the Company completed its
initial assessment of the goodwill recorded in conjunction with the 2001 acquisition of First Federal, in accordance with the provisions of SFAS No. 142 and as of September 30, 2002, the Company completed its annual assessment of goodwill. No
impairment charges were recorded as a result of the initial or first annual assessment.  The Company will perform its annual assessment of impairment on September 30 of each subsequent year. See Note (5) for further information on intangible
assets.

In April 2002, the Financial Accounting Standards Board (FASB) issued SFAS No. 145, Rescission of FASB Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13,
and Technical Corrections. SFAS No. 145 rescinds SFAS No. 4, Reporting Gains and Losses from Extinguishment of Debt and an amendment of that statement, SFAS No. 64, Extinguishments of Debt Made to Satisfy Sinking-Fund
Requirements. SFAS No. 145 also rescinds SFAS No. 44, Accounting for Intangible Assets of Motor Carriers. SFAS No. 145 amends SFAS No. 13, Accounting for Leases, to eliminate an inconsistency between the required
accounting for sale-leaseback transactions and the required accounting for certain lease modifications that have economic effects that are similar to sale-leaseback transactions. SFAS No. 145 also amends other existing authoritative pronouncements
to make various technical corrections, clarify meanings, or describe their applicability under changed conditions.  The adoption of SFAS No. 145 is not expected to have a material effect on the Companys condensed consolidated financial
statements.

In June 2002, the FASB issued SFAS No. 146, Accounting for Costs Associated with Exit or Disposal Activities. SFAS No. 146 nullifies Emerging Issues Task Force
(EITF) Issue No. 94-3, Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a Restructuring). The adoption of SFAS No. 146 is not expected to
have a material effect on the Companys condensed consolidated financial statements.

In October 2002, the FASB issued SFAS No. 147, Acquisitions of Certain Financial Institutions
which is effective October 1, 2002. SFAS No. 147 removes acquisitions of financial institutions from the scope of SFAS No. 72, Accounting for Certain Acquisitions of Banking or Thrift Institutions and FASB Interpretation No. 9,
Applying APB Opinions No. 16 and 17 When a Savings and Loan Association or Similar Association is Acquired in a Business Combination Accounted for by the Purchase Method and requires that those transactions be accounted for in accordance
with SFAS No. 141, Business

30



---

##### Table of Contents

Combinations and SFAS No. 142, Goodwill and Other Intangible Assets. In addition, SFAS No. 147 amends
SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, to include in its scope long-term customer relationship intangible assets of financial institutions. The adoption of SFAS No. 147 on October 1, 2002 had no
effect on the Companys condensed consolidated financial statements.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

Qualitative Aspects of Market Risk

The Banks most significant form of market risk is interest rate risk. The principal objectives of the Banks interest rate risk management are to evaluate the interest rate risk inherent in certain balance
sheet accounts, determine the level of risk appropriate given its business strategy, operating environment, capital and liquidity requirements and performance objectives, and manage the risk consistent with its established policies. The Bank has an
Asset/Liability Committee, responsible for reviewing its asset/liability policies and interest rate risk position, which meets quarterly and reports trends and interest rate risk position to the Executive Committee of the Board of Directors and the
Board of Directors. The extent of the movement of interest rates is an uncertainty that could have a negative impact on the earnings of the Bank. The Bank manages interest rate risk by:

| | (1) | maintaining a high quality securities portfolio that provides adequate liquidity and flexibility to take advantage of opportunities that may arise from fluctuations in market
interest rates, the overall maturity and duration of which is monitored in relation to the repricing of its loan portfolio;
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |     |                                                                                                                                                                                                                                                                                                           
| | (2) | promoting lower cost liability accounts such as demand deposits and business repurchase accounts; and                                                                                                                                                                                                     
| |     |                                                                                                                                                                                                                                                                                                           
| | (3) | using advances from the FHLB to better structure maturities of its interest rate sensitive liabilities.                                                                                                                                                                                                   

The
Banks market risk also includes equity price risk. The Banks common stock and mutual fund portfolio had gross unrealized gains of $4.84 million and gross unrealized losses of $1.76 million at September 30, 2002 which are included, net of
taxes, in accumulated other comprehensive income, a separate component of the Banks capital. If equity security prices decline due to unfavorable market conditions or other factors, the Banks capital would decrease.

The Banks investment policy authorizes it to be a party to financial instruments with off-balance sheet risk in the normal course of business to reduce its exposure to fluctuations in interest rates. All
counter-parties must be pre-approved by the Banks Executive Committee and reported to its Investment Committee. At September 30, 2002 the Bank had no derivative instruments.

Quantitative
Aspects of Market Risk

The Company analyzes its interest rate sensitivity position to manage the risk associated with interest rate movements through the use of balance sheet simulation.
The matching of assets and liabilities may be analyzed by examining the extent to which such assets and liabilities are interest rate sensitive. An asset or liability is said to be interest rate sensitive within a specific time period if
it will mature or reprice within that time period.

The Companys goal is to manage asset and liability positions so as to moderate the effects of interest rate fluctuations on net interest
income. Balance sheet simulations are completed quarterly and presented to the Banks Asset/Liability Committee. The simulations provide an estimate of the impact of changes in interest rates on net interest income under a range of
assumptions.  The numerous assumptions used in the simulation process are reviewed by the Asset/Liability Committee on a quarterly basis. Changes to these assumptions can significantly effect the results of the balance sheet simulation. The
simulation incorporates

31



---

##### Table of Contents

assumptions regarding potential delays in the repricing of certain assets and liabilities when market rates change and changes in
spreads between different market rates. The simulation analysis incorporates managements current assessment of the risk that pricing margins will change adversely over time due to competition or other factors.

Simulation analysis is only an estimate of the Companys interest rate risk exposure at a particular point in time. The Company continually reviews the potential effect changes in interest rates could have on the
repayment of rate sensitive assets and funding requirements of rate sensitive liabilities.

The table below sets forth an approximation of the Companys exposure as a percentage of estimated
net interest income for the next twelve and twenty-four month periods using balance sheet simulation. The simulation uses projected repricing of assets and liabilities at September 30, 2002 on the basis of contractual maturities, anticipated
prepayments, and scheduled rate adjustments. Prepayment rates can have a significant impact on the Companys balance sheet simulation. Because of the large percentage of loans, collateralized mortgage obligations and mortgage-backed securities
held by the Company, rising or falling interest rates have a significant impact on the prepayment speeds of the Companys earning assets, which in turn effect the Companys rate sensitivity position. When open-market interest rates rise,
prepayments tend to slow. When open-market interest rates fall, prepayments tend to rise. The Companys asset sensitivity would be reduced if prepayments slow, and vice versa. While the Bank believes such assumptions to be reasonable, there can
be no assurance that assumed prepayment rates will approximate actual future mortgage-backed security, collateralized mortgage obligation, loan repayment activity.

|                                  |  | Percentage Change in Estimated Net Interest Income Over |      
|--------------------------------- |  | ------------------------------------------------------- | -----
|                                  |  |                                                         |      
|                                  |  | 12 months                                               |      
|                                  |  |                                                         |      
|200 basis point increase in rates |  |                                                         | -1.67
|200 basis point decrease in rates |  |                                                         | -2.53

The two hundred basis point change in rates in the above table is assumed to occur evenly over the next
twelve months.  Based on the scenario above, net income would be adversely affected (within the Banks internal guidelines) in both the twelve and twenty-four month periods in both a rising rate environment and a declining rate
environment.  For each percentage point change in net interest income, the effect on net income would be $533,000, assuming a 35% tax rate.

Item 4. Controls and Procedures.

Evaluation of disclosure controls and procedures

The Company evaluated the effectiveness of the design and operation of its disclosure controls and procedures as of a date within 90 days of the filing date of this quarterly report. The Companys disclosure controls and
procedures are the Companys controls and other procedures that are designed to ensure that information required to be disclosed by the Company in the reports that are filed or submitted under the Securities Exchange Act of 1934 is recorded,
processed, summarized and reported, within the time periods specified in the Securities and Exchange Commissions rules and forms. Based on this evaluation, the Companys Chief Executive Officer and Chief Financial Officer have concluded
that these controls and procedures are effective.

Changes in internal controls

There have been no significant changes in the
Companys internal controls or in other factors that could significantly affect these controls subsequent to the date of the Companys evaluation, including any corrective actions with regard to significant deficiencies and material
weaknesses.

32



---

##### Table of Contents

PART II. OTHER INFORMATION

Item 1.   Legal Proceedings.

Periodically, there have been various claims and lawsuits involving the Company, such as
claims to enforce liens, condemnation proceedings on properties in which the Company holds security interests, claims involving the making and servicing of real property loans and other issues incident to the Companys business. The Company is
not a party to any pending legal proceedings that it believes would have a material adverse effect on the consolidated financial condition or operations of the Company.

Item 2.   Changes in Securities and Use of Proceeds.

Not applicable.

Item 3.   Defaults Upon Senior Securities.

None.

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

None.

Item 5.   Other Information.

None.

Item 6.   Exhibits and Reports on Form 8-K.

| | (a)  | Exhibits                                                                                                                
| | ---- | ------------------------------------------------------------------------------------------------------------------------
| |      |                                                                                                                         
| | 3.1  | Certificate of Incorporation of Connecticut Bancshares, Inc. (1)                                                        
| | 3.2  | Second Amended and Restated Bylaws of Connecticut Bancshares, Inc. (2)                                                  
| | 4.0  | Stock Certificate of Connecticut Bancshares, Inc. (1)                                                                   
| | 11.0 | Computation of Per Share Earnings (Incorporated by reference in Part I, hereto)                                         
| | 99.1 | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes  Oxley Act of 2002
| | 99.2 | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes  Oxley Act of 2002

---

| | (1) | Incorporated by reference into this document from the Exhibits filed with the Registration Statement on Form S-1, and any amendments thereto, Registration No. 333-90865.     
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | (2) | Incorporated by reference into this document from the Quarterly Report on Form 10-Q dated March 31, 2001 and filed with the Securities and Exchange Commission on May 4,
2001.
| |     |                                                                                                                                                                               
| | (b) | Reports on Form 8-K                                                                                                                                                           

None.

33



---

##### Table of Contents



SIGNATURES

Pursuant to the requirements
of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

CONNECTICUT BANCSHARES,
INC.

|Dated: November 13, 2002 | By: | /s/ RICHARD P. MEDUSKI                                                                                         
|------------------------ | --- | ---------------------------------------------------------------------------------------------------------------
|                         |     |                                                                                                                
|                         |     | Richard P. Meduski President and Chief Executive Officer (principal executive officer)                         
|                         |     |                                                                                                                
|                         |     |                                                                                                                
|Dated: November 13, 2002 | By: | /s/ MICHAEL J. HARTL                                                                                           
|                         |     |                                                                                                                
|                         |     | Michael J. Hartl Senior Vice President and Chief Financial Officer (principal financial and accounting officer)

34



---

##### Table of Contents



CERTIFICATIONS

I, Richard P. Meduski, certify, that:

|1. | I have reviewed this quarterly report on Form 10-Q of Connecticut Bancshares, Inc. (the registrant);                                                                                                                                                                                                                       
|-- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|   |                                                                                                                                                                                                                                                                                                                              
|2. | Based on my knowledge, the quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements
made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;
|   |                                                                                                                                                                                                                                                                                                                              
|3. | Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the
financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;                  
|   |                                                                                                                                                                                                                                                                                                                              
|4. | The registrants other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act
Rules 13a-14 and 15d-14) for the registrant and we have:                                                                                                    
|   |                                                                                                                                                                                                                                                                                                                              
|   | a)                                                                                                                                                                                                                                                                                                                           
|   |                                                                                                                                                                                                                                                                                                                              
|   | b)                                                                                                                                                                                                                                                                                                                           
|   |                                                                                                                                                                                                                                                                                                                              
|   | c)                                                                                                                                                                                                                                                                                                                           
|   |                                                                                                                                                                                                                                                                                                                              
|5. | The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee of
the registrants board of directors (or persons performing the equivalent function):                                                                           
|   |                                                                                                                                                                                                                                                                                                                              
|   | a)                                                                                                                                                                                                                                                                                                                           
|   |                                                                                                                                                                                                                                                                                                                              
|   | b)                                                                                                                                                                                                                                                                                                                           

35



---

##### Table of Contents

|6. | The registrants other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors
that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.
|-- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|Date: | November 13, 2002 |  |                                                                                       
|----- | ----------------- |  | --------------------------------------------------------------------------------------
|      |                   |  | /s/ RICHARD P. MEDUSKI                                                                
|      |                   |  |                                                                                       
|      |                   |  | Richard P. Meduski President and Chief Executive Officer (principal executive officer)

36



---

##### Table of Contents



CERTIFICATIONS

I, Michael J. Hartl, certify, that:

|1. | I have reviewed this quarterly report on Form 10-Q of Connecticut Bancshares, Inc. (the registrant);                                                                                                                                                                                                                       
|-- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|   |                                                                                                                                                                                                                                                                                                                              
|2. | Based on my knowledge, the quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements
made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;
|   |                                                                                                                                                                                                                                                                                                                              
|3. | Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the
financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;                  
|   |                                                                                                                                                                                                                                                                                                                              
|4. | The registrants other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act
Rules 13a-14 and 15d-14) for the registrant and we have:                                                                                                    
|   |                                                                                                                                                                                                                                                                                                                              
|   | a)                                                                                                                                                                                                                                                                                                                           
|   |                                                                                                                                                                                                                                                                                                                              
|   | b)                                                                                                                                                                                                                                                                                                                           
|   |                                                                                                                                                                                                                                                                                                                              
|   | c)                                                                                                                                                                                                                                                                                                                           
|   |                                                                                                                                                                                                                                                                                                                              
|5. | The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee of
the registrants board of directors (or persons performing the equivalent function):                                                                           
|   |                                                                                                                                                                                                                                                                                                                              
|   | a)                                                                                                                                                                                                                                                                                                                           
|   |                                                                                                                                                                                                                                                                                                                              
|   | b)                                                                                                                                                                                                                                                                                                                           

37



---

##### Table of Contents

|6. | The registrants other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors
that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.
|-- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|Date: | November 13, 2002                                                                                               |  |                     
|----- | --------------------------------------------------------------------------------------------------------------- |  | --------------------
|      |                                                                                                                 |  | /s/ MICHAEL J. HARTL
|      |                                                                                                                
|      | Michael J. Hartl Senior Vice President and Chief Financial Officer (principal financial and accounting officer)

38