PROSPECTUS
                     Up to 1,243,150 shares of common stock
                              SERVICE BANCORP, INC.
                                 81 Main Street
                           Medway, Massachusetts 02053
                                 (508) 533-4343
- --------------------------------------------------------------------------------

         Service Bancorp, Inc., a Massachusetts-chartered stock holding company,
is  offering  for sale up to  1,243,150  shares,  or 47%,  of its  common  stock
pursuant to the terms of a stock issuance plan. Service Bancorp, Inc. will issue
the remaining 53% of its common stock to Service  Bancorp,  MHC, a Massachusetts
mutual holding company. Service Bancorp, Inc. has been organized as the mid-tier
stock holding company  subsidiary of Service Bancorp,  MHC, and will own 100% of
the common stock of Summit Bank, a  Massachusetts-chartered  stock savings bank.
The stock issuance plan has been approved by the corporators of Service Bancorp,
MHC,  and  has  been  conditionally   approved  by  state  and  federal  banking
regulators.  Because the names of Summit Bank, Service Bancorp, Inc. and Service
Bancorp, MHC are so similar, we will refer to Summit Bank as the "Bank", we will
refer to  Service  Bancorp,  Inc.  as the "Stock  Company"  and we will refer to
Service Bancorp, MHC as the "Mutual Company."

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

                                TERMS OF OFFERING

         An independent  appraiser has estimated that the pro forma market value
of the Stock Company is between $17.0 million and $23.0  million.  Based on this
estimate,  the Stock  Company  will issue  between  1.7  million and 2.3 million
shares of its common stock and intends to sell 47% of these  shares,  or between
799,000  and  1,081,000  shares,  to  depositors  of the Bank and members of the
general  public.  The remaining 53% of the Stock  Company's  shares,  or between
901,000 and 1,219,000 shares,  will be issued to the Mutual Company.  The number
of shares issued may be increased to 2,645,000  shares.  If the number of shares
issued  increases,  the shares  offered for sale in the stock offering will also
increase to up to 1,243,150 shares. The number of shares to be issued is subject
to regulatory  approval.  Based on these estimates,  the Stock Company is making
the following offering of shares of common stock:


                                                                                                               Adjusted
                                                           Minimum          Midpoint          Maximum           Maximum
                                                           -------          --------          -------           -------
                                                                                                       
o  Price per share.................................        $10.00            $10.00           $10.00            $10.00
o  Number of shares................................        799,000           940,000         1,081,000         1,243,150
o  Offering expenses...............................       $482,016          $500,000         $500,000          $500,000
o  Net proceeds....................................      $7,507,984        $8,900,000       $10,310,000       $11,931,500
o  Net proceeds per share..........................         $9.40             $9.47            $9.54             $9.60


         Please refer to Risk Factors  beginning on page 19 of this  prospectus.
These  securities are not deposits or accounts and are not insured or guaranteed
by the Federal Deposit Insurance  Corporation,  the Depositors Insurance Fund or
any other  government  agency,  and are not  guaranteed  by the Bank,  the Stock
Company or the Mutual Company.  The common stock is subject to investment  risk,
including the possible loss of principal  invested.  Neither the  Securities and
Exchange  Commission,  the Massachusetts  Division of Banks, the Federal Deposit
Insurance  Corporation,  nor any state  securities  regulator  has  approved  or
disapproved  these  securities or  determined if this  prospectus is accurate or
complete. Any representation to the contrary is a criminal offense.

         Trident Securities, Inc. will use its best efforts to assist in selling
at least the  minimum  number of shares of common  stock but does not  guarantee
that this number will be sold. All funds received from  subscribers will be held
in an  interest  bearing  savings  account at the Bank until the  completion  or
termination  of the stock  offering.  The Stock  Company has applied to have the
common stock quoted on the Nasdaq SmallCap Market under the symbol "SUBC."

         For information on how to subscribe,  call the Stock Information Center
at (508) 533-6533.

                            Trident Securities, Inc.

                        Prospectus dated August 11, 1998







                                      [MAP]

                                        2




                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----
QUESTIONS AND ANSWERS ABOUT THE STOCK OFFERING.................................4
SUMMARY AND OVERVIEW...........................................................6
SELECTED FINANCIAL AND OTHER DATA.............................................11
RECENT DEVELOPMENTS...........................................................13
RISK FACTORS..................................................................19
SERVICE BANCORP, MHC..........................................................25
SERVICE BANCORP, INC..........................................................25
SUMMIT BANK...................................................................26
REGULATORY CAPITAL COMPLIANCE.................................................27
USE OF PROCEEDS...............................................................28
DIVIDEND POLICY...............................................................29
MARKET FOR COMMON STOCK.......................................................29
CAPITALIZATION................................................................30
PRO FORMA DATA................................................................31
PARTICIPATION BY MANAGEMENT...................................................36
THE OFFERING AND THE REORGANIZATION...........................................37
SUMMIT BANK AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF INCOME................49
MANAGEMENT'S DISCUSSION AND ANALYSIS
         OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.....................50
BUSINESS OF THE STOCK COMPANY.................................................63
BUSINESS OF THE BANK..........................................................64
FEDERAL AND STATE TAXATION....................................................84
REGULATION....................................................................86
MANAGEMENT OF THE STOCK COMPANY...............................................95
MANAGEMENT OF THE BANK........................................................97
RESTRICTIONS ON ACQUISITION OF THE STOCK COMPANY AND THE BANK................106
DESCRIPTION OF CAPITAL STOCK OF THE STOCK COMPANY............................109
TRANSFER AGENT AND REGISTRAR.................................................110
LEGAL AND TAX MATTERS........................................................111
EXPERTS  ....................................................................111
ADDITIONAL INFORMATION.......................................................111
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS...................................F-1
GLOSSARY ....................................................................G-1


         This document contains  forward-looking  statements which involve risks
and uncertainties.  The Stock Company's actual results may differ  significantly
from the results discussed in the forward-looking statements. Factors that might
cause such a  difference  include,  but are not limited to,  those  discussed in
"Risk Factors" beginning on page 19 of this prospectus.

Please see the  Glossary  beginning  on page G-1 for the meaning of  capitalized
terms that are used in this prospectus.


                                        3



                 QUESTIONS AND ANSWERS ABOUT THE STOCK OFFERING

Q:   What is the purpose of the stock offering?

A:   We are selling  shares of common stock so that we can raise capital to grow
     and  compete  more  effectively  in  our  market  area,  and  so  that  our
     depositors, employees, management, trustees and directors may obtain equity
     ownership  in the Bank.  As part of the  reorganization,  you will have the
     opportunity to become a stockholder of the Stock Company,  which will allow
     you to share  indirectly in the future earnings and growth of our Bank. The
     capital  raised in the stock  offering will enable us to expand our lending
     and  investment  activities,  and may be used to  establish  or acquire new
     branch offices or acquire other financial institutions.

Q:   Who will be permitted to purchase stock?

A:   The stock will be offered on a priority basis to the following persons:

     o    Persons who had one or more deposit  accounts  with us with  aggregate
          balances of at least $50 on March 31, 1997. Any remaining  shares will
          be offered to:

     o    Persons who had one or more deposit  accounts  with us with  aggregate
          balances of at least $50 on June 30, 1998.  Any remaining  shares will
          be offered to:

     o    The Bank's tax-qualified  employee plans. Any remaining shares will be
          offered to:

     o    The Bank's and the Mutual Company's employees, officers, directors and
          trustees.

     If the  above  persons  do not  subscribe  for all of the  shares of common
     stock,  the  remaining  shares  will be offered  to certain  members of the
     general public,  with preference  given to natural persons  residing in the
     Massachusetts towns of Franklin, Medfield, Medway and Millis.

Q:   How much stock may I order?

A:   The  minimum  order is 25  shares  (or  $250).  The  maximum  order for any
     individual  person,  persons  having a joint  account,  or  persons  acting
     together is 10,000  shares (or  $100,000).  We may decrease or increase the
     maximum purchase  limitation without notifying you. However, if we increase
     the maximum  purchase  limitation,  and you  previously  subscribed for the
     maximum  number of shares,  you will be given the  opportunity to subscribe
     for additional shares.

Q:   What happens if there are not enough shares to fill all orders?

A:   If the stock offering is  oversubscribed  in any of the  categories  listed
     above, then shares will be allocated among all subscribers in that category
     based on a formula  that is  described  in detail in "The  Offering and the
     Reorganization" section of this prospectus.

Q:   How do I order the stock?

A:   You must complete and return the stock order form and  certification  to us
     together with your payment,  so that we receive it on or before 12:00 noon,
     Massachusetts  time, on September 15, 1998. Payment may only be made by (i)
     check or money order, or (ii)  authorization of withdrawal from passbook or
     money market accounts or certificates of deposit maintained by the Bank.


                                        4





Q:   As a  depositor  of Summit  Bank,  what  will  happen if I do not order any
     common stock?

A:   You are not  required to purchase  common  stock.  Your  deposit  accounts,
     certificate  accounts  and any loans you may have with the Bank will not be
     affected by the stock offering.

Q:   How do I decide whether to buy stock in the stock offering?

A:   In order to make an  informed  investment  decision,  you should  read this
     entire prospectus, particularly the section titled "Risk Factors."

Q:   Who can help answer any questions I may have about the stock offering?

     If you have questions about the Offering, you may contact:


                            Stock Information Center
                                   Summit Bank
                                 81 Main Street
                           Medway, Massachusetts 02053
                                 (508) 533-6533



                                        5





                              SUMMARY AND OVERVIEW

          This is a summary of selected  information from this document and does
not contain all the information  that you need to know before making an informed
investment  decision.  To understand the stock offering  fully,  you should read
carefully  this  entire   prospectus,   including  the  consolidated   financial
statements  and the notes to the  consolidated  financial  statements  of Summit
Bank.  References  in this  document  to the  "Bank,"  "we," "us," or "our" mean
Summit  Bank.  In certain  instances  where  appropriate,  "us" or "our"  refers
collectively  to  Service  Bancorp,  Inc.  and  the  Bank.  References  in  this
prospectus to the "Stock Company" mean Service Bancorp,  Inc., and references to
the "Mutual  Company" mean Service  Bancorp,  MHC.  References to the "Offering"
mean the subscription  and if necessary,  community  offering  described in this
prospectus.


The Companies

                              Service Bancorp, Inc.
                                 81 Main Street
                           Medway, Massachusetts 02053
                                 (508) 533-4343

         After the  Offering,  the  Stock  Company  will own 100% of the  Bank's
common  stock.  Purchasers  in the Offering will acquire in the aggregate 47% of
the Stock Company's  common stock and the Mutual Company will acquire 53% of the
Stock  Company's  common stock.  Although  these  percentages  may change in the
future,  the Mutual Company must always own at least 51% of the Stock  Company's
common stock. See page 25.

                                   Summit Bank
                                 81 Main Street
                           Medway, Massachusetts 02053
                                 (508) 533-4343

         The Bank is a community-oriented  Massachusetts-chartered stock savings
bank.  We  provide  financial  services  to  individuals,   families  and  small
businesses  primarily in Norfolk County and  surrounding  markets in the greater
Boston  metropolitan  area. We are engaged primarily in the business of offering
various  FDIC-insured retail deposits to customers through our five full-service
branch offices, and investing those deposits, together with funds generated from
operations and borrowings,  in one- to four-family  residential  mortgage loans,
commercial real estate loans,  construction  and development  loans,  commercial
business loans,  consumer loans, and  mortgage-backed  and other securities.  At
March 31, 1998, we had total assets of $131.2 million,  total deposits of $108.1
million and total retained earnings of $9.9 million. See pages 64 to 84.

Description of the Mutual Holding Company Structure

         The mutual holding company  structure  differs in significant  respects
from the stock holding  company  structure  that is typically used in a standard
mutual-to-stock  conversion.  In a  standard  conversion,  a  converting  mutual
institution or its newly-formed holding company usually sells 100% of its common
stock in a stock offering.  A savings institution that conducts a stock offering
using the mutual holding company  structure sells less than 50% of its shares to
the  public.  As a result,  control of the Stock  Company  will  remain with the
Mutual Company.

         Because the Mutual  Company is a mutual  corporation,  its actions will
not  necessarily  always  be in the  best  short-term  interests  of  the  Stock
Company's stockholders. In making business decisions, the Mutual Company's Board
of Trustees will consider a variety of constituencies,  including the depositors
and employees of the Bank, and the  communities  in which the Bank operates.  As
the  majority  stockholder  of the Stock  Company,  the  Mutual  Company is also
interested in the continued  success and profitability of the Bank and the Stock
Company. Consequently, the Mutual Company will act in a manner that furthers the
general interest of all of its constituencies, including, but not

                                        6





limited to, the interest of the  stockholders  of the Stock Company.  The Mutual
Company believes that the interests are in many  circumstances the same, such as
the  increased  profitability  of the Stock  Company and the Bank and  continued
service to the communities in which the Bank operates.

Conversion of the Mutual Company to the Stock Form of Organization

         Although  the Mutual  Company  will own and control at least 51% of the
common  stock of the Stock  Company  so long as the  Mutual  Company  remains in
existence,  the Mutual  Company is permitted by law to convert to the stock form
of  organization.  Such a  conversion  transaction  would be effected  through a
merger of the Mutual  Company  into the Stock  Company or the Bank  concurrently
with the sale of the  shares of the Stock  Company's  common  stock  held by the
Mutual Company in a subscription  offering to qualifying  depositors and others.
Regulations of the Division prohibit such a conversion for three years following
the Offering, subject to a waiver by the Division for supervisory reasons or for
compelling and valid business  reasons  established to the  satisfaction  of the
Division.  Moreover,  the Division has proposed,  but has not yet adopted, final
regulations governing the conversion of  Massachusetts-chartered  mutual holding
companies to stock form. Accordingly,  there can be no assurance that the Mutual
Company will convert to stock form or of the conditions  that the Division would
impose on a conversion  transaction  by the Mutual  Company.  The stock issuance
plan provides that any conversion transaction shall be fair and equitable to the
Stock Company's Minority  Stockholders and establishes a formula for readjusting
the Minority Ownership  Interest (if required by applicable banking  regulators)
in the event the Mutual Company has significant  assets (other than common stock
of the Stock  Company) or the Mutual  Company  waives the  receipt of  dividends
declared by the Stock Company.  While management expects that the capital raised
in the Offering will satisfy the Bank's  capital  requirements  for the next two
years, and management has no current plans to convert the Mutual Holding Company
to stock form, management would consider a conversion  transaction if attractive
acquisition  or  expansion   opportunities   make  raising   additional  capital
necessary,  or  if  financial  conditions  dictate  such  a  transaction.  If  a
conversion  transaction  does not occur, the Mutual Company will continue to own
at least 51% of the outstanding common stock of the Stock Company and purchasers
of  the  common  stock  in  the  Offering  will  remain  Minority  Stockholders.
Accordingly,  investors  should  not  subscribe  for  shares of common  stock in
anticipation  of a sale of control of the Stock  Company or the Bank.  See "Risk
Factors--Conversion of Mutual Company to Stock Form."

The Stock Offering

         The Stock  Company is offering for sale between  799,000 and  1,081,000
shares  of its  common  stock,  for a price per  share of  $10.00.  If market or
financial  conditions  change,  we may  increase the Offering to up to 1,243,150
shares  without  further notice to you. The number of shares that we sell in the
Offering  is subject to approval of the  Division  and the FRB. We have  engaged
Trident  Securities,  Inc. to assist us on a best  efforts  basis in selling the
common stock in the Offering. See pages 37 to 48.

Stock Pricing and Number of Shares to be Issued

         The Bank's Board of Directors set the  subscription  price per share at
$10.00, the subscription  price most commonly used in stock offerings  involving
savings  institutions.  The  number  of shares  of  common  stock  issued in the
Offering is based on the independent  valuation  prepared by RP Financial,  LC.,
Arlington,  Virginia.  The independent valuation states that as of May 29, 1998,
the  estimated  market value of the Stock  Company  after  giving  effect to the
reorganization  ranged  from a minimum  of $17.0  million  to a maximum of $23.0
million.  Based on the independent  valuation and the  subscription  price,  the
number of shares of common  stock that the Stock  Company  will issue will range
from 1.7  million  shares to 2.3  million  shares.  The Board of  Directors  has
decided to offer for sale 47% of these  shares,  or between  799,000  shares and
1,081,000  shares,  to  qualifying   depositors  and  others  pursuant  to  this
prospectus.  The Board  determined  to sell 47% of the stock in the  Offering in
order to raise the maximum amount of proceeds while permitting the Stock Company
to issue  additional  shares of common stock in the future pursuant to the stock
award  plan and stock  option  plan that the Stock  Company  intends to adopt no
sooner than six

                                        7





months after the Offering, subject to regulatory approval. The 53% of the shares
of common stock that are not sold in the  Offering  will be issued to the Mutual
Company.

         Changes  in the  market  and  financial  conditions  and demand for the
common stock may result in an increase of up to 15% in the independent valuation
(to up to $26.5  million)  and a  corresponding  increase  in the maximum of the
Offering Range (to up to $12.4 million).  We will not notify  subscribers if the
maximum of the  independent  valuation and the maximum of the Offering Range are
increased by 15% or less. We will, however, notify subscribers if the maximum of
the  independent  valuation  is increased by more than 15%, or if the minimum of
the  independent  valuation is  decreased.  The  independent  valuation is not a
recommendation  as to the  advisability of purchasing  stock, and you should not
buy stock based on the independent valuation.

Stock Purchase Priorities

         The Stock Company will offer shares of its common stock on the basis of
the following purchase priorities.

     o    Persons who had one or more deposit  accounts  with us with  aggregate
          balances of at least $50 on March 31, 1997. Any remaining  shares will
          be offered to:

     o    Persons who had one or more deposit  accounts  with us with  aggregate
          balances of at least $50 on June 30, 1998.  Any remaining  shares will
          be offered to:

     o    The Bank's tax-qualified  employee plans. Any remaining shares will be
          offered to:

     o    The Bank's and the Mutual Company's employees, officers, directors and
          trustees.


If the above persons do not subscribe for all of the shares of common stock, the
remaining shares will be offered to certain members of the general public,  with
preference  given to natural  persons  residing  in the  Massachusetts  towns of
Franklin, Medway, Medfield and Millis.

Prohibition on Transfer of Subscription Rights

         You may not sell or assign your  subscription  rights.  Any transfer of
subscription  rights  is  illegal  and  may  subject  you  to  sanctions  by the
Commissioner or the FDIC. The Bank and the Stock Company will pursue any and all
legal and  equitable  remedies in the event they become aware of the transfer of
subscription  rights and will not honor  orders  believed by them to involve the
transfer of such rights.

Termination of the Offering

         The Subscription  Offering will terminate at 12:00 noon,  Massachusetts
time, on September 15, 1998. If a Community  Offering is held, it is expected to
begin  immediately after the termination of the Subscription  Offering,  but may
begin during the  Subscription  Offering.  The Stock  Company may  terminate any
Community  Offering at any time prior to October 30,  1998,  without  regulatory
approval.

Benefits to Management from the Offering

         We intend to implement certain stock benefit plans which may provide to
our  full-time  employees,  officers,  trustees  and  directors up to 22% of the
common stock issued in the Offering. Our full-time employees will participate in
our employee stock ownership plan,  pursuant to which they will be awarded up to
8% of the common stock issued in the  Offering.  These shares will be awarded at
no cost to the  recipients,  and will have a value of $864,800,  assuming shares
are sold in the Offering at the maximum of the Offering Range. We also intend to
implement a stock award plan and a stock  option plan no earlier than six months
following completion of the Offering, which will benefit

                                        8





our  officers,  trustees and  directors.  If we implement  the stock award plan,
certain officers,  trustees and directors will be awarded up to 4% of the common
stock  issued in the  Offering.  These  shares will be awarded at no cost to the
recipients,  and will have a value of  $432,400,  assuming a $10 price per share
and  assuming  shares are sold in the  Offering at the  maximum of the  Offering
Range.  If we  implement a stock  option plan,  certain  officers,  trustees and
directors  will be awarded  options to  purchase  up to 10% of the common  stock
issued in the  Offering.  The  options,  which will be awarded at no cost to the
recipient,  will entitle the participant to purchase common stock at a price per
share equal to the  then-current  trading  price of common stock.  However,  the
stock  award plan and stock  option  plan may not be adopted  until at least six
months after completion of the Offering and are subject to shareholder approval.

         The  following  table  presents  the  dollar  value of the shares to be
granted  pursuant to the proposed  benefit plans and the percentage of the Stock
Company's outstanding common stock which will be represented by these shares.

                                                                   Percentage of
                                               Value of             Outstanding
                                            Shares Granted(1)      Common Stock
                                            -----------------      ------------
     Benefit Plan:
     Employee stock ownership plan          $     864,800                 3.76%
     Stock award plan.....................        432,400                 1.88
     Stock option plan....................             --(2)              4.70
                                            -------------         ------------
                                            $   1,297,200                10.34%
                                            =============         ============

- -------------------------
(1)  Assumes shares are granted at $10 per share and that shares are sold in the
     Offering at the maximum of the Offering Range.
(2)  Recipients of stock options  realize value only in the event of an increase
     in the price of the common stock of the Stock Company following the date of
     grant of the stock options.

         The Stock Company will be  controlled by its Board of Directors,  which
will initially  consist of the same individuals who currently serve on the Board
of Trustees of the Mutual Company.  These individuals will exercise control over
the Mutual Company, which will exercise control over the Stock Company by virtue
of  its  owning  53% of the  outstanding  common  stock  of the  Stock  Company.
Accordingly,  these  individuals,  through the Mutual  Company,  will be able to
elect all of the  directors  of the Stock  Company and to direct the affairs and
business  operations of the Stock  Company.  See "Risk  Factors--Mutual  Company
Control of Stock Company and other AntiTakeover Provisions."

         Each  director  of the Stock  Company  will  receive  an annual  $1,000
retainer  fee for his  service on the Stock  Company's  Board of  Directors.  In
addition,  the Bank  intends  to enter  into an  employment  agreement  with its
President and Chief Executive Officer following completion of the Offering.  See
pages 97 to 106.

Use of the Proceeds Raised from the Sale of Common Stock

         The  Stock  Company  will use the net  proceeds  from the  Offering  as
follows. The percentages we use are estimates:


     o    50%  will be  contributed  to the  Bank in  exchange  for  100% of the
          capital stock of the Bank.

     o    8% will be loaned to the ESOP to fund its purchase of common stock.

     o    42% will be  retained  by the Stock  Company as a  possible  source of
          funds for general  corporate  purposes,  the payment of  dividends  to
          shareholders,  and the  repurchase  of stock,  subject  to  applicable
          regulatory requirements.


                                        9





         The proceeds  received by the Bank will be available  for  expansion of
our retail  banking  services  through new branch  openings or deposit or branch
acquisitions,   acquisitions   of  other   financial   institutions,   new  loan
originations,  and the purchase of investment and mortgage-backed securities, in
addition to general corporate purposes. See pages 28 and 29.

Dividends

         The Board of Directors of the Stock Company  currently  does not intend
to pay cash  dividends on its common  stock.  While the Board of  Directors  may
consider a policy of paying cash  dividends  on its common  stock in the future,
there is no assurance that cash  dividends will ever be paid, or, if paid,  what
the amount of dividends  will be, or whether  such  dividends,  once paid,  will
continue  to be  paid.  For a  discussion  of the  Stock  Company's  anticipated
dividend  policy,  including  restrictions on its ability to pay dividends,  see
"Dividend Policy."

Market for the Common Stock

         We have applied to have the Stock Company's  common stock listed on the
Nasdaq  SmallCap  Market under the symbol "SUBC." The  requirements  for listing
include a minimum number of publicly  traded  shares,  a minimum market value of
the Stock  Company's  common  stock,  and a minimum  number of market makers and
record holders.  Trident Securities,  Inc. has indicated its intention to make a
market in the common  stock,  and based on our analysis of the results of recent
stock  offerings,  we  anticipate  that the Stock  Company  will  satisfy  these
requirements.  If we are unable, for any reason, to list the common stock on the
Nasdaq  SmallCap  Market,  or to continue to be eligible  for  listing,  then we
intend to list the common stock on the  over-the-counter  market with quotations
available on the OTC Bulletin Board, if we qualify under their listing criteria.

Risk Factors



The purchase of the Stock Company's  common stock involves a substantial  degree
of risk.  Prospective  stockholders  should  carefully  consider the matters set
forth in this prospectus, including those set forth in "Risk Factors."

                                       10




SELECTED FINANCIAL AND OTHER DATA

         The following  information at and for the years ended June 30, 1997 and
1996 is derived from the audited consolidated  financial statements of the Bank.
The  information  at and for the nine  months  ended  March 31, 1998 and 1997 is
based on the unaudited  consolidated  financial  statements  of the Bank,  which
management believes reflect all adjustments, consisting only of normal recurring
adjustments,  necessary to present  fairly the financial  information as of such
dates and for such periods.  The summary of operations and key operating  ratios
and  other  data  for the  nine  months  ended  March  31,  1998 and 1997 do not
necessarily  mean  that  results  for any  other  period  will be  similar.  The
information  is a summary  only and you should read it in  conjunction  with the
Consolidated Financial Statements and Notes of the Bank beginning on page F-1.

Selected Financial Data

                                                                   June 30,
                                                  March 31, -------------------
                                                    1998       1997       1996
                                                    ----       ----       ----
                                                         (In Thousands)
Total assets .................................   $131,204   $104,878   $ 90,354
Loans receivable, net ........................     72,197     66,934     59,667
Short-term investments .......................      6,400      6,305      2,597
Mortgage-backed securities--available for sale      7,305      2,745      2,076
Investment securities--available for sale (1)      37,603     22,989     19,181
Deposits .....................................    108,056     92,897     81,189
Total borrowings .............................     12,404      2,622        369
Retained earnings ............................      9,890      8,695      7,421

Summary of Operations



                                                      Nine Months Ended    Years Ended
                                                           March 31,         June 30,
                                                       ---------------   ---------------
                                                        1998     1997     1997     1996
                                                                                (In Thousands)
                                                                         
Total interest income ..............................   $6,309   $5,147   $7,037   $6,102
Total interest expense .............................    2,972    2,324    3,174    2,746
                                                       ------   ------   ------   ------
   Net interest income .............................    3,337    2,823    3,863    3,356
Provision for loan losses ..........................       75       35       35       93
                                                       ------   ------   ------   ------
Net interest income, after provision for loan losses    3,262    2,788    3,828    3,263
Fees and service charges ...........................      312      295      406      388
Gain on sales of loans and securities ..............      719      369      493      308
Other non-interest income ..........................       44       46       60       78
                                                       ------   ------   ------   ------
Total non-interest income ..........................    1,075      710      959      774
Total non-interest expense .........................    2,861    2,212    3,094    2,735
                                                       ------   ------   ------   ------
Income before income taxes .........................    1,476    1,286    1,693    1,302
Income tax provision ...............................      521      477      611      501
                                                       ------   ------   ------   ------
Net income .........................................   $  955   $  809   $1,082   $  801
                                                       ======   ======   ======   ======


(1)  Includes  certificates  of deposit and FHLB stock,  which are not available
     for sale.

                                       11




Key Operating Ratios and Other Data



                                                           At or for the            At or for the
                                                         Nine Months Ended           Years Ended
                                                             March 31,                June 30,
                                                             ---------                --------
                                                        1998         1997         1997         1996
                                                        ----         ----         ----         ----
Performance Ratios (1):
                                                                                     
Return on average assets ....................           1.12%        1.15%        1.13%        0.97%
Return on average retained earnings .........          13.64%       13.73%       13.58%       11.35%
Average interest rate spread during period ..           3.71%        3.84%        3.86%        3.99%
Net interest margin (2) .....................           4.15%        4.27%        4.29%        4.34%
Ratio of operating expense to average assets            3.34%        3.15%        3.24%        3.31%
Ratio of average interest-earning assets to
   average interest-bearing liabilities .....         111.82%      112.48%      112.38%      109.81%
Efficiency ratio (3) ........................          64.85%       62.61%       64.16%       66.22%

Asset Quality Ratios:
Non-accrual loans and other real estate owned
   to total assets ..........................           0.26%        0.69%        0.22%        0.99%
Allowance for loan losses as a percent of
   non-accrual loans ........................         163.27%      220.00%      246.11%       52.28%
Allowance for loan losses as a percent of
   loans receivable, net ....................           0.77%        0.84%        0.71%        0.79%

Capital Ratios:
Retained earnings to total assets ...........           7.54%        8.10%        8.29%        8.21%
Average retained earnings to average assets .           8.18%        8.39%        8.33%        8.55%

Other Data:
Number of full-service offices ..............              5            4            4            4
Number of deposit accounts ..................         16,306       15,379       15,598       14,830
Number of loans outstanding .................          1,649        1,500        1,557        1,410


(1)  Ratios for the nine month periods have been annualized where applicable.
(2)  Net interest income divided by average interest-earning assets.
(3)  Non-interest  expense  divided  by  the  sum  of net  interest  income  and
     non-interest income.

                                       12




                               RECENT DEVELOPMENTS

         The  following  information  at and for the year ended June 30, 1997 is
derived from the audited  consolidated  financial  statements  of the Bank.  The
information  for the three months  ended June 30, 1998 and 1997,  at and for the
twelve  months  ended  June  30,  1998  and at  March  31,  1998 is based on the
unaudited  consolidated  financial  statements  of the  Bank,  which  management
believes   reflect  all   adjustments,   consisting  only  of  normal  recurring
adjustments,  necessary to present  fairly the financial  information as of such
dates and for such periods.  The summary of operations and key operating  ratios
and  other  data  for the  three  months  ended  June  30,  1998 and 1997 do not
necessarily  mean  that  results  for any  other  period  will be  similar.  The
information  is a summary  only and you should read it in  conjunction  with the
Consolidated Financial Statements and Notes of the Bank beginning on page F-1.

Selected Consolidated Financial Information


                                                 June 30,   March 31,  June 30,
                                                   1998       1998       1997
                                                   ----       ----       ----
                                                         (In Thousands)
Total assets .................................   $138,952   $131,204   $104,878
Loans receivable, net ........................     76,735     72,197     66,934
Short-term investments .......................     11,931      6,400      6,305
Mortgage-backed securities--available for sale      5,980      7,305      2,745
Investment securities--available for sale (1)      36,422     37,603     22,989
Deposits .....................................    112,247    108,056     92,897
Total borrowings .............................     14,562     12,404      2,622
Retained earnings ............................     10,123      9,890      8,695



                                                       Three Months Ended    Years Ended
                                                            June 30,           June 30,
                                                        ---------------   ---------------
                                                         1998     1997     1998     1997
                                                         ----     ----     ----     ----
                                                                 (In Thousands)
                                                                          
Total interest income ...............................   $2,328   $1,890   $8,636   $7,037
Total interest expense ..............................    1,145      850    4,116    3,174
                                                        ------   ------   ------   ------
   Net interest income ..............................    1,183    1,040    4,520    3,863
Provision for loan losses ...........................       25     --        100       35
                                                        ------   ------   ------   ------
Net interest income, after provision for loan losses     1,158    1,040    4,420    3,828
Fees and service charges ............................      117      110      430      406
Gain on sales of loans and investment securities, net      114      124      833      493
Other non-interest income ...........................       15       14       58       60
                                                        ------   ------   ------   ------
Total non-interest income ...........................      246      248    1,321      959
Total non-interest expense ..........................    1,047      881    3,908    3,094
                                                        ------   ------   ------   ------
Income before income taxes ..........................      357      407    1,833    1,693
Income tax provision ................................      111      133      632      611
                                                        ------   ------   ------   ------
Net income ..........................................   $  246   $  274   $1,201   $1,082
                                                        ======   ======   ======   ======


(1)  Includes  certificates  of deposit and FHLB stock,  which are not available
     for sale.

                                       13



Key Operating Ratios and Other Data


                                                               At or for the      At or for the
                                                             Three Months Ended    Years Ended
                                                                  June 30,           June 30,
                                                                  --------           --------
                                                              1998      1997      1998      1997
                                                              ----      ----      ----      ----
                                                                                  
Performance Ratios (1):
Return on average assets .............................        0.76%     1.08%     1.02%     1.13%
Return on average retained earnings ..................        9.92%    13.20%    12.80%    13.58%
Average interest rate spread during period ...........        3.38%     3.92%     3.59%     3.86%
Net interest margin (2) ..............................        3.85%     4.35%     4.07%     4.29%
Ratio of operating expense to average assets .........        3.22%     3.47%     3.31%     3.24%
Ratio of average interest-earning assets to
         average interest-bearing liabilities ........      112.63%   112.06%   112.38%   112.38%
Efficiency ratio (3) .................................       73.27%    68.40%    66.91%    64.16%

Asset Quality Ratios:
Non-performing assets to total assets at end of period        0.21%     0.22%     0.21%     0.22%
Allowance for loan losses to non-performing loans ....      199.65%   246.11%   199.65%   246.11%
Allowance for loan losses to loans receivable, net ...        0.75%     0.71%     0.75%     0.71%

Capital Ratios:
Retained earnings to total assets at end of period ...        7.28%     8.29%     7.28%     8.29%
Average retained earnings to average assets ..........        7.63%     8.16%     7.94%     8.33%

Other Data:
Number of full-service offices .......................           5         4         5         4


(1)  Ratios for the three month periods have been annualized, where applicable.
(2)  Net interest income divided by average interest-earning assets.
(3)  Non-interest  expense  divided  by  the  sum  of net  interest  income  and
     non-interest income.


Comparison of Financial Condition at June 30, 1998 and March 31, 1998

         Total assets increased by $7.8 million, or 5.9%, from $131.2 million at
March 31, 1998 to $139.0 million at June 30, 1998. This growth was due primarily
to a $5.5  million,  or 86.4%,  increase in  short-term  investments  and a $4.5
million,  or 6.3%,  increase  in net  loans  receivable.  These  increases  were
partially offset by decreases of $1.3 million,  or 18.1%,  and $1.2 million,  or
3.1%, in  mortgage-backed  securities and investment  securities,  respectively.
This asset growth was funded primarily by a $4.2 million,  or 3.9%,  increase in
deposits and a $2.2 million, or 17.4%,  increase in total borrowings at June 30,
1998 as compared to March 31, 1998.

         The net  increase in loans  resulted  from  increased  commercial  real
estate loan originations reflecting strong economic growth in the Bank's primary
lending  area.  In addition,  the Bank  purchased  $3.4  million in  residential
mortgages  in  the  New  England   area  from  another  New  England   financial
institution.  From March 31, 1998 to June 30, 1998, commercial real estate loans
increased by $2.2 million,  or 18.1%,  residential  mortgage loans  increased by
$1.5 million, or 3.2%,  construction or development loans increased by $350,000,
or 9.1%, and commercial  business loans increased by $737,000,  or 21.4%.  These
increases  were partially  offset by a modest  reduction in home equity loans of
$262,000,  or 5.5%,  from March 31, 1998 to June 30, 1998. The Bank funded these
loans  primarily with deposit  growth and FHLB advances as management  sought to
increase net interest income by taking advantage of the favorable spread between
the yield on these purchased mortgages and the cost of the FHLB advances.

                                       14





         At June 30, 1998,  the Bank's total  investment  securities  were $36.4
million, a decrease from the Bank's total investment securities of $37.6 million
at March 31, 1998. All of such investment  securities are classified by the Bank
as available for sale. The decrease in the securities portfolio was attributable
primarily to $2.7 million of bond call redemptions during the period, which were
partially  offset by the net  increase  of  $811,000  in equity  securities.  In
addition, short-term investments increased $5.5 million to $11.9 million at June
30,  1998  compared to $6.4  million at March 31,  1998,  while  mortgage-backed
securities  increased  by $1.3  million  to $6.0  million  over the same  period
principally  due to the  larger  than  normal  prepayment  activity  within  the
mortgage pools during the three month period.  The Bank constantly  monitors its
liquidity  position and invests any excess funds in loan originations and in the
purchase of longer and higher yielding investment securities to increase its net
interest income.

         Total  deposits at June 30, 1998 were  $112.2  million,  an increase of
$4.2  million,  or 3.9%,  compared  to $108.1  million  at March 31,  1998.  The
increase in deposits was attributable primarily to increases in regular savings,
NOW  accounts  and  certificate  of  deposit  accounts,  the  balances  of which
increased by $705,000,  or 3.1%,  $1.2 million,  or 6.9%,  and $1.7 million,  or
3.4%,  respectively,  from March 31, 1998 to June 30, l998. Total borrowed funds
increased to $14.6  million at June 30, 1998  compared to $12.4 million at March
31, 1998. The increases in total deposits and in borrowed funds were utilized to
fund the increases in total assets described above.

         The Bank's retained earnings  increased by $233,000,  or 2.4%, to $10.1
million  at June 30,  1998  compared  to $9.9  million  at March 31,  1998.  The
increase in retained earnings resulted from net income of $246,000 for the three
months ended June 30, 1998,  while unrealized gains (net of taxes) on securities
available for sale  decreased by $13,000.  The decrease in  unrealized  gains on
securities  available  was  attributable  in part to the sale of certain  equity
securities within the investment portfolio during the three month period.

Comparison of Financial Condition at June 30, 1998 and June 30, 1997

         Total assets increased by $34.1 million,  or 32.5%, from $104.9 million
at June 30,  1997 to  $139.0  million  at June 30,  1998.  This  growth  was due
primarily to a $13.4 million,  or 58.4%,  increase in investment  securities,  a
$5.6 million, or 89.2%, increase in short-term  investments,  a $9.8 million, or
14.7%, increase in net loans receivable and a $3.2 million, or 117.8%,  increase
in mortgage-backed securities. This asset growth was funded primarily by a $19.4
million, or 20.8%, increase in deposits and a $11.9 million, or 455.4%, increase
in total borrowings at June 30, 1998 as compared to June 30, 1997.

         The net  increase in loans  resulted  from  increased  commercial  real
estate loan originations reflecting strong economic growth in the Bank's primary
lending  area.  In addition,  the Bank  purchased  $5.9  million in  residential
mortgages  in the New  England  area from New  England  financial  institutions,
thereby  increasing  the  Bank's  total  purchased  mortgage  portfolio  by $1.8
million.  From June 30, 1997 to June 30,  1998,  commercial  real  estate  loans
increased by $5.2 million, or 57.1%,  residential  mortgage loans increased $1.3
million,  or 2.7%,  construction or development loans increased by $1.3 million,
or 46.3%, and commercial  business loans increased by $1.6 million, or 65.0%. In
addition,  from June 30, 1997 to June 30,  1998,  consumer  loans  increased  by
$485,000,  or 24.7%, while home equity loans decreased  slightly by $60,000,  or
1.3%.

         At June 30, 1998,  the Bank's total  investment  securities  were $36.4
million,  an  increase  from  $23.0  million  at June  30,  1997.  In  addition,
short-term  investments increased $5.6 million to $11.9 million at June 30, 1998
compared to June 30, 1997, while  mortgage-backed  securities  increased by $3.2
million to $6.0  million  over the same  period.  The  increases  in  investment
securities and  mortgage-backed  securities  from June 30, 1997 to June 30, 1998
were funded largely by FHLB advances,  which  increased to $14.6 million at June
30, 1998  compared to $2.6 million at June 30,  1997,  as  management  sought to
increase net interest income by taking advantage of the favorable spread between
the yield on the  securities  and the cost of the FHLB  advances.  If and to the
extent that the FHLB advances are called, management may sell such securities to
fund growth in the loan portfolio to the extent necessary.


                                       15




         Total  deposits at June 30, 1998 were  $112.2  million,  an increase of
$19.4  million,  or 20.8%,  compared  to $92.9  million  at June 30,  1997.  The
increase in deposits was attributable primarily to demand deposits, NOW accounts
and  certificate of deposit  accounts,  the balances of which  increased by $3.9
million,  or  58.5%,  $4.4  million,  or  32.7%,  and $8.9  million,  or  20.9%,
respectively,  for June 30, 1998 as compared to June 30,  1997.  Total  borrowed
funds  increased to $14.6  million at June 30, 1998  compared to $2.6 million at
June 30,  1997.  The  increases  in total  deposits  and in borrowed  funds were
utilized to fund the increases in total assets described above.

         The Bank's retained  earnings  increased by $1.4 million,  or 16.4%, to
$10.1  million at June 30, 1998  compared to $8.7 million at June 30, 1997.  The
increase in retained  earnings  resulted from net income of $1.2 million for the
twelve months ended June 30, 1998 and a $227,000  increase in  unrealized  gains
(net of taxes) on  securities  available  for sale.  The increase in  unrealized
gains on securities  available was attributable,  in part, to continued strength
in U.S.  equities markets  generally;  there can be no assurance that such gains
will continue in future periods.

Comparison  of  Operating  Results for the Three  Months Ended June 30, 1998 and
June 30, 1997

         General.  Net income decreased by $28,000,  or 10.2%, from $274,000 for
the three months ended June 30, 1997 to $246,000 for the three months ended June
30,  l998.  This  decrease  was  attributable  to an  increase  of  $166,000  in
noninterest expense, an increase of $25,000 in the provision for loan losses and
a decrease of $10,000 in the gain on the sale of loans and investment securities
between  periods,  which was  partially  offset by an increase  in net  interest
income of $143,000 for the same period.

         Interest  Income.  Interest  income for the three months ended June 30,
l998 was $2.3  million  compared to $1.9 million for the three months ended June
30, 1997.  The increase was  attributable  to a substantial  increase in average
interest-earning  assets of $27.3  million,  or 28.5% for the three months ended
June 30, 1998  compared to the earlier year  period,  which more than offset the
reduction  in the average  yield on  interest-earning  assets from 7.90% for the
three  months  ended June 30, 1997 to 7.57% for the three  months ended June 30,
1998.  This yield  decrease  was caused  primarily  by the  greater  increase in
lower-yielding  investment  securities over total net loans between periods. The
principal  areas of growth in average  balances  related to  increases  in loans
receivable (up $8.2 million, or 12.5%) and in investment securities,  short-term
investments,  and  mortgage-backed  securities,  combined (up $19.0 million,  or
64.0%).  The increase in loans  receivable  reflected  loan demand in the Bank's
primary  lending  area,  and the increase in the average  balance of  investment
securities reflected management's decision to increase liquidity in anticipation
of further growth in the Bank's primary lending area.

         Interest Expense.  Interest expense for the three months ended June 30,
1998 was $1.1  million  compared to $850,000 for the three months ended June 30,
1997,  an increase of  $295,000,  or 34.7%.  The increase  resulted  from both a
higher average balance of interest-bearing liabilities (which increased by $23.8
million,  or 27.8%) as well as an increase in the average rate paid for funds to
4.20% for the three months  ended June 30, 1998  compared to 3.98% for the three
months ended June 30, 1997.  The  increase in average  interest-bearing  deposit
balances  reflected  increases  in both  transaction  accounts  and  certificate
accounts.  In particular,  the average balance of certificate accounts increased
to $50.4  million for the three  months  ended June 30,  1998  compared to $42.0
million for the earlier three month period, as the Bank increased the rates paid
on such  accounts  to fund  asset  growth.  The Bank  also  expanded  its use of
borrowings  from the FHLB both to fund  asset  growth  as well as to  facilitate
management  of  interest  rate risk and may  continue to do so in the future for
both purposes. Interest expense on borrowed funds increased for the three months
ended June 30, 1998 compared to the earlier period, reflecting increased average
balances of such  borrowings,  notwithstanding  a reduction  in the rate paid on
such  borrowings  to 5.47% for the three months ended June 30, 1998  compared to
5.77% for the three months ended June 30, 1997.

         Provision for Loan Losses.  The Bank had a provision for loan losses of
$25,000 for the three months ended June 30, 1998. No such provision was made for
the comparable period in 1997. This increase reflected a desire by management to
keep the allowance for loan losses at a level to properly  match loan growth and
to reset general reserves for certain loan categories. The ratio of non-accruing
loans and other real estate owned to total assets at June

                                       16





30, 1998 was 0.21%  compared to 0.22% at June 30, 1997.  The  allowance for loan
losses was $577,000 at June 30, 1998 and $475,000 at June 30, 1997, or 0.75% and
0.71% of net loans receivable,  respectively. During the three months ended June
30,  1998,  the Bank  experienced  net  charge-offs  of $8,000,  compared to net
charge-offs  of  $64,000  for the  three  months  ended  June  30,  1997.  While
management believes that, based on information  currently available,  the Bank's
allowance  for loan losses is  sufficient  to cover losses  inherent in its loan
portfolio at this time, no assurances  can be given that the level of the Bank's
allowance will be sufficient to cover future loan losses incurred by the Bank.

         Non-interest  Income.  Non-interest  income  is  comprised  of fees and
charges for bank services,  gains or losses from the sale of assets,  other real
estate   owned   activity  and  other  income   resulting   from   miscellaneous
transactions.  Total noninterest  income was $246,000 for the three months ended
June 30, 1998  compared to $248,000  for the three  months  ended June 30, 1997.
Gains on sales of loans and investment  securities  decreased by $10,000 between
the two periods,  and this decrease was partially offset by a $7,000 increase in
fees and sales charges.

         Non-interest  Expense.  Non-interest  expense  increased by $166,000 to
$1.0 million for the three  months ended June 30, 1998  compared to $881,000 for
the three months  ended June 30,  1997.  Of this  increase,  $80,000  related to
salaries and benefits,  which rose 19.5%.  The higher level of compensation  and
employee   benefits  was  attributable   primarily  to  the  opening  of  a  new
full-service branch office in Franklin, Massachusetts during August 1997 as well
as increased  pension,  group health and training  expenses.  Other non-interest
expenses  increased  $86,000,  or 18.4%,  to $554,000 for the three months ended
June 30, 1998 compared to the earlier year period  primarily due to increases in
advertising  and data  processing  expenses  to  promote  and  process  new bank
products  and  services,   increases  in  occupancy   and   equipment   expenses
attributable to the new full-service  branch office in Franklin,  Massachusetts,
and  increases  in  consulting  fees for the  determination  of ways to  improve
bottom-line  performance  by  improving  income  or  better  managing  operating
expenses.

         Income  Taxes.  Income tax expense for the three  months ended June 30,
1998 was  $111,000,  compared to $133,000  for the three  months  ended June 30,
1997,  resulting  in effective  tax rates of 31.1% and 32.7% for the  respective
periods.  The  decrease  in  the  effective  tax  rate  reflects  the  increased
utilization by the Bank of securities  investment  subsidiaries to substantially
reduce state income  taxes.  Offsetting  this  decrease was the Bank's  one-time
$53,000 contribution to its newly formed charitable  foundation during the three
months ended June 30, 1997, which reduced the Bank's effective tax rate for that
period.

Comparison  of  Operating  Results for the Fiscal  Years Ended June 30, 1998 and
1997

         General. Net income increased by $119,000,  or 11.0%, from $1.1 million
for the twelve  months ended June 30, 1997  ("Fiscal  1997") to $1.2 million for
the twelve  months ended June 30, 1998  ("Fiscal  1998").  The  improvement  was
attributable  to higher  net  interest  income of $4.5  million  in Fiscal  1998
(compared  to $3.9  million in Fiscal  1997) and a $833,000  gain on the sale of
loans and  investment  securities in Fiscal 1998 (compared to a $493,000 gain in
Fiscal 1997). These  improvements more than offset the increase of $814,000,  or
26.3%, in total non-interest expense in Fiscal 1998 compared to Fiscal 1997.

         Interest  Income.  Interest  income  for Fiscal  1998 was $8.6  million
compared to $7.0 million for Fiscal 1997.  The  increase was  attributable  to a
substantial  increase in average  interest-earning  assets of $21.4 million,  or
23.8%,  for Fiscal 1998  compared to Fiscal 1997.  The yield on average  earning
assets decreased slightly from 7.82% in Fiscal 1997 to 7.74% in Fiscal 1998. The
principal areas of growth in average  balances  related to loans  receivable (up
$7.8 million, or 12.4%) and investment securities,  short-term investments,  and
mortgaged-backed  securities combined (up $13.6 million, or 50.3%). The increase
in loans  receivable  reflected loan demand in the Bank's primary  lending area,
and the  increase  in the average  balance of  investment  securities  reflected
management's decision to increase liquidity in anticipation of further growth in
the Bank's primary lending area.


                                       17





         Interest  Expense.  Interest  expense for Fiscal 1998 was $4.1  million
compared to $3.2 million for Fiscal 1997, an increase of $942,000, or 29.7%. The
increase  resulted  from  both a  higher  average  balance  of  interest-bearing
liabilities (which increased by $19.0 million,  or 23.8%) as well as an increase
in the average  rate paid for funds to 4.15% for Fiscal  1998  compared to 3.96%
for Fiscal  1997.  The  increase in average  interest-bearing  deposit  balances
reflected increases in both transaction  accounts and certificate  accounts.  In
particular,  the average  balance of  certificate  accounts  increased  to $48.3
million for Fiscal 1998 compared to $39.0 million for Fiscal 1997.  The increase
in  certificate  accounts was caused by the Bank's  increasing the rates paid on
such  accounts to fund asset  growth.  Another  source of asset funding was FHLB
advances,  the average balance of which increased $5.4 million from $2.2 million
for Fiscal 1997 to $7.6 million for Fiscal 1998.  The average rate paid on these
borrowings decreased from 5.74% for Fiscal 1997 to 5.56% for Fiscal 1998.

         Provision for Loan Losses.  The Bank had a provision for loan losses of
$100,000  for Fiscal 1998  compared to $35,000 for Fiscal  1997.  This  increase
reflected  a desire by  management  to keep the  allowance  for loan losses at a
level to properly  match loan growth and to reset  general  reserves for certain
loan categories.  The ratio of non-accruing loans and other real estate owned to
total assets at June 30, 1998 was 0.21%  compared to 0.22% at June 30, 1997. The
allowance for loan losses was $577,000 at June 30, 1998 and $475,000 at June 30,
1997, or 0.75% and 0.71% of net loans  receivable,  respectively.  During Fiscal
1998, the Bank experienced net recoveries of $2,000, compared to net charge-offs
of $30,000 for Fiscal 1997. While management believes that, based on information
currently available, the Bank's allowance for loan losses is sufficient to cover
losses  inherent in its loan  portfolio at this time, no assurances can be given
that the level of the Bank's  allowance  will be sufficient to cover future loan
losses incurred by the Bank.

         Non-interest  Income.  Non-interest  income  is  comprised  of fees and
charges for bank services,  gains or losses from the sale of assets,  other real
estate   owned   activity  and  other  income   resulting   from   miscellaneous
transactions.  Total  non-interest  income  was $1.3  million  for  Fiscal  1998
compared to $959,000  for Fiscal  1997.  The increase  resulted  primarily  from
$833,000 in gains on sales of loans,  mortgage-backed  securities and investment
securities  for Fiscal 1998 as compared to  $493,000  for the Fiscal  1997.  All
other non-interest income increased $22,000.

         Non-interest  Expense.  Non-interest  expense  increased by $814,000 to
$3.9 million for Fiscal 1998  compared to $3.l million for Fiscal 1997.  Of this
increase,  $330,000  related to salaries  and  benefits,  which rose 20.4%.  The
higher level of compensation and employee benefits was attributable primarily to
the  opening of a new  full-service  branch  office in  Franklin,  Massachusetts
during  August 1997 as well as  increased  pension,  group  health and  training
expenses.  Other  non-interest  expenses increased  $484,000,  or 32.8%, to $2.0
million for Fiscal l998  compared to Fiscal 1997  primarily  due to increases in
advertising  and data  processing  expenses  to  promote  and  process  new bank
products  and  services,  and  increases  in occupancy  and  equipment  expenses
attributable to the new full-service branch office in Franklin, Massachusetts.

         Income Taxes.  Income tax expense for Fiscal 1998 was $632,000 compared
to $611,000 for Fiscal 1997, resulting in effective tax rates of 34.5% and 36.1%
for the  respective  periods.  The lower  effective tax rate reflects the Bank's
utilizing  securities  investment  subsidiaries  to  substantially  reduce state
income taxes.



                                       18





                                  RISK FACTORS

         In addition to the other  information  in this  prospectus,  you should
consider carefully the following risk factors in evaluating an investment in the
common stock.

Growth of the Bank's Commercial Business and Commercial Real Estate Lending

         In recent  years,  the  Bank's  lending  activities  have  increasingly
emphasized  commercial  business  and  commercial  real  estate  lending to take
advantage of the demand for such loans in the Bank's  primary  lending  area. At
March 31, 1998, the Bank's  portfolio of commercial  real estate  mortgage loans
totaled $12.1 million,  or 16.67% of gross loans,  which represented an increase
in this  type of  loan  of  $6.3  million,  or  107.3%,  since  June  30,  1996.
Additionally,  at March 31, 1998,  the Bank's  portfolio of commercial  business
loans  totaled $3.5  million,  or 4.84% of gross  loans,  which  represented  an
increase in this type of loan of $830,000,  or 30.8%,  since June 30,  1996.  At
March  31,  1998,  the  Bank  had an  additional  $2.8  million  of  outstanding
commitments to fund  commercial real estate and commercial  business loans.  See
"Business of the  Bank--Lending  Activities."  These loans generally have larger
principal  amounts  and a  greater  degree  of risk  than  one-  to  four-family
residential  mortgage loans.  Moreover,  many of the Bank's  borrowers have more
than one  commercial  real estate  mortgage  loan or  commercial  business  loan
outstanding with the Bank.

         Commercial real estate mortgage loans and commercial business loans are
generally  viewed as having  greater  credit  risk and  requiring  substantially
greater oversight efforts than one- to four-family  residential  mortgage loans.
The  repayment of such loans  generally  depends,  in large part,  on sufficient
income from the property to cover operating expenses and debt service.  Economic
events and government regulations, which are outside the control of the borrower
or lender,  may impact the value of the  properties  securing  such loans or the
future  cash  flow  of  the   affected   properties.   See   "Business   of  the
Bank--Delinquent Loans, Other Real Estate Owned and Classified Assets."

Mutual Company Control of Stock Company and Other Anti-Takeover Provisions

         The mutual  holding  company  structure and  Massachusetts  regulations
generally  restrict (i) conversion of a mutual holding company to stock form for
a period  of three  years  following  a  minority  stock  offering  and (ii) the
acquisition of control of a  fully-converted  savings bank for three years after
conversion,  creating  substantial  impediments  to any change of control of the
Stock Company, or the Mutual Company.

         Mutual Holding Company Structure. Under Massachusetts law, at least 51%
of the Stock Company's  voting shares must be owned by the Mutual  Company,  and
the Mutual Company will be controlled by its Board of Trustees.  As the majority
stockholder of the Stock  Company,  the Mutual Company will be able to elect all
of the  directors  of the Stock  Company  and direct the  affairs  and  business
operations of the Stock Company.  The Mutual Company will be able to prevent any
challenge  to  the  ownership  or  control  of the  Stock  Company  by  Minority
Stockholders.  Accordingly,  the  purchasers of the common stock in the Offering
will be  Minority  Stockholders  of the  Stock  Company  and will  have  limited
influence on the election of directors or the affairs of the Stock Company,  and
will have no control over the affairs of the Mutual Company. No assurance can be
given that the  Mutual  Company  will not take  actions  that may be  considered
adverse to the interests of Minority Stockholders.

         Provisions in the Stock Company's and the Bank's Governing Instruments.
Certain  provisions of the Stock Company's  Articles of Organization  and Bylaws
(particularly  a  provision  limiting  voting  rights),  the Bank's  Charter and
Bylaws, as well as certain federal and state regulations,  will assist the Stock
Company in maintaining its status as an independent, publicly-owned corporation.
These  provisions  provide for,  among other  things,  a  supermajority  vote to
approve certain  transactions and amend the charter,  the staggered  election of
members  of the  boards  of  directors  so that no more  than  one-third  of the
directors  are  elected  annually,  no  cumulative  voting for the  election  of
directors, limits on the calling of special meetings of stockholders and uniform
price provisions for certain business combinations. Moreover, the regulations of
the Division prohibit, for a period of three years following the date of a

                                       19





conversion, offers to acquire or the acquisition of beneficial ownership of more
than 10% of the outstanding  stock of a stock savings bank. Any person, or group
acting in concert,  violating  this  restriction  may not vote the Bank's or the
Stock  Company's  securities  in  excess  of the  designated  percentage.  These
provisions  in the  Bank's and the Stock  Company's  governing  instruments  may
discourage  potential  proxy  contests and other  potential  takeover  attempts,
particularly  those which have not been  negotiated with the Board of Directors,
and  thus,   generally  may  serve  to  perpetuate   current   management.   See
"Restrictions on Acquisition of the Stock Company and the Bank."

         Restrictions  on  Conversion to Stock Form.  Massachusetts  regulations
prohibit a mutual  holding  company from  converting  to stock form for at least
three years  following the completion of its minority stock offering  unless the
Division waives the  restriction  for supervisory  reasons or for compelling and
valid  business  reasons  established  to  the  satisfaction  of  the  Division.
Moreover,  the mutual-to-stock  conversion  regulations of the Division prohibit
the sale of  control of a  converted  savings  bank for a period of three  years
following  conversion  unless waived by the Division.  Accordingly,  prospective
investors  should  not  purchase  the  common  stock  if they  are  doing  so in
anticipation of a sale of control of the Stock Company.

Uncertainty as to Future Growth Opportunities

         The Bank's total  assets have  increased by 100.7% since June 30, 1993,
and the Bank  intends to  continue to grow in the future by focusing on mortgage
and small business  lending in its market area. The Bank also intends to grow by
establishing  new  branches or by  acquiring  other  financial  institutions  or
branches.  The Bank's ability to grow through  selective  acquisitions  of other
financial   institutions  or  branches  of  such  institutions  will  depend  on
successfully  identifying,   acquiring  and  integrating  such  institutions  or
branches.  Moreover,  the Bank's  ability to increase  its  origination  of real
estate mortgage and commercial  business loans will depend on market  conditions
in the Bank's primary  lending area.  There can be no assurance the Bank will be
able to generate  loan growth  internally  or  identify  attractive  acquisition
candidates, acquire such candidates on favorable terms or successfully integrate
any acquired  institutions or branches into the Bank.  Neither the Stock Company
nor the Bank has any specific plans,  arrangements or  understandings  regarding
any such  expansions  or  acquisitions  at this  time,  nor have  criteria  been
established to identify potential candidates for acquisition.

Sensitivity to Changes in Interest Rates

         The Bank's  profitability,  like that of most  financial  institutions,
depends to a large extent upon its net interest income,  which is the difference
between  its  interest  income  on  interest-earning  assets,  such as loans and
securities,  and its interest expense on interest-bearing  liabilities,  such as
deposits and borrowed funds.  Accordingly,  the Bank's results of operations and
financial condition depend largely on movements in market interest rates and its
ability to manage its assets and liabilities in response to such movements.

         The Bank  tries to  manage  its  interest  rate  risk  exposure  by (1)
originating  and  retaining   adjustable-rate   loans  while  generally  selling
long-term  one- to four-family  fixed-rate  loans in the secondary  market,  (2)
originating  fixed-rate commercial real estate loans and matching the maturities
of these loans with long-term FHLB borrowings,  (3) investing in debt securities
with  relatively  short  maturities or call dates,  (4)  classifying  all of the
Bank's investment portfolio as available for sale to provide greater flexibility
to  liquidate  assets  in  response  to  changes  in  interest  rates,  and  (5)
maintaining a high  concentration  of "core deposits" which typically have lower
yields  and are  less  interest  rate  sensitive.  The Bank  offers  a  one-year
adjustable rate mortgage loan that reprices  annually,  a three-year  adjustable
rate mortgage loan that reprices  every third year,  and a "5-1" loan (for first
time home  buyers) that has a fixed  interest  rate for the first five years and
adjusts annually thereafter. See "Business of the Bank--Lending Activities--Loan
Maturity and Repricing".  While management expects that adjustable rate mortgage
loans will increase the yield on the Bank's loan portfolio in a rising  interest
rate environment,  the larger mortgage  payments  required from  adjustable-rate
borrowers  in the event of higher  interest  rates  could lead to an increase in
defaults by such borrowers.


                                       20





         At  March  31,  1998,   $65.8   million,   or  59.7%,   of  the  Bank's
interest-bearing  deposits and borrowed  funds mature or reprice within one year
or less,  and $54.0  million,  or 43.8% of the  Bank's  interest-earning  assets
mature or reprice  within one year or less. As a result,  at March 31, 1998, the
Bank's cumulative  one-year gap position,  the difference  between the amount of
interest-earning   assets   maturing   or   repricing   within   one   year  and
interest-bearing  liabilities  maturing  or  repricing  within  one year,  was a
negative  8.99%.  Because  39.1%  of the  Bank's  total  deposits  consisted  of
certificates  of deposit with  maturities of one year or less at March 31, 1998,
the Bank's  cost of funds is likely to  increase  at a greater  rate in a rising
interest  rate  environment  than if the Bank had a  greater  percentage  of its
deposits  in  transaction  accounts  (NOW,  savings  and  money  market  deposit
accounts).  Accordingly,  if market interest rates increase,  the Bank's cost of
funds may increase more rapidly than the yield on its loans,  thereby  adversely
affecting the Bank's interest rate spread, net interest income and net income.

Geographic Concentration of Loans

         The Bank's lending area is concentrated primarily in Norfolk County and
nearby surrounding markets in the greater Boston metropolitan area (the "primary
lending area").  Accordingly,  the asset quality of the Bank's loan portfolio is
largely  dependent upon the economy and  unemployment  rate in this area.  These
factors are affected to a great extent by the success of companies  operating in
the area.  The  success of these  companies  in the past few years has helped to
keep the economy stable.  Their continued success,  however, is dependent on the
strength of national  and  international  financial  markets,  both of which are
subject to rapid change. A downturn in the economy in the Bank's primary lending
area would likely adversely affect the Bank's  operations.  See "Business of the
Bank--Market Area" and "--Competition."

Potential Increased Compensation Expenses after the Reorganization and Offering

         In  November   1993,  the  American   Institute  of  Certified   Public
Accountants  issued Statement of Position 93-6 entitled  "Employers'  Accounting
for  Employee  Stock  Ownership  Plans,"  which  requires  an employer to record
compensation  expense  in an  amount  equal to the fair  market  value of shares
committed to be released to employees  from an employee  stock  ownership  plan,
instead of an amount  equal to the cost basis of such  shares.  If the shares of
common  stock  appreciate  in value over  time,  this will  result in  increased
compensation  expense with respect to the employee stock ownership plan that the
Stock Company  intends to establish.  It is impossible to determine at this time
the extent of such impact on future net income.  However,  if for  example,  the
ESOP  purchases 8% of the common  stock at the adjusted  maximum of the Offering
Range,  and such shares are expensed on average at $15 per share over a ten year
period,  the  annual  compensation  expenses  associated  with the ESOP would be
$149,178.   See  "Pro  Forma  Data."  In  addition,   after  completion  of  the
reorganization and Offering, the Stock Company intends to implement,  subject to
stockholder  approval (which approval cannot be obtained earlier than six months
subsequent to the  reorganization  and Offering),  a restricted stock plan. Upon
implementation,  the award of shares of common stock from the  restricted  stock
plan will result in significant additional  compensation expense. See "Pro Forma
Data" and  "Management  of the  Bank--Benefit  Plans--Recognition  and Retention
Plan."

Financial and Other Benefits to Officers and Directors

         The Stock Company intends to implement  certain benefit plans which may
provide to full-time  employees,  officers,  trustees and directors up to 22% of
the  common  stock  issued  in  the  Offering.  Full-time  employees,  including
executive  officers,  will  participate  in the ESOP,  pursuant  to which  these
employees  will be awarded up to 8% of the common stock issued in the  Offering.
These shares will be awarded at no cost to the recipients, and will have a value
of $864,800 at the maximum of the  Offering  Range.  Following  the Offering and
subject to regulatory  approval,  the Stock Company intends to seek  stockholder
approval  of the  Recognition  Plan and the Stock  Option  Plan at a meeting  of
stockholders  which may be held no earlier than six months after  completion  of
the Offering.  If the Recognition  Plan is approved by stockholders of the Stock
Company, the Recognition Plan intends to acquire an amount of common stock equal
to at least 4% of the  shares of common  stock sold in the  Offering,  or 43,240
shares of common stock at the maximum of the Offering  Range.  Such shares would
be granted to officers, trustees and directors of the

                                       21





Bank, the Stock Company and the Mutual  Company at no cost to these  recipients,
for a total value of $432,400 at the maximum of the Offering  Range  (assuming a
$10 price per share).  If the Stock Option Plan is approved by  stockholders  of
the Stock  Company,  the Stock  Company  intends to reserve for future  issuance
pursuant  to such plan a number of  shares of common  stock  equal to 10% of the
common  stock sold in the  Offering.  Options to purchase  common  stock at fair
market  value as of the date of the  award of the  options  will be  granted  to
officers,  trustees and directors of the Bank,  the Stock Company and the Mutual
Company at no cost to them,  and without  risk as there is no  requirement  that
officers,  trustees and directors exercise their options. See "Management of the
Bank--Compensation of Officers and Trustees Through Benefit Plans."

         The Stock Company will be  controlled by its Board of Directors,  which
will initially  consist of the same individuals who currently serve on the Board
of Trustees of the Mutual Company.  These individuals will exercise control over
the Mutual Company, which will exercise control over the Stock Company by virtue
of  its  owning  53% of the  outstanding  common  stock  of the  Stock  Company.
Accordingly,  these  individuals,  through the Mutual  Company,  will be able to
elect all of the  directors  of the Stock  Company and to direct the affairs and
business operations of the Stock Company. See "--Mutual Company Control of Stock
Company and other Anti-Takeover Provisions."

Possible Dilutive Effect of Issuance of Additional Shares

         Shares of common stock to be issued pursuant to the Recognition Plan or
issued upon exercise of stock options granted  pursuant to the Stock Option Plan
may  be  acquired   by  the  Stock   Company  in  the  open   market,   or  from
authorized-but-unissued  shares of common  stock.  In the event such  shares are
issued from authorized-but-unissued  shares of Common Stock, and assuming shares
are  sold  at the  maximum  of the  Offering  Range,  the  voting  interests  of
stockholders  will be diluted by  approximately  6.17%,  net  earnings per share
would  be  decreased  by $0.01  and  stockholders'  equity  per  share  would be
increased by $0.12.

Strong Competition Within the Bank's Market Area

         Competition in the banking and financial  services industry is intense.
In its market area,  the Bank  competes for loans and deposits  with  commercial
banks, savings institutions,  mortgage brokerage firms, mutual funds,  insurance
companies,  and brokerage and  investment  banking firms  operating  locally and
elsewhere.  Many of these competitors have  substantially  greater resources and
lending  limits than the Bank and may offer certain  services that the Bank does
not or cannot  provide.  Deposit  customers  have shifted funds from  relatively
low-yielding  deposit  accounts  at banking  institutions  into  other  types of
investments, including, in particular, mutual funds.

Regulatory Oversight and Legislation

         The  Bank  is  subject  to  extensive   regulation,   supervision   and
examination by the Massachusetts Division of Banks, as its chartering authority,
and by the FDIC as insurer of its  deposits up to  applicable  limits.  The Bank
also is a member of the Federal  Home Loan Bank System and is subject to certain
limited  regulations  promulgated by the Federal Home Loan Bank (the "FHLB"). As
the holding company of the Bank, the Stock Company will be subject to regulation
and  oversight by the FRB and the  Division.  Such  regulation  and  supervision
govern the activities in which an institution and its holding company may engage
and are intended  primarily for the  protection of depositors and borrowers and,
with  respect to  regulation  and  supervision  by the FDIC,  the deposit  fund.
Regulatory   authorities  have  broad   discretion  in  their   supervisory  and
enforcement  activities  and  may  impose  restrictions  on the  operations  and
management of an institution.  Regulatory and law enforcement  authorities  also
have wide  discretion and extensive  enforcement  powers under various  consumer
protection and civil rights laws, including the Truth-in-Lending  Act, the Equal
Credit  Opportunity  Act,  the Fair  Housing  Act,  the Real  Estate  Settlement
Procedures  Act and the  Massachusetts  deceptive  acts and practices law. These
laws permit  private  individual  and class action law suits and provide for the
recovery  of   attorneys   fees  in  certain   instances.   Any  change  in  the
interpretation  or  application  to the  Bank  of  such  laws,  regulations  and
oversight and enforcement powers, whether by the Division, the FDIC, other state
or federal

                                       22





authorities, Congress or the Massachusetts legislature, could have a significant
impact  on the Stock  Company,  the Bank and their  respective  operations.  See
"Regulation."

Absence of Market for Common Stock

         The Stock Company, as a newly organized  corporation,  has never issued
capital stock and,  consequently,  there is no established market for its common
stock at this time.  The Stock  Company  has  applied  to have its common  stock
quoted on the Nasdaq  SmallCap  Market under the symbol  "SUBC,"  subject to the
completion of the Offering and compliance with certain conditions  including the
presence  of at least two  registered  and active  market  makers.  If the Stock
Company  is  unable,  for any  reason,  to list the  common  stock on the Nasdaq
SmallCap Market,  then the Stock Company intends to list the common stock on the
over-the-counter  market with quotations  available on the OTC Bulletin Board if
it qualifies under their listing criteria.  A public trading market,  having the
desirable characteristics of depth, liquidity and orderliness,  depends upon the
existence of willing buyers and sellers at any given time, the presence of which
depends on the individual decisions of buyers and sellers over which neither the
Stock  Company nor any market  maker has control.  Accordingly,  there can be no
assurance  that an active and liquid  trading  market for the common  stock will
develop or that, if developed,  would continue,  nor is there any assurance that
purchasers of the common stock will be able to sell their shares at or above the
purchase price. The market value of the common stock would be affected adversely
in the  event  a  liquid  market  for the  common  stock  does  not  develop  or
broker-dealers  discontinue making a market in the common stock. See "Market for
Common Stock."

Possible Increase in Estimated Valuation Range and Number of Shares Issued

         The number of shares to be sold in the  Offering  may be increased as a
result of an increase in the Estimated  Valuation  Range of up to 15% to reflect
changes in market and financial  conditions  after the Offering  begins.  In the
event that the Offering  Range is so  increased,  it is expected  that the Stock
Company will issue up to  1,243,150  shares of common stock at $10 per share for
an aggregate  purchase price of up to $12,431,500.  An increase in the number of
shares issued will decrease a subscriber's  pro forma net earnings per share and
stockholders'  equity per  share,  and will  increase  the  Company's  pro forma
consolidated  stockholders' equity and net earnings.  Such an increase will also
increase  the  $10  per  share  purchase  price  as a  percentage  of pro  forma
stockholders' equity per share and net earnings per share. See "Pro Forma Data."

Role of the Financial Advisor/Best Efforts Offering

         The Bank and the Stock Company have engaged Trident Securities, Inc. as
a financial and marketing advisor,  and Trident  Securities,  Inc. has agreed to
use its best efforts to solicit  subscriptions  and  purchase  orders for common
stock in the Offering.  Trident Securities,  Inc. has not prepared any report or
opinion  constituting  a  recommendation  or  advice  to the  Bank or the  Stock
Company,  nor has it prepared an opinion as to the fairness of the $10 per share
purchase price or the terms of the Offering. Trident Securities,  Inc. expresses
no opinion as to the price at which  common  stock to be issued in the  Offering
may trade. Furthermore,  Trident Securities,  Inc. has not verified the accuracy
or  completeness  of the  information  contained  in this  prospectus.  See "The
Offering and the Reorganization--Plan of Distribution and Selling Commissions."

Conversion of Mutual Company to Stock Form

         The Mutual Company may convert to stock form (a Conversion Transaction)
by merging the Mutual  Company  either into the Stock  Company or the Bank. In a
Conversion  Transaction,  the shares of common stock owned by the Mutual Company
will be canceled and shares of common stock of the Stock Company will be offered
for sale to  eligible  depositors  and others in a  subscription  and  community
offering in accordance with regulations of the FDIC and the Division.  The stock
issuance  plan  provides  that  any  Conversion  Transaction  must be  fair  and
equitable to Minority Stockholders,  and establishes a formula for adjusting the
Minority  Ownership  Interest  in the  event  such  adjustment  is  required  by
applicable banking regulators. Regulations of the Division would prohibit a

                                       23





Conversion  Transaction  for three years  following the  Offering,  subject to a
waiver by the  Division  for  supervisory  reasons or for  compelling  and valid
business  reasons  established  to the  satisfaction  of the Division.  To date,
however,  the  Division  has  proposed  but not  yet  issued  final  regulations
regarding the  conversion of a  Massachusetts  mutual  holding  company to stock
form, and there can be no assurance that such  regulations  will be effective at
such time as the Mutual Company may wish to undertake a Conversion  Transaction.
Moreover,  there can be no assurance as to what form such  regulations will take
and what conditions the Division may impose on a Conversion Transaction. Neither
the  Bank  nor  the  Stock  Company  has  any  plan to  undertake  a  Conversion
Transaction. If a Conversion Transaction does not occur, the Mutual Company will
continue to own at least 51% of the outstanding  common stock, and purchasers in
the Offering will remain Minority Stockholders.

         The Mutual  Company may,  from  time-to-time,  waive the receipt of any
dividends  declared  and  paid  by the  Stock  Company,  subject  to  regulatory
approval.  There can be no  assurance  that the  Mutual  Company  will waive the
receipt  of  dividends,  or that  any  dividend  waiver  would  be  approved  by
applicable banking regulators. Any waiver of dividends by the Mutual Company, if
permitted  by  regulatory  authorities,  is likely to (i) be  subject to various
conditions, and (ii) result in a reduction of the Minority Ownership Interest in
the event of a  Conversion  Transaction  to  reflect  the  benefit of any waived
dividends to the Minority Stockholders. Such an adjustment would have the effect
of diluting the aggregate  voting  interest of the Minority  Stockholders in the
Stock Company immediately following a Conversion  Transaction.  Moreover, in the
event of a Conversion Transaction, any dividends received by the Mutual Company,
as well as any other  assets of the Mutual  Company  (other than common stock in
the Company),  will be credited to the Mutual Company in determining  the number
of shares of Stock  Company  common  stock  that will be  offered  for sale in a
Conversion  Transaction  and the amount of any voting  dilution of the  Minority
Ownership Interest.
See "Dividend Policy."

Conditions to Closing of the Offering

         The Offering will not be consummated until the following conditions are
satisfied:  (i) the Bank's corporators approve the stock issuance plan; (ii) the
Bank  receives  favorable  rulings or  opinions of counsel  with  respect to the
federal and Massachusetts tax consequences of establishing the Stock Company and
issuing  common  stock  in the  Offering;  (iii)  the  Division  authorizes  the
Offering;  and (iv) the FRB approves the  Offering  and the  application  by the
Stock Company under the Bank Holding  Company Act to acquire  direct or indirect
control of the Bank.  The  Bank's  corporators  have voted to approve  the stock
issuance plan and the Bank has received conditional approval of its applications
by the applicable regulatory  authorities;  however,  there can be no assurances
that  all  required  conditions  will  be  satisfied  or that  final  regulatory
approvals will be obtained.  Moreover, the reorganization and Offering cannot be
completed until 15 days following approval of the holding company application by
the  FRB.  Approvals  and  authorizations  by the  FRB or  the  Division  do not
constitute recommendations or endorsements of the reorganization or the Offering
by such entities.

Dependence on Key Personnel

         The Bank depends to a considerable  degree on Eugene G. Stone,  who has
served as the Bank's President and Chief Executive  Officer since 1988. The loss
of Mr. Stone as President and Chief Executive Officer would adversely affect the
operations of the Bank. However, the Bank does not maintain, and does not expect
to obtain, a "Key Man" life insurance policy for Mr. Stone.

Technology Risks and Year 2000 Problem

         The banking  industry is undergoing  rapid  technological  changes with
frequent  introductions  of new  technology-driven  products  and  services.  In
addition  to  improving  customer  services,  the  effective  use of  technology
increases  efficiency and enables  financial  institutions to reduce costs.  The
Stock Company's  future success will depend,  in part, on its ability to address
the needs of its customers by using  technology to provide products and services
that will satisfy customer demands, as well as to create additional efficiencies
in the Bank's operations. Many

                                       24





of the Bank's competitors have substantially  greater resources than the Bank to
invest in  technological  improvements.  There can be no assurance that the Bank
will  be  able to  effectively  implement  new  technology-driven  products  and
services or be successful in marketing such products and services to the public.

         In  addition,  because of the demand  for  technology-driven  products,
banks  are  contracting  increasingly  with  outside  vendors  to  provide  data
processing and core banking functions.  The use of technology-related  products,
services,  delivery  channels,  and  processes  expose a bank to various  risks,
particularly transaction,  strategic,  reputation and compliance risk. Banks are
generally  expected to  successfully  manage  technology-related  risks with all
other  risks  to  ensure  that  a  bank's  risk  management  is  integrated  and
comprehensive,   primarily  through  identifying,   measuring,   monitoring  and
controlling  risks  associated  with  the  use of  technology.  There  can be no
assurance that the Bank will be able to successfully manage the risks associated
with its increased  dependency on technology.  See "Management's  Discussion and
Analysis of Financial  Condition and Results of Operations" and "Business of the
Bank."

         The year 2000 issue centers upon concern among industry experts that on
January 1, 2000 computers will be unable to "read" the new year and there may be
widespread  computer  malfunctions.  The Bank  generally  relies on software and
hardware  developed  by  independent  third  parties to provide the  information
systems used by the Bank,  and we have been advised by our  information  systems
providers  that the  issue is being  addressed.  We are also in the  process  of
reviewing internally developed programs to assure year 2000 compliance. Based on
information  currently  available,  management does not believe that significant
additional costs will be incurred in connection with the year 2000 issue.

                              SERVICE BANCORP, MHC

         The  Mutual  Company  was  formed in August  1997 as part of the Bank's
conversion   from   mutual   to   stock   form.   The   Mutual   Company   is  a
Massachusetts-chartered  mutual holding company with the powers set forth in its
Charter and Bylaws and under  Massachusetts  law. The Mutual Company will own at
least 51% of the voting stock of the Stock Company so long as the Mutual Company
remains  in  existence.   The  Mutual  Company  is  subject  to  regulation  and
supervision  by the FRB and the  Division.  See  "Regulation  --Holding  Company
Regulation."  Immediately after the Offering is completed, the Mutual Company is
not expected to engage in any business  activity other than to hold at least 51%
of the Stock  Company's  common  stock and to invest  any  liquid  assets of the
Mutual  Company.  The Mutual  Company's  offices are located at 81 Main  Street,
Medway,  Massachusetts  02053, and its telephone number at that address is (508)
533-4343.

                              SERVICE BANCORP, INC.

         Service  Bancorp,  Inc. was recently  organized at the direction of the
Board of Directors  of the Bank and the Board of Trustees of the Mutual  Company
for the purpose of issuing all of the common stock in the Offering and acquiring
all of the capital stock of the Bank upon  completion of the Offering.  The Bank
and the Mutual  Company have applied to the Division to form the Stock  Company,
and also have applied to the FRB for the Stock  Company to own up to 100% of the
voting  stock of the Bank.  No final  approvals  of the Division or the FRB have
been  received  as of the date of this  prospectus.  The Stock  Company  will be
subject  to  regulation  and  supervision  by the  Division  and  the  FRB.  See
"Regulation--General" and "--Holding Company Regulation." Upon completion of the
Offering,  the Stock Company will have no significant  liabilities and no assets
other than 100% of the shares of the Bank's  outstanding  common stock, its loan
to the ESOP and up to 50% of the net proceeds of the Offering. The Stock Company
intends  to loan to the ESOP a portion  of the net  proceeds  that it retains to
enable the ESOP to purchase up to 8% of the common stock issued in the Offering.
See "Use of Proceeds." A description  of the  management of the Stock Company is
set forth under "Management of the Stock Company." Initially,  the Stock Company
will  neither own nor lease any  property,  but will  instead use the  premises,
equipment and furniture of the Bank. At the present time, the Stock Company does
not intend to employ any persons  other than certain  officers who are currently
officers  of the Bank but will use the  support  staff of the Bank  from time to
time.  Additional employees will be hired as appropriate to the extent the Stock
Company expands its business in the future. The Stock Company's offices are

                                       25





located  at the  executive  offices  of the  Bank,  at 81 Main  Street,  Medway,
Massachusetts 02053. Its telephone number is (508) 533-4343.

                                   SUMMIT BANK

         The  Bank was  organized  in 1871 as a  Massachusetts-chartered  mutual
savings bank and was reorganized into the stock form of ownership in August 1997
as part of the Bank's original mutual holding company reorganization.  No common
stock was offered  for sale to  depositors  or other  persons at the time of the
reorganization  in 1997.  The Bank's  deposits are insured by the Bank Insurance
Fund, as  administered  by the FDIC, up to the maximum amount  permitted by law,
and by the Depositors  Insurance  Fund in excess of the maximum FDIC  insurance.
The Bank is a community-oriented  savings bank engaged primarily in the business
of offering  FDIC-insured  deposits to customers  through its branch offices and
using  those  deposits,  together  with  funds  generated  from  operations  and
borrowings,  to make one- to four-family  residential mortgage loans, commercial
real estate loans,  commercial  business loans,  construction loans and consumer
loans, and to invest in mortgage-backed and other securities. At March 31, 1998,
the Bank had total assets of $131.2  million,  total  deposits of $108.1 million
and retained earnings of $9.9 million.  The Bank's business is described in more
detail in "Business of the Bank."

                                       26





                          REGULATORY CAPITAL COMPLIANCE

         At March 31, 1998,  the Bank  exceeded each of its  regulatory  capital
requirements.  Set forth  below is a summary of the Bank's  compliance  with the
FDIC  capital  standards as of March 31, 1998,  on an  historical  and pro forma
basis assuming that the indicated number of shares were sold as of such date and
receipt by the Bank of 50% of the net proceeds. For purposes of the table below,
the  amount  expected  to be  borrowed  by the ESOP  and the cost of its  shares
expected to be  acquired by the  Recognition  Plan are  deducted  from pro forma
regulatory  capital.  See  "Management  of the Bank." The Mutual Company and the
Stock Company (as bank holding  companies)  are subject to FRB capital  adequacy
guidelines (on a consolidated basis) which are substantially similar to the FDIC
capital  requirements for the Bank. On a pro forma  consolidated basis after the
reorganization and Offering,  the Stock Company's pro forma stockholders' equity
will exceed these requirements. See "Regulation--Holding Company Regulation."




                                                            Pro Forma at March 31, 1998, Based upon the Sale of
                                               ----------------------------------------------------------------------------
                                                                                                               1,243,150
                                                    799,000             940,000            1,081,000           Shares(1)
                                                     Shares              Shares              Shares           at Adjusted
                              Historical at      at Minimum of      at Midpoint of       at Maximum of        Maximum of
                             March 31, 1998    Offering Range       Offering Range      Offering Range      Offering Range
                            ----------------   -----------------    ----------------   -----------------   -----------------
                                     Percent             Percent             Percent            Percent             Percent
                                       of                  of                  of                 of                  of
                            Amount Assets (2)   Amount Assets (2)   Amount Assets (2)  Amount Assets (2)   Amount  Assets(2)
                            ------ ----------   ------ ----------   ------ ----------  ------ ----------   ------  ---------
                                                                      (In Thousands)
                                                                                         
GAAP capital.............  $9,890   7.54%      $12,685  9.42%     $13,212   9.77%     $13,748  10.11%      $14,364  10.51%
                           ======   ====       ======= =====      =======  =====      =======  =====       =======  =====

Leverage capital:
  Capital level (3)......  $9,454   7.78%      $12,249  9.81%     $12,776  10.18%     $13,312  10.55%      $13,928  19.26%
  Requirement (4)........   4,859   4.00        4,996   4.00        5,022   4.00        5,048   4.00         5,078   4.00
                           ------   ----       ------  -----      -------  -----      -------   ----        ------   ----
    Excess...............  $4,595   3.78%      $7,253   5.81%     $ 7,754   6.18%     $ 8,264   6.55%       $8,850  15.26%
                           ======   ====       ======  =====      =======  =====      =======   ====        ======  =====

Risk-based capital:
  Capital level (3)(5)... $10,014  14.39%     $12,809  17.97%     $13,336  18.62%     $13,872  19.28%      $14,488  20.03%
  Requirement............   5,567   8.00        5,704   8.00        5,730   8.00        5,755   8.00         5,785   8.00
                           ------   ----       ------  -----      -------  -----      -------   ----        ------   ----
    Excess...............  $4,447   6.39%      $7,105   9.97%     $ 7,606  10.62%     $ 8,117  11.28%       $8,703  12.03%
                           ======   ====       ======  =====      =======  =====      =======  =====        ======  =====

- ---------

(1)  As adjusted  to give  effect to an  increase in the number of shares  which
     could  occur due to an  increase  in the  Offering  Range of up to 15% as a
     result of  regulatory  considerations  or changes in market  conditions  or
     general financial and economic conditions following the commencement of the
     Offering.

(2)  GAAP capital  levels are shown as a percentage  of total  assets.  Leverage
     capital  levels are shown as a percentage  of tangible  assets.  Risk-based
     capital levels are shown as a percentage of risk-weighted assets.

(3)  Pro forma capital levels assume that the Bank funds the Recognition Plan to
     enable the  Recognition  Plan to purchase a number of shares equal to 4% of
     the common stock sold in the  Offering,  and that the ESOP  purchases 8% of
     the  shares  sold in the  Offering.  See  "Management  of the  Bank"  for a
     discussion of the Recognition Plan and ESOP.

(4)  The current leverage capital  requirement for banks is 3% of total adjusted
     assets for banks that receive the highest supervisory rating for safety and
     soundness and that are not experiencing or anticipating significant growth.
     The current  leverage  capital ratio applicable to all other banks is 4% to
     5%.  Management of the Bank believes that the applicable  leverage  capital
     requirement  for  the  Bank  is  3%  of  total   adjustable   assets.   See
     "Regulation--Regulatory Capital Requirements.

(5)  Assumes   net   proceeds   are   invested   in  assets  that  carry  a  50%
     risk-weighting.


                                       27




                                 USE OF PROCEEDS

         Although  the actual  net  proceeds  from the sale of the common  stock
cannot  be  determined  until  the  Offering  is  completed,   it  is  presently
anticipated,  based on the assumptions  set forth in "Pro Forma Data",  that the
net  proceeds  from the sale of the  common  stock  will be as set  forth in the
following table.



                                                                          Net Offering Proceeds
                                                               Based upon the Sale for $10.00 per share of
                                                       ---------------------------------------------------------
                                                          799,000        940,000        1,081,000      1,243,150
                                                          Shares         Shares          Shares         Shares
                                                          ------         ------          ------         ------
                                                                             (In Thousands)
                                                                                               
Gross proceeds......................................   $   7,990       $   9,400      $  10,810      $  12,432
Expenses............................................        (482)           (500)          (500)          (500)
                                                       ---------       ---------      ---------      ---------
Estimated net proceeds..............................   $   7,508       $   8,900      $  10,310      $  11,932
                                                       =========       =========      =========      =========



         The  Stock  Company  will  contribute  50% of the net  proceeds  of the
Offering  to the  Bank.  The net  proceeds  received  by the Bank from the Stock
Company  will be added to the  Bank's  general  funds  which the Bank  currently
intends to use for general corporate purposes,  including  investments in short-
and  medium-term   investment  grade  debt  securities  and  marketable   equity
securities.  Depending on market  conditions,  the Bank also intends to use such
funds to increase its origination of mortgage,  consumer and commercial business
loans.  The Bank may also use such funds to establish new branch offices and ATM
locations,  and to expand  operations  through  acquisitions  of other financial
institutions, branch offices or other financial services companies. However, the
Stock  Company  and the Bank have no  current  arrangements,  understandings  or
agreements  regrading any such transactions.  To the extent that the stock-based
benefit  programs  which the Stock  Company  intends to adopt  subsequent to the
Offering are not funded with authorized-but-unissued shares of common stock, the
Stock  Company or the Bank may use net  proceeds  from the  Offering to fund the
purchase of stock to be awarded  under such stock  benefit  programs.  See "Risk
Factors--Possible   Dilutive  Effect  of  Issuance  of  Additional  Shares"  and
"Management of the  Bank--Compensation  of Officers and Trustees through Benefit
Plans--Stock Option Plan" and "--Recognition and Retention Plan."

         The Stock  Company  intends  to use a portion  of the net  proceeds  it
retains to make a loan  directly  to the ESOP to enable the ESOP to  purchase in
the Offering,  or in the open market to the extent common stock is not available
to fill the ESOP's  subscription,  8% of the shares  sold in the  Offering.  The
amount of the ESOP loan may be  increased  to the  extent  ESOP  shares  are not
available  at  the  $10  per  share  offering  price.  See  "Management  of  the
Bank--Compensation  of Officers and  Trustees  through  Benefit  Plans--Employee
Stock   Ownership   Plan  and  Trust."  The  Stock  Company  and  the  Bank  may
alternatively choose to fund the ESOP's stock purchase through a loan by a third
party financial  institution.  The remaining net proceeds  retained by the Stock
Company will be invested initially in short- and medium-term investments.

         Upon  completion of the  Offering,  the Board of Directors of the Stock
Company will have the  authority  to adopt stock  repurchase  plans,  subject to
statutory and regulatory requirements. The FDIC may prohibit the holding company
of a  state-chartered  savings bank which has converted from the mutual to stock
form of ownership from  repurchasing its capital stock within one year following
the date of its  conversion to stock form,  except that stock  repurchases of no
greater than 5% of  outstanding  capital  stock may be made during this one-year
period  where  compelling  and valid  business  reasons are  established  to the
satisfaction  of the FDIC.  The  regulations of the Division also restrict stock
repurchases by mutual holding company subsidiaries within three years of a stock
issuance  unless  the  repurchase  (i) is part of a pro rata  offer  made to all
stockholders and approved by the Division,  (ii) is limited to the repurchase of
qualifying shares of a director, (iii) is made in the open market by an employee
stock benefit plan; or (iv) is limited to 5% of the outstanding capital stock of
the subsidiary  savings bank or subsidiary  holding  company and the Division is
satisfied that valid and compelling business reasons exist for the repurchase.

         Based upon facts and  circumstances  following the Offering and subject
to applicable regulatory  requirements,  the Board of Directors may determine to
repurchase stock in the future. Such facts and circumstances may include

                                       28





but not be limited  to: (i) market and  financial  factors  such as the price at
which  the  stock  is  trading  in  the  market,  the  volume  of  trading,  the
attractiveness  of other investment  alternatives in terms of the rate of return
and risk  involved in the  investment,  the  ability to increase  the book value
and/or  earnings  per  share  of  the  remaining  outstanding  shares,  and  the
opportunity to improve the Stock Company's return on equity;  (ii) the avoidance
of dilution to  stockholders by not having to issue  additional  shares to cover
the exercise of stock options or the purchase of shares by the ESOP in the event
the ESOP is  unable to  acquire  shares  in the  Offering,  or to fund the Stock
Plans; and (iii) any other  circumstances in which  repurchases  would be in the
best interests of the Stock Company and its shareholders. In the event the Stock
Company  determines to repurchase  stock, such repurchases may be made at market
prices which may be in excess of the purchase  price in the Offering.  Any stock
repurchases will be subject to the  determination of the Board of Directors that
both the  Stock  Company  and the Bank  will be  capitalized  in  excess  of all
applicable  regulatory  requirements  after any such  repurchases  and that such
capital will be adequate,  taking into account, among other things, the level of
non-performing and other risk assets, the Stock Company's and the Bank's current
and projected results of operations and asset/liability  structure, the economic
environment,   tax  and  other   considerations.   See  "The  Offering  and  the
Reorganization--Procedure for Purchasing Shares."

                                 DIVIDEND POLICY

         The Board of Directors of the Stock Company  currently  does not intend
to pay a cash  dividend on its common  stock.  While the Board of Directors  may
consider a policy of paying cash  dividends  on its common  stock in the future,
there  can be no  assurance  that  dividends  will be paid or if paid,  what the
amounts  of  dividends  will be, or whether  such  dividends,  once  paid,  will
continue to be paid.  In addition,  the source of funds for the Stock  Company's
payment of dividends will, in part, depend upon dividends from the Bank, the net
proceeds  retained by the Stock  Company and the earnings of the Stock  Company.
The Mutual  Company  may,  from time to time,  waive the  receipt  of  dividends
declared and paid by the Stock Company,  subject to regulatory  approval.  Under
FRB policy,  a bank holding company should pay dividends only to the extent that
the holding  company's  net income for the past year is sufficient to cover both
the payment of the dividend and a rate of earnings  retention that is consistent
with the holding  company's  capital needs,  asset quality and overall financial
condition. See "Regulation--Holding Company Regulation--Dividends."

         The Bank will not be permitted to pay  dividends on its common stock if
its  stockholders'  equity  would be reduced  below the amount  required for its
liquidation  account.  See "The  Offering and the  Reorganization  --Liquidation
Rights." In  addition,  the Bank's  ability to pay cash  dividends on its common
stock is subject to various  other  federal and state  restrictions.  Under FDIC
regulations,  the Bank would be prohibited from paying dividends if, among other
things,  the Bank were not in  compliance  with  applicable  regulatory  capital
requirements.  Under  Massachusetts  law, a stock savings bank may pay dividends
only out of its net  profits  and only to the  extent  it does  not  impair  its
capital  and  surplus   accounts.   Provided   that  the  Bank  can  meet  these
requirements,  Massachusetts law permits net profits of a bank to be distributed
as a dividend so long as,  after such  distribution,  either (i) the capital and
surplus accounts of the bank equal at least 10% of its deposit  liabilities,  or
(ii) the surplus account of the bank equals 100% of its capital account, subject
to certain statutory exceptions.  Dividends or any repurchase by the Bank of its
stock in excess of the Bank's current and  accumulated  earnings could result in
the  realization  by  the  Bank  of  taxable  income.  See  "Federal  and  State
Taxation--Federal Taxation."

                             MARKET FOR COMMON STOCK

         The Stock  Company has applied to have the common  stock  quoted on the
Nasdaq  SmallCap  Market System under the symbol  "SUBC." The  requirements  for
listing  include a minimum number of publicly  traded  shares,  a minimum market
capitalization,  and a minimum  number  of market  makers  and  record  holders.
Trident  Securities,  Inc. has  indicated  its intention to make a market in the
common  stock,  and based on our  analysis of the  results of recent  conversion
stock  offerings we  anticipate  that the Stock  Company will satisfy the Nasdaq
SmallCap listing  requirements.  If we are unable,  for any reason,  to list the
common stock on the Nasdaq SmallCap Market, or to

                                       29


continue  to be  eligible  for such  listing,  then we intend to list the common
stock on the  over-the-counter  market,  with  quotations  available  on the OTC
Bulletin Board, subject to the applicable listing criteria for such markets.

         The existence of a public  trading market will depend upon the presence
in the market of both willing buyers and willing  sellers at any given time. The
presence  of a  sufficient  number of buyers and  sellers at any given time is a
factor  over  which  neither  the Stock  Company  nor any  broker or dealer  has
control.  The  absence  of an  active  and  liquid  trading  market  may make it
difficult to sell the common  stock and may have an adverse  effect on the price
of the common stock.  Purchasers  should consider the  potentially  illiquid and
long-term nature of their investment in the common stock.

                                 CAPITALIZATION

         The following table presents the historical  capitalization of the Bank
at March 31, 1998, and the pro forma  consolidated  capitalization  of the Stock
Company after giving  effect to the Offering,  based upon the sale of the number
of shares indicated in the table and the other  assumptions set forth under "Pro
Forma Data."


                                                                    Pro Forma Consolidated Capitalization
                                                                 Based upon the Sale for $10.00 Per Share of
                                                          ---------------------------------------------------------------
                                                                                                               1,243,150
                                                             799,000        940,000         1,081,000          Shares(1)
                                             Actual          Shares          Shares           Shares          at Adjusted
                                              as of       at Minimum of   at Midpoint of   at Maximum of      Maximum of
                                          March 31, 1998  Offering Range  Offering Range   Offering Range   Offering Range
                                          --------------  --------------  --------------   --------------   --------------
                                                                           (In Thousands)
                                                                                                    
Deposits (2)............................    $ 108,056       $108,056        $ 108,056        $ 108,056         $108,056
Borrowed funds..........................       12,404         12,404           12,404           12,404           12,404
                                            ---------       --------        ---------        ---------         --------
Total deposits and borrowed funds.......    $ 120,460       $120,460        $ 120,460        $ 120,460         $120,460
                                            =========       ========        =========        =========         ========
Stockholders' equity:
  Common Stock, $.01 par value, 12,000,000
    shares authorized; shares to be issued
    as reflected........................    $      --       $     17        $      20        $      23       $     26
  Additional paid-in capital (3)........           --          7,491            8,880           10,287         11,906
  Retained earnings (4).................        9,890          9,890            9,890            9,890          9,890
  Less:
    Common stock acquired by ESOP (5)...           --           (639)            (752)            (865)          (995)
    Common stock acquired by Recognition
      Plan (6)..........................           --           (320)            (376)            (432)          (497)
                                            ---------       --------        ---------        ---------       --------
Total stockholders' equity..............    $   9,890       $ 16,439        $  17,662        $  18,903       $ 20,330
                                            =========       ========        =========        =========       ========

- ---------
(1)  As adjusted  to give  effect to an  increase in the number of shares  which
     could  occur due to a 15%  increase  in the  Estimated  Valuation  Range to
     reflect  changes in market or general  financial  conditions  following the
     commencement of the Offering.
(2)  Does not reflect  withdrawals  from  deposit  accounts  for the purchase of
     common  stock in the  Offering.  Such  withdrawals  would  reduce pro forma
     deposits by the amount of such withdrawals.
(3)  Reflects  the  issuance  of shares to the  Mutual  Company  and the sale of
     shares in the  Offering.  Does not include  proceeds from the Offering that
     the Stock  Company  intends  to lend to the ESOP to  enable it to  purchase
     shares of common  stock in the  Offering.  No effect  has been given to the
     issuance of additional  shares of common stock pursuant to the stock option
     plan that the Stock Company  expects to adopt.  If such plan is approved by
     stockholders,  an amount  equal to 10% of the shares of common stock issued
     in the Offering will be reserved for issuance upon the exercise of options.
     See "Management of the Bank."
(4)  The retained  earnings of the Bank will be  restricted  after the Offering.
     See  "Dividend  Policy"  and  "Regulation--Federal  Regulation  of  Savings
     Institutions--Limitations  on Capital  Distributions."  Includes unrealized
     gains on securities available for sale, net of tax, of $436,000.
(5)  Assumes that 8% of the shares sold in the Offering will be purchased by the
     ESOP and that the funds used to acquire  the ESOP  shares  will be borrowed
     from the Stock Company.  The common stock acquired by the ESOP is reflected
     as  a  reduction  of   stockholders'   equity.   See   "Management  of  the
     Bank--Compensation    of   Officers   and   Directors    through    Benefit
     Plans--Employee Stock Ownership Plan and Trust."
(6)  Assumes that subsequent to the Offering an amount equal to 4% of the shares
     of common stock sold in the Offering is purchased by the  Recognition  Plan
     through  open market  purchases.  The common  stock to be  purchased by the
     Recognition Plan is reflected as a reduction of stockholders'  equity.  See
     "Risk Factors--Possible  Dilutive Effect of Issuance of Additional Shares,"
     "Pro Forma Data" and "Management of the Bank."

                                       30


                                 PRO FORMA DATA

         The actual net  proceeds  from the sale of the common  stock  cannot be
determined  until the Offering is completed.  The following  estimated pro forma
information is based upon the following assumptions: (i) 75,000 shares of common
stock will be  purchased  by employees  and  directors  of the Bank,  the Mutual
Company and the Stock  Company,  the ESOP will  purchase 8% of the common  stock
sold in the Offering,  and the remaining shares will be sold in the Subscription
and/or  Community  Offering;  (ii) Trident  Securities,  Inc. will receive a fee
equal to 2% of the aggregate  Subscription Price of shares sold to persons other
than  employees,  trustees,  directors  and the  ESOP,  subject  to a  limit  of
$150,000;  and (iii)  reorganization and Offering  expenses,  excluding the fees
payable to Trident  Securities,  Inc., will be  approximately  $350,000.  Actual
expenses may vary from those estimated.

         Pro forma  consolidated  net income of the Stock  Company  for the nine
months ended March 31, 1998 and for the fiscal year ended June 30, 1997 has been
calculated  as if the  common  stock  had  been  sold  at the  beginning  of the
respective  periods and the net proceeds  had been  invested at 5.39% and 5.66%,
respectively (the one year U.S. Treasury bill rate as of March 31, 1998 and June
30, 1997, respectively).  The U.S. Treasury rate was used on the reinvestment of
proceeds because it more appropriately reflects a market rate of return than the
arithmetic  average of the average yield of the Bank's  interest-earning  assets
and cost of deposits.  The tables do not reflect the effect of withdrawals  from
deposit accounts for the purchase of common stock. The pro forma after-tax yield
for the Stock  Company  and the Bank is assumed to be 3.23% for the nine  months
ended  March 31, 1998 and 3.40% for the fiscal year ended June 30, 1997 (in both
cases,  based on an  assumed  tax rate of 40.0%).  Historical  and pro forma per
share amounts have been calculated by dividing  historical and pro forma amounts
by the indicated number of shares of common stock, as adjusted to give effect to
the  purchase  of shares by the ESOP.  No effect has been given in the pro forma
stockholders'  equity calculations for the assumed earnings on the net proceeds.
As discussed  under "Use of Proceeds,"  the Stock Company will retain 50% of the
net proceeds of the Offering.

         The following pro forma  information may not be  representative  of the
financial  effects  of the  foregoing  transactions  at the dates on which  such
transactions  actually  occur and  should not be taken as  indicative  of future
results of operations.  Pro forma consolidated  stockholders'  equity represents
the difference  between the stated amount of assets and liabilities of the Stock
Company.  The pro forma  stockholders'  equity is not intended to represent  the
fair market value of the common stock and may be greater than amounts that would
be available for distribution to stockholders in the event of liquidation.

                                       31





         The  following  tables  summarize  historical  data of the Bank and pro
forma data of the Stock  Company at or for the nine months  ended March 31, 1998
and at or for the fiscal year ended June 30, 1997,  based on the assumptions set
forth above and in the tables and should not be used as a basis for  projections
of market value of the common stock  following  the  Offering.  The tables below
give  effect to the  Recognition  Plan,  which is  expected to be adopted by the
Stock Company following the Offering and presented to stockholders for approval.
See  "Management  of the  Bank--Compensation  of Officers and Directors  through
Benefit  Plans--Recognition and Retention Plan." No effect has been given in the
tables to the  possible  issuance  of  additional  shares  reserved  for  future
issuance  pursuant  to the  Stock  Option  Plan to be  adopted  by the  Board of
Directors of the Stock Company and presented to stockholders  for approval,  nor
does book value as presented  give any effect to the  liquidation  account to be
established for the benefit of Eligible  Account Holders or Supplement  Eligible
Account Holders, or the tax effect of the bad debt reserve and other factors.



                                                                           At or for the Nine Months Ended March 31, 1998
                                                                             Based upon the sale for $10.00 per share of
                                                                 -------------------------------------------------------------------
                                                                                                                       1,243,150
                                                                     799,000         940,000          1,081,000        Shares(1)
                                                                      Shares          Shares           Shares         at Adjusted
                                                                   at Minimum of   at Midpoint of   at Maximum of      Maximum of
                                                                  Offering Range   Offering Range   Offering Range   Offering Range
                                                                  --------------   --------------   --------------   --------------
                                                                              (Dollars in Thousands, except per share data)
                                                                                                                   
Gross proceeds .................................................    $     7,990      $     9,400      $    10,810      $    12,432
Less expenses ..................................................            482              500              500              500
                                                                    -----------      -----------      -----------      -----------
  Estimated net proceeds .......................................          7,508            8,900           10,310           11,932
  Less:  common stock purchased by ESOP ........................           (639)            (752)            (865)            (995)
  Less:  common stock purchased by Recognition Plan ............           (320)            (376)            (432)            (497)
                                                                    -----------      -----------      -----------      -----------
    Estimated net proceeds, as adjusted ........................    $     6,549      $     7,772      $     9,013      $    10,440
                                                                    ===========      ===========      ===========      ===========
For the 9 months ended March 31, 1998
Consolidated net income
  Historical income ............................................    $       955      $       955      $       955      $       955
  Pro forma income on net proceeds .............................            159              189              219              253
  Pro forma ESOP adjustment ....................................            (29)             (34)             (39)             (45)
  Pro forma Recognition Plan adjustment (3) ....................            (29)             (34)             (39)             (45)
                                                                    -----------      -----------      -----------      -----------
    Pro forma net income .......................................    $     1,056      $     1,076      $     1,096      $     1,118
                                                                    ===========      ===========      ===========      ===========
Net income per share:
  Historical ...................................................    $      0.58      $      0.50      $      0.43      $      0.37
  Pro forma income on net proceeds .............................           0.10             0.10             0.10             0.10
  Pro forma ESOP adjustment (2) ................................          (0.02)           (0.02)           (0.02)           (0.02)
  Pro forma Recognition Plan adjustment (3) ....................          (0.02)           (0.02)           (0.02)           (0.02)
                                                                    -----------      -----------      -----------      -----------
    Pro forma net income per share (2)(3)(4) ...................    $      0.64      $      0.56      $      0.49      $      0.43
                                                                    ===========      ===========      ===========      ===========
Number of shares used in calculating earnings per share ........      1,638,477        1,927,620        2,216,763        2,549,277
                                                                    ===========      ===========      ===========      ===========
At March 31, 1998:
Stockholders' equity:
  Historical ...................................................    $     9,890      $     9,890      $     9,890      $     9,890
  Estimated net proceeds .......................................          7,508            8,900           10,310           11,932
  Less:  common stock acquired by ESOP (2) .....................           (639)            (752)            (865)            (995)
  Less:  common stock acquired by Recognition Plan (3) .........           (320)            (376)            (432)            (497)
                                                                    -----------      -----------      -----------      -----------
    Pro forma stockholders' equity (5) .........................    $    16,439      $    17,662      $    18,903      $    20,330
                                                                    ===========      ===========      ===========      ===========
Stockholders' equity per share:
  Historical ...................................................    $      5.82      $      4.95      $      4.30      $      3.74
  Estimated net proceeds .......................................           4.42             4.45             4.48             4.51
  Less:  common stock acquired by ESOP .........................          (0.38)           (0.38)           (0.38)           (0.38)
  Less:  common stock acquired by Recognition Plan .............          (0.19)           (0.19)           (0.19)           (0.19)
                                                                    -----------      -----------      -----------      -----------
    Pro forma stockholders' equity per share(3)(4)(5) ..........    $      9.67      $      8.83      $      8.21      $      7.68
                                                                    ===========      ===========      ===========      ===========
Offering price as a multiple of pro forma net earnings
  per share (annualized) .......................................          11.72x           13.39x           15.31x           17.44x
                                                                    ===========      ===========      ===========      ===========
Offering price as a percentage of pro forma stockholders'
  equity per share .............................................         103.41%          113.25%          121.80%          130.21%
                                                                    ===========      ===========      ===========      ===========


                                                        (Footnotes on next page)

                                       32



- ---------------
(1)   As adjusted  to give  effect to an increase in the number of shares  which
      could occur due to a 15%  increase  in the  Estimated  Valuation  Range to
      reflect changes in market or general  financial  conditions  following the
      commencement of the Offering.
(2)   It is assumed that 8% of the shares sold in the Offering will be purchased
      by the ESOP.  For  purposes of this table,  the funds used to acquire such
      shares  are  assumed  to have  been  borrowed  by the ESOP  from the Stock
      Company.  The  amount  to be  borrowed  is  reflected  as a  reduction  of
      stockholders' equity. The Bank intends to make annual contributions to the
      ESOP in an amount at least equal to the principal and interest requirement
      of the debt.  The Bank's  total  annual  payment of the ESOP debt is based
      upon 10 equal annual  installments of principal,  with an assumed interest
      rate of 8.5%. The pro forma net earnings  information  makes the following
      assumptions:  (i) the Bank's contribution to the ESOP is equivalent to the
      debt  service  requirement  for a full year and was made at the end of the
      period;  (ii)  4,794,  5,640,  6,486  and  7,459  shares  at the  minimum,
      midpoint,   maximum  and   adjusted   maximum  of  the   Offering   Range,
      respectively,  were committed to be released  during the nine months ended
      March 31, 1998, at an average fair value of $10.00 per share in accordance
      with  Statement of Position  ("SOP") 93-6;  and (iii) only the ESOP shares
      committed to be released were  considered  outstanding for purposes of the
      net   earnings   per   share   calculations.   See   "Management   of  the
      Bank--Compensation    of   Officers   and   Directors    through   Benefit
      Plans--Employee Stock Ownership Plan and Trust."
(3)   Gives effect to the  Recognition  Plan expected to be adopted by the Stock
      Company  following the Offering.  This plan intends to acquire a number of
      shares of common stock equal to 4% of the shares sold in the Offering,  or
      31,960,  37,600, 43,240, and 49,726 shares of common stock at the minimum,
      midpoint,   maximum  and   adjusted   maximum  of  the   Offering   Range,
      respectively, either through open market purchases, or from authorized but
      unissued shares of common stock or treasury stock of the Stock Company, if
      any.  Funds used by the  Recognition  Plan to purchase  the shares will be
      contributed to the plan by the Stock Company. In calculating the pro forma
      effect  of the  Recognition  Plan,  it is  assumed  that the  shares  were
      acquired  by the plan in open market  purchases  at the  beginning  of the
      period presented for a purchase price equal to the Subscription Price, and
      that 20% of the amount  contributed  was an amortized  expense  during the
      period. The issuance of authorized but unissued shares of the common stock
      to the Recognition  Plan instead of open market purchases would dilute the
      voting  interests of existing  stockholders  by  approximately  4% and pro
      forma net earnings per share would be $0.64, $0.55, $0.49 and $0.43 at the
      minimum,  midpoint,  maximum and adjusted  maximum of the Offering  Range,
      respectively, and pro forma stockholders' equity per share would be $9.68,
      $8.85,  $8.25 and $7.73 at the  minimum,  midpoint,  maximum and  adjusted
      maximum of the  Offering  Range,  respectively.  There can be no assurance
      that the actual purchase price of the shares granted under the Recognition
      Plan  will be equal to the  Subscription  Price.  See  "Management  of the
      Bank--Compensation    of   Officers   and   Directors    through   Benefit
      Plans--Recognition and Retention Plan."
(4)   No effect has been given to the  issuance of  additional  shares of common
      stock  pursuant  to the Stock  Option  Plan  expected to be adopted by the
      Stock  Company  following  the  Offering.  Under the stock option plan, an
      amount equal to 10% of the common stock sold in the  Offering,  or 79,900,
      94,000, 108,100 and 124,315 shares at the minimum,  midpoint,  maximum and
      adjusted maximum of the Offering Range, respectively, will be reserved for
      future issuance upon the exercise of options to be granted under the Stock
      Option  Plan.  The  issuance of common  stock  pursuant to the exercise of
      options  under  the Stock  Option  Plan will  result  in the  dilution  of
      existing stockholders'  interests.  Assuming all options were exercised at
      the end of the  period  at an  exercise  price  equal to the  Subscription
      Price,  existing  stockholders'  voting interest would be diluted by 9.1%,
      and at the minimum, midpoint, maximum and adjusted maximum of the Offering
      Range, the pro forma net earnings per share would be $0.61,  $0.53,  $0.47
      and $0.42, respectively,  and the pro forma stockholders' equity per share
      would be $9.68, $8.88, $8.30 and $7.79,  respectively.  See "Management of
      the   Bank--Compensation   of  Officers  and  Directors   through  Benefit
      Plans--Stock Option Plan."
(5)   The retained earnings of the Bank will continue to be restricted after the
      Offering.  See "Dividend  Policy" and  "Regulation--Regulation  of Savings
      Institutions."

                                       33





                                                                             At or For the Fiscal Year Ended June 30, 1997
                                                                              Based upon the Sale for $10.00 per share of
                                                                  ------------------------------------------------------------------
                                                                                                                       1,243,150
                                                                      799,000         940,000          1,081,000        Shares(1)
                                                                       Shares          Shares           Shares        at Adjusted
                                                                   at Minimum of    at Midpoint of   at Maximum of     Maximum of
                                                                   Offering Range   Offering Range   Offering Range  Offering Range
                                                                   --------------   --------------   --------------  --------------
                                                                              (Dollars in Thousands, except per share data)
                                                                                                                   
Gross proceeds .................................................    $     7,990      $     9,400      $    10,810      $    12,432
Less expenses ..................................................            482              500              500              500
                                                                    -----------      -----------      -----------      -----------
  Estimated net proceeds .......................................          7,508            8,900           10,310           11,932
  Less:  common stock purchased by ESOP (2) ....................           (639)            (752)            (865)            (995)
  Less:  common stock purchased by Recognition Plan (3) ........           (320)            (376)            (432)            (497)
                                                                    -----------      -----------      -----------      -----------
    Estimated net proceeds, as adjusted ........................    $     6,549      $     7,772      $     9,013      $    10,440
                                                                    ===========      ===========      -----------      ===========

For the 12 Months Ended June 30, 1997:
  Historical ...................................................    $     1,082      $     1,082      $     1,082      $     1,082
  Pro forma income on net proceeds .............................            222              264              306              355
  Pro forma ESOP adjustment (2) ................................            (38)             (45)             (52)             (60)
  Pro forma Recognition Plan adjustment (3) ....................            (38)             (45)             (52)             (60)
                                                                    -----------      -----------      -----------      -----------
    Pro forma net income .......................................    $     1,228      $     1,256      $     1,284      $     1,317
                                                                    ===========      ===========      ===========      ===========

Net income per share:
  Historical ...................................................    $      0.66      $      0.56      $      0.49      $      0.42
  Pro forma income on net proceeds .............................           0.14             0.14             0.14             0.14
  Pro forma ESOP adjustment (2) ................................          (0.02)           (0.02)           (0.02)           (0.02)
  Pro forma Recognition Plan adjustment (3) ....................          (0.02)           (0.02)           (0.02)           (0.02)
                                                                    -----------      -----------      -----------      -----------
    Pro forma net income per share (2)(3)(4) ...................    $      0.76      $      0.66      $      0.59      $      0.52
                                                                    ===========      ===========      ===========      ===========

Number of shares used in calculating earnings per share ........      1,639,276        1,928,560        2,217,844        2,550,521
                                                                    ===========      ===========      ===========      ===========

At June 30, 1997:
Stockholders' equity:
  Historical ...................................................    $     8,695      $     8,695      $     8,695      $     8,695
  Estimated net proceeds .......................................          7,508            8,900           10,310           11,932
  Less:  common stock acquired by ESOP (2) .....................           (639)            (752)            (865)            (995)
  Less:  common stock acquired by Recognition Plan (3) .........           (320)            (376)            (432)            (497)
                                                                    -----------      -----------      -----------      -----------
    Pro forma stockholders' equity (5) .........................    $    15,244      $    16,467      $    17,708      $    19,135
                                                                    ===========      ===========      ===========      ===========

Stockholders' equity per share:
  Historical ...................................................    $      5.11      $      4.35      $      3.78      $      3.29
  Estimated net proceeds .......................................           4.42             4.45             4.48             4.51
  Less:  common stock acquired by ESOP (2) .....................          (0.38)           (0.38)           (0.38)           (0.38)
  Less:  common stock acquired by Recognition Plan (3) .........          (0.19)           (0.19)           (0.19)           (0.19)
                                                                    -----------      -----------      -----------      -----------
    Pro forma stockholders' equity per share(3)(4)(5) ..........    $      8.96      $      8.23      $      7.69      $      7.23
                                                                    ===========      ===========      ===========      ===========

Offering price as a multiple of pro forma net earnings per
  share ........................................................          13.16x           15.15x           16.95x           19.23x
                                                                    ===========      ===========      ===========      ===========
Offering price as a percentage of pro forma stockholders'
  equity per share .............................................         111.61%          121.51%          130.04%          138.31%
                                                                    ===========      ===========      ===========      ===========


                                                        (Footnotes on next page)

                                       34




- -----------
(1)   As adjusted  to give  effect to an increase in the number of shares  which
      could occur due to a 15%  increase  in the  Estimated  Valuation  Range to
      reflect changes in market or general  financial  conditions  following the
      commencement of the Offering.
(2)   It is assumed that 8% of the shares sold in the Offering will be purchased
      by the ESOP.  For  purposes of this table,  the funds used to acquire such
      shares  are  assumed  to have  been  borrowed  by the ESOP  from the Stock
      Company.  The  amount  to be  borrowed  is  reflected  as a  reduction  of
      stockholders' equity. The Bank intends to make annual contributions to the
      ESOP in an amount at least equal to the principal and interest requirement
      of the debt.  The Bank's  total  annual  payment of the ESOP debt is based
      upon 10 equal annual  installments of principal,  with an assumed interest
      rate of 8.50%. The pro forma net earnings  information makes the following
      assumptions:  (i) the Bank's contribution to the ESOP is equivalent to the
      debt  service  requirement  for a full year and was made at the end of the
      period;  (ii)  6,392,  7,520,  8,648  and  9,945  shares  at the  minimum,
      midpoint,   maximum  and   adjusted   maximum  of  the   Offering   Range,
      respectively,  were committed to be released  during the fiscal year ended
      June 30, 1997,  at an average fair value of $10.00 per share in accordance
      with  Statement of Position  ("SOP") 93-6;  and (iii) only the ESOP shares
      committed to be released were  considered  outstanding for purposes of the
      net   earnings   per   share   calculations.   See   "Management   of  the
      Bank--Compensation    of   Officers   and   Directors    through   Benefit
      Plans--Employee Stock Ownership Plan and Trust."
(3)   Gives effect to the  Recognition  Plan expected to be adopted by the Stock
      Company  following the Offering.  This plan intends to acquire a number of
      shares of common stock equal to 4% of the shares sold in the Offering,  or
      31,960,  37,600, 43,240, and 49,726 shares of common stock at the minimum,
      midpoint,   maximum  and   adjusted   maximum  of  the   Offering   Range,
      respectively, either through open market purchases, or from authorized but
      unissued shares of common stock or treasury stock of the Stock Company, if
      any.  Funds used by the  Recognition  Plan to purchase  the shares will be
      contributed to the plan by the Bank. In  calculating  the pro forma effect
      of the  Recognition  Plan,  it is assumed that the shares were acquired by
      the plan in open market purchases at the beginning of the period presented
      for a purchase price equal to the Subscription  Price, and that 20% of the
      amount  contributed  was an  amortized  expense  during  the  period.  The
      issuance of  authorized  but  unissued  shares of the common  stock to the
      Recognition  Plan instead of open market purchases would dilute the voting
      interests of existing  stockholders by  approximately 4% and pro forma net
      earnings per share would be $0.74,  $0.65, $0.57 and $0.51 at the minimum,
      midpoint,   maximum  and   adjusted   maximum  of  the   Offering   Range,
      respectively, and pro forma stockholders' equity per share would be $8.99,
      $8.27,  $7.74 and $7.29 at the  minimum,  midpoint,  maximum and  adjusted
      maximum of the  Offering  Range,  respectively.  There can be no assurance
      that the actual purchase price of the shares granted under the Recognition
      Plan  will be equal to the  Subscription  Price.  See  "Management  of the
      Bank--Compensation    of   Officers   and   Directors    through   Benefit
      Plans--Recognition and Retention Plan."
(4)   No effect has been given to the  issuance of  additional  shares of common
      stock  pursuant  to the Stock  Option  Plan  expected to be adopted by the
      Stock  Company  following  the  Offering.  Under the Stock Option Plan, an
      amount equal to 10% of the common stock sold in the  Offering,  or 79,900,
      94,000, 108,100 and 124,315 shares at the minimum,  midpoint,  maximum and
      adjusted maximum of the Offering Range, respectively, will be reserved for
      future issuance upon the exercise of options to be granted under the Stock
      Option  Plan.  The  issuance of common  stock  pursuant to the exercise of
      options  under  the Stock  Option  Plan will  result  in the  dilution  of
      existing stockholders'  interests.  Assuming all options were exercised at
      the end of the  period  at an  exercise  price  equal to the  Subscription
      Price,  existing  stockholders'  voting interest would be diluted by 9.1%,
      and at the minimum, midpoint, maximum and adjusted maximum of the Offering
      Range, the pro forma net earnings per share would be $0.71,  $0.62,  $0.55
      and $0.49, respectively,  and the pro forma stockholders' equity per share
      would be $9.01, $8.31, $7.80 and $7.36,  respectively.  See "Management of
      the   Bank--Compensation   of  Officers  and  Directors   through  Benefit
      Plans--Stock Option Plan."
(5)   The retained earnings of the Bank will continue to be restricted after the
      Offering.  See "Dividend  Policy" and  "Regulation--Regulation  of Savings
      Institutions."

                                       35




                           PARTICIPATION BY MANAGEMENT

         The following table sets forth  information  regarding  intended common
stock subscriptions by each of the directors, trustees and executive officers of
the Bank,  the Mutual Company and the Stock Company and their  families,  and by
all such directors, trustees and executive officers as a group. In the event the
individual maximum purchase limitation is increased, persons subscribing for the
maximum amount may increase their purchase orders. This table excludes shares to
be purchased by the ESOP, and any Recognition Plan awards or stock option grants
that  may be made no  earlier  than  six  months  after  the  completion  of the
Offering.  See "Management of the  Bank--Compensation  of Officers and Directors
through  Benefit  Plans--Recognition  and  Retention  Plan" and "--Stock  Option
Plan."



                                                                                                     Percent of
                             Position                                                               Shares Issued
                          With the Stock                                                               in the
       Name                   Company              Total Shares(1)         Aggregate Price           Offering(2)
       ----                   -------              ---------------         ---------------           -----------
                                                                                              
Eugene G. Stone            President, Chief            5,000                 $ 50,000                     *
                            Executive Officer
                            and Director
Warren W. Chase, Jr.       Vice President and          2,500                   25,000                     *
                             Treasurer
Kevin H. Kane              Vice President              2,500                   25,000                     *
Pamela J. Mozynski         Vice President                200                    2,000                     *
John J. Mogan, Jr.         Vice President              2,500                   25,000                     *
Daniel G. Trombley         Vice President              2,500                   25,000                     *
James W. Murphy            Director and Clerk          5,000                   50,000                     *
Kelly A. Adler             Director                   10,000                  100,000                   1.1
Harold W. Bemis            Director                      250                    2,500                     *
William L. Casey           Director                      500                    5,000                     *
Paul J. DeSimone           Director                      100                    1,000                     *
John G. Dugan              Director                    2,500                   25,000                     *
Richard Giusti             Director                    5,000                   50,000                     *
John Hasenjaeger           Director                   10,000                  100,000                   1.1
Robert J. Heavey           Director                    5,000                   50,000                     *
Thomas R. Howie            Director                      200                    2,000                     *
Kenneth C.A. Isaacs        Director                   10,000                  100,000                   1.1
Paul V. Kenney             Director                      500                    5,000                     *
Eugene R. Liscombe         Director                    1,500                   15,000                     *
Robert A. Matson           Director                      500                    5,000                     *
Lawrence E. Novick         Director                   10,000                  100,000                   1.1

All directors, trustees and executive officers        76,250                 $762,500                   8.1%
as a group (21 persons)                               ======                 ========                   ===

- ----------------
*    Less than 1%.
(1)  The maximum number of shares for which any officer, trustee or director may
     subscribe is 10,000 shares.
(2)  At the midpoint of the Offering Range.


                                       36




                       THE OFFERING AND THE REORGANIZATION

         The Division  has approved the Offering of the common stock  subject to
the satisfaction of certain  conditions imposed by the Division.  However,  such
approval does not constitute a recommendation  or endorsement of the Offering by
the Division.

Description of and Reasons for the Offering and the Reorganization

         The  Bank's  Board  of  Directors  and the  Mutual  Company's  Board of
Trustees  unanimously  adopted the stock issuance plan and the Mutual  Company's
corporators have approved it. Pursuant to the stock issuance plan, the Bank will
reorganize into what is called a "two-tier" mutual holding company structure. It
is a two-tier structure because it will have two levels of holding companies:  a
"mid-tier"  stock holding company and a "top-tier"  mutual holding  company.  As
discussed more  specifically  below,  the mid-tier Stock Company is being formed
primarily to facilitate  (i) the sale of common stock in the Offering,  and (ii)
the management of the Bank's capital following the Offering.  Under the terms of
the stock issuance plan: (i) the Mutual Company will form the Stock Company as a
Massachusetts  corporation;  (ii) the Mutual Company will contribute 100% of the
Bank's  outstanding  common stock to the Stock Company;  (iii) the Stock Company
will issue  shares of common stock to the public and the Mutual  Company.  These
steps are referred to in this prospectus as the  "reorganization." The number of
shares of common stock sold to the public  pursuant to this  prospectus  will be
equal to 47% of the  shares  issued in the  Offering,  and the  number of shares
issued to the Mutual  Company  will be equal to 53% of the shares  issued in the
Offering.  The sale of 47% of the common stock  pursuant to this  prospectus  is
referred to as the "Offering." The two-tier mutual holding company  structure is
most easily understood by considering the following diagram:


             Service Bancorp,                                  Public
                   MHC                                      Stockholders
            (a Massachusetts
              mutual holding
                 company)

                          53% of the                             47% of the
                           common                                 common
                           stock                                  stock

              Service Bancorp, Inc. (a Massachusetts corporation)

                                               100% of the
                                              common stock

                                  Summit Bank
                      (a Massachusetts stock savings bank)


         The Bank reorganized into a mutual holding company  structure in August
1997 by establishing  the Mutual Company and the Bank in its current stock form.
The primary  purpose in forming the Mutual Company was to create a stock charter
for the Bank while  retaining  aspects of mutuality  through the mutual  holding
company structure, and

                                       37




to establish a structure that would enable the Bank to raise  additional  equity
capital and compete more effectively in the financial services marketplace.

         The sole purpose of the  reorganization  of the Bank's  existing mutual
holding  company  structure is to establish  the Stock Company and to facilitate
the sale of common stock in the Offering.  The two-tier  structure  will,  among
other  things:  (i) enable  the Stock  Company to  repurchase  its common  stock
without  adverse  tax  consequences;  (ii)  permit  the  Stock  Company  to make
investments for the benefit of all stockholders;  (iii) enable the Stock Company
to  fund  the  loan  to the  ESOP;  and  (iv)  provide  greater  flexibility  in
structuring and approving mergers and acquisitions.

         The primary  purpose of the Offering is to permit the Stock  Company to
raise  additional  equity  capital  for  growth  and  expansion  of  the  Bank's
operations   both   internally   and  through  the  potential   acquisition   or
establishment   of  new  branches  or  the   acquisition   of  other   financial
institutions.  Since the Stock  Company is not  offering all of its common stock
for sale to depositors and the public in the Offering (but is issuing a majority
of its stock to the Mutual  Company),  the Offering  will result in less capital
raised in  comparison  to a  standard  mutual-to-stock  conversion.  The  mutual
holding company structure,  however, will also offer the Bank the opportunity to
raise  additional  capital  since the stock held by the Mutual  Company  will be
available  for sale in the  future in the event the  Mutual  Company  decides to
convert to the capital stock form of organization in a Conversion Transaction.

         Although  the Stock  Company  will  have the  power to issue  shares of
capital  stock to persons other than the Mutual  Company,  as long as the Mutual
Company is in existence,  the Mutual  Company will be required to own a majority
of the voting stock of the Stock Company. The Stock Company may issue any amount
of  non-voting  stock to persons  other than the  Mutual  Company  and the Stock
Company  must own 100% of the voting  stock of the Bank.  The Bank and the Stock
Company may issue any amount of  non-voting  stock or debt to persons other than
the Mutual Company.

Stock Pricing and Number of Shares to be Issued in the Offering

         The  shares of common  stock  will be issued at an  aggregate  purchase
price equal to the  estimated  pro forma  market value of such stock based on an
independent  appraisal  of  the  Stock  Company  and  the  Bank  prepared  by RP
Financial, LC., an independent appraisal firm. RP Financial, LC. determined that
the  estimated  pro forma  market  value of the common  stock as of May 29, 1998
ranged from $17.0 to $23.0 million, with a midpoint of $20.0 million. The shares
of common  stock  being sold in the  Offering  represent  a  minority  ownership
interest in the  outstanding  common stock of the Stock  Company equal to 47% of
the  estimated  pro  forma  market  value  of  the  common  stock  based  on the
Independent  Valuation.  The aggregate  purchase price of the common stock to be
sold in the Offering will range from $8.0 million to $10.3 million at a purchase
price of $10 per share.  Following the commencement of the Offering, the maximum
of the  Estimated  Valuation  Range may be increased by up to 15% to up to $26.5
million,  which would result in a  corresponding  increase in the maximum of the
Offering  Range to up to  1,243,150  shares,  to  reflect  changes in market and
financial conditions, without a resolicitation of subscribers. No resolicitation
of subscribers  will be made and subscribers  will not be permitted to modify or
cancel their subscriptions unless the gross proceeds from the sale of the common
stock are less than the  minimum  or more  than 15%  above  the  maximum  of the
Offering Range. Any adjustment of shares will have a corresponding effect on the
estimated net proceeds of the Offering and the pro forma  capitalization and per
share data of the Stock Company. In addition to the shares of common stock to be
sold in the Stock Offering,  53% of the shares of common stock  outstanding upon
the closing of the Offering will be issued to the Mutual Company.

         Depending  on  market  and  financial  conditions  at the  time  of the
completion  of the  Offering,  the Bank may  increase or decrease  the number of
shares to be issued in the Offering. If the change in the number of shares to be
issued  in the  Offering  results  in fewer  than  799,000  shares  or more than
1,081,000  shares  being  sold in the  Offering,  the  Bank  may  also  elect to
terminate  the  Offering.  In the event that the Bank  elects to  terminate  the
Offering,  subscribers  will receive a prompt refund of their  purchase  orders,
together with interest earned thereon, at the Bank's

                                       38





current passbook rate from the date of receipt to the date of termination of the
stock  offering,  and all  authorizations  for  withdrawals  of deposits will be
canceled.  In the event the Bank  receives  orders for fewer than 799,000 at the
discretion of the Board of Directors and subject to the approval of the Division
and the FRB,  if  necessary,  the Bank may  establish a new  Offering  Range and
resolicit subscribers.  In the event of such a resolicitation,  subscribers will
be permitted to modify or cancel their purchase  orders.  Any adjustments in the
pro forma market  value of the Bank and the Stock  Company as a result of market
and financial conditions,  or a resolicitation of prospective  subscribers would
be subject to Division approval. A resolicitation,  if any, following conclusion
of the Offering  would not extend  beyond the  Expiration  Date,  without  prior
approval of the Division and the FRB, if necessary.

         The number of shares of common  stock to be offered in the  Offering is
based  upon  the  estimated  pro  forma  market  value  of the  common  stock as
determined by the  Independent  Valuation,  and the purchase price of the common
stock as  determined  by the Bank.  Based on factors  including  the size of the
Offering,  marketability  of the  shares  to be sold in the  Offering,  expected
liquidity of the shares in the aftermarket,  and community preference,  the Bank
determined  that the shares should be sold in the stock  offering for $10.00 per
share.  The number of shares  issued  will  change in the event the  Independent
Valuation  changes when it is updated  immediately  prior to the consummation of
the Offering,  but the purchase  price is fixed at $10.00 per share and will not
change if the Independent Valuation changes.

         RP Financial,  LC., which is experienced in the valuation and appraisal
of business entities,  including savings institutions,  has been retained by the
Bank to prepare the Independent Valuation. RP Financial,  LC. will receive a fee
of $20,000 for its appraisal,  including subsequent updates, plus its reasonable
out-of-pocket  expenses  incurred in connection with the Independent  Valuation.
The Bank has agreed to indemnify RP Financial,  LC. under certain  circumstances
against  liabilities and expenses (including certain legal fees) arising from or
based  upon the  services  provided  by RP  Financial,  LC.,  except  where  the
liability is adjudicated to have resulted from RP Financial, LC.'s negligence or
willful misconduct.

         The Independent Valuation was prepared by RP Financial, LC. in reliance
upon the information  contained  herein,  including the  consolidated  financial
statements. The appraisal contains an analysis of a number of factors including,
but not limited to, the Bank's  financial  condition and operating  trends,  the
competitive environment in which the Bank operates,  operating trends of certain
thrift  institutions and savings and loan holding  companies,  relevant economic
conditions  both nationally and in  Massachusetts  that affect the operations of
thrift  institutions,  and stock  market  values  of  certain  institutions.  RP
Financial,  LC. has advised the Bank that it also has  considered  the effect of
the Minority Ownership Interest  represented by the common stock in the Offering
in terms of liquidity of the common stock in the after-market,  marketability of
the common stock, the proposed dividend policy, the possibility of conversion of
the Mutual  Company to stock form,  and other factors  considered  relevant.  In
addition, RP Financial, LC. has advised the Bank that it has considered and will
consider the effect of the  additional  capital raised by the sale of the common
stock in the Offering on the estimated  aggregate pro forma market value of such
shares.

         On the basis of the foregoing, RP Financial, LC. has determined that as
of May 29, 1998,  the  estimated  aggregate pro forma market value of the common
stock to be issued by the Stock Company was $20.0 million (the  mid-point of the
Estimated  Valuation  Range).  The Stock Company and the Bank have determined to
offer the shares in the Offering at a price of $10 per share.  The Stock Company
and the Bank  expect to sell a maximum  of 47% of the Common  Stock,  or 940,000
shares (at the mid-point of the Offering  Range),  in the  Offering.  The Bank's
Board of  Directors  and the Stock  Company's  Board of  Directors  reviewed the
appraisal prepared by RP Financial,  LC., and, in determining the reasonableness
and  adequacy  of such  appraisal  in  consideration  of FRB  and  Massachusetts
regulations and policies, has reviewed the methodology and reasonableness of the
assumptions utilized by RP Financial,  LC. in the preparation of such appraisal.
The  Board of  Directors  of the Bank and the  Board of  Directors  of the Stock
Company  have also  considered  the implied  pricing of the shares  based on the
appraised  value and the range of the number of shares  offered in the Offering.
In  determining  the Offering  Range,  the Boards  reviewed RP Financial,  LC.'s
appraisal and, in particular,  considered (i) the Bank's financial condition and
results of operations

                                       39





for the year ended June 30, 1997 and the nine months ended March 31, 1998,  (ii)
financial  comparisons  of the Bank in relation  to  financial  institutions  of
similar size and asset quality and (iii) stock market  conditions  generally and
in  particular  for  financial  institutions,  all of which are set forth in the
appraisal.  The Board also reviewed the methodology and the assumptions  used by
RP  Financial,  LC. in  preparing  its  appraisal.  As  discussed  above in this
section,  such  number  of shares  are  subject  to  change  if the  Independent
Valuation changes at the conclusion of the Offering.

         The Independent Valuation will be updated at the time of the completion
of the  Offering,  and the shares to be issued in the  Offering  may increase or
decrease to reflect the changes in market  conditions,  the  estimated pro forma
market value of the Bank and the Stock Company, or both. If the updated estimate
of the pro forma market value of the Bank and the Stock Company immediately upon
conclusion of the Offering changes,  there will be a corresponding change to the
number of shares to be issued in the Offering. Subscribers will not be given the
opportunity to change or withdraw their orders unless the Independent  Valuation
changes by more than 15%, or if more than 1,243,150 shares or fewer than 799,000
shares are sold in the Offering.  Any  adjustment of shares of common stock sold
will have a  corresponding  effect on the estimated net proceeds of the Offering
and the pro forma capitalization and per share data of the Stock Company.

         The Independent  Valuation is not intended,  and must not be construed,
as a recommendation  of any kind as to the advisability of purchasing the common
stock. In preparing the Independent Valuation, RP Financial, LC. has relied upon
and  assumed  the  accuracy  and   completeness  of  financial  and  statistical
information provided by the Bank. RP Financial, LC. did not independently verify
the financial  statements and other information provided by the Bank, nor did RP
Financial,  LC. value  independently the assets and liabilities of the Bank. The
Independent  Valuation  considers  the Stock  Company and the Bank only as going
concerns and should not be considered as an indication of the liquidation  value
of the Stock Company and the Bank. Moreover,  because such Independent Valuation
is based upon estimates and projections on a number of matters, all of which are
subject to change  from time to time,  no  assurance  can be given that  persons
purchasing the common stock will be able to sell such shares at a price equal to
or greater than the $10.00 per share purchase price.

         No sale of shares of common stock may be consummated  unless,  prior to
such consummation, RP Financial, LC. confirms to the Stock Company and the Bank,
the FRB and the  Division  that,  to the  best of its  knowledge,  nothing  of a
material  nature has occurred  that,  taking into account all relevant  factors,
would cause RP  Financial,  LC. to conclude  that the  Independent  Valuation is
incompatible with its estimate of the pro forma market value of the common stock
of the Stock Company at the  conclusion  of the Offering.  Any change that would
result in a market  value that is below the  minimum or 15% above the maximum of
the  Offering  Range  would be subject to  Division  and FRB  approval.  If such
confirmation is not received, the Stock Company may extend the Offering,  reopen
or  commence a new  offering,  establish  a new  Offering  Range and  commence a
resolicitation  of all purchasers  with the approval of the Division and the FRB
or take such other  actions as permitted by the Division and the FRB in order to
complete the Offering.

Subscription Offering

         Subject  to  the  limitations  set  forth  in the  "--Limitations  upon
Purchases of Common Stock"  section,  the  priorities for the purchase of Common
Stock in the subscription offering are as follows:

         Priority 1: Eligible  Account  Holders.  Each Eligible  Account  Holder
shall be given the  opportunity  to  purchase  up to  $100,000  of common  stock
offered  in the  Offering;  provided  that the Stock  Company  may,  in its sole
discretion and without further notice to or solicitation of subscribers or other
prospective purchasers, increase such maximum purchase limitation to up to 5% of
the maximum  number of shares  offered in the Offering or decrease  such maximum
purchase limitation to as low as 0.1% of the maximum number of shares offered in
the  Offering,  subject  to the  overall  purchase  limitation  set forth in the
section herein titled "Limitations upon Purchases of Common Stock."

                                       40





If there are  insufficient  shares  available  to satisfy all  subscriptions  of
Eligible Account  Holders,  shares will be allocated to Eligible Account Holders
so as to permit  each such  subscribing  Eligible  Account  Holder to purchase a
number of shares  sufficient to make his total allocation equal to the lesser of
100  shares or the  number of shares  subscribed  for.  Thereafter,  unallocated
shares will be allocated  pro rata to  remaining  subscribing  Eligible  Account
Holders whose  subscriptions  remain  unfilled in the same  proportion that each
such  subscriber's  aggregate  deposit  account  balances as of the  Eligibility
Record Date  ("Qualifying  Deposits")  bears to the total  amount of  Qualifying
Deposits of all subscribing  Eligible Account Holders whose subscriptions remain
unfilled.  Subscription  rights to purchase  common stock  received by executive
officers and directors of the Bank  including  associates of executive  officers
and  directors,  based on their  increased  deposits in the Bank in the one year
preceding the Eligibility Record Date, shall be subordinated to the subscription
rights of other Eligible Account Holders.  To ensure proper allocation of stock,
each  Eligible  Account  Holder  must list on his  subscription  order  form all
deposit  accounts in which he had an  ownership  interest as of the  Eligibility
Record Date.

         Priority 2: Supplemental  Eligible Account Holders. To the extent there
are sufficient shares remaining after  satisfaction of subscriptions by Eligible
Account  Holders,  each  Supplemental  Eligible  Account  Holder  shall have the
opportunity  to purchase up to $100,000 of common stock offered in the Offering;
provided that the Stock Company may, in its sole  discretion and without further
notice  to or  solicitation  of  subscribers  or other  prospective  purchasers,
increase such maximum  purchase  limitation to up to 5% of the maximum number of
shares offered in the Offering or decrease such maximum  purchase  limitation to
as low as 0.1% of the maximum number of shares  offered in the Offering  subject
to the  overall  purchase  limitations  set forth in the section  herein  titled
"Limitations upon Purchases of Common Stock." In the event Supplemental Eligible
Account Holders subscribe for a number of shares which, when added to the shares
subscribed for by Eligible Account Holders,  exceed available shares, the shares
of common  stock  will be  allocated  among  subscribing  Supplemental  Eligible
Account Holders so as to permit each subscribing  Supplemental  Eligible Account
Holder to purchase a number of shares  sufficient  to make his total  allocation
equal to the  lesser of 100  shares or the  number  of  shares  subscribed  for.
Thereafter,   unallocated   shares  will  be  allocated   to  each   subscribing
Supplemental  Eligible Account Holder whose subscription remains unfilled in the
same proportion that such subscriber's  aggregate deposit account balances as of
the Supplemental  Eligibility Record Date ("Supplemental  Qualifying  Deposits")
bear to the total amount of Supplemental  Qualifying Deposits of all subscribing
Supplemental Eligible Account Holders whose subscriptions remain unfilled.

         Priority 3:  Tax-Qualified  Employee Plans. The tax-qualified  employee
plans of the  Bank,  including  the  ESOP,  shall be given  the  opportunity  to
purchase up to 10% of the common stock issued in the Offering.  The ESOP intends
to purchase up to 8% of the Common Stock issued in the Offering. In the event of
an oversubscription in the Offering, subscriptions for shares by the ESOP may be
satisfied,  in whole or in  part,  through  open  market  purchases  by the ESOP
subsequent  to the  closing of the  Offering,  subject to the  maximum  purchase
limitations set forth under "Limitations upon Purchases of Common Stock."

         Priority 4: Employees,  Officers, Directors and Trustees. To the extent
there are sufficient  shares  remaining after  satisfaction of  subscriptions by
Eligible Account Holders,  Supplemental  Eligible Account Holders, and the ESOP,
each employee,  officer, director and trustee of the Mutual Company and the Bank
shall have the opportunity to purchase up to $100,000 of common stock offered in
the Offering;  provided that the aggregate  subscription  rights granted to such
employees, officers, directors and trustees shall be limited to up to 30% of the
total number of shares of common stock sold in the  Offering.  Shares  purchased
under this section shall be aggregated with shares purchased under the preceding
priority categories when calculating the 30% purchase  limitation  applicable to
purchases by such persons.  Shares purchased under this section are also subject
to purchase  limitations  on management  persons set forth in the section herein
titled  "Limitations  upon  Purchases  of Common  Stock."  For  purposes of this
paragraph,  directors  shall not be deemed to be associates or a group acting in
concert solely as a result of their  membership on the Board of Directors of the
Bank  or the  Board  of  Trustees  of the  Mutual  Company.  In the  event  that
employees,  officers,  directors and trustees  subscribe  under this section for
more shares of common stock than are available for purchase by them,  the shares
of  common  stock  available  for  purchase  will be  allocated  by the Board of
Directors among such

                                       41





subscribing  persons  on an  equitable  basis,  such as by giving  weight to the
period of  service,  compensation  and  position of the  individual  subscriber,
provided that no fractional shares will be allocated or issued.

Community Offering

         Any  shares of  common  stock not  subscribed  for in the  Subscription
Offering may be offered for sale in a Community  Offering.  This will involve an
offering  of  unsubscribed  shares  directly  to  the  general  public  for  the
Subscription  Price of $10 per share. If a Community  Offering is conducted,  it
will be for a period  of not more  than 45 days  unless  extended  by the  Stock
Company and the Bank, and may begin  concurrently with, during or promptly after
the  Subscription  Offering.  No  person,  by  himself  or  herself,  or with an
associate or group of persons  acting in concert,  may subscribe for or purchase
more than $100,000 of common stock offered in the Community  Offering.  Further,
the Stock  Company and the Bank may limit total  subscriptions  in the Community
Offering  so as to assure  that the  number of shares  available  for the public
offering may be up to a specified  percentage  of the number of shares of common
stock.

         In the  event  of an  oversubscription  for  shares  in  the  Community
Offering,  shares may be  allocated in the sole  discretion  of the Bank (to the
extent  shares  remain  available)  first to cover  orders  of  natural  persons
residing in the Bank's local community of Franklin, Medway, Medfield and Millis,
Massachusetts  (the  "Community"),  then to cover the orders of any other person
subscribing  for shares in the  Community  Offering so that each such person may
receive 1,000 shares, and thereafter,  on a pro rata basis to such persons based
on the amount of their respective subscriptions.

         The terms  "residence,"  "reside"  or  "residing"  as used  herein with
respect to any person shall mean any person who  occupied a dwelling  within the
Community,  has an intent to remain  within the  Community for a period of time,
and manifests the genuineness of that intent by establishing an ongoing physical
presence  within the Community  together  with an indication  that such presence
within the Community is something other than merely transitory in nature. To the
extent the person is a corporation or other business entity, the principal place
of business or headquarters shall be in the Community. To the extent a person is
a personal benefit plan, the  circumstances of the beneficiary  shall apply with
respect  to  this  definition.  In the  case of all  other  benefit  plans,  the
circumstances of the director shall be examined for purposes of this definition.
The Bank may use deposit or loan records or such other  evidence  provided to it
to  determine  whether a person is a  resident.  In all cases,  however,  such a
determination shall be in the sole discretion of the Bank.

         The Bank and the Stock Company,  in their sole  discretion,  may reject
subscriptions,  in whole or in part,  received  from any person.  The Bank shall
have the  right,  in its  sole  discretion,  to  determine  whether  prospective
purchasers are  "residents,"  "associates"  or "acting in concert" as defined by
the stock issuance plan and in interpreting  any and all other provisions of the
stock issuance plan. All such  determinations  are in the sole discretion of the
Bank and may be based on whatever evidence the Bank chooses to use in making any
such determination.

Syndicated Community Offering

         Any shares of common stock not sold in the Subscription  Offering or in
the Community Offering, if any, may be offered for sale to the general public by
a selling group of broker-dealers to be managed by Trident Securities, Inc. in a
Syndicated  Community Offering,  subject to terms,  conditions and procedures as
may be determined by the Bank and the Stock Company in a manner that is intended
to achieve the widest  distribution of the common stock subject to the rights of
the Stock  Company  to  accept  or reject in whole or in part all  orders in the
Syndicated  Community Offering.  No person,  together with associates or persons
acting in concert with such person,  may  purchase in the  Syndicated  Community
Offering more than $100,000 of common stock.  It is expected that the Syndicated
Community Offering will commence as soon as practicable after termination of the
Subscription  Offering  and  the  Community  Offering,  if any.  The  Syndicated
Community Offering will be completed within 45 days after the termination of the
Subscription Offering, unless such period is extended as provided below.


                                       42





         If for any  reason a  Syndicated  Community  Offering  of  unsubscribed
shares of common stock cannot be effected and any shares remain unsold after the
Subscription Offering and the Community Offering, if any, the Board of Directors
of the Stock Company and the Bank will seek to make other  arrangements  for the
sale of the remaining  shares.  Such other  arrangements  will be subject to the
approval of the Division and the FRB and to compliance with applicable state and
federal securities laws.

Restrictions on Agreements or Understandings  Regarding Transfer of Common Stock
to be Purchased in the Offering

         Prior to the  completion of the Offering,  no depositor may transfer or
enter into an agreement  or  understanding  to transfer the legal or  beneficial
ownership  of the shares of common  stock to be  purchased by such person in the
Offering.  Each  depositor who submits an Order Form will be required to certify
that the purchase of common  stock by such person is solely for the  purchaser's
own account and there is no agreement  or  understanding  regarding  the sale or
transfer  of such  shares.  The Bank  intends  to  pursue  any and all legal and
equitable  remedies  in the  event it  becomes  aware of any such  agreement  or
understanding,  and will not honor  orders  reasonably  believed  by the Bank to
involve such an agreement or understanding.

Procedure for Purchasing Shares

         To ensure that each  purchaser  receives a prospectus at least 48 hours
before the Expiration Date,  prospectuses will not be mailed any later than five
days prior to such date or hand  delivered any later than two days prior to such
date. Order forms may only be distributed with a prospectus.

         Expiration   Date.   The  Offering   will   terminate  at  12:00  noon,
Massachusetts  time, on September 15, 1998,  unless extended by the Bank and the
Stock Company for up to an additional 45 days (i.e., until October 30, 1998) or,
if approved by the Division,  if necessary,  for an additional period after such
extension.  The Bank is not required to give purchasers  notice of any extension
unless the offering  period is extended  beyond October 30, 1998, in which event
purchasers will be given the right to increase,  decrease,  confirm,  or rescind
their orders.  If the minimum number of shares offered in the Offering  (799,000
shares) is not sold by the Expiration  Date, the Bank may terminate the Offering
and  promptly  refund all orders  for common  stock.  If the number of shares is
reduced below the minimum of the Estimated  Valuation Range,  purchasers will be
given an opportunity to increase, decrease, or rescind their orders.

         Use of Order  Forms.  In order  to  purchase  the  common  stock,  each
purchaser must complete an Order Form except for certain  persons  purchasing in
the Syndicated  Community  Offering as more fully  described  below.  Any person
receiving  an Order  Form who  desires  to  purchase  common  stock may do so by
delivering (by mail or in person) to the Bank a properly  executed and completed
Order Form, together with full payment for the shares purchased.  The Order Form
must be received prior to 12:00 noon, Massachusetts time, on September 15, 1998.
Once tendered,  an Order Form cannot be modified or revoked  without the consent
of the Bank.  Each person ordering shares is required to represent that they are
purchasing such shares for their own account.  The interpretation by the Bank of
the terms and conditions of the stock issuance plan and of the  acceptability of
the Order  Forms will be final.  The Bank is not  required  to accept  copies of
Order Forms.  Order Forms cannot and will not be accepted  without the execution
of the  certification  appearing on the reverse side of the Order Form.  Neither
the Bank,  the Stock  Company,  nor Trident  Securities,  Inc. is  obligated  to
deliver a prospectus  and an Order Form by any means other than the U.S.  Postal
Service.

         Payment  for  Shares.  Payment  for  all  shares  will be  required  to
accompany  all completed  Order Forms for the purchase to be valid.  Payment for
shares  may be made by (i)  check  or  money  order,  or (ii)  authorization  of
withdrawal  from passbook or money market  accounts or  certificates  of deposit
maintained  with the Bank.  Appropriate  means by which such  withdrawals may be
authorized  are provided in the Order Forms.  Once such a withdrawal  amount has
been authorized, a hold will be placed on such funds, making them unavailable to
the depositor until the

                                       43





Offering has been completed or terminated. In the case of payments authorized to
be made through  withdrawal  from deposit  accounts,  all funds  authorized  for
withdrawal  will  continue  to earn  interest  at the  contract  rate  until the
Offering is completed or  terminated.  Interest  penalties for early  withdrawal
applicable to certificate accounts will not apply to withdrawals  authorized for
the  purchase  of shares;  however,  if a  withdrawal  results in a  certificate
account with a balance less than the applicable minimum balance requirement, the
certificate shall be canceled at the time of withdrawal without penalty, and the
remaining  balance will earn interest at the Bank's  passbook rate subsequent to
the  withdrawal.  In the case of  payments  made by check or money  order,  such
checks and money orders shall be made  payable to "Service  Bancorp,  Inc." Such
funds will be placed in a segregated  savings  account and interest will be paid
by the Bank at the Bank's passbook rate, from the date payment is received until
the Offering is completed or terminated. Such interest will be paid by check, on
all funds held,  including funds accepted as payment for shares of common stock,
promptly upon completion or termination of the Offering. An executed Order Form,
once received by the Bank, may not be modified, amended or rescinded without the
consent of the Bank,  unless the Offering is not  completed by October 30, 1998,
in which event  purchasers may be given the  opportunity to increase,  decrease,
confirm or rescind their orders for a specified period of time.

         Owners  of  self-directed  IRAs  may use  the  assets  of such  IRAs to
purchase   shares  of  common  stock  in  the  Offering.   Individuals  who  are
participants in  self-directed  tax qualified plans  maintained by self-employed
individuals ("Keogh Plans") may use the assets in their self-directed Keogh Plan
accounts to purchase  shares of common stock in the Offering.  In addition,  the
provisions of ERISA and Internal  Revenue  Service ("IRS")  regulations  require
that executive officers,  directors,  and 10% stockholders who use self-directed
IRA funds and/or Keogh Plan  accounts to purchase  shares of common stock in the
Offering,  make such purchase for the exclusive  benefit of the IRA and/or Keogh
Plan participant.

         If the ESOP  purchases  shares of common  stock,  such plan will not be
required  to pay for such  shares  until  consummation  of the  stock  offering,
provided  that  there is in force  from the time the  order is  received  a loan
commitment  to lend to the ESOP the amount of funds  necessary  to purchase  the
number of shares ordered.

         Delivery of Stock Certificates.  Certificates representing common stock
issued in the stock offering will be mailed by the Bank to the persons  entitled
thereto  at the  registration  address  noted  on the  Order  Form,  as  soon as
practicable  following  consummation  of the stock  offering.  Any  certificates
returned  as  undeliverable  will be held by the Bank  until  claimed by persons
legally entitled thereto or otherwise  disposed of in accordance with applicable
law.  Until  certificates  for the common stock are  available  and delivered to
purchasers,  purchasers  may not be able to sell the shares of stock  which they
ordered.  Subscribers are at their own risk if they sell shares before receiving
the certificates or determining whether their subscription has been accepted.

Plan of Distribution and Selling Commissions

         Offering  materials for the Offering initially have been distributed to
certain  persons by mail,  with  additional  copies made available at the Bank's
offices and by Trident Securities,  Inc. All prospective  purchasers are to send
payment  directly  to the Bank,  where such  funds will be held in a  segregated
special  escrow  account and not  released  until the  Offering is  completed or
terminated.

         To assist in the marketing of the common stock,  the Bank and the Stock
Company have retained Trident Securities,  Inc., a broker-dealer registered with
the NASD.  Trident  Securities,  Inc.  will  assist the Bank in the  Offering as
follows:  (i) in training  and  educating  the Bank's  employees  regarding  the
mechanics  and  regulatory  requirements  of the  Offering;  (ii) in  conducting
informational meetings for employees, customers and the general public; (iii) in
coordinating  the selling efforts in the Bank's local  communities;  and (iv) in
soliciting orders for common stock. For these services, Trident Securities, Inc.
will receive an advisory and a management  fee of 2% of the dollar amount of the
common stock sold in the  Offering,  excluding  shares sold to the Bank's or the
Mutual Company's directors,  trustees,  officers, employees and employee benefit
plans, up to a maximum fee of $150,000.


                                       44





         The  Bank  also  will  reimburse  Trident  Securities,   Inc.  for  its
reasonable  out-of-pocket  expenses  (including  legal fees and expenses up to a
maximum of $27,500)  associated with its marketing effort.  The Bank has made an
advance payment to Trident Securities,  Inc. in the amount of $10,000.  The Bank
will  indemnify  Trident  Securities,  Inc.  against  liabilities  and  expenses
(including  legal fees) incurred in connection with certain claims or litigation
arising out of or based upon untrue  statements  or  omissions  contained in the
offering  materials  for the  common  stock,  including  liabilities  under  the
Securities Act of 1933.

         Directors,  trustees  and  executive  officers  of the Bank,  the Stock
Company and the Mutual Company may participate in the  solicitation of offers to
purchase  common stock.  Other trained  employees of the Bank may participate in
the Offering in ministerial  capacities,  providing clerical work in effecting a
sales  transaction  or  answering  questions  of  a  ministerial  nature.  Other
questions of prospective  purchasers  will be directed to executive  officers or
registered  representatives.  The Stock  Company  and the Bank will rely on Rule
3a4-1 of the  Securities  Exchange Act of 1934 (the  "Exchange  Act"),  so as to
permit officers, directors, trustees and employees to participate in the sale of
the common stock. No officer,  director, trustee or employee will be compensated
for his participation by the payment of commissions or other  remuneration based
either directly or indirectly on the transactions in the common stock.

         A Stock  Information  Center  will be  established  at the Bank's  main
office, in an area separated from the Bank's banking operations.  Employees will
inform prospective purchasers to direct their questions to the Stock Information
Center and will  provide such  persons  with the  telephone  number of the Stock
Information Center.

         Other Restrictions.  No person is entitled to purchase any common stock
to the extent such  purchase  would be illegal under any federal or state law or
regulation  (including state "blue-sky" laws and regulations),  or would violate
regulations or policies of the NASD,  particularly  those  regarding free riding
and  withholding.  The Bank  and/or its agents may ask for an  acceptable  legal
opinion from any purchaser as to the legality of such purchase and may refuse to
honor any such purchase order if such opinion is not timely furnished. The stock
issuance plan and applicable regulations prohibit the Bank from lending funds or
extending credit to any persons to purchase common stock in the Offering.

Limitations upon Purchases of Common Stock

         The following  additional  limitations have been imposed upon purchases
of shares of Common Stock.  Defined terms used in this section and not otherwise
defined  in this  Prospectus  shall  have the  meaning  set  forth in the  stock
issuance plan.

         1. The aggregate amount of outstanding common stock owned or controlled
         by persons other than Mutual Company at the close of the Offering shall
         not exceed 49% of the Stock Company's total outstanding common stock.

         2. No person or group of persons  acting in concert,  may purchase more
         than $100,000 of common stock offered in the Offering, except that: (i)
         the Stock  Company  may, in its sole  discretion  and  without  further
         notice  to  or  solicitation   of  subscribers  or  other   prospective
         purchasers,  increase such maximum  purchase  limitation to up to 5% of
         the  number of  shares  offered  in the  Offering;  (ii)  Tax-Qualified
         Employee  Plans may  purchase  up to 10% of the  shares  offered in the
         Offering;  and (iii) for purposes of this paragraph,  shares to be held
         by any  Tax-Qualified  Employee Plan and attributable to a person shall
         not be aggregated with other shares purchased  directly by or otherwise
         attributable to such person.

         3. The aggregate amount of common stock acquired in the Offering by all
         Management  Persons  and  their  Associates,  exclusive  of  any  stock
         acquired by such persons in the secondary market,  shall not exceed 30%
         of the  outstanding  shares of common stock held by persons  other than
         the Mutual Company at the close of the Stock  offering.  In calculating
         the number of shares held by Management Persons and their Associates

                                       45





         under this  paragraph  or under the  provisions  of  paragraph 4 below,
         shares  held  by  any  Tax-Qualified   Employee  Benefit  Plan  or  any
         Nontax-Qualified   Employee   Benefit   Plan  of  the  Bank   that  are
         attributable to such persons shall not be counted.

         4. The aggregate amount of common stock acquired in the Offering by all
         Management Persons and their Associates,  exclusive of any common stock
         acquired by such persons in the secondary market,  shall not exceed 30%
         of the  stockholders'  equity of the Bank. In calculating the number of
         shares  held by  Management  Persons  and their  Associates  under this
         paragraph  or under the  provisions  of  paragraph  3 of this  section,
         shares  held  by  any  Tax-Qualified   Employee  Benefit  Plan  or  any
         Nontax-Qualified   Employee   Benefit   Plan  of  the  Bank   that  are
         attributable to such persons shall not be counted.

         5. With the  approval of the  Division,  the Boards of Directors of the
         Bank and the Stock Company may, in their sole discretion,  increase the
         maximum  purchase  limitation  to up to 9.9%,  provided that orders for
         common  stock in excess of 5% of the  number of shares of common  stock
         offered in the Offering  shall not in the  aggregate  exceed 10% of the
         total shares of common stock offered in the Offering  (except that this
         limitation  shall  not apply to  purchases  by  Tax-Qualified  Employee
         Plans). If such 5% limitation is increased, subscribers for the maximum
         amount  will  be,  and  certain  other  large  subscribers  in the sole
         discretion  of the  Stock  Company  and  the  Bank  may be,  given  the
         opportunity to increase their  subscriptions  up to the then applicable
         limit.  Requests to purchase  additional  shares of common  stock under
         this  provision  will be  determined  by the Board of  Directors of the
         Stock Company, in its sole discretion.

         6. In the event of an increase in the total number of shares offered in
         the  Subscription  Offering  due to an  increase  in the maximum of the
         Estimated  Valuation Range of up to 15% (the "Adjusted  Maximum"),  the
         additional shares will be issued, to fill unfulfilled  subscriptions of
         subscribers  according to their respective  priorities set forth in the
         stock issuance plan.

         7.  Notwithstanding  any other provision of the stock issuance plan, no
         person  shall be entitled to  purchase  any common  stock to the extent
         such  purchase  would be illegal  under any federal law or state law or
         regulation  or would  violate  regulations  or policies of the National
         Association of Securities Dealers,  Inc.,  particularly those regarding
         free riding and  withholding.  The Stock Company  and/or its agents may
         ask for an  acceptable  legal  opinion  from  any  purchaser  as to the
         legality of such purchase and may refuse to honor any purchase order if
         such opinion is not timely furnished.

         8. The Boards of Directors  of the Stock  Company and the Bank have the
         right in their  sole  discretion  to reject  any order  submitted  by a
         person  whose  representations  the Board of  Directors  believes to be
         false or who it otherwise  believes,  either alone or acting in concert
         with others, is violating,  circumventing, or intends to violate, evade
         or circumvent the terms and conditions of the stock issuance plan.

         The Stock Company, in its sole discretion,  may make reasonable efforts
to comply with the  securities  laws of any state in the United  States in which
its depositors  reside,  and will only offer and sell the common stock in states
in which the offers and sales comply with such states' securities laws. However,
no person  will be  offered  or allowed  to  purchase  any common  stock if they
resides in a foreign  country or in a state of the United States with respect to
which  any of the  following  apply:  (i) a small  number of  persons  otherwise
eligible to purchase  shares under the stock  issuance plan reside in such state
or  foreign  county;  (ii) the offer or sale of  shares of common  stock to such
persons would require the Bank,  the Stock Company or its employees to register,
under the  securities  laws of such  state or  foreign  country,  as a broker or
dealer or to register or otherwise qualify its securities for sale in such state
or  foreign  country;  or (iii)  such  registration  or  qualification  would be
impracticable for reasons of cost or otherwise.


                                       46





Liquidation Account

         At the  completion of the Offering,  the Bank or the Stock Company will
establish a liquidation  account for the benefit of Eligible Account Holders and
Supplemental  Eligible Account Holders who continue to maintain deposit accounts
with the Bank following the Offering. The amount of the liquidation account will
be equal to the Minority Ownership  Interest  multiplied by the net worth of the
Bank (determined in accordance with generally accepted accounting principles) as
set forth in the most recent statement of financial  condition contained in this
prospectus.  In the unlikely event of a complete liquidation of the Bank and the
Stock  Company  (and only in such  event),  each  such  account  holder  will be
entitled to receive a liquidating  distribution from the liquidation  account in
the amount of the  then-adjusted  account  balances  for such  person's  deposit
accounts then held, following all liquidation payments to creditors.

         The  initial  account  balance  for each  Eligible  Account  Holder and
Supplemental  Eligible  Account  Holder shall be determined by  multiplying  the
opening balance in the liquidation account by a fraction, the numerator of which
is the amount of Qualifying  Deposits held by such  Eligible  Account  Holder or
Supplemental  Eligible  Account  Holder on the  Eligibility  Record  Date or the
Supplemental Eligibility Record Date, respectively, and the denominator of which
is the aggregate  amount of all Qualifying  Deposits on such dates.  For deposit
accounts  in  existence  on both  dates,  separate  account  balances  shall  be
determined on the basis of the Qualifying  Deposits in such deposit  accounts on
such dates.

         If, however,  on the last day of any fiscal year of the Bank commencing
after the Eligibility  Record Date or Supplemental  Eligibility  Record Date, as
the case may be, the  deposit  balance  in any  deposit  account of an  Eligible
Account Holder or Supplemental  Eligible  Account Holder is less than either (i)
the  amount  of  Qualifying   Deposits  of  such  Eligible   Account  Holder  or
Supplemental   Eligible  Account  Holder  on  the  Eligibility  Record  Date  or
Supplemental  Eligibility  Record Date,  as the case may be, or (ii) the deposit
balance in such deposit  account at the close of business on the last day of any
previous fiscal year of the Bank commencing after the Eligibility Record Date or
the Supplemental Eligibility Record Date, then such Eligible Account Holder's or
Supplemental  Eligible  Account  Holder's account balance would be reduced in an
amount equal to the reduction in such deposit balance,  and such account balance
will cease to exist if such deposit account is closed. In addition,  no interest
in the  liquidation  account  would ever be  increased  despite  any  subsequent
increase in the deposit  balances of any Eligible Account Holder or Supplemental
Eligible Account Holder. Any assets remaining after the above liquidation rights
of  Eligible  Account  Holders  and  Subsequent  Eligible  Account  Holders  are
satisfied would be distributed to the stockholders of the Bank.

         Neither the Bank nor the Stock  Company  shall be required to set aside
funds for the purpose of establishing the liquidation  account, and the creation
and  maintenance  of the  account  will  not  operate  to  restrict  the  use or
application  of any of the net worth  accounts of the Bank,  except that neither
the Bank nor the Stock Company,  as the case may be, shall declare or pay a cash
dividend on, or  repurchase  any of, its capital stock if the effect would cause
its net  worth to be  reduced  below the  amount  required  for the  liquidation
account.

Federal and State Tax Consequences of the Reorganization

         The Bank intends to proceed with the  reorganization on the basis of an
opinion from its special  counsel,  Luse Lehman Gorman Pomerenk & Schick,  P.C.,
Washington,   D.C.,  as  to  certain  tax  matters  that  are  material  to  the
reorganization.  The opinion is based,  among other things,  on the  assumptions
that the  subscription  rights  to be  received  by  Eligible  Account  Holders,
Supplemental  Eligible Account Holders and others do not have any economic value
at the time of distribution or the time the  subscription  rights are exercised,
whether or not a Community  Offering  takes place.  If the  subscription  rights
granted to Eligible  Account Holders and  Supplemental  Eligible Account Holders
and certain others are deemed to have an  ascertainable  value,  receipt of such
rights   could  result  in  taxable  gain  to  such  persons  who  exercise  the
subscription  rights  in an  amount  equal  to such  value  and the  Bank  could
recognize gain on such distribution. Persons who receive subscription rights are
encouraged to consult with their own tax advisors as to the tax  consequences in
the event that such subscription rights are deemed to have an ascertainable

                                       47





value.  Unlike private letter  rulings,  opinions of counsel or tax advisors are
not binding on the IRS or the  Massachusetts  Department of Revenue,  and either
agency could  disagree with such  opinions.  In the event of such  disagreement,
there can be no assurance  that the Bank or the  depositors  would  prevail in a
judicial proceeding.

         The Bank will  receive an opinion of counsel  from Luse  Lehman  Gorman
Pomerenk & Schick, P.C., to the effect that, for federal income tax purposes:

          1.   The  reorganization  qualifies  as an exchange  described in Code
               Section 351.

          2.   The  Mutual  Company  will  recognize  no gain or loss  upon  the
               transfer of the stock of the Bank to the Stock Company  solely in
               exchange for Stock Company  common stock.  All other  transferors
               will  recognize  no gain or loss upon the transfer of property to
               the Stock  Company  solely in  exchange  for common  stock of the
               Stock Company.

          3.   The Mutual  Company's  basis in the Stock  Company  common  stock
               received  in the  transaction  will be equal to the  basis of the
               property transferred in exchange therefor.

          4.   The Mutual Company's  holding period for the Stock Company common
               stock received in the transaction  will include the period during
               which the property  exchanged  therefor was held,  provided  such
               property  was a capital  asset or property  described  in Section
               1231 of the Code on the date of the exchange.

          5.   The Stock Company will recognize no gain or loss upon its receipt
               of property from the Mutual Company and Minority  Stockholders in
               exchange for common stock of the Stock Company.

          6.   The Stock Company's holding period for the property received from
               the Mutual  Company  will  include the period  during  which such
               property was held by the Mutual Company.

          7.   Provided that the amount to be paid for the Stock Company  common
               stock  pursuant to the  subscription  rights is equal to the fair
               market value of such stock, no gain or loss will be recognized by
               qualifying  depositors,  tax qualified employee plans of the Bank
               and  employees,  officers,  trustees and  directors of the Mutual
               Company   and  the  Bank  upon  the   distribution   to  them  of
               nontransferable  subscription  rights to purchase shares of Stock
               Company common stock.  Gain, if any, realized on the distribution
               to them of nontransferable subscription rights to purchase shares
               of Stock Company  common stock will be recognized  but only in an
               amount  not  in  excess  of  the  fair   market   value  of  such
               subscription rights.

          8.   The  basis of the  Stock  Company  common  stock to the  Minority
               Stockholders  will be the  purchase  price  thereof plus the fair
               market value, if any, of nontransferable subscription rights. The
               Bank and the Mutual  Company  have  received  a letter  from R.P.
               Financial,  LC. that the  nontransferable  subscription rights do
               not have any value.  Assuming  the  nontransferable  subscription
               rights have no value, the basis of the Stock Company common stock
               will be the amount paid therefor.

         The Bank has also received an opinion from Wolf & Company,  P.C.,  that
implementation  of the stock issuance plan will not result in any  Massachusetts
income tax liability to the Bank, its depositors,  tax qualified employee plans,
employees,  officers,  trustees and  directors,  the Stock Company or the Mutual
Company.


                                       48



                          SUMMIT BANK AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME

         The following Consolidated Statements of Income of the Bank for each of
the years in the two-year period ended June 30, 1997 have been audited by Wolf &
Company,  P.C.,  independent certified public accountants,  whose report thereon
appears  elsewhere in this prospectus.  With respect to information for the nine
months  ended March 31,  1998 and 1997,  which is  unaudited,  in the opinion of
management,  all adjustments  necessary for a fair  presentation of such periods
have been included and are of a normal  recurring  nature.  Results for the nine
months ended March 31, 1998 are not  necessarily  indicative of the results that
may be expected for the year ending June 30, 1998.  These  statements  should be
read in conjunction with the Consolidated Financial Statements and Notes thereto
and Management's  Discussion and Analysis of Financial  Condition and Results of
Operations included elsewhere in this prospectus.



                                                                                     Nine Months Ended               Years Ended
                                                                                         March 31,                     June 30,
                                                                                     -----------------           -------------------
                                                                                     1998         1997           1997          1996
                                                                                     ----         ----           ----          ----
                                                                                       (Unaudited)
                                                                                                         (In Thousands)
Interest and dividend income:
                                                                                                                     
   Interest and fees on loans ...............................................      $ 4,531       $ 3,923       $ 5,343       $ 4,539
   Interest and dividends on securities available for sale
     and Federal Home Loan Bank stock .......................................        1,564         1,085         1,482         1,341
   Interest on short-term investments and certificates of deposit ...........          214           139           212           222
                                                                                   -------       -------       -------       -------
     Total interest and dividend income .....................................        6,309         5,147         7,037         6,102
                                                                                   -------       -------       -------       -------

Interest expense:
   Interest on deposits .....................................................        2,733         2,238         3,050         2,724
   Interest on borrowings ...................................................          239            86           124            22
                                                                                   -------       -------       -------       -------
     Total interest expense .................................................        2,972         2,324         3,174         2,746
                                                                                   -------       -------       -------       -------
Net interest income .........................................................        3,337         2,823         3,863         3,356
Provision for loan losses (Note 4) ..........................................           75            35            35            93
                                                                                   -------       -------       -------       -------
     Net interest income, after provision for loan losses ...................        3,262         2,788         3,828         3,263
                                                                                   -------       -------       -------       -------

Other income:
   Customer service fees ....................................................          312           295           406           388
   Gain on sales of securities available for sale, net (Note 3) .............          675           343           462           308
   Gain on sales of loan ....................................................           44            26            31            --
   Miscellaneous ............................................................           44            46            60            78
                                                                                   -------       -------       -------       -------
     Total other income .....................................................        1,075           710           959           774
                                                                                   -------       -------       -------       -------

Operating expenses:
   Salaries and employee benefits (Note 10) .................................        1,439         1,201         1,619         1,385
   Occupancy and equipment expenses (Notes 5 and 11) ........................          627           486           667           574
   Data processing expenses .................................................          250           198           258           270
   Professional fees ........................................................          116            96           124           124
   Advertising expenses .....................................................           88            45            68            53
   Gain on other real estate owned ..........................................           (6)         (158)         (158)           --
   Other general and administrative expenses (Note 14) ......................          347           344           516           329
                                                                                   -------       -------       -------       -------
     Total operating expenses ...............................................        2,861         2,212         3,094         2,735
                                                                                   -------       -------       -------       -------

Income before income taxes ..................................................        1,476         1,286         1,693         1,302
Provision for income taxes (Note 8) .........................................          521           477           611           501
                                                                                   -------       -------       -------       -------
Net income ..................................................................      $   955       $   809       $ 1,082       $   801
                                                                                   =======       =======       =======       =======



See accompanying notes to consolidated financial statements.

                                       49




                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

General

         The Stock Company has only recently been formed and,  accordingly,  has
no results of operations.  The Bank's results of operations  depend primarily on
its net interest  income,  which is the difference  between the income earned on
the Bank's loan and securities  portfolios and its cost of funds,  consisting of
the interest paid on deposits and  borrowings.  Results of  operations  are also
affected by the Bank's provision for loan losses, income and expenses pertaining
to other real  estate  owned,  gains and losses  from sales of  securities,  and
non-interest  expenses.  The Bank's non-interest expenses consist principally of
compensation and employee  benefits,  occupancy,  equipment and data processing,
and other  operating  expenses.  Results of  operations  are also  significantly
affected by general  economic and  competitive  conditions,  changes in interest
rates,  as well as government  policies and actions of  regulatory  authorities.
Future  changes in  applicable  law,  regulations  or  government  policies  may
materially affect the Stock Company and the Bank.

Management Strategy

         Historically,  the  Bank  has  focused  on  offering  deposit  products
primarily in the towns of Medway,  Franklin,  Medfield and Millis,  all of which
are located in Norfolk County.  The Bank's lending  activities are  concentrated
primarily in Norfolk County and nearby surrounding markets in the greater Boston
metropolitan   area.   The  Bank  generates  its   profitability   primarily  by
originating,  purchasing  and  selling  loans,  investing  in  debt  and  equity
securities and mortgage-backed securities,  attracting and retaining deposits by
paying competitive interest rates,  borrowing from the Federal Home Loan Bank of
Boston ("FHLB") and  maintaining a high standard of customer  service as a local
community savings bank.

         The  Bank's  strategy  is to  attempt to take  advantage  of  favorable
conditions  in its  market  area  by  continuing  to grow  the  Bank,  focus  on
attracting  core  deposits and gradually  shift its assets into higher  yielding
loans.  Norfolk  County,  which is located  approximately  30 miles southwest of
Boston,  has experienced  population  growth during the 1990's at a rate that is
almost  twice the rate of growth  for the  Commonwealth  of  Massachusetts  as a
whole. In particular,  the town of Franklin  experienced the greatest population
growth  of any  town in the  Commonwealth  from  April 1,  1990 to July 1,  1996
according to the Massachusetts  Institute for Social and Economic Research. This
growth  is  being  driven  by the  area's  proximity  to  Boston  as  convenient
transportation  and more affordable  housing have attracted many individuals who
work in the City of Boston. In addition, certain areas of the Bank's market area
have seen an  expansion in  commercial  real estate  development  as a number of
small businesses have migrated to the area.

         The Bank's growth has reflected  that of its market area.  Total assets
have  increased  45.2% from $90.4 million at June 30, 1996 to $131.2  million at
March 31,  1998.  During  the same  period,  total  loans  grew 20.9% from $60.3
million  to  $72.9  million.   Deposits  also  experienced  significant  growth,
increasing 33.1% from June 30, 1996 to March 31, 1998.

         The principle elements of the Bank's strategy are as follows:

         o        Branching - Continue to explore branching opportunities either
                  by buying branches or de novo  branching.  The Bank opened one
                  branch   in   1997   and   is   currently   evaluating   other
                  opportunities.

         o        Increasing  Commercial Real Estate and Business  Lending - The
                  Bank  believes  that  due  to  extensive  consolidation  among
                  financial institutions in the northeast, many small businesses
                  are not  being  adequately  served.  The Bank has been able to
                  take  advantage of this  opportunity  as its  commercial  real
                  estate  loans have more than  doubled  since June 30, 1996 and
                  currently represent 16.67% of

                                       50





                  total  loans,   up  from  9.72%  of  total  loans.   Likewise,
                  commercial business loans have increased, from $2.7 million at
                  June 30, 1996 to $3.5 million at March 31,  1998,  an increase
                  of 30.79%.

         o        Maintaining  Adequate  Staffing - Continued growth in the loan
                  portfolio  will require  additional  experienced  personnel in
                  order  to  properly  and  prudently  manage  this  growth.  In
                  response,  the Bank has recently hired an  experienced  banker
                  with  more  than 18 years of  corporate  credit  analysis  and
                  lending experience to head its commercial loan department.

         o        Maintaining  High Asset Quality - At March 31, 1998 the Bank's
                  non-accrual  loans and other real estate owned to total assets
                  was .26% and its  allowance for loan losses as a percentage of
                  non-accrual loans was 163.27%.

         o        Attracting  Core  Deposits  - At March  31,  1998 the Bank had
                  $58.3 million of transaction  accounts which represented 53.9%
                  of  total  deposits.   The  Bank  believes  that  by  offering
                  attractive  depository  products in  conjunction  with various
                  business and commercial  real estate loans, it will be able to
                  maintain a high level of core deposits.

Management of Credit Risk

         Management  considers  credit  risk  to be  an  important  risk  factor
affecting  the  financial  condition  and  operating  results  of the Bank.  The
potential  for loss  associated  with this  risk  factor  is  managed  through a
combination  of  policies  approved  by  the  Bank's  Board  of  Directors,  the
monitoring of compliance  with these  policies,  and the periodic  reporting and
evaluation of loans with problem characteristics. Policies relate to the maximum
amount  that can be granted to a single  borrower  and such  borrower's  related
interests,  the  aggregate  amount of loans  outstanding  by type in relation to
total assets and capital, loan concentrations,  loan to collateral value ratios,
approval  limits  and other  underwriting  criteria.  Policies  also  exist with
respect  to  performing  credit  reviews  by an  officer  not  involved  in loan
origination,   the  rating  of  loans,   when  loans   should  be  placed  in  a
non-performing status, and the factors that should be considered in establishing
the  Bank's  allowance  for loan  losses.  See  "Business  of the  Bank--Lending
Activities."

Management of Interest Rate Risk

         Another  important  risk factor  affecting the financial  condition and
operating  results of the Bank is  interest  rate risk.  This risk is managed by
periodic  evaluation of the interest rate risk inherent in certain balance sheet
accounts,  determination of the level of risk considered  appropriate  given the
Bank's  capital  and  liquidity  requirements,  business  strategy,  performance
objectives  and  operating  environment,  and  maintenance  of such risks within
guidelines approved by the Board of Directors. Through such management, the Bank
seeks to reduce the  vulnerability  of its  operations  to  changes in  interest
rates. The Bank's Asset/Liability Committee,  comprised of senior management, is
responsible  for managing  interest  rate risk and  reviewing  with the Board of
Directors on a quarterly  basis its  activities  and  strategies,  the effect of
those strategies on the Bank's operating results,  the Bank's interest rate risk
position,  and the effect changes in interest rates would have on the Bank's net
interest income. The extent of movement of interest rates is an uncertainty that
could  have  a  negative   impact  on  the  earnings  of  the  Bank.  See  "Risk
Factors--Sensitivity to Changes in Interest Rates."

         The principal  strategies used by the Bank to manage interest rate risk
include (1) emphasizing the origination and retention of  adjustable-rate  loans
while generally  selling  long-term one- to four-family  fixed-rate loans in the
secondary market, (2) originating  fixed-rate  commercial real estate loans with
maturities  matched  by  long-term  FHLB  borrowings,   (3)  investing  in  debt
securities with relatively  short  maturities or call dates, (4) classifying all
of the  Bank's  investment  portfolio  as  available  for sale so as to  provide
sufficient  flexibility  in liquidity  management,  and (5)  maintaining  a high
concentration of less interest-rate-sensitive and lower-costing "core deposits".


                                       51





         Gap Analysis. The matching of assets and liabilities may be analyzed by
examining the extent to which such assets and  liabilities  are  "interest  rate
sensitive" and by monitoring a bank's interest rate sensitivity  "gap." An asset
or  liability is deemed to be interest  rate  sensitive  within a specific  time
period if it will mature or reprice  within that time period.  The interest rate
sensitivity   gap  is  defined  as  the   difference   between   the  amount  of
interest-earning  assets maturing or repricing within a specific time period and
the amount of interest  bearing-liabilities  maturing or  repricing  within that
same  time  period.  At March 31,  1998,  the  Bank's  cumulative  one-year  gap
position, the difference between the amount of interest-earning  assets maturing
or  repricing  within  one year and  interest-bearing  liabilities  maturing  or
repricing  within one year, was a negative  8.99%. A gap is considered  positive
when the amount of interest rate sensitive assets exceeds the amount of interest
rate  sensitive  liabilities.  A gap is  considered  negative when the amount of
interest  rate  sensitive  liabilities  exceeds  the  amount  of  interest  rate
sensitive  assets.  Accordingly,  during a period of rising  interest  rates, an
institution with a negative gap position  generally would not be in as favorable
a position,  compared to an institution with a positive gap, to invest in higher
yielding assets. The resulting yield on the institution's assets generally would
increase  at a slower  rate than the  increase  in its cost of  interest-bearing
liabilities.   Conversely,  during  a  period  of  falling  interest  rates,  an
institution  with a negative  gap would tend to  experience  a repricing  of its
assets  at  a  slower  rate  than  its   interest-bearing   liabilities   which,
consequently,  would  generally  result in its net interest  income growing at a
faster rate than an institution with a positive gap position.

         The following  table sets forth the amortized cost of  interest-earning
assets and interest-bearing liabilities outstanding at March 31, 1998, which are
anticipated by the Bank, based upon certain assumptions, to reprice or mature in
each of the future time periods shown (the "GAP Table"). Except as stated below,
the amount of assets and  liabilities  shown  which  reprice or mature  during a
particular  period were  determined  in  accordance  with the earlier of term to
repricing or the contractual maturity of the asset or liability.  The table sets
forth an approximation  of the projected  repricing of assets and liabilities at
March 31, 1998, on the basis of contractual maturities,  anticipated prepayments
and  scheduled  rate  adjustments  within a three  month  period and  subsequent
selected  time  intervals.  The loan  amounts  in the  table  reflect  principal
balances  expected to be redeployed  and/or  repriced as a result of contractual
amortization  and  anticipated  prepayments  of  adjustable-rate  and fixed-rate
loans, and as a result of contractual rate adjustments on adjustable-rate loans.
The  annual   prepayment   rate  for  loans  (other  than  consumer  loans)  and
mortgage-backed securities is assumed to range between 8% and 12% depending upon
the type of loan, and the annual  prepayment  rate for consumer loans is assumed
to be  25%.  See  "Business  of  the  Bank--Lending  Activities,"  "--Investment
Activities" and "--Sources of Funds."

                                       52





                                                         Amounts maturing or repricing at March 31, 1998
                                      ----------------------------------------------------------------------------------------------
                                        Less
                                      Than Three     3-6    6 Months to    1-3        3-5          5-10       Over 10
                                        Months      Months    1 Year      Years       Years        Years        Years       Total
                                        ------      ------    ------      -----       -----        -----        -----       -----
                                                                          (Dollars in Thousands)
Interest-earning assets(1):
                                                                                                      
  Loans receivable (2) .............. $ 18,261    $  6,803   $ 15,657    $ 21,849    $  5,367    $  4,577    $     --     $ 72,514
  Short-term investments ............    6,400          --         --          --          --          --          --        6,400
  Mortgage-backed securities ........    2,896       1,868        580         648         676         632          --        7,300
  Debt securities and
   certificates of deposit ..........       --         500      1,000         500       3,000      26,507       2,000       33,507
  Equity securities .................       --          --         --          --          --          --       2,701        2,701
  FHLB stock ........................       --          --         --          --          --          --         723          723
                                      --------    --------   --------    --------    --------    --------    --------     --------
    Total interest-earning assets ...   27,557       9,171     17,237      22,996       9,043      31,716       5,424      123,145
                                      --------    --------   --------    --------    --------    --------    --------     --------

Interest-bearing liabilities:
  Savings deposits (3)(4) ...........    2,810       2,810      2,810       2,810          --          --      11,240       22,480
  Money market deposits (3) .........    1,082       1,082      1,082       1,082          --          --       4,331        8,659
  NOW deposits (5) ..................    3,137       3,137      3,137       3,137          --          --       4,181       16,729
  Certificate accounts ..............   13,395      14,619     14,258       7,443          72          --          --       49,787
  FHLB advances .....................      141         141      2,118         519          --       9,000         485       12,404
                                      --------    --------   --------    --------    --------    --------    --------     --------
    Total interest-bearing
     liabilities ....................$ 20,565    $ 21,789   $ 23,405    $ 14,991    $     72    $  9,000    $ 20,237      110,059
                                      --------    --------   --------    --------    --------    --------    --------     --------

Interest sensitivity gap (6) ........$  6,992   $(12,618)   $ (6,188)   $  8,006    $  8,971    $ 22,716     $(14,813)
                                     ========   ========    ========    ========    ========    ========     ========
Cumulative interest sensitivity gap .$  6,992   $ (5,626)   $(11,794)   $ (3,788)   $  5,183    $ 27,899     $ 13,086
                                     ========   ========    ========    ========    ========    ========     ========
Cumulative interest sensitivity gap
 as a percentage of total assets ....    5.33%     (4.29)%     (8.99)%     (2.89)%      3.95%      21.26%        9.97%
Cumulative interest sensitivity gap
 as a percentage of total
 interest-earning assets ............    5.68%     (4.57)%     (9.57)%     (3.08)%      4.21%      22.66%       10.66%
Cumulative interest-earning assets
 as a percentage of cumulative
 interest-bearing liabilities .......  134.00%     86.72%      82.06%      95.31%     106.41%     131.06%      111.89%


- ---------

(1)  Interest-earning  assets are  included in the period in which the  balances
     are expected to be redeployed  and/or  repriced as a result of  anticipated
     prepayments, scheduled rate adjustments and contractual maturities.

(2)  For the  purposes  of the gap  analysis,  the  allowance  for loan  losses,
     deferred  loan  fees,  unearned  income,  and  non-accrual  loans have been
     excluded.

(3)  50% of regular savings and money market account balances is included in the
     over 10 year period;  the  remaining  50% of such balances is spread evenly
     within  the four  intervals  up to and  including  the  one- to  three-year
     period.

(4)  Includes mortgagors' escrow payments.

(5)  25% of NOW account  balances are  included in the over 10 year period;  the
     remaining  balances are spread evenly  within the four  intervals up to and
     including the one- to three-year period.

(6)  Interest sensitivity gap represents the difference between interest-earning
     assets and interest-bearing liabilities.

                                       53




         Certain  shortcomings are inherent in the method of analysis  presented
in the GAP Table. For example,  although certain assets and liabilities may have
similar maturities or periods to repricing,  they may react in different degrees
to changes in market interest  rates.  Also, the interest rates on certain types
of assets and liabilities may fluctuate in advance of changes in market interest
rates,  while  interest  rates on other  types may lag behind  changes in market
rates. Additionally, certain assets such as adjustable-rate loans, have features
which restrict changes in interest rates both on a short-term basis and over the
life  of the  asset.  Further,  in the  event  of  changes  in  interest  rates,
prepayment and early withdrawal levels would likely deviate  significantly  from
those assumed in calculating the table.  Finally,  the ability of many borrowers
to service their  adjustable-rate loans may decrease in the event of an interest
rate increase.

Analysis of Net Interest Income

         Net interest income  represents the difference  between interest income
on interest-earning assets and interest expense on interest-bearing liabilities.
Net interest  income also depends on the  relative  amounts of  interest-earning
assets and interest-bearing liabilities and the interest rates earned or paid on
them.



                                       54





         Average Balance Sheet.  The following  tables present,  for the periods
indicated,   the  total   dollar   amount  of  interest   income  from   average
interest-earning  assets  and the  resultant  yields,  as  well as the  interest
expense on average interest-bearing  liabilities,  expressed both in dollars and
rates. No tax equivalent adjustments were made. All average balances are monthly
average  balances.  Non-accruing  loans have been included in the table as loans
carrying a zero yield.



                                                                          Nine Months Ended March 31,
                                                        ------------------------------------------------------------
                                  At March 31, 1998                1998                          1997
                                --------------------    ---------------------------   ------------------------------
                                                                  Interest                     Interest
                                                        Average   Earned/             Average   Earned/
                                Balance   Yield/Rate    Balance    Paid  Yield/Rate   Balance    Paid     Yield/Rate
                                -------   ----------    -------    ----  ----------   -------    ----     ----------
                                                               (Dollars in Thousands)
Interest-earning assets:
                                                                                      
 Loans receivable (1)......     $72,197      8.52%     $ 69,670   $4,531     8.67%   $ 62,027    $3,923      8.43%
 Mortgage-backed securities       7,300      5.90         3,450      171     6.61       1,971       101      6.83
 Debt securities (2).......      33,507      6.82        26,392    1,351     6.83      18,333       904      6.57
 Equity securities.........       2,701      2.52         2,682       51     2.54       2,018        58      3.83
 FHLB stock................         723      6.40           588       28     6.35         468        22      6.27
 Short-term investments....       6,400      5.72         4,373      177     5.40       3,333       139      5.56
                                -------                  ------   ------               ------    ------
  Total interest-earning
   assets..................     122,828      7.61       107,155    6,309     7.85      88,150     5,147      7.79
                                                                   -----                         ------
Non-interest-earning assets       8,376                   6,941                         5,406
                                 ------                  ------                        ------
  Total assets.............    $131,204                $114,096                      $ 93,556
                               ========                ========                      ========

Interest-bearing liabilities:
 Savings deposits (3)......     $22,480      2.49      $ 21,550      409     2.53     $ 20,406      386      2.52
 Money market deposits.....       8,659      2.75         8,806      182     2.76        7,700      169      2.93
 NOW accounts..............      16,729      1.43        12,249      123     1.34       10,191       99      1.30
 Certificate accounts......      49,787      5.69        47,577    2,020     5.66       38,071    1,584      5.55
 FHLB borrowings...........      12,404      5.27         5,648      238     5.62        2,003       86      5.72
                                -------                --------    -----              --------   ------
  Total interest-bearing
     liabilities...........     110,059      4.11        95,830    2,972     4.14       78,371    2,324      3.95
                                                         ------                                  ------
Demand deposits............      10,563                   7,956                          6,463
Other non-interest bearing
 liabilities...............         692                     972                            868
Retained earnings..........       9,870                   9,338                          7,854
                                -------                --------                       --------
  Total liabilities and
   retained earnings.......    $131,204                $114,096                       $ 93,556
                               ========                ========                       ========

Net interest income........                                       $3,337                         $2,823
                                                                  ======                         ======
Net interest spread........                  3.50%                           3.71%                          3.84%
                                           ======                            =====                          =====
Net earning assets.........     $12,769                $ 11,325                       $  9,779
                                =======                ========                       ========
Net yield on average
   interest-earning assets                   3.93%                           4.15%                          4.27%
                                           ======                            =====                          =====
Average interest-earning
 assets to average
 interest-bearing
 liabilities...............      111.60%                          111.82%                        112.48%
                                =======                           ======                         ======

- -------------
(1)  Calculated net of deferred loan fees, loan discounts,  loans in process and
     loss reserves.
(2)  Debt securities include certificates of deposit.
(3)  Savings deposits include mortgagors' escrow accounts.

                                       55





                                                  Years Ended June 30,
                             ------------------------------------------------------------
                                        1997                           1996
                             ----------------------------   -----------------------------
                                      Interest                       Interest
                             Average   Earned/              Average   Earned/
                             Balance    Paid   Yield/Rate   Balance    Paid    Yield/Rate
                             -------    ----   ----------   -------    ----    ----------
                                                      (Dollars in Thousands)
Interest-earning assets:
                                                                
 Loans receivable (1)......  $63,009   $5,343     8.48%     $51,785   $4,540     8.77%
 Mortgage-backed securities    2,151      145     6.74        2,007      140     6.98
 Debt securities (2).......   18,367    1,222     6.65       17,383    1,106     6.36
 Equity securities.........    2,234       86     3.85        2,066       66     3.19
 FHLB stock................      489       31     6.34          452       29     6.42
 Short-term investments....    3,792      210     5.54        3,615      221     6.11
                             -------    -----                ------   ------
  Total interest-earning
    assets.................   90,042    7,037     7.82       77,308    6,102     7.89
                                       ------                         ------
Non-interest earning assets    5,555                          5,252
                             -------                         ------
  Total assets.............  $95,597                        $82,560
                             =======                        =======

Interest-bearing liabilities:
 Savings deposits (3)......  $20,637      521     2.52      $19,847      503     2.53
 Money market deposits.....    7,854      225     2.86        8,272      229     2.77
 NOW accounts..............   10,429      135     1.29        9,900      154     1.56
 Certificate accounts......   39,042    2,169     5.56       32,017    1,838     5.74
 FHLB advances.............    2,161      124     5.74          365       22     6.03
                             -------   ------               -------   ------
  Total interest-bearing
     liabilities...........   80,123    3,174     3.96       70,401    2,746     3.90
                                       ------                         ------
Demand deposits............    6,638                          4,825
Other non-interest bearing
  liabilities..............      870                            274
Retained earnings..........    7,966                          7,060
                             -------                        -------
  Total liabilities and
   retained earnings.......  $95,597                        $82,560
                             =======                        =======
Net interest income........            $3,863                         $3,356
                                       ======                         ======
Net interest spread........                       3.86%                          3.99%
                                                  ====                           =====
Net earning assets.........  $ 9,919                        $ 6,907
                             =======                        =======

Net yield on average
   interest-earning assets                        4.29%                          4.34%
                                                  ====                           =====
Average interest-earning assets
 to average interest-bearing
 liabilities...............            112.38%                        109.81%
                                       ======                         ======


- ---------

(1)  Calculated net of deferred loan fees, loan discounts,  loans in process and
     loss reserves.

(2)  Debt securities include certificates of deposit.

(3)  Savings deposits include mortgagors' escrow accounts.

                                       56





         Rate/Volume Analysis. The following table presents the dollar amount of
changes  in  interest  income  and  interest  expense  for major  components  of
interest-earning  assets  and  interest-bearing  liabilities.  It  distinguishes
between the changes related to outstanding  balances and that due to the changes
in  interest   rates.   For  each  category  of   interest-earning   assets  and
interest-bearing liabilities, information is provided on changes attributable to
(i) changes in volume (i.e.,  changes in volume multiplied by old rate) and (ii)
changes in rate (i.e.,  changes in rate multiplied by old volume).  For purposes
of this table,  changes  attributable  to both rate and volume,  which cannot be
segregated,  have been allocated proportionately to the change due to volume and
the change due to rate.



                                        Nine Months Ended March 31,                    Years Ended June 30,
                                      ---------------------------------         ------------------------------------
                                               1998 vs. 1997                               1997 vs. 1996
                                      ---------------------------------         -----------------------------------
                                      Increase (Decrease)                       Increase (Decrease)
                                            Due to               Total                  Due to             Total
                                      -------------------      Increase         ---------------------     Increase
                                      Volume        Rate      (Decrease)        Volume         Rate      (Decrease)
                                      ------        ----      ----------        ------         ----      ----------
                                                                     (In Thousands)
Interest and dividend income:
                                                                                            
 Loans receivable...............    $    494     $     114    $     608         $    958     $   (154)    $   804
 Mortgage-backed securities.....          73            (3)          70               13           (8)          5
 Debt securities................         410            37          447               64           51         115
 Other..........................          16           (17)          (1)               8           14          22
 Short-term investments.........          42            (4)          38               10          (21)        (11)
                                    --------     ---------    ---------         --------     --------     -------

   Total........................       1,035           127        1,162            1,053         (118)        935
                                    --------     ---------    ---------         --------     --------     -------

Interest expense:
 Savings deposits...............          21             2           23               20           (2)         18
 Money market deposits..........          23           (10)          13              (11)           7          (4)
 NOW deposits ..................          21             3           24               13          (32)        (19)
 Certificate accounts...........         404            32          436              391          (60)        331
 FHLB borrowings................         154            (2)         152              103           (1)        102
                                    --------     ---------    ---------         --------     --------     -------

   Total........................         623            25          648              516          (88)        428
                                    --------     ---------    ---------         --------     --------     -------

Net interest income.............    $    412     $     102    $     514         $    537     $    (30)    $   507
                                    ========     =========    =========         ========     ========     =======



Comparison of Financial Condition at March 31, 1998 and June 30, 1997

         Total assets increased by $26.3 million,  or 25.1%, from $104.9 million
at June 30,  1997 to $131.2  million  at March 31,  1998.  This  growth  was due
primarily to a $14.6 million,  or 63.6%,  increase in investment  securities,  a
$5.3 million,  or 7.9%,  increase in net loans receivable and a $4.6 million, or
165.9%,  increase in  mortgage-backed  securities.  This asset growth was funded
primarily by a $15.2 million, or 16.3%, increase in deposits and a $9.8 million,
or 373.1%,  increase in total  borrowings  at March 31, 1998 as compared to June
30, 1997.

         The net  increase in loans  resulted  from  increased  commercial  real
estate loan originations reflecting strong economic growth in the Bank's primary
lending area. From June 30, 1997 to March 31, 1998, commercial real estate loans
increased by $3.8 million, or 45.6%, construction or development loans increased
by $982,000,  or 34.1%, and commercial business loans increased by $971,000,  or
38.0%.  These increases were partially  offset by a modest  reduction in one- to
four-family  residential  mortgage loans of $1.5 million, or 3.1%, from June 30,
1997 to March 31, 1998 due to refinancing activities.

          At March 31, 1998, the Bank's total  investment  securities were $37.6
million,  an  increase  from the Bank's  total  investment  securities  of $23.0
million at June 30, 1997.  All of such  investment  securities are classified by
the Bank as available for sale. In addition,  short-term  investments  increased
$95,000 to $6.4  million at March 31,  1998  compared  to June 30,  1997,  while
mortgage-backed  securities  increased  by $4.6 million to $7.3 million over the
same  period.  The  increase  in  investment   securities  and   mortgage-backed
securities during the period from June 30, 1997

                                       57





to March 31, 1998 were funded largely by FHLB advances, which increased to $12.4
million  at March  31,  1998  compared  to $2.6  million  at June 30,  1997,  as
management  sought to increase  net interest  income by taking  advantage of the
favorable  spread  between the yield on the  securities and the cost of the FHLB
advances. The securities are all classified as available for sale; if and to the
extent that the FHLB advances are called, management may sell such securities to
fund growth in the loan portfolio to the extent necessary.

         Total  deposits at March 31, 1998 were $108.1  million,  an increase of
$15.2  million,  or 16.3%,  compared  to $92.9  million  at June 30,  1997.  The
increase in deposits was attributable primarily to increases in demand deposits,
NOW accounts and certificate of deposit accounts,  the average balances of which
increased by $1.3 million, or 19.9%, $1.8 million, or 17.5% and $8.5 million, or
21.9%, respectively, for the nine months ended March 31, 1998 as compared to the
twelve  months  ended June 30, 1997.  Total  borrowed  funds  increased to $12.4
million  at March 31,  1998  compared  to $2.6  million  at June 30,  1997.  The
increases  in total  deposits  and in borrowed  funds were  utilized to fund the
increases in total assets described above.

         The Bank's retained  earnings  increased by $1.2 million,  or 13.5%, to
$9.9 million at March 31, 1998  compared to $8.7  million at June 30, 1997.  The
increase in retained  earnings resulted from net income of $955,000 for the nine
months ended March 31, 1998 and a $240,000  increase in unrealized gains (net of
taxes) on  securities  available for sale.  The increase in unrealized  gains on
securities  available for sale was attributable,  in part, to continued strength
in U.S.  equities markets  generally;  there can be no assurance that such gains
will continue in future periods.

Comparison of Financial Condition at June 30, 1997 and June 30, 1996

         Total  assets  were $104.9  million at June 30, 1997  compared to $90.4
million at June 30, 1996, an increase of $14.5 million, or 16.1%. This growth in
total assets reflected growth in net loans, which increased by $7.3 million,  or
12.2%,  short-term  investments,  which  increased by $3.7  million,  or 142.8%,
investment   securities,   which  increased  by  $3.8  million,  or  19.9%,  and
mortgage-backed securities,  which increased by $669,000, or 32.2%. Asset growth
was funded  primarily by deposits,  which increased by $11.7 million,  or 14.4%,
total  borrowings,  which increased to $2.6 million from $369,000,  and retained
earnings, which increased by $1.3 million, or 17.2%.

         Net  loans  increased  from  $59.7  million  at June 30,  1996 to $66.9
million at June 30, 1997.  In the twelve  months  ended June 30,  1997,  one- to
four-family  residential  mortgage loans increased by $4.4 million, or 10.3% and
commercial real estate loans increased by $2.5 million,  or 42.4%. The increases
in net loans in these categories more than offset a modest decrease of $274,000,
or 8.7%,  in  construction  and  development  loans,  and reflected the economic
strength and loan demand in the Bank's primary lending area.

         Total  investments  also  increased in the twelve months ended June 30,
1997. The Bank's investment  securities  increased by $3.8 million, or 19.9%, to
$23.0 million at June 30, 1997  compared to $19.2 million at June 30, 1996,  and
the Bank's  short-term  investments  increased  to $6.3 million at June 30, 1997
compared  to $2.6  million  at  June  30,  1996.  In  addition,  mortgage-backed
securities increased to $2.7 million from $2.1 million over the same period.

         Total deposits  increased by $11.7 million,  or 14.4%, to $92.9 million
at June 30, 1997 from $81.2 million at June 30, 1996.  Substantially  all of the
growth in total  deposits  came from a $3.4  million,  or 34.8%  increase in NOW
accounts and a $7.5 million, or 21.2%,  increase in total certificate  accounts.
The Bank also increased its borrowings from the FHLB to $2.6 million at June 30,
1997 from  $369,000 at June 30, 1996 as part of its  management of interest rate
risk resulting from the  origination  and  refinancing of commercial real estate
loans at fixed interest rates for certain time intervals.

         The increase in retained earnings to $8.7 million at June 30, 1997 from
$7.4 million at June 30, 1996  resulted  from net income of $1.1 million for the
twelve months ended June 30, 1997 and a $192,000  increase in  unrealized  gains
(net of taxes) on  securities  available  for sale.  The increase in  unrealized
gains on securities available for sale

                                       58




was  attributable,  in part,  to  continued  strength in U.S.  equities  markets
generally;  there can be no  assurance  that such gains will  continue in future
periods.

Comparison  of  Operating  Results for the Nine Months  Ended March 31, 1998 and
March 31, 1997

         General. Net income increased by $146,000,  or 18.0%, from $809,000 for
the nine months ended March 31, 1997 to $955,000 for the nine months ended March
31, 1998. The improvement was attributable to higher net interest income of $3.3
million  (compared to $2.8 million in the earlier period) and a $719,000 gain on
the sale of loans and investment  securities (compared to a $369,000 gain in the
earlier period).  These  improvements more than offset the increase of $649,000,
or 29.3%, in total noninterest  expense for the nine months ended March 31, 1998
compared to the year earlier period.

         Interest  Income.  Interest  income for the nine months ended March 31,
1998 was $6.3  million  compared to $5.1 million for the nine months ended March
31, 1997.  The increase was  attributable  to a substantial  increase in average
interest  earning  assets of $19.0  million,  or 21.6% for the nine months ended
March 31, 1998 compared to the earlier year period, as well as an improvement in
the average yield on interest  earning assets to 7.85% for the nine months ended
March 31, 1998  compared to 7.79% for the nine months ended March 31, 1997.  The
principal areas of growth in average  balances  related to loans  receivable (up
$7.6 million,  or 12.3%) and investment  securities (up $8.1 million, or 44.0%).
The increase in loans  receivable  reflected  loan demand in the Bank's  primary
lending area, and the increase in the average  balance of investment  securities
reflected management's decision to increase liquidity in anticipation of further
growth in the Bank's primary lending market.

         Interest Expense.  Interest expense for the nine months ended March 31,
1998 was $3.0  million  compared to $2.3 million for the nine months ended March
31, 1997, an increase of $648,000,  or 27.9%. The increase  resulted from both a
higher average balance of interest-bearing liabilities (which increased by $17.5
million,  or 22.3%) as well as an increase in the average rate paid for funds to
4.14% for the nine months  ended  March 31, 1998  compared to 3.95% for the nine
months ended March 31, 1997.  The increase in average  interest-bearing  deposit
balances  reflected  increases  in both  transaction  accounts  and  certificate
accounts.  In particular,  the average balance of certificate accounts increased
to $47.6  million  for the nine months  ended  March 31, 1998  compared to $38.1
million for the earlier nine month period,  as the Bank increased the rates paid
on such  accounts  to fund  asset  growth.  The Bank  also  expanded  its use of
borrowings  from the FHLB both to fund  asset  growth  as well as to  facilitate
management  of  interest  rate risk and may  continue to do so in the future for
both purposes.  Interest expense on borrowed funds increased for the nine months
ended  March 31,  1998  compared to the  earlier  period,  reflecting  increased
average  balances of such  borrowings,  notwithstanding  a reduction in the rate
paid on such  borrowings  to 5.62% for the nine  months  ended  March  31,  1998
compared to 5.72% for the nine months ended March 31, 1997.

         Provision for Loan Losses.  The Bank had a provision for loan losses of
$75,000  for the nine months  ended  March 31, 1998  compared to $35,000 for the
nine months ended March 31, 1997. This increase reflected a desire by management
to keep the allowance  for loan losses at a level to properly  match loan growth
and to  reset  general  reserves  for  certain  loan  categories.  The  ratio of
non-accruing loans and other real estate owned to total assets at the end of the
nine month period ended March 31, 1998 was 0.26% compared to 0.69% at the end of
the nine months ended March 31, 1997. The allowance for loan losses was $560,000
at March 31,  1998 and  $539,000  at March 31,  1997,  or 0.77% and 0.84% of net
loans receivable, respectively. During the nine months ended March 31, 1998, the
Bank  experienced  net  recoveries  of $10,000,  compared to net  recoveries  of
$34,000 for the nine months  ended March 31,  1997.  While  management  believes
that, based on information  currently  available,  the Bank's allowance for loan
losses is  sufficient  to cover  losses  inherent in its loan  portfolio at this
time, no assurances can be given that the level of the Bank's  allowance will be
sufficient  to cover  future  loan  losses  incurred  by the Bank or that future
adjustments  to the  allowance  will not be necessary  if economic  and/or other
conditions  differ   substantially   from  the  economic  and  other  conditions
considered by management in evaluating  the adequacy of the current level of the
allowance.  In addition to the periodic evaluations made by management,  various
regulatory agencies, as an integral part of their

                                       59





examination  process,  periodically review the Bank's allowance for loan losses.
Such agencies may require the Bank to provide  additions to the allowance  based
upon judgements differing from those of management.

         Non-Interest  Income.  Noninterest  income  is  comprised  of fees  and
charges for Bank services,  gains or losses from the sale of assets,  other real
estate   owned   activity  and  other  income   resulting   from   miscellaneous
transactions.  Total  noninterest  income was $1.1  million  for the nine months
ended March 31, 1998  compared to $710,000  for the nine months  ended March 31,
1997. The increase resulted  primarily from $719,000 in gains on sales of loans,
mortgage-backed  securities and investment  securities for the nine months ended
March 31, 1998  compared  to  $369,000  in such gains for the nine months  ended
March 31,  1997.  The Bank  actively  manages a portfolio  of equity  securities
which,  since  June 30,  1996,  has  ranged in size from  $2.6  million  to $3.3
million, all of which securities are classified as available for sale. There can
be no  assurances  that  gains  from the  management  of these  securities  will
continue to contribute to the Bank's interest income in future periods.

         Non-Interest Expense. Noninterest expense increased by $649,000 to $2.9
million for the nine months  ended March 31, 1998  compared to $2.2  million for
the nine months  ended March 31, 1997.  Of this  increase,  $238,000  related to
salaries  and  employee  benefits,   which  rose  19.8%.  The  higher  level  of
compensation and employee benefits was attributable  primarily to the opening of
a new full-service branch office in Franklin,  Massachusetts  during August 1997
as well as  increased  pension,  group health and  training  expenses.  The Bank
expects  compensation and employee  benefits  expense to increase  significantly
after the  Offering,  primarily  as a result of  adoption  of  various  employee
benefit plans in  connection  with the  Offering.  In this regard,  the proposed
ESOP,  which  intends to purchase 8% of the Common  Stock issued in the Offering
and the Recognition and Retention Plan which, if implemented,  would purchase an
amount of Common Stock equal to 4% of the Common  Stock issued in the  Offering,
would result in increased  compensation  and  employee  benefits  expense as the
amortization of the ESOP loan and the Recognition Plan awards would be reflected
as compensation  expense. See "Management of the  Bank--Compensation of Officers
and Directors through Benefit  Plans--Employee  Stock Ownership Plan and Trust."
Other non-interest  expenses increased  $411,000,  or 40.7%, to $1.4 million for
the nine  months  ended  March 31,  1998  compared  to the  earlier  year period
primarily  due to  increases  in  advertising  and data  processing  expenses to
promote and process new bank products and  services,  and increases in occupancy
and equipment  expenses  attributable to the new  full-service  branch office in
Franklin, Massachusetts.

         Income  Taxes.  Income tax expense for the nine months  ended March 31,
1998 was  $521,000,  compared  to $477,000  for the nine months  ended March 31,
1997,  resulting  in effective  tax rates of 35.3% and 37.1% for the  respective
periods.  The  effective  tax rate  reflects  the  utilization  by the Bank of a
securities investment subsidiary to substantially reduce state income taxes. See
"Business of the Bank--Subsidiary Activities."

Comparison  of  Operating  Results for the Fiscal  Years Ended June 30, 1997 and
June 30, 1996

         General.  Net income was $1.1 million for the twelve  months ended June
30, 1997 ("Fiscal  1997")  compared to $801,000 for the twelve months ended June
30, 1996 ("Fiscal  1996").  The increase in net income  reflected an increase in
net interest income of $507,000, or 15.1% in Fiscal 1997 compared to Fiscal 1996
as well as an increase of $185,000,  or 23.9%,  in total  noninterest  income in
Fiscal 1997 compared to Fiscal 1996. The  improvements  in these areas more than
offset the increase in noninterest expense of $359,000, or 13.1%, in Fiscal 1997
compared to Fiscal 1996.

         Interest  Income.  Interest  income  was $7.0  million  in Fiscal  1997
compared to $6.1 million in Fiscal 1996, an increase of $935,000,  or 15.3%. The
increase  reflected  an increase of $12.7  million in average  interest  earning
assets, which more than offset a slight decline in the yield on interest-earning
assets to 7.82% in Fiscal 1997 compared to 7.89% in Fiscal 1996. The increase in
interest  income on the Bank's loan portfolio of $803,000,  or 17.7%,  reflected
substantially  increased  average  balances  of such  loans to $63.0  million in
Fiscal 1997 compared to $51.8 million in Fiscal 1996.  This more than offset any
lower yields paid on such assets in Fiscal 1997 resulting from lower

                                       60





market  interest  rates and the fact that a  significant  portion  of the Bank's
mortgage loans was refinanced at lower fixed rates.

         Interest Expense.  Interest expense increased by $428,000, or 15.6%, to
$3.2  million  in Fiscal  1997  compared  to $2.7  million in Fiscal  1996.  The
increase  resulted  primarily  from  substantially  higher  average  balances of
certificate accounts, which increased to $39.0 million in Fiscal 1997 from $32.0
million in Fiscal 1996,  as well as  substantially  higher  average  balances of
total  borrowings,  which  increased to $2.2 million in Fiscal 1997  compared to
$365,000 in Fiscal 1996. However,  because the rates paid on these categories of
interest-bearing  liabilities  decreased in Fiscal 1997 versus Fiscal 1996,  the
average  rate paid on total  interest-bearing  liabilities  remained  relatively
stable at 3.96% for Fiscal 1997 compared to 3.90% for Fiscal 1996.

         Provision  for Loan  Losses.  The Bank's  provision  for loan losses in
Fiscal 1997  decreased  to $35,000 as compared  to $93,000 in Fiscal  1996.  The
decrease  reflected  the  continued  low level of  nonperforming  assets,  which
decreased to 0.22% of the Bank's total assets at the end of Fiscal 1997 compared
to  0.99%  of the  Bank's  total  assets  at the end of  Fiscal  1996.  Net loan
charge-offs  in Fiscal 1997  amounted  to $30,000  compared to $68,000 in Fiscal
1996.  The  allowance  for loan losses was  $475,000 at the end of Fiscal  1997,
compared to $470,000 at the end of Fiscal 1996.

         Noninterest  Income.  Total  noninterest  income was $959,000 in Fiscal
1997 compared to $774,000 in Fiscal 1996, an increase of $185,000, or 23.9%. The
increase was  attributable to modest  increases in customer  service fees and to
$493,000 in gains on sales of loans and securities  available for sale in Fiscal
1997 compared to $308,000 in such gains in Fiscal 1996.

         Noninterest  Expense.  Total  noninterest  expense was $3.1  million in
Fiscal 1997 compared to $2.7 million in Fiscal 1996, an increase of $359,000, or
13.1%. The increase  reflected  increases in salaries and employee  benefits (up
$234,000 or 16.9%) and occupancy  and equipment  expenses (up $93,000 or 16.2%).
In addition, other general and administrative expenses increased by $187,000, or
56.8%, due to increases in supplies and ATM processing,  as well as contribution
expenses,  which  increased  due  to the  formation  of  the  Bank's  charitable
foundation.  These  increases  were  partially  offset  by a  $158,000  gain  on
foreclosed real estate in Fiscal 1997.

         Income  Taxes.  Total  income tax expense  was  $611,000 in Fiscal 1997
compared to $501,000 in Fiscal 1996.  The  effective  tax rate was lower in 1997
(36.1%)  than in 1996  (38.5%) due to the  greater  portion of 1997's net income
attributable  to gains in securities  trading,  which were taxed at a lower rate
due to the Bank's Massachusetts security corporation.

Liquidity and Capital Resources

         The  Bank's  primary  sources  of funds  are  deposits,  principal  and
interest  payments on loans and debt  securities and  borrowings  from the FHLB.
While maturities and scheduled  amortization of loans are predictable sources of
funds, deposit flows and mortgage prepayments are greatly influenced by interest
rate trends, economic conditions and competition.

         Total  assets  increased by $26.3  million,  $14.5  million,  and $13.2
million for the nine months  ended  March 31, 1998 and the twelve  months  ended
June 30, 1997 and 1996,  respectively.  These  increases  included $5.3 million,
$7.3 million and $11.9 million, respectively, of growth in the loan portfolio.

         During the past few years,  the  combination  of generally low interest
rates on deposit products and the attraction of alternative  investments such as
mutual funds and annuities has  significantly  affected deposit flows.  However,
the Bank  experienced  a $15.2  million net  deposit  inflow for the nine months
ended March 31, 1998 and net deposit inflows of $11.7 million, and $11.6 million
for the twelve  months  ended  June 30,  1997 and 1996,  respectively.  The Bank
expanded the use of borrowings from the FHLB by $9.8 million,  $2.3 million, and
$98,000,

                                       61





during the nine months ended March 31, 1998 and the twelve months ended June 30,
1997 and 1996,  respectively.  At March 31, 1998, total borrowings from the FHLB
amounted to $12.4  million and the Bank had the capacity to increase  that total
to $41.8 million.  Depending on market  conditions and the Bank's  liquidity and
GAP position, the Bank may continue to borrow from the FHLB.

         The Bank's most liquid  assets are cash and due from banks,  short-term
investments,  and debt  securities.  The levels of these assets are dependent on
the Bank's operating,  financing,  lending and investment  activities during any
given  period.  At  March  31,  1998,  cash  and  due  from  banks,   short-term
investments,  and debt  securities  maturing  within one year  amounted to $12.6
million, or 9.6% of total assets.

         At March 31, 1998, the Bank had commitments to originate loans,  unused
outstanding  lines of credit and  undisbursed  proceeds of loans  totaling $13.8
million.  The Bank  anticipates  that it will have sufficient funds available to
meets its current loan commitments.  Certificates of deposit maturing within one
year from March 31,  1998  amounted  to $42.3  million.  The Bank  expects  that
substantially all of the maturing  certificate  accounts will be retained by the
Bank at maturity.

         At March 31, 1998, the Bank exceeded all of its regulatory requirements
with a Tier 1 capital of $9.5  million,  or 7.78% of adjusted  assets,  which is
above the required level of $4.9 million, and total capital of $10.0 million, or
14.39%  of  risk-weighted  assets,  which is above  the  required  level of $5.6
million,  or  8.00%.  See  "Regulation--Regulatory   Capital  Requirements"  and
"--Insurance of Accounts and Regulation by the FDIC."

Impact of Inflation and Changing Prices

         The  Consolidated  Financial  Statements  and Notes  thereto  presented
herein have been prepared in accordance with GAAP, which require the measurement
of  financial  position  and  operating  results in terms of  historical  dollar
amounts  without  considering  the changes in the relative  purchasing  power of
money over time due to  inflation.  The impact of  inflation is reflected in the
increased cost of the Bank's operations. Unlike industrial companies, nearly all
of the assets and  liabilities of the Bank are monetary in nature.  As a result,
interest  rates  have a greater  impact on the  Bank's  performance  than do the
effects of general levels of inflation.  Interest rates do not necessarily  move
in the same direction or to the same extent as the price of goods and services.

Impact of New Accounting Standards

         Reporting Comprehensive Income. In June 1997, the FASB issued Statement
of Financial  Accounting  Standards No. 130,  "Reporting  Comprehensive  Income"
("SFAS No. 130"). This Statement requires entities  presenting a complete set of
financial  statements to include details of  comprehensive  income that arise in
the reporting  period.  Comprehensive  income consists of net income or loss for
the  current  period  and other  comprehensive  income  consisting  of  revenue,
expenses,  gains and losses that bypass the income  statement  and are  reported
directly in a separate component of equity. Other comprehensive income includes,
for  example,  unrealized  gains and  losses on certain  investment  securities,
minimum pension  liability  adjustments and foreign currency items. SFAS No. 130
requires  that  components  of  comprehensive  income be reported in a financial
statement  that is  displayed  with  the  same  prominence  as  other  financial
statements.  At March 31, 1998, the Bank's other comprehensive  income consisted
of  unrealized  gains on  securities  classified  as  available  for sale.  This
Statement is effective for fiscal years  beginning  after  December 31, 1997 and
requires   restatement  of  prior  period  financial  statements  presented  for
comparative purposes.

     Disclosures  about  Segments of an Enterprise and Related  Information.  In
June 1997, the FASB issued Statement of Financial  Accounting Standards No. 131,
"Disclosures about Segments of an Enterprise and Related Information" ("SFAS No.
131").  This  Statement  changes  the current  practice  for  reporting  segment
information  under  SFAS  No.  14,  "Financial  Reporting  for  Segments  of  an
Enterprise."  Public  entities are required to report  financial and descriptive
information about their reportable operating segments. An operating segment is a
component of an

                                       62





entity  for which  financial  information  is  developed  and  evaluated  by the
entity's  chief  operating  decision  maker to  assess  performance  and to make
decisions about resource allocation. Disclosures about operating segments should
generally  be  based on the  information  used  internally.  This  Statement  is
effective for financial  statements  for periods  beginning  after  December 15,
1997. On adoption,  comparative information for earlier years is to be restated.
Based on current operations, the Stock Company does not believe adoption of this
Statement will have any impact on its public financial reporting.

         Employers'   Disclosures   about  Pensions  and  Other   Postretirement
Benefits.  In February 1998, the FASB issued  Statement of Financial  Accounting
Standards   No.  132,   "Employers'   Disclosures   about   Pensions  and  Other
Postretirement  Benefits," which  standardizes  the disclosure  requirements for
pensions and other postretirement  benefits,  requires additional information on
changes in the  benefit  obligations  and fair  values of plan  assets that will
facilitate financial analysis,  and eliminates certain disclosures that the FASB
no longer considers as useful as when they were issued.  This statement suggests
combined  formats for presentation of pension and other  postretirement  benefit
disclosures.  This  statement is  effective  for fiscal  years  beginning  after
December 15, 1997.

         Accounting for Derivative  Instruments and Hedging Activities.  In June
1998,  the FASB issued  Statement of  Financial  Accounting  Standards  No. 133,
"Accounting for Derivative  Instruments and Hedging  Activities." This Statement
requires  that all  derivatives  be recognized at fair value as either assets or
liabilities  on the balance sheet.  If certain  conditions are met, a derivative
may be specifically  designated as (a) a hedge of the exposure to changes in the
fair  value  of  a  recognized  asset  or  liability  or  an  unrecognized  firm
commitment,  (b) a hedge of the exposure to variable  cash flows of a forecasted
transaction, or (c) a hedge of the foreign currency exposure of a net investment
in a foreign operation,  an unrecognized firm commitment,  an available-for-sale
security  or  a   foreign-currency-denominated   forecasted   transaction.   The
accounting for changes in fair value of a derivative depends on the intended use
of the  derivative  and the  resulting  designation.  This  Statement  generally
provides for matching  the timing of a gain or loss  recognition  on the hedging
instrument  with the  recognition  of (a) the  changes  in the fair value of the
hedged asset or liability  that are  attributable  to the hedged risk or (b) the
earnings  effect  of  the  hedged  forecasted  transaction.  This  Statement  is
effective for all fiscal quarters of fiscal years beginning after June 15, 1999,
with earlier application encouraged. Retroactive application to prior periods is
prohibited. The Bank does not generally use derivative instruments and therefore
the adoption of the  Statement is not expected to have a material  impact on the
financial statements of the Stock Company.

                          BUSINESS OF THE STOCK COMPANY

General

         As part of the  Reorganization,  the Stock Company has been established
as a  majority-owned  subsidiary  of the Mutual  Company.  The Stock  Company is
currently  not an  operating  company.  Following  the  Reorganization  and  the
Offering,  in addition to  directing,  planning  and  coordinating  the business
activities of the Bank, the Stock Company will initially invest up to 50% of the
net proceeds primarily in short- and medium-term  fixed-income  securities.  The
Stock  Company  also  intends to fund the loan to the ESOP to enable the ESOP to
subscribe  for up to 8% of the Common Stock issued in the  Offering,  although a
third party lender may be utilized to lend funds to the ESOP. In the future, the
Stock Company may acquire or organize other  operating  subsidiaries,  including
other  financial  institutions  and financial  services  companies.  See "Use of
Proceeds." Currently, there are no agreements or understandings for an expansion
of the Stock Company's operations. Initially, the Stock Company will neither own
nor lease any property from any third party,  but will instead use the premises,
equipment and furniture of the Bank. At the present time, the Stock Company does
not intend to employ any persons  other than certain  officers of the Bank,  who
will not be separately  provided cash  compensation  by the Stock  Company.  The
Stock  Company  may  utilize  support  staff of the Bank from  time to time,  if
needed.  Additional  employees  will be hired as  appropriate  to the extent the
Stock Company expands its business in the future.


                                       63




                              BUSINESS OF THE BANK

General

         The  Bank  is  a  community-oriented   stock  savings  bank  which  was
originally  chartered by the  Commonwealth of  Massachusetts in 1871. The Bank's
principal business consists of accepting retail deposits from the general public
through its branch  offices and investing  those  deposits,  together with funds
generated from  operations  and  borrowings,  primarily in real estate  mortgage
lending  and  various  debt  and  equity  securities.  The Bank  emphasizes  the
origination  of one- to  four-family  residential  mortgage loans and commercial
real estate loans.  The Bank also  originates  home equity  loans,  construction
loans,  commercial loans, and consumer loans. See  "Management's  Discussion and
Analysis of Financial Condition and Results of Operations--Management Strategy."

Market Area

         The Bank operates  five  full-service  banking  offices in the towns of
Medway,  Franklin,  Medfield  and  Millis,  all of which are  located in Norfolk
County, a suburban area adjacent to the city of Boston.  The Bank's deposits are
gathered  from the  general  public  primarily  in these  towns and  surrounding
communities. The Bank's lending activities are concentrated primarily in Norfolk
County and nearby surrounding  markets in the greater Boston  metropolitan area.
Consistent with large metropolitan  areas in general,  the economy in the Bank's
market  area is based on a mixture of service,  manufacturing,  wholesale/retail
trade,  and  state  and  local  government.  Maintaining  operations  in a large
metropolitan area serves as a benefit to the Bank in periods of economic growth,
while  at the  same  time  fosters  significant  competition  for the  financial
services provided by the Bank.  Future growth  opportunities for the Bank depend
in part on national  economic  factors,  the future  growth in the Bank's market
area,  and  the  intensity  of  the   competitive   environment   for  financial
institutions.

         Norfolk County has experienced population growth during the 1990s, with
the county showing a higher growth rate than the  Commonwealth of  Massachusetts
as a whole. Population growth has been supported by the outward expansion of the
greater Boston  metropolitan area, with Norfolk County's proximity to Boston and
more affordable housing  attracting a number of individuals  wishing to maintain
jobs  in  greater  Boston.  Within  Norfolk  County,  the  town of  Franklin  in
particular has experienced considerable growth in recent years in population and
employment,  and is one of the  fastest  growing  towns  in  Massachusetts.  The
increased  demand  for  housing  resulting  from this  growth has had a positive
impact on real estate values and on loan demand in the area in recent years.

Lending Activities

         Loan  Portfolio  Composition.  The  types  of  loans  that the Bank may
originate are subject to federal and state law and  regulations.  Interest rates
charged  by the Bank on loans are  affected  primarily  by the  demand  for such
loans,  the supply of money available for lending purposes and the rates offered
by competitors.  These factors are, in turn, affected by national,  regional and
local  economic  conditions,  the  levels of  federal  government  spending  and
revenue, monetary policies of the Federal Reserve Board, and tax policies.

         The Bank's loan  portfolio  consists  primarily of first mortgage loans
secured by one- to  four-family  residential  real  estate and  commercial  real
estate  located in the  Bank's  primary  lending  area.  The Bank also  provides
financing for construction  projects,  home equity and second mortgage loans and
other consumer loans, and commercial business loans.

         At March 31,  1998,  the Bank's  gross  loan  portfolio  totaled  $72.9
million, of which $45.7 million, or 62.77%, were one- to four-family residential
mortgage loans, and $12.1 million, or 16.67%, were commercial real estate loans.
Home equity loans were $5.2 million, or 7.15% of gross loans, construction loans
were $3.9 million,  or 5.30% of gross loans, and commercial  business loans were
$3.5 million, or 4.84% of gross loans at March 31, 1998.

                                       64




         Loan Portfolio  Composition.  The following  information relates to the
composition  of the Bank's loan  portfolio in dollar  amounts and in percentages
(before  deductions  for  unadvanced  construction  loans,  deferred  fees,  and
premiums  and  discounts  and  allowances  for  loan  losses)  as of  the  dates
indicated.



                                                                                     June 30,
                                             March 31,            ----------------------------------------------
                                               1998                       1997                      1996
                                       --------------------       --------------------      --------------------
                                       Amount       Percent       Amount       Percent      Amount       Percent
                                       ------       -------       ------       -------      ------       -------
                                                                   (Dollars in Thousands)
Real estate loans:
                                                                                           
One- to four-family..............    $    45,732      62.77%   $    47,196     69.91%    $    42,774      70.98%
Commercial.......................         12,148      16.67          8,342     12.36           5,860       9.72
Construction.....................          3,862       5.30          2,880      4.27           3,154       5.23
                                     -----------   --------    -----------   -------     -----------    -------
    Total real estate loans......         61,742      84.74         58,418     86.54          51,788      85.93
                                     -----------   --------    -----------   -------     -----------    -------

Other loans:
Consumer loans:
   Collateral....................            886       1.22            596      0.88             386       0.64
   Home equity...................          5,209       7.15          4,574      6.78           4,271       7.09
   Other.........................          1,495       2.05          1,362      2.02           1,128       1.87
                                     -----------   --------    -----------   -------     -----------    -------
    Total consumer loans.........          7,590      10.42          6,532      9.68           5,785       9.60
Commercial business loans........          3,525       4.84          2,554      3.78           2,695       4.47
                                     -----------   --------    -----------   -------     -----------    -------

    Total other loans............         11,115      15.26          9,086     13.46           8,480      14.07
                                     -----------   --------    -----------   -------     -----------    -------

    Total gross loans............         72,857     100.00%        67,504    100.00%         60,268     100.00%
                                                   ========                  =======                    =======

Less:
   Net deferred loan fees........           (103)                      (99)                     (100)
   Deferred (income) premium.....              3                         4                       (31)
   Allowance for loan losses.....           (560)                     (475)                     (470)
                                     -----------               -----------               -----------
    Total loans receivable, net..     $   72,197                   $66,934                   $59,667
                                      ==========                   =======                   =======



         Loan  Originations.  Substantially  all of the Bank's loan  origination
activity is conducted by the Bank's loan  personnel at its main office and, to a
lesser extent, at the Bank's other retail office  locations.  The Bank relies on
referrals from existing customers, attorneys and other real estate professionals
to generate  business within its lending area. In addition,  existing  borrowers
are an important source of business since many of its commercial real estate and
commercial  business loan customers have more than one loan outstanding with the
Bank.  Construction  loans are  obtained  primarily  from  builders  who have an
established  relationship  with the Bank.  Consumer loans are largely  generated
through  existing  customers and walk-in  customers.  Loan generation is further
supported by advertising and community service by Bank employees.

         The Bank's  ability to originate  loans  depends on the strength of the
economy,  trends in interest rates, customer demands and competition.  See "Risk
Factors--Growth  of the Bank's  Commercial  Business and Commercial  Real Estate
Lending."

         Loan Sales and  Servicing.  While the Bank has not  originated for sale
large  commercial  real  estate  and  commercial  business  loans,  the Bank may
originate  such loans for sale in the future to  accommodate  customers  seeking
larger loans without taking on credit risks beyond policy guidelines.

         The Bank's general  practice has been to retain all one- to four-family
adjustable-rate  residential  mortgage  loans  and to sell  one- to  four-family
fixed-rate mortgage loans on a  servicing-released  basis.  However,  due to the
current  limited demand for ARM loans and the potential for portfolio  shrinkage
resulting  from  refinanced  loans,  the Bank's  current  policy is to retain in
portfolio  15-year  fixed-rate  one- to four-family  residential  mortgage loans
originated  at  interest  rates  of 7% or  higher.  To  facilitate  the  sale of
fixed-rate  one- to  four-family  residential  mortgage  loans,  such  loans are
generally underwritten to conform to secondary market guidelines.  The Bank does
not service loans originated by other financial institutions.

                                       65




         Loan  Purchases.  To  supplement  originations  of one- to  four-family
residential   mortgage  loans,  the  Bank  purchases   adjustable-rate  one-  to
four-family mortgage loans secured by residential  properties in the New England
area originated by other New England-based financial institutions. All purchased
loans  are  priced at market  rates  and must  meet the  underwriting  standards
applied  to loans  originated  by the Bank.  Such loan  purchases  totaled  $2.5
million  for the nine  months  ended  March 31,  1998 and $2.7  million and $2.8
million  for the  twelve  months  ended  June 30,  1997 and 1996,  respectively.
Historically,  the Bank has  purchased  only whole  loans and has not  purchased
participations in loans originated by others.

         The following table sets forth the Bank's loan originations, purchases,
sales and principal repayments for the periods indicated.

                                          Nine Months
                                         Ended March 31,   Years Ended June 30,
                                         ---------------   --------------------
                                         1998       1997      1997      1996
                                         ----       ----      ----      ----
                                                    (In Thousands)
Originations:
Real estate:
    One- to four-family .............   $10,175   $ 6,319   $ 8,701   $10,260
    Commercial ......................     3,296     1,655     4,132     1,611
    Construction ....................     2,837     3,732     4,227     3,352
Non-real estate:
    Consumer ........................     2,816     2,932     4,057     3,095
    Commercial business .............     2,314     1,395     2,658     1,729
                                        -------   -------   -------   -------
  Total loans originated ............    21,438    16,033    23,775    20,047
                                        -------   -------   -------   -------

Purchases:
Real estate:
    One- to four-family .............     2,490     2,670     2,670     2,826
Non-real estate:
    Commercial business .............        --        --        --       500(1)
                                        -------   -------   -------   -------
  Total loans purchased .............     2,490     2,670     2,670     3,326
                                        -------   -------   -------   -------

Sales and Repayments:
Real estate:
    One- to four-family .............     5,379     1,585     2,219       361
                                        -------   -------   -------   -------
  Principal repayments ..............    13,196    12,671    16,990    11,109
                                        -------   -------   -------   -------
  Total reductions ..................    18,575    14,256    19,209    11,470
                                        -------   -------   -------   -------
  Net increase - gross loans ........   $ 5,353   $ 4,447   $ 7,236   $11,903
                                        =======   =======   =======   =======

- ------
(1) Consists of loans secured by leases on residential property.

                                       66





         Loan Maturity and  Repricing.  The  following  table sets forth certain
information as of March 31, 1998,  regarding the dollar amount of loans maturing
in the Bank's  portfolio based on their  contractual  terms to maturity.  Demand
loans  having no stated  schedule  of  repayments  and no stated  maturity,  and
overdrafts are reported as due in one year or less. Adjustable and floating rate
loans are included in the period in which  interest  rates are next scheduled to
adjust rather than the period in which they contractually mature, and fixed-rate
loans are  included in the period in which the final  contractual  repayment  is
due.   This  table  does  not  include   prepayments   on  scheduled   principal
amortizations.



                                                    One       Three      Five        Ten
                                       Within     Through    Through    Through    Through    Beyond
                                         One       Three      Five        Ten      Twenty     Twenty
                                        Year       Years      Years      Years      Years      Years      Total
                                        ----       -----      -----      -----      -----      -----      -----
                                                                     (In Thousands)
Real estate loans:
                                                                                      
   One- to four-family.............. $18,405    $10,404     $6,545     $2,789     $3,285     $4,305    $45,732
   Commercial.......................   4,461      5,576      1,444        149        518         --     12,148
   Construction.....................   2,657        565        476         39        126         --      3,862
                                      ------     ------     ------     ------     ------     ------     ------
     Total real estate loans........  25,523     16,544      8,464      2,977      3,929      4,305     61,742
Other loans
   Consumer.........................   6,442        756        227        165         --         --      7,590
   Commercial business..............   2,729        730         59          7         --         --      3,525
                                      ------     ------     ------     ------     ------     ------     ------
     Total loans.................... $34,694    $18,029     $8,750     $3,149     $3,929     $4,305     72,857
                                     =======    =======     ======     ======     ======     ======

Less:
   Deferred loan origination fees                                                                         (103)
   Deferred premiums................                                                                         3
   Allowance for loan losses........                                                                      (560)
                                                                                                        ------
       Net loans....................                                                                   $72,197
                                                                                                       =======


         Prepayments and scheduled principal  amortization totaled $13.2 million
for the nine months ended March 31, 1998 and $17.0 million and $11.1 million for
the years ended June 30, 1997 and 1996, respectively.

         The following  table sets forth at March 31, 1998, the dollar amount of
gross loans, net of unadvanced funds on loans, contractually due or scheduled to
reprice after March 31, 1999,  and whether such loans have fixed  interest rates
or  adjustable  interest  rates.  This table  does not  include  prepayments  on
scheduled principal amortizations.

                                                    Due After March 31, 1999
                                               ---------------------------------
                                               Fixed       Adjustable     Total
                                               -----       ----------     -----
                                                       (In Thousands)
Real estate loans:
  One- to four-family ...................      $12,667      $14,660      $27,327
  Commercial ............................           --        7,687        7,687
  Construction ..........................           --        1,205        1,205
                                               -------      -------      -------
    Total real estate loans .............       12,667       23,552       36,219

Other loans:
  Consumer loans ........................        1,139            8        1,148
  Commercial business loans .............          557          239          796
                                               -------      -------      -------
    Total loans receivable ..............      $14,363      $23,800      $38,163
                                               =======      =======      =======


         The Bank  originates  commercial  real estate loans both as  fixed-rate
loans and adjustable-rate  loans.  Typical terms for adjustable-rate  commercial
real  estate  loans  provide  for  a  3-year   repricing  term  with  a  20-year
amortization.  Fixed-rate  commercial  real estate loans generally are amortized
for up to 30 years. See "--Commercial Real Estate Mortgage  Lending."  Depending
on the size of the loan and the term for which it is fixed,  the Bank may borrow
from

                                       67





the FHLB for a term that  matches  the fixed  interest  rate period in an amount
equal to all or part of the loan at the time of origination.

         One- to Four-Family  Mortgage  Lending.  The Bank currently offers both
fixed-rate  and  adjustable-rate  mortgage  loans secured by one- to four-family
residences  located in the Bank's primary lending area, with maturities  ranging
from fifteen to thirty years. One- to four-family mortgage loan originations are
generally  obtained  by the Bank  through  relationships  established  with real
estate brokers within the Bank's market area and by personnel at the Bank's five
operating offices. Currently, the Bank originates fixed-rate one- to four-family
mortgage  loans for sale in the secondary  mortgage  market,  except for 15-year
fixed-rate  mortgage  loans  originated  at an  interest  rate of 7% or  higher.
Fixed-rate  loans sold by the Bank are  generally  sold on a servicing  released
basis. At March 31, 1998, the Bank's one- to four-family  mortgage loans totaled
$45.7 million, or 62.77% of gross loans.

         The Bank currently offers the following  adjustable-rate  mortgage loan
programs:  a one year  adjustable-rate loan that reprices annually, a three year
adjustable-rate  loan  that  reprices  every  third  year and a "5-1"  loan (for
first-time  home  buyers)  where the  interest  rate is fixed for the first five
years and is adjusted on an annual basis  thereafter.  The interest rates on the
adjustable-rate   loans  are  indexed  to  the  comparable-term   U.S.  Treasury
securities  rate,  with the initial rate of interest  being  dependent  upon the
length of the repricing  term (i.e.,  a higher rate is charged for loans with an
initial  three-year  repricing  term).  Initial rates on ARM loans are typically
discounted from the fully-indexed  rate. The one year  adjustable-rate  loan and
the 5-1  adjustable-rate  loans are subject to interest rate caps of 2% for each
adjustment  period  up to a maximum  of 6% over the life of the loan.  The three
year  adjustable-rate  loan is subject to a 3% cap for each adjustment period up
to a maximum of 6% over the life of the loan. As of March 31, 1998, the interest
rates  offered by the Bank on the three types of  adjustable-rate  loans  ranged
from 0.875 basis points to 1.375 basis points above the Index rates.

         The volume and type of adjustable-rate loans originated by the Bank are
affected by market factors such as interest rates,  consumer preferences and the
availability  of funds.  While the  origination of  adjustable-rate  loans helps
reduce the Bank's  exposure  to  increases  in interest  rates,  credit risk can
increase if borrowers  are unable to make the larger  payments  that result from
upward  interest rate  adjustments.  Periodic and lifetime caps on interest rate
increases help to reduce the risks  associated  with  adjustable-rate  loans but
also limit the Bank's sensitivity to interest rate risk.

         One-  to   four-family   residential   mortgage   loans  are  generally
underwritten in accordance with FNMA and FHLMC guidelines,  with some exceptions
on adjustable-rate  loans originated for retention in the Bank's loan portfolio.
Loans are originated in amounts up to 95% of the lower of the appraised value or
the selling price of the property  securing the loan. The Bank requires  private
mortgage  insurance to be obtained  for loans in excess of an 80%  loan-to-value
ratio.

         Commercial Real Estate Mortgage  Lending.  Origination of loans secured
by  commercial  real  estate is the  Bank's  most  significant  area of  lending
activity after one- to four-family  residential  mortgage lending. The loans are
generally secured by office  buildings,  office  warehouses,  apartments and gas
stations  located  in the  Bank's  primary  market  area.  At  March  31,  1998,
commercial real estate mortgage loans totaled $12.1 million,  or 16.67% of gross
loans, an increase of $6.3 million, or 107.3%, since June 30, 1996.

         Pursuant to the Bank's underwriting  policies,  a number of factors are
considered before a commercial real estate loan is made. The  qualifications and
financial condition of the borrower, including credit history, profitability and
expertise,  as well as the value and condition of the underlying  property,  are
evaluated. When evaluating the qualifications of the borrower for a multi-family
mortgage loan, the Bank considers the financial  resources of the borrower,  the
borrower's  experience in owning or managing similar property and the borrower's
payment  history  with  the  Bank  and  other  financial  institutions.  Factors
considered  in  evaluating  the  underlying  property  include the net operating
income of the mortgaged premises before debt service and depreciation,  the debt
service  coverage ratio (the ratio of net operating  income to debt service) and
the ratio of the loan amount to the appraised value.


                                       68




         According to Bank policy, multi-family mortgage loans may be made in an
amount up to 80% of the lower of the appraised  value (as determined by the Bank
or a qualified independent appraiser,  whichever is lower) or the sales price of
the underlying  property,  provided the debt service  coverage ratio is not less
than 125%. The appraisal process takes into consideration  geographic  location,
comparable sales, vacancy rates, if applicable, operating expenses and historic,
current  and  projected  economic  conditions.   Appraisals  are  obtained  from
independent licensed and certified fee appraisers for all loan requests.

         Commercial  real estate loans are offered both as  adjustable-rate  and
fixed-rate  loans.  Typical  terms  for  adjustable-rate  loans  provide  for  a
three-year repricing term, with a 20-year  amortization.  Fixed-rate  commercial
real estate  loans are  amortized  for up to 30 years.  The  adjustable-rate  is
generally  tied to the Prime Rate as published in the Wall Street  Journal.  The
Bank from time to time will partially fund fixed-rate  loans through  fixed-rate
borrowings  from the FHLB of Boston  obtained for periods that  approximate  the
fixed-rate terms of the loans originated.

         Many of the Bank's  commercial real estate borrowers have done business
with the Bank for many years and have more than one loan  outstanding.  The Bank
generally  originates  commercial  real estate loans of $150,000 to $500,000,  a
range the Bank views as being too small for larger  commercial  banks.  At March
31,  1998,  the largest  commercial  real estate  borrower had  aggregate  loans
outstanding of $748,000, or 7.9% of core capital. Including this borrower, there
were four borrowers each with aggregate  commercial  loans  outstanding at March
31, 1998 of $500,000 or more, the cumulative total of which was $2.5 million, or
3.4% of gross loans.  At March 31, 1998,  all of these loans were  performing in
accordance with their contractual terms.

         Loans  secured by  commercial  real  estate  generally  involve  larger
principal  amounts  and  a  greater  degree  of  risk  than  one-to-four  family
residential mortgage loans. Because payments of loans secured by commercial real
estate  are  often  dependent  on  successful  operation  or  management  of the
properties,  repayment  of such  loans may be  subject  to a  greater  extent to
adverse  conditions  in the  real  estate  market  or  the  economy.  See  "Risk
Factors--Growth  of the Bank's  Commercial  Business and Commercial  Real Estate
Lending."

         The Bank  intends to  emphasize  its  commercial  real  estate  lending
activities  in its primary  lending area  depending on the demand for such loans
and trends in the real estate  market and the economy.  In  anticipation  of the
growth of this portion of the loan  portfolio,  the Bank has  recently  hired an
experienced  banker with more than 18 years of  corporate  credit  analysis  and
lending experience to lend its commercial loan department.

         Construction  Lending.  The  Bank  provides  funding  for  construction
projects involving residential properties within its primary lending area. These
loans may be for the  construction  of new properties or the  rehabilitation  of
existing properties.  Most of the Bank's construction lending activities consist
of   construction   loans   on   pre-sold   property.   The   Bank   underwrites
construction-permanent  loans for one- to four-family  property according to its
own  internal  guidelines  for  adjustable-rate  mortgages.  For  this  type  of
construction loan, the Bank will lend up to 90% of the lesser of appraised value
upon completion of construction or the cost of  construction,  provided  private
mortgage  insurance  coverage is obtained for any loan with a  loan-to-value  or
loan-to-cost  ratio in excess of 80%. For loans on one-to-four family properties
being  constructed for sale, the Bank lends up to 80% of the lesser of completed
value or project cost (and up to 70% for  speculative  loans).  Typically,  loan
proceeds are disbursed in increments as construction progresses as determined by
property inspections.

         At March 31, 1998, total  construction  loans  outstanding  amounted to
$3.9  million,  or 5.30%  of gross  loans,  and the Bank had  committed  to fund
additional construction loans totaling $1.5 million.

         Construction  financing  is  generally  considered  to involve a higher
degree of risk than long-term financing on improved,  occupied real estate. Risk
of loss on a  construction  loan is largely  dependent  upon the accuracy of the
initial  estimate of construction  costs, the estimated time to sell or rent the
completed  property  at an  adequate  price  or rate of  occupancy,  and  market
conditions.  If the estimates and projections  prove to be inaccurate,  the Bank
may be confronted  with a project which,  upon  completion,  has a value that is
insufficient to assure full loan repayment.

                                       69






         Home Equity  Lending.  The Bank offers home equity  lines of credit and
fixed-term loans secured by one- to four-family owner-occupied properties in its
primary  lending  area.  Loans are offered in amounts up 80% of the value of the
property,  less the first lien.  Values are determined by a recent tax bill from
the town  where the  property  is  located  showing  the  assessed  value of the
property.  Fixed-term  home  equity  loans are written at fixed  rates,  and are
amortized  for terms of up to 10 years,  while home  equity  lines of credit are
written with adjustable  rates, and may be extended for up to 15 years (with a 5
year draw period and a 10 year  repayment  period).  At March 31, 1998, the Bank
had $5.2 million in home equity loans, or 7.15% of gross loans.

         Commercial  Loans.  The Bank  originates  both  secured  and  unsecured
commercial  business loan to businesses  located in the Bank's  primary  lending
area.  Commercial  business  loans are originated as both  fixed-rate  loans and
adjustable-rate  loans set at a percentage  above the Prime Rate as published in
the Wall Street Journal.  Fixed-rate loans generally are originated for terms of
seven years or less.  The Bank intends for  commercial  business  lending  (and,
specifically,  the Bank's new "Business  One" loan  product,  which is a line of
credit  available for commercial  loan customers  seeking a transaction  account
with  the  Bank) to be an area of  growth  for the  Bank.  At  March  31,  1998,
commercial business loans totaled $3.5 million, or 4.84% of gross loans.

         Consumer Loans.  The Bank's  origination of consumer loans,  other than
home equity  loans,  has been  fairly  limited.  This  consumer  loan  portfolio
includes direct  automobile loans and various other types of installment  loans,
including  loans  secured by deposits,  as well as a modest  amount of revolving
credit  balances.  Consumer  lending is expected to remain a limited part of the
Bank's overall  lending  program.  At March 31, 1998,  consumer loans other than
home equity loans totaled $2.4 million, or 3.27% of gross loans.

         Loan Approval Procedures and Authority. The Board of Directors annually
approves the lending  policies and loan approval  limits for the Bank as well as
the  independent  appraisers  used by the Bank.  Loans may be  approved  by loan
officers, management, the Loan Committee or the Board of Directors, depending on
the type and size of the loan and the  borrower's  aggregate  loan balances with
the  Bank.  Where  the  borrower's  aggregate  loan  balances  with the Bank are
$250,000 or less,  individual  loan  officers may approve  loans,  and where the
borrower's  aggregate  loan  balances  with the Bank are  between  $250,000  and
$500,000,  the loan  request  must be approved by the Loan  Committee.  The Loan
Committee is made up of the  President,  Senior Loan Officer,  Vice President of
Commercial  Lending  and the head of the loan  servicing  department.  Where the
borrower's aggregate borrowings with the Bank exceed $500,000,  the loan request
must be approved by the Board of Directors.

         The Bank requires an  environmental  site assessment to be performed by
an independent  professional for all non-residential  mortgage loans. It is also
the Bank's policy to require title and hazard  insurance on all mortgage  loans.
In  addition,  the Bank may  require  borrowers  to make  payments to a mortgage
escrow account for the payment of property  taxes.  Any exceptions to the Bank's
loan policies must be made in accordance  with the  limitations  set out in each
policy.  Typically,  the exception authority ranges from the Senior Loan Officer
to the Board of Directors, depending on the size and type of loan involved.

Environmental Issues

         The  Bank  encounters  certain   environmental  risks  in  its  lending
activities.  Under  federal  and state  environmental  laws,  lenders may become
liable for costs of cleaning up hazardous  materials found on property  securing
their loans.  In addition,  the  existence  of hazardous  materials  may make it
unattractive   for  a  lender  to   foreclose  on  such   properties.   Although
environmental risks are usually associated with loans secured by commercial real
estate,  risks also may be  substantial  for loans secured by  residential  real
estate if  environmental  contamination  makes the property  unsuitable for use.
This could  also have a  negative  effect on nearby  property  values.  The Bank
attempts  to  control  its  risk  by  requiring   completion   of  a  phase  one
environmental assessment as part of its underwriting of all non-residential real
estate mortgage loans.


                                       70





         The  Bank  believes  its   procedures   regarding  the   assessment  of
environmental  risk are adequate and, as of March 31, 1998, the Bank was unaware
of any  environmental  issues which would subject it to any material  liability.
However,  no assurance can be given that the values of properties securing loans
in  the  Bank's   portfolio  will  not  be  adversely   affected  by  unforeseen
environmental risks.

Delinquent Loans, Other Real Estate Owned and Classified Assets

         Delinquent  Loans.  The Senior Loan  Officer  reviews the status of all
delinquent loan on a weekly basis. The actions taken by the Bank with respect to
delinquencies  vary  depending  upon the  nature  of the loan and the  period of
delinquency.  Notices are generated by the Bank's  service bureau when a loan is
five and twelve days past due. In  addition,  once a loan  becomes  fifteen days
past due,  the borrower is contacted by phone in an attempt to bring the loan up
to date.  Collection  letters  are used in addition  to and as a  supplement  to
telephone calls. Typically,  collection letters are sent out when a loan becomes
fifteen days overdue, and again at thirty days. Where allowed,  late charges are
assessed once a loan becomes past due the required number of days.

         On loans secured by one- to four-family  residences,  the Bank attempts
to work out a payment schedule with the borrower in order to avoid  foreclosure.
If a  satisfactory  payment  plan is not  arranged,  the Bank refers the loan to
legal counsel and  foreclosure  procedures  are initiated  after the 90th day of
delinquency.  At any  time  prior  to a sale  of the  property  at  foreclosure,
foreclosure proceedings will be terminated if the borrower and the Bank are able
to work out a  satisfactory  payment plan.  On loans secured by commercial  real
estate properties,  the Bank also seeks to reach a satisfactory  payment plan so
as to avoid  foreclosure.  If a satisfactory pay plan is not arranged,  the Bank
refers the loan to legal counsel for  foreclosure  after the loan becomes ninety
days past due. Prior to any foreclosure,  the Bank requires an updated appraisal
of the property.

         Other Real Estate  Owned.  Property  acquired  through  foreclosure  or
acceptance  of a deed  in lieu  of  foreclosure  are  classified  in the  Bank's
financial  statements  as other real estate owned  ("OREO").  When a property is
placed in OREO,  the excess of the loan balance over the estimated fair value is
charged  to  the  allowance  for  loan  losses.  Estimated  fair  value  usually
represents  the  sales  price a buyer  would be  willing  to pay on the basis of
current  market  conditions,  including  normal loan terms from other  financial
institutions, less estimated costs to sell the property. Management inspects all
OREO  properties  periodically.  When a decline  in  estimated  fair  value of a
property is deemed to have taken place,  management establishes an allowance for
such decline by a charge to income.  The adequacy of the  allowance  for OREO is
evaluated  by  management  and reviewed  with the Loan  Committee on a quarterly
basis, taking into consideration each property in the portfolio and current real
estate market conditions. At March 31, 1998, the Bank had no OREO.

         Classified  Assets.  Consistent  with regulatory  guidelines,  the Bank
provides for the  classification  of loans and other assets  considered to be of
lesser quality.  Such ratings  coincide with the  "Substandard",  "Doubtful" and
"Loss"  classifications  used by  regulators in their  examination  of financial
institutions.   Generally,   an  asset  is  considered   Substandard  if  it  is
inadequately  protected  by the  current  net worth and paying  capacity  of the
obligors  and/or  the  collateral  pledged.  Substandard  assets  include  those
characterized by the distinct possibility that the insured financial institution
will sustain some loss if the deficiencies are not corrected.  Assets classified
as Doubtful have all the weaknesses  inherent in assets  classified  Substandard
with the added  characteristic  that the weaknesses  present make  collection or
liquidation  in  full,  on  the  basis  of  currently  existing  facts,   highly
questionable  and  improbable.  Assets  classified as Loss are those  considered
uncollectible  and of such little value that their continuance as assets without
the establishment of a specific loss reserve and/or charge-off is not warranted.
Assets  which do not  currently  expose the  insured  financial  institution  to
sufficient  risk  to  warrant   classification  in  one  of  the  aforementioned
categories but otherwise possess weaknesses are designated "Special Mention."

         When the Bank  classifies  problem  assets  as  either  Substandard  or
Doubtful,  it establishes general valuation  allowances or "loss reserves" in an
amount  deemed  prudent  by  management.   General  allowances   represent  loss
allowances that have been  established to recognize the inherent risk associated
with lending activities, but which,

                                       71





unlike  specific  allowances,  have not been  allocated  to  particular  problem
assets. When the Bank classifies problem assets as "Loss," it is required either
to  establish  a specific  allowance  for losses  equal to 100% of the amount of
assets so classified,  or to charge-off such amount. The Bank's determination as
to the classification of its assets and the amount of its valuation allowance is
subject to review by its regulatory agencies,  which can order the establishment
of  additional  general  or  specific  loss  allowances.  The Bank  reviews  its
portfolio  monthly to determine  whether any assets  require  classification  in
accordance with applicable regulations.

         On the basis of management's  review of its assets,  at March 31, 1998,
the Bank had  classified  a total of $688,000  of its loans and other  assets as
follows:



                                                 March 31, 1998
                                                 --------------
                                                 (In Thousands)
Special Mention.............................       $      --
Substandard.................................             661
Doubtful assets.............................              27
Loss assets.................................              --
                                                   ---------
     Total..................................       $     688
                                                   =========
General allowance...........................       $     434
                                                   =========
Specific allowance..........................       $     126
                                                   =========
Charge-offs.................................       $      --
                                                   =========


         The FDIC, in conjunction with the other federal banking  agencies,  has
adopted an interagency policy statement on allowances for loan and lease losses.
The policy statement  provides  guidance for financial  institutions on both the
responsibilities  of management for the assessment and establishment of adequate
allowances and guidance for banking agency  examiners to use in determining  the
adequacy of a financial  institution's  valuation  methodology.  Generally,  the
policy statement  recommends that financial  institutions have effective systems
and controls to  identify,  monitor and address  asset  quality  problems;  that
management analyze all significant factors that affect the collectibility of the
portfolio in a  reasonable  manner;  and that  management  establish  acceptable
valuation  processes that meet the objectives set forth in the policy statement.
While the Bank believes that it has established  adequate  allowances for losses
on loans and OREO,  there can be no assurance that the regulators,  in reviewing
the Bank's loan  portfolio  and OREO,  will not  request the Bank to  materially
increase at that time its allowances for losses,  thereby  negatively  affecting
the Bank's financial  condition and earnings at that time.  Although  management
believes  that  adequate   specific  and  general  loss   allowances  have  been
established,  actual  losses are  dependent  upon  future  events  and, as such,
further  additions  to the level of specific  and general  loss  allowances  may
become necessary.

                                       72





         Non-Accrual Loans and Non-Performing Assets. The table below sets forth
the  amounts  and  categories  of  non-performing  assets  in  the  Bank's  loan
portfolio.  Loans are  placed  on  non-accrual  status  when the  collection  of
principal and/or interest become doubtful. For all years presented, the Bank has
had no  troubled  debt  restructurings  (which  involve  forgiving  a portion of
interest or  principal on any loans or making  loans at a rate  materially  less
than that of  market  rates).  Foreclosed  assets  include  assets  acquired  in
settlement of loans.

                                                                    June 30,
                                                   March 31,    ---------------
                                                     1998       1997       1996
                                                     ----       ----       ----
                                                      (Dollars in Thousands)
Non-accruing loans:
  One- to four-family real estate .............      $315       $193       $424
  Commercial real estate ......................        --         --         --
  Construction ................................        --         --         --
  Consumer ....................................        --         --         25
  Commercial business .........................        28         --        449
                                                     ----       ----       ----
    Total .....................................       343        193        898
                                                     ----       ----       ----

Accruing loans delinquent
 more than 90 days:
  One- to four-family real estate .............       172        334         29
  Commercial real estate ......................        --         --         --
  Construction ................................        --         --         --
  Consumer ....................................         5         --         17
  Commercial business .........................       146          2         --
                                                     ----       ----       ----
    Total .....................................       323        336         46
                                                     ----       ----       ----

Foreclosed assets:
  One- to four-family real estate .............        --         --         --
  Commercial family real estate ...............        --         --         --
  Construction ................................        --         37         --
  Consumer ....................................        --         --         --
  Commercial business .........................        --         --         --
                                                     ----       ----       ----
    Total .....................................        --         37         --
                                                     ----       ----       ----

Total non-performing assets
 and delinquent loans .........................      $666       $566       $944
                                                     ====       ====       ====
Total as a percentage of total assets .........      0.51%      0.54%      1.04%
                                                     ====       ====       ====



         For the year ended June 30,  1997 and for the nine  months  ended March
31, 1998,  gross interest income which would have been recorded had non-accruing
loans been current in accordance  with their  original terms amounted to $15,000
and $26,000,  respectively. The amounts that were included in interest income on
such loans were $9,000 and $10,000 for the year ended June 30, 1997, and for the
nine months ended March 31, 1998, respectively.

         As of March 31,  1998,  there were no other  loans not  included in the
table  above where  known  information  about the  possible  credit  problems of
borrowers  caused  management to have doubt as to the ability of the borrower to
comply with present loan repayment terms.

                                       73





         The  following  table  sets  forth  delinquencies  in the  Bank's  loan
portfolio as of the dates indicated:



                                                          March 31, 1998                              June 30, 1997
                                           -------------------------------------------  ---------------------------------------
                                               60-89 Days           90 Days or More          60-89 Days        90 Days or More
                                           -------------------    --------------------  -------------------  ------------------
                                                     Principal               Principal            Principal           Principal
                                            Number    Balance      Number     Balance    Number    Balance   Number    Balance
                                           of Loans   of Loans    of Loans   of Loans   of Loans  of Loans  of Loans  of Loans
                                           --------   --------    --------   --------   --------  --------  --------  --------
                                                                           (Dollars in Thousands)
                                                                                                
One- to four-family real estate ..........      5       $522          4       $403          3      $431         5      $443
Commercial real estate ...................      1         50          1        137          1       138        --        --
Construction .............................     --         --         --         --         --        --        --        --
Consumer loans ...........................      2         14          1          5          5        28        --        --
Commercial business ......................      2          6          2         37         --        --         1         2
                                             ----       ----       ----       ----       ----      ----      ----      ----
   Total .................................     10       $592          8       $582          9      $597         6      $445
                                             ====       ====       ====       ====       ====      ====      ====      ====
Delinquent loans to total loans ..........              0.81%                 0.80%                0.89%               0.66%
                                                        ====                  ====                 ====                ====



                                                    June 30, 1996
                                     ------------------------------------------
                                          60-89 Days          90 Days or More
                                     -------------------    -------------------
                                               Principal              Principal
                                      Number    Balance      Number    Balance
                                     of Loans   of Loans    of Loans   of Loans
                                     --------   --------    --------   --------
                                                 (Dollars in Thousands)
One- to four-family real estate           4    $   319            3    $  287
Commercial real estate.........          --         --            1       449
Construction...................           1         37           --        --
Consumer loans.................          11         60            5        42
Commercial business............           1          5           --        --
                                      -----     ------       ------    ------
   Total.......................          17     $  421            9    $  778
                                      =====     ======       ======    ======
Delinquent loans to total loans                   0.70%                  1.29%
                                                ======                 ======

Allowance for Loan Losses

         The allowance for loan losses is  established  through  provisions  for
loan losses based on management's  on-going  evaluation of the risks inherent in
the Bank's loan portfolio.  Factors considered in the evaluation process include
growth of the loan portfolio,  the risk characteristics of the types of loans in
the portfolio,  geographic and large borrower  concentrations,  current regional
economic  and real estate  market  conditions  that could  affect the ability of
borrowers  to pay,  the  value of  underlying  collateral,  and  trends  in loan
delinquencies and charge-offs. The allowance for loan losses is maintained at an
amount  management  considers  adequate  to cover  estimated  losses in its loan
portfolio which are deemed probable and estimable based on information currently
known to  management.  See  "--Delinquent  Loans,  Other Real  Estate  Owned and
Classified Assets--Classified Assets."


                                       74





         The  following  table sets forth  activity in the Bank's  allowance for
loan losses for the periods set forth in the table.

                                           Nine Months
                                          Ended March 31,  Years Ended June 30,
                                         ---------------   --------------------
                                          1998     1997      1997      1996
                                          ----     ----      ----      ----
                                                (Dollars in Thousands)

Balance at beginning of period ........  $ 475     $ 470     $ 470    $ 445

Charge-offs:
  One- to four-family .................     --        --        --       --
  Commercial real estate ..............     --        --        --       --
  Construction ........................     --        --        --       --
  Consumer ............................     11        20        20       --
  Commercial business .................     --        --        74       88
                                         -----     -----     -----    -----
                                            11        20        94       88
                                         -----     -----     -----    -----

Recoveries:
  One- to four-family .................     --        20        20       --
  Commercial real estate ..............     --        --        --       --
  Construction ........................     --        --        --       --
  Consumer ............................      6         7         8       17
  Commercial business .................     15        27        36        3
                                         -----     -----     -----    -----
                                            21        54        64       20
                                         -----     -----     -----    -----

Net charge-offs (recoveries) ..........    (10)      (34)       30       68
Additions charged to earnings .........     75        35        35       93
                                         -----     -----     -----    -----
Balance at end of period ..............  $ 560     $ 539     $ 475    $ 470
                                         =====     =====     =====    =====

Ratio of net charge-offs
 (recoveries) during the period to
  average loans outstanding during
  the period ..........................  (0.01)%   (0.05)%    0.05%    0.13%
                                         =====     =====     =====    =====

Ratio of net charge-offs
 (recoveries) during the period to
 average non-performing assets ........  (3.62)%   (4.97)%    5.35%    7.01%
                                         =====     =====     =====    =====


         The  distribution  of the Bank's  allowance  for losses on loans at the
dates indicated is summarized as follows:




                                                                                   June 30,
                                                           ------------------------------------------------------------
                                   March 31, 1998                     1997                           1996
                             ----------------------------  -----------------------------  -----------------------------
                                                  Percent                        Percent                        Percent
                                                 of Loans                       of Loans                       of Loans
                                         Loan     in Each              Loan     in Each              Loan      in Each
                             Amount of  Amounts  Category  Amount of  Amounts  Category  Amount of  Amounts    Category
                             Loan Loss    by     to Total  Loan Loss    by     to Total  Loan Loss    by       to Total
                             Allowance  Category  Loans    Allowance  Category   Loans   Allowance  Category    Loans
                             ---------  --------  -----    ---------  --------   -----   ---------  --------    -----
                                                               (Dollars in Thousands)
                                                                                    
One- to four-family
 real estate..............    $  206   $45,732     62.77%   $199    $47,196     69.91%    $267    $42,774      70.98%
Commercial real estate....       158    12,148     16.67     117      8,342     12.36      100      5,860       9.72
Construction..............        12     3,862      5.30       7      2,880      4.27        8      3,154       5.23
Home equity...............        12     5,209      7.15      11      4,574      6.78       11      4,271       7.09
Consumer..................         7     2,381      3.27       7      1,958      2.90        6      1,514       2.51
Commercial business.......        67     3,525      4.84      28      2,554      3.78       63      2,695       4.47
Unallocated...............        98        --        --     106         --        --       15         --         --
                             -------    ------    ------    ----    -------    ------     ----     ------     ------
     Total................   $   560   $72,857    100.00%   $475    $67,504    100.00%    $470    $60,268     100.00%
                             =======   =======    ======    ====    =======    ======     ====    =======     ======



                                       75





Investment Activities

         The investment policy of the Bank is reviewed and approved by the Board
of Directors on an annual basis.  The Bank views its investment  portfolio as an
alternative  earning  asset vehicle into which to deploy excess funds as well as
to  assist  in  interest-rate  risk  management.   Compliance  with  the  Bank's
investment policy is the responsibility of the President.  Investment  purchases
are initiated in accordance with specific  guidelines and criteria  specified in
the investment policy. No sales of investment securities can be made without the
prior permission of the President.  All investment  transactions are reported to
and reviewed by the Board of Directors on a monthly basis.

         The  Bank's  current  policy  generally   favors   investment  in  U.S.
Government  and Agency  securities,  corporate  debt  obligations  and corporate
equities.  The policy permits investment in mortgage-backed and mortgage-related
securities  but does not allow  the use of  interest  rate  swaps,  options  and
futures.  The Bank's current investment  strategy has emphasized the purchase of
U.S. Government and Agency obligations and corporate debt obligations  generally
maturing within ten years.

         At  March  31,  1998,  the Bank had  $44.9  million,  or 34.2% of total
assets,  in  securities  consisting  primarily  of U.S.  Government  and  Agency
obligations ($29.6 million), corporate obligations ($2.5 million),  certificates
of deposit ($1.5  million) and  marketable  equity  securities  ($3.3  million).
Investment in mortgage-backed securities totaled $7.3 million at that date. Also
included in investments  is $723,000 of FHLB stock.  To avail itself of services
offered by that  organization,  in particular  the ability to borrow funds,  the
Bank is required to invest in the stock of the FHLB in an amount  determined  on
the basis of the Bank's residential mortgage loans and borrowings from the FHLB.
The stock is redeemable at par and earns dividends declared at the discretion of
the FHLB.

         SFAS No. 115 requires the Bank to designate  its  securities as held to
maturity, available for sale or trading depending on the Bank's intent regarding
its  investments.  The Bank does not currently  maintain a trading  portfolio of
securities.  At  March  31,  1998,  all of the  Bank's  securities,  except  for
certificates  of deposit and FHLB stock were  designated  as available for sale.
The net  unrealized  gain on  securities  classified  as available  for sale was
$677,000 at March 31, 1998.

         U.S. Government and Agency  Obligations.  At March 31, 1998, the Bank's
U.S.  Government and Agency securities  portfolio totaled $29.6 million,  all of
which was classified as available for sale. This portfolio consists primarily of
medium-term  (maturities  of 5 to  10  years)  securities.  The  Bank's  current
investment strategy, however, is to maintain investments in such instruments for
liquidity purposes, as collateral for borrowings, and for prepayment protection.
The Bank's Agency  debentures  are callable on a semi-annual  basis  following a
holding period of twelve months. The Bank generally does not purchase structured
notes and there were no  structured  notes in the Bank's  portfolio at March 31,
1998.

         Corporate  Obligations and Certificates of Deposit.  At March 31, 1998,
the Bank's  portfolio of corporate debt  obligations and certificates of deposit
totaled $2.5 million and $1.5 million, respectively. The Bank's policy generally
requires that  investment in corporate debt  obligations be limited to corporate
bonds with an "A" rating or better by at least one nationally  recognized rating
service at the time of purchase.

         Marketable Equity Securities.  At March 31, 1998, the Bank's marketable
equity  securities  portfolio  totaled $3.3 million,  all of which was in common
stocks.  Since June 30, 1996, the Bank's marketable equity securities  portfolio
has  ranged  from $2.6  million  to $3.3  million.  While the Bank has no policy
limiting  the  aggregate   carrying  value  of  marketable  equity   securities,
applicable  regulations limit the aggregate carrying value of such securities to
100%  of the  Bank's  retained  earnings.  However,  management  has no  present
intention  of  increasing  the  size  of  this  portfolio.  The  Bank  purchases
marketable  equity  securities  as  growth  investments  that  can  provide  the
opportunity  for capital  appreciation  that is taxed on a more favorable  basis
than operating  income.  There can be no assurance that investment in marketable
equity  securities  will  achieve  appreciation  in value and,  therefore,  such
investments  involve  higher  risk.  Aggregate  purchases of  marketable  equity
securities totaled $1.8 million for the nine months ended March

                                       76





31, 1998 and $3.0 million and $2.6 million for the twelve  months ended June 30,
1997 and 1996, respectively.  At March 31, 1998, pre-tax net unrealized gains on
common stocks amounted to $550,000. See  "Regulation--Activities and Investments
of Insured State-Chartered Banks."

         Mortgage-Backed   Securities.   At   March   31,   1998,   the   Bank's
mortgage-backed securities totaled $7.3 million, all of which were classified as
available for sale.  Mortgage-backed  securities are generally  purchased by the
Bank as a means to deploy excess  liquidity at more favorable  yields than other
investment  alternatives.  In  addition,   mortgage-backed  securities  generate
positive interest rate spreads with minimal administrative expense and lower the
Bank's overall credit risk due to the guarantees on such securities  provided by
GNMA,  FNMA and FHLMC.  The Bank  generally  does not  invest in  collateralized
mortgage  obligations  and the Bank's  portfolio of  mortgage-backed  securities
included no collateralized  mortgage obligations at March 31, 1998. At March 31,
1998, the Bank's  mortgage-backed  securities  portfolio had a weighted  average
yield of 5.90%.

         Mortgage-backed  securities are created by pooling individual mortgages
and bear an interest rate that is less than the interest rate on the  underlying
mortgages.   Mortgage-backed  securities  typically  represent  a  participation
interest in a pool of single family or multi-family mortgages, although the Bank
generally  purchases  only  mortgage-backed  securities  backed by single family
mortgage  loans.  The  issuers of such  securities  (generally  U.S.  Government
agencies and Government sponsored  enterprises,  including FNMA, FHLMC and GNMA)
pool  and  resell  the  participation  interests  in the form of  securities  to
investors  and  guarantee  the  payment  of  principal  and  interest  to  these
investors.  Investments in mortgage-backed securities involve a risk that actual
prepayments on the underlying mortgage loans will be greater than estimated over
the life of the security,  which may require  adjustments to the amortization of
any premium or accretion of any discount relating to such  instruments,  thereby
affecting  the net yield on such  securities.  There is also  reinvestment  risk
associated  with the cash  flows  from  such  securities  or in the  event  such
securities  are  redeemed  by the  issuer.  Finally,  the  market  value of such
securities may be adversely affected by changes in interest rates.

         The following table sets forth the composition of the Bank's investment
securities at the dates indicated.



                                                                                    June 30,
                                             March 31,          ----------------------------------------------
                                               1998                      1997                      1996
                                      --------------------      --------------------      --------------------
                                      Amortized      % of       Amortized      % of       Amortized       % of
                                        Cost         Total        Cost         Total        Cost         Total
                                        ----         -----        ----         -----        ----         -----
                                                             (Dollars in Thousands)
                                                                                       
Debt securities:
  U.S. Government and
    Agency securities..............  $ 29,504         79.89%    $ 16,823        74.09%      $11,024        57.47%
  Other debt securities.............    2,503          6.78        1,615         7.11         5,129        26.74
                                      -------      --------     --------      -------      --------      -------
    Total debt securities...........   32,007         86.67       18,438        81.20        16,153        84.21
Marketable equity securities........    2,701          7.31        3,232        14.23         2,573        13.42
                                      -------      --------     --------      -------      --------      -------
   Total debt and equity
     securities.....................   34,708         93.98       21,670        95.43        18,726        97.63
FHLB stock..........................      723          1.96          538         2.37           455         2.37
Certificates of deposit.............    1,500          4.06          500         2.20            --           --
                                      -------      --------     --------      -------      --------      -------
       Total investment securities.. $ 36,931        100.00%     $22,708       100.00%      $19,181       100.00%
                                     ========      ========     ========      =======      ========      =======
Other interest-earning assets:
  Bank Liquidity Fund...............  $    25          0.39%    $  1,316        20.87%     $    720        27.72%
  Federal funds sold................    6,375         99.61        4,989        79.13         1,877        72.28
                                      -------      --------     --------      -------      --------      -------
    Total other interest-earning
      assets........................  $ 6,400        100.00%    $  6,305       100.00%      $ 2,597       100.00%
                                      =======      ========     ========      =======       =======      =======



                                       77





         The  following   table  sets  forth  the   composition  of  the  Bank's
mortgage-backed securities at the dates indicated.




                                                                                     June 30,
                                             March 31,           ----------------------------------------------
                                               1998                       1997                      1996
                                      --------------------       --------------------      --------------------
                                      Amortized      % of        Amortized      % of       Amortized      % of
                                        Cost         Total         Cost         Total        Cost         Total
                                        ----         -----         ----         -----        ----         -----
                                                                     (Dollars in Thousands)
                                                                                           
  GNMA..............................  $   327         4.48%     $    378       13.80%     $    427        20.34%
  FNMA..............................    5,894         80.74          984       35.91            --           --
  FHLMC.............................    1,003         13.74        1,371       50.04         1,658        78.99
                                      -------      --------     --------     -------      --------      -------
                                        7,224         98.96        2,733       99.74         2,085        99.33

Unamortized premium, net............       76          1.04            7        0.26            14         0.67
                                      -------      --------     --------     -------      --------      -------
  Total mortgage-backed securities.. $  7,300        100.00%     $ 2,740      100.00%      $ 2,099       100.00%
                                     ========      ========     ========     =======      ========      =======



         The  following  table  sets forth  certain  information  regarding  the
amortized  cost  and  market  values  of the  Bank's  securities,  at the  dates
indicated.



                                                                                    June 30,
                                                                 -----------------------------------------------
                                          March 31, 1998                   1997                      1996
                                      --------------------       ---------------------     ---------------------
                                      Amortized     Market       Amortized      Market     Amortized      Market
                                        Cost         Value         Cost         Value        Cost         Value
                                        ----         -----         ----         -----        ----         -----
                                                                 (Dollars in Thousands)
                                                                                          
Debt securities:
  U.S. Government and
    Agency securities............... $ 29,504       $29,638      $ 16,823      $16,642       $11,024     $10,809
  Other debt securities.............    2,503         2,491         1,615        1,613         5,129       5,114
                                      -------      --------      --------      -------      --------     -------
      Total debt securities.........   32,007        32,129        18,438       18,255        16,153      15,923

Marketable equity securities........    2,701         3,251         3,232        3,696         2,573       2,803
                                      -------      --------      --------      -------      --------     -------
  Total debt and equity
    securities......................   34,708        35,380        21,670       21,951        18,726      18,726
FHLB stock..........................      723           723           538          538           455         455
Certificates of deposit.............    1,500         1,500           500          500            --          --
                                      -------      --------      --------      -------      --------     -------

      Total investment securities...   36,931        37,603        22,708       22,989        19,181      19,181
                                                   --------      --------      -------      --------     -------

Mortgage-backed securities:
  GNMA..............................      325           326           375          368           424         408
  FNMA..............................    5,965         5,965           980          987            --          --
  FHLMC.............................    1,010         1,014         1,385        1,390         1,675       1,668
                                      -------      --------      --------      -------      --------     -------
      Total mortgage-backed
        securities..................    7,300         7,305         2,740        2,745         2,099       2,076
                                      -------      --------      --------      -------      --------     -------

Net unrealized (losses) gains on
  available-for-sale securities.....      677                         286                        (23)
                                      -------                    --------                   --------

Total securities....................  $44,908      $ 44,908      $ 25,734      $25,734      $ 21,257     $21,257
                                      =======      ========      ========      =======      ========     =======



                                       78



         The table below sets forth certain information  regarding the amortized
cost,  weighted  average  yields  and  contractual   maturities  of  the  Bank's
securities portfolio as of March 31, 1998.


                                                                              At March 31, 1998
                              ------------------------------------------------------------------------------------------------------
                                                      More Than One        More Than Five          More Than
                                One Year or Less    Year to Five Years   Years to Ten Years        Ten Years          Total
                              --------------------  ------------------   ------------------   ------------------   -----------------
                                          Weighted            Weighted             Weighted             Weighted            Weighted
                               Amortized  Average  Amortized  Average   Amortized  Average   Amortized  Average   Amortized  Average
                                  Cost     Yield     Cost      Yield      Cost      Yield      Cost      Yield      Cost      Yield
                                  ----     -----     ----      -----      ----      -----      ----      -----      ----      -----
Debt securities
                                                                                                 
 Agency securities............ $    --       --%    $ 2,000     6.63%    $25,504     6.87%    $ 2,000     7.55%    $29,504    6.90%
 Other debt securities........     500     5.25       1,000     6.13       1,003     6.91          --       --       2,503    6.26
                                 -----              -------              -------              -------              -------
   Total debt securities......     500     5.25       3,000     6.46      26,507     6.87       2,000     7.55      32,007    6.85
Marketable equity
  securities..................      --       --          --       --          --       --       2,701     2.52       2,701    2.52
FHLB stock....................      --       --          --       --          --       --         723     6.40         723    6.40
Certificates of deposit.......   1,000     5.80         500     6.40          --       --          --       --       1,500    6.00
                                 -----              -------              -------              -------              -------
   Total investment
     securities...............   1,500     5.62       3,500     6.45      26,507     6.87       5,424     4.89      36,931    6.70
                                 -----              -------              -------              -------              -------
Mortgage-backed securities:
 GNMA.........................  $   --       --     $    --       --     $    --       --     $   325     6.07     $   325    6.07
 FNMA.........................      --       --          --       --       1,306     6.86       4,659     5.36       5,965    5.69
 FHLMC........................     474     7.22         478     6.63          --       --          58    10.00       1,010    7.10
                                 -----              -------              -------              -------              -------
 Total mortgage-backed
   securities.................     474     7.22         478     6.63       1,306     6.86       5,042     5.46       7,300    5.90
                                 -----              -------              -------              -------              -------
Total securities..............  $1,974     6.00%    $ 3,976     6.47%    $27,813     6.87%    $10,466     5.17%    $44,231    6.57%
                                ======              =======              =======              =======              =======


Sources of Funds

         General.  Deposits,  repayments and prepayments of loans, proceeds from
sales of loans and securities,  proceeds from maturing securities and cash flows
from  operations are the primary sources of the Bank's funds for use in lending,
investing and other general purposes.  The Bank utilizes borrowed funds from the
FHLB to fund its loans in  connection  with its  management of the interest rate
sensitivity of its assets and liabilities.

         Deposits. The Bank offers a variety of deposit accounts with a range of
interest   rates  and   terms.   The   Bank's   deposit   accounts   consist  of
non-interest-bearing   checking  accounts  and  interest-bearing  NOW  accounts,
savings accounts and money market deposit accounts (referred to in the aggregate
as "transaction  accounts") and certificate of deposit accounts. The Bank offers
Individual Retirement Accounts ("IRAs") and other qualified plan accounts.

         For the nine months ended March 31, 1998, the Bank had $98.1 million in
total average  deposits,  of which $50.6  million,  or 51.5%,  were  transaction
accounts.  Of the $49.8 million of certificate of deposit  accounts at March 31,
1998,  $42.3 million,  or 84.9% were scheduled to mature within one year.  While
this percentage is significant,  based on its monitoring of historical trends in
deposit flows and its current pricing strategy for deposits, management believes
the Bank will retain a large portion of its certificate of deposit accounts upon
maturity.

         The flow of deposits is influenced  significantly  by general  economic
conditions,  changes in money market rates,  prevailing  interest  rates and the
relative attractiveness of competing deposit and investment alternatives. During
the past few years,  the strength of the stock market has affected deposit flows
as some customers have opted to place their funds in instruments  such as mutual
funds rather than in deposit products perceived to have less attractive returns.
The Bank's deposits are obtained predominantly from the communities  surrounding
its five  branch  offices  in  Norfolk  County.  The Bank  relies  primarily  on
competitive   pricing  of  its  deposit   products  and  customer   service  and
long-standing relationships with customers to attract and retain these deposits.
In addition, the Bank has actively marketed its core deposit products to elderly
customers  in the Bank's  market area through the  organization  of travel clubs
designed to promote savings by the Bank's senior citizen customers. Finally, the
Bank has emphasized  the  acquisition  of customers  dissatisfied  with the less
personalized  and more costly  services  provided by recently  merged  financial
institutions.  However,  market  interest  rates and rates  offered by competing
financial  institutions  significantly  affect the Bank's ability to attract and
retain  deposits.  The Bank uses  traditional  means of advertising  its deposit
products,

                                       79




including  transit and print media, and generally does not solicit deposits from
outside its market area. The Bank does not use brokers to obtain deposits.

         The following  table presents the deposit  activity of the Bank for the
periods indicated.

                                 Nine Months
                                Ended March 31,            Years Ended June 30,
                             ----------------------      ----------------------
                               1998          1997          1997          1996
                               ----          ----          ----          ----
                                            (Dollars in Thousands)
Beginning balance ......     $ 92,897      $ 81,189      $ 81,189      $ 69,561
Deposits ...............      458,176       334,854       473,815       354,367
Withdrawals ............      445,751       329,641       465,157       345,463
Interest credited ......        2,734         2,238         3,050         2,724
                             --------      --------      --------      --------

Ending balance .........     $108,056      $ 88,640      $ 92,897      $ 81,189
                             ========      ========      ========      ========

Net increase ...........     $ 15,159      $  7,451      $ 11,708      $ 11,628
                             ========      ========      ========      ========

Percent increase .......        16.32%         9.18%        14.42%        16.72%
                             ========      ========      ========      ========


                                       80





         The following  tables set forth the  distribution of the Bank's average
deposit  accounts for the periods  indicated and the weighted  average  interest
rates on each category of deposits presented. Averages for the periods presented
utilize average daily balances.



                                            For the Nine Months
                                              Ended March 31,                   For the Year Ended June 30,
                                     ---------------------------------       ---------------------------------
                                                   1998                                    1997
                                     ---------------------------------       ---------------------------------
                                                  Percent                                 Percent
                                                 of Total     Weighted                   of Total     Weighted
                                     Average      Average      Average       Average      Average      Average
                                     Balance     Deposits       Rate         Balance     Deposits       Rate
                                     -------     --------       ----         -------     --------       ----
                                                                 (Dollars in Thousands)
                                                                                         
Money market accounts...........    $ 8,806         8.97%         2.76%    $  7,854         9.28%        2.86%
Savings accounts................     21,550        21.96          2.53       20,637        24.39         2.52
NOW accounts....................     12,249        12.48          1.34       10,429        12.33         1.29
Non-interest-bearing
 accounts.......................      7,956         8.11            --        6,638         7.85           --
                                    -------        -----                    -------        -----
   Total non-certificate
    accounts....................     50,561        51.52          1.88       45,558        53.85         1.93
                                    -------        -----                    -------       ------
Certificates of deposit:
Less than six months............      8,289         8.45          5.44        6,468         7.65         5.10
Over six through 12 months......     20,804        21.20          5.74       15,347        18.14         5.52
Over 12 through 24 months.......     13,985        14.25          5.50       12,185        14.40         5.65
Over 24 months..................      4,499         4.58          6.16        5,042         5.96         6.01
                                    -------      -------                    -------       ------

  Total certificate accounts....     47,577        48.48          5.66       39,042        46.15         5.56
                                    -------      -------                    -------       ------

      Total average deposits....    $98,138       100.00%         3.71%    $ 84,600       100.00%        3.61%
                                    =======      =======                    =======       ======

  Certificates over $100,000....    $ 7,798                       5.76%    $  6,198                       5.73%
                                    =======                                ========



                                        For the Year Ended June 30,
                                     -----------------------------------
                                                   1996
                                     -----------------------------------
                                                  Percent
                                                 of Total     Weighted
                                     Average      Average      Average
                                     Balance     Deposits       Rate
                                     -------     --------       ----
Money market accounts...........    $ 8,272        11.05%         2.77%
Savings accounts................     19,847        26.51          2.53
NOW accounts....................      9,900        13.22          1.56
Non-interest-bearing accounts...      4,825         6.45            --
                                    -------        -----

   Total non-certificate
     accounts...................     42,844        57.23          2.07

Certificates of deposit:
Less than six months............      4,828         6.45          5.28
Over six through 12 months......     12,525        16.73          5.93
Over 12 through 24 months.......      9,337        12.47          5.73
Over 24 months..................      5,327         7.12          5.73
                                    -------        -----

  Total certificate accounts...      32,017        42.77          5.74
                                    -------        -----

      Total average deposits...    $ 74,861       100.00%         3.64
                                   ========       ======

  Certificates over $100,000...    $  3,829                      5.98%
                                   ========

                                       81





         The following table indicates the amount of the Bank's  certificates of
deposit and other  deposits  by time  remaining  until  maturity as of March 31,
1998.



                                                              Maturity
                                               ----------------------------------------
                                                            Over     Over
                                               3 Months    3 to 6   6 to 12     Over
                                               or Less     Months    Months   12 Months    Total
                                               -------     ------    ------   ---------    -----
                                                                (Dollars in Thousands)
                                                                              
Certificates of deposit less than $100,000    $11,106    $12,386    $12,176    $ 6,353    $42,021

     Weighted average rate ................      5.73%      5.72%      5.62%      5.55%      5.67%

Certificates of deposit of $100,000 or more     2,290      2,233      2,080      1,163      7,766

     Weighted average rate ................      5.83%      5.76%      5.68%      5.92%      5.78%

Total certificates of deposit .............   $13,396    $14,619    $14,256    $ 7,516    $49,787
                                              =======    =======    =======    =======    =======



         Borrowings.  The Bank  utilizes  advances  from the FHLB  primarily  in
connection  with its  management of the interest rate  sensitivity of its assets
and  liabilities.  The advances are  collateralized  primarily by certain of the
Bank's mortgage loans and  secondarily by the Bank's  investment in the stock of
the FHLB. The maximum amount that the FHLB will advance to member  institutions,
including the Bank, fluctuates from time to time in accordance with the policies
of the FHLB. See "Regulation--Federal Home Loan Bank System." At March 31, 1998,
the Bank had $12.4  million in  outstanding  advances  from the FHLB and had the
capacity to increase that amount to $41.8 million.  The Bank expects to continue
to utilize  borrowings  from the FHLB as part of its  management of the interest
sensitivity of its assets and liabilities.

         The  following  table  sets forth the  maximum  month-end  balance  and
average balance of FHLB advances for the periods indicated.

                                    Nine Months
                                   Ended March 31,          Years Ended June 30,
                               --------------------        ---------------------
                                 1998          1997          1997         1996
                                 ----          ----          ----         ----
                                               (In Thousands)
Maximum balance ........       $14,451       $ 2,641       $ 3,401       $   833

Average balance ........       $ 5,648       $ 2,003       $ 2,161       $   365


         The  following  table sets forth certain  information  as to the Bank's
FHLB advances at the dates indicated.

                                                      June 30,
                                   March 31,     ------------------
                                      1998        1997         1996
                                          (Dollars in Thousands)
FHLB advances ...................   $12,404      $2,622        $369

Weighted average interest
 rate of FHLB advances ..........      5.27%       5.69%       5.76%



                                       82





Subsidiary Activities

         Medway  Securities  Corp.  Medway  Securities  Corp.  ("Medway")  is  a
wholly-owned  subsidiary  of the  Bank  established  in 1994 as a  Massachusetts
security  corporation for the purpose of buying,  selling and holding investment
securities on its own behalf and not as a broker.  The income earned on Medway's
investment securities is subject to a significantly lower rate of state tax than
that assessed on income earned on investment  securities maintained at the Bank.
At March 31, 1998,  Medway had total assets of $22.5  million,  virtually all of
which were in investment securities.

     Franklin Village Security Corp. Franklin Village Security Corp.  ("Franklin
Village") is a wholly-owned subsidiary of the Bank established in 1997. Franklin
Village  is also a  Massachusetts  security  corporation  and was formed for the
purpose of buying,  selling and holding investment  securities on its own behalf
and not as a broker.  At March 31,  1998,  Franklin  Village had total assets of
$3.0 million, virtually all of which were in investment securities.

Competition

         The Bank  faces  significant  competition  both in making  loans and in
attracting  deposits.  The  Boston  metropolitan  area  has a  high  density  of
financial  institutions,  many of which are  branches  of  significantly  larger
institutions  which have greater  financial  resources than the Bank, and all of
which are competitors of the Bank to varying degrees. The Bank's competition for
loans comes principally from commercial banks,  savings banks,  savings and loan
associations,   mortgage  banking  companies,   insurance  companies  and  other
financial  service  companies.  Its most direct  competition  for  deposits  has
historically  come from commercial  banks,  savings banks,  and savings and loan
associations.   The  Bank  faces   additional   competition  for  deposits  from
non-depository  competitors  such as the mutual fund  industry,  securities  and
brokerage  firms and  insurance  companies.  Competition  may also increase as a
result of the lifting of restrictions on the interstate  operations of financial
institutions.

Year 2000 Issue

         Many computer  programs in use today can only distinguish the final two
digits of the year entered,  and so they can be expected to read entries for the
year 2000 as the year 1900 and compute payment, interest or delinquency based on
the wrong date or can be expected to be unable to compute  payment,  interest or
delinquency. Rapid and accurate data processing is essential to the operation of
the Bank.

         All of the material data  processing of the Bank that could be affected
by this problem is provided by a third party service bureau.  The service bureau
has advised the Bank that it expects to resolve this  potential  problem  before
the year  2000.  However,  if the  service  bureau  is unable  to  resolve  this
potential  problem in time, the Bank would likely  experience  significant  data
processing  delays,  mistakes or failures.  These  delays,  mistakes or failures
could have a significant  adverse impact on the financial  condition and results
of operation of the Bank. Based on information  currently available,  management
does  not  believe  that  significant  additional  costs  will  be  incurred  in
connection with the year 2000 issue.



                                       83





Properties

         The Bank  currently  conducts  its  business  through five full service
banking offices.  The following table sets forth the Bank's offices at March 31,
1998.



                                                                                                   Net Book Value
                                                                                                   of Property or
                                                                                                      Leasehold
                                                                                  Date of Lease     Improvements
         Location              Description      Year Opened      Owned/Leased      Expiration     At March 31, 1998
- -------------------------    -------------     -------------    -------------     -------------   -----------------
                                                                                                   (In Thousands)
                                                                                                 
81 Main Street                 Main Office         1980              Owned             --               $625
Medway, MA

1098 Main Street              Branch Office        1962              Owned             --                128
Millis, MA

238 Main Street               Branch Office        1990             Leased           1/30/99              --
Medfield, MA

1000 Franklin Village Drive   Branch Office        1995             Leased           9/30/08              10
Franklin, MA

281A East Central Street      Branch Office        1997             Leased           5/30/02             185
Franklin, MA



Legal Proceedings

         The Bank is not involved in any pending  legal  proceedings  other than
routine legal proceedings occurring in the ordinary course of business which, in
the aggregate, involve amounts which are believed by management to be immaterial
to the financial condition and results of operations of the Bank.

Personnel

         As of March 31, 1998, the Bank had 50 full-time  equivalent  employees.
The employees are not  represented by a collective  bargaining unit and the Bank
considers its relationship with its employees to be good. See "Management of the
Bank--Compensation  of  Officers  and  Directors  through  Benefit  Plans" for a
description of certain  compensation  and benefit programs offered to the Bank's
employees.

                           FEDERAL AND STATE TAXATION

Federal Taxation

         General. The Mutual Company, the Stock Company and the Bank are subject
to federal  income  taxation in the same general  manner as other  corporations,
with some  exceptions  discussed  below.  The  following  discussion  of federal
taxation is intended  only to summarize  certain  pertinent  federal  income tax
matters and is not a  comprehensive  description of the tax rules  applicable to
these entities.

         Method  of  Accounting.  For  federal  income  tax  purposes,  the Bank
currently  reports its income and expenses on the accrual  method of  accounting
and uses a fiscal year ending June 30 for filing its consolidated federal income
tax returns.

         Bad Debt Reserves. The Bank is permitted to establish a reserve for bad
debts and to make annual  additions to the reserve.  These additions can, within
specified  formula limits, be deducted in arriving at the Bank's taxable income.
In addition, the 1996 Act requires the recapture (over a six year period) of the
excess of tax bad debt

                                       84





reserves  accumulated after October 31, 1988. The amount of such reserve subject
to recapture by the Bank as of March 31, 1998 was $266,000.

         Taxable  Distributions  and Recapture.  Prior to the 1996 Act, bad debt
reserves  created  prior to  November  1, 1988 were  subject to  recapture  into
taxable   income  should  the  Bank  fail  to  meet  certain  thrift  asset  and
definitional  tests.  New federal  legislation  eliminated  these thrift related
recapture rules. However, under current law, pre-1988 reserves remain subject to
recapture  should the Bank make certain  non-dividend  distributions or cease to
maintain a bank charter.  At June 30, 1996,  the Bank's total  federal  pre-1988
reserve was $1.1  million.  This  reserve  reflects  the  cumulative  effects of
federal tax deductions by the Bank for which no federal income tax provision has
been made.

         Minimum Tax. The Code imposes an  alternative  minimum tax ("AMT") at a
rate of 20% on a base of regular  taxable  income plus  certain tax  preferences
("alternative  minimum  taxable  income" or  "AMTI").  The AMT is payable to the
extent such AMTI is in excess of an exemption  amount.  Net operating losses can
offset no more than 90% of AMTI. Certain payments of alternative minimum tax may
be used as credits against regular tax liabilities in future years. The Bank has
not  been  subject  to the  alternative  minimum  tax and  has no  such  amounts
available as credits for carryover.

         Net Operating Loss Carryovers.  A financial  institution may carry back
net  operating  losses to the  preceding  two  taxable  years and forward to the
succeeding  20 taxable  years.  This  provision  applies to losses  incurred  in
taxable  years  beginning  after 1996.  At March 31,  1998,  the Bank had no net
operating loss carryforwards for federal income tax purposes.

         Corporate  Dividends-Received  Deduction. The Stock Company may exclude
from its income 100% of dividends received from the Bank as a member of the same
affiliated group of corporations. Following completion of the reorganization and
Offering,  it is expected that the Mutual  Company will own less than 80% of the
outstanding common stock of the Stock Company.  As such, the Mutual Company will
not be permitted to file a consolidated federal income tax return with the Stock
Company and the Bank. The corporate  dividends-received  deduction is 80% in the
case of dividends  received from corporations  with which a corporate  recipient
does not file a consolidated return, and corporations which own less than 20% of
the stock of a  corporation  distributing  a  dividend  may  deduct  only 70% of
dividends received or accrued on their behalf.

State Taxation

         Massachusetts State Taxation.  For Massachusetts income tax purposes, a
consolidated  tax  return  cannot  be filed.  Instead,  the Bank and each of its
subsidiaries file an annual income tax return.  The Bank is subject to an annual
Massachusetts  excise  tax at a rate of 11.32% of its net income  currently  and
declining in  increments  to 10.50% for the fiscal year ending June 30, 2000. In
addition,   the  Bank's  two  wholly  owned  subsidiaries  are  both  securities
corporations and, accordingly, are subject to an excise tax at the rate of 1.32%
of its gross income. For these purposes,  Massachusetts net income is defined as
gross  income  from all  sources  without  any  exclusions,  less the  following
deductions:  all deductions (but not credits) which are allowable under the Code
except for those deductions  under the Code relating to (1) dividends  received,
(2) losses  sustained  in other  taxable  years and (3) taxes on or  measured by
income,  franchise  taxes for the privilege of doing  business and capital stock
taxes imposed by any state of the United States,  the District of Columbia,  the
Commonwealth of Puerto Rico, any territory or possession of the United States or
any foreign  country,  or a political  subdivision of any of the foregoing.  The
Bank is not permitted to carry its losses forward or back for  Massachusetts tax
purposes. The Stock Company may apply to the Massachusetts Department of Revenue
to be classified as a Massachusetts security corporation. Bank holding companies
that are so classified are subject to a state tax rate of 0.33% of gross income.


                                       85





                                   REGULATION
General

         The  Bank  is a  Massachusetts-chartered  stock  savings  bank  and its
deposit accounts are insured up to applicable  limits by the Bank Insurance Fund
("BIF") of the FDIC and by the Depositors Insurance Fund. The Bank is subject to
extensive  regulation by the  Massachusetts  Division of Banks as its chartering
agency,  and by the FDIC, as its deposit  insurer.  The Bank is required to file
reports  with,  and is  periodically  examined  by,  the FDIC  and the  Division
concerning  its activities  and financial  condition and must obtain  regulatory
approvals  prior to  entering  into  certain  transactions,  including,  but not
limited to, mergers with or acquisitions of other savings institutions. The Bank
is a member of the  Federal  Home Loan Bank of Boston  and is subject to certain
limited  regulation by the Board of Governors of the Federal Reserve System.  As
bank  holding  companies,  the Mutual  Company is and the Stock  Company will be
subject to  regulation  by the FRB and the Division and required to file reports
with such  regulatory  bodies.  Any change in such  regulations,  whether by the
Division, the FDIC, or the FRB could have a material adverse impact on the Bank,
the Stock Company, or the Mutual Company. Certain of the regulatory requirements
applicable to the Bank, the Stock Company and the Mutual Company are referred to
below or elsewhere herein.

Massachusetts Bank Regulation

         As a  Massachusetts-chartered  savings  bank,  the Bank is  subject  to
supervision,   regulation  and  examination  by  the  Division  and  to  various
Massachusetts  statutes  and  regulations  which  govern,  among  other  things,
investment   powers,   lending  and   deposit-taking   activities,   borrowings,
maintenance  of surplus and reserve  accounts,  distribution  of  earnings,  and
payment of dividends. In addition, the Bank is subject to Massachusetts consumer
protection and civil rights laws and  regulations.  The  Division's  approval is
required for a  Massachusetts  bank to establish or close  branches,  merge with
other banks, organize a holding company, issue stock and undertake certain other
activities.

         Parity  Regulation.  Massachusetts  regulation  on parity with national
banks  establishes   procedures  allowing   state-chartered  banks  to  exercise
additional  or more flexible  parallel  powers  granted to national  banks under
federal law which are otherwise not permitted  under state law. Under the parity
regulation,   a  bank  which  is  either   "adequately   capitalized"  or  "well
capitalized,"  which has not been informed in writing by the  Commissioner or an
applicable  federal bank regulatory  agency that it has been designated to be in
"troubled  condition,"  and which has  received  as least a  "satisfactory"  CRA
rating (as defined below) during its most recent examination by the Commissioner
or other  applicable  federal  banking  regulatory  agency may engage in certain
activities in which  Massachusetts  chartered  banks  ordinarily may not engage.
Such activities include,  but are not limited to, the establishment of temporary
branch offices, investment in corporate affiliates and subsidiaries,  engagement
in lease financing transactions,  investment in community development and public
welfare projects, and the provision of tax planning and preparation, payroll and
financial planning  services,  among others. The procedures and requirements for
engaging  in such  activities  range from an  application  process or  expedited
review and notice process to no application or notice whatsoever. The applicable
procedures and  requirements  vary according to the nature of the activity to be
engaged in and the capitalization of the bank. As of the date of the prospectus,
the  Bank  was   "adequately   capitalized,"   had  received  a  CRA  rating  of
"satisfactory" and was not in "troubled condition" and was therefore eligible to
engage in certain of the above-referenced activities,  subject to the applicable
procedures and requirements of Massachusetts Regulation.

         Investment Activities. As a  Massachusetts-chartered  savings bank, the
Bank may invest in preferred and common stock of any  corporation  provided such
investments  do not  involve  control  of any  corporation  and do  not,  in the
aggregate,  exceed 4% of the  Bank's  deposits.  Subject to  certain  limits,  a
Massachusetts-chartered  savings  bank may  invest up to 7% of its  deposits  in
investments  not  otherwise  legally  permitted,  provided that any such amounts
which  exceed 3% of deposits  must be invested in  companies  organized  for the
purpose of  acquiring,  constructing,  rehabilitating,  leasing,  financing  and
disposing  of  housing,  and no  investment  in the  equity  securities  or debt
securities  of any one issuer made  pursuant to such  authority may exceed 2% of
the bank's deposits.


                                       86





         Regulatory Enforcement Authority.  Any Massachusetts bank that does not
operate in  accordance  with the  regulations,  policies and  directives  of the
Commissioner may be subject to sanctions for  non-compliance,  including seizure
of the property and business of the bank and  suspension  or  revocation  of its
charter.  The  Commissioner  may under certain  circumstances  suspend or remove
officers or directors who have violated the law,  conducted the Bank's  business
in a manner which is unsafe,  unsound or contrary to the depositors'  interests,
or been negligent in the performance of their duties. In addition,  upon finding
that a bank  has  engaged  in an  unfair  or  deceptive  act  or  practice,  the
Commissioner  may issue an order to cease and  desist  and  impose a fine on the
bank  concerned.  Finally,  Massachusetts  consumer  protection and civil rights
statutes  applicable to the Bank permit private  individual and class action law
suits and provide for the rescission of consumer transactions,  including loans,
and the recovery of statutory and punitive  damages and  attorneys'  fees in the
case of certain violations.

         Depositors  Insurance Fund. All  Massachusetts-chartered  savings banks
are required to be members of the Depositors  Insurance Fund, a corporation that
insures savings bank deposits not covered by federal deposit insurance.  The DIF
is authorized to charge savings banks an annual assessment of up to 1/16th of 1%
of a savings bank's deposits.

Insurance of Accounts and Regulation by the FDIC

         The Bank is a member  of the BIF,  which is  administered  by the FDIC.
Deposits are insured up to applicable  limits by the FDIC and such  insurance is
backed by the full faith and credit of the U.S. Government. As insurer, the FDIC
charges deposit insurance premiums and is authorized to conduct  examinations of
and to require reporting by FDIC-insured institutions.  It also may prohibit any
FDIC-insured  institution  from engaging in any activity the FDIC  determines by
regulation or order to pose a risk to the insurance  fund. The FDIC also has the
authority to initiate  enforcement  actions against savings banks,  after giving
the Commissioner an opportunity to take such action,  and may terminate  deposit
insurance if it determines  that the  institution  has engaged or is engaging in
unsafe or unsound practices, or is in an unsafe or unsound condition.

         The FDIC has authority  under  federal law to appoint a conservator  or
receiver for an insured bank under certain circumstances.  The FDIC is required,
with certain  exceptions,  to appoint a receiver or  conservator  for an insured
state bank if that bank was "critically  undercapitalized" on average during the
calendar  quarter  beginning  270 days  after the date on which the bank  became
"critically  undercapitalized." For this purpose, "critically  undercapitalized"
means  having a ratio of tangible  capital to total  assets of less than 2%. See
"--Prompt  Corrective  Action."  The FDIC  may also  appoint  a  conservator  or
receiver for a state bank on the basis of the institution's  financial condition
or upon the occurrence of certain events, including: (i) insolvency (whereby the
assets of the bank are less than its liabilities to depositors and others); (ii)
substantial  dissipation  of assets or  earnings  through  violations  of law or
unsafe or unsound  practices;  (iii) existence of an unsafe or unsound condition
to transact  business;  (iv) likelihood that the bank will be unable to meet the
demands of its  depositors  or to pay its  obligations  in the normal  course of
business;  and (v) insufficient capital, or the incurring or likely incurring of
losses that will deplete  substantially all of the institution's capital with no
reasonable prospect of replenishment of capital without federal assistance.

         In September  1995, the BIF achieved its statutorily  mandated  reserve
levels. As a result, in 1995 the FDIC issued a final rule effective with respect
to the semi-annual  premium assessment  beginning January 1, 1996, which reduced
deposit  insurance  premiums  for BIF member  institutions  to zero basis points
(subject  to an annual  minimum of $2,000) for  institutions  in the lowest risk
category.  Deposit  insurance  premiums for Savings  Association  Insurance Fund
("SAIF")  members were  maintained  at 23 basis points for  institutions  in the
lowest risk  category  because the SAIF had not achieved its required  statutory
reserve levels.

         On September 30, 1996, legislation was enacted to eliminate the premium
differential between SAIF-insured  institutions and BIF-insured  institutions by
recapitalizing the SAIF to the required ratio of 1.25% of insured deposits.  The
legislation  provided  (i) that the holders of  SAIF-assessable  deposits  pay a
one-time special assessment to

                                       87





recapitalize  the SAIF,  (ii) for the merger of the BIF and the SAIF,  with such
merger being conditioned upon the prior  elimination of the thrift charter,  and
(iii) that  BIF-insured  institutions  would share in part in the  obligation to
repay  Financing  Corporation  bonds  that were  issued in 1987 to help  finance
losses to the former insurance fund for state and federal savings associations.

         Following the imposition of the one-time special  assessment,  the FDIC
lowered  assessment  rates for SAIF  members  to  reduce  the  disparity  in the
assessment  rates  paid  by BIF  and  SAIF  members.  From  1997  through  1999,
FDIC-insured  institutions  will pay  approximately  1.3  basis  points of their
BIF-assessable  deposits and 6.4 basis points of their SAIF-assessable  deposits
to fund the Financing Corporation bonds. The Bank's insurance premium, which had
amounted to the minimum  $2,000  annual fee for its  BIF-insured  deposits,  was
increased to 1.3 basis points.

Regulatory Capital Requirements

         FDIC-insured savings banks are subject to risk-based capital guidelines
that  establish a framework  for making  regulatory  capital  requirements  more
sensitive  to the risk  profiles  of each  institution.  The Bank is required to
maintain  certain  levels of  regulatory  capital in relation  to  risk-weighted
assets. The ratio of such regulatory capital to risk-weighted assets is referred
to as the Bank's  "risk-based  capital  ratio."  Risk-based  capital  ratios are
determined by allocating  assets and specified  off-balance  sheet items to four
risk-weighted  categories ranging from 0% to 100%, with higher levels of capital
being required for the categories perceived as representing greater risk.

         These  guidelines  divide a savings bank's capital into two tiers.  The
first  tier  ("Tier I")  includes  common  equity,  retained  earnings,  certain
non-cumulative  perpetual  preferred stock  (excluding  auction rate issues) and
minority  interests  in  equity  accounts  of  consolidated  subsidiaries,  less
goodwill and other  intangible  assets  (except  mortgage  servicing  rights and
purchased   credit   card   relationships   subject  to  certain   limitations).
Supplementary  ("Tier  II")  capital  includes,  among other  items,  cumulative
perpetual and long-term  limited-life  preferred  stock,  mandatory  convertible
securities,  certain hybrid capital instruments,  term subordinated debt and the
allowance  for loan and lease  losses,  subject  to  certain  limitations,  less
required  deductions.  Savings banks are required to maintain a total risk-based
capital ratio equal to at least 8% of risk-weighted assets, of which at least 4%
must be Tier I capital.

         In addition, the FDIC has established regulations prescribing a minimum
Tier I leverage  capital  ratio  (Tier I capital  to  adjusted  total  assets as
specified in the regulations).  These  regulations  provide for a minimum Tier I
leverage ratio of 3% for banks that meet certain specified  criteria,  including
that  they have the  highest  examination  rating  and are not  experiencing  or
anticipating significant growth. All other banks are required to maintain a Tier
I leverage  ratio of 3% plus an additional  cushion of at least 100 to 200 basis
points.  The FDIC may,  however,  set higher  leverage  and  risk-based  capital
requirements on individual  institutions when particular  circumstances warrant.
Savings banks  experiencing or anticipating  significant  growth are expected to
maintain capital ratios,  including tangible capital  positions,  well above the
minimum levels.

         The FDIC has also  proposed  that a bank's  interest rate risk exposure
should be  quantified  using  either  the  measurement  system  set forth in the
proposal  or the  institution's  internal  model for  measuring  such  exposure.
Management  of the Bank has not  determined  what  effect,  if any, the proposed
interest  rate risk  component  would have on the  Bank's  capital if adopted as
proposed.

Standards for Safety and Soundness

         The  federal  banking  agencies  have  adopted a final  regulation  and
Interagency   Guidelines   Prescribing   Standards   for  Safety  and  Soundness
("Guidelines")  to implement the safety and soundness  standards  required under
federal law. The  Guidelines  set forth the safety and soundness  standards that
the federal  banking  agencies use to identify  and address  problems at insured
depository institutions before capital becomes impaired. The standards set forth
in the Guidelines  address internal controls and information  systems;  internal
audit  program;  credit  underwriting;  loan  documentation;  interest rate risk
exposure; asset growth; and compensation, fees and benefits. The agencies also

                                       88





adopted additions to the Guidelines which require  institutions to examine asset
quality and  earnings  standards.  If the  appropriate  federal  banking  agency
determines  that an  institution  fails to meet any standard  prescribed  by the
Guidelines,  the agency may require the  institution  to submit to the agency an
acceptable plan to achieve compliance with the standard,  as required by federal
law. The final regulations  establish deadlines for the submission and review of
such safety and soundness compliance plans.

Limitations on Dividends and Other Capital Distributions

         The FDIC has the authority to use its enforcement  powers to prohibit a
savings bank from paying dividends if, in its opinion,  the payment of dividends
would constitute an unsafe or unsound  practice.  Federal law also prohibits the
payment of  dividends by a bank that will result in the bank failing to meet its
applicable  capital  requirements on a pro forma basis.  Massachusetts  law also
restricts  the Bank from  declaring a dividend  which  would  reduce its capital
below (i) the amount  required  to be  maintained  by state and  federal law and
regulations, or (ii) the amount of the Bank's liquidation account established in
connection with the Reorganization.

Prompt Corrective Action

         The federal banking agencies have promulgated  regulations to implement
the  system of prompt  corrective  action  required  by federal  law.  Under the
regulations, a bank shall be deemed to be (i) "well capitalized" if it has total
risk-based  capital of 10.0% or more,  has a Tier I risk-based  capital ratio of
6.0% or more,  has a Tier I  leverage  capital  ratio of 5.0% or more and is not
subject to any written capital order or directive; (ii) "adequately capitalized"
if it has a total risk-based  capital ratio of 8.0% or more, a Tier I risk-based
capital  ratio of 4.0% or more and a Tier I  leverage  capital  ratio of 4.0% or
more (3.0% under  certain  circumstances)  and does not meet the  definition  of
"well  capitalized";  (iii)  "undercapitalized"  if it  has a  total  risk-based
capital ratio that is less than 8.0%, a Tier I risk-based  capital ratio that is
less than 4.0% or a Tier I leverage  capital  ratio that is less than 4.0% (3.0%
under certain circumstances);  (iv) "significantly undercapitalized" if it has a
total  risk-based  capital  ratio  that is less than 6.0%,  a Tier I  risk-based
capital ratio that is less than 3.0% or a Tier I leverage  capital ratio that is
less  than  3.0%;  and (v)  "critically  undercapitalized"  if it has a ratio of
tangible equity to total assets that is equal to or less than 2.0%.  Federal law
and regulations also specify  circumstances under which a federal banking agency
may reclassify a well capitalized  institution as adequately capitalized and may
require an adequately capitalized institution to comply with supervisory actions
as if it  were  in the  next  lower  category  (except  that  the  FDIC  may not
reclassify  a   significantly   undercapitalized   institution   as   critically
undercapitalized).

         "Undercapitalized"  banks are subject to growth,  capital  distribution
(including  dividend) and other limitations and are required to submit a capital
restoration  plan.  A  bank's  compliance  with  such  plan  is  required  to be
guaranteed by any company that controls the undercapitalized  institution. If an
"undercapitalized"  bank fails to submit an acceptable plan, it is treated as if
it is "significantly  undercapitalized."  "Significantly undercapitalized" banks
are subject to one or more of a number of additional restrictions,  including an
order  by the  FDIC  to  sell  sufficient  voting  stock  to  become  adequately
capitalized,  requirements  to reduce total assets and cease receipt of deposits
from correspondent  banks or to dismiss directors or officers,  and restrictions
on interest  rates paid on  deposits,  compensation  of  executive  officers and
capital distributions by a parent holding company.

         Based on the  foregoing,  the Bank is currently  classified  as a "well
capitalized" savings institution.

Activities and Investments of Insured State-Chartered Banks

         Federal law generally  limits the activities and equity  investments of
FDIC-insured,  state-chartered  banks to those that are permissible for national
banks,  notwithstanding  state  laws.  Under  regulations  dealing  with  equity
investments,  an insured state bank  generally may not,  directly or indirectly,
acquire or retain any equity investment of a type, or in an amount,  that is not
permissible  for a national bank. An insured state bank is not prohibited  from,
among  other  things:  (i)  acquiring  or  retaining  a majority  interest  in a
subsidiary; (ii) investing as a limited partner

                                       89





in a partnership,  the sole purpose of which is direct or indirect investment in
the  acquisition,  rehabilitation,  or new  construction of a qualified  housing
project, provided that such limited partnership investments may not exceed 2% of
the bank's  total  assets;  (iii)  acquiring  up to 10% of the voting stock of a
company that solely  provides or reinsures  directors',  trustees' and officers'
liability  insurance  coverage or bankers' blanket bond group insurance coverage
for insured depository institutions;  and (iv) acquiring or retaining, through a
subsidiary,  up to 10% of the  voting  shares  of a  depository  institution  if
certain requirements are met.

         Federal  law and FDIC  regulations  permit  certain  exceptions  to the
foregoing limitations.  For example,  certain state-chartered banks, such as the
Bank, may continue to invest, up to certain limits, in common or preferred stock
listed on a  National  Securities  Exchange  or the  National  Market  System of
NASDAQ,  and in  the  shares  of an  investment  company  registered  under  the
Investment Company Act of 1940, as amended. Such banks may also continue to sell
savings  bank life  insurance.  As of March 31,  1998,  the Bank had  marketable
equity securities with a cost of $2.7 million pursuant to this exception.

Transactions with Affiliates and Insiders of the Bank

         Under current federal law, transactions between depository institutions
and their affiliates are governed by Sections 23A and 23B of the Federal Reserve
Act. An affiliate of a savings bank is any company or entity that  controls,  is
controlled  by, or is under common  control with the savings bank,  other than a
subsidiary.  In a holding  company  context,  at a minimum,  the parent  holding
company of a savings bank and any companies  which are controlled by such parent
holding  company are  affiliates  of the savings  bank.  Generally,  Section 23A
limits the extent to which the savings  bank or its  subsidiaries  may engage in
"covered  transactions" with any one affiliate to an amount equal to 10% of such
savings bank's capital stock and surplus, and contains an aggregate limit on all
such  transactions with all affiliates to an amount equal to 20% of such capital
stock and surplus. The term "covered  transaction"  includes the making of loans
or other  extensions of credit to an  affiliate;  the purchase of assets from an
affiliate; the purchase of, or an investment in, the securities of an affiliate;
the  acceptance  of  securities  of an  affiliate  as  collateral  for a loan or
extension  of credit to any person;  or issuance of a guarantee,  acceptance  or
letter  of  credit  on behalf  of an  affiliate.  Section  23A also  establishes
specific  collateral  requirements  for loans or  extensions  of  credit  to, or
guarantees,  acceptances  or letters of credit issued on behalf of an affiliate.
Section  23B  requires  that  covered  transactions  and a broad  list of  other
specified transactions be on terms substantially the same, or no less favorable,
to  the  savings  bank  or  its   subsidiary   as  similar   transactions   with
nonaffiliates.

         Further,  Section 22(h) of the Federal  Reserve Act restricts a savings
bank with  respect  to loans to  directors,  executive  officers  and  principal
stockholders.  Under Section 22(h),  loans to directors,  executive officers and
stockholders  who  control,  directly  or  indirectly,  10% or  more  of  voting
securities  of a savings  bank,  and  certain  related  interests  of any of the
foregoing,  may not exceed,  together with all other  outstanding  loans to such
persons and affiliated  entities,  the savings bank's total capital and surplus.
Section 22(h) also prohibits  loans above amounts  prescribed by the appropriate
federal banking agency to directors,  executive  officers and  shareholders  who
control 10% or more of voting  securities  of a stock  savings  bank,  and their
respective  related  interests,  unless  such loan is  approved  in advance by a
majority  of the  board of  directors  of the  savings  bank.  Any  "interested"
director may not participate in the voting.  The loan amount (which includes all
other outstanding loans to such person) as to which such prior board of director
approval is required,  is the greater of $25,000 or 5% of capital and surplus or
any loans over $500,000. Further, pursuant to Section 22(h), loans to directors,
executive  officers and principal  shareholders  must generally be made on terms
substantially  the same as offered in comparable  transactions to other persons.
Section 22(g) of the Federal Reserve Act places additional  limitations on loans
to executive officers.

Holding Company Regulation

     General. Upon consummation of the reorganization, the Stock Company, as the
sole  shareholder of the Bank,  will a become bank holding  company.  The Mutual
Company  will  remain  a  bank  holding  company  as  the  indirect  controlling
shareholder  of the Bank.  Bank holding  companies are subject to  comprehensive
regulation and

                                       90





regular  examinations  by the FRB and the  Division.  The FRB also has extensive
enforcement  authority  over bank  holding  companies,  including,  among  other
things,  the ability to assess civil money penalties,  to issue cease and desist
or removal  orders and to require  that a holding  company  divest  subsidiaries
(including  its bank  subsidiaries).  In  general,  enforcement  actions  may be
initiated for violations of law and regulations and unsafe or unsound practices.
As a savings  bank,  the Bank may elect to have the Stock Company and the Mutual
Company  regulated as savings and loan holding companies by the Office of Thrift
Supervision  ("OTS").  Regulation  as a savings and loan holding  company  would
require application to, and prior approval of, the OTS.

         After  consummation  of the  reorganization  and  Offering,  the  Stock
Company  will be  subject  to  capital  adequacy  guidelines  for  bank  holding
companies (on a consolidated basis) which are substantially  similar to those of
the  FDIC  for  the  Bank.  On  a  pro  forma   consolidated   basis  after  the
reorganization and Offering,  the Stock Company's pro forma stockholders' equity
will exceed these requirements.

         Under FRB  policy,  a bank  holding  company  must serve as a source of
strength for its subsidiary  bank. Under this policy,  the FRB may require,  and
has required in the past, a holding company to contribute  additional capital to
an undercapitalized subsidiary bank.

         A  bank  holding  company  must  obtain  Massachusetts  Board  of  Bank
Incorporation  and FRB approval before:  (i) acquiring,  directly or indirectly,
ownership  or  control  of any voting  shares of  another  bank or bank  holding
company if, after such acquisition, it would own or control more than 5% of such
shares  (unless it already owns or controls the majority of such  shares);  (ii)
acquiring all or substantially all of the assets of another bank or bank holding
company; or (iii) merging or consolidating with another bank holding company.

         The Bank Holding  Company Act also  prohibits a bank  holding  company,
with certain exceptions,  from acquiring direct or indirect ownership or control
of more than 5% of the voting  shares of any company which is not a bank or bank
holding  company,  or from engaging  directly or indirectly in activities  other
than those of banking,  managing or controlling banks, or providing services for
its subsidiaries. The principal exceptions to these prohibitions involve certain
non-bank  activities  which, by statute or by FRB regulation or order, have been
identified as activities  closely related to the business of banking or managing
or  controlling  banks.  The list of  activities  permitted by the FRB includes,
among other things,  operating a savings institution,  mortgage company, finance
company,  credit card  company or  factoring  company;  performing  certain data
processing  operations;  providing  certain  investment  and  financial  advice;
underwriting   and  acting  as  an   insurance   agent  for  certain   types  of
credit-related  insurance;  leasing  property  on a  full-payout,  non-operating
basis; selling money orders,  travelers' checks and United States Savings Bonds;
real  estate and  personal  property  appraising;  providing  tax  planning  and
preparation services; and, subject to certain limitations,  providing securities
brokerage services for customers.  The Stock Company and the Mutual Company have
no present plans to engage in any of these activities.

         Interstate Banking and Branching. Federal law allows the FRB to approve
an application of an adequately  capitalized and adequately managed bank holding
company to acquire control of, or acquire all or substantially all of the assets
of, a bank  located in a state  other than such  holding  company's  home state,
without  regard to whether  the  transaction  is  prohibited  by the laws of any
state.  The FRB may not approve the acquisition of the bank that has not been in
existence for the minimum time period (not  exceeding  five years)  specified by
the statutory law of the host state.  The FRB is  prohibited  from  approving an
application  if  the  applicant  (and  its  depository  institution  affiliates)
controls or would  control  more than 10% of the insured  deposits in the United
States or 30% or more of the deposits in the target  bank's home state or in any
state in which the target bank maintains a branch. Individual states continue to
have  authority to limit the  percentage of total insured  deposits in the state
which may be held or controlled by a bank or bank holding  company to the extent
such limitation does not discriminate against out-of-state banks or bank holding
companies.  Individual  states may also waive the 30%  state-wide  concentration
limit referred to above.

         Additionally,  beginning on June 1, 1997, the federal banking  agencies
were  authorized to approve  interstate  merger  transactions  without regard to
whether such  transactions  are  prohibited by the law of any state,  unless the
home

                                       91





state of one of the banks "opted out" by adopting a law which applies equally to
all out-of-state  banks and expressly  prohibits merger  transactions  involving
out-of-state  banks.  Interstate  acquisitions of branches are permitted only if
the law of the state in which the branch is located permits such acquisitions.

         In 1996, the Massachusetts legislature enacted a new interstate banking
statute  pursuant  to  which  an  out-of-state  bank  may  (subject  to  various
regulatory  approvals  and to  reciprocity  in its  home  state)  establish  and
maintain bank branches in Massachusetts by (i) merging with a Massachusetts bank
that has been in existence for at least three years,  (ii) acquiring a branch or
branches of a  Massachusetts  bank without  acquiring  the entire bank, or (iii)
opening such branches de novo.  Massachusetts banks' ability to exercise similar
interstate  banking  powers in other  states  depend  upon the laws of the other
states.  For  example,  according  to  the  law of the  bordering  state  of New
Hampshire, out-of-state banks may acquire New Hampshire banks by merger, but may
not  acquire  individual  branches  or  establish  de novo bank  branches in New
Hampshire.

         Federal law authorizes the FDIC to approve interstate branching de novo
by national and state  banks,  respectively,  only in states which  specifically
allow for such branching.  The appropriate federal banking agencies are required
to prescribe  regulations  which prohibit any  out-of-state  bank from using the
interstate  branching authority primarily for the purpose of deposit production.
The  FDIC and FRB have  adopted  such  regulations.  These  regulations  include
guidelines to ensure that interstate  branches  operated by an out-of-state bank
in a host  state  are  reasonably  helping  to  meet  the  credit  needs  of the
communities which they serve. Should the FDIC determine that a bank's interstate
branch is not  reasonably  helping to meet the credit  needs of the  communities
serviced  by the  interstate  branch,  the  FDIC  is  authorized  to  close  the
interstate  branch or not  permit  the bank to open a new branch in the state in
which the bank previously opened an interstate branch.

         Dividends. The FRB has issued a policy statement on the payment of cash
dividends by bank holding companies,  which expresses the FRB's view that a bank
holding  company  should pay cash  dividends only to the extent that the holding
company's  net  income  for the past year is  sufficient  to cover both the cash
dividends and a rate of earnings  retention that is consistent  with the holding
company's capital needs, asset quality and overall financial condition.  The FRB
also indicated that it would be inappropriate for a company experiencing serious
financial  problems to borrow  funds to pay  dividends.  Furthermore,  under the
prompt corrective action regulations  adopted by the FRB, the FRB may prohibit a
bank holding  company from paying any  dividends if the holding  company's  bank
subsidiary  is  classified  as  "undercapitalized."  See  "--Regulatory  Capital
Requirements."

         Bank  holding  companies  are  required  to give the FRB prior  written
notice of any purchase or redemption of its outstanding equity securities if the
gross  consideration for the purchase or redemption,  when combined with the net
consideration paid for all such purchases or redemptions during the preceding 12
months,  is  equal  to 10% or more of the  consolidated  net  worth  of the bank
holding  company.  The FRB may  disapprove  such a purchase or  redemption if it
determines that the proposal would  constitute an unsafe or unsound  practice or
would violate any law,  regulation,  FRB order, or any condition  imposed by, or
written agreement with, the FRB. This notification requirement does not apply to
any company that meets the well-capitalized standard for commercial banks, has a
safety and soundness  examination rating of at least a "2" and is not subject to
any unresolved supervisory issues.

         Dividend Waivers by the Mutual Company.  It has been the policy of many
mutual  holding  companies to waive the receipt of  dividends  declared by their
savings  institution  subsidiary.  In  connection  with its  approval  of mutual
holding company reorganizations since 1994, however, the FRB has imposed certain
conditions on the waiver of dividends by mutual  holding  companies  declared on
the common stock of subsidiary  savings banks,  and the Mutual  Company  expects
that the FRB will impose such  conditions on any dividend  waivers by the Mutual
Company on the common stock of the Stock Company.

         In particular, it is expected that the FRB will require that the amount
of  any  waived  dividends  will  not  be  available  for  payment  to  Minority
Stockholders  and will be  excluded  from  capital for  purposes of  calculating
dividends payable to Minority  Stockholders.  Moreover, the cumulative amount of
waived dividends must be maintained in a

                                       92





restricted  capital account which would be added to any  liquidation  account of
the Bank in the event of a  Conversion  Transaction,  and would not be available
for distribution to Minority  Stockholders.  The restricted  capital account and
liquidation  account  amounts  would not be  reflected  in the Bank's  financial
statements  or the notes  thereto,  but would be  considered  as a notational or
memorandum  account of the Bank, and would be maintained in accordance  with the
rules,  regulations and policy of the Office of Thrift  Supervision  except that
such rules would be administered by the FRB, and any other rules and regulations
adopted by the FRB. The stock  issuance  plan also  provides  that if the Mutual
Company  converts to stock form in the future,  any waived  dividends may reduce
the Minority Ownership Interest following such Conversion Transaction.

          If the Mutual Company decides that it is in its best interest to waive
a  particular  dividend  to be paid by the  Stock  Company,  and the FRB and the
Division  approve such waiver,  then the Stock  Company  would pay such dividend
only to  Minority  Stockholders,  and the amount of the  dividend  waived by the
Mutual  Company  would be  treated  in the manner  described  above.  The Mutual
Company's decision as to whether or not to waive a particular dividend,  if such
waiver  is  approved  by the FRB and the  Division,  will  depend on a number of
factors,   including  the  Mutual   Company's   capital  needs,  the  investment
alternatives  available to the Mutual Company as compared to those  available to
the Stock Company, and regulatory approvals.  There can be no assurance (i) that
after the  reorganization  the Mutual  Company will waive  dividends paid by the
Stock  Company,  (ii) that the FRB and the  Division  will  approve any dividend
waivers by the  Mutual  Company or (iii) of the terms that may be imposed by the
FRB or the Division on any dividend waiver.

Federal Securities Law

         The common stock of the Stock Company to be issued in the Offering will
be registered  with the  Securities  and Exchange  Commission  ("SEC") under the
Exchange  Act.  The Stock  Company  will be  subject to the  information,  proxy
solicitation,  insider trading  restrictions  and other  requirements of the SEC
under the Exchange Act.

         Stock  Company   common  stock  held  by  persons  who  are  affiliates
(generally officers,  directors and principal stockholders) of the Stock Company
may not be resold  without  registration,  unless such  common  stock is sold in
accordance  with  certain  resale  restrictions.  If  the  Stock  Company  meets
specified current public information  requirements,  each affiliate of the Stock
Company is able to sell in the public market,  without  registration,  a limited
number of shares in any three-month period.

Federal Reserve System

         The   FRB   requires   all   depository    institutions   to   maintain
noninterest-bearing  reserves at  specified  levels  against  their  transaction
accounts (primarily checking, NOW and Super NOW checking accounts). At March 31,
1998, the Bank was in compliance with these reserve requirements.  Savings banks
are authorized to borrow from the Federal  Reserve Bank  "discount  window," but
FRB regulations  require savings banks to exhaust other  reasonable  alternative
sources of funds,  including FHLB borrowings,  before borrowing from the Federal
Reserve Bank.

Community Reinvestment Act

         Under the  Community  Reinvestment  Act,  as amended  (the  "CRA"),  as
implemented by FDIC regulations, a savings bank has a continuing and affirmative
obligation,  consistent  with its safe and  sound  operation,  to help  meet the
credit  needs  of its  entire  community,  including  low  and  moderate  income
neighborhoods.  The CRA does not  establish  specific  lending  requirements  or
programs  for  financial   institutions  nor  does  it  limit  an  institution's
discretion  to develop the types of products and  services  that it believes are
best  suited  to its  particular  community,  consistent  with the CRA.  The CRA
requires the FDIC, in connection with its examination of a savings  institution,
to assess the institution's  record of meeting the credit needs of its community
and to take such record into account in its  evaluation of certain  applications
by such  institution,  including  applications  to  acquire  branches  and other
financial institutions.

                                       93





The CRA requires the FDIC to provide a written  evaluation  of an  institution's
CRA performance  utilizing a four-tiered  descriptive  rating system. The Bank's
latest CRA rating was "satisfactory."

         Massachusetts  has  its  own  statutory  counterpart  to the  Community
Reinvestment Act which is also applicable to the Bank. The Massachusetts version
is  generally  similar  to  the  Community   Reinvestment  Act  but  utilizes  a
five-tiered   descriptive   rating  system.   Massachusetts   law  requires  the
Commissioner to consider,  but not be limited to, a bank's record of performance
under  Massachusetts law in considering any application by the bank to establish
a branch or other deposit-taking facility, to relocate an office, or to merge or
consolidate  with or acquire the assets and assume the  liabilities of any other
banking  institution.  The Bank's most recent rating under the Massachusetts law
was "satisfactory."

Consumer Protection and Fair Lending Regulations

         The Bank is subject to a variety of federal and Massachusetts  statutes
and   regulations   that  are  intended  to  protect   consumers   and  prohibit
discrimination in the granting of credit. These statutes and regulations provide
for  a  range  of  sanctions  for   non-compliance,   including   imposition  of
administrative  fines and remedial orders,  and referral to the Attorney General
for prosecution of a civil action for actual and punitive damages and injunctive
relief.  Certain of these statutes authorize private individual and class action
lawsuits and the award of actual,  statutory and punitive damages and attorneys'
fees for certain types of violations.

Federal Home Loan Bank System

         The Bank is a member of the FHLB of Boston, which is one of 12 regional
FHLBs,   that   administers  the  home  financing  credit  function  of  savings
institutions.  Each FHLB  serves as a reserve  or central  bank for its  members
within its assigned  region.  It is funded  primarily from proceeds derived from
the sale of  consolidated  obligations  of the FHLB  System.  It makes  loans to
members (i.e.,  advances) in accordance with policies and procedures established
by the board of directors of the FHLB. These policies and procedures are subject
to the  regulation  and  oversight of the Federal  Housing  Finance  Board.  All
advances from the FHLB are required to be fully secured by sufficient collateral
as determined by the FHLB.

         As a member, the Bank is required to purchase and maintain stock in the
FHLB of Boston.  At March 31, 1998,  the Bank owned  $723,000 of FHLB stock.  In
past years,  the Bank has  received  dividends  on its FHLB stock.  The dividend
yield  from FHLB  stock  was 6.48% for the year  ended  December  31,  1997.  No
assurance can be given that such  dividends  will continue in the future at such
levels.

         Under  federal  law,  the FHLBs are  required to provide  funds for the
resolution  of  troubled  savings  institutions  and to  contribute  to low  and
moderately priced housing programs through direct loans or interest subsidies on
advances targeted for community investment and low- and moderate-income  housing
projects.  These  contributions  have  affected  adversely  the  level  of  FHLB
dividends  paid and could continue to do so in the future.  These  contributions
could also have an adverse  effect on the value of FHLB stock in the  future.  A
reduction  in value of the  Bank's  FHLB  stock may  result  in a  corresponding
reduction in the Bank's capital.


                                       94



                         MANAGEMENT OF THE STOCK COMPANY

Directors of the Stock Company

         The Board of Directors of the Stock  Company  currently  consists of 16
members,  each of whom is currently  serving as a trustee of the Mutual Company.
The current directors are as follows:


Name                              Age (1)           Term Expires
- ------------------------          -------           ------------
Kelly A. Adler                      37                  2000
Harold W. Bemis                     71                  1998
William L. Casey                    49                  1998
Paul J. DeSimone                    65                  1999
John G. Dugan                       47                  1998
Richard Giusti                      53                  1999
John Hasenjaeger                    55                  1998
Robert J. Heavey                    68                  1998
Thomas R. Howie                     55                  1999
Kenneth C.A. Isaacs                 45                  2000
Paul V. Kenney                      35                  2000
Eugene R. Liscombe                  52                  2000
James W. Murphy                     63                  1999
Robert A. Matson                    38                  2000
Lawrence E. Novick                  58                  1998
Eugene G. Stone                     62                  2000
- -----------
(1) As of March 31, 1998.

         Each  director of the Stock  Company has served as such since the Stock
Company's  incorporation in June 1998. Directors of the Stock Company will serve
three-year staggered terms so that approximately one-third of the directors will
be elected at each annual meeting of stockholders.

         The  Reorganization  and the Offering  will not result  initially in an
increase in the total compensation currently paid to directors of the Bank. Such
compensation,  however,  will be paid in part by the Mutual  Company,  the Stock
Company and the Bank based on the  services  performed by such  individuals  for
such entities.  Subsequent to the reorganization and the Offering,  compensation
of the directors of the Stock Company may be increased to reflect the additional
responsibilities of directors of a stock company with public stockholders.

Executive Officers of the Stock Company

         The following  individuals are executive  officers of the Stock Company
and hold the  offices set forth  below  opposite  their  respective  names.  The
biographical   information  for  each  executive  officer  is  set  forth  under
"Management of the Bank--Biographical Information."


Name                        Age (1)       Position
- ----                        -------       --------
Eugene G. Stone                62         President and Chief Executive Officer
Warren W. Chase, Jr.           51         Vice President and Treasurer
Kevin H. Kane                  44         Vice President
John J. Mogan, Jr.             55         Vice President
Pamela J. Mozynski             34         Vice President
Daniel G. Trombley             48         Vice President
- ----------
(1) As of March 31, 1998.

                                       95





         The Board of Directors of the Stock  Company shall appoint a President,
a Chief  Executive  Officer,  and one or more Vice  Presidents  after the annual
meeting of stockholders.  The Board of Directors may appoint such other officers
from time to time as it may deem proper.

         Since  the  formation  of the  Stock  Company,  none  of the  executive
officers has received remuneration from the Stock Company. It is not anticipated
that the  executive  officers of the Stock  Company will  initially  receive any
remuneration  in his or her capacity as an executive  officer.  For  information
concerning  compensation  of executive  officers of the Bank, see "Management of
the Bank."

Board of Directors and Committees of the Stock Company

         The  Board of  Directors  of the  Stock  Company  is  expected  to meet
quarterly  following the  reorganization  and Offering,  or more often as may be
necessary.  The  directors of the Stock  Company  will  receive a $1,000  annual
retainer fee for serving on the Stock Company's Board of Directors.

         The Board of Directors  initially is expected to have,  among others, a
standing Executive Committee and Audit Committee. The Stock Company's full Board
of Directors will act as the Nominating  Committee,  or may appoint a Nominating
Committee.  The Stock Company does not intend  initially to have a  Compensation
Committee,  as it is not anticipated that the officers of the Stock Company will
initially be compensated as such.

         The Executive  Committee  initially will consist of directors  Kelly A.
Adler, William L. Casey, Richard Giusti,  Kenneth C.A. Isaacs, Robert A. Matson,
Lawrence E. Novick and Eugene G. Stone.  The Executive  Committee is expected to
meet as necessary when the Board is not in session to exercise  general  control
and supervision in all matters pertaining to the interests of the Stock Company,
subject at all times to the direction of the Board of Directors.

         The Audit Committee  initially will consist of directors John G. Dugan,
Eugene R. Liscombe, and Thomas R. Howie. The Audit Committee is expected to meet
at least  quarterly  to examine  and approve  the audit  report  prepared by the
independent  auditors  of the Stock  Company,  to review  and to  recommend  the
independent  auditors to be engaged by the Stock Company, to review the internal
accounting  controls  of the Stock  Company,  and to review  and  approve  audit
policies.

Indemnification and Limitation of Liability

         The  Articles  of  Organization  of the Stock  Company  provide  that a
director  or  officer of the Stock  Company  shall be  indemnified  by the Stock
Company to the  fullest  extent  authorized  by  Massachusetts  law  against all
expenses,  liability and loss reasonably  incurred or suffered by such person in
connection  with his  activities  as a director  or officer or as a director  or
officer of another company, if the director or officer held such position at the
request of the Stock  Company.  Massachusetts  law requires that such  director,
officer, employee or agent, in order to be indemnified,  must have acted in good
faith  and in a  manner  reasonably  believed  to be  not  opposed  to the  best
interests  of the Stock  Company and,  with  respect to any  criminal  action or
proceeding,  either had  reasonable  cause to believe such conduct was lawful or
did not have reasonable cause to believe his conduct was unlawful.

         The Articles of Organization  and  Massachusetts  law also provide that
the Stock Company may maintain insurance,  at its expense, to protect itself and
any  director,  officer,  employee  or agent of the  Stock  Company  or  another
corporation,  partnership,  joint venture, trust or other enterprise against any
expense,  liability or loss,  whether or not the Stock  Company has the power to
indemnify   such  person   against  such   expense,   liability  or  loss  under
Massachusetts law. The Stock Company intends to obtain such insurance.

         Finally,  the Articles of Organization  provide that no director of the
Stock  Company  shall  be  personally   liable  to  the  Stock  Company  or  its
stockholders for monetary damages for breach of fiduciary duty as a director

                                       96





notwithstanding any provision of law imposing such liability,  provided that the
Articles of  Organization  do not eliminate or limit any liability of a director
(i) for breach of such  director's  duty of loyalty to the Stock  Company or its
stockholders,  (ii) for acts or  omissions  not in good  faith or which  involve
intentional  misconduct or a knowing violation of law, (iii) with respect to any
transaction from which the director derived an improper personal  benefit,  (iv)
for voting to approve the loan of Stock Company assets to Stock Company officers
or directors, unless such loan could reasonably be expected to benefit the Stock
Company,  or (v) for voting to authorize a  distribution  to  stockholders  or a
repurchase  or redemption  of common stock if such  distribution,  repurchase or
redemption  violates the Articles of  Organization  or renders the Stock Company
insolvent.

                             MANAGEMENT OF THE BANK

Directors of the Bank

          The directors of the Bank have three year terms which are staggered to
provide for the election of  approximately  one-third of the board  members each
year.  Directors  of the Bank  will be  elected  by the  Stock  Company  as sole
stockholder of the Bank. The current directors of the Bank are as follows:

Director                      Age (1)       Term Expires
- --------                      -------       ------------

Kelly A. Adler                  37                2002
William L. Casey                49                2001
Richard Giusti                  53                2000
Kenneth C.A. Isaacs             45                2002
Robert A. Matson                38                2002
Lawrence E. Novick              58                2001
Eugene G. Stone                 62                2001
- -----------
(1) As of March 31, 1998.

Executive Officers of the Bank

         The  following  table  sets forth  certain  information  regarding  the
executive officers of the Bank.


Name                       Age (1)       Position
- ----                       -------       --------
Eugene G. Stone               62         President and Chief Executive Officer
Warren W. Chase, Jr.          51         Vice President and Treasurer
Kevin H. Kane                 44         Vice President
John J. Mogan, Jr.            55         Vice President
Pamela J. Mozynski            34         Vice President
Daniel G. Trombley            48         Vice President
Kelly A. Adler                37         Clerk of the Board
- ---------
(1) As of March 31, 1998.

         The  executive  officers  of the Bank will be elected  annually  by the
Board of  Directors  at its  first  meeting  following  the  annual  meeting  of
stockholders  of the Bank. The Clerk will be elected by the  stockholders of the
Bank at annual meetings of the stockholders of the Bank.


                                       97





Biographical Information

         Directors of the Stock Company

         Kelly A.  Adler has  served as a trustee  of the Bank  since 1995 and a
member of the Bank's Audit Committee since 1996. Ms. Adler continues to serve as
a trustee of the Mutual  Company as a director of the Bank,  and as Clerk of the
Bank.  Ms. Adler is an accountant  and has served on several town  committees in
Medway, Massachusetts.

         Harold W. Bemis has served as a trustee of the Bank since 1967 and as a
member of the Bank's Audit  Committee from 1992 to 1994. Mr. Bemis  continues to
serve as a  trustee  of the  Mutual  Company.  He is a  retired  contractor  and
life-long resident of Medway, Massachusetts.

         William  L.  Casey has  served as a trustee of the Bank since 1995 and,
since  1997,  has  served as  Chairman  of the Board of  Trustees  of the Mutual
Company.  Mr. Casey also serves on the Board of Directors of the Bank. He is the
Corporate  Manager  of Credit  and Sales  Accounting  at Analog  Devices,  Inc.,
Norwood,  Massachusetts, an integrated circuit manufacturer. Mr. Casey serves on
several town and community boards in Millis, Massachusetts.

         Paul J.  DeSimone  has  served as a trustee  of the Bank since 1995 and
currently serves on the Board of Trustees of the Mutual Company. Mr. DeSimone is
owner  of  DeSimone  Surveying  Service,  a civil  engineering  firm in  Medway,
Massachusetts.  Mr.  DeSimone  has served on the boards of a number of civic and
charitable organizations.

         John G.  Dugan  has  served  as a trustee  of the Bank  since  1990 and
continues to serve as a trustee of the Mutual Company.  Mr. Dugan also serves on
the Audit Committee of the Mutual Company.  He is an attorney in the law firm of
Dugan & Cannon of Medfield,  Massachusetts, and serves as town moderator for the
town of  Millis.  Mr.  Dugan  participates  in a number of civic and  charitable
organizations.

         Richard  Giusti  has  served as a trustee  of the Bank  since  1991 and
served on the Bank's Audit Committee from 1994 to 1995. Mr. Giusti  continues to
serve as a trustee  of the Mutual  Company  and a  director  of the Bank.  He is
Manager of  Administration  & Finance of the  Metropolitan  Machine Co., Inc., a
machine company. Mr. Giusti is involved in various civic activities as well.

         John  Hasenjaeger  has  served as a trustee  of the Bank since 1995 and
continues  to serve as a trustee  of the Mutual  Company.  He is owner of a real
estate firm and also is a professor of  management at Boston  College  School of
Management.

         Robert J.  Heavey  has  served as a trustee  of the Bank since 1981 and
served as Chairman  of the Board of  Trustees of the Bank from 1991 to 1994.  He
continues to serve as a trustee of the Mutual  Company.  Mr. Heavey is President
and  Treasurer  of  RJ  Heavey  Co.,  Inc.,  a  plumbing   company  in  Walpole,
Massachusetts. He also serves several civic and charitable organizations.

         Thomas R.  Howie has  served as a trustee  of the Bank  since  1988 and
served  on the  Bank's  Board of  Investment  from 1990 to 1994 and on its Audit
Committee  since 1995.  Mr. Howie  continues to serve as a trustee of the Mutual
Company.  He is Vice  President  of Howie  Oil  Company,  Inc.,  a  heating  oil
distributor in Millis,  Massachusetts.  He is involved in various charitable and
civic organizations.

         Kenneth C.A.  Isaacs has served as a trustee of the Bank since 1997. He
continues to serve as a trustee of the Mutual  Company and also is a director of
the Bank. Mr. Isaacs is a private trustee with extensive real estate experience.


                                       98





         Paul V.  Kenney has served as a trustee  of the Bank  since  1992,  and
continues to serve as a trustee of the Mutual Company. He is a member of the law
firm Kenney and Maciolek of Medway, Massachusetts.  He also serves several civic
organizations.

         Eugene R.  Liscombe  has served as a trustee of the Bank since 1991 and
served  on its Board of  Investment  from 1991 to 1996.  Mr.  Liscombe  also was
Chairman of the Board of Trustees of the Bank from 1994 to 1996. He continues to
serve as a trustee  of the Mutual  Company  and  currently  serves on the Mutual
Company's Audit  Committee.  Mr. Liscombe is a  self-employed  certified  public
accountant and is active in several civic and charitable organizations.

         Robert A.  Matson  has  served as a trustee  of the Bank since 1997 and
continues to serve on the Board of Directors of the Bank. He also is a member of
the Board of Trustees of the Mutual Company.  Mr. Matson is  self-employed  as a
chartered financial consultant and chartered life underwriter. He is involved in
civic and charitable organizations.

         James W.  Murphy  has  served as a trustee  of the Bank  since 1979 and
served as Clerk of the Bank  since  1992.  Mr.  Murphy  continues  to serve as a
trustee of the Mutual Company. Mr. Murphy is an insurance broker for D.L. Murphy
Insurance of Millis, Massachusetts.

         Lawrence  E.  Novick has  served as a trustee  of the Bank since  1992,
where he also served on the Board of  Investment  (since  1996) and on the Audit
Committee (from 1993 to 1996). Mr. Novick continues to serve as a trustee of the
Mutual  Company  and a  director  of the  Bank.  He is a  self-employed  tax and
financial services advisor in Holliston,  Massachusetts.  Mr. Novick is involved
in many  trade  organizations  and  holds  positions  in  civic  and  charitable
organizations.

         Eugene G.  Stone has  served as a trustee  of the Bank  since  1988 and
continues  to serve as a trustee of the  Mutual  Company  and a director  of the
Bank. He has been President and Chief  Executive  Officer of the Bank since 1988
and  Chairman of the Bank since 1997.  Mr. Stone serves on the boards of several
civic and charitable organizations.

         Executive Officers of the Stock Company Who Are Not Directors

         Warren W. Chase,  Jr. has served as Vice President and Treasurer of the
Bank since  1995.  Prior to joining the Bank,  Mr.  Chase,  a  certified  public
accountant,  worked for 17 years for Sterling Bank,  Waltham,  Massachusetts  as
Controller  and Vice  President of Financial  Planning.  His principal  areas of
responsibility for the Bank include financial reporting,  financial planning and
liquidity management.

         Kevin H. Kane  joined the Bank in 1998 as a Vice  President  and Senior
Commercial Loan Officer.  Mr. Kane has over 20 years of experience in commercial
lending, commercial credit and financial management.  Prior to joining the Bank,
he was a Vice  President  of  Flagship  Bank and  Trust  Company  of  Worcester,
Massachusetts.

         John J. Mogan,  Jr. is currently Vice  President of Commercial  Lending
and has served in that capacity for the Bank since 1990.

         Pamela  J.  Mozynski  has  been  employed  by the Bank  since  1992 and
currently  serves as Vice President of Retail  Banking.  She is responsible  for
branch  administration,  management  of the  Summit  Club (a  banking  club  for
customers  age 50 and over) and all training for branch  personnel.  She is also
responsible for Bank security and compliance.

         Daniel  G.  Trombley  has  been  employed  by the Bank  since  1995 and
currently  serves  as Vice  President  responsible  for  all  deposit  and  loan
servicing operations, systems and data processing operations. Prior to 1995, Mr.
Trombley  was  a  Senior  Vice  President  of  Quincy   Savings  Bank,   Quincy,
Massachusetts.

                                       99





Meetings and Committees of the Board of the Bank

         The  Board  of  Directors  of the  Bank  meets  bi-weekly  and may have
additional  special  meetings as may be called by the  Chairman or as  otherwise
provided  by law.  During  the year  ended  June 30,  1997,  the  Board  held 14
meetings.  No director  attended  fewer than 75% in the  aggregate  of the total
number of  meetings  of the Board or Board  committees  on which  such  director
served for the year ended June 30, 1997.  The Board of Directors of the Bank has
the following standing committees of the Board of Directors: Audit Committee and
CRA Committee.

Compensation of Directors

         Directors of the Bank  receive fees of $325 for each meeting  attended.
Directors of the Stock  Company and  Trustees of the Mutual  Company are paid an
annual  retainer  of $1,000  for their  services  on these  Boards.  Members  of
committees of the Board are paid a fee of $50.

         Subsequent to the consummation of the reorganization  and Offering,  it
is expected that the level and structure of  compensation  paid to the Boards of
Directors of the Stock  Company and the Bank and  committees of such Boards will
be reviewed in light of the levels and structure of compensation  paid to Boards
of Directors and  committees of  similarly-situated  publicly  traded  financial
institutions.  After such review,  the amount of compensation  paid to Board and
committee members may be adjusted.

Executive Compensation

         Summary  Compensation  Table.  The following  table sets forth the cash
compensation  paid by the Bank as well as  certain  other  compensation  paid or
accrued for services  rendered in all capacities  during the year ended June 30,
1997 to the Chief Executive Officer of the Bank. No other executive  officers of
the Bank received total annual compensation in excess of $100,000.



                                                                        Long-term compensation
                                                               --------------------------------------
                                Annual compensation                      Awards               Payout
                        -----------------------------------    -----------------------        ------
                                                 Other         Restricted     Options/
                                                 annual           stock         SARS                            All
     Name and                                 compensation       awarded         (#)           LTIP            other
principal position      Salary       Bonus         (2)             (3)           (4)          payouts       compensation
- ------------------      ------       -----       ------           -----         -----         -------       ------------
                                                                                                
Eugene G. Stone        $115,544      $300          --               --            --             --                --
President and Chief
Executive Officer


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

(1)  In accordance with the rules on executive officer and director compensation
     disclosure adopted by the SEC, Summary Compensation information is excluded
     for the years  ended June 30,  1996 and 1995,  as the Bank was not a public
     company during such periods.
(2)  The Bank also provides certain members of senior management with the use of
     an automobile,  club membership  dues and certain other personal  benefits,
     the aggregate value of which did not exceed the lesser of $50,000 or 10% of
     the total annual salary and bonus reported for each officer.
(3)  Does not include potential awards pursuant to the Recognition Plan, as such
     awards were not earned or granted in 1997. For a discussion of the terms of
     such plans  which are  intended  to be adopted  by the Stock  Company,  see
     "--Compensation of Officers and Trustees through Benefit Plans--Recognition
     and Retention Plan."
(4)  No stock  options or SARs were earned or granted in 1997.  For a discussion
     of the Stock  Option  Plan  which is  intended  to be  adopted by the Stock
     Company,  see  "--Compensation  of Officers  and Trustees  through  Benefit
     Plans--Stock Option Plan."


         Supplemental  Executive  Retirement  Plan.  In  January  1992  the Bank
entered into an agreement with Eugene G. Stone,  the Bank's  President and Chief
Executive  Officer,  which  established a  nonqualified  supplemental  executive
retirement  program  ("SERP")  for Mr.  Stone.  The SERP  provides for an annual
benefit  of  $35,375  following  Mr.  Stone's  termination  of  service  due  to
retirement  on or after age 65.  The  annual  benefit is  adjusted  and  reduced
accordingly for payment  following Mr. Stone's death,  disability or termination
of service prior to normal retirement

                                       100





or upon early  retirement.  Benefits are payable monthly to Mr. Stone or, in the
case of his  death,  to his  beneficiary,  over a period of 15 years,  unless an
optional  form of payment  available  under the Bank's  pension plan is elected.
Payment of benefits  commence  upon death,  early or normal  retirement.  In the
event of  disability,  payment of benefits  commence  the later of age 65 or the
termination  of  other  disability  benefits.   If  Mr.  Stone's  employment  is
terminated  for reasons other than death,  disability,  or  retirement,  benefit
payments  begin at age 65.  Benefits under the SERP are forfeited if Mr. Stone's
service is terminated for cause.  The Bank has established a rabbi trust and has
made  contributions  to the  trust  sufficient  to  fully  satisfy  its  benefit
obligation  under the SERP,  however,  for tax and ERISA  purposes,  the SERP is
considered an unfunded plan.

         Deferred  Compensation  Plan.  In  November  1991  the Bank  adopted  a
deferred  compensation  plan  ("DCP") for the benefit of trustees  who serve the
Bank  in an  employment  capacity.  The  DCP  provides  each  trustee  with  the
opportunity  to defer up to 100% of their  salary or fees  into the DCP.  In the
event of a trustee's termination of employment,  amounts credited to his account
under the DCP will be paid to him in the form of lump sum or monthly, quarterly,
semi-annual or annual cash  installments in the discretion of the Bank beginning
not later than 30 days  following the last day of the month of  termination,  or
within a reasonable period of time. In the event of death, amounts under the DCP
will be paid to the trustee's designated  beneficiaries.  Benefits under the DCP
are  forfeited if the trustee is  terminated  for cause.  The DCP is an unfunded
plan for tax purposes and for purposes of ERISA.  All obligations  arising under
the DCP are payable from the general assets of the Bank.

Employment and Severance Agreements

         Employment  Agreements.  The Bank  intends to enter into an  employment
agreement  with  Mr.  Stone.  The  agreement  has a term of 36  months.  On each
anniversary date, the agreement may be extended for an additional twelve months,
so that the remaining term shall be 36 months.  If the agreement is not renewed,
the agreement will expire 36 months  following the anniversary  date.  Under the
agreement,  the current Base Salary for Mr. Stone (as defined in the  agreement)
is $147,800. The Base Salary may be increased but not decreased.  In addition to
the Base Salary, the agreement  provides for, among other things,  participation
in  retirement  plans and other  employee  and  fringe  benefits  applicable  to
executive  personnel.  The agreement  provides for  termination  by the Bank for
cause at any time. In the event the Bank terminates the  executive's  employment
for reasons other than disability,  retirement, or for cause, or in the event of
the executive's  resignation from the Bank (such resignation to occur within the
period or periods  set forth in the  employment  agreement)  upon (i) failure to
re-elect the  executive to his current  offices,  (ii) a material  change in the
executive's  functions,  duties  or  responsibilities,   or  relocation  of  his
principal  place of  employment  by more than 30  miles,  (iii)  liquidation  or
dissolution of the Bank or the Stock Company,  (iv) a breach of the agreement by
the Bank, or (v) following a change in control of the Bank or the Stock Company,
the executive,  or in the event of death, his beneficiary,  would be entitled to
severance  pay in an amount equal to three times the Base Salary and the highest
bonus paid  during any of the last  three  years.  Mr.  Stone  would  receive an
aggregate  of $525,900  pursuant to his  employment  agreement  upon a change in
control  of the Bank or the  Stock  Company,  based  upon his  current  level of
compensation.  The Bank would also continue the executive's life, health, dental
and disability coverage for 36 months from the date of termination. In the event
the payments to the  executive  would include an "excess  parachute  payment" as
defined by Code Section 280G  (relating to payments  made in  connection  with a
change in control),  the  payments  would be reduced in order to avoid having an
excess parachute payment.

         Under the agreement,  the executive's employment may be terminated upon
his retirement in accordance with any retirement policy established on behalf of
the executive and with his consent. Upon the executive's retirement,  he will be
entitled to all benefits  available to him under any retirement or other benefit
plan  maintained by the Bank. In the event of the  executive's  disability for a
period of six months,  the Bank may terminate  the  agreement  provided that the
Bank will be obligated to pay him his Base Salary for the remaining  term of the
agreement or one year, whichever is longer,  reduced by any benefits paid to the
executive  pursuant to any disability  insurance  policy or similar  arrangement
maintained by the Bank. In the event of the executive's death, the Bank will pay
his Base Salary to his named beneficiaries for one year following his death, and
will also continue medical, dental, and other benefits

                                       101





to his family for one year. The employment  agreement  provides that,  following
his termination of employment,  the executive will not compete with the Bank for
a period of one year.

Compensation of Officers and Trustees through Benefit Plans

         The Bank's current tax-qualified employee pension benefit plans consist
of a  defined  benefit  pension  plan and a profit  sharing  plan  with a salary
deferral  feature  under  section  401(k)  of  the  Code.  As a  result  of  the
reorganization,  the  Stock  Company  and the  Bank  will be able to  compensate
employees with  stock-based  compensation  pursuant to the ESOP, the Recognition
Plan and the Stock Option Plan described below.

         Medical,  Dental,  Life and Other Similar  Employee  Benefit Plans. The
Bank provides  eligible  employees (i.e.,  generally  full-time  employees) with
group life (after six months of employment), business travel/accident insurance,
short term  disability  coverage,  and long term  disability  coverage.  For its
eligible  employees,  the Bank pays 60% of the monthly premiums for group health
coverage  and 60% of the  monthly  premiums  for  individual  and family  dental
coverage.  The Bank pays 100% of the monthly  premiums for group life  insurance
coverage.

         Defined  Benefit  Pension  Plan.  The Bank  maintains the Savings Banks
Employees Retirement Association Pension Plan, which is a qualified,  tax-exempt
defined benefit plan ("Retirement Plan"). All employees age 21 or older who have
worked at the Bank for a period of one year and have been credited with 1,000 or
more  hours of service  with the Bank  during  the year are  eligible  to accrue
benefits under the Retirement  Plan. The Bank annually  contributes an amount to
the Retirement  Plan  necessary to satisfy the  actuarially  determined  minimum
funding  requirements in accordance with the Employee Retirement Income Security
Act of 1974, as amended ("ERISA").

         At the normal  retirement  age of 65, the plan is designed to provide a
single life annuity. For a married participant,  the normal form of benefit is a
qualified joint and survivor annuity where,  upon the  participant's  death, the
participant's spouse is entitled to receive a benefit equal to 100% of that paid
during  the  participant's  lifetime.  The joint and  survivor  annuity  will be
actuarially  equivalent  to the single  life  annuity.  The  retirement  benefit
provided is an amount equal to 1.25% of a participant's average compensation for
each year of  service  (up to a maximum  of 25 years)  plus .6% of such  average
compensation  in excess of covered  compensation  (as defined in the  Retirement
Plan)  for each  year of  service  (up to a  maximum  of 25  years).  Retirement
benefits  are also  payable upon  retirement  due to early and late  retirement,
disability or death. A reduced  benefit is payable upon early  retirement at age
62, at or after age 55 and the completion of ten years of service with the Bank,
or at age 50 and the  completion  of 15 years of service.  Upon  termination  of
employment  other than as specified above, a participant who was employed by the
Bank for a minimum of three  years is  eligible  to receive  his or her  accrued
benefit commencing,  generally, as soon as administratively possible,  following
termination.  Benefits under the Retirement  Plan are payable in various annuity
forms as well as in the form of a lump sum payment.  As of March 31,  1998,  the
most recent date for which  information  is  available,  the market value of the
Retirement Plan assets equaled $385.6 million.


                                       102



         The following table indicates the annual retirement  benefit that would
be payable under the Retirement  Plan upon retirement at age 65 in calendar year
1998,  expressed  in the form of a single  life  annuity  for the final  average
salary and benefit service classifications specified below.

                         Years of service and benefit payable at retirement
    Final           --------------------------------------------------------
   average                                                      25 years
compensation            10            15            20        and after (2)
- ------------         --------      --------      --------     -------------
 $  50,000         $   6,250    $   9,375     $  12,500     $  15,625
   100,000            16,742       25,113        33,484        41,854
   150,000            25,992       38,988        51,984        64,979
 160,000 (1)          27,842       41,763        55,684        69,604
 -----------
(1)  Under  present  law,  a  retirement  benefit  cannot  be  funded  based  on
     compensation  in excess of  $160,000.  Prior to 1994,  retirement  benefits
     could be funded based on compensation  of up to $235,840.  If a participant
     had accrued a larger  retirement  benefit based on the law before 1994, the
     participant would be entitled to the larger benefit.
(2)  Benefits under the Retirement Plan are calculated  based on a participant's
     average compensation for each year of service, up to 25 years.  Benefits do
     not increase due to years of service in excess of 25.

        At December 31, 1997, Mr. Stone had approximately nine years of credited
service (i.e., benefit service) under the Retirement Plan.

         401(k) Plan. The Bank maintains the Savings Banks Employees  Retirement
Association  401(k) Plan which is a qualified,  tax-exempt  profit  sharing plan
with a salary  deferral  feature under  Section  401(k) of the Code (the "401(k)
Plan").  All employees  who have attained age 21 and have  completed one year of
service  during  which  they  worked  at  least  1,000  hours  are  eligible  to
participate.

         Under the  401(k)  Plan,  participants  are  permitted  to make  salary
reduction  contributions  equal to the lesser of 15% of  compensation or $10,000
(as  indexed  annually).  For  these  purposes,  "compensation"  includes  wages
reported on federal  income tax form W-2 and includes any amount  contributed by
salary  reduction  to a  cafeteria  plan or 401(k)  plan,  but does not  include
compensation in excess of the Code Section 401(a)(17) limits (i.e., $160,000 for
plan years  beginning  in 1997).  The Bank will  match 50% of the  participant's
salary reduction contributions to the 401(k) Plan (up to 6% of the participant's
compensation).  All employee contributions,  matching contributions and earnings
thereon are fully and  immediately  vested.  A participant  may withdraw  salary
reduction  contributions  in the  event  the  participant  suffers  a  financial
hardship. A participant may also borrow money from their account, which loan may
not  exceed the lesser of  $50,000  or 50% of the  participant's  total  account
balance. The 401(k) Plan permits employees to direct the investment of their own
accounts into various investment options.

         Plan  benefits will be paid to each  participant  in the form of a life
annuity (or joint and  survivor  annuity if married)  upon  retirement  or death
unless an  alternate  form of  distribution  (lump  sum,  life  annuity or equal
payments  over  a  fixed  period)  is  selected.  If  a  participant  terminates
employment  prior to  retirement,  his vested benefit will be held by the 401(k)
Plan until the  participant  elects to receive his benefit from the 401(k) Plan.
Normal  retirement age under the 401(k) Plan is age 65. Early  retirement age is
59 1/2.

         Employee Stock Ownership Plan and Trust.  The Bank intends to implement
an Employee  Stock  Ownership  Plan in connection  with the  reorganization  and
Offering.  Employees with at least one year of employment  with the Bank and who
have attained age 21 are eligible to participate.  As part of the reorganization
and  Offering,  the ESOP  intends to borrow funds from the Company and use those
funds to purchase a number of shares equal to up to 8% of the common stock to be
issued  in the  Offering.  Collateral  for the  loan  will be the  common  stock
purchased  by the  ESOP.  The loan will be repaid  principally  from the  Bank's
discretionary  contributions  to the ESOP. It is  anticipated  that the interest
rate for the loan either will be indexed to the prime rate published in The Wall
Street  Journal  ("Prime  Rate") from time to time, or will be a fixed rate loan
set at the Prime Rate on the date of closing of the Offering.

                                       103



Shares  purchased by the ESOP will be held in a suspense  account for allocation
among participants as the loan is repaid.

         Contributions to the ESOP and shares released from the suspense account
in an amount  proportional  to the  repayment of the ESOP loan will be allocated
among ESOP  participants on the basis of compensation in the year of allocation.
Participants  in the ESOP will receive  credit for each year of service with the
Bank after age 18 prior to the effective  date of the ESOP. A  participant  will
vest in 100% of his or her  account  balance  after 5 years of  service  or upon
normal or early retirement (as defined in the ESOP),  disability or death of the
participant or a change in control (as defined in the ESOP).  A participant  who
terminates  employment  for reasons  other than death,  retirement or disability
prior to five  years of  service  will  forfeit  the  nonvested  portion  of his
benefits  under the ESOP.  Benefits  will be  payable,  at the  election  of the
participant,  in the form of common  stock only,  cash only or common  stock and
cash upon death,  retirement,  early  retirement,  disability or separation from
service. The Bank's contributions to the ESOP are discretionary,  subject to the
loan terms and tax law limits and,  therefore,  benefits  payable under the ESOP
cannot be estimated.  The Bank is required to record compensation  expense in an
amount  equal to the fair market  value of the shares  committed  to be released
from the suspense account.

         The Bank will  establish a committee to administer  the ESOP.  The Bank
will either  appoint its  non-employee  directors  or an  independent  financial
institution to serve as trustee of the ESOP. The ESOP committee may instruct the
trustee regarding investment of funds contributed to the ESOP. The ESOP trustee,
subject to its fiduciary duty,  must vote all allocated  shares held in the ESOP
in accordance with the instructions of participating employees.  Under the ESOP,
nondirected  shares and shares held in the  suspense  account will be voted in a
manner  calculated to most accurately  reflect the  instructions it has received
from  participants  regarding  the  allocated  stock so long as such  vote is in
accordance with the provisions of ERISA.

         Stock Option Plan. At a meeting of the Stock Company's  shareholders to
be held no earlier than six months after the  completion  of the  Offering,  the
Board of Directors  intends to submit for shareholder  approval the Stock Option
Plan for directors and officers of the Bank and of the Stock Company.  The Stock
Company's current intention is to implement the Stock Option Plan one year after
completion of the Offering. If approved by the shareholders and by the Division,
common  stock in an aggregate  amount  equal to 10% of the shares  issued in the
Offering  would be reserved for issuance by the Stock  Company upon the exercise
of the stock  options  granted  under the Stock Option Plan.  Ten percent of the
shares  issued in the Offering  would amount to 79,900  shares,  94,000  shares,
108,100  shares or 124,315  shares at the  minimum,  mid-point,  maximum and 15%
above the  maximum of the  Offering  Range,  respectively.  No options  would be
granted under the Stock Option Plan until the date on which shareholder approval
is received.

         The exercise  price of the options  granted under the Stock Option Plan
will be equal to the fair market value of the shares on the date of grant of the
stock options. If the Stock Option Plan is adopted within one year following the
Offering, options will become exercisable at a rate of 20% at the end of each 12
months of service with the Bank after the date of grant.  Options  granted under
the Stock Option Plan would be adjusted for capital changes such as stock splits
and stock dividends.  Notwithstanding the foregoing,  awards will be 100% vested
upon  termination  of employment  due to death or  disability,  and if the Stock
Option Plan is adopted more than 12 months after the  Offering,  awards would be
100%  vested upon  normal  retirement  or a change in control of the Bank or the
Stock  Company.  Unless the Stock  Company  decides  to call an earlier  special
meeting of  shareholders,  the date of grant of these  options is expected to be
the date of the Stock  Company's  annual meeting of  shareholders  to be held at
least six months after the Offering.  Under FDIC rules, if the Stock Option Plan
is adopted within the first 12 months after the Offering,  no individual officer
may receive more than 25% of the awards under the plan, no non-employee director
may  receive  more than 5% of the awards  under the plan,  and all  non-employee
directors  as a group can receive no more than 30% of the awards  under the plan
in the aggregate.

         The  Stock  Option  Plan  would  be  administered  by  a  committee  of
non-employee members of the Stock Company's Board of Directors.  Options granted
under the Stock Option Plan to employees may be "incentive"  stock  options,  to
the extent  permitted  under the Code,  designed to result in a  beneficial  tax
treatment to the employee but

                                       104



no tax deduction to the Stock Company.  Non-qualified  stock options may also be
granted to employees  under the Stock  Option  Plan,  and will be granted to the
non-employee  directors  who  receive  stock  options.  In the  event an  option
recipient  terminated his employment or service as an employee or director,  the
options would terminate during certain specified periods.

         Recognition  and Retention  Plan.  At a meeting of the Stock  Company's
stockholders  to be held  at  least  six  months  after  the  completion  of the
Offering,  the Board of  Directors  also  intends  to submit a  Recognition  and
Retention Plan (the "Stock Plan") for stockholder approval.  The Stock Company's
current  intention is to implement  the Stock Plan one year after  completion of
the Offering.  The Stock Plan will provide the Bank's  directors and officers an
ownership  interest in the Stock Company in a manner  designed to encourage them
to continue their service with the Bank. The Bank will  contribute  funds to the
Stock  Plan from time to time to enable it to  acquire  an  aggregate  amount of
common  stock  equal to up to 4% of the  shares  of common  stock  issued in the
Offering  or 31,960  shares,  37,600  shares,  43,240  or  49,726  shares at the
minimum,  midpoint,  maximum  and 15% above the maximum of the  Offering  Range,
respectively.  The Stock Plan may acquire the shares  either  directly  from the
Stock  Company  or in  open  market  purchases.  In the  event  that  additional
authorized-but-unissued  shares  would be  acquired  by the Stock Plan after the
Offering,  the interests of existing stockholders would be diluted. The officers
and directors  will be awarded  common stock under the Stock Plan without having
to pay cash for the shares.  No awards  under the Stock Plan would be made until
the date the Stock Plan is approved by the Stock Company's  stockholders  and by
the Division.

         Awards under the Stock Plan would be nontransferable and nonassignable,
and during the lifetime of the recipient could only be earned by him. Under FDIC
rules, if the Stock Plan is adopted within one year following the Offering,  the
shares  which are subject to an award would vest and be earned by the  recipient
at a rate of 20% of the  shares  awarded  at the end of each  full 12  months of
service  with the Bank  after the date of grant of the  award.  Awards  would be
adjusted  for  capital  changes  such  as  stock  dividends  and  stock  splits.
Notwithstanding  the foregoing,  awards would be 100% vested upon termination of
employment  or  service  due to death or  disability,  and if the Stock  Plan is
adopted more than 12 months after the Offering, awards would be 100% vested upon
normal  retirement or a change in control of the Bank or the Stock  Company.  If
employment or service were to terminate for other reasons,  the award  recipient
would forfeit any nonvested  award.  If employment or service is terminated  for
cause (as defined in the Stock  Plan),  shares not already  delivered  under the
Stock Plan would be  forfeited.  Under FDIC rules,  if the Stock Plan is adopted
within 12 months after the Offering, no individual officer may receive more than
25% of the awards under the plan, no non-employee  trustee may receive more than
5% of the awards under the plan,  and all  non-employee  trustees as a group may
receive no more than 30% of the awards under the plan in the aggregate.

         When shares become vested under the Stock Plan,  the  participant  will
recognize  income  equal to the fair market  value of the Common  Stock  earned,
determined  as of the date of vesting,  unless the  recipient  makes an election
under ss. 83(b) of the Code to be taxed earlier. The amount of income recognized
by the participant would be a deductible  expense for tax purposes for the Stock
Company.  If the Stock Plan is adopted  within one year  following the Offering,
dividends and other  earnings will accrue and be payable to the award  recipient
when the shares vest. If the Stock Plan is adopted within one year following the
Offering,  shares  not yet  vested  under  the  Stock  Plan will be voted by the
trustee  of the Stock  Plan,  taking  into  account  the best  interests  of the
recipients of the Stock Plan awards.  If the Stock Plan is adopted more than one
year  following  the  Offering,  dividends  declared on unvested  shares will be
distributed to the participant  when paid, and the participant  will be entitled
to vote the unvested shares.

Indebtedness of Management

         The Bank makes loans to non-officer trustees and directors.  Such loans
are made on the same terms and  conditions as those of  comparable  transactions
with  the  general  public  and do not  present  more  than the  normal  risk of
collectibility.

                                       105



Transactions With Certain Related Persons

         The Bank  offers to  directors,  officers,  and  employees  real estate
mortgage  loans secured by their  principal  residence.  All loans to the Bank's
directors, officers and employees are made on the same terms, including interest
rates  and   collateral  as  those   prevailing  at  the  time  for   comparable
transactions, and do not involve more than minimal risk of collectibility.

          RESTRICTIONS ON ACQUISITION OF THE STOCK COMPANY AND THE BANK

         Although the Board of  Directors of the Bank and the Stock  Company are
not  aware of any  effort  that  might be made to  obtain  control  of the Stock
Company following the  reorganization and Offering,  the Board of Directors,  as
discussed below,  believes that it is appropriate to include certain  provisions
in the Stock  Company's  Articles  of  Organization  and Bylaws to  protect  the
interests of the Stock Company and its  stockholders  from  takeovers  which the
Board of  Directors  of the Stock  Company  might  conclude  are not in the best
interest of the Bank, the Stock Company,  or the Stock  Company's  stockholders.
Even though the Mutual  Company  will own a minimum of 51% of the common  stock,
and may,  therefore,  prevent any takeover  proposal  simply by voting its stock
against any such a proposal, the Mutual Company may convert to the stock form of
ownership  in  the  future,  although  it  has no  present  intention  to do so.
Accordingly,  the Stock  Company is not  assured  that the Mutual  Company  will
always  control the Stock  Company by virtue of its ownership of the majority of
the Common  Stock.  In addition,  these  provisions  will  increase  protections
available to the Stock Company against transactions that, although not resulting
in an acquisition of a majority of the Stock Company's  stock,  nevertheless may
harm the Stock Company and its stockholders by disrupting the Bank's  operations
and management, and by causing the Stock Company to incur substantial expenses.

         The  following   discussion  is  a  general  summary  of  the  material
provisions  of the Stock  Company's  Articles  of  Organization  and  Bylaws and
certain   other   regulatory   provisions   which  may  be  deemed  to  have  an
"anti-takeover" effect. The following description of certain of these provisions
is  necessarily  general and, with respect to provisions  contained in the Stock
Company's Articles of Organization and Bylaws and the Bank's Charter and Bylaws,
reference should be made in each case to the document in question, each of which
is part of the Bank's  application to the  Commissioner  and the Stock Company's
Registration Statement filed with the SEC. See "Additional Information."

Provisions of the Stock Company's Articles of Organization and Bylaws

         Directors.  Certain  provisions  of the  Stock  Company's  Articles  of
Organization  and  Bylaws  will  impede  changes  in  control  of the  Board  of
Directors. The Stock Company's Bylaws provide that the Board of Directors of the
Stock Company will be divided into three  classes,  with directors in each class
elected for three-year  staggered terms except for the initial directors.  Thus,
it would take two annual  elections to replace a majority of the Stock Company's
Board. The Stock Company's Articles of Organization provide that the size of the
Board of Directors may be increased or decreased  only by a majority vote of the
Board. The Articles of Organization  also provide that any vacancy  occurring in
the Board of Directors, including a vacancy created by an increase in the number
of  directors,  shall be filled for the  remainder  of the  unexpired  term by a
majority  vote of the  directors  then  in  office.  Finally,  the  Articles  of
Organization  and Bylaws impose certain notice and  information  requirements in
connection with the nomination by stockholders of candidates for election to the
Board of Directors or the proposal by  stockholders of business to be acted upon
at an annual meeting of stockholders.

         The  Articles  of  Organization  provide  that a  director  may only be
removed for cause by the affirmative vote of 80% of the shares eligible to vote.
Removal for "cause" is limited to the  grounds  for  termination  in the federal
regulations  that apply to  employment  contracts of federally  insured  savings
institutions.

         Restrictions on Call of Special Meetings.  The Articles of Organization
provide that a special  meeting of  stockholders  may be called by a majority of
the  authorized  Board of  Directors  of the  Stock  Company  or  pursuant  to a
resolution adopted by a majority of the Board of Directors. Stockholders are not
authorized to call a special meeting of stockholders.

                                       106



         Absence of Cumulative Voting. The Articles of Organization provide that
there shall be no cumulative voting for the election of directors.

         Authorization  of Preferred  Stock. The Articles of Organization of the
Stock Company  authorize  2,500,000  shares of serial preferred stock, par value
$0.01 per share.  The Stock Company is authorized to issue  preferred stock from
time to time in one or more series subject to applicable  provisions of law, and
the Board of  Directors  is  authorized  to fix the  designations,  and relative
preferences,  limitations,  voting rights, if any, including without limitation,
offering rights of such shares (which could be multiple or as a separate class).
In the event of a proposed merger, tender offer or other attempt to gain control
of the Stock Company that the Board of Directors  does not approve,  it might be
possible for the Board of  Directors  to  authorize  the issuance of a series of
preferred stock with rights and preferences  that would impede the completion of
such a  transaction.  An effect of the  possible  issuance of  Preferred  Stock,
therefore, may be to deter a future takeover attempt. The Board of Directors has
no present plan or understanding to issue any preferred stock.

         Other  Control  Considerations.  The Articles of  Organization  further
provide  that the Board of  Directors  of the Stock  Company,  when  determining
whether the interests of the Stock Company and its  stockholders  will be served
by any (i) exchange or tender offer,  (ii) merger or consolidation or (iii) sale
of  substantially  all of the  assets of the Stock  Company,  may  consider  the
interests of the Stock Company's employees,  suppliers, creditors and customers,
the  economy  of  the  state,   region  and  nation,   community   and  societal
considerations  and the long-term and short-term  interests of the Stock Company
and its  stockholders,  including the  possibility  that these interests will be
best served by the continued independence of the Stock Company.

         Procedures  for  Certain   Business   Combinations.   The  Articles  of
Organization  require  that  certain  business  combinations  between  the Stock
Company  (or  any  majority-owned  subsidiary  thereof)  and  a 10%  or  greater
stockholder  either  (i) be  approved  by at least  80% of the  total  number of
outstanding voting shares of the Stock Company or (ii) be approved by a majority
of certain directors  unaffiliated with such 10% or greater stockholder or (iii)
involve consideration per share generally equal to the higher of (A) the highest
amount paid by such 10% stockholder or its affiliates in acquiring any shares of
the Common Stock or (B) the "Fair Market Value" (generally,  the highest closing
bid  paid on the  Common  Stock  during  the 30 days  preceding  the date of the
announcement  of the  proposed  business  combination  or on the date the 10% or
greater stockholder became such, whichever is higher).

         Amendment  to Articles of  Organization  and  Bylaws.  The  Articles of
Organization may be amended by the affirmative vote of at least 80% of the total
votes eligible to be cast by stockholders;  provided,  however, that if at least
two-thirds of the Directors then in office  recommend  approval of an amendment,
then such  amendment  shall  require the  affirmative  vote of a majority of the
total votes eligible to be cast by stockholders.

         The bylaws may be amended by the  affirmative  vote of the total number
of directors of the Stock Company or the affirmative vote of at least 80% of the
total votes eligible to be voted at a duly constituted meeting of stockholders.

         Purpose and Takeover  Defensive Effects of the Stock Company's Articles
of  Organization  and  Bylaws.  At least  51% of the  Common  Stock of the Stock
Company will be controlled by the Mutual Company. Moreover,  management believes
that under current policy of the FDIC and other  regulators,  the Mutual Company
could not be acquired without first converting the Mutual Company to stock form.
As a result,  it is very  unlikely  that the Stock  Company could be acquired so
long  as  it is in a  mutual  holding  company  structure.  Notwithstanding  the
foregoing,  the Mutual  Company  may convert to stock form in the future and the
Board of Directors believes that the provisions  described above are prudent and
will reduce the Stock Company's  vulnerability to takeover  attempts and certain
other transactions which have not been negotiated with and approved by its Board
of Directors.  These  provisions will also assist the Stock Company and the Bank
in the orderly deployment of the Offering proceeds into productive assets during
the initial  period after the Offering.  The Board of Directors  believes  these
provisions  are in the best  interests  of the Bank,  the Stock  Company and its
stockholders.  Attempts to acquire control of financial  institutions  and their
holding companies have become increasingly common.  Takeover attempts which have
not been negotiated with and

                                       107



approved  by the  Board  of  Directors  present  to  stockholders  the risk of a
takeover on terms which may be less favorable than might otherwise be available.
A transaction which is negotiated and approved by the Board of Directors, on the
other hand,  can be carefully  planned and  undertaken  at an opportune  time in
order to obtain maximum value for the Stock Company and its  stockholders,  with
due  consideration  given to matters such as the  management and business of the
acquiring  corporation and maximum strategic  development of the Stock Company's
assets.

         An unsolicited takeover proposal can seriously disrupt the business and
management of a corporation and cause it great expense.  Although a tender offer
or  other  takeover  attempt  may  be  made  at  a  price   substantially  above
then-current  market prices, such offers are sometimes made for less than all of
the outstanding  shares of a target company.  As a result,  stockholders  may be
presented with the alternative of partially  liquidating  their  investment at a
time that may be  disadvantageous or retaining their investment in an enterprise
which is under  different  management  and the  objectives  of which  may not be
similar to those of the remaining stockholders.

         Potential Anti-Takeover Effects. Despite the belief of the Bank and the
Stock  Company as to the benefits to  stockholders  of these  provisions  of the
Stock Company's Articles of Organization and Bylaws,  these provisions,  as well
as the mutual holding  company  structure,  will have the effect of discouraging
any takeover attempt which would not be approved either by regulatory  policy or
by the Stock Company's Board,  but pursuant to which  stockholders may receive a
substantial  premium for their  shares over  then-current  market  prices.  As a
result,  stockholders  who might desire to participate in such a transaction may
not have any  opportunity  to do so.  Such  provisions  will  also  make it more
difficult to remove the Stock Company's  Board of Directors and management.  The
Boards of Directors of the Bank and the Stock Company,  however,  have concluded
that the potential benefits outweigh the possible disadvantages.

         Pursuant to  applicable  law,  at any annual or special  meeting of its
stockholders  after  the  Offering,  the  Stock  Company  may  adopt  additional
provisions  to its Articles of  Organization  regarding the  acquisition  of its
equity  securities that would be permitted to a Massachusetts  corporation.  The
Stock  Company and the Bank do not  presently  intend to propose the adoption of
further   restrictions  on  the  acquisition  of  the  Stock  Company's   equity
securities.

Provisions of the Stock Bank's Charter and Bylaws

         Directors.  Like the Stock  Company's  Articles  of  Organization,  the
Bank's  Bylaws  provides that the Board of Directors of the Bank will be divided
into  three  classes,  with  directors  in each  class  elected  for  three-year
staggered terms except for the initial directors. Thus, it would take two annual
elections to replace a majority of the Bank's Board of Directors.  Additionally,
directors  of the Bank may only be removed from office for cause and only by the
affirmative vote of the holders of at least 80% of the Bank's outstanding voting
stock, voting together as a single class.

         Authorization of Preferred Stock. The Bank's Charter authorizes 500,000
shares of  serial  preferred  stock,  par value  $1.00  per  share.  The Bank is
authorized  to issue  preferred  stock  from time to time in one or more  series
subject  to  applicable  provisions  of  law,  and the  Board  of  Directors  is
authorized  to fix the  designations,  and  relative  preferences,  limitations,
voting rights,  if any,  including without  limitation,  offering rights of such
shares  (which  could be  multiple  or as a separate  class).  In the event of a
proposed merger,  tender offer or other attempt to gain control of the Bank that
the Board of Directors  does not approve,  it might be possible for the Board of
Directors to authorize  the issuance of a series of preferred  stock with rights
and  preferences  that would impede the  completion  of such a  transaction.  An
effect of the possible issuance of preferred stock, therefore, may be to deter a
future  takeover  attempt.  The  Board  of  Directors  has no  present  plans of
understanding  for the  issuance  of any  preferred  stock  but it may issue any
preferred  stock on terms which the Board deems to be in the best  interests  of
the Stock Company and its stockholders.

                                      108




Mutual Holding Company Structure

         Under  Massachusetts  law, at least 51% of the Stock  Company's  voting
shares must be owned by the Mutual Company.  The Mutual Company is controlled by
its Board of Trustees, and the same persons serving on the Board of Directors of
the  Stock  Company  currently  serve on the  Board of  Trustees  of the  Mutual
Company. The Mutual Company,  acting through its Board of Trustees, will be able
to control the business  and  operations  of the Stock  Company and the Bank and
will be able to prevent any  challenge to the  ownership or control of the Stock
Company by Minority Stockholders.

FRB Regulations

         The  Change in Bank  Control  Act and the BHCA,  together  with the FRB
regulations  under those acts,  require  that the consent of the FRB be obtained
prior to any person or company  acquiring  "control" of a bank holding  company.
Control is conclusively  presumed to exist if an individual or company  acquires
more than 25% of any class of voting stock of the bank holding company.  Control
is  rebuttably  presumed  to exist if the person  acquires  more than 10% of any
class of voting stock of a bank holding  company if either (i) the Stock Company
has registered  securities under Section 12 of the Exchange Act or (ii) no other
person  will  own a  greater  percentage  of that  class  of  voting  securities
immediately after the transaction.  The regulations provide a procedure to rebut
the rebuttable control presumption.  Since the Stock Company's common stock will
be registered  under Section 12 of the Exchange Act, any  acquisition  of 10% or
more of the  Stock  Company's  common  stock  will  give  rise  to a  rebuttable
presumption  that  the  acquiror  of such  stock  controls  the  Stock  Company,
requiring the acquiror,  prior to acquiring such stock, to rebut the presumption
of  control  to the  satisfaction  of the FRB or  obtain  FRB  approval  for the
acquisition  of  control.  Restrictions  applicable  to the  operations  of bank
holding  companies  may deter  companies  from seeking to obtain  control of the
Stock Company. See "Regulation."

Massachusetts Banking Law

         Massachusetts  banking law also  prohibits  any  "company,"  defined to
include  banking  institutions  as  well  as  corporations,   from  directly  or
indirectly  controlling  the voting  power of 25% or more of the voting stock of
two or more banking institutions without the prior approval of the Massachusetts
Board of Bank Incorporation. Additionally, an out-of-state company which already
directly or indirectly  controls voting power of 25% or more of the voting stock
of two or more  banking  institutions  may not also  acquire  direct or indirect
ownership  or  control of more than 5% of the  voting  stock of a  Massachusetts
banking   institution   without  the  prior   approval  of  the  Board  of  Bank
Incorporation.  Finally,  for a period of three years following  completion of a
conversion to stock form, no person may directly or indirectly  offer to acquire
or acquire beneficial ownership of more than 10% of any class of equity security
of a converting  mutual savings bank without prior written approval of the Board
of Bank Incorporation.

                DESCRIPTION OF CAPITAL STOCK OF THE STOCK COMPANY

General

         The Stock Company is  authorized  to issue 12 million  shares of common
stock  having a par  value of $.01 per share  and 2.5  million  shares of serial
preferred  stock  having a par  value  of $.01  per  share.  The  Stock  Company
currently  expects  to issue  between  799,000  and  1,081,000  shares,  with an
adjusted maximum of 1,243,150 shares, of common stock and no shares of preferred
stock  in the  Offering.  Each  share of the  common  stock  will  have the same
relative rights as, and will be identical in all respects with, each other share
of the common stock. Upon payment of the purchase price for the common stock, in
accordance with the stock issuance plan, all such stock will be duly authorized,
fully paid, validly issued and non-assessable.

         The common stock of the Stock  Company will  represent  nonwithdrawable
capital,  will not be an account of an insurable type and will not be insured by
the FDIC or the DIF.

                                      109



Common Stock

         Voting  Rights.  Under  Massachusetts  law,  the  holders  of the Stock
Company's common stock will possess exclusive voting power in the Stock Company.
Each stockholder will be entitled to one vote for each share held on all matters
voted upon by stockholders,  except as discussed in "Restrictions on Acquisition
of the Stock Company and the Bank." There are no cumulative voting rights in the
election  of  directors  of the  Stock  Company.  If the  Stock  Company  issues
preferred stock  subsequent to the Offering,  holders of the preferred stock may
also possess voting rights.

         Dividends.  Upon consummation of the  reorganization  and the Offering,
the Stock Company's assets will consist of the Bank's common stock and up to 50%
of the net  proceeds  of the  Offering.  The payment of  dividends  by the Stock
Company is  subject  to  limitations  which are  imposed  by law and  applicable
regulation.  See  "Dividends."  The holders of common  stock will be entitled to
receive and share  equally in such  dividends as may be declared by the Board of
Directors of the Stock Company out of funds legally available  therefor.  If the
Stock Company issues  preferred  stock,  the holders thereof may have a priority
over the holders of the common stock with respect to dividends.

         Liquidation or Dissolution. In the unlikely event of the liquidation or
dissolution  of the Stock  Company,  the  holders  of the  common  stock will be
entitled to  receive--after  payment or  provision  for payment of all debts and
liabilities of the Stock Company (including all deposits in the Bank and accrued
interest thereon) and after distribution of the liquidation  account established
upon the  closing of the  reorganization  and the  Offering  for the  benefit of
Eligible Account Holders and Supplemental  Eligible Account Holders who continue
their deposit  accounts at the Bank--all  assets of the Stock Company  available
for distribution, in cash or in kind. If preferred stock is issued subsequent to
the Offering, the holders thereof may have a priority over the holders of common
stock in the event of liquidation or dissolution.

         No Preemptive Rights.  Holders of the common stock will not be entitled
to preemptive rights with respect to any shares which may be issued.  The common
stock will not be subject to call for redemption  and, upon receipt by the Stock
Company of the full purchase price therefor, each share of the common stock will
be fully paid and nonassessable.

         Preferred Stock. None of the 2.5 million authorized shares of preferred
stock of the Stock Company will be issued in the Offering.  The Stock  Company's
Board of Directors is authorized,  without  stockholder  approval but subject to
applicable  regulatory approval,  to issue serial preferred stock and to fix and
state voting powers,  designations,  preferences or other special rights of such
shares.  If and when issued,  the serial  preferred stock may rank senior to the
common stock as to dividend rights,  liquidation  preferences,  or both, and may
have full, limited or no voting rights.  Accordingly,  the issuance of preferred
stock could  adversely  affect the voting and other  rights of holders of common
stock.

                          TRANSFER AGENT AND REGISTRAR

         Continental Stock Transfer and Trust Co. will act as the transfer agent
and registrar for the common stock.

                              LEGAL AND TAX MATTERS

         The  legality  of  the  common   stock  and  the  federal   income  tax
consequences of the  reorganization and the Offering will be passed upon for the
Bank and the Stock  Company  by Luse  Lehman  Gorman  Pomerenk  & Schick,  P.C.,
Washington,  D.C.  The  Massachusetts  state  income  tax  consequences  of  the
reorganization  and the Offering  will be passed upon for the Bank and the Stock
Company by Wolf & Company,  P.C.,  Boston,  Massachusetts.  Luse  Lehman  Gorman
Pomerenk  &  Schick,  P.C.  and  Wolf &  Company,  P.C.  have  consented  to the
references  herein to their opinions.  Certain legal matters will be passed upon
for Trident Securities, Inc. by Thacher Profitt & Wood, Washington, D.C.

                                      110



                                     EXPERTS

         The consolidated  financial statements as of June 30, 1997 and 1996 and
for each of the two years in the period  ended June 30, 1997  appearing  in this
prospectus  have been  audited by Wolf & Company,  P.C.,  independent  certified
public  accountants,  as stated in their reports appearing elsewhere herein, and
have been so included in reliance upon the reports of such firm given upon their
authority as experts in accounting and auditing.

         RP  Financial,  LC.  has  consented  to the  publication  herein of the
summary  of its  report  to the Bank and the  Stock  Company  setting  forth its
opinion as to the  estimated  pro forma  market  value of the common  stock upon
reorganization and its valuation with respect to subscription rights.

                             ADDITIONAL INFORMATION

         The Stock Company has filed with the SEC a registration statement under
the Securities Act with respect to the common stock offered hereby. As permitted
by the rules and  regulations of the SEC, this  prospectus  does not contain all
the information set forth in the registration statement. Such information can be
examined without charge at the public reference facilities of the SEC located at
450 Fifth Street, NW, Washington, D.C. 20549, and copies of such material can be
obtained  from the SEC at  prescribed  rates.  The SEC maintains a web site that
contains  reports,  proxy  and  information  statements  and  other  information
regarding issuers that file electronically with the SEC. The address of this web
site is  http://www.sec.gov.  The statements contained herein as to the contents
of any  contract  or other  document  filed as an  exhibit  to the  registration
statement are, of necessity,  brief descriptions thereof and are not necessarily
complete but do contain all material information regarding such documents;  each
such statement is qualified by reference to such contract or document.

         The Bank has filed an  Application  for Offering with the Division with
respect  to  the  reorganization  and  Offering.   Pursuant  to  the  rules  and
regulations of the Division, this prospectus omits certain information contained
in that Application. The Application,  including the stock issuance plan and the
Independent  Valuation,  may be  examined  at the  office of the  Division,  100
Cambridge Street, Boston, Massachusetts and at the main office of the Bank at 81
Main Street, Medway, Massachusetts, without charge.

         In connection  with the  Offering,  the Stock Company will register its
common stock with the SEC under Section 12(g) of the Exchange Act and, upon such
registration,  the Stock Company and the holders of its common stock will become
subject to the proxy solicitation rules, reporting requirements and restrictions
on stock  purchases  and  sales by  directors,  officers  and  greater  than 10%
stockholders,  the annual and periodic  reporting and certain other requirements
of the  Exchange  Act.  Under the stock  issuance  plan,  the Stock  Company has
undertaken that it will not terminate such registration for a period of at least
three years following the Offering.

         A copy of the Articles of Organization  and Bylaws of the Stock Company
are available without charge from the Bank by contacting Ms. Laurie Rizzo, Human
Resources Manager, 81 Main Street, Medway, Massachusetts, (508) 533-4343.

                                       111



                          SUMMIT BANK AND SUBSIDIARIES

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


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

Consolidated Balance Sheets as of March 31, 1998
     (Unaudited) and June 30, 1997 and 1996.......................          F-3

Consolidated Statements of Income for the Nine Months
     Ended March 31, 1998 and 1997 (Unaudited) and the
     Years Ended June 30, 1997 and 1996...........................          F-4

Consolidated Statements of Changes in Retained Earnings
     for the Nine Months Ended March 31, 1998 (Unaudited)
     and the Years Ended June 30, 1997 and 1996...................          F-5

Consolidated Statements of Cash Flows for the
     Nine Months Ended March 31, 1998 and 1997
     (Unaudited) and the Years Ended June 30, 1997
     and 1996.....................................................   F-6 to F-7

Notes to Consolidated Financial Statements........................   F-8 to F-31



The financial  statements of Service  Bancorp have been omitted  because Service
Bancorp has not conducted any business other than of an organizational nature.

All  schedules  have been  omitted  either  because they are not  required,  not
applicable, or are included in the notes to consolidated financial statements.


                                      F-1



                          INDEPENDENT AUDITORS' REPORT



To the Board of Directors of
   Summit Bank


We have audited the  accompanying  consolidated  balance  sheets of Summit Bank,
formerly  Medway  Savings Bank, and subsidiary as of June 30, 1997 and 1996, and
the related consolidated  statements of income, changes in retained earnings and
cash flows for the years then ended. These consolidated financial statements are
the responsibility of the Bank's management. Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all material  respects,  the  financial  position of Summit Bank and
subsidiary as of June 30, 1997 and 1996, and the results of their operations and
their cash flows for the years then ended in conformity with generally  accepted
accounting principles.


/s/ Wolf & Company, P.C.

WOLF & COMPANY, P.C.

Boston, Massachusetts
August8,  1997,  except for Notes 15 and 16
  as to which the dates are August 19, 1997
  and March 12, 1998, respectively

                                      F-2



                          SUMMIT BANK AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                                 (In Thousands)


                                     ASSETS
                                                                June 30,
                                             March 31,   -----------------------
                                               1998         1997         1996
                                               ----         ----         ----
                                           (Unaudited)
Cash and due from banks .................   $   4,726    $   2,824    $   4,495
Short-term investments ..................       6,400        6,305        2,597
                                            ---------    ---------    ---------
    Total cash and cash equivalents .....      11,126        9,129        7,092

Certificates of deposit (Note 2) ........       1,500          500           --
Securities available for sale (Note 3) ..      42,685       24,696       20,803

Loans ...................................      72,757       67,409       60,137
    Less allowance for loan losses ......        (560)        (475)        (470)
                                            ---------    ---------    ---------
Loans, net (Note 4) .....................      72,197       66,934       59,667
                                            ---------    ---------    ---------

Other real estate owned .................          --           37           --
Banking premises and equipment,
  net (Note 5) ..........................       1,509        1,402        1,035
Federal Home Loan Bank stock, at cost ...         723          538          454
Accrued interest receivable .............         993          821          699
Net deferred tax asset (Note 8) .........          47          201          349
Due from broker .........................          --          272           --
Other assets ............................         424          348          255
                                            ---------    ---------    ---------

                                            $ 131,204    $ 104,878    $  90,354
                                            =========    =========    =========

                       LIABILITIES AND RETAINED EARNINGS

Deposits (Note 6) .......................   $ 108,056    $  92,897    $  81,189
Federal Home Loan Bank advances (Note 7)       12,404        2,622          369
Mortgagors' escrow payments .............         162           42           69
Other liabilities .......................         692          622        1,306
                                            ---------    ---------    ---------
      Total liabilities .................     121,314       96,183       82,933
                                            ---------    ---------    ---------

Commitments and contingencies (Note 11)

Retained earnings (Note 9) ..............       9,454        8,499        7,417
Net unrealized gain on securities
 available for sale, after tax
 effects (Notes 3 and 8) ................         436          196            4
                                            ---------    ---------    ---------
      Total retained earnings ...........       9,890        8,695        7,421
                                            ---------    ---------    ---------

                                            $ 131,204    $ 104,878    $  90,354
                                            =========    =========    =========


See accompanying notes to consolidated financial statements.


                                      F-3



                          SUMMIT BANK AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF INCOME
                                 (In Thousands)




                                              Nine Months               Years
                                             Ended March 31,       Ended June 30,
                                             ---------------      ---------------
                                              1998     1997       1997       1996
                                              ----     ----       ----       ----
                                              (Unaudited)
Interest and dividend income:
                                                                    
  Interest and fees on loans ...........   $ 4,531    $ 3,923    $ 5,343    $ 4,539
  Interest and dividends on
   securities available for
   sale and Federal Home Loan
   Bank stock ..........................     1,564      1,085      1,482      1,341
  Interest on short-term investments and
   certificates of deposit .............       214        139        212        222
                                           -------    -------    -------    -------
    Total interest and dividend income .     6,309      5,147      7,037      6,102
                                           -------    -------    -------    -------

Interest expense:
    Interest on deposits ...............     2,734      2,238      3,050      2,724
    Interest on borrowings .............       238         86        124         22
                                           -------    -------    -------    -------
    Total interest expense .............     2,972      2,324      3,174      2,746
                                           -------    -------    -------    -------

Net interest income ....................     3,337      2,823      3,863      3,356
Provision for loan losses (Note 4) .....        75         35         35         93
                                           -------    -------    -------    -------
    Net interest income,
     after provision for
     loan losses .......................     3,262      2,788      3,828      3,263
                                           -------    -------    -------    -------

Other income:
  Customer service fees ................       312        295        406        388
  Gain on sales of securities
   available for sale, net (Note 3) ....       675        343        462        308
  Gain on sales of loans ...............        44         26         31         --
  Miscellaneous ........................        44         46         60         78
                                           -------    -------    -------    -------
    Total other income .................     1,075        710        959        774
                                           -------    -------    -------    -------

Operating expenses:
  Salaries and employee benefits
   (Note 10) ...........................     1,439      1,201      1,619      1,385
  Occupancy and equipment expenses
   (Notes 5 and 11) ....................       627        486        667        574
  Data processing expenses .............       250        198        258        270
  Professional fees ....................       116         96        124        124
  Advertising expenses .................        88         45         68         53
  Gain on other real estate owned ......        (6)      (158)      (158)        --
  Other general and administrative
    expenses (Note 14) .................       347        344        516        329
                                           -------    -------    -------    -------
    Total operating expenses ...........     2,861      2,212      3,094      2,735
                                           -------    -------    -------    -------

Income before income taxes .............     1,476      1,286      1,693      1,302

Provision for income taxes (Note 8) ....       521        477        611        501
                                           -------    -------    -------    -------

Net income .............................   $   955    $   809    $ 1,082    $   801
                                           =======    =======    =======    =======



See accompanying notes to consolidated financial statements.

                                      F-4



                          SUMMIT BANK AND SUBSIDIARIES

             CONSOLIDATED STATEMENTS OF CHANGES IN RETAINED EARNINGS

                  Nine Months Ended March 31, 1998 (unaudited)
                   and the Years Ended June 30, 1997 and 1996
                                 (In Thousands)

                                                               Net
                                                           Unrealized
                                                           Gain (Loss)
                                                           on Securities
                                                  Retained  Available
                                                  Earnings   For Sale      Total
                                                  --------   --------      -----
Balance at June 30, 1995 .....................     $6,616     $  (15)     $6,601

Net income ...................................        801         --         801

Change in net unrealized gain (loss)
    on securities available for sale,
    after tax effects ........................         --         19          19
                                                   ------     ------      ------

Balance at June 30, 1996 .....................      7,417          4       7,421

Net income ...................................      1,082         --       1,082

Change in net unrealized gain (loss)
    on securities available for sale,
    after tax effects ........................         --        192         192
                                                   ------     ------      ------

Balance at June 30, 1997 .....................      8,499        196       8,695

Net income (unaudited) .......................        955         --         955

Change in net unrealized gain (loss)
    on securities available for sale,
    after tax effects (unaudited) ............         --        240         240
                                                   ------     ------      ------

Balance at March 31, 1998 (unaudited) ........     $9,454     $  436      $9,890
                                                   ======     ======      ======


See accompanying notes to consolidated financial statements.

                                      F-5




                          SUMMIT BANK AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In Thousands)



                                                                  Nine Months                Years
                                                                 Ended March 31,         Ended June 30,
                                                              --------------------    --------------------
                                                                1998         1997      1997         1996
                                                                ----         ----      ----         ----
                                                                    (Unaudited)
Cash flows from operating activities:
                                                                                           
    Net income ............................................   $    955    $    809    $  1,082    $    801
    Adjustments to reconcile net income to net cash
        provided (used) by operating activities:
            Provision for loan losses .....................         75          35          35          93
            Gain on sales of securities available for sale,
                net .......................................       (675)       (343)       (462)       (308)
            Net amortization of premium on securities
                available for sale ........................        338          31          40          81
            Gain on other real estate owned ...............         (6)       (158)       (158)         --
            Depreciation and amortization expense .........        259         185         266         196
            Increase in accrued interest receivable .......       (172)       (116)       (123)        (65)
            Deferred tax provision (benefit) ..............          3          47          31         (60)
            Loans originated for sale .....................     (5,379)     (1,585)     (2,219)       (361)
            Principal balance of loans sold ...............      5,379       1,585       2,219         361
            Other, net ....................................         (6)       (746)       (776)        608
                                                              --------    --------    --------    --------
                   Net cash provided (used) by operating
                      activities ..........................        771        (256)        (65)      1,346
                                                              --------    --------    --------    --------

Cash flows from investing activities:
    Purchase of certificates of deposit ...................     (1,000)         --        (500)         --
    Proceeds from sales of securities available for
        sale ..............................................      3,611       4,259       4,388       2,846
    Proceeds from maturities of and principal
        payments on securities available for sale .........      7,319       3,764       5,848       9,132
    Purchase of securities available for sale .............    (27,919)     (8,691)    (13,670)    (12,638)
    Net increase in loans .................................     (5,512)     (4,691)     (7,568)    (11,960)
    Capital additions to other real estate owned ..........         --          --          --         (97)
    Proceeds from other real estate owned .................        217         387         387         515
    Purchase of banking premises and equipment ............       (366)       (485)       (633)       (302)
    Purchase of Federal Home Loan Bank stock ..............       (185)        (84)        (84)        (22)
                                                              --------    --------    --------    --------
                  Net cash used by investing activities ...    (23,835)     (5,541)    (11,832)    (12,526)
                                                              --------    --------    --------    --------


                                  (continued)


See accompanying notes to consolidated financial statements.

                                      F-6


                          SUMMIT BANK AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (Concluded)
                                 (In Thousands)




                                                        Nine Months                Years
                                                       Ended March 31,         Ended June 30,
                                                    -------------------      ------------------
                                                      1998        1997       1997         1996
                                                      ----        ----       ----         ----
                                                         (Unaudited)
Cash flows from financing activities:
                                                                                
    Net increase in deposits ...................     15,159       7,450      11,707      11,629
    Net increase (decrease) in mortgagors'
        escrow payments ........................        120          25         (27)       (132)
    Proceeds from FHLB advances ................     12,000       2,327       2,327         166
    Repayment of FHLB advances .................     (2,218)        (55)        (73)        (68)
                                                   --------    --------    --------    --------
                  Net cash provided by financing
                      activities ...............     25,061       9,747      13,934      11,595
                                                   --------    --------    --------    --------

Net change in cash and cash equivalents ........      1,997       3,950       2,037         415

Cash and cash equivalents at beginning of
    period .....................................      9,129       7,092       7,092       6,677
                                                   --------    --------    --------    --------

Cash and cash equivalents at end of period .....   $ 11,126    $ 11,042    $  9,129    $  7,092
                                                   ========    ========    ========    ========

Supplementary information:
    Interest paid ..............................   $  2,931    $  2,289    $  3,163    $  2,743
    Income taxes paid ..........................        541         349         613         538
    Transfers to other real estate owned .......        174         229         266          --
    Increase (decrease) in due from broker .....       (272)         --         272          --



See accompanying notes to consolidated financial statements.

                                      F-7


                          SUMMIT BANK AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         March 31, 1998 and 1997 (Unaudited) and June 30, 1997 and 1996
                             (Dollars in Thousands)


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Basis of presentation and consolidation

     The consolidated  financial  statements include the accounts of Summit Bank
     (the "Bank") and its wholly-owned  subsidiaries,  Medway  Securities Corp.,
     and,  effective  during the nine  months  ended  March 31,  1998,  Franklin
     Village Security Corp., which engage in the purchase and sale of investment
     securities.  All significant  intercompany  balances and transactions  have
     been eliminated in consolidation.

     Unaudited interim financial statements

     The  consolidated  financial  statements  and related notes as of March 31,
     1998 and for the nine months  ended March 31, 1998 and 1997 are  unaudited.
     All adjustments,  consisting of only normal recurring adjustments, which in
     the  opinion of  management  are  necessary  for fair  presentation  of the
     financial information, have been made.

     Business

     The Bank provides a variety of financial  services to individuals and small
     businesses  through its five offices in Norfolk County. Its primary deposit
     products  are  savings,  checking  and term  certificate  accounts  and its
     primary lending products are mortgage, consumer and commercial loans.

     Use of estimates

     In preparing  financial  statements in conformity  with generally  accepted
     accounting  principles,  management  is  required  to  make  estimates  and
     assumptions  that affect the reported  amounts of assets and liabilities as
     of the date of the  consolidated  balance  sheet and  reported  amounts  of
     revenues and expenses  during the reporting  period.  Actual  results could
     differ  from those  estimates.  Material  estimates  that are  particularly
     susceptible  to  significant   change  in  the  near  term  relate  to  the
     determination  of the  allowance  for  loan  losses  and the  valuation  of
     foreclosed real estate.

     Reclassifications

     Certain amounts have been reclassified in the 1996  consolidated  financial
     statements to conform to the 1997 presentation.

                                      F-8





                          SUMMIT BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

         March 31, 1998 and 1997 (Unaudited) and June 30, 1997 and 1996
                             (Dollars in Thousands)


     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

     Cash equivalents

     Cash equivalents include amounts due from banks and short-term investments.
     Short-term  investments  consist  primarily of federal funds sold and other
     interest-bearing deposits which mature on a daily basis.

     Securities available for sale

     Securities  available for sale are carried at fair value,  with  unrealized
     gains  and  losses  excluded  from  earnings  and  reported  as a  separate
     component of retained earnings, net of taxes.

     Amortization  of premiums and accretion of discounts on debt securities are
     computed using a method which  approximates the interest method.  Gains and
     losses on sales are recorded on the trade date and are  computed  using the
     specific identification method.

     Loans

     The Bank grants mortgage, consumer and commercial loans to its customers. A
     substantial  portion of the loan  portfolio  consists of mortgage  loans in
     Norfolk County.  The ability of the Bank's debtors to honor their contracts
     is dependent upon the local economy and the local real estate market.

     Loans, as reported,  have been adjusted by unadvanced  construction  loans,
     the  allowance  for loan  losses,  net  deferred  loan  fees  and  deferred
     premium/income.

     Income on loans,  including  impaired  loans,  is  recognized on the simple
     interest  basis and is not accrued when in the judgment of  management  the
     collectibility  of the loan principal or interest becomes  doubtful.  Loans
     delinquent 90 days or more remain on accrual status when the  loan-to-value
     ratio is less than 80% and the collateral  value is sufficient to cover all
     amounts due including principal, interest and related expenses.

     Net deferred  loan fees are  amortized  over the  contractual  lives of the
     related  loans  using  the  interest  method.  Deferred  premium/income  is
     amortized using a method which approximates the interest method.


                                      F-9





                          SUMMIT BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

         March 31, 1998 and 1997 (Unaudited) and June 30, 1997 and 1996
                             (Dollars in Thousands)


     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

     Allowance for loan losses

     The allowance for loan losses is  established  through a provision for loan
     losses charged to earnings and is maintained at a level considered adequate
     to provide for reasonably foreseeable loan losses.

     The  provision  and the level of the  allowance  are evaluated on a regular
     basis by management and are based upon management's  periodic review of the
     collectibility  of the  loans in light of known and  inherent  risks in the
     nature and volume of the loan portfolio, adverse situations that may affect
     the  borrower's  ability  to  repay,  estimated  value  of  any  underlying
     collateral  and  prevailing   economic   conditions.   This  evaluation  is
     inherently  subjective as it requires  estimates  that are  susceptible  to
     significant change. Ultimately,  losses may vary from current estimates and
     future additions to the allowance may be necessary.

     Loan losses are charged against the allowance when management  believes the
     collectibility of the loan balance is unlikely.  Subsequent recoveries,  if
     any, are credited to the allowance.

     A loan is  considered  impaired  when,  based on  current  information  and
     events,  it is  probable  that the  Bank  will be  unable  to  collect  the
     scheduled  payments of  principal  or interest  when due  according  to the
     contractual terms of the loan agreement.  Factors  considered by management
     in determining impairment include payment status, collateral value, and the
     probability of collecting  scheduled  principal and interest  payments when
     due.  Loans  that  experience  insignificant  payment  delays  and  payment
     shortfalls generally are not classified as impaired.  Management determines
     the significance of payment delays and payment shortfalls on a case-by-case
     basis,  taking into consideration all of the circumstances  surrounding the
     loan and the borrower,  including the length of the delay,  the reasons for
     the delay,  the  borrower's  prior  payment  record,  and the amount of the
     shortfall in relation to the  principal  and interest  owed.  Impairment is
     measured  on a loan  by  loan  basis  using  the  fair  value  of  existing
     collateral.

     Large  groups  of  smaller  balance   homogeneous  loans  are  collectively
     evaluated  for  impairment.  Accordingly,  the  Bank  does  not  separately
     identify individual consumer loans for impairment disclosures.

     Other real estate owned

     Other real  estate  owned is held for sale and carried at the lower of cost
     or estimated fair value less estimated costs to sell.

                                      F-10





                          SUMMIT BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

         March 31, 1998 and 1997 (Unaudited) and June 30, 1997 and 1996
                             (Dollars in Thousands)


     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (concluded)

     Other real estate owned (concluded)

     Other real estate owned is initially  recorded at fair value at the date of
     foreclosure.  Costs relating to the development and improvement of property
     are capitalized, whereas costs relating to holding property are expensed.

     Valuations are periodically  performed by management,  and an allowance for
     losses is established through a charge to earnings if the carrying value of
     a property exceeds its fair value less estimated costs to sell.

     Banking premises and equipment

     Land is carried at cost.  Buildings,  leasehold  improvements and equipment
     are stated at cost less accumulated  depreciation and amortization computed
     on the  straight-line  method over the estimated useful lives of the assets
     or the expected terms of the leases, if shorter.

     It is general  practice  to charge the cost of  maintenance  and repairs to
     earnings when incurred;  major expenditures for betterments are capitalized
     and depreciated.

     Retirement plan

     The Bank  accounts  for pension plan  benefits on the net periodic  pension
     cost method for financial  reporting  purposes.  This method recognizes the
     compensation  cost of an  employee's  pension  benefit over the  employee's
     approximate service period. Pension costs are funded in the year of accrual
     using the aggregate cost method.

     Income taxes

     Deferred tax assets and  liabilities  are  reflected  at currently  enacted
     income tax rates  applicable to the period in which the deferred tax assets
     or  liabilities  are expected to be realized or settled.  As changes in tax
     laws or rates are enacted, deferred tax assets and liabilities are adjusted
     accordingly  through the provision for income taxes. The Bank's base amount
     of its federal income tax reserve for loan losses is a permanent difference
     for which there is no recognition of a deferred tax liability. However, the
     loan loss  allowance  maintained  for  financial  reporting  purposes  is a
     temporary  difference with allowable  recognition of a related deferred tax
     asset, if it is deemed realizable.

                                      F-11





                          SUMMIT BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

         March 31, 1998 and 1997 (Unaudited) and June 30, 1997 and 1996
                             (Dollars in Thousands)


2.   CERTIFICATES OF DEPOSIT

     A summary of certificates of deposit follows:

                                                    March 31,      June 30,
Maturity Date                             Rate        1998           1997
- -------------                             ----        ----           ----
January 8, 1999 ................          5.8%       $1,000         $   --
June 5, 2000 ...................          6.4           500            500
                                                     ------         ------

                                                     $1,500         $  500
                                                     ======         ======

3.   SECURITIES AVAILABLE FOR SALE

     A summary of securities available for sale follows:


                                                  March 31, 1998
                                     -------------------------------------------
                                                 Gross       Gross
                                     Amortized Unrealized  Unrealized     Fair
                                        Cost      Gains       Losses      Value
                                        ----      -----       ------      -----
Federal agency obligations .......   $ 29,504   $    214    $    (80)   $ 29,638
Mortgage-backed securities .......      7,300         26         (21)      7,305
Other debt securities ............      2,503          4         (16)      2,491
                                     --------   --------    --------    --------
   Total debt securities .........     39,307        244        (117)     39,434

Marketable equity securities .....      2,701        588         (38)      3,251
                                     --------   --------    --------    --------

                                     $ 42,008   $    832    $   (155)   $ 42,685
                                     ========   ========    ========    ========



                                      F-12



                          SUMMIT BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

         March 31, 1998 and 1997 (Unaudited) and June 30, 1997 and 1996
                             (Dollars in Thousands)


     SECURITIES AVAILABLE FOR SALE (continued)


                                                   June 30, 1997
                                    --------------------------------------------
                                                  Gross       Gross
                                     Amortized  Unrealized  Unrealized    Fair
                                        Cost      Gains       Losses      Value
                                        ----      -----       ------      -----
Federal agency obligations .......   $ 16,823   $     14    $   (195)   $ 16,642
Mortgage-backed securities .......      2,740         19         (14)      2,745
Other debt securities ............      1,615          5          (7)      1,613
                                     --------   --------    --------    --------
   Total debt securities .........     21,178         38        (216)     21,000

Marketable equity securities .....      3,232        543         (79)      3,696
                                     --------   --------    --------    --------

                                     $ 24,410   $    581    $   (295)   $ 24,696
                                     ========   ========    ========    ========


                                                  June 30, 1996
                                    --------------------------------------------
                                                  Gross       Gross
                                     Amortized  Unrealized  Unrealized    Fair
                                        Cost      Gains       Losses      Value
                                        ----      -----       ------      -----
Federal agency obligations .......   $ 11,024   $     17    $   (232)   $ 10,809
Mortgage-backed securities .......      2,099          6         (29)      2,076
Other debt securities ............      5,129         13         (28)      5,114
                                     --------   --------    --------    --------
   Total debt securities .........     18,252         36        (289)     17,999

Marketable equity securities .....      2,574        270         (40)      2,804
                                     --------   --------    --------    --------

                                     $ 20,826   $    306    $   (329)   $ 20,803
                                     ========   ========    ========    ========


                                      F-13


                          SUMMIT BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

         March 31, 1998 and 1997 (Unaudited) and June 30, 1997 and 1996
                             (Dollars in Thousands)


     SECURITIES AVAILABLE FOR SALE (concluded)

     The  amortized  cost  and  estimated  fair  value  of  debt  securities  by
     contractual maturity at March 31, 1998 and June 30, 1997 follows:

                                       March 31, 1998          June 30, 1997
                                    --------------------    --------------------
                                    Amortized     Fair      Amortized      Fair
                                       Cost       Value       Cost         Value
                                       ----       -----       ----         -----
Within 1 year ..................     $   500     $   499     $   616     $   615
Over 1 year to 5 years .........       3,000       3,006       7,009       6,988
Over 5 years to 10 years .......      26,507      26,629       9,063       8,926
Over 10 years ..................       2,000       1,995       1,750       1,726
                                     -------     -------     -------     -------
                                      32,007      32,129      18,438      18,255
Mortgage-backed
    securities .................       7,300       7,305       2,740       2,745
                                     -------     -------     -------     -------

                                     $39,307     $39,434     $21,178     $21,000
                                     =======     =======     =======     =======


     Proceeds from the sale of securities available for sale for the nine months
     ended March 31, 1998 and 1997 were $3,611 and $4,259,  respectively.  Gross
     gains of $680 and $363,  and  gross  losses  of $5 and $20,  were  realized
     during the nine months ended March 31, 1998 and 1997, respectively.

     Proceeds from the sale of securities  available for sale during fiscal 1997
     and 1996 were  $4,660 and  $2,846,  respectively.  Gross  gains of $482 and
     $316, and gross losses of $20 and $8, were realized  during fiscal 1997 and
     1996, respectively.

                                      F-14



                          SUMMIT BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

         March 31, 1998 and 1997 (Unaudited) and June 30, 1997 and 1996
                             (Dollars in Thousands)


4.   LOANS

     A summary of the balances of loans follows:

                                                                June 30,
                                                March 31, ----------------------
                                                  1998      1997         1996
                                                  ----      ----         ----
Real estate loans:
    Residential fixed rate .................   $ 13,459    $ 13,500    $ 13,219
    Residential variable rate ..............     32,273      33,696      29,555
    Commercial .............................     12,148       8,342       5,860
    Construction ...........................      5,318       4,493       4,659
                                               --------    --------    --------
                                                 63,198      60,031      53,293
    Less unadvanced construction loans .....     (1,456)     (1,613)     (1,505)
                                               --------    --------    --------
                                                 61,742      58,418      51,788
                                               --------    --------    --------

Other loans:
    Home equity ............................      5,209       4,574       4,271
    Installment ............................      1,495       1,362       1,128
    Commercial .............................      3,525       2,554       2,695
    Passbook secured .......................        886         596         386
                                               --------    --------    --------
                                                 11,115       9,086       8,480
                                               --------    --------    --------

              Total loans ..................     72,857      67,504      60,268

Less:  Allowance for loan losses ...........       (560)       (475)       (470)
          Net deferred loan fees ...........       (103)        (99)       (100)
          Deferred (income) premium ........          3           4         (31)
                                               --------    --------    --------

                                               $ 72,197    $ 66,934    $ 59,667
                                               ========    ========    ========


     At March 31, 1998 and June 30, 1997 and 1996,  mortgage  loans serviced for
     others amounted to $1,268, $1,948 and $2,157, respectively.

                                      F-15




                          SUMMIT BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

         March 31, 1998 and 1997 (Unaudited) and June 30, 1997 and 1996
                             (Dollars in Thousands)


     LOANS (concluded)

     An analysis of the allowance for loan losses is as follows:

                                              Nine Months             Years
                                             Ended March 31,     Ended June 30,
                                             ---------------     --------------
                                             1998      1997      1997      1996
                                             ----      ----      ----      ----
Balance at beginning of period .........    $ 475     $ 470     $ 470     $ 445
Provision for loan losses ..............       75        35        35        93
Recoveries .............................       21        54        64        20
Charge-offs ............................      (11)      (20)      (94)      (88)
                                            -----     -----     -----     -----
Balance at end of period ...............    $ 560     $ 539     $ 475     $ 470
                                            =====     =====     =====     =====

     The following is a summary of the impaired and non-accrual loans:


                                                                  June 30,
                                                  March 31,  -------------------
                                                   1998        1997        1996
                                                   ----        ----        ----
Loans with no valuation allowance ..........      $  151      $   84      $  474
Loans with a corresponding
    valuation allowance ....................         192         136         534
                                                  ------      ------      ------
Total impaired loans .......................      $  343      $  220      $1,008
                                                  ======      ======      ======
Corresponding valuation allowance
    on impaired loans ......................      $   26      $    9      $   70
                                                  ======      ======      ======
Non-accrual loans ..........................      $  343      $  193      $  898
                                                  ======      ======      ======
Accrued interest receivable on non-
    accrual loans ..........................      $   24      $    8      $   52
                                                  ======      ======      ======


     No  additional  funds are  committed  to be  advanced  in  connection  with
     impaired loans.

                                                 Nine Months         Years
                                                Ended March 31,   Ended June 30,
                                                ---------------   --------------
                                                 1998     1997     1997     1996
                                                 ----     ----     ----     ----
Average recorded investment in
    impaired loans .........................     $253     $282     $534     $793
                                                 ====     ====     ====     ====
Interest income recognized on
    impaired loans .........................     $  7     $  6     $  9     $ 34
                                                 ====     ====     ====     ====
Interest income recognized on
    a cash basis on impaired loans .........     $  7     $  6     $  9     $ 33
                                                 ====     ====     ====     ====


                                      F-16


                          SUMMIT BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

         March 31, 1998 and 1997 (Unaudited) and June 30, 1997 and 1996
                             (Dollars in Thousands)


5.   BANKING PREMISES AND EQUIPMENT

     A summary of the cost and  accumulated  depreciation  and  amortization  of
     banking premises and equipment and their estimated useful lives follows:


                                    March 31,  June 30,              Estimated
                                      1998       1997       1996    Useful Lives
                                      ----       ----       ----    ------------
Banking premises:
    Land ........................   $   113    $   113    $   113
    Building and leasehold
        improvements ............     1,771      1,547      1,349   1 - 40 years
Equipment .......................     1,912      1,770      1,335   3 - 10 years
                                    -------    -------    -------
                                      3,796      3,430      2,797
Less accumulated depreciation and
    amortization ................    (2,287)    (2,028)    (1,762)
                                    -------    -------    -------
                                    $ 1,509    $ 1,402    $ 1,035
                                    =======    =======    =======


     Depreciation and  amortization  expense for the nine months ended March 31,
     1998 and 1997 and the years ended June 30, 1997 and 1996  amounted to $259,
     $185, $266 and $196, respectively.

6.   DEPOSITS

     A summary of deposit balances by type is as follows:


                                                                 June 30,
                                                March 31,  ---------------------
                                                   1998       1997         1996
                                                   ----       ----         ----
Demand .....................................    $ 10,563    $  6,686    $  6,630
NOW ........................................      16,729      13,672      10,528
Money market deposits ......................       8,659       8,436       8,006
Regular and other savings ..................      22,318      21,505      20,863
                                                --------    --------    --------
  Total non-certificate accounts ...........      58,269      50,299      46,027
                                                --------    --------    --------
Term certificates $100,000 or greater ......       7,766       7,126       4,618
Term certificates less than $100,000 .......      42,021      35,472      30,544
                                                --------    --------    --------
  Total certificate accounts ...............      49,787      42,598      35,162
                                                --------    --------    --------
  Total deposits ...........................    $108,056    $ 92,897    $ 81,189
                                                ========    ========    ========

                                      F-17




                          SUMMIT BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

         March 31, 1998 and 1997 (Unaudited) and June 30, 1997 and 1996
                             (Dollars in Thousands)


     DEPOSITS (concluded)

     A summary of certificate accounts by maturity is as follows:

                            March 31, 1998      June 30, 1997    June 30, 1996
                          ------------------  -----------------  --------------
                                    Weighted           Weighted        Weighted
                                    Average            Average         Average
                          Amount     Rate     Amount    Rate    Amount   Rate
                          ------     ----     ------    ----    ------   ----
Within 1 year ..........  $42,272    5.70%   $35,683    5.60%  $27,784   5.65%
Over 1 year to 3 years..    7,443    5.61      6,915    5.64     7,378   6.00
Over 3 years to 5 years.       72    5.47         --      --        --     --
                          -------            -------           -------

                          $49,787    5.69%   $42,598    5.61%  $35,162   5.72%
                          =======            =======           =======


7.   FEDERAL HOME LOAN BANK ADVANCES

     The following  advances were outstanding from the Federal Home Loan Bank of
     Boston (FHLB):

      Maturity                   Monthly            March 31, June 30,
        Date                     Payment     Rate     1998      1997        1996
        ----                     -------     ----     ----      ----        ----

August 19, 1997 ...........    $     9       5.43% $    --    $ 2,000    $    --
December 14, 1998 .........          5       5.83    1,000         --         --
December 16, 1998 .........          5       5.84    1,000         --         --
February 18, 1999 .........          7       4.89       77        133        203
October 29, 1999 ..........         44       5.93      841         --         --
January 8, 2008 (1) .......         12       4.99    3,000         --         --
February 6, 2008 (1) ......         25       4.99    6,000         --         --
August 31, 2015 ...........          1       6.84      162        163        166
March 5, 2017 .............          2       7.06      324        326         --
                                                   -------    -------    -------
                                                   $12,404    $ 2,622    $   369
                                                   =======    =======    =======


     (1) Callable by the FHLB in 1999.

     The advance maturing August 19, 1997 requires  interest only payments until
     maturity.  The advance  maturing August 31, 2015 requires a balloon payment
     of $96 at maturity.  The advance  maturing March 5, 2017 requires a balloon
     payment of $191 at maturity.


                                      F-18





                          SUMMIT BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

         March 31, 1998 and 1997 (Unaudited) and June 30, 1997 and 1996
                             (Dollars in Thousands)


     FEDERAL HOME LOAN BANK ADVANCES (concluded)

     Total scheduled future principal payments of the advances are as follows:

                 Year Ending           March 31,           June 30,
                   June 30,              1998                1997
                ---------------      --------------       -----------

                     1998                $ 142              $ 2,080
                     1999                2,566                   64
                     2000                  224                    6
                     2001                    6                    6
                     2002                    7                    7
                  Thereafter             9,459                  459
                                     --------------       -----------

                                      $ 12,404              $ 2,622
                                     ==============       ===========



     The Bank also has an available  line of credit with the FHLB at an interest
     rate that adjusts daily. Borrowings under the line are limited to $1,964 at
     March 31, 1998 and June 30, 1997.

     All  borrowings  from the FHLB are secured by a blanket  lien  primarily on
     U.S.  Government  and federal agency  obligations  and real estate loans in
     accordance with the FHLB agreement.


8.   INCOME TAXES

     Allocation of federal and state income taxes  between  current and deferred
     portions is as follows:


                                          Nine Months                Years
                                         Ended March 31,        Ended June 30,
                                         ---------------        --------------
                                         1998      1997        1997        1996
                                         ----      ----        ----        ----
Current tax provision:
    Federal ......................      $ 498      $ 361      $ 482       $ 446
    State ........................         20         69         98         115
                                        -----      -----      -----       -----
                                          518        430        580         561
                                        -----      -----      -----       -----
Deferred tax provision
 (benefit):
    Federal ......................          2         35         23         (55)
    State ........................          1         12          8          (5)
                                        -----      -----      -----       -----
                                            3         47         31         (60)
                                        -----      -----      -----       -----
                                        $ 521      $ 477      $ 611       $ 501
                                        =====      =====      =====       =====


                                      F-19



                          SUMMIT BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

         March 31, 1998 and 1997 (Unaudited) and June 30, 1997 and 1996
                             (Dollars in Thousands)


     INCOME TAXES (continued)

     The reasons for the  differences  between the  effective  tax rates and the
     statutory federal income tax rate are summarized as follows:



                                                  Nine Months Ended              Years Ended
                                                       March 31,                   June 30,
                                                 ------------------          -------------------
                                                 1998          1997          1997           1996
                                                 ----          ----          ----           ----
                                                                                  
Statutory rate .............................     34.0%         34.0%         34.0%          34.0%
Increase (decrease) resulting from:
    State taxes, net of federal tax benefit       0.9           4.2           4.1            5.6
    Dividend received deduction ............     (0.8)         (1.1)         (1.1)          (1.5)
    Other ..................................      1.2            --          (0.9)           0.4
                                                 ----          ----          ----           ----

Effective tax rates ........................     35.3%         37.1%         36.1%          38.5%
                                                 ====          ====          ====           ====



     The components of the net deferred tax asset are as follows:

                                                                  June 30,
                                             March 31,      --------------------
                                               1998          1997          1996
                                               ----          ----          ----
Deferred tax asset:
    Federal ..........................        $ 317         $ 378         $ 399
    State ............................          109           132           141
                                              -----         -----         -----
                                                426           510           540
                                              -----         -----         -----
Deferred tax liability:
    Federal ..........................         (328)         (262)         (159)
    State ............................          (51)          (47)          (32)
                                              -----         -----         -----
                                               (379)         (309)         (191)
                                              -----         -----         -----

Net deferred tax asset ...............        $  47         $ 201         $ 349
                                              =====         =====         =====

                                      F-20


                          SUMMIT BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

         March 31, 1998 and 1997 (Unaudited) and June 30, 1997 and 1996
                             (Dollars in Thousands)


     INCOME TAXES (concluded)

     The tax effects of each type of income and  expense  item that give rise to
     deferred taxes are as follows:

                                                                    June 30,
                                                   March 31,   -----------------
                                                    1998        1997        1996
                                                    ----        ----        ----
Allowance for loan losses ...................      $  99       $  66       $ 107
Net unrealized gain/loss on securities
    available for sale ......................       (241)        (90)         27
Employee benefit plans ......................         73          98          95
Net deferred loan fees ......................         51          51          64
Depreciation ................................         81          79          56
Other .......................................        (16)         (3)         --
                                                   -----       -----       -----
Net deferred tax asset ......................      $  47       $ 201       $ 349
                                                   =====       =====       =====


     A summary of the change in net deferred tax asset is as follows:

                                              Nine Months             Years
                                             Ended March 31,      Ended June 30,
                                             ---------------      --------------
                                              1998      1997      1997      1996
                                              ----      ----      ----      ----
Balance at beginning of period ..........    $ 201     $ 349     $ 349     $ 286
Deferred tax (provision) benefit ........       (3)      (47)      (31)       60
Change in deferred tax effect of
    net unrealized gain/loss on
    securities available for sale .......     (151)       57      (117)        3
                                             -----     -----     -----     -----
Balance at end of period ................    $  47     $ 359     $ 201     $ 349
                                             =====     =====     =====     =====


     There was no valuation reserve required for the periods presented.

     The  federal  income tax reserve for loan losses at the Bank's base year is
     approximately  $1,142.  If any portion of the reserve is used for  purposes
     other than to absorb loan losses, approximately 150% of the amount actually
     used, limited to the amount of the reserve, would be subject to taxation in
     the fiscal  year in which  used.  As the Bank  intends  to use the  reserve
     solely to absorb loan  losses,  a deferred tax  liability of  approximately
     $467 has not been provided.


                                      F-21





                          SUMMIT BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

         March 31, 1998 and 1997 (Unaudited) and June 30, 1997 and 1996
                             (Dollars in Thousands)


9.   MINIMUM REGULATORY CAPITAL REQUIREMENTS

     The Bank is subject to various regulatory capital requirements administered
     by  the  federal  banking   agencies.   Failure  to  meet  minimum  capital
     requirements  can  initiate  certain  mandatory  and  possibly   additional
     discretionary  actions by  regulators  that,  if  undertaken,  could have a
     direct material  effect on the Bank's  consolidated  financial  statements.
     Under capital adequacy  guidelines and the regulatory  framework for prompt
     corrective  action,  the Bank must meet specific  capital  guidelines  that
     involve quantitative measures of the Bank's assets, liabilities and certain
     off-balance-sheet   items  as  calculated   under   regulatory   accounting
     practices.  The Bank's capital amounts and  classification are also subject
     to  qualitative   judgments  by  the  regulators  about  components,   risk
     weightings, and other factors.

     Quantitative  measures established by regulation to ensure capital adequacy
     require the Bank to maintain minimum amounts and ratios of total and Tier 1
     capital (as  defined) to  risk-weighted  assets (as  defined) and of Tier 1
     capital (as defined) to average  assets (as defined).  Management  believes
     that  the Bank  meets  all  capital  adequacy  requirements  to which it is
     subject.

     As of  March  31,  1998  and  June 30,  1997  and  1996,  the  most  recent
     notification from the Federal Deposit Insurance Corporation categorized the
     Bank  as  well  capitalized  under  the  regulatory  framework  for  prompt
     corrective  action.  To be categorized as well  capitalized,  the Bank must
     maintain  minimum total  risk-based,  Tier 1 risk-based and Tier 1 leverage
     ratios as set forth in the  following  table.  There are no  conditions  or
     events since that  notification  that management  believes have changed the
     Bank's  category.  The Bank's  actual  capital  amounts and ratios are also
     presented in the table.


                                      F-22






                          SUMMIT BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

         March 31, 1998 and 1997 (Unaudited) and June 30, 1997 and 1996
                             (Dollars in Thousands)


     MINIMUM REGULATORY CAPITAL REQUIREMENTS (concluded)




                                                                                                       Minimum
                                                                                                      To Be Well
                                                                            Minimum                Capitalized Under
                                                                          For Capital              Prompt Corrective
                                                Actual                  Adequacy Purposes           Action Provisions
                                         -------------------          -------------------          ------------------
                                         Amount        Ratio           Amount      Ratio           Amount       Ratio
                                         ------        -----           ------      -----           ------       -----
                                                                                              
March 31, 1998:
    Total capital
        (to risk weighted assets)       $ 10,014       14.4%          $ 5,567       8.0%          $ 6,958       10.0%
    Tier 1 capital
        (to risk weighted assets)          9,454       13.6             2,783       4.0             4,175        6.0
    Tier 1 capital
        (to average assets)                9,454        7.8             3,657-      3.0-            6,096        5.0
                                                                        6,096       5.0

June 30, 1997:
    Total capital
        (to risk weighted assets)          8,974       15.0             4,791       8.0             5,989       10.0
    Tier 1 capital
        (to risk weighted assets)          8,499       14.2             2,395       4.0             3,593        6.0
    Tier 1 capital
        (to average assets)                8,499        8.4             3,046-      3.0-            5,077        5.0
                                                                        5,077       5.0

June 30, 1996:
    Total capital
        (to risk weighted assets)          7,887       14.4             4,392       8.0             5,490       10.0
    Tier 1 capital
        (to risk weighted assets)          7,417       13.5             2,196       4.0             3,294        6.0
    Tier 1 capital
        (to average assets)                7,417        8.5             3,501-      4.0-            4,376        5.0
                                                                        4,376       5.0


                                      F-23




                          SUMMIT BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

         March 31, 1998 and 1997 (Unaudited) and June 30, 1997 and 1996
                             (Dollars in Thousands)


10.  PENSION AND COMPENSATION PLANS

     Defined benefit plan

     The Bank  provides  basic and  supplemental  pension  benefits for eligible
     employees  through  the  Savings  Banks  Employees  Retirement  Association
     ("SBERA")  Pension Plan.  Each  employee  reaching the age of 21 and having
     completed at least 1,000 hours of service in one  consecutive  twelve-month
     period,  beginning with such employee's  date of employment,  automatically
     becomes a participant in the retirement  plan. All  participants  are fully
     vested after three years of service.

     Net periodic pension cost included the following components:

                                                         Years Ended October 31,
                                                         -----------------------
                                                            1997         1996
                                                            ----         ----
Service cost - benefits earned during the year .........    $ 70        $ 67
Interest cost on projected benefits ....................      36          32
Actual return on plan assets ...........................     (71)        (60)
Net amortization and deferral ..........................      (3)         (3)
Amortization of net loss ...............................      27          25
                                                            ----        ----
                                                            $ 59        $ 61
                                                            ====        ====


     Total pension expense for the nine months ended March 31, 1998 and 1997 and
     for the years ended June 30, 1997 and 1996  amounted to $53,  $45,  $60 and
     $67, respectively.

     According  to the  SBERA's  actuary,  the  funded  status of the plan is as
     follows:


                                                                  October 31,
                                                               -----------------
                                                                 1997      1996
                                                                -----     -----
Plan assets at fair value ..................................    $ 620     $ 473
Actuarial present value of projected benefit obligation
    (substantially all vested) .............................      655       477
                                                                -----     -----
Projected benefit obligation in excess of plan assets ......      (35)       (4)
Unamortized net asset since adoption of SFAS No. 87 ........      (32)      (35)
Unrecognized net gain ......................................     (118)     (147)
                                                                -----     -----

Accrued pension cost .......................................    $(185)    $(186)
                                                                =====     =====


     The accumulated  benefit  obligation  (substantially all vested) at October
     31,  1997  amounted  to $397,  which was less than the plan  assets at fair
     value.

                                      F-24




                          SUMMIT BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

         March 31, 1998 and 1997 (Unaudited) and June 30, 1997 and 1996
                             (Dollars in Thousands)


     PENSION AND COMPENSATION PLANS (concluded)

     Defined benefit plan (concluded)

     For the plan years ended October 31, 1997 and 1996,  actuarial  assumptions
     used in accounting were:

                                                            1997        1996
                                                            ----        ----
Discount rate on benefit obligations .....................   7.25%      7.50%
Expected long-term rate of return on plan assets .........   8.00       8.00
Annual salary increases ..................................   5.00       5.00


     401(k) plan

     In addition to the defined benefit plans,  the Bank provides a savings plan
     which  qualifies  under  Section  401(k) of the  Internal  Revenue Code and
     provides for voluntary  contributions  by participating  employees  ranging
     from one  percent to  fifteen  percent  of their  compensation,  subject to
     certain limitations. The Bank will make matching contributions equal to 50%
     of  each  employee's  voluntary  contribution,  up to 3% of the  employee's
     compensation.  Total expense under the plan for the nine months ended March
     31, 1998 and 1997 and the years  ended June 30,  1997 and 1996  amounted to
     $22, $16, $24 and $18, respectively.

     Supplemental executive retirement plan

     The Bank has  supplemental  retirement  agreements with certain current and
     retired  officers of the Bank which provide for  supplemental  compensation
     payments upon  retirement,  subject to certain  limitations as set forth in
     the agreements. The present value of these future payments amounted to $96,
     $75 and $63 at March 31, 1998 and June 30, 1997 and 1996, respectively.


11.  COMMITMENTS AND CONTINGENCIES

     General

     In the ordinary course of business, various legal claims arise from time to
     time and, in the opinion of management,  these claims will have no material
     effect on the Bank's consolidated financial statements.

                                      F-25





                          SUMMIT BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

         March 31, 1998 and 1997 (Unaudited) and June 30, 1997 and 1996
                             (Dollars in Thousands)


     COMMITMENTS AND CONTINGENCIES (continued)

     Loan commitments

     The Bank is a party to financial instruments with off-balance-sheet risk in
     the normal course of business to meet the financing needs of its customers.
     These financial  instruments  include  commitments to extend credit,  which
     involve  elements of credit and interest  rate risk in excess of the amount
     recognized in the  accompanying  consolidated  balance  sheets.  The Bank's
     exposure to credit loss is  represented  by the  contractual  amount of the
     instruments.  The Bank uses the same credit policies in making  commitments
     as it does for on-balance-sheet instruments.

     Financial  instruments whose contract amount represents credit risk consist
     of:

                                                                     June 30,
                                                       March 31, ---------------
                                                         1998     1997     1996
                                                         ----     ----     ----
Commitments to grant loans ..........................   $5,063   $5,670   $1,679
Unadvanced funds on home equity lines-of-credit .....    5,069    4,457    4,126
Unadvanced funds on commercial lines-of-credit ......    1,966    1,347    1,822
Unadvanced funds on personal lines-of-credit ........      295      213      134


     Commitments  to extend credit are  agreements to lend to a customer as long
     as there is no  violation of any  condition  established  in the  contract.
     Commitments  generally  have fixed  expiration  dates or other  termination
     clauses and may require  payment of a fee. The  commitments for home equity
     lines-of-credit may expire without being drawn upon,  therefore,  the total
     commitment  amounts do not necessarily  represent future cash requirements.
     The Bank  evaluates  each  customer's  credit  worthiness on a case-by-case
     basis.  Commitments to grant loans and  lines-of-credit are secured by real
     estate or other collateral, if deemed necessary.

                                      F-26





                          SUMMIT BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

         March 31, 1998 and 1997 (Unaudited) and June 30, 1997 and 1996
                             (Dollars in Thousands)


     COMMITMENTS AND CONTINGENCIES (concluded)

     Operating lease commitments

     Pursuant to the terms of noncancelable  lease agreements in effect at March
     31, 1998 and June 30, 1997  pertaining to banking  premises and  equipment,
     future minimum rent commitments are as follows:


            Year Ending            March 31,          June 30,
              June 30,               1998               1997
           ---------------       --------------      ------------

                1998                  $ 56              $ 214
                1999                   244                224
                2000                   243                213
                2001                   208                178
                2002                   195                164
             Thereafter                985                414
                                 --------------      ------------

                                   $ 1,931            $ 1,407
                                 ==============      ============

     Two  leases  contain  an  option  to extend  for two  additional  five year
     periods. The cost of such rentals is not included above. Total rent expense
     for nine months  ended March 31, 1998 and 1997 and the years ended June 30,
     1997 and 1996 amounted to $178, $156, $210 and $184, respectively.


12.  RELATED PARTY TRANSACTIONS

     Certain of the Bank's  trustees and officers and their  affiliates are also
     customers of the Bank. At March 31, 1998 and June 30, 1997 and 1996,  total
     loans to such persons  amounted to $643, $563 and $655,  respectively.  The
     loans were made in the  ordinary  course of business  at the Bank's  normal
     credit terms,  including  interest rate and collateral  requirements and do
     not represent more than a normal risk of collection.

                                      F-27





                          SUMMIT BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

         March 31, 1998 and 1997 (Unaudited) and June 30, 1997 and 1996
                             (Dollars in Thousands)


13.  FAIR VALUE OF FINANCIAL INSTRUMENTS

     Statement of Financial  Accounting  Standards No. 107,  "Disclosures  about
     Fair Value of Financial  Instruments" requires disclosure of estimated fair
     values of all financial  instruments  where it is  practicable  to estimate
     such values.  In cases where quoted market prices are not  available,  fair
     values  are  based on  estimates  using  present  value or other  valuation
     techniques.  Those techniques are significantly affected by the assumptions
     used,  including  the  discount  rate and  estimates  of future cash flows.
     Accordingly,  the derived fair value estimates  cannot be  substantiated by
     comparison to independent markets and, in many cases, could not be realized
     in  immediate  settlement  of the  instrument.  Statement  No. 107 excludes
     certain  financial  instruments and all  nonfinancial  instruments from its
     disclosure  requirements.  Accordingly,  the  aggregate  fair value amounts
     presented do not represent the underlying value of the Bank.

     The following  methods and assumptions  were used by the Bank in estimating
     fair value disclosures for financial instruments:

          Cash and cash equivalents: The carrying amounts of cash and short-term
          investments approximate fair values.

          Certificates  of  deposit:  The  carrying  amount of  certificates  of
          deposit approximates fair value.

          Securities  available for sale:  Fair values for securities  available
          for sale are based on quoted market prices.

          FHLB stock:  The carrying value of FHLB stock is deemed to approximate
          fair value.

          Loans:  For  variable-rate  loans that reprice  frequently and with no
          significant  change in credit risk,  fair values are based on carrying
          values.  At June 30, 1996, fair values for  residential  mortgages are
          based on quoted  market  prices of similar  loans sold in  conjunction
          with  securitization  transactions,  adjusted for  differences in loan
          characteristics   and  credit  risk.  Fair  values  for  other  loans,
          including  residential  mortgage  loans at March 31, 1998 and June 30,
          1997,  are  estimated  using  discounted  cash  flow  analyses,  using
          interest  rates  currently  being offered for loans with similar terms
          and adjusted for credit risk. Fair values for non-performing loans are
          estimated using discounted cash flow analyses or underlying collateral
          values, where applicable.

                                      F-28





                          SUMMIT BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

         March 31, 1998 and 1997 (Unaudited) and June 30, 1997 and 1996
                             (Dollars in Thousands)


     FAIR VALUE OF FINANCIAL INSTRUMENTS (concluded)

          Deposits: The fair values disclosed for non-certificate  accounts are,
          by definition,  equal to the amount payable on demand at the reporting
          date  (i.e.,  their  carrying  amounts).  Fair  values for  fixed-rate
          certificates  of deposit are  estimated  using a discounted  cash flow
          calculation  that applies  interest rates  currently  being offered on
          certificates to a schedule of aggregated  expected monthly  maturities
          on time deposits.

          Federal Home Loan Bank advances: The fair values for the FHLB advances
          are  estimated  using  discounted  cash flow  analyses  based on rates
          currently in effect for similar types of borrowing arrangements.

          Accrued interest: The carrying amounts of accrued interest approximate
          fair value.

          Off-balance-sheet   instruments:  Fair  values  for  off-balance-sheet
          lending com-mitments are based on fees currently charged to enter into
          similar  agreements,  taking into account the  remaining  terms of the
          agreements  and  the  counterparties'  credit  standing  and  are  not
          material.

     The  estimated  fair  values  and  related  carrying  amounts of the Bank's
     financial instruments are as follows:





                                                                           June 30,
                                                          -----------------------------------------
                                      March 31, 1998            1997                  1996
                                    ------------------    ------------------    -------------------
                                     Carrying    Fair      Carrying    Fair      Carrying      Fair
                                      Amount     Value      Amount     Value      Amount      Value
                                      ------     -----      ------     -----      ------      -----
Financial assets:
                                                                              
    Cash and cash equivalents ...   $ 11,126   $ 11,126   $  9,129   $  9,129   $  7,092   $  7,092
    Certificates of deposit .....      1,500      1,500        500        500         --         --
    Securities available for sale     42,685     42,685     24,696     24,696     20,803     20,803
    FHLB stock ..................        723        723        538        538        454        454
    Loans, net ..................     72,197     72,545     66,934     68,070     59,667     60,243
    Accrued interest receivable .        993        993        821        821        699        699
Financial liabilities:
    Deposits ....................    108,056    108,091     92,897     92,893     81,189     81,258
    Federal Home Loan Bank
        advances ................     12,404     12,436      2,622      2,648        369        358



                                      F-29



                          SUMMIT BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

         March 31, 1998 and 1997 (Unaudited) and June 30, 1997 and 1996
                             (Dollars in Thousands)


14.  CHARITABLE FOUNDATION

     During 1997,  the Bank  established a private  charitable  foundation  (the
     "Foundation")  to provide grants and donations to charitable  organizations
     and various other deserving entities. The Foundation is not a subsidiary of
     the Bank and maintains a tax-exempt  status. The Foundation was funded by a
     donation from the Bank of  marketable  equity  securities  with a zero cost
     basis  and a  market  value  of $53  at the  date  of  the  transfer.  Such
     securities had been classified as available for sale and, accordingly,  the
     transfer  resulted in the Bank recognizing the net unrealized  appreciation
     of the securities of $53 in the consolidated statement of income.


15.  REORGANIZATION

     On August 19, 1997,  Summit Bank, a  Massachusetts-charted  mutual  savings
     bank,  was  reorganized  into  a  Massachusetts-chartered   mutual  holding
     company,  Service  Bancorp,  MHC  ("Corporation")  pursuant to Section 2 of
     Chapter  167H  of the  Massachusetts  General  Laws.  Concurrent  with  the
     reorganization,   a   Massachusetts-chartered   stock   savings   bank  was
     established as a subsidiary of the  Corporation,  known as Summit Bank (the
     "Bank").  The Corporation  exchanged certain of its assets and liabilities,
     including all of its deposits, for 100% of the common stock of Summit Bank.
     The Bank has continued the  operations of the  predecessor  mutual  savings
     bank. The  transaction has been accounted for as a pooling of interests and
     has no effect on the consolidated  financial results of the Corporation and
     the Bank.


16.  PLAN OF CONVERSION (UNAUDITED)

     On March 12, 1998, the Board of Trustees of Service  Bancorp,  MHC voted to
     establish  Service  Bancorp,  Inc. (the "Stock  Company"),  a capital stock
     holding company incorporated in Massachusetts. The Bank will become a state
     chartered  capital  stock  bank  wholly-owned  by  the  Stock  Company.  In
     addition,  as part of a Plan of  Conversion  (the "Plan") the Stock Company
     plans  to offer  for  sale  47% of the  shares  of its  common  stock  (the
     "Minority Ownership Interest") in a subscription offering initially to Bank
     depositors,  employee  benefit plans of the Bank and other certain eligible
     subscribers  ("the  Offering").  Any shares of common stock not sold in the
     Offering  are expected to be sold to members of the general  public.  After
     completion of the Offering,  Service Bancorp,  MHC will be the 53% owner of
     the Stock Company.

                                      F-30





                          SUMMIT BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Concluded)

         March 31, 1998 and 1997 (Unaudited) and June 30, 1997 and 1996
                             (Dollars in Thousands)


     PLAN OF CONVERSION (UNAUDITED) (concluded)

     As part of the Offering,  the Bank will establish a liquidation  account in
     an amount equal to the Minority  Ownership  Interest  multiplied by the net
     worth of the Bank as of the date of the latest  consolidated  balance sheet
     appearing  in  the  final  prospectus.  The  liquidation  account  will  be
     maintained  for the benefit of eligible  account  holders and  supplemental
     eligible  account holders who maintain their accounts at the Bank after the
     Offering.  The liquidation  account will be reduced  annually to the extent
     that such account holders have reduced their qualifying deposits as of each
     anniversary date. Subsequent increases will not restore an account holder's
     interest  in  the  liquidation   account.   In  the  event  of  a  complete
     liquidation,  each  eligible  account  holder  will be  entitled to receive
     balances for accounts then held.

     Subsequent to the Offering,  the Stock Company and the Bank may not declare
     or pay dividends on and the Stock Company may not,  repurchase,  any of its
     shares of common  stock if the effect  thereof  would  cause  stockholders'
     equity  to be  reduced  below  applicable  regulatory  capital  maintenance
     requirements or if such declaration,  payment or repurchase would otherwise
     violate regulatory requirements.

     Offering  costs will be deferred  and reduce the  proceeds  from the shares
     sold in the Offering.  If the Offering is not completed,  all costs will be
     expensed.  As of March 31, 1998, no offering costs have been  incurred.  In
     addition,  as  part  of the  Offering,  the  Bank  intends  to  enter  into
     employment agreements with certain executive officers.

                                      F-31









                                    GLOSSARY

Associate         "Associate"  of  a  person  means:   (i)  any  corporation  or
                  organization  (other than the Bank or its  subsidiaries or the
                  Stock  Company) of which such  person is a director,  officer,
                  partner or 10% shareholder;  (ii) any trust or other estate in
                  which such  person has a  substantial  beneficial  interest or
                  serves  as  trustee  or  in  a  similar  fiduciary   capacity;
                  provided,  however  that  such  term  shall  not  include  any
                  employee  stock  benefit plan of the Stock Company or the Bank
                  in which such a person has a substantial  beneficial  interest
                  or as a trustee or in a similar fiduciary capacity;  and (iii)
                  any  relative  or spouse of such  person,  or relative of such
                  spouse,  who either has the same home as such person or who is
                  a director or officer of the Bank or its  subsidiaries  or the
                  Stock Company

Bank              Summit Bank, a Massachusetts stock savings bank

BIF               The Bank Insurance Fund of the FDIC

Code              The Internal Revenue Code of 1986, as amended

Commissioner      The Massachusetts Commissioner of Banks

Community
Offering          The  offering  for sale to the  general  public  of  shares of
                  common stock not subscribed for in the Subscription  Offering,
                  with preference  given to natural persons residing in the town
                  of Medway, Massachusetts.

Conversion
Transaction       A mutual-to-stock conversion of the Mutual Company

DIF               The Depositors Insurance Fund

Division          The Massachusetts Division of Banks

Eligible
Account Holders   Depositors of the Bank with aggregate  account  balances of at
                  least $50 as of the close of business on March 31, 1997

ERISA             Employee Retirement Income Security Act of 1974, as amended

ESOP              The Service  Bancorp,  Inc.  Employee Stock Ownership Plan and
                  Trust

Estimated
Valuation
Range             The estimated pro forma market value of the common stock to be
                  issued in the Offering,  or  $17,000,000 to  $23,000,000.  The
                  maximum of the Estimated  Valuation  Range may be increased to
                  $26,450,000 without a resolicitation of subscribers

Exchange Act      Securities Exchange Act of 1934, as amended

Expiration Date   12:00 noon, Massachusetts time, on September 15, 1998

FASB              Financial Accounting Standards Board

FDIC              Federal Deposit Insurance Corporation


                                       G-1





FDICIA            Federal Deposit Insurance Corporation Improvement Act of 1991,
                  as amended

FHLB              The Federal Home Loan Bank

FNMA              Federal National Mortgage Association

FRB               The Federal Reserve Board

Independent
Valuation         The  appraisal  of the pro forma  market  value of the  Common
                  Stock to be  issued in the  reorganization  and  Offering,  as
                  determined by RP Financial, LC., Arlington, Virginia

IRA               Individual retirement account or arrangement

IRS               Internal Revenue Service

Minority
Ownership
Interest          The shares of common stock of the Stock Company  issued in the
                  Offering to persons other than the Mutual Company.

Minority
Stockholders      Stockholders  of the  Stock  Company  other  than  the  Mutual
                  Company

MMDA              Money Market Demand Account

Mutual Company    Service Bancorp, MHC, a Massachusetts mutual holding company

NASD              National Association of Securities Dealers, Inc.

NOW account       Negotiable Order of Withdrawal account

NPV               Net portfolio value

Offering          The offer and sale by the Stock Company of between 799,000 and
                  1,081,000  shares of common  stock,  subject to  adjustment to
                  1,243,150  shares of common stock to depositors  and others in
                  the Subscription  Offering and the Community Offering pursuant
                  to this prospectus

Offering Range    The offer and sale by the Stock Company of between 799,000 and
                  1,081,000  shares (subject to adjustment to 1,243,150  shares)
                  of common stock in the Offering pursuant to this prospectus

Order Form        The  form  for  ordering   common  stock   accompanied   by  a
                  certification concerning certain matters

Qualifying
Deposits          Deposit accounts with aggregate  balances of $50 or more as of
                  specified dates

Recognition Plan  The restricted stock plan to be submitted for approval at
                  a meeting of the Stock  Company's  shareholders  to be held no
                  earlier than six months after the completion of the Offering

REO               Real estate owned


                                       G-2





SEC               Securities and Exchange Commission

Stock Company     Service  Bancorp,  Inc., the parent holding company for Summit
                  Bank,  and the  issuer of the  shares  of common  stock in the
                  Offering

Stock Option
Plan              The stock option plan for  directors,  trustees,  officers and
                  employees  to be  submitted  for  approval at a meeting of the
                  Stock  Company's  shareholders  to be held no earlier than six
                  months after the completion of the Offering

Subscription
Offering          The offering of  nontransferable  rights to subscribe  for the
                  common  stock,  in  order of  priority,  to  Eligible  Account
                  Holders,  Supplemental  Eligible Account  Holders,  the Bank's
                  tax-qualified   employee   plans,   including   the  ESOP  and
                  employees,  officers,  directors  and trustees of the Bank and
                  the Mutual Company

Subscription
Price             The $10.00  price per share at which the common  stock will be
                  sold in the Offering

Supplemental
Eligible Account
Holders           Depositors of the Bank with aggregate  account  balances of at
                  least  $50 on June  30,  1998,  who are not  Eligible  Account
                  Holders





                                       G-3





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


         No person has been  authorized to give any  information  or to make any
representation other than as contained in this prospectus and, if given or made,
such  information  or  representation  must not be relied  upon as  having  been
authorized by the Service Bancorp, Inc. or Summit Bank. This prospectus does not
constitute an offer to sell or the  solicitation of an offer to buy any security
other  than the  shares  of common  stock  offered  hereby to any  person in any
jurisdiction in which such offer or solicitation is not authorized,  or in which
the person  making such offer or  solicitation  is not qualified to do so, or to
any person to whom it is  unlawful to make such offer or  solicitation.  Neither
the  delivery  of this  prospectus  nor any  sale  hereunder  shall,  under  any
circumstances,  create any implication that information  herein is correct as of
any time subsequent to the date hereof.


                              SERVICE BANCORP, INC.

                          (Proposed Holding Company for
                                  Summit Bank)


                             Up to 1,243,150 Shares


                                  Common Stock
                           ($.01 par value per share)


                                SUBSCRIPTION AND
                               COMMUNITY OFFERING
                                   PROSPECTUS


                            TRIDENT SECURITIES, INC.

                                 August 11, 1998

                  THESE SECURITIES ARE NOT DEPOSITS OR ACCOUNTS
                   AND ARE NOT FEDERALLY INSURED OR GUARANTEED

Until  September 15, 1998 or 25 days after the  commencement  of the Offering of
common stock, all dealers effecting  transactions in the registered  securities,
whether or not participating in this distribution,  may be required to deliver a
prospectus.  This is in  addition  to the  obligation  of  dealers  to deliver a
prospectus  when  acting  as  underwriters  and with  respect  to  their  unsold
allotments or subscriptions.

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


                                       G-4