BAY STATE BANCORP INC
424B3, 1998-03-04
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: AMERICAN CORPORATE RECEIPTS INC, S-3/A, 1998-03-04
Next: U S GLOBAL LEADERS VARIABLE INSURANCE TRUST, N-1A/A, 1998-03-04



<PAGE>   1
PROSPECTUS SUPPLEMENT                           Filed Pursuant to Rule 424(b)(3)
                                                      Registration No. 333-40115
                      

                            BAY STATE BANCORP, INC.

                         BAY STATE FEDERAL SAVINGS BANK
              EMPLOYEES' SAVINGS AND PROFIT SHARING PLAN AND TRUST

         This Prospectus Supplement relates to the offer and sale to
participants (the "Participants") in the Bay State Federal Savings Bank
Employees' Savings & Profit Sharing Plan and Trust (the "Plan") of
participation interests and shares of Bay State Bancorp, Inc. common stock, par
value $.01 per share (the "Common Stock"), as set forth herein.

         In connection with the proposed conversion of Bay State Federal
Savings Bank (the "Bank" or "Employer") from a mutual savings bank to a stock
savings bank, a holding company, Bay State Bancorp, Inc. (the "Company"), has
been formed.  The simultaneous conversion of the Bank to the stock form, the
issuance of the Bank's common stock to the Company and the offer and sale of
the Company's Common Stock to the public are herein referred to as the
"Conversion."

         Effective as of January 1, 1984, the Bank adopted the Financial
Institutions Thrift Plan (the "Thrift Plan"), which was a multiple employer
defined contribution plan sponsored by the Financial Institutions Thrift Plan.
In connection with the proposed Conversion, the Bank, effective January 1,
1998, withdrew its participation from the Thrift Plan and amended and restated
the Thrift Plan, naming it the Bay State Federal Savings Bank Employees'
Savings and Profit Sharing Plan and Trust (the "Plan").  The Plan is a
prototype document designed by Pentegra Services, Inc., which is a corporate
affiliate of Financial Institutions Thrift Plan. The Plan is designed to
provide Participants with an opportunity to  invest in Common Stock.

         This Prospectus Supplement relates to the initial election of
Participants to direct that all or a portion of their accounts be invested in
the Employer Stock Fund (as defined herein) in connection with the Conversion
and also to elections by Participants to direct that all or a portion of their
accounts be invested in the Employer Stock Fund after the Conversion.

         The Prospectus dated February 12, 1998 of the Company (the
"Prospectus") which is attached to this Prospectus Supplement, includes
detailed information with respect to the Conversion, the Common Stock and the
financial condition, results of operation and business of the Bank.  This
Prospectus Supplement, which provides detailed information with respect to the
Plan, should be read only in conjunction with the Prospectus.  Terms not
otherwise defined in this Prospectus Supplement are defined in the Plan or the
Prospectus.

         THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE
SECURITIES AND EXCHANGE COMMISSION, THE OFFICE OF THRIFT SUPERVISION, THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY STATE SECURITIES COMMISSION, OR
ANY OTHER AGENCY, NOR HAS SUCH COMMISSION, DEPARTMENT, CORPORATION OR ANY STATE
SECURITIES COMMISSION OR OTHER AGENCY PASSED UPON THE ACCURACY OR ADEQUACY OF
THIS PROSPECTUS.  ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

         THE SHARES OF COMMON STOCK OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS OR
DEPOSITS AND ARE NOT FEDERALLY INSURED OR GUARANTEED, NOR ARE THE SHARES OF
COMMON STOCK GUARANTEED BY THE COMPANY OR THE BANK.  THE ENTIRE AMOUNT OF A
PURCHASER'S PRINCIPAL IS SUBJECT TO LOSS.

         FOR A DISCUSSION OF CERTAIN FACTORS THAT SHOULD BE CONSIDERED BY EACH
PARTICIPANT, SEE "RISK FACTORS" IN THE PROSPECTUS.

        THE DATE OF THIS PROSPECTUS SUPPLEMENT IS FEBRUARY 12, 1998.
<PAGE>   2
         NO PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY
REPRESENTATIONS OTHER THAN THOSE CONTAINED IN THE PROSPECTUS OR THIS PROSPECTUS
SUPPLEMENT IN CONNECTION WITH THE OFFERING MADE HEREBY, AND, IF GIVEN OR MADE,
SUCH INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN
AUTHORIZED BY THE COMPANY, BANK OR THE PLAN.  THIS PROSPECTUS SUPPLEMENT DOES
NOT CONSTITUTE AN OFFER TO SELL OR SOLICITATION OF AN OFFER TO BUY ANY
SECURITIES IN ANY JURISDICTION TO ANY PERSON TO WHOM IT IS UNLAWFUL TO MAKE
SUCH OFFER OR SOLICITATION IN SUCH JURISDICTION.  NEITHER THE DELIVERY OF THIS
PROSPECTUS SUPPLEMENT AND THE PROSPECTUS NOR ANY SALE MADE HEREUNDER SHALL
UNDER ANY CIRCUMSTANCES CREATE ANY IMPLICATION THAT THERE HAS BEEN NO CHANGE IN
THE AFFAIRS OF THE BANK OR THE PLAN SINCE THE DATE HEREOF, OR THAT THE
INFORMATION HEREIN CONTAINED OR INCORPORATED BY REFERENCE IS CORRECT AS OF ANY
TIME SUBSEQUENT TO THE DATE HEREOF.  THIS PROSPECTUS SUPPLEMENT SHOULD BE READ
ONLY IN CONJUNCTION WITH THE PROSPECTUS THAT IS ATTACHED HERETO AND SHOULD BE
RETAINED FOR FUTURE REFERENCE.




                                      2
<PAGE>   3
                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                                           PAGE
                                                                                                                           ----
<S>                                                                                                                          <C>
THE OFFERING  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
   Securities Offered   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
   Election to Purchase Common Stock in the Conversion  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
   Value of Participation Interests   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
   Method of Directing Transfer   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
   Time for Directing Transfer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
   Irrevocability of Transfer Direction   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
   Direction to Purchase Common Stock After the Conversion  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
   Purchase Price of Common Stock   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
   Nature of a Participant's Interest in the Common Stock   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
   Voting and Tender Rights of Common Stock   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
                                                                                                                    
DESCRIPTION OF THE PLAN . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
   Introduction   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
   Eligibility and Participation  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
   Contributions Under the Plan   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
   Limitations on Contributions   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
   Investment of Contributions  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9
   Benefits Under the Plan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
   Withdrawals and Distributions From the Plan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
   Administration of the Plan   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  12
   Reports to Plan Participants   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
   Plan Administrator   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
   Amendment and Termination  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
   Merger, Consolidation or Transfer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
   Federal Income Tax Consequences  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
   ERISA and Other Qualifications   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
   Restrictions on Resale   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
   SEC Reporting and Short-Swing Profit Liability   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
                                                                                                                    
LEGAL OPINIONS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
                                                                                                                    
ENROLLMENT APPLICATION
</TABLE>





                                       3
<PAGE>   4
                                  THE OFFERING

SECURITIES OFFERED

         The securities offered hereby are participation interests in the Plan.
Up to 40,728 shares, at the actual purchase price of $20.00 per share, of
Common Stock may be acquired by the Plan to be held in the Employer Stock Fund.
The Company is the issuer of the Common Stock.  Only employees of the Bank may
participate in the Plan.

         The Common Stock to be issued hereby is conditioned on the
consummation of the Conversion.  A Participant's investment in units in the
Employer Stock Fund in the Conversion is subject to the priority set forth in
the Plan of Conversion.  Information with regard to the Plan is contained in
this Prospectus Supplement and information with regard to the Conversion and
the financial condition, results of operations and business of the Bank and the
Company is contained in the attached Prospectus.  The address of the principal
executive office of the Bank is 1299 Beacon Street, Brookline, Massachusetts
02146.  The Bank's telephone number is (617) 739-9500.

ELECTION TO PURCHASE COMMON STOCK IN THE CONVERSION

         In connection with the Bank's Conversion, the Bank has amended and
restated the Bay State Federal Savings Bank Employees' Savings & Profit Sharing
Plan and Trust, effective January 1, 1998.  The Plan permits each Participant
to direct the trustee of the Plan ("Trustee") to transfer all or part of the
funds which represent the Participant's beneficial interest in the assets of
the Plan to an investment fund that will invest in Common Stock ("Employer
Stock Fund") and, to the extent shares are available, to use such funds to
purchase Common Stock in the open market.

         If there is not enough Common Stock in the Conversion to fill all
subscriptions, the Common Stock would be apportioned and the Plan may not be
able to purchase all of the Common Stock requested by the Participants.  In
such case, the Trustee will purchase shares in the open market after the
Conversion to fulfill Participants' requests.  Such purchases may be at prices
higher than the purchase price in the Conversion.  Amounts transferred will
include employee contributions, Bank matching contributions and rollover
contributions, if any, and earnings thereon.  The Employer Stock Fund will
consist of investments in the Common Stock made on or after the effective date
of the Conversion.  Funds not transferred to the Employer Stock Fund will
remain in the other investment funds of the Plan as directed by the Participant
on the attached Enrollment and Investment Applications.  A PARTICIPANT'S
ABILITY TO TRANSFER FUNDS TO THE EMPLOYER STOCK FUND AND THE PLAN TRUSTEE'S
ABILITY TO PURCHASE COMMON STOCK FOR A PARTICIPANT IN THE CONVERSION IS SUBJECT
TO THE PARTICIPANT'S GENERAL ELIGIBILITY TO PURCHASE SHARES OF COMMON STOCK IN
THE CONVERSION AND THE PURCHASE LIMITATIONS SET FORTH IN THE PLAN OF
CONVERSION.  FOR GENERAL INFORMATION AS TO THE ABILITY OF PARTICIPANTS TO
DIRECT THE TRUSTEE TO PURCHASE SHARES IN THE CONVERSION, SEE "THE
CONVERSION--SUBSCRIPTION OFFERING AND SUBSCRIPTION RIGHTS" IN THE ATTACHED
PROSPECTUS.

VALUE OF PARTICIPATION INTERESTS

         The market value of the Thrift Plan as of September 30, 1997 was
$814,573.  Each Participant has been informed of the value of his or her
beneficial interest in the Plan.  This value represents the market value of
past contributions to the Thrift Plan by the Bank and by the Participants and
earnings thereon, less previous withdrawals.

METHOD OF DIRECTING TRANSFER

         If a Participant wishes to transfer all of his or her beneficial
interest in the assets of the Plan to the Employer Stock Fund to purchase
Common Stock issued in connection with the Conversion, he or she should
indicate that decision on the Enrollment and Investment Applications attached
to the back of this Prospectus Supplement





                                       4
<PAGE>   5
TIME FOR DIRECTING TRANSFER

         The deadline for submitting a direction to transfer amounts to the
Employer Stock Fund in order to purchase Common Stock issued in connection with
the Conversion is March 3, 1998.  The Enrollment and Investment Applications
should be returned to the Bank's Human Resources Department by 5:00 pm Eastern
Time, on such date. 

IRREVOCABILITY OF TRANSFER DIRECTION

         A Participant's direction to transfer amounts credited to such
Participant's account in the Plan to the Employer Stock Fund in order to
purchase shares of Common Stock in connection with the Conversion shall be
irrevocable.  Participants, however, will be able to direct the reinvestment of
their accounts ("Accounts") under the Plan after the Conversion as explained
below.

DIRECTION TO PURCHASE COMMON STOCK AFTER THE CONVERSION

         After the Conversion, a Participant will be able to direct that a
certain percentage (in multiples of not less than 1%) of the net value of such
Participant's interests in the Trust assets  be transferred to the Employer
Stock Fund and invested in Common Stock, or to the other investment funds
available under the Plan.  Alternatively, a Participant may direct that a
certain percentage of such Participant's interest in the Employer Stock Fund be
transferred from the Employer Stock Fund to the other investment funds
available under the Plan.  Participants will be permitted to direct that future
contributions made to the Plan by or on their behalf be invested in Common
Stock.  Following the initial election, the allocation of a Participant's
interest in the Employer Stock Fund may be changed by the Participant, with
each change generally becoming effective on each business day coinciding with
or next following the day the Plan Administrator receives notice for such
change.  Special restrictions apply to transfers directed by those Participants
who are executive officers, directors and principal stockholders of the Company
who are subject to the provisions of Section 16(b) of the Securities Exchange
Act of 1934, as amended (the "Exchange Act").

PURCHASE PRICE OF COMMON STOCK

         The funds transferred to the Employer Stock Fund for the purchase of
Common Stock in connection with the Conversion will be used by the Trustee to
purchase shares of Common Stock.  The price paid for such shares of Common
Stock will be the same price as is paid by all other persons who purchase
shares of Common Stock in the Conversion.

         Any shares of Common Stock purchased by the Trustee after the
Conversion will be acquired in open market transactions.  The prices paid by
the Trustee for shares of Common Stock will not exceed "adequate consideration"
as defined in Section 3(18) of the Employee Retirement Income Security Act of
1974, as amended ("ERISA").  Transaction fees associated with the purchase,
sale or transfer of the Common Stock in the Employer Stock Fund after the
Conversion will be paid by the Employer Stock Fund.

NATURE OF A PARTICIPANT'S INTEREST IN THE COMMON STOCK

         The Common Stock will be held in the name of the Trustee for the Plan,
as trustee (see "Administration of the Plan--Trustees").  Each Participant has
an allocable interest in the investment funds of the Plan but not in any
particular assets of the Plan.  Accordingly, a specific number of shares of
Common Stock will not be directly attributable to the account of any
Participant.  Net earnings, e.g., gains and losses, are allocated to the
account of a Participant based on units in the Employer Stock Fund held by the
Participants.  Therefore, earnings with respect to a Participant's account
should not be affected by the investment designations (including investments in
Common Stock) of other Participants.





                                       5
<PAGE>   6
VOTING AND TENDER RIGHTS OF COMMON STOCK

         The Trustee generally will exercise voting and tender rights
attributable to all Common Stock held by the Trust as directed by Participants
with interests in the Employer Stock Fund.  With respect to each matter as to
which holders of Common Stock have a right to vote, each Participant will be
allocated a number of voting instruction rights reflecting such Participant's
proportionate interest in the Employer Stock Fund.  The percentage of shares of
Common Stock held in the Employer Stock Fund that are voted in the affirmative
or negative on each matter shall be the same percentage of the total number of
voting instruction rights that are exercised in either the affirmative or
negative, respectively.  In the event of a tender offer for the Common Stock,
the Plan provides that each Participant will be allotted a number of tender
instruction rights reflecting such Participant's proportionate interest in the
Employer Stock Fund.  The percentage of shares of Common Stock held in the
Employer Stock Fund that will be tendered will be the same as the percentage of
the total number of tender instruction rights that are exercised in favor of
tendering.  The remaining shares of Common Stock held in the Employer Stock
Fund will not be tendered.  The Plan makes provision for Participants to
exercise their voting instruction rights and tender instruction rights on a
confidential basis.

                            DESCRIPTION OF THE PLAN

INTRODUCTION

         Effective as of January 1, 1984, the Bank adopted the Financial
Institutions Thrift Plan (the "Thrift Plan"), which was a multiple employer
defined contribution plan sponsored by the Financial Institutions Thrift Plan.
In connection with the proposed Conversion, the Bank, effective January 1,
1998, withdrew its participation from the Thrift Plan and amended and
restated the Thrift Plan, naming it the Bay State Federal Savings Bank
Employees' Savings and Profit Sharing Plan and Trust (the "Plan").  The Plan is
a prototype document designed by Pentegra Services, Inc., which is a corporate
affiliate of Financial Institutions Thrift Plan.  The Plan's fiscal year is the
calendar year ("Plan Year").  The Plan is designed to provide Participants with
an opportunity to invest in Common Stock.  The Plan is drafted to be a
tax-exempt trusteed savings plan established in accordance with the
requirements under Section 401(a) of the Internal Revenue Code of 1986, as
amended (the "Code").

         The Bank intends that the Plan, in operation, will comply with the
requirements under Section 401(a) of the Code.  The Bank will adopt any
amendments to the Plan that may be necessary to ensure the qualified status of
the Plan under the Code and applicable Treasury Regulations.  The Bank will
submit the Plan to the IRS for a determination that the Plan, as amended, is
qualified under Section 401(a) of the Code.

         Employee Retirement Income Security Act.  The Plan is an "individual
account plan" other than a "money purchase pension plan" within the meaning of
ERISA.  As such, the Plan is subject to all of the provisions of Title I
(Protection of Employee Benefit Rights) and Title II (Amendments to the
Internal Revenue Code Relating to Retirement Plans) of ERISA, except the
funding requirements contained in Part 3 of Title I of ERISA which by their
terms do not apply to an individual account plan (other than a money purchase
pension plan).  The Plan is not subject to Title IV (Plan Termination
Insurance) of ERISA.  Neither the funding requirements contained in Part 3 of
Title I of ERISA nor the plan termination insurance provisions contained in
Title IV of ERISA will be extended to Participants or beneficiaries under the
Plan.

         A SUBSTANTIAL FEDERAL TAX PENALTY MAY ALSO BE IMPOSED ON WITHDRAWALS
MADE PRIOR TO THE PARTICIPANT'S ATTAINMENT OF AGE 59-1/2, UNLESS A PARTICIPANT
RETIRES AS PERMITTED UNDER THE PLAN REGARDLESS OF WHETHER SUCH A WITHDRAWAL
OCCURS DURING HIS EMPLOYMENT WITH THE BANK OR AFTER TERMINATION OF EMPLOYMENT.





                                       6

<PAGE>   7
         Reference to Full Text of Plan.  The following statements are summaries
of certain material provisions of the Plan.  They are not complete and are
qualified in their entirety by the full text of the Plan. Copies of the Plan are
available to all employees by filing a request with the Plan Administrator which
in this case is the Bank.  Each employee is urged to read carefully the full
text of the Plan.

ELIGIBILITY AND PARTICIPATION

         All employees are eligible to participate in the Plan, except those
employees included in a unit of employees covered by a collective bargaining
agreement, employees who are non-resident aliens and employees compensated on
an hourly basis.  An eligible employee will become a Participant in the Plan on
the first day of the month following the employee's attainment of age 21 and
completion of a minimum of 1,000 hours of service with the Bank within a twelve
consecutive month period of employment with the Bank.  Hours of service are
determined on the actual number of hours of employment.  Directors who are not
employees of the Bank are not eligible to participate in the Plan.

         As of September 30, 1997, there were approximately 47 employees
eligible to participate in the Thrift Plan, and approximately 42 employees had
account balances under the Thrift Plan.

CONTRIBUTIONS UNDER THE PLAN

         Participant Contributions.  Each Participant in the Plan is permitted
to elect to make after-tax contributions pursuant to a salary reduction
agreement by an amount not less than 1% nor more than 15% of the Participant's
monthly Compensation (as defined below) and have that amount contributed to the
Plan on such Participant's behalf.  For purposes of the Plan, "Compensation"
means a Participant's regular basic salary, plus commissions not in excess of
$40,000 ("Basic Salary"). The annual Compensation of each Participant taken
into account under the Plan is limited to $160,000 for 1998 (adjusted for cost
of living as permitted by the Code).  A Participant may elect to modify the
amount contributed to the Plan under such Participant's salary reduction
agreement one time per calendar month.  Such changes generally become effective
the first business day of the month following receipt by the Employer of such
change.  

         Employer Contributions.  The Bank currently makes a monthly
contribution to the Plan of an amount equal to  50% of each Participant's
monthly contributions up to the first 6% of a Participant's Compensation. 
After the Conversion, at the discretion of the Bank, and upon amending the
Plan, the Employer contributions may be credited to the Participant's Account
in the Bay State Federal Savings Bank Employee Stock Ownership Plan.

         Rollover Amount from Other Plans.  An employee eligible to participate
in the Plan, prior to satisfying the service requirements, who, as a result of a
plan termination, termination of employment, disability, or attainment of age
59  1/2, has had distributed to such employee the entire interest in another
plan which meets the requirements of Section 401(a) of the Code (the "Other
Plan") may, in accordance with Section 402(a)(5) of the Code and procedures
approved at the discretion of the Trustee, transfer the distribution received
from the Other Plan to the Trustee.

LIMITATIONS ON CONTRIBUTIONS

         Limitations on Annual Additions and Benefits.  Pursuant to the
requirements of the Code, the Plan provides that the amount of annual additions
allocated to each Participant's Account during any Plan Year may not
exceed the lesser of 25% of the Participant's "Section 415 Compensation" for
the Plan Year or $30,000 (adjusted for increases in the cost of living as
permitted by the Code).  Annual additions are the employer contributions,
employee contributions and forfeitures credited to the account of the employee
for the Plan Year.  A Participant's "Section 415 Compensation" is a
Participant's compensation from the Bank.





                                       7
<PAGE>   8
In addition, annual additions shall be limited to the extent necessary to
prevent the limitations for the combined plans of the Bank from being exceeded. 
To the extent that these limitations would be exceeded by reason of excess
annual additions to the Plan with respect to a Participant, such excess will be
disposed of as follows:

         (i)     Any excess amount attributable to employee after-tax
                 contributions will be returned to the Participant; 

         (ii)    Any remaining excess amounts in the Participant's Account will
                 be either reallocated to other Participants in the same manner
                 as other Employer contributions, but not to the extent that it
                 would result in an excess in the other Participants' accounts,
                 or used to reduce future Employer contributions;

         (ii)    If an excess amount still exist, such amount will be
                 allocated to a suspense account to be used at the Employer's
                 option, to reduce administrative expenses, to offset future
                 Employer contributions, or to allocate among Participants
                 employed as of the end of the Plan year.

         Limitation on Plan Contributions for Highly Compensated Employees.
Section 401(m) of the Code limits the amount that may contributed to the Plan
in any Plan Year on behalf of Highly Compensated Employees (defined below) in
relation to the amounts contributed by or on behalf of all other employees
eligible to participate in the Plan.  Specifically, the actual contribution
percentage for a Plan Year (i.e., the average of the ratios calculated
separately for each eligible employee in each group, by dividing the amount of
employee and employer contributions credited to the Account of such eligible
employee by such eligible employee's compensation for the Plan Year) of the
Highly Compensated Employees may not exceed the greater of (a) 125% of the
actual contribution percentage of all other eligible employees, or (b) the
lesser of (i) 200% of the actual contribution percentage of all other eligible
employees, or (ii) the actual contribution percentage of all other eligible
employees plus two percentage points.

         In general, a Highly Compensated Employee includes any employee who,
(i) was a 5% owner of the Employer at any time during the year or preceding
year; or (2) had compensation for the preceding year in excess of $80,000 and,
if the Employer so elects, was in the top 20% of employees by compensation for
such year.  The dollar amount in the foregoing sentence is for 1998.  Such
amount is adjusted periodically to reflect increases in the cost of living.


         In order to prevent the disqualification of the Plan, any amounts
contributed by Highly Compensated Employees that exceed the average limitation
in any Plan Year ("excess contributions"), together with any income allocable
thereto, must be distributed to such Highly Compensated Employees before the
close of the following Plan Year.  However, the Bank will be subject to a 10%
excise tax on any excess contributions unless such excess contributions,
together with any income allocable thereto,  are distributed before the close
of the first 2-1/2 months following the Plan Year to which such excess
contributions relate.

         Top-Heavy Plan Requirements.  If for any Plan Year the Plan is a
Top-Heavy Plan (as defined below), then (i) the Bank may be required to make
certain minimum contributions to the Plan on behalf of non-key employees (as
defined below), and (ii) certain additional restrictions would apply with
respect to the combination of annual additions to the Plan and projected annual
benefits under any defined benefit plan maintained by the Bank.

         In general, the Plan will be regarded as a "Top-Heavy Plan" for any
Plan Year if, as of the last day of the preceding Plan Year, the aggregate
balance of the Accounts of Participants who are Key Employees exceeds 60% of





                                       8
<PAGE>   9
the aggregate balance of the Accounts of all Participants.  "Key Employees"
generally include any employee who, at any time during the Plan Year or any of
the four preceding Plan Years, is (1) an officer of the Bank having annual
compensation in excess of $65,000 who is in an administrative or policy-making
capacity, (2) one of the ten employees having annual compensation in excess of
$30,000 and owning, directly or indirectly, the largest interests in the
employer, (3) a 5% owner of the employer, (i.e., owns directly or indirectly
more than 5% of the stock of the employer, or stock possessing more than 5% of
the total combined voting power of all stock of the employer) or (4) a 1% owner
of the employer having annual compensation in excess of $160,000.  The dollar
amounts in the foregoing sentence are for 1998.

INVESTMENT OF CONTRIBUTIONS

         All amounts credited to Participants' Accounts under the Plan are held
in the Plan Trust (the "Trust") which is administered by the Trustee appointed
by the Bank's Board of Directors.  The Plan provides that a Participant may
direct the Trustee to invest all or a portion of his Accounts in various
managed investment portfolios, described below.  A Participant may elect to
change his investment directions with respect to both past contributions and
for more additions to the Participant's accounts invested in these investment
alternatives.  These elections generally become effective on the business day
next following the day the Plan Administrator receives the Participant's notice
of the elections.  Any amounts credited to a Participant's Accounts for which
investment directions are not given will be invested by the Trustee in the
Money Market Fund.

         Under the Plan, prior to the effective date of the Conversion, the
Accounts of a Participant held in the Trust will be invested by the Trustee at
the direction of the Participant in the following managed portfolios:

         PSI Money Market Fund:  Invests in a broad range of high-quality
short-term instruments.  Its objective is short-term: to achieve competitive
short-term rates of return while preserving the value of your principal.

         PSI Stable Value Fund:  Invests primarily in Guaranteed Investment
Contracts and Synthetic Guaranteed Investment Contracts.  Its objective is
short- to intermediate-term: to achieve a stable return over short to
intermediate periods of time while preserving the value of your investment.

         PSI Government Bond Fund:  Invests in U.S. Treasury bonds with a
maturity of 20 years or more.  Its objective is long-term: to earn a higher
level of income along with the potential for capital appreciation.

         PSI S&P 500 Stock Fund:  Invests in the stocks of a broad array of
established U.S. companies.  Its objective is long-term: to earn higher returns
by investing in the largest companies in the U.S. economy.

         PSI S&P MidCap Stock Fund:  Invests in the stocks of mid-sized U.S.
companies.  Its objective is long-term: to earn higher returns which reflect
the growth potential of such companies.

         PSI International Stock Fund:  Invests in over 1,000 foreign stocks in
20 countries.  Its objective is long-term: to offer the potential return of
investing in the stocks of established non-U.S. companies, as well as the
potential risk-reduction of broad diversification.

         PSI Asset Allocation Fund (Income Plus):  Invests approximately 80% of
its portfolio in a combination of stable value investments and U.S. bonds.  The
balance is invested in U.S. and international stocks.  Its objective is
intermediate-term: to preserve the value of your investment over short periods
of time and to offer some potential for growth.

         PSI Asset Allocation Fund (Growth):  Invests the majority
of its assets in stocks--domestic as well as international.  Its objective is
long-term: to pursue high growth of your investment over time.









                                       9
<PAGE>   10
         PSI Asset Allocation Fund (Growth and Income):   Invests in U.S.
domestic and international stocks, U.S. domestic bonds, and stable value
investments.  Its objective is intermediate-term: to provide a balance between
the pursuit of growth and protection from risk.

         Effective upon the Conversion, a Participant may invest all or a
portion of his accounts in the portfolios described above and in the Bay State
Bancorp, Inc. Stock Fund described below:

         Bay State Bancorp, Inc. Stock Fund:  Invests in common stock of the
parent holding company, Bay State Bancorp, Inc.

         A Participant may elect (in increments of 1%), to have both past and
future contributions and additions to the Participant's Accounts invested
either in the Employer Stock Fund or in such other managed portfolios listed
above.  These elections will generally be effective the last business day or
next following the plan administrators' receipt of such investment directions.
Any amounts credited to a Participant's Accounts for which investment
directions are not given will be invested in the Money Market Fund.  Because
investment allocations only are required to be made in increments of 1%,
Participants can invest their Accounts in each of the nine available investment
funds.  Lack of diversification with respect to the investment of a
Participant's Account is not a significant risk given the nine investment
options available to Participants and the ability of Participants to make
investment designations daily.

         The net gain (or loss) in the Accounts from investments other than the
Employer Stock Fund (including interest payments, dividends, realized and
unrealized gains and losses on securities, and expenses paid from the Trust)
are determined daily during the Plan Year.  Net gain (or loss) in the Account
from investments (including interest, dividends, realized and unrealized gain
and expenses paid) from the Employer Stock Fund will be determined weekly.  For
purposes of such allocations, all assets of the Trust are valued at their fair
market value.

         Contributions under the Plan may be invested in the nine (9) managed
portfolios listed below.  The annual percentage of returns on these funds, net
of any fees being charged to the portfolio for 1994, 1995 and 1996 was:

<TABLE>
<CAPTION>
                                                                      1996                1995                1994
                                                                   ----------           ---------           ---------
                <S>                                                    <C>                 <C>                 <C>
                PSI Money Market Fund                                   5.3%                5.9%                3.9%

                PSI Stable Value Fund                                   6.5                 6.8                 7.1

                PSI Government Bond Fund                                1.9                18.1                (3.0)

                PSI S&P 500 Stock Fund                                 21.7                37.0                 0.9

                PSI S&P MidCap Stock Fund                              18.5                30.1                (3.8)

                PSI International Stock Fund                           10.6                15.0                 4.2

                PSI Asset Allocation Fund
                  (Income Plus)                                         8.3                12.9                 2.3

                PSI Asset Allocation Fund
                  (Growth)                                             18.0                31.4                 0.8

                PSI Asset Allocation Fund
                  (Growth and Income)                                  12.3                20.5                 1.6
</TABLE>







                                       10
<PAGE>   11
The Employer Stock Fund.

         The Employer Stock Fund will consist of investments in Common Stock
made on and after the effective date of the Conversion.  In connection with the
Conversion, pursuant to the attached Enrollment and Investment Application,
Participants will be able to change their investments.  Any cash dividends paid
on Common Stock held in the Employer Stock Fund will be credited to a cash
dividend subaccount for each Participant investing in the Employer Stock Fund.
The Trustee will, to the extent practicable, use all amounts held by it in the
Employer Stock Fund (except the amounts credited to cash dividend subaccounts)
to purchase shares of Common Stock.  It is expected that all purchases will be
made at prevailing market prices.  Under certain circumstances, the Trustee may
be required to limit the daily volume of shares purchased.  Pending investment
in Common Stock, assets held in the Employer Stock Fund will be placed in bank
deposits and other short-term investments.  When Common Stock is purchased or
sold, the cost or net proceeds are charged or credited to the Accounts of
Participants affected by the purchase or sale.  A Participant's Account will be
adjusted to reflect changes in the value of shares of Common Stock resulting
from stock dividends, stock splits and similar changes.

         To the extent dividends are not paid on Common Stock held in the
Employer Stock Fund, the return on any investment in the Employer Stock Fund
will consist only of the market value appreciation of the Common Stock
subsequent to its purchase.  Following the Conversion, the Board of the Company
may consider a policy of paying dividends on the Common Stock, however, no
decision has been made by the Board of the Company regarding the amount or
timing of dividends, if any.

         As of the date of this Prospectus Supplement, none of the shares of
Common Stock have been issued or are outstanding and there is no established
market for the Common Stock.  Accordingly, there is no record of the historical
performance of the Employer Stock Fund.

         INVESTMENTS IN THE EMPLOYER STOCK FUND MAY INVOLVE CERTAIN SPECIAL
RISKS ASSOCIATED WITH INVESTMENTS IN COMMON STOCK OF THE COMPANY.  FOR A
DISCUSSION OF THESE RISK FACTORS, SEE "RISK FACTORS" IN THE PROSPECTUS.

BENEFITS UNDER THE PLAN

         Vesting.  A Participant has at all times a fully vested, 
nonforfeitable interest in his Accounts and the earnings thereon under the 
Plan.  

WITHDRAWALS AND DISTRIBUTIONS FROM THE PLAN

         A SUBSTANTIAL FEDERAL TAX PENALTY MAY BE IMPOSED ON WITHDRAWALS MADE 
PRIOR TO THE PARTICIPANT'S ATTAINMENT OF AGE 59 1/2, REGARDLESS OF WHETHER SUCH
A WITHDRAWAL OCCURS DURING HIS EMPLOYMENT WITH THE BANK OR AFTER TERMINATION OF
EMPLOYMENT. 

         Withdrawals Prior to Termination of Employment.  A Participant may
make a withdrawal from his Accounts under the Plan pursuant to the rules under
the Plan.





                                       11
<PAGE>   12
         Distribution Upon Retirement, Disability or Termination of Employment.
Payment of benefits to a Participant who retires, incurs a disability, or
otherwise terminates employment generally shall be made in a lump sum cash
payment.  At the request of the Participant, the distribution may include a
distribution of Common Stock of the Company credited to the Participant's
Account.  A Participant whose total vested account balance equals, exceeds or
has ever exceeded $1,000 at the time of termination, may elect, in lieu of a
lump sum payment, to be paid in annual installments over a period of 20 years,
with the right to take a lump sum distribution of the vested balance at any
time during such period.  Benefit payments ordinarily shall be made not later
than 60 days following the end of the Plan Year in which occurs the later of
the Participant's:  (i) termination of employment; (ii) attainment of age 65;
(iii) 10th anniversary of commencement of participation in the Plan.  However, 
if the vested portion of the Participant's Account balances exceeds $1,000, 
no distribution shall be made from the Plan prior to the Participant's 
attaining age 65 unless the Participant consents to an earlier distribution.

         Distribution upon Death.  A Participant who dies prior to the benefit
commencement date for retirement, disability or termination of employment, and
who has a surviving spouse shall have his benefits paid to the surviving spouse
in a lump sum by the end of the Plan year following the date of his death, or
if the payment of his benefit had commenced before his death, in accordance
with the distribution method in effect at death.  With respect to an unmarried
Participant, and in the case of a married Participant with spousal consent to
the designation of another beneficiary, payment of benefits to the beneficiary
of a deceased Participant shall be made in the form of a lump-sum payment in
cash or in Common Stock, or, if the payment of his benefit had commenced before
his death, in accordance with the distribution method in effect at death.

         Nonalienation of Benefits.  Except with respect to federal income tax
withholding, loans made to Participants pursuant to the Plan and, as provided,
with respect to a qualified domestic relations order (as defined in the Code),
benefits payable under the Plan shall not be subject in any manner to
anticipation, alienation, sale, transfer, assignment, pledge, encumbrance,
charge, garnishment, execution, or levy of any kind, either voluntary or
involuntary, and any attempt to anticipate, alienate, sell, transfer, assign,
pledge, encumber, charge or otherwise dispose of any rights to benefits payable
under the Plan shall be void.

ADMINISTRATION OF THE PLAN

         Trustees.  The Trustee with respect to the Plan is the named fiduciary
of the Plan for purposes of Section 402 of ERISA.  The current trustee of the
Plan with respect to the Employer Stock Fund is John F. Murphy.  The Trustee
with respect to the investment funds other than the Employer Stock Fund is The
Bank of New York.  Effective 30 days after the Conversion, it is expected that
The Bank of New York will also be trustee with respect to the Employer Stock
Fund.

         Pursuant to the terms of the Plan, the Trustee receives and holds
contributions to the Plan in trust and has exclusive authority and discretion
to manage and control the assets of the Plan pursuant to the terms of the Plan
and to manage, invest and reinvest the Trust and income therefrom.  The Trustee
has the authority to invest and reinvest the Trust and may sell or otherwise
dispose of Trust investments at any time and may hold trust funds uninvested.
The Trustee has authority to invest the assets of the Trust in "any type of
property, investment or security" as defined under ERISA.

         The Trustee has full power to vote any corporate securities in the
Trust in person or by proxy, provided, however, that the Plan Administrator
shall direct the Trustee as to voting and tendering of all Common Stock held in
the Employer Stock Fund.

         The Trustee is entitled to reasonable compensation for its services
and is also entitled to reimbursement for expenses properly and actually
incurred in the administration of the Trust.  The expenses of the Trustee and
the compensation of the persons so employed is paid out of the Trust except to
the extent such expenses and compensation are paid by the Bank.





                                       12
<PAGE>   13
         The Trustee must render at least annual reports to the Bank and to the
Participants in such form and containing information that the Trustee deems
necessary.

REPORTS TO PLAN PARTICIPANTS

         The Administrator will furnish to each Participant a statement at
least quarterly showing (i) the balance in the Participant's Account as of the
end of that period, (ii) the amount of contributions allocated to such
Participant's Account for that period, and (iii) the adjustments to such
Participant's Account to reflect earnings or losses (if any).

PLAN ADMINISTRATOR

         Pursuant to the terms of the Plan, the Plan Administrator is the Bank.
A committee of the Bank has been designated by the Board of Directors of the
Bank to act on the Bank's behalf as the Plan Administrator.  The name, address
and telephone number of the current Plan Administrator is Bay State Federal
Savings Bank, 1299 Beacon Street, Brookline, Massachusetts 02146.  The Bank's
telephone number is (617) 739-9500.  The  Administrator is responsible for the
administration of the Plan, interpretation of the provisions of the Plan,
prescribing procedures for filing applications for benefits, preparation and
distribution of information explaining the Plan, maintenance of plan records,
books of account and all other data necessary for the proper administration of
the Plan, and preparation and filing of all returns and reports relating to the
Plan which are required to be filed with the U.S.  Department of Labor and the
IRS, and for all disclosures required to be made to Participants, beneficiaries
and others under Sections 104 and 105 of ERISA.

AMENDMENT AND TERMINATION

         The Bank may terminate the Plan at any time.  If the Plan is
terminated in whole or in part, then regardless of other provisions in the
Plan, each employee who ceases to be a Participant shall have a fully vested
interest in his Account.  The Bank reserves the right to make, from time to
time, any amendment or amendments to the Plan which do not cause any part of
the Trust to be used for, or diverted to, any purpose other than the exclusive
benefit of the Participants or their beneficiaries.

MERGER, CONSOLIDATION OR TRANSFER

         In the event of the merger or consolidation of the Plan with another
plan, or the transfer of the Trust to another plan, the Plan requires that each
Participant (if either the Plan or the other plan had then terminated) receive
a benefit immediately after the merger, consolidation or transfer which is
equal to or greater than the benefit he would have been entitled to receive
immediately before the merger, consolidation or transfer (if the Plan or the
other plan had then terminated).

FEDERAL INCOME TAX CONSEQUENCES

         The following is only a brief summary of the material federal income
tax aspects of the Plan which are of general application under the Code and is
not intended to be a complete or definitive description of the federal income
tax consequences of participating in or receiving distributions from the Plan.
The summary is necessarily general in nature and does not purport to be
complete.  Moreover, statutory provisions are subject to change, as are their
interpretations, and their application may vary in individual circumstances.
Finally, the consequences under applicable state and local income tax laws may
not be the same as under the federal income tax laws.

         PARTICIPANTS ARE URGED TO CONSULT THEIR TAX ADVISORS WITH RESPECT TO
THE FEDERAL, STATE AND LOCAL TAX CONSEQUENCES OF PARTICIPATING IN AND RECEIVING
DISTRIBUTIONS FROM THE PLAN.





                                       13
<PAGE>   14
         The Plan shall be submitted to the IRS for a determination that it is
qualified under Section 401(a) of the Code, and that the related Trust is
exempt from tax under Section 501(a) of the Code.  A plan that is "qualified"
under these sections of the Code is afforded special tax treatment which
include the following:  (1) The sponsoring employer is allowed an immediate tax
deduction for the amount of matching contributions made to the Plan each year;
(2) Participants pay no current income tax on amounts contributed by the
employer on their behalf; and (3) Earnings of the plan are tax-exempt thereby
permitting the tax-free accumulation of income and gains on investments.  The
Plan will be administered to comply in operation with the requirements of the
Code as of the applicable effective date of any change in the law.  The Bank
expects to timely adopt any amendments to the Plan that may be necessary to
maintain the qualified status of the Plan under the Code.  Following any such
amendment, the Plan will be submitted to the IRS for a determination that the
Plan, as amended, continues to qualify under Sections 401(a) and 501(a) of the
Code.

         Assuming that the Plan is administered in accordance with the
requirements of the Code and that the IRS issues a favorable determination as
described in the preceding paragraph, participation in the Plan under existing
federal income tax laws will have the following effects:

         (a)     Bank matching contributions credited to a Participant's
                 Account and all investment earnings on this Account
                 are not includable in a Participant's federal taxable income
                 until such contributions or earnings are actually distributed
                 or withdrawn from the Plan.  Special tax treatment may apply
                 to the taxable portion of any distribution that includes
                 Common Stock or qualifies as a Lump Sum Distribution (as
                 described below).

         (b)     Income earned on assets held by the Trust will not be taxable
                 to the Trust.

         Lump Sum Distribution.  A distribution from the Plan to a Participant
or the beneficiary of a Participant will qualify as a "Lump Sum Distribution"
if it is made:  (i) within a single taxable year of the Participant or
beneficiary; (ii) on account of the Participant's death or separation from
service, or after the Participant attains age 59  1/2; and (iii) consists of
the balance to the credit of the Participant under the Plan and all other
profit sharing plans, if any, maintained by the Bank.  The portion of any Lump
Sum Distribution that is required to be included in the Participant's or
beneficiary's taxable income for federal income tax purposes (the "total
taxable amount") consists of the entire amount of such Lump Sum Distribution
less the amount of after-tax contributions, if any, made by the Participant to
any other profit sharing plans maintained by the Bank which is included in such
distribution.

         Averaging Rules.  The portion of the total taxable amount of a Lump
Sum Distribution (the "ordinary income portion") will be taxable generally as
ordinary income for federal income tax purposes.  However, a Participant who
has completed at least five years of participation in the Plan before the
taxable year in which the distribution is made, or a beneficiary who receives a
Lump Sum Distribution on account of the Participant's death (regardless of the
period of the Participant's participation in the Plan or any other
profit-sharing plan maintained by the Employer), may elect to have the ordinary
income portion of such Lump Sum Distribution taxed according to a special
averaging rule ("five-year averaging").  The election of the special averaging
rules may apply only to one Lump Sum Distribution received by the Participant
or beneficiary, provided such amount is received on or after the Participant
turns 59-1/2 and the recipient elects to have any other Lump Sum Distribution
from a qualified plan received in the same taxable year taxed under the special
averaging rule.  Under a special grandfather rule, individuals who turned 50 by
1986 may elect to have their Lump Sum Distribution taxed under either the
five-year averaging rule or under the prior law ten-year averaging rule.  Such
individuals also may elect to have that portion of the Lump Sum Distribution
attributable to the Participant's pre-1974 participation in the Plan taxed at a
flat 20% rate as gain from the sale of a capital asset.

         Common Stock Included in Lump Sum Distribution.  If a Lump Sum
Distribution includes Common Stock, the distribution generally will be taxed in
the manner described above, except that the total taxable amount will be
reduced by the amount of any net unrealized appreciation with respect to such
Common Stock, i.e., the excess of the value of such Common Stock at the time of
the distribution over its cost to the Plan.  The tax basis of such Common Stock
to the Participant or beneficiary for purposes of computing gain or loss on its
subsequent sale will be the value of the Common Stock at the time of
distribution less the amount of net unrealized appreciation.  Any gain on a
subsequent sale





                                       14
<PAGE>   15
or other taxable disposition of such Common Stock, to the extent of the amount
of net unrealized appreciation at the time of distribution, will be considered
long-term capital gain regardless of the holding period of such Common Stock.
Any gain on a subsequent sale or other taxable disposition of the Common Stock
in excess of the amount of net unrealized appreciation at the time of
distribution will be considered either short-term capital gain or long-term
capital gain depending upon the length of the holding period of the Common
Stock.  The recipient of a distribution may elect to include the amount of any
net unrealized appreciation in the total taxable amount of such distribution to
the extent allowed by the regulations issued by the IRS.

         Distributions:  Rollovers and Direct Transfers to Another Qualified
Plan or to an IRA.  Pursuant to a change in the law, effective January 1, 1993,
virtually all distributions from the Plan may be rolled over to another
qualified Plan or to an Individual Retirement Account ("IRA") without regard to
whether the distribution is a Lump Sum Distribution or a Partial Distribution. 
Effective January 1, 1993, Participants have the right to elect to have the
Trustee transfer all or any portion of an "eligible rollover distribution"
directly to another plan qualified under Section 401(a) of the Code or to an
IRA.  If the Participant does not elect to have an "eligible rollover
distribution" transferred directly to another qualified plan or to an IRA, the
distribution will be subject to a mandatory federal withholding tax equal to
20% of the taxable distribution.  An "eligible rollover distribution" means any
amount distributed from the Plan except:  (1) a distribution that is (a) one of
a series of substantially equal periodic payments made (not less frequently
than annually) over the Participant's life or the joint life of the Participant
and the Participant's designated beneficiary, or (b) for a specified period of
ten years or more; (2) any amount that is required to be distributed under the
minimum distribution rules; and (3) any other distributions excepted under
applicable federal law. The tax law change described above did not modify the
special tax treatment of Lump Sum Distributions, that are not rolled over or
transferred i.e., forward averaging, capital gains tax treatment and the
nonrecognition of net unrealized appreciation, discussed earlier.

         Additional Tax on Early Distributions.  A Participant who receives a
distribution from the Plan prior to attaining age 59-1/2 will be subject to an
additional income tax equal to 10% of the taxable amount of the distribution.
The 10% additional income tax will not apply, however, to the extent the
distribution is rolled over into an IRA or another qualified plan or the
distribution is (i) made to a beneficiary (or to the estate of a Participant)
on or after the death of the Participant, (ii) attributable to the
Participant's being disabled within the meaning of Section 72(m)(7) of the
Code, (iii) part of a series of substantially equal periodic payments (not less
frequently than annually) made for the life (or life expectancy) of the
Participant or the joint lives (or joint life expectancies) of the Participant
and his beneficiary, (iv) made to the Participant after separation from service
on account of early retirement under the Plan after attainment of age 55, (v)
made to pay medical expenses to the extent deductible for federal income tax
purposes, (vi) pursuant to a qualified domestic relations order, or (vii) made
to effect the distribution of excess contributions or excess deferrals.

ERISA AND OTHER QUALIFICATIONS

         As noted above, the Plan is subject to certain provisions of ERISA and
will be submitted to the IRS for a determination that it is qualified under
Section 401(a) of the Code.

         THE FOREGOING IS ONLY A BRIEF SUMMARY OF THE MATERIAL FEDERAL INCOME
TAX ASPECTS OF THE PLAN WHICH ARE OF GENERAL APPLICATION UNDER THE CODE AND IS
NOT INTENDED TO BE A COMPLETE OR DEFINITIVE DESCRIPTION OF THE FEDERAL INCOME
TAX CONSEQUENCES OF PARTICIPATING IN OR RECEIVING DISTRIBUTIONS FROM THE PLAN.
ACCORDINGLY, EACH PARTICIPANT IS URGED TO CONSULT A TAX ADVISOR CONCERNING THE
FEDERAL, STATE AND LOCAL TAX CONSEQUENCES OF PARTICIPATING IN AND RECEIVING
DISTRIBUTIONS FROM THE PLAN.





                                       15
<PAGE>   16
RESTRICTIONS ON RESALE

         Any person receiving shares of Common Stock under the Plan who is an
"affiliate" of the Company as the term "affiliate" is used in Rules 144 and 405
under the Securities Act of 1933, as amended ("Securities Act") (e.g.,
directors, officers and substantial stockholders of the Company) may reoffer or
resell such shares only pursuant to a registration statement filed under the
Securities Act or, assuming the availability thereof, pursuant to Rule 144 or
some other exemption of the registration requirements of the Securities Act.
Any person who may be an "affiliate" of the Company may wish to consult with
counsel before transferring any Company Stock owned by him.  In addition,
Participants are advised to consult with counsel as to the applicability of
Section 16 of the Securities Exchange Act of 1934, as amended ("Exchange Act")
which may restrict the sale of Common Stock where acquired under the Plan, or
other sales of Common Stock.

         Persons who are not deemed to be "affiliates" of the Company at the
time of resale will be free to resell any shares of Common Stock distributed to
them under the Plan, either publicly or privately, without regard to the
registration and prospectus delivery requirements of the Securities Act or
compliance with the restrictions and conditions contained in the exemptive
rules thereunder.  An "affiliate" of the Company is someone who directly or
indirectly, through one or more intermediaries, controls, is controlled by, or
is under common control, with the Company.  Normally, a director, principal
officer or major shareholder of a corporation may be deemed to be an
"affiliate" of that corporation.  A person who may be deemed an "affiliate" of
the Company at the time of a proposed resale will be permitted to make public
resales of the Company's Common Stock only pursuant to a "reoffer" Prospectus
or in accordance with the restrictions and conditions contained in Rule 144
under the Securities Act or some other exemption from registration, and will
not be permitted to use this Prospectus in connection with any such resale.  In
general, the amount of the Company's Common Stock which any such affiliate may
publicly resell pursuant to Rule 144 in any three-month period may not exceed
the greater of one percent of the Company's Common Stock then outstanding or
the average weekly trading volume reported on the American Stock Exchange
during the four calendar weeks prior to the sale.  Such sales may be made only
through brokers without solicitation and only at a time when the Company is
current in filing the reports required of it under the Exchange Act.

SEC REPORTING AND SHORT-SWING PROFIT LIABILITY

         Section 16 of the Exchange Act imposes reporting and liability
requirements on executive officers, directors and persons beneficially owning
more than ten percent of public companies such as the Company.  Section 16(a)
of the Exchange Act requires the filing of reports of beneficial ownership.
Within ten days of becoming a person subject to the reporting requirements of
Section 16(a), a Form 3 reporting initial beneficial ownership must be filed
with the Securities and Exchange Commission (the "SEC").  Certain changes in
beneficial ownership, such as purchases, sales, gifts and participation in
savings and retirement plans must be reported periodically, either on a Form 4
within ten days after the end of the month in which a change occurs, or
annually on a Form 5 within 45 days after the close of the Company's fiscal
year.  Participation in the Employer Stock Fund of the Plan by executive
officers, directors and persons beneficially owning more than ten percent of
Common Stock of the Company must be reported to the SEC annually on a Form 5 by
such individuals.  At September 30, 1997, 54.5% of the Prior Plan assets were
allocated to executive officers.

         In addition to the reporting requirements described above, Section
16(b) of the Exchange Act provides for the recovery by the Company of profits
realized by any officer, director or any person beneficially owning more than
ten percent of the Company's Common Stock ("Section 16(b) Persons") resulting
from the purchase and sale or sale and purchase of the Company's Common Stock
within any six-month period.

         The SEC has adopted rules that provide exemption from the profit
recovery provisions of Section 16(b) for Participant-directed employer security
transactions within an employee benefit plan, such as the Plan, provided
certain requirements are met.  These requirements generally involve
restrictions upon the timing of elections to acquire or dispose of employer
securities for the accounts of Section 16(b) Persons.





                                       16
<PAGE>   17
         Except for distributions of Common Stock due to death, disability,
retirement, termination of employment or under a qualified domestic relations
order under the Plan, Section 16(b) Persons are required to hold shares of
Common Stock distributed from the Plan for six months following such
distribution.

                                 LEGAL OPINIONS

         The validity of the issuance of the Common Stock will be passed upon
by Muldoon, Murphy & Faucette, Washington, D.C., which firm is acting as
special counsel for the Company in connection with the Bank's Conversion from a
mutual savings bank to a stock savings bank and the concurrent formation of the
Company.


                                      17
<PAGE>   18
PSI FORM 7 (97)-A10

CHANGE OF INVESTMENT ALLOCATION

MEMBER DATA (PLEASE TYPE OR PRINT CLEARLY):

     1.   Soc. Sec. Number:          -       -   
                            -- -- --   -- --   -- -- -- --
          
     2.   Name                                                            
              ------------------------------------------------------------------
                       Last                   First          Middle Initial
          
     3.   Current Address                                                     
                         -------------------------------------------------------
                             Street        City          State          Zip Code

SECTION 1
NEW INVESTMENT DIRECTIONS (APPLICABLE TO FUTURE CONTRIBUTIONS ONLY):

I hereby revoke any previous investment instructions and now direct that any
future contributions and/or loan repayments, if any, made by me or on behalf of
my Employer, including those contributions and/or repayments received by the
Bay State Federal Savings Bank Employees' Savings and Profit Sharing Plan and
Trust during the same reporting as this form, be invested in the following
whole percentages.


<TABLE>
     <S>                                                <C>
     S&P 500 Stock Fund                                     %
                                                   --------- 
     Stable Value Fund                                      %
                                                   --------- 
     S&P MidCap Stock Fund                                  %
                                                   --------- 
     Money Market Fund                                      %
                                                   --------- 
     Government Bond Fund                                   %
                                                   --------- 
     International Stock Fund                               %
                                                   --------- 
     Income Plus Asset Allocation Fund                      %
                                                   --------- 
     Growth & Income Asset Allocation Fund                  %
                                                   --------- 
     Growth Asset Allocation Fund                           %
                                                   --------- 
     Bay State Bancorp, Inc. Stock Fund                     %
                                                   ========= 
                                                      100
</TABLE>

SECTION II
NEW INVESTMENT DIRECTIONS (APPLICABLE TO ACCUMULATED BALANCES ONLY)

I hereby revoke any previous investment direction and now direct that the
market value of the units that I have invested in the following Funds, to the
extent permissible, be transferred out of the specified Fund and invested in
the selected Funds in whole percentages. THE TOTAL OF YOUR FUND TO FUND
PERCENTAGES MUST TOTAL 100%.

<TABLE>
<S>                                         <C>                                          <C>                                        
       % FROM                                       % FROM                                      % FROM                             
- -------                                     --------                                     -------                                   
S&P 500 STOCK FUND TO:                      STABLE VALUE FUND TO:                        S&P MIDCAP STOCK FUND TO:                  
       % STABLE VALUE FUND                          % S&P 500 Stock Fund                        % S&P 500 Stock Fund               
- -------                                     --------                                     -------                                   
       % S&P MidCap Stock Fund                      % S&P MidCap Stock Fund                     % Stable Value Fund                
- -------                                     --------                                     -------                                   
       % Money Market Fund                          % Government Bond Fund                      % Money Market Fund                
- -------                                     --------                                     -------                                   
       % Government Bond Fund                       % International Stock Fund                  % Government Bond Fund             
- -------                                     --------                                     -------                                   
       % International Stock Fund                   % Income Plus Fund                          % International Stock Fund         
- -------                                     --------                                     -------                                   
       % Income Plus Fund                           % Growth and Income Fund                    % Income Plus Fund                 
- -------                                     --------                                     -------                                   
       % Growth and Income Fund                     % Growth Fund                               % Growth and Income Fund           
- -------                                     --------                                     -------                                   
       % Growth Fund                                % Bay State Bancorp, Inc. Stock Fund        % Growth Fund                      
- -------                                     ========                                     -------                                   
       % Bay State Bancorp, Inc. Stock Fund    100                                              % Bay State Bancorp, Inc. Stock Fund
=======                                                                                  =======                                   
 100                                                                                       100                                     

       % FROM                                       % FROM                                      % FROM                             
- -------                                     --------                                     -------                                   
MONEY MARKET FUND TO:                       GOVERNMENT BOND FUND TO:                     INTERNATIONAL STOCK FUND TO:               
       % S&P 500 Stock Fund                         % S&P 500 Stock Fund                        % S&P 500 Stock Fund               
- -------                                     --------                                     -------                                   
       % Stable Value Fund                          % Stable Value Fund                         % Stable Value Fund                
- -------                                     --------                                     -------                                   
       % S&P MidCap Stock Fund                      % S&P MidCap Stock Fund                     % S&P MidCap Stock Fund            
- -------                                     --------                                     -------                                   
       % Government Bond Fund                       % Money Market Fund                         % Money Market Fund                
- -------                                     --------                                     -------                                   
       % International Stock Fund                   % International Stock Fund                  % Government Bond Fund             
- -------                                     --------                                     -------                                   
       % Income Plus Fund                           % Income Plus Fund                          % Growth and Income Fund           
- -------                                     --------                                     -------                                   
       % Growth and Income Fund                     % Growth and Income Fund                    % Income Plus Fund                 
- -------                                     --------                                     -------                                   
       % Growth Fund                                % Growth Fund                               % Growth Fund                      
- -------                                     --------                                     -------                                   
       % Bay State Bancorp, Inc. Stock Fund         % Bay State Bancorp, Inc. Stock Fund        % Bay State Bancorp, Inc. Stock Fund
=======                                     ========                                     =======                                   
  100                                          100                                         100                                     
</TABLE>
                          (CONTINUED ON REVERSE SIDE)
<PAGE>   19
<TABLE>
<S>                                         <C>                                         <C>
       % FROM                                      % FROM                                       % FROM
- -------                                     -------                                     -------                                     
INCOME PLUS ASSET ALLOCATION FUND TO:       GROWTH AND INCOME ASSET ALLOCATION          GROWTH ASSET ALLOCATION FUND TO:
       % S&P 500 Stock Fund                 FUND TO:                                            % S&P 500 Stock Fund               
- -------                                            % S&P 500 Stock Fund                 -------                                    
       % Stable Value Fund                  -------                                             % Stable Value Fund                 
- -------                                            % Stable Value Fund                  -------                                    
       % S&P MidCap Stock Fund              -------                                             % S&P MidCap Stock Fund             
- -------                                            % S&P MidCap Stock Fund              -------                                    
       % Money Market Fund                  -------                                             % Money Market Fund                 
- -------                                            % Money Market Fund                  -------                                   
       % Government Bond Fund               -------                                             % Government Bond Fund              
- -------                                            % Government Bond Fund               -------                                    
       % International Stock Fund           -------                                             % International Stock Fund          
- -------                                            % International Stock Fund           -------                                    
       % Growth and Income Fund             -------                                             % Income Plus Fund                  
- -------                                            % Income Plus Fund                   -------                                    
       % Growth Fund                        -------                                             % Growth & Income Fund            
- -------                                            % Growth Fund                        -------                                    
       % Bay State Bancorp, Inc. Stock Fund -------                                             % Bay State Bancorp, Inc. Stock Fund
=======                                            % Bay State Bancorp, Inc. Stock Fund =======                                     
  100                                       =======                                        100                                      
                                               100
</TABLE>


NOTE: ALL PERCENTAGES ELECTED IN SECTION II WILL BE SUBTRACTED FROM CURRENT
FUND VALUE PRIOR TO ANY REALLOCATION NOTED ON THIS FORM.

Notes:

No amounts invested in the Stable Value Fund may be transferred directly to
the Money Market Fund. Stable Value Fund amounts invested in the S&P 500 Stock
Fund, S&P MidCap Stock Fund, Government Bond Fund, International Stock Fund,
Income Plus Asset Allocation Fund, Growth and Income Asset Allocation Fund,
and/or Growth Asset Allocation Fund, for a period of three months may be
transferred to the Money Market Fund upon the submission of a separate Change of
Investment Allocation form.

The percentage that can be transferred to the Money Market Fund may be limited
by any amounts previously transferred from the Stable Value Fund that have not
satisfied the equity wash requirement. Such amounts will remain in either the
S&P 500 Stock Fund, S&P MidCap Stock Fund, Government Bond Fund, International
Stock Fund, Income Plus Asset Allocation Fund, Growth and Income Asset
Allocation Fund, and/or Growth Asset Allocation Fund and a separate direction
to transfer them to the Money Market Fund will be required when they become
available.


MEMBER'S SIGNATURE


                                                                               
           ----------------------------                     --------------------
                 Signature of Member                                Date

PENTEGRA SERVICES IS HEREBY AUTHORIZED TO MAKE THE ABOVE LISTED CHANGE(S) TO
THIS MEMBER'S RECORD.

                                                             
- ----------------------------------------------------        --------------------
Signature of Bay State Federal Savings Bank's                       Date
Authorized Representative                    
<PAGE>   20
PROSPECTUS                                      


          


                            BAY STATE BANCORP, INC.
         (PROPOSED HOLDING COMPANY FOR BAY STATE FEDERAL SAVINGS BANK)

                        2,041,250 SHARES OF COMMON STOCK

         Bay State Bancorp, Inc. (the "Company" or "Bay State Bancorp"), a
Delaware corporation, is offering up to 2,041,250 shares of its common stock,
par value $.01 per share (the "Common Stock"), in connection with the
conversion of Bay State Federal Savings Bank (the "Bank" or "Bay State") from a
federally-chartered mutual savings bank to a federally-chartered capital stock
savings bank pursuant to the Bank's plan of conversion, as amended (the "Plan"
or "Plan of Conversion").  The simultaneous conversion of the Bank to stock
form, the issuance of the Bank's stock to the Company and the offer and sale of
the Common Stock by the Company are herein referred to as the "Conversion."  In
certain circumstances, the Company may increase the amount of Common Stock
offered hereby to 2,347,437 shares.  See Footnote 4 to the table below.
                                                   (continued on following page)

         FOR A DISCUSSION OF CERTAIN FACTORS THAT SHOULD BE CONSIDERED BY EACH
PROSPECTIVE INVESTOR, SEE "RISK FACTORS" BEGINNING ON PAGE 15.

   THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
    AND EXCHANGE COMMISSION, THE OFFICE OF THRIFT SUPERVISION ("OTS"), OR
       ANY OTHER FEDERAL AGENCY OR ANY STATE SECURITIES COMMISSION, NOR
          HAS SUCH COMMISSION, OFFICE OR OTHER AGENCY OR ANY STATE
              SECURITIES COMMISSION PASSED UPON THE ACCURACY OR
               ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION
                   TO THE CONTRARY IS A CRIMINAL OFFENSE.

    THE SHARES OF COMMON STOCK OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS OR
      DEPOSITS AND ARE NOT INSURED OR GUARANTEED BY THE FEDERAL DEPOSIT
      INSURANCE CORPORATION ("FDIC"), THE BANK INSURANCE FUND ("BIF"),
        THE SAVINGS ASSOCIATION INSURANCE FUND ("SAIF") OR ANY OTHER
         GOVERNMENT AGENCY NOR ARE THEY INSURED OR GUARANTEED BY THE
             BANK OR THE COMPANY. THE COMMON STOCK IS SUBJECT TO
               INVESTMENT RISK, INCLUDING THE POSSIBLE LOSS OF
                              PRINCIPAL INVESTED.

<TABLE>
<CAPTION>
================================================================================================================================
                                                                             ESTIMATED UNDERWRITING
                                                                         COMMISSIONS AND OTHER FEES AND            ESTIMATED
                                               SUBSCRIPTION PRICE(1)               EXPENSES(2)                  NET PROCEEDS(3)
- --------------------------------------------------------------------------------------------------------------------------------
 <S>                                               <C>                            <C>                            <C>
 Minimum Per Share . . . . . . . . . . . .             $20.00                         $0.84                         $19.16
- --------------------------------------------------------------------------------------------------------------------------------
 Midpoint Per Share  . . . . . . . . . . .             $20.00                         $0.76                         $19.24
- --------------------------------------------------------------------------------------------------------------------------------
 Maximum Per Share . . . . . . . . . . . .             $20.00                         $0.70                         $19.30
- --------------------------------------------------------------------------------------------------------------------------------
 Total Minimum(1)  . . . . . . . . . . . .          $30,175,000                    $1,268,000                     $28,907,000
- --------------------------------------------------------------------------------------------------------------------------------
 Total Midpoint(1) . . . . . . . . . . . .          $35,500,000                    $1,344,000                     $34,156,000
- --------------------------------------------------------------------------------------------------------------------------------
 Total Maximum(1)  . . . . . . . . . . . .          $40,825,000                    $1,419,000                     $39,406,000
- --------------------------------------------------------------------------------------------------------------------------------
 Total Maximum, as adjusted(4) . . . . . .          $46,948,750                    $1,506,000                     $45,442,750
================================================================================================================================
</TABLE>

(1)   Determined in accordance with an independent appraisal prepared by Keller
      & Company, Inc. ("Keller") dated October 17, 1997 and updated as of
      January 13, 1998, which states that the aggregate estimated pro forma
      market value of the Company, inclusive of shares issued to the charitable
      foundation (as defined herein) to be established by the Bank in
      connection with the Conversion, ranged from $30.2 million to $40.8
      million, with a midpoint of $35.5 million (the "Valuation Range").  Based
      on the Valuation Range, the Board of Directors established the estimated
      price range of $30.2 million to $40.8 million (the "Estimated Price
      Range"), or between 1,508,750 and 2,041,250 shares of Common Stock at the
      $20.00 price per share (the "Purchase Price") to be paid for each share
      of Common Stock subscribed for or purchased in the Offerings (as defined
      herein).  The independent appraisal of Keller is based upon estimates and
      projections that are subject to change and the valuation must not be
      construed as a recommendation as to the advisability of purchasing such
      shares nor an assurance that a purchaser will thereafter be able to sell
      such shares at the Purchase Price.  See "The Conversion--Stock Pricing"
      and "--Number of Shares to be Issued."
(2)   Consists of the estimated costs to the Bank and the Company arising from
      the Conversion, including estimated fixed expenses of $860,000 and
      marketing fees to be paid to Sandler O'Neill & Partners, L.P. ("Sandler
      O'Neill") estimated to be $408,000 and $559,000 at the minimum and the
      maximum of the Estimated Price Range, respectively.  See "The
      Conversion--Marketing and Underwriting Arrangements."  See "Pro Forma
      Data" for the assumptions used to arrive at these estimates.  The actual
      fees and expenses may vary from the estimates.
(3)   Actual net proceeds may vary substantially from estimated amounts
      depending on the number of shares sold in each of the Offerings and other
      factors.  Includes the purchase of shares of Common Stock by the Bay
      State Federal Savings Bank Employee Stock Ownership Plan and related
      trust (the "ESOP") and funded by a loan to the ESOP, by a wholly-owned
      subsidiary of the Company or from a third party, which will be deducted
      from the Company's stockholders' equity.  See "Use of Proceeds" and "Pro
      Forma Data."
(4)   As adjusted to reflect the sale of up to an additional 15% of the Common
      Stock which may be offered at the Purchase Price, without resolicitation
      of subscribers or any right of cancellation, due to regulatory
      considerations, changes in market conditions or general financial and
      economic conditions.  See "Pro Forma Data" and "The Conversion - Stock
      Pricing."  For a discussion of the distribution and allocation of the
      additional shares, if any, see "The Conversion--Subscription Offering and
      Subscription Rights," "--Community Offering" and "--Limitation on Common
      Stock Purchases."

                     ------------------------------------
                        Sandler O'Neill & Partners, L.P.
                     ------------------------------------

               The date of this Prospectus is February 12, 1998.
<PAGE>   21
      AS SET FORTH IN THE PLAN OF CONVERSION AND PURSUANT TO OTS REGULATIONS,
NON-TRANSFERABLE RIGHTS TO SUBSCRIBE FOR THE COMMON STOCK IN A SUBSCRIPTION
OFFERING (THE "SUBSCRIPTION OFFERING") HAVE BEEN GRANTED IN THE FOLLOWING ORDER
OF PRIORITY: (1) HOLDERS OF DEPOSIT ACCOUNTS (AS DEFINED BY THE PLAN AND
DESCRIBED HEREIN) AT THE BANK OR UNION FEDERAL SAVINGS BANK, BOSTON,
MASSACHUSETTS ("UNION FEDERAL") WHICH TOTALLED $50 OR MORE ON AUGUST 31, 1996
("ELIGIBLE ACCOUNT HOLDERS"); (2) THE EMPLOYEE PLANS, INCLUDING THE ESOP WHICH
INTENDS TO SUBSCRIBE FOR UP TO 8% OF THE COMMON STOCK ISSUED IN CONNECTION WITH
THE CONVERSION (INCLUDING SHARES ISSUED TO THE BAY STATE FEDERAL SAVINGS
CHARITABLE FOUNDATION (THE "FOUNDATION")); (3) HOLDERS OF DEPOSIT ACCOUNTS IN
THE BANK WHICH TOTALLED $50 OR MORE ON DECEMBER 31, 1997 ("SUPPLEMENTAL
ELIGIBLE ACCOUNT HOLDERS"); AND (4) MEMBERS OF THE BANK CONSISTING OF HOLDERS
OF DEPOSIT ACCOUNTS AT THE BANK AS OF JANUARY 30, 1998, THE VOTING RECORD DATE
("VOTING RECORD DATE") FOR THE SPECIAL MEETING (AS DEFINED HEREIN), AND
BORROWERS WITH LOANS OUTSTANDING AS OF OCTOBER 9, 1997 WHICH CONTINUE TO BE
OUTSTANDING AS OF THE VOTING RECORD DATE, OTHER THAN THOSE MEMBERS WHO
OTHERWISE QUALIFY AS ELIGIBLE ACCOUNT HOLDERS OR SUPPLEMENTAL ELIGIBLE ACCOUNT
HOLDERS ("OTHER MEMBERS").  SUBSCRIPTION RIGHTS ARE NON-TRANSFERABLE. PERSONS
FOUND TO BE TRANSFERRING SUBSCRIPTION RIGHTS WILL BE SUBJECT TO THE FORFEITURE
OF SUCH RIGHTS AND POSSIBLE FURTHER SANCTIONS AND PENALTIES IMPOSED BY THE OTS. 
Subject to the prior rights of holders of subscription rights and subsequent to
the Subscription Offering, the Company will offer shares of Common Stock not
subscribed for in the Subscription Offering for sale in a community offering to
certain members of the general public with preference given to natural persons
residing in the Massachusetts counties of  Norfolk and Suffolk (the Bank's
"Local Community") (such natural persons herein referred to as "Preferred
Subscribers").  It is anticipated that shares not subscribed for in the
Subscription and Community Offerings, if any, will be offered to certain
members of the general public in a syndicated community offering (the
"Syndicated Community Offering"). The Subscription Offering, Community Offering
and the Syndicated Community Offering are referred to collectively as the
"Offerings". 

      Except for the ESOP, which intends to subscribe for up to 8% of the
Common Stock issued in connection with the Conversion, including shares issued
to the Foundation, no Eligible Account Holder or Supplemental Eligible Account
Holder or Other Member may, in their respective capacities as such, purchase in
the Subscription Offering more than $225,000 of Common Stock; no person,
together with associates and persons acting in concert with such person, may
purchase in the Community Offering and Syndicated Community Offering more than
$225,000 of Common Stock; and no person, together with associates of and
persons acting in concert with such person, may purchase in the aggregate more
than the overall maximum purchase limitation of 1% of the total number of
shares of Common Stock offered in the Conversion (the "overall maximum purchase
limitation"); provided, however, that the overall maximum purchase limitations
may be increased and the amount that may be subscribed for may be increased or
decreased at the sole discretion of the Bank or the Company without further
approval of the Bank's members.  See "The Conversion - Subscription Offering
and Subscription Rights," "--Community Offering" and "--Limitations on Common
Stock Purchases."  The minimum purchase is 25 shares.

      Pursuant to the Plan, the Company intends to establish a charitable
foundation in connection with the Conversion.  The Plan provides that the Bank
and the Company will create the Foundation, which will be incorporated under
Delaware law as a non-stock corporation and will be funded with shares of
Common Stock contributed by the Company in an amount equal to 8% of the number
of shares of Common Stock sold in the Conversion.  The Foundation will be
dedicated to charitable purposes within the communities in which the Bank
operates.  The establishment of the Foundation is subject to the approval of
the Bank's members at the special meeting being held to consider the Plan of
Conversion.  For a discussion of the Foundation and the effects on the
Conversion, including if the members do not approve the establishment of the
Foundation, see "Risk Factors--Establishment of the Charitable Foundation,"
"Pro Forma Data," and "The Conversion--Establishment of the Charitable
Foundation."

      THE SUBSCRIPTION OFFERING WILL TERMINATE AT 12:00 NOON, EASTERN TIME, ON
MARCH 16, 1998 (THE "EXPIRATION DATE") UNLESS EXTENDED BY THE BANK AND THE
COMPANY, WITH THE APPROVAL OF THE OTS, IF NECESSARY. The Community Offering and
Syndicated Community Offering, if any, must be completed within 45 days after
the close of the Subscription Offering, or April 30, 1998, unless extended by
the Bank and the Company with the approval of the OTS.  Orders submitted are
irrevocable until the completion of the Conversion; provided, that, if the
Conversion is not completed within the 45 day period referenced to above,
unless such period has been extended with the consent of the OTS, if necessary,
all subscribers will have their funds returned promptly with interest and all
withdrawal authorizations will be cancelled.  Such extensions may not go beyond
March 24, 2000.  See "The Conversion--Subscription Offering and Subscription
Rights," "--Procedure for Purchasing Shares in Subscription and Community
Offerings."

      The Company has applied to have its Common Stock listed on the American
Stock Exchange ("AMEX") under the symbol "BYS" upon completion of the
Conversion.  Prior to this offering there has not been a public market for the
Common Stock and there can be no assurance that an active and liquid trading
market for the Common Stock will develop or that the Common Stock will trade at
or above the Purchase Price.  The absence or discontinuance of a market may
have an adverse impact on both the price and liquidity of the Common Stock.
See "Risk Factors--Absence of Market for Common Stock."





                                       2
<PAGE>   22





[BAY STATE LOGO]

                        BAY STATE FEDERAL SAVINGS BANK

[Map of Office Locations appears here]

                                NORFOLK COUNTY
                                --------------
                        
                        1. EXECUTIVE OFFICE AND MAIN
                           BRANCH
                           1299 Beacon Street
                           Brookline, MA 02146

                        2. ADMINISTRATIVE OFFICE
                           1309 Beacon Street
                           Brookline, MA 02146

                        3. Dedham Mall
                           Dedham, MA 02026
                        
                        4. 61 Lenox Street
                           Norwood, MA 02062

                        5. 705 High Street
                           Westwood, MA 02090

                       
                               SUFFOLK COUNTY
                               --------------

                        6. 184 Massachusetts Ave.
                           Boston, MA 02115



                                       3
<PAGE>   23
                  SUMMARY OF THE CONVERSION AND THE OFFERINGS

    The following summary of the Conversion and the Offerings is qualified in
its entirety by the terms of the Plan of Conversion and more detailed
information appearing elsewhere in this Prospectus and in the Consolidated
Financial Statements and Notes thereto.

Risk Factors  . . . . . . . . .       The purchase of Common Stock involves a
                                      substantial degree of risk.  Prospective
                                      investors should carefully consider the
                                      matters set forth under "Risk Factors."
                                      THE SHARES OF COMMON STOCK OFFERED HEREBY
                                      ARE NOT INSURED OR GUARANTEED BY THE
                                      FDIC, BIF OR SAIF OR ANY OTHER GOVERNMENT
                                      AGENCY AND ARE NOT GUARANTEED BY THE
                                      COMPANY OR BANK.

Bay State Bancorp, Inc. . . . .       The Company is a Delaware corporation
                                      organized at the direction of the Bank to
                                      become a savings and loan holding company
                                      and own all of the Bank's capital stock
                                      to be issued upon its conversion from
                                      mutual form to stock form.  To date, the
                                      Company has not engaged in any business.
                                      Its executive office is located at 1299
                                      Beacon Street, Brookline, Massachusetts
                                      02146 and its telephone number is (617)
                                      739-9500.

Bay State Federal
     Savings Bank   . . . . . .       The Bank is a federally-chartered mutual
                                      savings bank and the resulting entity of
                                      the February 1997 merger of Bay State
                                      Federal Savings Bank and Union Federal
                                      Savings Bank.  At September 30, 1997, the
                                      Bank had total assets of $247.8 million,
                                      total deposits of $202.2 million and
                                      retained earnings of $19.8 million.  The
                                      Bank's main office is located at 1299
                                      Beacon Street, Brookline, Massachusetts
                                      02146 and its telephone number is (617)
                                      739-9500.  The Bank has five banking
                                      offices located in the greater Boston
                                      metropolitan area.

The Conversion and
    Reasons for Conversion. . .       The Board of Directors of the Bank has
                                      adopted a Plan of Conversion pursuant to
                                      which the Bank intends to convert to a
                                      federally-chartered stock savings bank
                                      and issue all of its stock to the
                                      Company.  The Company is offering shares
                                      of its Common Stock in the Offerings in
                                      connection with the Bank's Conversion.
                                      Management believes the Conversion offers
                                      the Bank a number of advantages,
                                      including:  (i) providing enhanced
                                      ability to increase the Bank's presence
                                      in the communities it serves through the
                                      acquisition or establishment of branch
                                      offices or the acquisition of other
                                      financial institutions; (ii) providing a
                                      larger capital base with which to
                                      operate; (iii) providing enhanced ability
                                      to diversify into other financial
                                      services related activities; and (iv)
                                      providing enhanced future access to
                                      capital markets.  The Conversion and the
                                      Offerings are subject to approval by the
                                      OTS and approval of members of the Bank
                                      eligible to vote at a special meeting to
                                      be held on March 24, 1998 (the "Special
                                      Meeting").  The OTS issued an approval
                                      letter on February 12, 1998.  See "The
                                      Conversion--General."
The Bay State Federal Savings
    Charitable Foundation . . .       The Bank's Plan of Conversion provides
                                      for the establishment of a charitable
                                      foundation in connection with the
                                      Conversion.  The Foundation, which will
                                      be incorporated under Delaware law as a
                                      non-stock corporation, will be funded
                                      with a contribution by the Company equal
                                      to 8% of the Common Stock sold in the
                                      Conversion.  The authority for the
                                      affairs of the Foundation will be vested
                                      in the Board of Directors of the
                                      Foundation, all of whom are existing
                                      Directors or officers of the Company or
                                      the Bank.  See "The
                                      Conversion--Establishment of the
                                      Charitable Foundation."



                                       4
<PAGE>   24
Terms of the Offering . . . . .       The shares of Common Stock to be sold in
                                      connection with the Conversion are being
                                      offered at a fixed price of $20.00 per
                                      share in the Subscription Offering
                                      pursuant to subscription rights in the
                                      following order of priority to:  (i)
                                      Eligible Account Holders; (ii) the
                                      Employee Plans, including the ESOP; (iii)
                                      Supplemental Eligible Account Holders;
                                      and (iv) Other Members.  Subject to the
                                      prior rights of holders of subscription
                                      rights and subsequent to the Subscription
                                      Offering, any shares of Common Stock not
                                      subscribed for in the Subscription
                                      Offering will be offered in the Community
                                      Offering at $20.00 per share to certain
                                      members of the general public with a
                                      preference given to Preferred
                                      Subscribers.  Subscription rights will
                                      expire if not exercised by 12:00 noon,
                                      Eastern time, on March 16, 1998, unless
                                      extended by the Bank and the Company,
                                      with the approval of the OTS, if
                                      necessary.  Deposit accounts which will
                                      provide subscription rights consist of
                                      any "savings account," as defined by the
                                      Plan of Conversion consistent with OTS
                                      regulations.  Pursuant to the Plan and
                                      applicable federal regulation, certain
                                      deposits do not qualify as "savings
                                      accounts" including, but not limited to,
                                      noninterest-bearing deposit accounts or
                                      mortgage escrow accounts maintained at
                                      the Bank or Union Federal, as the case
                                      may be. See "The Conversion--Subscription
                                      Offering and Subscription Rights" and
                                      "--Community Offering."

Procedure for Ordering Shares
    and Prospectus Delivery . .       Forms to order Common Stock will only be
                                      distributed with or preceded by a
                                      Prospectus.  Any person receiving a stock
                                      order and certification form who desires
                                      to subscribe for shares must do so prior
                                      to the Expiration Date by delivering to
                                      the Bank a properly executed stock order
                                      and certification form together with full
                                      payment.  ONCE TENDERED, SUBSCRIPTION
                                      ORDERS CANNOT BE REVOKED OR MODIFIED
                                      WITHOUT THE CONSENT OF THE COMPANY AND
                                      BANK.  To ensure that each purchaser
                                      receives a prospectus at least 48 hours
                                      prior to the Expiration Date in
                                      accordance with Rule 15c2-8 of the
                                      Securities Exchange Act of 1934, as
                                      amended (the "Exchange Act"), no
                                      prospectus will be mailed any later than
                                      five days prior to the Expiration Date or
                                      hand delivered any later than two days
                                      prior to such date.  The Bank is not
                                      obligated to accept subscriptions not
                                      submitted on an original stock order
                                      form.  See "The Conversion--Procedure for
                                      Purchasing Shares in Subscription and
                                      Community Offerings."

Form of Payment for Shares  . .       Payment for subscriptions may be made:
                                      (i) in cash (if delivered in person);
                                      (ii) by check, bank draft or money order;
                                      or (iii) by authorization of withdrawal
                                      from deposit accounts maintained at the
                                      Bank. Orders for Common Stock submitted
                                      by subscribers in the Subscription
                                      Offering which aggregate $50,000 or more
                                      must be paid by official bank or
                                      certified check or by withdrawal
                                      authorization from a deposit account of
                                      the Bank.  No wire transfers will be
                                      accepted.  See "Conversion--Procedure for
                                      Purchasing Shares in Subscription and
                                      Community Offerings."

Nontransferability of
    Subscription Rights   . . .       The subscription rights of Eligible
                                      Account Holders, Supplemental Eligible
                                      Account Holders, Other Members and the
                                      Employee Plans, including the ESOP, are
                                      nontransferable.  Certificates
                                      representing shares of Common Stock
                                      purchased in the Subscription Offering
                                      must be registered in the name of the
                                      Eligible Account Holder or Supplemental
                                      Eligible Account Holder, as the case may
                                      be.  Joint stock registration will be
                                      allowed only if the qualifying deposit
                                      account is held by multiple parties as
                                      reflected in the Bank's records as of the
                                      appropriate record date. See The
                                      Conversion--Restrictions on Transfer of
                                      Subscription Rights and Shares."





                                       5
<PAGE>   25
Purchase Limitations  . . . . .       No Eligible Account Holder, Supplemental
                                      Eligible Account Holder or Other Voting
                                      Member may purchase in the Subscription
                                      Offering more than $225,000 of Common
                                      Stock.  No person, together with
                                      associates or persons acting in concert
                                      with such person, may purchase in the
                                      Community Offering and the Syndicated
                                      Community Offering more than $225,000 of
                                      Common Stock.  No person, together with
                                      associates or persons acting in concert
                                      with such person, may purchase in the
                                      aggregate more than 1% of the Common
                                      Stock offered.  However, the Employee
                                      Plans, including the ESOP, may purchase
                                      up to 10% of the Common Stock issued,
                                      including shares issued to the
                                      Foundation.  Pursuant to the Plan of
                                      Conversion, it is the intent of the ESOP
                                      to purchase 8% of the Common Stock
                                      issued, including shares issued to the
                                      Foundation.  The minimum purchase is 25
                                      shares of Common Stock.  At any time
                                      during the Conversion and without
                                      approval of the Bank's depositors or a
                                      resolicitation of subscribers, the Bank
                                      and the Company may, in their sole
                                      discretion, decrease the maximum purchase
                                      limitation below $225,000 of Common
                                      Stock; however, such amount may not be
                                      reduced to less than 0.10% of the Common
                                      Stock offered.  Additionally, at any time
                                      during the Conversion, the Bank and the
                                      Company may, in their sole discretion,
                                      increase the maximum purchase limitation
                                      to an amount in excess of $225,000 up to
                                      a maximum of 5% of the shares to be
                                      issued in the Conversion.  Similarly, the
                                      1% overall maximum purchase limitation
                                      may be increased up to 5% of the total
                                      shares of Common Stock offered in the
                                      Conversion.

Securities Offered and
    Purchase Price  . . . . . .       The Company is offering between 1,508,750
                                      and 2,041,250 shares of Common Stock at a
                                      Purchase Price of $20.00 per share.  The
                                      maximum of the Estimated Price Range may
                                      be increased by up to 15% and the maximum
                                      number of shares of Common Stock to be
                                      issued may be increased up to 2,347,437
                                      shares due to regulatory considerations
                                      and changes in market or general
                                      financial or economic conditions.  See
                                      "The Conversion--Stock Pricing" and
                                      "--Number of Shares to be Issued."

Appraisal . . . . . . . . . . .       The Purchase Price per share has been
                                      fixed at $20.00.  The total number of
                                      shares to be issued in the Conversion is
                                      based upon an independent appraisal
                                      prepared by Keller, dated as of October
                                      17, 1997, and updated as of January 13,
                                      1998, which states that the estimated pro
                                      forma market value of the Common Stock
                                      ranged from $30.2 million to $40.8
                                      million.  The final aggregate value will
                                      be determined at the time of closing of
                                      the Offerings and is subject to change
                                      due to changing market conditions and
                                      other factors.  See "The
                                      Conversion--Stock Pricing."

Use of Proceeds . . . . . . . .       The Company will use 50% of the net
                                      proceeds of the Offerings to purchase all
                                      of the outstanding common stock of the
                                      Bank to be issued in the Conversion.  A
                                      portion of net proceeds retained by the
                                      Company will be used for general business
                                      activities including the formation and
                                      capitalization of a wholly-owned
                                      subsidiary of the Company, organized
                                      under the laws of Massachusetts (the
                                      "ESOP Loan Subsidiary"), which subsidiary
                                      intends to loan funds to the ESOP to
                                      enable the ESOP to purchase up to 8% of
                                      the stock issued in connection with the
                                      Conversion, including shares issued to
                                      the Foundation. Based on certain
                                      regulatory and market conditions, the
                                      Company and the Bank may alternatively
                                      choose to fund the ESOP's stock purchases
                                      through a loan by a third-party financial
                                      institution.  The Company intends to
                                      initially invest the remaining net
                                      proceeds in securities, primarily federal
                                      funds and short-term mortgage-backed and
                                      mortgage-related securities. The Bank
                                      intends to utilize net proceeds for
                                      general business





                                       6
<PAGE>   26
                                      purposes, including investments in
                                      federal funds, loans, mortgage-backed and
                                      mortgage-related securities and the
                                      repayment of Federal Home Loan Bank
                                      ("FHLB") advances.  See "Use of
                                      Proceeds."

Dividend Policy . . . . . . . .       Upon Conversion, the Board of Directors
                                      of the Company will have the authority to
                                      declare dividends on the Common Stock,
                                      subject to statutory and regulatory
                                      requirements.  In the future, the Board
                                      of Directors of the Company may consider
                                      a policy of paying cash dividends on the
                                      Common Stock.  However, no decision has
                                      been made with respect to such dividends,
                                      if any.  Additionally, in connection with
                                      the Conversion, the Company and Bank have
                                      committed to the OTS that during the
                                      one-year period following the
                                      consummation of the Conversion, the
                                      Company will not declare an extraordinary
                                      dividend to stockholders which would be
                                      treated by recipient stockholders as a
                                      tax-free return of capital for federal
                                      income tax purposes without prior
                                      approval of the OTS.  See "Dividend
                                      Policy."

Benefits of the Conversion
    to Management   . . . . . .       Among the benefits to the Bank and the
                                      Company anticipated from the Conversion
                                      is the ability to attract and retain
                                      personnel through the use of stock
                                      options and other stock related benefit
                                      programs.  Subsequent to the Conversion,
                                      the Company intends to adopt a Stock
                                      Program (as defined herein) and Stock
                                      Option Plan (as defined herein) for the
                                      benefit of directors, officers and
                                      employees.  If such benefit plans are
                                      adopted within one year after the
                                      Conversion, such plans will be subject to
                                      stockholders' approval at a meeting of
                                      stockholders which may not be held
                                      earlier than six months after the
                                      Conversion.  The Company intends to adopt
                                      a stock benefit plan which would provide
                                      for the granting of Common Stock to
                                      officers, directors and employees of the
                                      Bank and Company in an amount equal to 4%
                                      of the Common Stock issued in the
                                      Conversion, including shares issued to
                                      the Foundation (the "Stock Program") (or
                                      shares with a value of $1.3 million or
                                      $1.8 million, based on the minimum and
                                      maximum of the Estimated Price Range,
                                      respectively).  Any Common Stock awarded
                                      under the Stock Program will be awarded
                                      at no cost to the recipients.  The
                                      Company also intends to adopt a stock
                                      option plan which would provide the
                                      Company with the ability to grant options
                                      to officers, directors and employees of
                                      the Bank and Company to purchase Common
                                      Stock equal to 10% of the number of
                                      shares of Common Stock issued in the
                                      Conversion, including shares issued to
                                      the Foundation (the "Stock Option Plan")
                                      (or options with an aggregate exercise
                                      price of $3.3 million or $4.4 million,
                                      based on an exercise price of $20.00 per
                                      share at the minimum and maximum of the
                                      Estimated Price Range, respectively).
                                      See "Management of the Bank--Benefits."

                                      Additionally, certain officers of the
                                      Company and the Bank will be provided
                                      with employment agreements or change in
                                      control agreements which provide such
                                      officers with employment rights and/or
                                      payments upon their termination of
                                      service following a change in control.
                                      For a further description of the Stock
                                      Program and Stock Option Plan, see "Risk
                                      Factors--Stock-Based Benefits to
                                      Management and Directors and Change in
                                      Control Payments" and "Management of the
                                      Bank--Employment Agreements," "--Change
                                      in Control Agreements" and "--Employee
                                      Severance Compensation Plan." See
                                      "Management of the Bank--Subscriptions by
                                      Executive Officers and Directors,"
                                      "Restrictions on Acquisition of the
                                      Company and the Bank--Restrictions in the
                                      Company's Certificate of Incorporation
                                      and Bylaws," and "The
                                      Conversion--Establishment of the
                                      Charitable Foundation."





                                       7
<PAGE>   27
Voting Control of Officers
    and Directors   . . . . . .       Directors and executive officers of the
                                      Bank and the Company expect to purchase
                                      approximately 3.6% or 2.7% of shares of
                                      Common Stock to be issued, based upon the
                                      minimum and the maximum of the Estimated
                                      Price Range, including shares issued to
                                      the Foundation, respectively.
                                      Additionally, assuming the implementation
                                      of the ESOP, Stock Program and Stock
                                      Option Plan, directors, executive
                                      officers and employees have the potential
                                      to control the voting of approximately
                                      25.6% or 24.7% of the Common Stock at the
                                      minimum and the maximum of the Estimated
                                      Price Range, including shares issued to
                                      the Foundation, respectively. See
                                      "Management of the Bank--Subscriptions by
                                      Executive Officers and Directors" and
                                      "Restrictions on Acquisition of the
                                      Company and the Bank--Restrictions in the
                                      Company's Certificate of Incorporation
                                      and Bylaws."

Expiration Date for the
    Subscription Offering . . .       The Expiration Date for the Subscription
                                      Offering is 12:00 noon, Eastern time on
                                      March 16, 1998 unless extended by the
                                      Bank and the Company and subject to any
                                      applicable regulatory approval. See "The
                                      Conversion--Subscription Offering and
                                      Subscription Rights."

Market for Stock  . . . . . . .       As a mutual institution, the Bank has
                                      never issued capital stock and,
                                      consequently, there is no existing market
                                      for the Common Stock. The Company has
                                      applied to have its Common Stock listed
                                      on the AMEX under the symbol "BYS"
                                      subject to the completion of the
                                      Conversion and compliance with certain
                                      conditions.  See "Market for the Common
                                      Stock."

No Board Recommendations  . . .       The Bank's Board of Directors and the
                                      Company's Board of Directors are not
                                      making any recommendations to depositors
                                      or other potential investors regarding
                                      whether such persons should purchase the
                                      Common Stock.  An investment in the
                                      Common Stock must be made pursuant to
                                      each investor's evaluation of his or her
                                      best interests.

Conversion Center . . . . . . .       If you have any questions regarding the
                                      Conversion, call the Conversion Center at
                                      (617) 739-9565.





                                       8
<PAGE>   28
           SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA OF THE BANK

         In February 1997, the Bank merged with Union Federal Savings Bank
which at the time of the merger had $38.2 million of total assets, $27.2
million of loans, net, $35.5 million of deposits and $2.7 million of retained
earnings.  Such transaction has been accounted for as a pooling of interests.
The following presentation represents the financial condition and results of
operations for the Bank and Union Federal as a consolidated entity for all
periods presented.  The selected consolidated financial and other data of the
Bank and Union Federal set forth below is derived in part from, and should be
read in conjunction with, the Consolidated Restated Financial Statements of the
Bank and Notes thereto presented elsewhere in this Prospectus.

<TABLE>
<CAPTION>
                                        AT
                                    SEPTEMBER 30,                         AT MARCH 31,
                                    -------------   ---------------------------------------------------------
                                       1997(1)       1997(2)      1996        1995         1994        1993
                                    -------------   ---------   --------     --------    --------    --------
                                                                  (IN THOUSANDS)
<S>                                   <C>           <C>         <C>          <C>         <C>         <C>
SELECTED FINANCIAL DATA:
  Assets  . . . . . . . . . . .       $247,763      $233,074    $219,850     $204,386    $202,627    $196,852
  Loans, net(3) . . . . . . . .        219,370       207,063     186,534      184,531     181,325     167,686
  Securities(4) . . . . . . . .         16,408        16,456      19,467        7,613       7,058       8,266
  Mortgage loans held-for-sale              --            --          47           --          --          --
  Deposits  . . . . . . . . . .        202,161       197,059     187,933      178,337     179,655     178,306
  FHLB advances . . . . . . . .         22,500        14,500      11,650        8,000       7,000       4,000
  Retained earnings . . . . . .         19,789        19,091      17,962       16,278      14,514      13,530
  Allowance for loan losses . .          2,133         1,687       1,774        1,825       2,480       1,792
  Non-performing loans  . . . .          1,269         1,546       1,150        1,172       3,055       4,546
  Non-performing assets . . . .          1,269         1,619       1,215        1,242       3,567       7,037
</TABLE>

<TABLE>
<CAPTION>
                                           FOR THE SIX MONTHS
                                                 ENDED
                                             SEPTEMBER 30,                          FOR THE YEAR ENDED MARCH 31,
                                        -----------------------    -------------------------------------------------------------
                                         1997(1)     1996(1)(2)     1997(2)       1996         1995        1994           1993
                                        ---------   -----------    --------     --------      -------     -------        -------
                                                                             (IN THOUSANDS)
<S>                                       <C>           <C>         <C>          <C>          <C>         <C>            <C>
SELECTED OPERATING DATA:             
  Interest income . . . . . . . . . .      $9,274       $8,597      $17,476      $16,548      $14,950     $13,849        $15,113
  Interest expense  . . . . . . . . .       4,910        4,482        9,218        8,423        6,506       5,919          7,496
                                           ------       ------      -------      -------      -------     -------        -------
    Net interest income . . . . . . .       4,364        4,115        8,258        8,125        8,444       7,930          7,617
  Provision for loan losses . . . . .         444            5          117            1            6         837          1,550
                                           ------       ------      -------      -------      -------     --------       -------
    Net interest income after        
      provision for loan losses . . .       3,920        4,110        8,141        8,124        8,438       7,093          6,067
  Total noninterest income  . . . . .         140          205          407          366          420         554            484
  Total noninterest expense . . . . .       2,870        3,932        7,409        5,537        5,994       5,730          5,950
                                           ------       ------      -------      -------      -------     -------        -------
  Income before income tax           
   expense and cumulative effect     
   of change in accounting for       
   income taxes . . . . . . . . . . .       1,190          383        1,139        2,953        2,864       1,917            601
  Income tax expense  . . . . . . . .         492          167           10        1,269        1,163         933            433
                                           ------       ------      -------      -------      -------     -------        -------
    Income before cumulative         
      effect of change in            
      accounting for income taxes . .         698          216        1,129        1,684        1,701         984            168
  Cumulative effect of change in     
    accounting for income taxes . . .          --           --           --           --           --          --            714
                                          -------       ------      -------      -------      -------     -------        -------
     Net income . . . . . . . . . . .     $   698       $  216      $ 1,129      $ 1,684      $ 1,701     $   984        $   882
                                          =======       ======      =======      =======      =======     =======        =======
</TABLE>                             





                                       9
<PAGE>   29
<TABLE>
<CAPTION>
                                                            AT OR FOR THE SIX 
                                                              MONTHS ENDED
                                                              SEPTEMBER 30,                  FOR THE YEAR ENDED MARCH 31,
                                                         -----------------------    -------------------------------------------
                                                          1997(1)     1996(1)(2)     1997(2)    1996     1995     1994    1993
                                                         ---------   -----------    --------   -------  ------   ------  ------
<S>                                                        <C>           <C>          <C>       <C>      <C>      <C>    <C>
SELECTED FINANCIAL RATIOS AND OTHER DATA(5)
PERFORMANCE RATIOS:
  Return on average assets . . . . . . . . . . . . . .     0.59%         0.19%        0.50%     0.84%    0.85%    0.51%   0.35%
  Return on average retained earnings  . . . . . . . .     7.17          2.31         6.00     10.17    10.72     7.25    5.45
  Average retained earnings to average assets  . . . .     8.28          8.42         8.30      8.30     7.94     7.06    6.49
  Retained earnings to total assets at end
    of period  . . . . . . . . . . . . . . . . . . . .     7.99          7.98         8.19      8.17     7.96     7.19    6.69
  Average interest rate spread(6)  . . . . . . . . . .     3.52          3.54         3.48      3.90     4.04     4.10    3.93
  Net interest margin(7) . . . . . . . . . . . . . . .     3.81          3.81         3.76      4.20     4.31     4.24    4.05
  Average interest-earning assets to
     average interest-bearing liabilities  . . . . . .   106.91        106.86       106.56    106.89   107.81   104.48  103.02
  Total noninterest expense to average assets  . . . .     2.44          3.54         3.27      2.77     3.00     2.90    2.92
  Efficiency ratio(8)  . . . . . . . . . . . . . . . .    63.72         91.02        85.50     65.21    67.62    67.27   64.10
REGULATORY CAPITAL RATIOS(9):
  Tangible capital . . . . . . . . . . . . . . . . . .     8.01          7.98         8.20      8.20     7.92     7.13    6.76
  Core capital . . . . . . . . . . . . . . . . . . . .     8.01          7.98         8.20      8.20     7.92     7.13    6.76
  Risk-based capital . . . . . . . . . . . . . . . . .    15.28         15.77        16.02     16.86    15.93    14.23   13.26
ASSET QUALITY RATIOS:
  Non-performing loans as a percent
    of loans(10)(11) . . . . . . . . . . . . . . . . .     0.57          0.84         0.74      0.61     0.63     1.66    2.68
  Non-performing assets as a percent of
    total assets . . . . . . . . . . . . . . . . . . .     0.51          0.76         0.69      0.55     0.61     1.76    3.57
  Allowance for loan losses as a percent
    of loans(10) . . . . . . . . . . . . . . . . . . .     0.96          0.86         0.81      0.94     0.98     1.35    1.06
  Allowance for loan losses as a percent
    of non-performing loans(11)  . . . . . . . . . . .   168.09        102.29       109.12    154.26   155.72    81.18   39.42
NUMBER OF FULL-SERVICE BANKING FACILITIES. . . . . . .      5             5            5         5        5        5       5
</TABLE>

- ----------------
(1)  The data presented for the six months ended September 30, 1997 and 
     1996 was derived from unaudited consolidated financial statements and 
     reflect, in the opinion of management, all adjustments (consisting 
     only of normal recurring adjustments) which are necessary to present 
     fairly the results for such interim periods.  Interim results at and 
     for the six months ended September 30, 1997 are not necessarily 
     indicative of the results that may be expected for the fiscal year 
     ended March 31, 1998.
(2)  Includes effect of the one-time special assessment of $1.2 million, on a
     pre-tax basis, to recapitalize the SAIF, which was recorded by the 
     Bank in late 1996.
(3)  Loans, net, consist of loans receivable minus the allowance for loan
     losses, deferred loan fees and unadvanced loan funds.  The allowance for
     loan losses at September 30, 1997 and March 31, 1997, 1996, 1995, 1994 
     and 1993 was $2.1 million, $1.7 million, $1.8 million, $1.8 million, 
     $2.5 million and $1.8 million, respectively.
(4)  The Bank adopted Statement of Financial Accounting Standards ("SFAS") 
     No. 115, "Accounting for Certain Investments in Debt and Equity 
     Securities" ("SFAS No. 115"), as of April 1, 1994.  On April 1, 1994, 
     a portion of the Bank's portfolio was classified as 
     "available-for-sale."  Securities do not include Federal Home Loan 
     Bank of Boston ("FHLB-Boston") stock of $1.7 million, $1.7 million, 
     $1.7 million, $1.7 million, $1.5 million and $1.5 million at September 
     30, 1997 and March 31, 1997, 1996, 1995, 1994 and 1993, respectively.
(5)  Asset Quality Ratios and Regulatory Capital Ratios are end of period
     ratios.  With the exception of end of period ratios, all ratios are 
     based on average monthly balances during the indicated periods and are 
     annualized where appropriate.
(6)  The average interest rate spread represents the difference between the
     weighted average yield on average interest-earning assets (which 
     includes FHLB-Boston stock and other equity securities) and the 
     weighted average cost of average interest-bearing liabilities.
(7)  The net interest margin represents net interest income as a percent of
     average interest-earning assets.
(8)  The efficiency ratio represents the ratio of noninterest expenses 
     divided by the sum of net interest income and noninterest income.
(9)  For definitions and further information relating to the Bank's 
     regulatory capital compliance requirements, see "Regulation--Federal 
     Savings Institution Regulation--Capital Requirements."  See 
     "Regulatory Capital Compliance" for the Bank's pro forma capital levels 
     as a result of the Offerings.
(10) Loans include total loans before the allowance for loan losses.
(11) Non-performing assets consist of non-performing loans and real estate
     owned ("REO").  Non-performing loans consist of all loans 90 days or
     more past due and other loans which have been identified by the Bank as
     presenting uncertainty with respect to the collectibility of interest
     or principal.  It is the Bank's policy to cease accruing interest on
     all such loans.  See "Business of the Bank."





                                       10
<PAGE>   30
                              RECENT DEVELOPMENTS

         The selected financial and other data presented below at December 31,
1997 and for the nine month periods ended December 31, 1997 and 1996 are
derived from unaudited financial data, but, in the opinion of management,
reflects all adjustments (consisting only of normal recurring adjustments)
which are necessary to present fairly the results for such interim periods.
The results of operations for the nine months ended December 31, 1997 are not
necessarily indicative of the results of operations that may be expected for
the fiscal year ending March 31, 1998.


<TABLE>
<CAPTION>
                                                                                                      AT              AT
                                                                                                  DECEMBER 31,     MARCH 31,
                                                                                                    1997(1)         1997(2)
                                                                                                 -------------    -----------
                                                                                                            (IN THOUSANDS)
<S>                                                                                                  <C>            <C>
SELECTED FINANCIAL DATA:                                                                                            
  Assets  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          $249,858       $233,074
  Loans, net(3) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           224,301        207,063
  Securities(4) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            12,611         16,456
  Deposits  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           203,770        197,059
  FHLB advances . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            22,500         14,500
  Retained earnings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            20,184         19,091
  Allowance for loan losses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             2,131          1,687
  Non-performing loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             2,009          1,546
  Non-performing assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             2,009          1,619
</TABLE>

<TABLE>
<CAPTION>
                                                                                                         FOR THE NINE MONTHS
                                                                                                          ENDED DECEMBER 31,
                                                                                                    ---------------------------
                                                                                                     1997(1)         1996(1)(2)
                                                                                                    ----------      -----------
                                                                                                            (IN THOUSANDS)

<S>                                                                                                   <C>             <C>
SELECTED OPERATING DATA:                                                                                            
  Interest income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           $14,122          $12,975
  Interest expense  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             7,521            6,860
                                                                                                      -------          -------
   Net interest income  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             6,601            6,115
  Provision for loan losses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               474               42
                                                                                                      -------          -------
   Net interest income after                                                                                        
     provision for loan losses  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             6,127            6,073
  Total noninterest income  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               214              276
  Total noninterest expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             4,472            5,538
                                                                                                      -------          -------
  Income before income tax expense  . . . . . . . . . . . . . . . . . . . . . . . . . . . .             1,869              811
  Income tax expense  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               776              323
                                                                                                      -------          -------
   Net income   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           $ 1,093          $   488
                                                                                                      =======          =======
</TABLE>


                                       11
<PAGE>   31
<TABLE>
<CAPTION>
                                                                                                        AT OR FOR THE NINE MONTHS
                                                                                                            ENDED DECEMBER 31,
                                                                                                       ----------------------------
                                                                                                         1997(1)         1996(1)(2)
                                                                                                       ----------       -----------
<S>                                                                                                      <C>              <C>
SELECTED FINANCIAL RATIOS AND OTHER DATA(5):
PERFORMANCE RATIOS:
  Return on average assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               0.60%            0.28%
  Return on average retained earnings  . . . . . . . . . . . . . . . . . . . . . . . . . . .               7.42             3.59
  Average retained earnings to average assets  . . . . . . . . . . . . . . . . . . . . . . .               8.13             7.90
  Retained earnings to total assets at end of period . . . . . . . . . . . . . . . . . . . .               8.08             7.65
  Average interest rate spread(6)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               3.53             3.48
  Net interest margin(7) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               3.83             3.77
  Average interest-earning assets to average interest-bearing liabilities  . . . . . . . . .             106.89           106.78
  Total noninterest expense to average assets  . . . . . . . . . . . . . . . . . . . . . . .               2.47             3.22
  Efficiency ratio(8)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .              65.62            86.65
REGULATORY CAPITAL RATIOS(9):
  Tangible capital . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               8.11             7.66
  Core capital . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               8.11             7.66
  Risk-based capital . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .              15.20            15.26
ASSET QUALITY RATIOS:
  Non-performing loans as a percent of loans(10)(11) . . . . . . . . . . . . . . . . . . . .               0.89             1.01
  Non-performing assets as a percent of total assets . . . . . . . . . . . . . . . . . . . .               0.80             0.90
  Allowance for loan losses as a percent of loans(10)  . . . . . . . . . . . . . . . . . . .               0.94             0.82
  Allowance for loan losses as a percent of non-performing loans(11) . . . . . . . . . . . .             106.07            81.45
NUMBER OF FULL-SERVICE BANKING FACILITIES  . . . . . . . . . . . . . . . . . . . . . . . . .                  5                5
</TABLE>

- ---------------------
(1)  The data presented for the nine months ended December 31, 1997 and 1996
     was derived from unaudited consolidated financial statements and reflect,
     in the opinion of management, all adjustments (consisting only of normal
     recurring adjustments) which are necessary to present fairly the results
     for such interim periods. Interim results at and for the nine months ended
     December 31, 1997 are not necessarily indicative of the results that may
     be expected for the fiscal year ended March 31, 1998.
(2)  Includes effect of the one-time special assessment of $1.2 million, on a
     pre-tax basis, to recapitalize the SAIF, which was recorded by the Bank in
     late 1996.
(3)  Loans, net, consist of loans receivable minus the allowance for loan
     losses, deferred loan fees and unadvanced loan funds.  The allowance for
     loan losses at December 31, 1997 and March 31, 1997 was $2.1 million and
     $1.7 million, respectively.
(4)  The Bank adopted SFAS No. 115 as of April 1, 1994.  On April 1, 1994, a
     portion of the Bank's portfolio was classified as "available-for-sale."
     Securities do not include FHLB-Boston stock of $1.7 million at both
     December 31, 1997 and March 31, 1997.
(5)  Asset Quality Ratios and Regulatory Capital Ratios are end of period
     ratios.  With the exception of end of period ratios, all ratios are based
     on average monthly balances during the indicated periods and are
     annualized where appropriate.
(6)  The average interest rate spread represents the difference between the
     weighted average yield on average interest-earning assets (which includes
     FHLB-Boston stock and other equity securities) and the weighted average
     cost of average interest-bearing liabilities.
(7)  The net interest margin represents net interest income as a percent of
     average interest-earning assets.
(8)  The efficiency ratio represents the ratio of noninterest expenses divided
     by the sum of net interest income and noninterest income.
(9)  For definitions and further information relating to the Bank's regulatory
     capital compliance requirements, see "Regulation--Federal Savings
     Institution Regulation--Capital Requirements."  See "Regulatory Capital
     Compliance" for the Bank's pro forma capital levels as a result of the
     Offerings.
(10) Loans include total loans before the allowance for loan losses.
(11) Non-performing assets consist of non-performing loans and REO.
     Non-performing loans consist of all loans 90 days or more past due and
     other loans which have been identified by the Bank as presenting
     uncertainty with respect to the collectibility of interest or principal.
     It is the Bank's policy to cease accruing interest on all such loans.  See
     "Business of the Bank."





                                       12
<PAGE>   32
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF RECENT DEVELOPMENTS

COMPARISON OF FINANCIAL CONDITION AT DECEMBER 31, 1997 AND MARCH 31, 1997

         Total assets at December 31, 1997 totalled $249.9 million, an increase
of $16.8 million, or 7.2%, as compared to $233.1 million at March 31, 1997.
The increase in assets is primarily due to an increase of $17.2 million, or
8.3%, in loans, net.  The increase in loans, net, is mainly due to a $2.7
million, or 1.7%, increase in one- to four-family loans, a $3.4 million, or
23.1%, increase in multi-family loans, a $4.8 million, or 19.0%, increase in
commercial real estate loans, a $4.7 million, or 315%, increase in construction
and development loans and a $1.8 million, or 35.9% increase in consumer loans.
The increase in loans was funded primarily by an increase in FHLB advances and,
to a lesser extent, an increase in deposits.  The increase in loans was offset,
in part, by a $3.8 million, or 23.4% decrease in securities, primarily due to
the call of $3.7 million of FHLB debentures.  In addition, federal funds sold
increased $1.8 million, premises and equipment increased $500,000, or 27.7%,
and other assets increased $1.4 million, or 60.0%.  FHLB advances increased by
$8.0 million, or 55.2%, to $22.5 million at December 31, 1997 as compared to
$14.5 million at March 31, 1997.  Deposit accounts increased $6.7 million, or
3.4%, from $197.1 million at March 31, 1997 to $203.8 million at December 31,
1997.  The deposit growth occurred primarily in certificate accounts which
increased $3.4 million, or 3.2%, and savings and NOW accounts which increased
$3.2 million, or 3.5%.  Non-performing loans totalled $2.0 million at December
31, 1997 as compared to $1.5 million at March 31, 1997, an increase of
$500,000, or 30.0%.  The increase is mainly due to an increase of $735,000 in
commercial real estate loans offset by a decrease of $241,000 in one- to
four-family loans.  Non-performing assets totalled $2.0 million at December 31,
1997 as compared to $1.6 million at March 31, 1997, an increase of $400,000, or
24.1%.  The increase is mainly due to the aforementioned changes to
non-performing loans and a decrease of $73,000 in REO.  Retained earnings
increased from $19.1 million at March 31, 1997 to $20.2 million at December 31,
1997, an increase of $1.1 million, or 5.7%.  The increase in retained earnings
is a result of net income for the nine months ended December 31, 1997 of $1.1
million.

COMPARISON OF OPERATING RESULTS FOR THE NINE MONTHS ENDED DECEMBER 31, 1997 AND
DECEMBER 31, 1996

GENERAL

         The Bank's net income for the nine months ended December 31, 1997
increased $605,000, or 124%, from $488,000 for the nine months ended December
31, 1996, to $1.1 million for the same period in 1997.  The change is mainly
due to an increase in net interest income of $486,000, or 8.0%, a decrease in
noninterest expense of $1.1 million, or 19.3%, offset by an increase in the
provision for loan losses of $432,000 and an increase in income taxes of
$453,000, or 140%.  The net interest spread for the nine months ended December
31, 1997 increased 5 basis points to 3.53% and the net interest margin for the
nine months ended December 31, 1997 increased 6 basis points to 3.83%.  The
decrease in noninterest expense is primarily due to the absence of the one-time
special assessment to recapitalize the SAIF (the "SAIF Special Assessment").
The increase in income taxes is also due to the absence of the SAIF Special
Assessment.

INTEREST INCOME

         Interest income for the nine months ended December 31, 1997 was $14.1
million, compared to $13.0 million for the nine months ended December 31, 1996,
an increase of $1.1 million, or 8.8%.  The increase in interest income was
primarily due to an increase in the average balance of interest-earning assets
and an increase in the yield on interest-earning assets.  The average balance
of interest-earning assets increased from $217.5 million for the nine months
ended December 31, 1996 to $231.2 million for the nine months ended December
31, 1997, an increase of $13.7 million, or 6.3%.  The increase in the average
balance of interest-earning assets is primarily a result of an increase in the
average balance of loans, net, of $20.0 million, or 10.4%, offset by a decrease
in the average balance of federal funds sold of $4.6 million, or 76.9%, and a
decrease of $1.7 million, or 8.9%, in the average balance of investment
securities and mortgage-backed and mortgage-related securities.  The yield on
average interest-earning assets increased 20 basis points to 8.15% due to an
increase on the yield on loans, net.





                                       13
<PAGE>   33
INTEREST EXPENSE

         Interest expense for the nine months ended December 31, 1997 was $7.5
million compared to $6.9 million for the same period in 1996, an increase of
$661,000, or 9.6%.  The increase in interest expense is primarily due to an
increase in the average balance of interest-bearing liabilities coupled with an
increase in the cost of interest-bearing liabilities.  The average balance of
interest-bearing liabilities for the nine months ended December 31, 1997
increased to $216.3 million from $203.7 million for the same period in 1996, an
increase of $12.6 million, or 6.2% due to an increase in the balance on deposit
accounts and an increase in rates on certificate accounts.  The cost of
interest-bearing liabilities for the nine months ended December 31, 1997
increased 15 basis points to 4.62%.

PROVISION FOR LOAN LOSSES

         The Bank's provision for loan losses increased by $432,000, or 1,029%,
to $474,000 for the nine months ended December 31, 1997 from $42,000 for the
nine months ended December 31, 1996. The increase in the provision for loan
losses resulted from management's review and evaluation of the risks inherent
in its loan portfolio. In particular, management considered increased
delinquencies in four pools of purchased one- to four-family loans which were
internally classified by the Bank.  See "Business of the Bank--Lending
Activities" and "--Delinquent Loans, Classified Assets and Real Estate Owned."
As a result of the increased provision, the Bank's allowance for loan losses as
a percent of loans equaled 0.94% at December 31, 1997 as compared to 0.82% at
December 31, 1996.  Management believes that the provision for loan losses and
the allowance for loan losses are currently reasonable and adequate to cover
any losses reasonably expected in the existing loan portfolio.  While
management estimates loan losses using the best available information, no
assurance can be given that future additions to the allowance will not be
necessary based on changes in economic and real estate market conditions,
further information obtained regarding problem loans, identification of
additional problem loans and other factors, both within and outside of
management's control.

NONINTEREST INCOME

         Total noninterest income decreased $62,000, or 22.3%, from $276,000
for the nine months ended December 31, 1996 to $214,000 for the nine months
ended December 31, 1997.  The decrease is primarily due to a decrease of
$48,000 in gain on sale of available-for-sale securities and a decrease of
$14,000 in other noninterest income.

NONINTEREST EXPENSE

         Noninterest expense for the nine months ended December 31, 1997
decreased $1.1 million, or 19.3%, from $5.5 million for the nine months ended
December 31, 1996 to $4.5 million for the same period in 1997.  The decrease
consisted primarily of the following: compensation and employee benefits
increased $401,000, or 16.3%, due to normal salary increases and merger-related
compensation and additional board of directors meetings held during the nine
month period.  In addition, office occupancy and equipment expense increased
$61,000, or 10.0%, FDIC insurance premium expense decreased $1.1 million, or
92.4%, due to the payment of $1.2 million in late 1996 for the SAIF Special
Assessment and due to a decrease in the Bank's assessment rate from 23 basis
points to 6.48 basis points, advertising expense increased $26,000, or 23.0%,
data processing expense increased $13,000, or 8.5%, and other noninterest
expense decreased $432,000, or 44.0%.  Management attempts to control costs on
an ongoing basis; however, the Bank expects that compensation and employee
benefits may increase after the Conversion, primarily as a result of the
adoption of various stock-based employee benefit plans and compensation
adjustments contemplated in connection with the Conversion.  See "Management of
the Bank--Benefits."

INCOME TAXES

         Income tax expense for the nine months ended December 31, 1997 was
$776,000, compared to $323,000 for the same period in 1996, an increase of
$453,000, or 140%, primarily due to an increase in before tax income of $1.1
million, or 130%, as a result of the absence of the SAIF Special Assessment in
1997.  The effective tax rate for the nine months ended December 31, 1997 was
41.5% as compared to 39.8% for the same period in 1996.





                                       14
<PAGE>   34
                                  RISK FACTORS

         The following risk factors, in addition to those discussed elsewhere
in this Prospectus, should be considered by investors in deciding whether to
purchase the Common Stock offered hereby.

POTENTIAL LOW RETURN ON EQUITY FOLLOWING THE CONVERSION

         At September 30, 1997, the Bank's ratio of retained earnings to total
assets was 7.99%.  The Company's equity position will be significantly
increased as a result of the Conversion.  On a pro forma basis as of September
30, 1997, assuming the sale of Common Stock at the midpoint of the Estimated
Price Range, the Company's ratio of stockholders' equity to total assets would
have been 18.28%.  The Company's ability to deploy this new capital through
investments in interest-earning assets, such as loans and securities, which
bear rates of return comparable to its current investments, will be
significantly affected by industry competition for such investments.  The
Company currently anticipates that it will take time to prudently deploy such
capital.  As a result, the Company's return on equity initially is expected to
be below its historical return on equity and may be below peer group
institutions after the Conversion.  Additionally, due to the implementation of
stock-based benefit plans such as the ESOP, Stock Program and the Stock Option
Plan, the Company's future compensation expense will be increased, thereby,
adversely affecting its net income and return on equity.

WEAKNESS OF REGIONAL AND LOCAL ECONOMY

         Economic conditions at the local and national levels, as well as
government policies and regulations concerning, among other things, monetary
and fiscal affairs, significantly affect the operations of financial
institutions such as the Bank.  The New England region of the United States,
including the greater Boston metropolitan area (the Bank's primary market area)
experienced a significant economic decline beginning approximately in 1988.
This decline adversely affected employment levels, the real estate markets and
the financial services industry in the Bank's market area.  Over the past
decade, due primarily to the reduction in manufacturing jobs in Eastern
Massachusetts, the Bank's primary market area has generally experienced higher
unemployment rates than national averages and the levels experienced by the
Commonwealth of Massachusetts as a whole.  As a result of the decline in the
regional economy, delinquencies increased and the underlying values of
properties located in the Bank's primary market area declined from the values
experienced in the late 1980s. The effects of the economic downturn were
especially pronounced in the commercial real estate and condominium markets,
where prices declined substantially in many cases.  The declining rental market
and decrease in market values of properties in turn adversely affected the
ability of some real estate developers and borrowers to repay or refinance
their commercial real estate and construction loans.  Additionally, numerous
failures of financial institutions operating in the New England region resulted
in the placement of commercial and residential properties into the hands of
federal liquidators, contributing to the oversupply of properties
available-for-sale and also contributed to a further decline of real estate
prices.  The economic conditions affecting the Bank's primary market area also
resulted in reduced loan demand and increased competition for the existing
lower level of loan demand.

         While there have been signs of improvement in the economies and real
estate markets of some New England areas, particularly in and around the
greater Boston metropolitan area, and there are signs that the market values of
residential and commercial properties in those areas have stabilized since the
sharp declines experienced in the late 1980s and early 1990s, the economies and
real estate markets in the Bank's primary market area have not recovered to the
levels experienced in the late 1980s. While the Bank has not, in recent years,
suffered the same detrimental impact as other financial institutions, a
slowdown in the recovery of the Bank's primary market area or downturn in the
local and regional economy or real estate market could adversely affect the
financial condition and results of operations of the Company and Bank in the
future.





                                       15
<PAGE>   35
SENSITIVITY TO CHANGES IN INTEREST RATES

         The Bank's profitability, like that of most financial institutions, is
dependent 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 investments, and its interest expense on interest-bearing
liabilities, such as deposits and borrowings.  Accordingly, the Bank's results
of operations and financial condition are largely dependent on movements in
market interest rates and its ability to manage its assets in response to such
movements.

         At September 30, 1997, the Bank's total interest-bearing liabilities
maturing or repricing within one year exceeded its total interest-earning
assets maturing or repricing in the same time period by $42.7 million,
representing a cumulative one-year interest sensitivity gap as a percentage of
total assets of negative 17.2%.  Accordingly, in a rapidly rising interest rate
environment, the cost of the Bank's interest-bearing liabilities will generally
increase at a rate faster than the yield on its interest-earning assets thereby
adversely affecting the Bank's net interest income.  Increases in interest
rates also could adversely affect the type (fixed-rate or adjustable-rate) and
amount of loans originated by the Bank and the average life of loans and
securities which, in turn, could adversely impact the yields earned on the
Bank's loan and securities portfolios as well as the amount of secondary market
activity in which the Bank engages.  The Bank attempts to manage its interest
rate risk by primarily selling all longer-term, fixed-rate one- to four-family
loans, emphasizing the origination and retaining of adjustable-rate and
shorter-term fixed-rate loans, purchasing adjustable-rate loans and investing
in securities with shorter stated or estimated maturities.  See "Management's
Discussion and Analysis of Financial Condition and Results of
Operations--Management of Interest Rate Risk."

         Increases in market interest rates would result in an increase in the
interest rates on the Bank's adjustable-rate loans, thereby causing higher loan
payment amounts by the borrowers which, in turn, may result in elevated
delinquencies on such loans.  Increases in the level of interest rates may also
adversely affect the value of the Bank's investment and mortgage-backed
securities and other interest-earning assets and, in turn, its results of
operations or retained earnings.  At September 30, 1997, the Bank's securities
available-for-sale had an estimated fair value of $3.3 million, which was
greater than the amortized cost of $2.3 million.  At the same date, the Bank's
securities held-to-maturity had an estimated fair value of $13.2 million, which
was $30,000 greater than their amortized cost.  See "Management's Discussion
and Analysis of Financial Condition and Results of Operations--Management of
Interest Rate Risk," "Business of Bank--Lending Activities--One- to Four-Family
Lending" and "--Investment Activities."

INCREASED LENDING RISKS ASSOCIATED WITH MULTI-FAMILY, COMMERCIAL REAL ESTATE,
AND CONSTRUCTION AND DEVELOPMENT LOANS

         At September 30, 1997, the Bank's multi-family, commercial real estate
and construction and development loan portfolios totalled $53.8 million, or
24.0%, of total loans. Of this amount, $17.3 million, or 7.7%, consisted of
multi-family loans, $29.3 million, or 13.0%, consisted of commercial real
estate loans and $7.3 million, or 3.2%, consisted of construction and
development loans.  Multi-family and commercial real estate loans are generally
viewed as exposing the lender to greater credit risk than one-to four-family
residential loans and typically involve higher loan principal amounts.
Repayment of multi-family and commercial real estate loans generally is
dependent, in large part, on sufficient income from the property to cover
operating expenses and debt service.  The Bank attempts to offset the risks
associated with multi-family and commercial real estate lending primarily by
lending to individuals who will be actively involved in the management of the
property or who have proven management experience, or by making such loans with
lower loan-to value ratios than one- to four-family loans. Additionally, the
Bank generally requires personal guarantees from the borrowers of its
multi-family and commercial real estate loans.  Economic events and government
regulations, which are outside the control of the borrower or lender, could
impact the value of the property securing the loan or the future cash flow of
the affected properties.  Additionally, the decline in real estate values
experienced in the Bank's lending area was more pronounced with respect to
commercial, multi-family and condominium properties as compared to
owner-occupied one- to four-family properties.  See "--Weakness of Regional and
Local Economy" and "Business of the Bank--Lending Activities."  Construction
and development financing is generally considered to involve a higher degree of
credit risk than long-term financing on improved, owner-occupied real estate,
and is generally considered to be the riskiest form of real estate lending.
Risk of loss on a construction loan is dependent largely upon the accuracy of
the initial estimate of the property's value at completion of construction or
development compared to the estimated cost (including interest) of construction
and other assumptions, including the





                                       16
<PAGE>   36
estimated time to sell residential properties.  Unforeseen problems may occur
during the construction and development which may increase the cost to the
borrower and, thus, result in the borrower's inability to complete
construction.  Additionally, unanticipated delays may jeopardize the
availability or terms of permanent financing and may also affect the ability of
the Bank to realize an acceptable return on the investment as a result of
changed economic conditions and lowered demand for the completed property.
Moreover, if the estimated value of the property proves to be inaccurate, the
Bank may be confronted with having a loan secured by a property which when
completed, has a value insufficient to assure full repayment.

ESTABLISHMENT OF THE FOUNDATION

         The Plan of Conversion provides that the Bank and the Company will
establish The Bay State Federal Savings Charitable Foundation, which will be
incorporated under Delaware law as a non-stock corporation and will be funded
with shares of Common Stock contributed by the Company.  Establishment of the
Foundation is subject to the approval of the Bank's members at the Special
Meeting.  If approved by members, the establishment of the Foundation will be
dilutive to the voting and ownership interests of stockholders and will have an
adverse impact on the operating results of the Company in fiscal 1998, possibly
resulting in an operating loss in fiscal 1998, the fiscal year in which the
Foundation is established.

         DILUTION OF STOCKHOLDERS' INTERESTS.  The Company proposes to
establish the Foundation with Company Common Stock in an amount equal to 8% of
the Common Stock sold in the Conversion.  At the minimum, midpoint and maximum
of the Estimated Price Range, the contribution to the Foundation would be
120,700, 142,000 and 163,300 shares, with a value of $2.4 million, $2.8 million
and $3.3 million, respectively, based on the Purchase Price of $20.00 per
share.  Upon completion of the Conversion and establishment of the Foundation,
the Company will have 2,204,550 shares issued and outstanding at the maximum of
the Estimated Price Range, of which the Foundation will own 163,300 shares, or
7.4%.  AS A RESULT, PERSONS PURCHASING SHARES IN THE CONVERSION WILL HAVE THEIR
OWNERSHIP AND VOTING INTERESTS IN THE COMPANY DILUTED BY 7.4%.  SEE "PRO FORMA
DATA."

         NEGATIVE IMPACT ON EARNINGS.  Assuming receipt of approval of the
Bank's members, establishment of the Foundation will have an adverse impact on
the Company's and the Bank's earnings in the year in which the contribution is
made.  The Company will recognize an expense in the amount of the contribution
to the Foundation in the quarter in which it occurs, which is expected to be
the fourth quarter of fiscal 1998.  Such expense will reduce earnings and have
a material adverse impact on the Company's earnings for the year.  The amount
of the contribution will range from $2.4 million to $3.3 million, depending on
the amount of Common Stock sold in the Conversion.  The contribution expense
will be partially offset by the tax deductibility of the expense.  The Company
and Bank have been advised by their independent accountants that the
contribution to the Foundation will be tax deductible, subject to a limitation
based on 10% of the Company's annual taxable income.  Assuming a contribution
of $3.3 million in Common Stock, based on the maximum of the Estimated Price
Range, the Company estimates a net tax effected expense of $2.2 million based
on an effective tax rate of 34%.  If the Conversion had been completed at the
maximum of the Estimated Price Range and the Foundation had been established at
March 31, 1997, the Bank would have reported a loss of $1.1 million for fiscal
1997 rather than reporting net income of $1.1 million.  In addition to the
contribution to the Foundation, the Bank expects in the future to continue
making ordinary charitable contributions within its community.  Such additional
contributions are expected to range from $20,000 to $30,000 per year.

         POSSIBLE NONDEDUCTIBILITY OF THE CONTRIBUTION.  The Company and the
Bank have been advised by their independent accountants that an organization
created for charitable purposes will qualify as a Section 501(c)(3) exempt
organization under the Code and will be classified as a private foundation.  In
this regard, the Foundation will submit a request to the Internal Revenue
Service ("IRS") to be recognized as a tax-exempt organization.  The Company and
the Bank have received an opinion of their independent accountants that the
Foundation will qualify as a Section 501(c)(3) exempt organization under the
Code, except that such opinion does not consider the impact of the regulatory
condition on the gift imposed by the OTS which requires the shares of Common
Stock of the Company held by the Foundation to be voted in the same ratio as
all other shares of the Company's Common Stock on all proposals considered by
stockholders of the Company.  See "The Conversion--Establishment of the
Charitable Foundation" and "--Regulatory Conditions Imposed on the Foundation."
In the event that the Company or the Foundation receives an opinion of their
tax counsel satisfactory to OTS that compliance with the voting restriction
would have the effect of causing the Foundation to lose its tax exempt status,
otherwise have material adverse tax consequences on the





                                       17
<PAGE>   37
Foundation or subject the Foundation to an excise tax under Section 4941 of the
Code, the OTS will waive such voting restriction upon submission of such
opinion(s) by the Company or the Foundation.  The independent accountants'
opinion further provides that the Company's contribution of its own stock to
the Foundation will not constitute an act of self-dealing and that the Company
will be entitled to a deduction in the amount of the fair market value of the
stock at the time of the contribution less the nominal par value that the
Foundation is required to pay to the Company for such stock, subject to an
annual limitation based on 10% of the Company's annual taxable income.  The
Company, however, would be able to carry forward any unused portion of the
deduction for five years following the contribution for federal tax purposes.
Thus, while the Company expects to receive a charitable contribution deduction
of approximately $300,000 in fiscal 1998, assuming the midpoint, the Company is
permitted under the Code to carry over the excess contribution over a five-year
period following the year in which the contribution is initially made for
federal tax purposes.  The Company will not be able to carry forward the unused
portion of the deduction for Massachusetts state income tax purposes.  Assuming
the sale of Common Stock at the midpoint of the Estimated Price Range, the
Company estimates that substantially all of the contribution should be
deductible for federal tax purposes over the six-year period.  However, no
assurances can be made that the Company will have sufficient pre-tax income
over the five-year period following the year in which the contribution is
initially made to fully utilize the carryover related to the excess
contribution.  Although the Company and the Bank have received an opinion of
their independent accountants that the Company will be entitled to the
deduction for the charitable contribution, there can be no assurances that the
IRS will recognize the Foundation as a Section 501(c)(3) exempt organization or
that the deduction will be permitted.  In such event, there would be no tax
benefit related to the Foundation.

         COMPARISON OF VALUATION AND OTHER FACTORS ASSUMING THE FOUNDATION IS
NOT ESTABLISHED AS PART OF THE CONVERSION.  The establishment of the Foundation
was taken into account by Keller in determining the estimated pro forma market
value of the Company.  The aggregate price of the shares of Common Stock being
offered in the Offerings is based upon the independent appraisal conducted by
Keller of the estimated pro forma market value of the Company. The pro forma
aggregate price of the shares being offered for sale in the Conversion is
currently estimated to be between $30.2 million and $40.8 million, with a
midpoint of $35.5 million.  Based on the appraisal, the pro forma market
capitalization of the Bank at the midpoint, including shares contributed to the
Foundation, is $38.3 million.  The pro forma price to book ratio and the pro
forma price to earnings ratio are 75.39% and 16.31x, respectively, at the
midpoint of the Estimated Price Range.  In the event that the Conversion did
not include the Foundation, Keller has estimated that the estimated pro forma
market capitalization of the Bank would be approximately $42.0 million at the
midpoint based on a pro forma price to book ratio and the pro forma price to
earnings ratio that are approximately the same as the independent appraisal at
75.19% and 16.37x, respectively. If the Foundation was not part of the
Conversion, the pro forma market value of the shares being offered is estimated
to be between $35.7 million and $48.3 million.  See "Comparison of Valuation
and Pro Forma Information with No Foundation." This estimate by Keller was
prepared at the request of the OTS and is solely for purposes of providing
members with sufficient information with which to make an informed decision on
the Foundation.  There is no assurance that if the Foundation is not approved
the appraisal prepared at that time would conclude that the pro forma market
value of the Company would be the same as the amount estimated herein.  Any
appraisal prepared at that time would be based on the facts and circumstances
existing at that time, including, among other things, market and economic
conditions.

         The Bank believes that the establishment of the Foundation is in the
best interests of the Bank, its depositors, its prospective stockholders and
the communities in which it operates.  The Foundation is integrally tied to the
Bank's business of operating a community banking institution and the Bank
believes that, based upon the additional goodwill and visibility expected to be
generated by the Foundation and the expected benefits it will provide the
communities in which the Bank's customers reside, the Foundation will have a
positive impact on the Bank's long-term franchise value.  The amount of Common
Stock being offered in the Conversion at the midpoint of the Estimated Price
Range is approximately $6.5 million less than the estimated amount of Common
Stock that would be offered in the Conversion without the Foundation based on
the estimate provided by Keller. Accordingly, certain members of the Bank who
subscribe to purchase Common Stock in the Subscription Offering may receive
fewer shares depending on the appraisal valuation at that time, the number of
shares sold based on that appraisal, the size of a depositor's stock order, the
amount of his or her qualifying deposits in the Bank and the overall level of
subscriptions.  The decrease in the amount of Common Stock being offered will
not have a significant effect on the Company or the Bank's capital position.
The Bank's regulatory capital is significantly in excess of its regulatory
capital requirements and will further exceed such requirements following the
Conversion.  The Bank's tangible, core and risk-based capital ratios at





                                       18
<PAGE>   38
September 30, 1997 were 8.0%, 8.0% and 15.3%, respectively.  Assuming the sale
of shares at the midpoint of the Estimated Price Range, the Bank's pro forma
tangible, core and risk-based capital ratios at September 30, 1997 would be
12.2%, 12.2%, and 22.8%, respectively.  On a consolidated basis, the Company's
pro forma stockholders' equity would be $50.9 million or approximately 18.28%
of pro forma consolidated assets, assuming the sale of shares at the midpoint
of the Estimated Price Range.  Pro forma stockholders' equity per share and pro
forma net earnings per share would be $26.53 and $0.62, respectively.  If the
Foundation was not being established in the Conversion, based on the Keller
estimate, the Company's pro forma stockholders' equity would be approximately
$55.9 million or approximately 19.72% of pro forma consolidated assets at the
midpoint of the estimate and pro forma stockholders' equity per share and pro
forma net earnings per share would be approximately the same with the
Foundation as without the establishment of the Foundation.  See "Comparison of
Valuation and Pro Forma Information with No Foundation."

         POTENTIAL ANTI-TAKEOVER EFFECT.  If approved by the Bank's members,
upon completion of the Conversion, the Foundation will own 7.4% of the total
shares of the Company's Common Stock outstanding.  Such shares will be owned
solely by the Foundation; however, pursuant to the terms of the contribution as
mandated by the OTS, the shares of Common Stock held by the Foundation must be
voted in the same ratio as all other shares of the Company's Common Stock on
all proposals considered by the stockholders of the Company.  See "The
Conversion--Establishment of the Charitable Foundation" and "Regulatory
Conditions Imposed on the Foundation." The Company and the Foundation will take
the necessary steps to provide such requirement in the Foundation's corporate
governance documents.  As such, the Company does not believe the Foundation
will have an anti-takeover effect on the Company.  In the event that the OTS
were to waive this voting restriction, the Foundation's board of directors
would exercise sole voting power over such shares and would no longer be
subject to the restriction.  However, the OTS could impose additional
conditions at that time on the composition of the board of directors of the
Foundation or which otherwise relate to control of the Common Stock of the
Company held by the Foundation.  See "The Conversion--Establishment of the
Charitable Foundation--Regulatory Conditions Imposed on the Foundation."  If a
waiver of the voting restriction were granted by the OTS and no further
conditions were imposed on the Foundation at that time, management of the
Company and the Bank may benefit to the extent that the board of directors of
the Foundation determines to vote the shares of Common Stock held by the
Foundation in favor of proposals supported by the Company and the Bank.
Furthermore, when the Foundation's shares are combined with shares purchased
directly by officers and directors of the Company, shares held by proposed
stock benefit plans, if approved by stockholders, and shares held in the Bank's
ESOP, the aggregate of such shares could exceed 20% of the Company's
outstanding Common Stock, which could enable management to defeat stockholder
proposals requiring 80% approval.  Consequently, this potential voting control
might preclude takeover attempts that certain stockholders deem to be in their
best interest and might tend to perpetuate management.  Since the ESOP shares
are allocated to all eligible employees of the Bank and any unallocated shares
will be voted by an independent trustee and because awards under the proposed
stock benefit plans may be granted to employees other than executive officers
and directors, management of the Company does not expect to have voting control
of all shares held or allocated by the ESOP or other stock benefit plans.  See
"--Certain Anti-Takeover Provisions Which May Discourage Takeover
Attempts--Voting Control of Officers and Directors."

          Further, there will be no agreements or understandings, written or
tacit, with respect to the exercise of either direct or indirect control over
the management or policies of the Company by the Foundation which may
discourage takeover attempts, including agreements related to voting,
acquisition or disposition of the Company's Common Stock.  Finally, as the
Foundation sells its shares of Common Stock over time, its ownership interest
and voting power in the Company is expected to decrease.

         POTENTIAL CHALLENGES.  The establishment and funding of a charitable
foundation as part of a conversion is innovative and has been done in a limited
number of instances in connection with a conversion.  As such, the Foundation
may be subject to potential challenges notwithstanding that the Board of
Directors of the Company and the Bank have carefully considered the various
factors involved in the establishment of the Foundation in reaching its
determination to establish the Foundation as part of the Conversion.  See "The
Conversion--Establishment of the Charitable Foundation--Purpose of the
Foundation."  In conjunction with its approval of the Conversion, the Bank
determined to submit the Foundation for a vote of members so that members have
a right to vote on whether the Foundation should be established as part of the
Conversion.  If certain parties were to institute an action seeking to require
the Bank to eliminate establishment of the Foundation in connection with the
Conversion, no assurances can be made that the resolution of such action would
not result in a delay in the consummation of the Conversion or that





                                       19
<PAGE>   39
any objecting persons would not be ultimately successful in obtaining such
removal or other equitable relief or monetary damages against the Company or
the Bank.  Additionally, if the Company and the Bank are forced to eliminate
the Foundation, the Company may be required to resolicit subscribers in the
Offerings.

         APPROVAL OF MEMBERS.  Establishment of the Foundation is subject to
the approval of a majority of the total outstanding votes of the Bank's members
eligible to be cast at the Special Meeting.  The Foundation will be considered
as a separate matter from approval of the Plan of Conversion.  If the Bank's
members approve the Plan of Conversion, but not the establishment of the
Foundation, the Bank intends to complete the Conversion without the
establishment of the Foundation.  Failure to approve the Foundation may
materially increase the pro forma market value of the Common Stock being
offered for sale in the Offerings since the Valuation Range, as set forth
herein, takes into account the dilutive impact of the issuance of shares to the
Foundation.  If the pro forma market value of the Common Stock without the
Foundation is either greater than $40.8 million or less than $30.2 million, the
Bank will establish a new Estimated Price Range and commence a resolicitation
of subscribers (i.e., subscribers will be permitted to continue their orders,
in which case they will need to affirmatively reconfirm their subscriptions
prior to the expiration of the resolicitation offering or their subscription
funds will be promptly refunded with interest at the Bank's passbook rate of
interest, or be permitted to increase, decrease, or cancel their
subscriptions).  Any change in the Estimated Price Range must be approved by
the OTS.  See "The Conversion--Stock Pricing."  A resolicitation, if any,
following the conclusion of the Subscription and Community Offerings would not
exceed 45 days unless further extended by the OTS for periods of up to 90 days
not to extend beyond March 24, 2000.

DEPENDENCE ON KEY PERSONNEL

         The successful operation of the Bank depends heavily upon the active
involvement of the Bank's President and Chief Executive Officer, John F. Murphy
and the Chief Operating Officer, Denise M. Renaghan.  The loss of either of
these officers could materially affect the financial condition of the Bank. As
an incentive to retain such officers, the Bank intends to enter into employment
agreements with each of them upon completion of the Conversion.  The Bank
currently retains "key-man" life insurance with respect to Mr. Murphy and Ms.
Renaghan.

HIGHLY COMPETITIVE INDUSTRY AND GEOGRAPHIC AREA

         The Bank faces significant competition in its market area both in
attracting deposits and in originating loans. The Bank's primary market area,
the greater Boston metropolitan area, is a highly competitive market for
financial services.  The Bank faces direct competition from a significant
number of financial institutions operating in its market area, many with a
state-wide or regional presence and, in some cases, a national presence.  This
competition arises from commercial banks, savings banks, cooperative banks,
mortgage brokers, mortgage banking companies, credit unions and other providers
of financial services, many of which are significantly larger than the Bank
and, therefore, have greater financial and marketing resources than those of
the Bank.  In addition, the Bank has experienced significant competition from
credit unions in all areas within its primary market area, some of which are
significant in asset size. Federal and state credit unions have a significant
competitive advantage over banks and savings institutions as they do not pay
income taxes. This advantage, which is unique to credit unions, places
significant competitive pressure on the Bank's loan and deposit pricing
policies, which directly affects the Bank's profitability.  See "Business of
the Bank--Market Area and Competition."

FINANCIAL INSTITUTION REGULATION AND POSSIBLE LEGISLATION

         The Bank is subject to extensive regulation and supervision as a
federal savings association.  In addition, the Company, as a savings and loan
holding company, is subject to extensive regulation and supervision. Such
regulations, which affect the Bank on a daily basis, may be changed at any
time, and the interpretation of the relevant law and regulations is also
subject to change by the authorities who examine the Bank and interpret those
laws and regulations.  Any change in the regulatory structure or the applicable
statutes or regulations, whether by the OTS, the FDIC or the Congress, could
have a material impact on the Company, the Bank, its operations or the Bank's
Conversion.  See "Regulation."

         Recently enacted legislation provides that the BIF and SAIF will merge
on January 1, 1999 if there are no more savings associations as of that date.
Several bills have been introduced in the current Congress that would eliminate
the federal thrift charter and the OTS.  A bill recently reported by the House
Banking Committee would





                                       20
<PAGE>   40
require federal thrifts to become national banks or state chartered commercial
banks or savings banks within two years after enactment or they would, by
operation of law, become national banks.  A national bank resulting from a
converted federal thrift could continue to engage in activities, including
holding any assets, in which it was lawfully engaged on the day before the date
of enactment.  Branches operated on the day before enactment could be retained
regardless of their permissibility for national banks.  Subject to a
grandfathering provision, all savings and loan holding companies would become
subject to the same regulation and activities restrictions as bank holding
companies.  The grandfathering could be lost under certain circumstances, such
as a change in control of the holding company.  The legislative proposal would
also abolish the OTS and transfer its functions to the federal bank regulators
with respect to the institutions and to the Board of Governors of the Federal
Reserve System ("Federal Reserve Board") with respect to the regulation of
holding companies.  The Bank is unable to predict whether the legislation will
be enacted or, given such uncertainty, determine the extent to which the
legislation, if enacted, would affect its business.  The Bank is also unable to
predict whether the SAIF and BIF will eventually be merged.

         Legislation regarding bad debt recapture was signed into law in August
1996 effective for tax years beginning on or after January 1, 1996.  The
legislation requires recapture of reserves accumulated after 1987.  The
recapture tax on post-1987 reserves must be paid over a six-year period
starting in 1996.  The payment of the tax can be deferred in each of 1996 and
1997 if an institution originates at least the same average annual principal
amount of purchased mortgage loans that it originated in the six years prior to
1996. The Bank has previously recorded a deferred tax liability related to such
legislation; therefore, such recapture is expected to have no effect on net
income or federal income tax expense.  See "Federal and State Taxation--Federal
Taxation--Bad Debt Reserve."

STOCK-BASED BENEFITS TO MANAGEMENT AND DIRECTORS AND CHANGE IN CONTROL PAYMENTS

         STOCK PROGRAM.  The Company intends to adopt the Stock Program which
would provide for the granting of Common Stock to directors, officers and
employees of the Company and its affiliates and seek stockholder approval of
such plans at a meeting of stockholders following the Conversion which, under
current OTS regulations, may be held no earlier than six months after
completion of the Conversion.  Assuming the receipt of stockholder approval,
the Company expects to acquire Common Stock on behalf of the Stock Program in
an amount equal to 4% of the Common Stock issued in the Conversion, including
shares issued to the Foundation, or 65,178 shares and 88,182 shares at the
minimum and maximum of the Estimated Price Range, respectively.  These shares
will be acquired either through open market purchases by a trust established
for the Stock Program or contributed by the Company from authorized but
unissued Common Stock.  See "--Possible Dilutive Effect of Stock Program and
Stock Options."

         Although no specific award determinations have been made, the Company
anticipates that it will provide awards to the directors, officers and
employees to the extent permitted by applicable regulations. Current OTS
regulations provide that, with respect to any such benefit plan which is
implemented within one year after consummation of the Conversion, no individual
may receive more than 25% of the shares of any such plan and non-employee
directors may not receive more than 5% individually, or 30% in the aggregate,
of the shares awarded under any such plan.  Common Stock awarded under the
Stock Program will be awarded at no cost to the recipients.  Under the terms of
the Stock Program, an independent trustee will vote unallocated shares in the
same proportion as it receives instructions from recipients with respect to
allocated shares which have not been earned and distributed.  The trustee will
not vote allocated shares which have not been distributed if it does not
receive instructions from the recipient.  The specific terms of the Stock
Program intended to be adopted and the amounts of awards thereunder have not
yet been determined by the Board of Directors and any such determination will
consider various factors, including but not limited to, the financial condition
of the Company, current and past performance of plan participants and tax and
securities law and regulation requirements.  The stock-based benefits provided
under the Stock Program and Stock Option Plan discussed below, may be provided
under separate stock program plans and stock option plans for officers,
employees and directors or such benefits may be provided for under a single
master stock-based benefit plan adopted by the Company which would incorporate
the benefits and features in the separate plans (the "Master Stock-Based
Benefit Plan").  The award of Common Stock under the Stock Program will be an
additional compensation expense to the Company and, accordingly, may result in
an increase in the overall compensation expense in future periods.  See
"Management of the Bank--Benefits--Stock Program."

         STOCK OPTION PLAN.  The Company also intends to adopt the Stock Option
Plan which would provide to officers, employees and directors of the Company
and its affiliates options to purchase Common Stock.  The Company intends to
seek stockholder approval of such plan at a meeting of stockholders following
the Conversion, which under





                                       21
<PAGE>   41
current OTS regulations may be held no earlier than six months after completion
of the Conversion.  Although no specific determinations have been made,
assuming the receipt of stockholder approval, the Company expects that
employees, officers and directors will be granted options to purchase an amount
of authorized but unissued Common Stock or treasury stock, if any, equal to 10%
of the Common Stock issued in the Conversion, including shares issued to the
Foundation, or 162,945 shares and 220,455 shares at the minimum and maximum of
the Estimated Price Range.  Under the Stock Option Plan, the exercise price of
options will be at least equal to the fair market value of the underlying
Common Stock on the date of grant.  Such options will permit such officers,
employees and directors to benefit from any increase in the market value of the
shares in excess of the exercise price at the time of exercise.  Officers,
employees and directors receiving such options will not be required to pay for
the shares until the date of exercise.  The specific terms of the Stock Option
Plan intended to be adopted and amounts and awards thereunder have not yet been
determined by the Board of Directors and any such determination will consider
various factors, including but not limited to, the financial condition of the
Company, current and past performance of award recipients and tax and
securities law and regulation requirements.  The Stock Options discussed above
may be provided under the Stock Option Plan, may be provided under separate
plans for officers, employees and directors or under the Master Stock-Based
Benefit Plan which would incorporate the features and benefits of the separate
plans. Although no specific award determinations have been made, the Company
anticipates that it will provide awards to the directors, officers and
employees to the extent permitted by applicable regulations.  Current OTS
regulations provide that, with respect to any such benefit plan which is
implemented within one year after consummation of the Conversion, no individual
may receive more than 25% of the shares of any such plan and non-employee
directors may not receive more than 5% individually, or 30% in the aggregate,
of the shares awarded under any such plan.  The award and exercise of stock
options will result in additional compensation expense to the Company and,
accordingly, may result in an increase in the overall compensation expense in
future periods.  See "Management of the Bank--Benefits--Stock Option Plan."

         EMPLOYMENT CONTRACTS AND CHANGE IN CONTROL PROVISIONS.  Employment and
change in control agreements with certain officers and the employee severance
compensation plan provide for benefits and cash payments subsequent to a change
in control of the Company or the Bank.  The provisions in such agreements and
plan would provide the recipient with a change in control payment in the event
of the recipient's involuntary or, in certain circumstances, voluntary
termination of employment or service subsequent to a change in control of the
Company or the Bank.  These provisions may have the effect of increasing the
cost of acquiring the Company, thereby discouraging future attempts to take
over the Company or the Bank.  Based on salaries agreed to under the Employment
and Change in Control Agreements (as defined herein) and on current salaries
for individuals not covered by such agreements, cash payments to be paid in the
event of a change in control pursuant to the terms of the employment
agreements, change in control agreements and an employee severance compensation
plan would be approximately $2.9 million.  However, the actual amount to be
paid in the event of a change in control of the Company or Bank cannot be
estimated at this time because the actual amount is based on the average salary
of the employee and other factors existing at the time of the change in
control.  See "Restrictions on Acquisition of the Company and the
Bank--Restrictions in the Company's Certificate of Incorporation and Bylaws,"
"Management of the Bank--Employment Agreements," "--Change in Control
Agreements," "--Employee Severance Compensation Plan," "--Benefits--Stock
Option Plan" and "--Benefits--Stock Program."

POSSIBLE DILUTIVE EFFECT OF ESOP, STOCK PROGRAM AND STOCK OPTION PLAN

         Following the Conversion, the Stock Program will acquire an amount of
shares equal to 4% of the shares of Common Stock issued in the Conversion,
including shares issued to the Foundation, either through open market purchases
or the issuance of authorized but unissued shares of Common Stock from the
Company.  If the Stock Program is funded by the issuance of authorized but
unissued shares, the voting interests of existing stockholders at that time
will be diluted by 3.8%.  Additionally, the ESOP, which will be funded with an
amount of Common Stock issued in the Conversion, may be unable to purchase
shares in the Conversion in the event of an oversubscription.  In such case,
the ESOP may be funded with shares purchased in open market transactions by the
ESOP Trustee or funded with authorized but unissued shares of Common Stock.  If
authorized but unissued shares are used to fund the ESOP, stockholders'
interests will be diluted by 7.4%. Also following the Conversion, directors,
officers and employees will be granted options under the Stock Option Plan.
Although no specific determinations have been made, the Company expects that
employees, officers and directors will be granted options to purchase
authorized but unissued shares in an amount equal to 10% of the Common Stock
issued in the Conversion, including shares issued to the Foundation.  Under
certain circumstances, such options may be exercised and sold on the same day,
thereby





                                       22
<PAGE>   42
eliminating any risk to employees, officers and directors in exercising options
in the event that the market price exceeds the exercise price.  If all of the
options were to be exercised using authorized but unissued Common Stock and the
ESOP and Stock Program were funded with authorized but unissued shares, the
voting interests of existing stockholders at that time would be diluted by
18.0%.

CERTAIN ANTI-TAKEOVER PROVISIONS WHICH MAY DISCOURAGE TAKEOVER ATTEMPTS

         PROVISIONS IN THE COMPANY'S AND THE BANK'S GOVERNING INSTRUMENTS.
Certain provisions of the Company's Certificate of Incorporation and Bylaws,
particularly a provision limiting voting rights, and the Bank's Stock Charter
and Bylaws, as well as certain federal regulations, assist the Company in
maintaining its status as an independent publicly owned corporation. These
provisions provide for, among other things, supermajority voting on certain
matters, staggered boards of directors, non-cumulative voting for directors,
limits on the calling of special meetings, limits on voting shares in excess of
10% of outstanding shares and certain uniform price provisions for certain
business combinations.  The Bank's Stock Charter also prohibits, for five
years, the acquisition or offer to acquire, directly or indirectly, the
beneficial ownership of more than 10% of the Bank's equity securities.  Any
person violating this restriction may not vote the Bank's securities in excess
of 10%.  These provisions in the Bank's and the 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 existing management.  Also,
provisions in the Employment and Change in Control Agreements (as defined
herein) which require payments to certain officers and employees of the Bank
and/or the Company in the event of a change in control may have the effect of
discouraging takeover attempts of the Bank or the Company.  For a more detailed
discussion of these provisions, see "Restrictions on Acquisitions of the
Company and the Bank."

         VOTING CONTROL OF OFFICERS AND DIRECTORS.  Directors and executive
officers of the Bank and the Company expect to purchase approximately 3.6% or
2.7% of the shares of Common Stock to be issued in the Conversion, based upon
the minimum and the maximum of the Estimated Price Range, respectively,
exclusive of shares that may be attributable to directors and officers through
the Stock Program, the Stock Option Plan and the ESOP, which such plans may
give directors, officers and employees the potential to control the voting of
an additional 22.0% of the Company's Common Stock assuming all such plans were
funded with authorized but unissued shares. In addition, the Foundation will be
funded with a contribution by the Company equal to 8% of the Common Stock
issued in the Conversion which, if a waiver of the voting restriction imposed
on such Common Stock is obtained from the OTS, may be voted as determined by
the directors of the Foundation who also will be directors or officers of the
Company or the Bank. Management's potential voting control could, together with
additional stockholder support, defeat stockholder proposals requiring 80%
approval of stockholders.  As a result, this potential voting control may
preclude takeover attempts that certain stockholders deem to be in their best
interest and may tend to perpetuate existing management. See "Restrictions on
Acquisition of the Company and the Bank--Restrictions in the Company's
Certificate of Incorporation and Bylaws."

ABSENCE OF MARKET FOR COMMON STOCK

         The Company and the Bank have never issued capital stock.  The Company
has applied to have its Common Stock listed on the AMEX under the symbol "BYS"
upon completion of the Conversion.  However, there can be no assurance that an
active and liquid trading market for the Common Stock will develop or, once
developed, will continue, nor can there be any assurances that purchasers of
the Common Stock will be able to sell their shares at or above the Purchase
Price.  The absence or discontinuance of a market for the Common Stock would
have an adverse impact on both the price and liquidity of the Common Stock.
See "Market for the Common Stock."

POSSIBLE INCREASE IN ESTIMATED PRICE RANGE AND NUMBER OF SHARES ISSUED

         The number of shares to be issued in the Conversion, including shares
issued to the Foundation may be increased as a result of an increase in the
Estimated Price Range of up to 15% to reflect changes in market and financial
conditions following the commencement of the Subscription and Community
Offerings.  In the event that the Estimated Price Range is so increased, it is
expected that the Company will issue up to 2,347,437 shares of Common Stock at
the Purchase Price for an aggregate purchase price of up to $46,948,750. 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 retained earnings.
Such an increase will





                                       23
<PAGE>   43
also increase the Purchase Price as a percentage of pro forma stockholders'
equity per share and net earnings per share.

POSSIBLE ADVERSE INCOME TAX CONSEQUENCES OF THE DISTRIBUTION OF SUBSCRIPTION
RIGHTS

         The Bank has received an opinion of Keller that, pursuant to Keller's
Valuation, subscription rights granted to Eligible Account Holders,
Supplemental Eligible Account Holders and Other Members, have no value.
However, such valuation is not binding on the IRS.  If the subscription rights
granted to Eligible Account Holders, Supplemental Eligible Account Holders and
Other Members are deemed to have an ascertainable value, receipt of such rights
could result in taxable gain to those Eligible Account Holders, Supplemental
Eligible Account Holders and Other Members who receive and/or exercise the
subscription rights in an amount equal to such value.  Additionally, the Bank
could recognize a gain for tax purposes on such distribution. Whether
subscription rights are considered to have ascertainable value is an inherently
factual determination.  See "The Conversion--Effects of Conversion" and "--Tax
Effects."

YEAR 2000 COMPLIANCE

         As the year 2000 approaches, an important business issue has emerged
regarding how existing application software programs and operating systems can
accommodate this date value.  Many existing application software products,
including the Bank's, were designed to accommodate a two-digit year.  For
example, "96" is stored on the system and represents 1996.  The Bank primarily
utilizes a third-party vendor for processing the primary banking applications.
In addition, the Bank also uses third-party vendor application software for all
ancillary computer applications.  The third-party vendor for the Bank's banking
applications is in the process of modifying, upgrading or replacing its
computer applications to ensure Year 2000 compliance.  To assist in this
effort, the Bank has been advised by such vendor that the vendor has hired the
services of a consultant to review the plan and assist such vendor in achieving
Year 2000 compliance by December 31, 1998. In addition, the Bank has instituted
a Year 2000 compliance program whereby the Bank is reviewing the Year 2000
compliance issues that may be faced by its other third-party vendors.  Under
such program, the Bank will examine the need for modifications or replacement
of all non-Year 2000 compliant pieces of software.  The Bank does not currently
expect that the cost of its Year 2000 compliance program will be material to
its financial condition and believes that it will satisfy such compliance
program by the end of 1998 without material disruption of its operations.  In
the event that the Bank's significant suppliers do not successfully and timely
achieve Year 2000 compliance, the Bank's business or operations could be
adversely affected.  However, management believes that the Bank's own internal
system, networks and resources would allow the Bank to effectively operate and
service its customers in the event its significant vendors do not achieve
satisfactory Year 2000 compliance.  In addition, if significant vendors failed
to meet Year 2000 operating requirements, the Bank intends to engage
alternative vendors and suppliers.  While the Bank cannot estimate the costs
and expenses associated with hiring new vendors and suppliers, management
believes that such costs would not have a material impact on the Bank's
earnings or results of operations.

                            BAY STATE BANCORP, INC.

         The Company was organized in October 1997 at the direction of the
Board of Directors of the Bank for the purpose of acquiring all of the capital
stock to be issued by the Bank in the Conversion.  The Company has applied to
the OTS to become a savings and loan holding company and, upon approval, will
be subject to regulation by the OTS.  Upon consummation of the Conversion, the
Company will conduct business initially as a unitary savings and loan holding
company.  See "Regulation--Holding Company Regulation."  After completion of
the Conversion, the Company's assets will consist of all of the outstanding
shares of the Bank's capital stock issued to the Company in the Conversion and
that portion of the net proceeds of the Offerings retained by the Company.  The
Company intends to use part of the net proceeds it retains to form and
capitalize the ESOP Loan Subsidiary which subsidiary will loan funds to the
ESOP to enable the ESOP to purchase 8% of the Common Stock issued in the
Conversion, including shares issued to the Foundation.  Based on certain
regulatory and market conditions, the Company and Bank may, however,
alternatively choose to fund the ESOP's stock purchases through a loan by a
third-party financial institution.  The Company intends to initially invest any
remaining proceeds in federal funds and short-term mortgage-backed and
mortgage-related securities.  See "Use of Proceeds." Immediately after the
Conversion, the Company will have no significant liabilities.  The management
of the Company is set forth under "Management of the Company."  Initially, the
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
Company does not intend to employ any persons other than officers of the





                                       24
<PAGE>   44
Company who are also officers of the Bank, but will utilize the support staff
of the Bank from time to time.  Additional employees will be hired as
appropriate to the extent the Company expands its business in the future.

         Management believes that the holding company structure will provide
the Company with additional flexibility to diversify, should it decide to do
so, its business activities through existing or newly-formed subsidiaries, or
through acquisitions of other financial institutions and financial services
related companies.  In addition, management believes that the Company will be
in a position after the Conversion, subject to regulatory limitations and the
Company's financial position, to take advantage of any acquisition and
expansion opportunities that may arise.  There are no current arrangements,
understandings or agreements, written or oral, regarding any such opportunities
or transactions.  The initial activities of the Company are anticipated to be
funded by the net proceeds retained by the Company and earnings thereon or,
alternatively, through dividends from the Bank.

         The Company's executive offices are located at 1299 Beacon Street,
Brookline, Massachusetts  02146 and the telephone number is (617) 739-9500.


                         BAY STATE FEDERAL SAVINGS BANK

         The Bank was originally organized in 1920 as a state-chartered mutual
cooperative bank under the name Coolidge Corner Cooperative Bank.  In 1936, the
Bank converted to a federally-chartered mutual savings and loan association and
changed its name to Brookline Federal Savings and Loan Association.  In 1960,
the Bank changed its name to Bay State Federal Savings and Loan Association
and, in 1983, changed its name again to Bay State Federal Savings Bank. In
February 1997, the Bank merged with Union Federal Savings Bank which, at the
time of the merger, had $38.2 million of total assets, $35.5 million of
deposits and $2.7 million of retained earnings and operated two banking
offices, one located in Boston and one located in Westwood, Massachusetts. The
Bank currently maintains five banking offices located in the greater Boston
metropolitan area, in the municipalities of Boston, Brookline, Norwood, Dedham
and Westwood.

         The Bank's merger with Union Federal Savings Bank, a mutual
institution, was accounted for as a pooling-of-interests. The merger met all of
the conditions specified by Accounting Principles Board ("APB") Opinion 16 to
be accounted for by the pooling-of-interests method.  The two banks were
independent of each other and combined in their entirety to continue previously
separate operations.  Upon consummation of the merger, depositors of Union
Federal became depositors of Bay State.  There were no transactions after the
merger that were inconsistent with the combining of the interests of the
depositors.

         The Bank is a community-oriented savings institution whose business
primarily consists of accepting deposits from customers and investing those
funds primarily in mortgage loans secured by one- to four-family residences.
To a lesser extent, the Bank invests in multi-family, commercial real estate,
construction and development, consumer and commercial loans.  The Bank
originates one- to four-family loans primarily for investment and, to a lesser
extent, for sale in the secondary market, generally selling longer-term
fixed-rate loans on a servicing retained basis and retaining for its portfolio
all adjustable-rate mortgage loans and shorter-term fixed-rate mortgage loans.
At September 30, 1997, the Bank's loans, net, totalled $219.4 million, or 88.5%
of total assets.  At such date, the Bank was servicing $15.0 million of loans
for others which servicing rights were primarily derived from loans sold by the
Bank.  To a significantly lesser extent, the Bank also invests in securities,
primarily consisting of U.S. Government and agency obligations, and
mortgage-backed and mortgage-related securities, generally consisting of those
guaranteed by governmental agencies such as the Federal Home Loan Mortgage
Corporation ("FHLMC") and the Government National Mortgage Association
("GNMA").  At September 30, 1997, the Bank's securities portfolio totalled
$16.4 million, or 6.6% of total assets, of which $13.2 million, or 5.3%, were
classified as held-to-maturity. At September 30, 1997, the Bank's deposit
accounts totalled $202.2 million, or 88.9% of total liabilities, of which $92.9
million, or 40.9%, were savings, money market and negotiable order of
withdrawal ("NOW") accounts (collectively, "core deposits").  The Bank also
uses advances from the FHLB-Boston as a source of funds.  At September 30,
1997, such advances totalled $22.5 million, or 9.9% of total liabilities.  See
"Business of the Bank."

         The Bank's executive offices are located at 1299 Beacon Street,
Brookline, Massachusetts 02146 and the telephone number is (617) 739-9500.





                                       25
<PAGE>   45
                         REGULATORY CAPITAL COMPLIANCE

         At September 30, 1997, the Bank exceeded all regulatory capital
requirements.  See "Regulation--Federal Savings Institution Regulation--Capital
Requirements."  Set forth below is a summary of the Bank's compliance with the
regulatory capital standards as of September 30, 1997, on a 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 the
shares expected to be acquired by the Stock Program are deducted from pro forma
regulatory capital.

<TABLE>
<CAPTION>
                                                                              BAY STATE FEDERAL SAVINGS BANK
                                                      PRO FORMA AT SEPTEMBER 30, 1997 BASED UPON THE SALE AT $20.00 PER SHARE
                                                ------------------------------------------------------------------------------------
                                                                                                                      2,347,437
                                                    1,508,750            1,775,000             2,041,250               SHARES
                                                     SHARES                SHARES                SHARES              (15% ABOVE
                                                  (MINIMUM OF           (MIDPOINT OF          (MAXIMUM OF            MAXIMUM OF
                            HISTORICAL AT          ESTIMATED             ESTIMATED             ESTIMATED             ESTIMATED
                         SEPTEMBER 30, 1997       PRICE RANGE)          PRICE RANGE)          PRICE RANGE)         PRICE RANGE)(1)
                         --------------------   -----------------   ----------------------  -----------------    -------------------
                                     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)
                         --------  ----------   ------  ---------   ---------  -----------  ------  ---------    -------  ----------
                                                                     (DOLLARS IN THOUSANDS)  
                                                                                                                                 
<S>                       <C>        <C>       <C>       <C>         <C>         <C>        <C>      <C>         <C>         <C>   
GAAP Capital . . . . . .  $20,336     8.21%    $30,879   11.78%      $32,813     12.39%    $34,748   12.99%      $36,974     13.67%
                          =======    =====     =======   =====       =======     =====     =======   =====       =======     ===== 
Tangible Capital:                                                                                                                  
  Capital Level. . . . .  $19,789     8.01%    $30,332   11.60%      $32,266     12.22%    $34,201   12.83%      $36,427     13.51%
  Requirement. . . . . .    3,704     1.50       3,921    1.50         3,960      1.50       4,000    1.50         4,045      1.50 
                          -------    -----     -------   -----       -------     -----     -------   -----       -------     ----- 
  Excess . . . . . . . .  $16,085     6.51%    $26,411   10.10%      $28,306     10.72%    $30,201   11.33%      $32,382     12.01%
                          =======    =====     =======   =====       =======     =====     =======   =====       =======     ===== 
Tier I Capital:                                                                                                                    
  Capital Level. . . . .  $19,789     8.01%    $30,332   11.60%      $32,266     12.22%    $34,201   12.83%      $36,427     13.51%
  Requirement(3) . . . .    9,878     4.00      10,456    4.00        10,561      4.00      10,666    4.00        10,787      4.00 
                          -------    -----     -------   -----       -------     -----     -------   -----       -------     ----- 
  Excess . . . . . . . .  $ 9,911     4.01%    $19,876    7.60%      $21,705      8.22%    $23,535    8.83%      $25,640      9.51%
                          =======    =====     =======   =====       =======     =====     =======   =====       =======     ===== 
Risk-Based Capital:                                                                                                                
  Capital Level(4)(5). .  $21,555    15.28%    $32,187   21.70%      $34,138     22.81%    $36,090   23.90%      $38,334     25.13%
  Requirement . .          11,282     8.00      11,867    8.00        11,974      8.00      12,080    8.00        12,202      8.00 
                          -------    -----     -------   -----       -------     -----     -------   -----       -------     ----- 
  Excess  . . . .         $10,273     7.28%    $20,320   13.70%      $22,164     14.81%    $24,010   15.90%      $26,132     17.13%
                          =======    =====     =======   =====       =======     =====     =======   =====       =======     ===== 
</TABLE>
- ---------------
(1) As adjusted to give effect to an increase in the number of shares which
    could occur due to an increase in the Estimated Price Range of up to 15% as
    a result of regulatory considerations or changes in market or general
    financial and economic conditions following the commencement of the
    Subscription Offering.
(2) Tangible capital levels are shown as a percentage of tangible assets.  Tier
    I capital levels are shown as a percentage of total adjusted assets.
    Risk-based capital levels are shown as a percentage of risk-weighed assets.
(3) The current OTS core capital requirement for savings associations is 3% of
    total adjusted assets.  The OTS has proposed core capital requirements
    which would require a core capital ratio of 3% of total adjusted assets for
    thrifts that receive the highest supervisory rating for safety and
    soundness and a 4% to 5% core capital ratio requirement for all other
    thrifts.  See "Regulation--Federal Savings Institution Regulation--Capital
    Requirements."
(4) Assumes net proceeds are invested in assets that carry a 50%
    risk-weighting.
(5) The difference between equity under generally accepted accounting
    principles ("GAAP") and regulatory risk-based capital is attributable to a
    portion of the general valuation allowance of $1.8 million and any
    unrealized gains on available-for-sale securities at September 30, 1997.





                                       26
<PAGE>   46
                                USE OF PROCEEDS

         Although the actual net proceeds from the sale of the Common Stock
cannot be determined until the Conversion is completed, it is presently
anticipated that the net proceeds from the sale of the Common Stock will be
between $28.9 million and $39.4 million (or $45.4 million if the Estimated
Price Range is increased by 15%).  See "Pro Forma Data" and "The
Conversion--Stock Pricing" as to the assumptions used to arrive at such
amounts.  The Company will be unable to utilize any of the net proceeds of the
Offerings until the consummation of the Conversion.

         The Company will purchase all of the outstanding capital stock of the
Bank to be issued upon Conversion in exchange for 50% of the net proceeds of
the Offerings, with the remaining net proceeds to be retained by the Company.
Based on net proceeds of $39.4 million and the assets of the Bank as of
September 30, 1997, the Company expects to utilize $19.7 million of net
proceeds to purchase the common stock of the Bank.  Such portion of net
proceeds will be added to the Bank's general funds which the Bank currently
intends to utilize for general corporate purposes, including:  investment in
loans, particularly residential, commercial real estate and construction and
development loans; investment in federal funds; the repayment of FHLB advances;
funding of stock-based benefit plans; and, to a lesser extent, investment in
short-term mortgage-backed and mortgage-related securities.  The Bank may also
use such funds for the expansion of its facilities and to expand operations
through acquisitions of other financial institutions, branch offices or other
financial services companies.  The Bank has not yet determined the approximate
amount of net proceeds to be used for any of the purposes mentioned above.

         The Company intends to use a portion of the net proceeds it retains to
capitalize the ESOP Loan Subsidiary which intends to loan funds to the ESOP to
enable the ESOP to purchase 8% of the Common Stock issued in the Conversion,
including shares issued to the Foundation.  The Company and Bank may
alternatively choose to fund the ESOP's stock purchases through a loan by a
third-party financial institution.  The remaining net proceeds retained by the
Company will initially be invested in short-term mortgage-backed and
mortgage-related securities.  Based upon the sale of 1,508,750 shares or
2,041,250 shares at the minimum and maximum of the Estimated Price Range and
the issuance of shares to the Foundation, the amount of the loan to the ESOP
would be $2.6 million or $3.5 million, respectively (or $4.1 million if the
Estimated Price Range is increased by 15%) to be repaid approximately over a
ten year period at the prevailing prime rate of interest, which currently is
8.5%.  See "Management of the Bank--Benefits--Employee Stock Ownership Plan and
Trust."

         The net proceeds retained by the Company may also be used to support
the future expansion of operations through branch acquisitions, the
establishment of branch offices and the acquisition of smaller financial
institutions or their assets, including those located within the Bank's market
area or diversification into other banking related businesses. The Company has
no current arrangements, understandings or agreements regarding any such
opportunities or transactions. The Company, upon the Conversion, will be a
unitary savings and loan holding company, which under existing laws would
generally not be restricted as to the types of business activities in which it
may engage, provided that the Bank continues to be a qualified thrift lender
("QTL").  See "Regulation--Holding Company Regulation" for a description of
certain regulations applicable to the Company.

         Upon completion of the Conversion, the Board of Directors of the
Company will have the authority to conduct stock repurchases, subject to
statutory and regulatory requirements. Unless approved by the OTS, the Company,
pursuant to OTS regulations, will be prohibited from repurchasing any shares of
the Common Stock for three years except (i) for an offer to all stockholders on
a pro rata basis, or (ii) for the repurchase of qualifying shares of a
director.  Notwithstanding the foregoing and except as provided below,
beginning one year following completion of the Conversion, the OTS regulations
permit the Company to repurchase its Common Stock so long as: (i) the
repurchases within the following two years are part of an open-market program
not involving greater than 5% of its outstanding capital stock during a
12-month period; (ii) the repurchases do not cause the Bank to become
"undercapitalized" within the meaning of the OTS prompt corrective action
regulation; and (iii) the Company provides to the Regional Director of the OTS
no later than 10 days prior to the commencement of a repurchase program written
notice containing a full description of the program to be undertaken and such
program is not disapproved by the Regional Director.  See "Regulation--Prompt
Corrective Regulatory Action."  In addition, under current OTS policies,
repurchases may be allowed in the first year following Conversion and in
amounts greater than 5% in the second and third years following Conversion
provided there are valid and compelling business reasons for such repurchases
and the OTS does not object to such repurchases.





                                       27
<PAGE>   47
         Based upon facts and circumstances following the Conversion and
subject to applicable regulatory requirements, the Board of Directors may
determine to repurchase stock in the future.  Such facts and circumstances may
include but not be limited to: (i) market and economic 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 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 to fund employee stock benefit plans; and (iii)
any other circumstances in which repurchases would be in the best interests of
the Company and its shareholders.  Although the Company has no current plans to
repurchase its stock, in the event the Company does determine to repurchase
stock, such repurchases may be made at market prices which may be in excess of
the Purchase Price in the Conversion.

         Any stock repurchases will be subject to the determination of the
Board of Directors that both the 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 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
Conversion--Certain Restrictions on Purchase or Transfer of Shares after
Conversion."

         While the Company's Board of Directors intends to consider a policy of
paying cash dividends in the future, the Board has not currently formulated a
policy with respect to the payment of dividends.  The payment of dividends or
repurchase of stock, however, would be prohibited if stockholders' equity would
be reduced below the amount required to maintain the Bank's liquidation
account.  See "Dividend Policy" and "The Conversion--Liquidation Rights" and
"--Certain Restrictions on Purchase or Transfer of Shares After Conversion."

                                DIVIDEND POLICY

         Upon Conversion, the Board of Directors of the Company will have the
authority to declare dividends on the Common Stock, subject to statutory and
regulatory requirements.  In the future, the Board of Directors intends to
consider a policy of paying cash or stock dividends on the Common Stock.
However, no decision has been made with respect to the payment of dividends.
Declarations of dividends by the Board of Directors, if any, will depend upon a
number of factors, including the amount of net proceeds retained by the Company
in the Conversion, investment opportunities available to the Company or the
Bank, capital requirements, regulatory limitations, the Company's and the
Bank's financial condition and results of operations, tax considerations and
general economic conditions.  No assurances can be given, however, that any
dividends will be paid or, if commenced, will continue to be paid.

         The Bank will not be permitted to pay dividends to the Company on its
capital stock if its stockholders' equity would be reduced below the amount
required for the liquidation account.  See "The Conversion--Liquidation
Rights."  For information concerning federal regulations which apply to the
Bank in determining the amount of proceeds which may be retained by the Company
and regarding a savings institution's ability to make capital distributions,
including payment of dividends to its holding company, see "Federal and State
Taxation--Federal Taxation--Distributions" and "Regulation--Federal Savings
Institution Regulation--Limitation on Capital Distributions."

         Unlike the Bank, the Company is not subject to OTS regulatory
restrictions on the payment of dividends to its stockholders, although the
source of such dividends will be dependent on the net proceeds retained by the
Company and earnings thereon and may be dependent, in part, upon dividends from
the Bank.  The Company is subject, however, to the requirements of Delaware
law, which generally limit dividends to an amount equal to the excess of the
net assets of the Company (the amount by which total assets exceed total
liabilities) over its statutory capital (generally defined as the aggregate par
value of the outstanding shares of the Company's capital stock having a par
value plus the amount of the consideration paid for shares of the Company's
capital stock without par value) or, if there is no such excess, to its net
profits for the current and/or immediately preceding fiscal year.

         Additionally, in connection with the Conversion, the Company and Bank
have committed to the OTS that during the one-year period following the
consummation of the Conversion, the Company will not declare an





                                       28
<PAGE>   48
extraordinary dividend to stockholders which would be treated by recipient
stockholders as a tax-free return of capital for federal income tax purposes
without prior approval of the OTS.

                          MARKET FOR THE COMMON STOCK

         The Company and Bank have not previously issued capital stock and,
consequently, there is no established market for the Common Stock.  The Company
has received conditional approval to have its Common Stock listed on the AMEX
under the symbol "BYS" upon completion of the Conversion. Such approval is
subject to various conditions, including completion of the Conversion and the
satisfaction of applicable listing criteria. There can be no assurance that the
Common Stock will be able to meet the applicable listing criteria in order to
maintain its listing on the AMEX or that an active and liquid trading market
will develop or, if developed, will be maintained. A public market having the
desirable characteristics of depth, liquidity and orderliness, however, depends
upon the presence in the marketplace of both willing buyers and sellers of
Common Stock at any given time, which is not within the control of the Company.
No assurance can be given that an investor will be able to resell the Common
Stock at or above the purchase price of the Common Stock after the Conversion.





                                       29
<PAGE>   49
                                 CAPITALIZATION

         The following table presents the unaudited historical consolidated
capitalization of the Bank at September 30, 1997 and the pro forma consolidated
capitalization of the Company after giving effect to the Conversion, including
the issuance of shares to the Foundation, based upon the sale of the number of
shares indicated in the table and the other assumptions set forth under "Pro
Forma Data."

<TABLE>
<CAPTION>
                                                                  COMPANY PRO FORMA BASED UPON SALE AT $20.00 PER SHARE
                                                                -------------------------------------------------------------
                                                                  1,508,750      1,775,000       2,041,250       2,347,437  
                                                                   SHARES         SHARES          SHARES          SHARES    
                                                                  (MINIMUM       (MIDPOINT       (MAXIMUM        (15% ABOVE 
                                                                     OF             OF              OF           MAXIMUM OF 
                                                                  ESTIMATED      ESTIMATED       ESTIMATED       ESTIMATED  
                                                    BANK            PRICE          PRICE           PRICE           PRICE   
                                                  HISTORICAL       RANGE)          RANGE)         RANGE)         RANGE)(1)  
                                                  ----------      ---------      ---------       ---------       ---------
                                                                                (IN THOUSANDS) 
<S>                                                <C>             <C>            <C>            <C>             <C>          
Deposit accounts(2) . . . . . . . . . . . . . . .  $202,161        $202,161       $202,161       $202,161        $202,161   
FHLB advances . . . . . . . . . . . . . . . . . .    22,500          22,500         22,500         22,500          22,500   
                                                   --------        --------       --------       --------        --------   
Total deposit accounts and FHLB advances  . . . .  $224,661        $224,661       $224,661       $224,661        $224,661   
                                                   ========        ========       ========       ========        ========   
Stockholders' equity:                                                                                                       
  Preferred Stock, $.01 par value, 1,000,000                                                                                
    shares authorized; none to be issued  . . . .  $     --        $     --       $     --       $     --        $     -- 
  Common Stock, $.01 par value, 11,000,000 shares                                                                           
    authorized; shares to be issued as reflected         --              16             19             22              25   
  Less:  Expense of contribution to the                                                                                     
Foundation,                                                                                                                 
              net of taxes(3) . . . . . . . . . .        --          (1,593)        (1,874)        (2,156)         (2,479)  
  Plus:  Shares issued to the Foundation  . . . .        --           2,414          2,840          3,266           3,756   
  Less:  Common Stock acquired by the ESOP(4) . .        --          (2,607)        (3,067)        (3,527)         (4,056)  
  Additional paid-in capital(5) . . . . . . . . .        --          28,891         34,137         39,384          45,418   
  Retained earnings(6)  . . . . . . . . . . . . .    19,789          19,789         19,789         19,789          19,789   
  Net unrealized gain on available-for-sale                                                                                 
securities  . . . . . . . . . . . . . . . . . . .       547             547            547            547             547   
  Less:  Common Stock acquired by                                                                                           
             the Stock Program(7) . . . . . . . .        --          (1,304)        (1,534)        (1,764)         (2,028)  
                                                   --------        --------       --------       --------        --------   
                                                                                                                            
Total stockholders' equity  . . . . . . . . . . .  $ 20,336        $ 46,153       $ 50,857       $ 55,561        $ 60,972   
                                                   ========        ========       ========       ========        ========   
</TABLE>                                                                      

(1) As adjusted to give effect to an increase in the number of shares which
    could occur due to an increase in the Estimated Price Range of up to 15% as
    a result of regulatory considerations or changes in market or general
    financial and economic conditions following the commencement of the
    Subscription Offering.
(2) Does not reflect withdrawals from deposit accounts for the purchase of
    Common Stock in the Conversion.  Such withdrawals would reduce pro forma
    deposits by the amount of such withdrawals.
(3) Represents the value of the contribution of Common Stock to the Foundation
    at $20.00 per share reduced by the associated tax benefit of $821,000,
    $966,000, $1.1 million and $1.3 million at the minimum, midpoint, maximum
    and 15% above the maximum of the Estimated Price Range, respectively, based
    on an effective tax rate of 34%.  The realization of the federal tax
    benefit is limited annually to 10% of the Company's annual taxable income,
    subject to the ability of the Company to carry forward any unused portion
    of the deduction for five years following the year in which the
    contribution is made.  For state income tax purposes, the Bank will not be
    able to utilize any such carry forward.
(4) Assumes that 8% of the shares issued in connection with the Conversion,
    including shares issued to the Foundation, will be purchased by the ESOP
    and that the funds used to acquire such shares will be borrowed from the
    ESOP Loan Subsidiary, a wholly-owned subsidiary of the Company.  See "Use
    of Proceeds."  The ESOP Loan Subsidiary will be formed and capitalized by
    the Company in connection with the consummation of the Conversion.  The
    Common Stock acquired by the ESOP is reflected as a reduction of
    stockholders' equity.  See "Management of the Bank--Benefits--Employee
    Stock Ownership Plan and Trust."
(5) No effect has been given to the issuance of additional shares of Common
    Stock to the Foundation at a value of $20.00 per share or to the issuance
    of additional shares pursuant to the Company's Stock Option Plan intended
    to be adopted by the Company.  An amount equal to 10% of the shares of
    Common Stock issued in the Conversion, including shares issued to the
    Foundation, will be reserved for issuance upon the exercise of options to
    be granted under the Stock Option Plan.  See "Risk Factors--Possible
    Dilutive Effect of Stock Program and Stock Option Plan," Footnote 4 to the
    tables under "Pro Forma Data" and "Management of the Bank--Benefits--Stock
    Option Plan."
(6) The retained earnings of the Bank will be substantially restricted after
    the Conversion.  See "The Conversion--Liquidation Rights" and
    "Regulation--Federal Savings Institution Regulation--Limitations on Capital
    Distributions."
(7) Assumes that subsequent to the Conversion, an amount equal to 4% of the
    shares of Common Stock issued in the Conversion, including shares issued to
    the Foundation, is purchased by the Stock Program through open market
    purchases at the offering price of $20.00 per share.  The Common Stock
    purchased by the Stock Program is reflected as a reduction of stockholders'
    equity.  See "Risk Factors--Possible Dilutive Effect of Stock Program and
    Stock Options," Footnote 3 to the tables under "Pro Forma Data" and
    "Management of the Bank--Benefits--Stock Program."


                                       30
<PAGE>   50
                                 PRO FORMA DATA

         The actual net proceeds from the sale of the Common Stock cannot be
determined until the Conversion is completed. However, net proceeds are
currently estimated to be between $28.9 million and $39.4 million (or $45.4
million in the event the Estimated Price Range is increased by 15%) based upon
the following assumptions:  (i) 100% of the shares of Common Stock will be sold
in the Subscription Offering to Eligible Account Holders, the ESOP and
Supplemental Eligible Account Holders; (ii) directors, officers and employees
of the Bank and members of their immediate families (collectively, "Insiders")
will purchase an aggregate of $1.2 million of Common Stock and the ESOP will
purchase 8% of the Common Stock issued in connection with the Conversion,
including shares issued to the Foundation; (iii) Sandler O'Neill will receive a
fee equal to 1.55% of the aggregate Purchase Price of shares sold in the
Subscription and Community Offerings, excluding shares purchased by directors,
officers, employees and immediate family members thereof and the ESOP for which
Sandler O'Neill will not receive a fee; and (iv) Conversion expenses, excluding
the marketing fees paid to Sandler O'Neill, will be approximately $860,000.
Actual Conversion expenses may vary from those estimated.

         Pro forma consolidated net income of the Company for the six months
ended September 30, 1997, and for the year ended March 31, 1997, have 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 6.28% and 6.16%,
respectively, which is the arithmetic average of the weighted average yield
earned by the Bank on its interest-earning assets and the weighted average rate
paid on its deposits during such periods (as required by OTS regulations).  The
tables below do not reflect the effect of withdrawals from deposit accounts for
the purchase of Common Stock or the effect of any possible use of the net
Conversion proceeds.  The pro forma after-tax yields for the Company and the
Bank are assumed to be 3.93% and 3.85% for the six months ended September 30,
1997 and for the year ended March 31, 1997, respectively.  With the exception
of the effect of the contribution of stock to the Foundation and corresponding
tax deductibility of such contribution which are based on an effective tax rate
of 34%, all calculations were based on an effective combined federal and state
income tax rate of 37.5%.  Historical and pro forma net earnings per share
amounts have been calculated by dividing historical and pro forma amounts by
the indicated number of shares of Common Stock issued in the Conversion,
including shares issued to the Foundation, as adjusted to give effect to
unallocated and uncommitted shares held by the ESOP.  Historical and pro forma
stockholders' equity per share amounts have been calculated by dividing
historical and pro forma amounts by the indicated number of shares of Common
Stock issued in the Conversion, including the issuance of shares to the
Foundation.

         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
Company. The pro forma stockholders' equity is not intended to represent the
fair market value of the Common Stock and may be stated in an amount greater
than amounts that would be available for distribution to stockholders in the
event of liquidation.

         The following tables summarize historical data of the Bank and pro
forma data of the Company at or for the six months ended September 30, 1997 and
at or for the year ended March 31, 1997, based on the assumptions set forth
above and in the table and should not be used as a basis for projections of
market value of the Common Stock following the Conversion.  The tables below
give effect to the Stock Program, which are expected to be adopted by the
Company following the Conversion and presented to stockholders for approval at
a meeting of stockholders.  See Footnote 3 to the tables and "Management of the
Bank--Benefits--Stock Program."  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 Company
and presented to stockholders for approval at a meeting of stockholders, nor
does book value give any effect to the liquidation account to be established
for the benefit of Eligible Account Holders and Supplemental Eligible Account
Holders or, in the event of liquidation of the Bank, to the tax effect of the
bad debt reserve and other factors.  See Footnote 3 to the tables below, "The
Conversion--Liquidation Rights" and "Management of the Bank--Benefits--Stock
Option Plan."  THE FOLLOWING TABLES ASSUME THAT THE FOUNDATION IS APPROVED AS
PART OF THE CONVERSION AND THEREFORE GIVE EFFECT TO THE ISSUANCE OF AUTHORIZED
BUT UNISSUED SHARES OF THE COMPANY'S COMMON STOCK TO THE FOUNDATION
CONCURRENTLY WITH THE COMPLETION OF THE CONVERSION.  THE VALUATION RANGE, AS
SET FORTH HEREIN AND IN THE TABLES BELOW, TAKES INTO ACCOUNT THE DILUTIVE
IMPACT OF THE ISSUANCE OF SHARES TO THE FOUNDATION.





                                       31
<PAGE>   51
<TABLE>
<CAPTION>
                                                                           AT OR FOR THE SIX MONTHS ENDED SEPTEMBER 30, 1997
                                                                 -------------------------------------------------------------------
                                                                                                                          2,347,437
                                                                                                                         SHARES SOLD
                                                                    1,508,750         1,775,000        2,041,250          AT $20.00
                                                                   SHARES SOLD       SHARES SOLD      SHARES SOLD         PER SHARE
                                                                    AT $20.00         AT $20.00        AT $20.00         (15% ABOVE
                                                                    PER SHARE         PER SHARE        PER SHARE         MAXIMUM OF
                                                                     (MINIMUM         (MIDPOINT         (MAXIMUM          ESTIMATED
                                                                   OF ESTIMATED     OF ESTIMATED      OF ESTIMATED          PRICE
                                                                   PRICE RANGE)     PRICE RANGE)      PRICE RANGE)        RANGE)(8)
                                                                  --------------   --------------    --------------      -----------
                                                                                (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<S>                                                                   <C>               <C>             <C>                 <C>
Gross proceeds  . . . . . . . . . . . . . . . . . . . . . . .         $30,175           $35,500          $40,825            $46,949
Plus:   Shares issued to Foundation (equal to 8% of the
   stock sold in the Conversion)  . . . . . . . . . . . . . .           2,414             2,840            3,266              3,756
                                                                     --------          --------          -------            -------
  Pro forma market capitalization . . . . . . . . . . . . . .         $32,589           $38,340          $44,091            $50,705
                                                                      =======           =======          =======            =======
Gross proceeds  . . . . . . . . . . . . . . . . . . . . . . .         $30,175           $35,500          $40,825            $46,949
  Less:  Offering expenses and commission . . . . . . . . . .          (1,268)           (1,344)          (1,419)            (1,506)
                                                                     --------          --------          -------            ------- 
    Estimated net proceeds  . . . . . . . . . . . . . . . . .          28,907            34,156           39,406             45,443
  Less:  Common Stock acquired by the ESOP  . . . . . . . . .          (2,607)           (3,067)          (3,527)            (4,056)
         Common Stock acquired by Stock Program . . . . . . .          (1,304)           (1,534)          (1,764)            (2,028)
                                                                     --------          --------          -------            ------- 
    Estimated net proceeds, as adjusted . . . . . . . . . . .         $24,996           $29,555          $34,115            $39,359
                                                                      =======           =======          =======            =======
Consolidated net earnings(1):
  Historical  . . . . . . . . . . . . . . . . . . . . . . . .         $   698           $   698          $   698            $   698
  Pro forma earnings on net proceeds  . . . . . . . . . . . .             491               580              670                772
  Less:  Pro forma ESOP adjustment(2) . . . . . . . . . . . .             (81)              (96)            (110)              (127)
         Pro forma Stock Program adjustment(3)  . . . . . . .             (81)              (96)            (110)              (127)
                                                                      -------           -------          -------            ------- 
    Pro forma net earnings  . . . . . . . . . . . . . . . . .         $ 1,027           $ 1,086          $ 1,148            $ 1,216
                                                                      =======           =======          =======            =======
Per share net earnings(1)(4):
  Historical  . . . . . . . . . . . . . . . . . . . . . . . .         $  0.46           $  0.39          $  0.34            $  0.30
  Pro forma earnings on net proceeds  . . . . . . . . . . . .            0.33              0.33             0.33               0.33
  Less:  Pro forma ESOP adjustment(2) . . . . . . . . . . . .           (0.05)            (0.05)           (0.05)             (0.05)
         Pro forma Stock Program adjustment(3)  . . . . . . .           (0.05)            (0.05)           (0.05)             (0.05)
                                                                      -------           -------          -------            ------- 
    Pro forma net earnings per share  . . . . . . . . . . . .         $  0.69           $  0.62          $  0.57            $  0.53
                                                                      =======           =======          =======            =======
Stockholders' equity:
  Historical  . . . . . . . . . . . . . . . . . . . . . . . .         $20,336           $20,336          $20,336            $20,336
  Estimated net proceeds  . . . . . . . . . . . . . . . . . .          28,907            34,156           39,406             45,443
  Plus:  Tax benefit of Foundation(1) . . . . . . . . . . . .             821               966            1,110              1,277
  Less:  Common Stock acquired by ESOP(2) . . . . . . . . . .          (2,607)           (3,067)          (3,527)            (4,056)
         Common Stock acquired by Stock Program(3)  . . . . .          (1,304)           (1,534)          (1,764)            (2,028)
                                                                      -------           -------          -------            ------- 
    Pro forma stockholders' equity(3)(5)(6)   . . . . . . . .         $46,153           $50,857          $55,561            $60,972
                                                                      =======           =======          =======            =======
Stockholders' equity per share(7):
  Historical  . . . . . . . . . . . . . . . . . . . . . . . .         $ 12.48           $ 10.61          $  9.22            $  8.02
  Estimated net proceeds  . . . . . . . . . . . . . . . . . .           17.74             17.82            17.87              17.92
  Plus:  Tax benefit of Foundation  . . . . . . . . . . . . .            0.50              0.50             0.50               0.50
  Less:  Common Stock acquired by ESOP(2) . . . . . . . . . .           (1.60)            (1.60)           (1.60)             (1.60)
         Common Stock acquired by Stock Program(3)  . . . . .           (0.80)            (0.80)           (0.80)             (0.80)
                                                                      -------           -------          -------            ------- 
    Pro forma stockholders' equity per share(3)(5)(6) . . . .         $ 28.32           $ 26.53          $ 25.19            $ 24.04
                                                                      =======           =======          =======            =======
Offering price as a percentage of pro forma stockholders'
  equity per share  . . . . . . . . . . . . . . . . . . . . .           70.61%            75.39%           79.36%             83.16%
Offering price to pro forma net earnings
  per share (annualized)  . . . . . . . . . . . . . . . . . .           14.68x            16.31x           17.76x             19.25x
</TABLE>


                                                        (Footnotes on next page)





                                       32
<PAGE>   52
- ---------------------
(1)   Does not give effect to the non-recurring expense that is expected to be
      recognized in the fourth quarter of fiscal 1998 if the establishment of
      the Foundation is approved.  In that event, the Company will recognize an
      after-tax expense for the amount of the contribution to the Foundation
      which is expected to be $1.6 million, $1.9 million, $2.2 million and $2.5
      million at the minimum, midpoint, maximum, and maximum as adjusted, of
      the Estimated Price Range, respectively, based on an effective tax rate
      of 34%.
(2)   It is assumed that 8% of the shares of Common Stock issued in the
      Conversion, including shares issued to the Foundation, 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 ESOP Loan
      Subsidiary, a wholly-owned subsidiary of the Company.  See "Use of
      Proceeds."  The ESOP Loan Subsidiary will be formed and capitalized by
      the Company in connection with the consummation of the Conversion.  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 at
      8.5%.  The pro forma net earnings assume:  (i) that the Bank's
      contribution to the ESOP is equivalent to the debt service requirement
      for the six months ended September 30, 1997 and was made at the end of
      the period; (ii) that 6,518, 7,668, 8,818 and 10,141 shares at the
      minimum, midpoint, maximum and 15% above the maximum of the Estimated
      Price Range, respectively, were committed to be released during the six
      months ended September 30, 1997 at an average fair value of $20.00 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.  A tax rate of
      37.5% was used for all calculations, except for the tax effect of the
      Foundation, which was calculated at 34%.  See "Management of the
      Bank--Benefits--Employee Stock Ownership Plan and Trust."
(3)   Gives effect to the Stock Program expected to be adopted by the Company
      following the Conversion, and assumes any necessary stockholder or
      regulatory approval of the Stock Program has been received.  The Stock
      Program intends to acquire an amount of Common Stock equal to 4% of the
      shares of Common Stock issued in the Conversion, including shares issued
      to the Foundation, or 65,178, 76,680, 88,182 and 101,409 shares of Common
      Stock at the minimum, midpoint, maximum and 15% above the maximum of the
      Estimated Price Range, respectively, either through open market
      purchases, if permissible, or from authorized but unissued shares of
      Common stock or treasury stock of the Company, if any.  Funds used by the
      Stock Program to purchase the shares will be contributed to the Stock
      Program by the Bank.  In calculating the pro forma effect of the Stock
      Program, it is assumed that the shares were acquired by the Stock Program
      at the beginning of the period presented in open market purchases at the
      Purchase Price and that 10% of the amount contributed was an amortized
      expense during such period.  The issuance of authorized but unissued
      shares of the Company's Common Stock to the Stock Program instead of open
      market purchases would dilute the voting interests of existing
      stockholders by approximately 3.8% and pro forma net earnings per share
      would be $0.67, $0.60, $0.56 and $0.51 at the minimum, midpoint, maximum
      and 15% above the maximum of the range, respectively, and pro forma
      shareholders' equity per share would be $28.00, $26.28, $25.00 and $23.89
      at the minimum, midpoint, maximum and 15% above the maximum of the range,
      respectively.  There can be no assurance that stockholder approval of the
      Stock Program will be obtained, or that the actual purchase price of the
      shares will be equal to the Purchase Price.  A tax rate of 37.5% was used
      for all calculations, except for the tax effect of the Foundation, which
      was calculated at 34%.  See "Management of the Bank--Benefits--Stock
      Program."
(4)   The number of shares used in the calculation of historical and pro forma
      earnings per share was 1,505,612, 1,771,308, 2,037,004 and 2,342,555
      shares at the minimum, midpoint, maximum and 15% above the maximum of the
      Estimated Price Range, respectively.
(5)   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
      Company following the Conversion.  An amount equal to 10% of the Common
      Stock issued in the Conversion, including shares issued to the
      Foundation, or 162,945, 191,700, 220,455 and 253,523 shares at the
      minimum, midpoint, maximum and 15% above the maximum of the Estimated
      Price 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 of $20.00 per share, the pro forma net earnings per
      share would be $0.65, $0.59, $0.55 and $0.51, respectively, and the pro
      forma stockholders' equity per share would be $27.57, $25.94, $24.73 and
      $23.68, respectively. See "Management of the Bank--Benefits--Stock Option
      Plan."
(6)   The retained earnings of the Bank will continue to be substantially
      restricted after the Conversion.  See "Dividend Policy," "The
      Conversion--Liquidation Rights" and "Regulation--Federal Savings
      Institution Regulation--Limitation on Capital Distributions."
(7)   The number of shares used in the calculation of historical and pro forma
      stockholders' equity per share was 1,629,450, 1,917,000, 2,204,550 and
      2,535,232 shares at the minimum, midpoint, maximum and 15% above the
      maximum of the Estimated Price Range, respectively.
(8)   As adjusted to give effect to an increase in the number of shares which
      could occur due to an increase in the Estimated Price Range of up to 15%
      as a result of regulatory considerations or changes in market or general
      financial and economic conditions following the commencement of the
      Subscription Offering.





                                       33
<PAGE>   53

<TABLE>
<CAPTION>
                                                                                AT OR FOR THE YEAR ENDED MARCH 31, 1997
                                                                  ------------------------------------------------------------------
                                                                                                                          2,347,437
                                                                                                                         SHARES SOLD
                                                                    1,508,750         1,775,000        2,041,250          AT $20.00
                                                                   SHARES SOLD       SHARES SOLD      SHARES SOLD         PER SHARE
                                                                    AT $20.00         AT $20.00        AT $20.00         (15% ABOVE
                                                                    PER SHARE         PER SHARE        PER SHARE         MAXIMUM OF
                                                                     (MINIMUM         (MIDPOINT         (MAXIMUM          ESTIMATED
                                                                   OF ESTIMATED     OF ESTIMATED      OF ESTIMATED          PRICE
                                                                   PRICE RANGE)     PRICE RANGE)      PRICE RANGE)        RANGE)(8)
                                                                  --------------   --------------    --------------     ------------
                                                                                (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<S>                                                                   <C>               <C>              <C>                <C>
Gross proceeds  . . . . . . . . . . . . . . . . . . . . . . .         $30,175           $35,500          $40,825            $46,949
Plus:   Shares issued to Foundation (equal to 8% of the
   stock sold in the Conversion)  . . . . . . . . . . . . . .           2,414             2,840            3,266              3,756
                                                                      -------           -------          -------            -------
  Pro forma market capitalization . . . . . . . . . . . . . .         $32,589           $38,340          $44,091            $50,705
                                                                      =======           =======          =======            =======
Gross proceeds  . . . . . . . . . . . . . . . . . . . . . . .         $30,175           $35,500          $40,825            $46,949
  Less:  Offering expenses and commission . . . . . . . . . .          (1,268)           (1,344)          (1,419)            (1,506)
                                                                      -------           -------          -------            ------- 
    Estimated net proceeds  . . . . . . . . . . . . . . . . .          28,907            34,156           39,406             45,443
  Less:  Common Stock acquired by the ESOP  . . . . . . . . .          (2,607)           (3,067)          (3,527)            (4,056)
         Common Stock acquired by Stock Program   . . . . . .          (1,304)           (1,534)          (1,764)            (2,028)
                                                                      -------           -------          -------            ------- 
    Estimated net proceeds, as adjusted . . . . . . . . . . .         $24,996           $29,555          $34,115            $39,359
                                                                      =======           =======          =======            =======
Consolidated net earnings(1):
  Historical  . . . . . . . . . . . . . . . . . . . . . . . .         $ 1,129           $ 1,129          $ 1,129            $ 1,129
  Pro forma earnings on net proceeds  . . . . . . . . . . . .             962             1,138            1,313              1,515
  Less:  Pro forma ESOP adjustment(2) . . . . . . . . . . . .            (163)             (192)            (220)              (254)
         Pro forma Stock Program adjustment(3)  . . . . . . .            (163)             (192)            (220)              (254)
                                                                      -------           -------          -------            ------- 
    Pro forma net earnings  . . . . . . . . . . . . . . . . .         $ 1,765           $ 1,883          $ 2,002            $ 2,136
                                                                      =======           =======          =======            =======
Per share net earnings(1)(4):
  Historical  . . . . . . . . . . . . . . . . . . . . . . . .         $  0.75           $  0.63          $  0.55            $  0.48
  Pro forma earnings on net proceeds  . . . . . . . . . . . .            0.64              0.64             0.64               0.64
  Less:  Pro forma ESOP adjustment(2) . . . . . . . . . . . .           (0.11)            (0.11)           (0.11)             (0.11)
         Pro forma Stock Program adjustment(3)  . . . . . . .           (0.11)            (0.11)           (0.11)             (0.11)
                                                                      -------           -------          -------            ------- 
    Pro forma net earnings per share  . . . . . . . . . . . .         $  1.17           $  1.05          $  0.97            $  0.90
                                                                      =======           =======          =======            =======
Stockholders' equity:
  Historical  . . . . . . . . . . . . . . . . . . . . . . . .         $19,474           $19,474          $19,474            $19,474
  Estimated net proceeds  . . . . . . . . . . . . . . . . . .          28,907            34,156           39,406             45,443
  Plus:  Tax benefit of Foundation(1) . . . . . . . . . . . .             821               966            1,110              1,277
  Less:  Common Stock acquired by ESOP(2) . . . . . . . . . .          (2,607)           (3,067)          (3,527)            (4,056)
         Common Stock acquired by Stock Program(3)  . . . . .          (1,304)           (1,534)          (1,764)            (2,028)
                                                                      -------           -------          -------            ------- 
    Pro forma stockholders' equity(3)(5)(6)   . . . . . . . .         $45,291           $49,995          $54,699            $60,110
                                                                      =======           =======          =======            =======
Stockholders' equity per share(7):
  Historical  . . . . . . . . . . . . . . . . . . . . . . . .         $ 11.95           $ 10.16          $  8.83            $  7.68
  Estimated net proceeds  . . . . . . . . . . . . . . . . . .           17.74             17.82            17.87              17.92
  Plus:  Tax benefit of Foundation  . . . . . . . . . . . . .            0.50              0.50             0.50               0.50
  Less:  Common Stock acquired by ESOP(2) . . . . . . . . . .           (1.60)            (1.60)           (1.60)             (1.60)
         Common Stock acquired by Stock Program(3)  . . . . .           (0.80)            (0.80)           (0.80)             (0.80)
                                                                      -------           -------          -------            ------- 
    Pro forma stockholders' equity per share(3)(5)(6)     . .         $ 27.79           $ 26.08          $ 24.80            $ 23.70
                                                                      =======           =======          =======            =======
Offering price as a percentage of pro forma stockholders'
  equity per share  . . . . . . . . . . . . . . . . . . . . .           71.96%            76.69%           80.61%             84.35%
Offering price to pro forma net earnings
  per share . . . . . . . . . . . . . . . . . . . . . . . . .           17.13x            18.89x           20.44x             22.02x
</TABLE>



                                                        (Footnotes on next page)





                                       34
<PAGE>   54
- ---------------------
(1)   Does not give effect to the non-recurring expense that will be recognized
      in the fourth quarter of fiscal 1998 if the establishment of the
      Foundation is approved.  In that event, the Company will recognize an
      after-tax expense for the amount of the contribution to the Foundation
      which is expected to be $1.6 million, $1.9 million, $2.2 million and $2.5
      million at the minimum, midpoint, maximum, and maximum as adjusted, of
      the Estimated Price Range, respectively, based on an effective tax rate
      of 34%.
(2)   It is assumed that 8% of the shares of Common Stock issued in the
      Conversion, including shares issued to the Foundation, 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 ESOP Loan
      Subsidiary, a wholly-owned subsidiary of the Company.  See "Use of
      Proceeds."  The ESOP Loan Subsidiary will be formed and capitalized by
      the Company in connection with the consummation of the Conversion.  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 at
      8.5%.  The pro forma net earnings assume:  (i) that the Bank's
      contribution to the ESOP is equivalent to the debt service requirement
      for the year ended March 31, 1997 and was made at the end of the period;
      (ii) that 13,036, 15,336, 17,636 and 20,282 shares at the minimum, the
      midpoint, maximum and 15% above the maximum of the Estimated Price Range,
      respectively, were committed to be released during the year ended March
      31, 1997 at an average fair value of $20.00 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.  A tax rate of 37.5% was used for
      all calculations, except for the tax effect of the Foundation, which was
      calculated at 34%.  See "Management of the Bank--Benefits--Employee Stock
      Ownership Plan and Trust."
(3)   Gives effect to the Stock Program expected to be adopted by the Company
      following the Conversion, and assumes any necessary stockholder or
      regulatory approval of the Stock Program has been received. The Stock
      Program intends to acquire an amount of Common Stock equal to 4% of the
      shares of Common Stock issued in the Conversion, including shares issued
      to the Foundation, or 65,178, 76,680, 88,182 and 101,409 shares of Common
      Stock at the minimum, midpoint, maximum and 15% above the maximum of the
      Estimated Price Range, respectively, either through open market
      purchases, if permissible, or from authorized but unissued shares of
      Common stock or treasury stock of the Company, if any. Funds used by the
      Stock Program to purchase the shares will be contributed to the Stock
      Program by the Bank.  In calculating the pro forma effect of the Stock
      Program, it is assumed that the shares were acquired by the Stock Program
      at the beginning of the period presented in open market purchases at the
      Purchase Price and that 20% of the amount contributed was an amortized
      expense during such period.  The issuance of authorized but unissued
      shares of the Company's Common Stock to the Stock Program instead of open
      market purchases would dilute the voting interests of existing
      stockholders by approximately 3.8% and pro forma net earnings per share
      would be $1.15, $1.05, $0.97 and $0.90 at the minimum, midpoint, maximum
      and 15% above the maximum of the range, respectively, and pro forma
      stockholders' equity per share would be $27.50, $25.85, $24.63 and $23.57
      at the minimum, midpoint, maximum, and 15% above the maximum of the
      range, respectively.  There can be no assurance that stockholder approval
      of the Stock Program will be obtained, or that the actual purchase price
      of the shares will be equal to the Purchase Price.  A tax rate of 37.5%
      was used for all calculations, except for the tax effect of the
      Foundation, which was calculated at 34%.  See "Management of the
      Bank--Benefits--Stock Program."
(4)   The number of shares used in the calculation of historical and pro forma
      earnings per share was 1,512,130, 1,778,976, 2,045,822 and 2,352,696
      shares at the minimum, midpoint, maximum and 15% above the maximum of the
      Estimated Price Range, respectively.
(5)   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
      Company following the Conversion.  An amount equal to 10% of the Common
      Stock issued in the Conversion, including shares issued to the
      Foundation, or 162,945, 191,700, 220,455 and 253,523 shares at the
      minimum, midpoint, maximum and 15% above the maximum of the Estimated
      Price 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 of $20.00 per share, the pro forma net earnings per
      share would be $1.13, $1.03, $0.96 and $0.89, respectively, and the pro
      forma stockholders' equity per share would be $27.09, $25.53, $24.37 and
      $23.37, respectively. See "Management of the Bank--Benefits--Stock Option
      Plan."
(6)   The retained earnings of the Bank will continue to be substantially
      restricted after the Conversion.  See "Dividend Policy," "The
      Conversion--Liquidation Rights" and "Regulation--Federal Savings
      Institution Regulation--Limitation on Capital Distributions."
(7)   The number of shares used in the calculation of historical and pro forma
      stockholders' equity per share was 1,629,450, 1,917,000, 2,204,550 and
      2,535,232 shares at the minimum, midpoint, maximum and 15% above the
      maximum of the Estimated Price Range, respectively.
(8)   As adjusted to give effect to an increase in the number of shares which
      could occur due to an increase in the Estimated Price Range of up to 15%
      as a result of regulatory considerations or changes in market or general
      financial and economic conditions following the commencement of the
      Subscription Offering.





                                       35
<PAGE>   55
      COMPARISON OF VALUATION AND PRO FORMA INFORMATION WITH NO FOUNDATION

         In the event that the Foundation was not being established as part of
the Conversion, Keller has estimated that the pro forma market capitalization
of the Bank would be approximately $42.0 million, at the midpoint, which is
approximately $3.7 million greater than the pro forma market capitalization of
the Bank if the Foundation is approved by members of the Bank and would result
in approximately a $6.5 million increase, or 18.3%, in the amount of Common
Stock offered for sale in the Conversion.  The pro forma price to book ratio
and pro forma price to earnings ratio would be approximately the same under
both the current appraisal and the estimate of the value of the Company without
the Foundation.  Further, assuming the midpoint of the Estimated Price Range,
pro forma stockholders' equity per share and pro forma earnings per share would
be substantially the same with the Foundation as without the Foundation.  In
this regard, pro forma stockholders' equity and pro forma net earnings per
share would be $26.60 and $0.62, respectively, at the midpoint of the estimate,
assuming no Foundation, and $26.53 and $0.62, respectively, with the
Foundation.  The pro forma price to book ratio and the pro forma price to
earnings ratio are 75.19% and 16.37x, respectively, at the midpoint of the
estimate, assuming no Foundation and are 75.39% and 16.31x, respectively, with
the Foundation.  This estimate by Keller was prepared at the request of the OTS
and is solely for purposes of providing members with sufficient information
with which to make an informed decision on the Foundation.  There is no
assurance that in the event the Foundation is not approved at the Special
Meeting of Members that the appraisal prepared at that time would conclude that
the pro forma market value of the Company would be the same as that estimated
herein.  Any appraisal prepared at that time would be based on the facts and
circumstances existing at that time, including, among other things, market and
economic conditions.

         For comparative purposes only, set forth below are certain pricing
ratios and financial data and ratios, at the minimum, midpoint, maximum and
maximum, as adjusted, of the Estimated Price Range, assuming the Conversion was
completed at September 30, 1997.

<TABLE>
<CAPTION>
                                                                                                                AT THE MAXIMUM,
                                     AT THE MINIMUM          AT THE MIDPOINT            AT THE MAXIMUM            AS ADJUSTED
                               -----------------------   ------------------------   -----------------------  ----------------------
                                  WITH          NO          WITH           NO          WITH          NO         WITH        NO
                               FOUNDATION   FOUNDATION   FOUNDATION    FOUNDATION   FOUNDATION   FOUNDATION  FOUNDATION  FOUNDATION
                               ----------   ----------   ----------    ----------   ----------   ----------  ----------  ----------
                                                                      (DOLLARS IN THOUSANDS)
<S>                            <C>           <C>          <C>           <C>          <C>          <C>         <C>         <C>
Estimated offering amount . .  $  30,175     $ 35,700     $ 35,500      $ 42,000     $ 40,825     $ 48,300    $ 46,949    $ 55,545 
Pro forma market                                                                                                      
capitalization  . . . . . . .     32,589       35,700       38,340        42,000       44,091       48,300      50,705      55,545 
Total assets  . . . . . . . .    273,580      277,829      278,284       283,283      282,988      288,737     288,399     295,009 
Total liabilities . . . . . .    227,427      227,427      227,427       227,427      227,427      227,427     227,427     227,427 
Pro forma stockholders' 
  equity  . . . . . . . . . .     46,153       50,402       50,857        55,856       55,561       61,310      60,972      67,582
                                                                                                                     
Pro forma consolidated                                                                                                   
   net earnings . . . . . . .      1,027        1,110        1,086         1,185        1,148        1,260       1,216       1,347 
Pro forma stockholders' 
  equity per share  . . . . .      28.32        28.24        26.53         26.60        25.19        25.39       24.04       24.33 
Pro forma consolidated net                                                                                            
  earnings per share  . . . .       0.69         0.68         0.62          0.62         0.57         0.57        0.53        0.53 
Pro Forma Pricing Ratios:                                                                                              
  Offering price as a                                                                                                 
    percentage of pro forma 
    stockholders' equity per 
    share   . . . . . . . . .      70.61%       70.83%       75.39%        75.19%       79.36%       78.78%      83.16%      82.19%
  Offering price to pro forma                                                                                         
    net earnings per share. .      14.68x       14.87x       16.31x        16.37x       17.76x       17.70x      19.25x      19.04x
  Pro forma market 
    capitalization to total 
    assets  . . . . . . . . .      11.91%       12.85%       13.78%        14.83%       15.58%       16.73%      17.58%      18.83%
Pro Forma Financial Ratios:                                                                                           
  Return on total assets  . .       0.75%        0.80%        0.78%         0.84%        0.81%        0.87%       0.84%       0.91%
  Return on stockholders'                                                                                                  
    equity (annualized) . . .       4.44%        4.40%        4.27%         4.24%        4.13%        4.11%       3.99%       3.99%
  Stockholders' equity to                                                                                              
    total assets  . . . . . .      16.87%       18.14%       18.28%        19.72%       19.63%       21.23%      21.14%      22.91%
</TABLE>





                                       36
<PAGE>   56
                 BAY STATE FEDERAL SAVINGS BANK AND SUBSIDIARY
                       CONSOLIDATED STATEMENTS OF INCOME

         In February 1997, the Bank merged with Union Federal Savings Bank
which at the time of the merger had $38.2 million of total assets, $27.2
million of loans, net, $35.5 million of deposits and $2.7 million of retained
earnings. Such transaction has been accounted for as a pooling of interests
and, accordingly, the following presentation represents the financial condition
and results of operations for the Bank and Union Federal as a consolidated
entity for all periods presented.

         The following Consolidated Statements of Income for each of the years
in the three-year period ended March 31, 1997 have been audited by Shatswell,
MacLeod & Company, P.C., independent certified public accountants, whose report
thereon is included elsewhere in this Prospectus. With respect to the
information for the six months ended September 30, 1997 and 1996, which is
unaudited, in the opinion of management, all adjustments necessary for a fair
presentation of such interim periods have been included and are of a normal
recurring nature.  Results for the six months ended September 30, 1997 are not
necessarily indicative of the results that may be expected for the fiscal year
ended March 31, 1998.  These Consolidated Statements of Income 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.

<TABLE>
<CAPTION>
                                                                                                      AS RESTATED
                                                                                         ------------------------------------
                                                              FOR THE SIX MONTHS                     FOR THE YEAR
                                                              ENDED SEPTEMBER 30,                   ENDED MARCH 31,
                                                             ----------------------      ------------------------------------
                                                              1997          1996           1997          1996          1995
                                                             ---------    ---------      --------      --------      --------
                                                                  (UNAUDITED)
                                                                                      (IN THOUSANDS)
<S>                                                           <C>           <C>           <C>            <C>           <C>
Interest and dividend income:                          
   Loans(1) . . . . . . . . . . . . . . . . . . . . . .        $8,685        $7,816       $15,958        $15,414       $14,161
   Securities . . . . . . . . . . . . . . . . . . . . .           552           592         1,197            711           543
   Other interest . . . . . . . . . . . . . . . . . . .            37           189           321            423           246
                                                               ------        ------       -------        -------       -------
      Total interest and dividend income  . . . . . . .         9,274         8,597        17,476         16,548        14,950
                                                               ------        ------       -------        -------       -------
Interest expense:                                      
   Deposit accounts . . . . . . . . . . . . . . . . . .         4,366         4,080         8,272          7,936         6,031
   FHLB advances  . . . . . . . . . . . . . . . . . . .           544           402           946            487           475
                                                               ------        ------       -------        -------       -------
      Total interest expense  . . . . . . . . . . . . .         4,910         4,482         9,218          8,423         6,506
                                                               ------        ------       -------        -------       -------
      Net interest and dividend income before          
        provision for loan losses . . . . . . . . . . .         4,364         4,115         8,258          8,125         8,444
Provision for loan losses . . . . . . . . . . . . . . .           444             5           117              1             6
                                                               ------        ------       -------        -------       -------
      Net interest and dividend income after           
        provision for loan losses . . . . . . . . . . .         3,920         4,110         8,141          8,124         8,438
                                                               ------        ------       -------        -------       -------
Noninterest income:                                    
   Service charges on deposit accounts  . . . . . . . .            85            90           163            182           182
   Securities gains (losses), net . . . . . . . . . . .            --            48           123             --           (18)
   Gain on sale of mortgage loans . . . . . . . . . . .             5             4             6              2             7
   Other income . . . . . . . . . . . . . . . . . . . .            50            63           115            182           249
                                                               ------        ------       -------        -------       -------
      Total noninterest income  . . . . . . . . . . . .           140           205           407            366           420
                                                               ------        ------       -------        -------       -------
Noninterest expense:                                   
   Salaries and employee benefits . . . . . . . . . . .         1,781         1,611         3,879          3,271         3,370
   Occupancy expense  . . . . . . . . . . . . . . . . .           392           309           611            605           581
   Equipment expense  . . . . . . . . . . . . . . . . .            48           100           238            213           257
   Federal deposit insurance premiums . . . . . . . . .            62         1,120         1,432            319           386
   Advertising  . . . . . . . . . . . . . . . . . . . .            88            84           144            164            83
   Data processing  . . . . . . . . . . . . . . . . . .           110           102           164            202           196
   Other expense  . . . . . . . . . . . . . . . . . . .           389           606           941            763         1,121
                                                               ------        ------       -------        -------       -------
      Total noninterest expense . . . . . . . . . . . .         2,870         3,932         7,409          5,537         5,994
                                                               ------        ------       -------        -------       -------
      Income before income tax expense  . . . . . . . .         1,190           383         1,139          2,953         2,864
Income tax expense  . . . . . . . . . . . . . . . . . .           492           167            10          1,269         1,163
                                                               ------        ------       -------        -------       -------
      Net income  . . . . . . . . . . . . . . . . . . .        $  698        $  216       $ 1,129        $ 1,684       $ 1,701
                                                               ======        ======       =======        =======       =======
</TABLE>                                               

- ------------------
(1) Includes fees on loans.





                                       37
<PAGE>   57
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

GENERAL

         The Company has only recently been formed and, accordingly, has no
results of operations. The Bank's results of operations are dependent primarily
on net interest income, which is the difference between the income earned on
its loan and investment 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, loan sale activities and loan
servicing. The Bank's noninterest expense principally consists of compensation
and employee benefits, office occupancy and equipment expense, federal deposit
insurance premiums, data processing, advertising and business promotion and
other expenses. Results of operations are also significantly affected by
general economic and competitive conditions, particularly changes in interest
rates, government policies and actions of regulatory authorities. Future
changes in applicable law, regulations or government policies may materially
impact the Bank.

         In February 1997, the Bank merged with Union Federal Savings Bank
which at the time of the merger had $38.2 million of total assets, $27.2
million of loans, net, $35.5 million of deposits and $2.7 million of retained
earnings. Such transaction has been accounted for as a pooling of interests
and, accordingly, the following presentation represents the financial condition
and results of operations for the Bank and Union Federal as a consolidated
entity for all periods presented.

MANAGEMENT STRATEGY

         Management's primary goal has been to maintain the Bank's
profitability, asset quality and its capital position by:  (i) investing
primarily in one- to four-family loans secured by properties located in its
primary market area; (ii) investing in multi-family, commercial real estate and
construction and development loans secured by properties located in the Bank's
primary market area, to the extent that such loans meet the Bank's general
underwriting criteria including, but not limited to, satisfaction of certain
loan-to-value ("LTV") and debt service coverage ratios and satisfaction that
the borrower is experienced in these types of real estate projects; (iii)
investing funds not utilized for loan investments in short-term U.S. Treasury
and mortgage-backed and mortgage-related securities; and (iv) managing interest
rate risk by emphasizing the origination of adjustable-rate loans and
short-term fixed-rate loans and investing in short-term securities and
generally selling longer-term fixed-rate loans that the Bank originates.  See
"Business of the Bank--Lending Activities" and "--Securities Investment
Activities."  The Bank intends to continue this operating strategy in an effort
to enhance its long-term profitability while maintaining a reasonable level of
interest rate risk and enhance such strategy by expanding the products and
services it offers, as necessary, in order to improve its market share in its
primary market area.  In this regard, the Bank has begun to offer business
checking accounts and, in the future, may expand its consumer retail products
to include 24 hour banking by telephone, debit card services and in-home
banking.

MANAGEMENT OF INTEREST RATE RISK AND MARKET RISK ANALYSIS

         The principal objective of the Bank's interest rate risk management
function is to evaluate the interest rate risk included in certain balance
sheet accounts, determine the appropriate level of risk given the Bank's
business strategy, operating environment, capital and liquidity requirements
and performance objectives and manage the risk consistent with the Board of
Directors' approved guidelines.  Through such management, the Bank seeks to
reduce the vulnerability of its operations to changes in interest rates. The
Bank monitors its interest rate risk as such risk relates to its operating
strategies.  The Bank's Board of Directors has established an Asset/Liability
Committee, responsible for reviewing its asset/liability policies and interest
rate risk position, which meets on a quarterly basis and reports trends and
interest rate risk position to the Board of Directors on a quarterly basis.
The extent of the 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."





                                       38
<PAGE>   58
         In recent years, the Bank has primarily utilized the following
strategies to manage interest rate risk: (i) emphasizing the origination and
purchase of adjustable-rate loans; (ii) investing primarily in short-term U.S.
Government securities or mortgage-backed and mortgage-related securities with
shorter estimated maturities; (iii) utilizing FHLB advances to better structure
the maturities of its interest rate sensitive liabilities; and (iv) to a
substantially lesser extent, selling in the secondary market longer-term
fixed-rate mortgage loans originated while generally retaining the servicing
rights on such loans.

         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 and liability is said 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 September 30, 1997, the Bank's cumulative one year
interest rate gap (which is 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) as a
percentage of total assets, was a negative 17.2%. 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 would be in a worse position to
invest in higher yielding assets as compared to an institution with a positive
gap position which, consequently, may result in the cost of its
interest-bearing liabilities increasing at a rate faster than its yield on
interest-earning assets than if it had a positive gap.  During a period of
falling interest rates, an institution with a negative gap position would tend
to have its interest-bearing liabilities repricing downward at a faster rate
than its interest-earning assets as compared to an institution with a positive
gap which, consequently, may tend to positively affect the growth of its net
interest income.

         The following table sets forth the amounts of interest-earning assets
and interest-bearing liabilities outstanding at September 30, 1997, 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 September 30, 1997, on the basis of contractual maturities, and
scheduled rate adjustments within a one year 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 of adjustable-rate loans and fixed-rate loans, and as a result of
contractual rate adjustments on adjustable-rate loans.  Money Market accounts,
Regular Savings accounts and NOW accounts are assumed to have annual decay
rates of 80%, 15% and 5%, respectively.  Deposit decay rates can have a
significant impact on the Bank's estimated gap. While the Bank believes such
assumptions to be reasonable, there can be no assurance that assumed decay
rates will approximate future withdrawal activity.  See "Business of the
Bank--Lending Activities" and "--Sources of Funds."





                                       39
<PAGE>   59
<TABLE>
<CAPTION>
                                                 MORE                                  MORE
                                                 THAN        MORE          MORE        THAN
                                                1 YEAR       THAN          THAN       4 YEARS       MORE
                                   1 YEAR         TO      2 YEARS TO    3 YEARS TO      TO          THAN         TOTAL        FAIR
                                   OR LESS      2 YEARS    3 YEARS       4 YEARS      5 YEARS     5 YEARS       AMOUNT      VALUE(1)
                                  ---------   ----------- -----------   ----------   ----------  ----------    ----------  ---------
                                                                         (DOLLARS IN THOUSANDS)
<S>                                <C>          <C>          <C>          <C>           <C>         <C>         <C>         <C>
INTEREST-EARNING ASSETS:
   Federal funds sold . . . . . .  $  1,000     $     --     $     --     $    --       $    --     $    --     $  1,000    $  1,000
   Securities . . . . . . . . . .     4,290           --           --       7,300            --       1,000       12,590      12,580
   Mortgage-backed
     securities . . . . . . . . .        63           --           --          --            --       2,791        2,854       2,894
   Stock in FHLB-Boston . . . . .     1,672           --           --          --            --          --        1,672       1,672
   Loans(2) . . . . . . . . . . .   104,803       33,283       24,033       8,201         7,056      42,858      220,234     218,044
                                   --------     --------     --------     -------       -------     -------     --------    --------
      Total interest-
        earning assets  . . . . .  $111,828     $ 33,283     $ 24,033     $15,501       $ 7,056     $46,649     $238,350    $236,190
                                   ========     ========     ========     =======       =======     =======     ========    ========
INTEREST-BEARING LIABILITIES:

   Money market accounts  . . . .  $ 34,143     $  8,536     $     --     $    --       $    --     $    --     $ 42,679    $ 42,679
   Regular savings accounts . . .     4,358        4,358        4,358       4,358         4,358       7,263       29,053      29,053
   NOW accounts . . . . . . . . .     1,060        1,060        1,060       1,060         1,060      15,899       21,199      21,199
   Certificate accounts . . . . .    92,435       10,022        4,214         624         1,675           7      108,977     109,145
   FHLB advances  . . . . . . . .    22,500           --           --          --            --          --       22,500      22,499
                                   --------     --------     ---------    -------       -------     -------     --------   ---------
      Total interest-bearing
        liabilities . . . . . . .  $154,496     $ 23,976     $  9,632     $ 6,042       $ 7,093     $23,169     $224,408    $224,575
                                   ========     ========     ========     =======       =======     =======     ========    ========
Interest-earning assets less
   interest-bearing liabilities .  $(42,668)    $  9,307     $ 14,401     $ 9,459       $   (37)    $23,480     $ 13,942
                                   ========     ========     ========     =======       =======     =======     ========
Cumulative interest-rate
  sensitivity gap . . . . . . . .  $(42,668)    $(33,361)    $(18,960)    $(9,501)      $(9,538)    $13,942
                                   ========     ========     ========     =======       =======     =======
Cumulative interest-rate gap as
  a percentage of total assets. .    (17.22)%     (13.46)%      (7.65)%     (3.83)%       (3.85)%      5.63%
                                   ========     ========     ========     =======       =======     ======= 
Cumulative interest-rate gap as
  a percentage of total
  interest-earning assets . . . .    (17.90)%     (14.00)%      (7.95)%     (3.99)%       (4.00)%      5.85%
                                   ========     ========     ========     =======       =======     ======= 
Cumulative interest-earning
   assets as a percentage of
   cumulative interest-bearing
   liabilities  . . . . . . . . .     72.38%       81.31%       89.92%      95.11%        95.26%     106.21%
                                   ========     ========     ========     =======       =======     ======= 
</TABLE>
- -------------

(1) Fair value of securities, including mortgage-backed securities, is based on
    quoted market prices, where available.  If quoted market prices are not
    available, fair value is based on quoted market prices of comparable
    instruments.  Fair value of loans is, depending on the type of loan, based
    on carrying values or estimates based on discounted cash flow analyses.
    Fair value of deposit liabilities are either based on carrying amounts or
    estimates based on a discounted cash flow calculation.  Fair values for
    FHLB advances are estimated using a discounted cash flow analysis that
    applies interest rates concurrently being offered on advances to a schedule
    of aggregated expected monthly maturities on FHLB advances.
(2) Excludes nonaccrual loans.


         Certain shortcomings are inherent in the method of analysis presented
in the foregoing table.  For example, although certain assets and liabilities
may have similar maturities or periods to repricing, they may react to
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
change 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.





                                       40
<PAGE>   60
         NET PORTFOLIO VALUE. As part of its interest rate risk analysis, the
Bank uses an interest rate sensitivity model which generates estimates of the
change in the Bank's net portfolio value ("NPV") over a range of interest rate
scenarios and which is prepared by the OTS on a quarterly basis. NPV is the
present value of expected cash flows from assets, liabilities and off-balance
sheet contracts. The NPV ratio, under any interest rate scenario, is defined as
the NPV in that scenario divided by the market value of assets in the same
scenario. The OTS produces such analysis using its own model, based upon data
submitted on the Bank's quarterly Thrift Financial Reports, including estimated
loan prepayment rates, reinvestment rates and deposit decay rates. See
"Regulation--Federal Savings Institution Regulation." The following table sets
forth the Bank's NPV as of June 30, 1997 (the latest NPV analysis prepared by
the OTS), as calculated by the OTS.

<TABLE>
<CAPTION>                                                                                                
     CHANGE IN INTEREST RATES IN                                                      NPV AS % OF PORTFOLIO
     BASIS POINTS (RATE SHOCK)                    NET PORTFOLIO VALUE                    VALUE OF ASSETS   
     ---------------------------           --------------------------------------   ------------------------
                                                                                        NPV
                                            AMOUNT        $ CHANGE      % CHANGE       RATIO       CHANGE(1)
                                           --------      ----------    ----------   ----------    ----------
                                                               (DOLLARS IN THOUSANDS)
     <S>                                   <C>            <C>             <C>          <C>           <C>
       +400  . . . . . . . . . . . . .     $18,895        $(7,823)        (29)          7.95%        (280)
       +300  . . . . . . . . . . . . .      21,627         (5,091)        (19)          8.96         (178)
       +200  . . . . . . . . . . . . .      23,997         (2,721)        (10)          9.82          (93)
       +100  . . . . . . . . . . . . .      25,752           (966)         (4)         10.43          (32)
     Static  . . . . . . . . . . . . .      26,718             --          --          10.75           --
      --100  . . . . . . . . . . . . .      26,691            (27)          0          10.70           (4)
      --200  . . . . . . . . . . . . .      25,897           (821)         (3)         10.39          (36)
      --300  . . . . . . . . . . . . .      25,767           (951)         (4)         10.31          (44)
      --400  . . . . . . . . . . . . .      26,381           (337)         (1)         10.49          (26)
</TABLE>

- ---------------------
(1)   Expressed in basis points.


         As is the case with the Gap Table, certain shortcomings are inherent
in the methodology used in the above interest rate risk measurements.  Modeling
changes in NPV require the making of certain assumptions which may or may not
reflect the manner in which actual yields and costs respond to changes in
market interest rates.  In this regard, the NPV model presented assumes that
the composition of the Bank's interest sensitive assets and liabilities
existing at the beginning of a period remains constant over the period being
measured and also assumes that a particular change in interest rates is
reflected uniformly across the yield curve regardless of the duration to
maturity or repricing of specific assets and liabilities.  Accordingly,
although the NPV measurements and net interest income models provide an
indication of the Bank's interest rate risk exposure at a particular point in
time, such measurements are not intended to and do not provide a precise
forecast of the effect of changes in market interest rates on the Bank's net
interest income and will differ from actual results.

ANALYSIS OF NET INTEREST INCOME

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

         AVERAGE BALANCE SHEETS.  The following tables set forth certain
information relating to the Bank at and for the six months ended September 30,
1997 and 1996 and for the years ended March 31, 1997, 1996 and 1995.  The
average yields and costs are derived by dividing income or expense by the
average balance of interest-earning assets or interest-bearing liabilities,
respectively, for the periods shown except where noted otherwise and reflect
annualized yields and costs.  Average balances are derived from average
month-end balances.  Management does not believe that the use of average
monthly balances instead of average daily balances has caused any material
differences in the information presented.  The yields and costs include fees
which are considered adjustments to yields.  Loan interest and yield data does
not include any accrued interest from non-accruing loans.





                                       41
<PAGE>   61

<TABLE>
<CAPTION>
                                                                           FOR THE SIX MONTHS ENDED SEPTEMBER 30,
                                                AT SEPTEMBER 30, -----------------------------------------------------------
                                                    1997                     1997                          1996
                                            -------------------- -----------------------------  ----------------------------
                                                                                      AVERAGE                       AVERAGE
                                                         YIELD/   AVERAGE              YIELD/   AVERAGE              YIELD/
                                              BALANCE     COST    BALANCE   INTEREST    COST    BALANCE    INTEREST   COST
                                            ----------   ------- ---------  --------- -------  ---------  --------- --------
                                                                         (DOLLARS IN THOUSANDS)
<S>                                         <C>           <C>    <C>         <C>       <C>     <C>         <C>        <C>
ASSETS:

  Interest-earning assets:
    Federal funds sold  . . . . . . . . . . $   1,000     5.50%  $  1,358    $   37    5.43%   $  6,152    $  189     6.14%
    Investment securities(1)  . . . . . . .    15,226     6.24     14,036       447    6.35      15,378       461     6.00
    Mortgage-backed and mortgage-
     related securities . . . . . . . . . .     2,854     7.23      3,011       105    6.95       3,349       131     7.82
    Loans, net and mortgage loans
     held-for-sale(2) . . . . . . . . . . .   219,370     8.09    210,062     8,685    8.25     190,381     7,816     8.21
                                             --------            --------    ------            --------    ------         
        Total interest-earning assets . . .   238,450     7.95    228,467     9,274    8.10     215,260     8,597     7.99
                                                                             ------                        ------
  Noninterest-earning assets  . . . . . . .     9,313               6,826                         6,883
                                             --------            --------                      --------
        Total assets  . . . . . . . . . . .  $247,763            $235,293                      $222,143
                                             ========            ========                      ========

LIABILITIES AND EQUITY:
  Interest-bearing liabilities:
    NOW accounts  . . . . . . . . . . . . .  $ 21,199     1.76%  $ 20,649    $  190    1.84%   $ 20,602    $  195     1.89%
    Regular savings accounts  . . . . . . .    29,053     2.47     29,273       367    2.50      31,069       325     2.09
    Money market accounts . . . . . . . . .    42,679     4.04     39,523       803    4.05      33,411       687     4.11
    Certificate accounts  . . . . . . . . .   108,977     5.63    105,715     3,006    5.67     102,235     2,873     5.62
                                             --------            --------    ------            --------    ------         
         Total interest-bearing deposits. .   201,908     4.43    195,160     4,366    4.46     187,317     4,080     4.36

    FHLB advances . . . . . . . . . . . . .    22,500     5.63     18,536       544    5.85      14,133       402     5.69
                                             --------            --------    ------            --------    ------            
         Total interest-bearing liabilities   224,408     4.55    213,696     4,910    4.58     201,450     4,482     4.45
                                                                             ------                        ------         
  Demand deposits(3)  . . . . . . . . . . .       253                  88                           136
  Other liabilities . . . . . . . . . . . .     2,766               2,037                         1,853
                                             --------            --------                      --------
         Total liabilities  . . . . . . . .   227,427             215,821                       203,439
  Equity  . . . . . . . . . . . . . . . . .    20,336              19,472                        18,704
                                             --------            --------                      --------
         Total liabilities and equity . . .  $247,763            $235,293                      $222,143
                                             ========            ========                      ========
  Net interest income/Net interest
   rate spread(4) . . . . . . . . . . . . .               3.40%              $4,364    3.52%               $4,115     3.54%
                                                          ====               ======    ====                ======     ==== 

  Net interest margin(5)  . . . . . . . . .                                            3.81%                          3.81%
                                                                                       ====                           ==== 
  Ratio of interest-earning assets to
   interest-bearing liabilities . . . . . .    106.26%             106.91%                       106.86%
                                               ======              ======                        ====== 
</TABLE>
- ----------------------
(1) Includes investment securities available-for-sale and held-to-maturity and
    stock in FHLB-Boston.
(2) Amount is net of deferred loan origination costs, undisbursed proceeds of
    construction loans in process, allowance for loan losses and includes
    non-accruing loans.  The Bank records interest income on non-accruing loans
    on a cash basis.
(3) Demand deposits primarily represent noninterest-bearing custodial accounts.
(4) Net interest rate spread represents the difference between the weighted
    average yield on interest-earning assets and the weighted average cost of
    interest-bearing liabilities.
(5) Net interest margin represents net interest income as a percentage of
    average interest-earning assets.





                                       42
<PAGE>   62
<TABLE>
<CAPTION>
                                                                      FOR THE YEARS ENDED MARCH 31,
                                     -----------------------------------------------------------------------------------------------
                                                 1997                             1996                             1995
                                     -----------------------------   ------------------------------   ------------------------------
                                                           AVERAGE                          AVERAGE                          AVERAGE
                                      AVERAGE               YIELD/   AVERAGE                YIELD/    AVERAGE                YIELD/
                                      BALANCE   INTEREST    COST     BALANCE     INTEREST     COST    BALANCE    INTEREST     COST
                                     --------   --------   -------   -------     --------   -------   -------    --------    -------
                                                                          (DOLLARS IN THOUSANDS)
<S>                                  <C>       <C>          <C>      <C>         <C>          <C>     <C>         <C>          <C>
ASSETS:
  Interest-earning assets:
    Federal funds sold  . . . . .    $  5,985   $   321     5.36%    $  6,759    $   423      6.26%   $  4,740    $   246      5.19%
    Investment securities(1)  . .      15,041       951     6.32       11,391        565      4.96       7,663        425      5.55
    Mortgage-backed and
      mortgage-related securities       3,380       246     7.28        1,917        146      7.62       1,851        118      6.37
    Loans, net and mortgage
     loans held-for-sale(2) . . .     195,471    15,958     8.16      173,285     15,414      8.90     181,853     14,161      7.79
                                     --------   -------              --------    -------              --------    -------          
        Total interest-
          earning assets  . . . .     219,877    17,476     7.95      193,352     16,548      8.56     196,107     14,950      7.62
                                                -------                          -------                          -------          
  Noninterest-earning assets  . .       6,931                           6,205                            3,608
                                     --------                        --------                          -------
        Total assets  . . . . . .    $226,808                        $199,557                         $199,715
                                     ========                        ========                         ========
LIABILITIES AND EQUITY:
  Interest-bearing liabilities:
    NOW accounts  . . . . . . . .    $ 20,835   $   386     1.85%    $ 18,727    $   384      2.05%   $ 20,438    $   427      2.09%
    Regular savings accounts  . .      30,863       660     2.14       31,560        676      2.14      37,575        764      2.03
    Money market accounts . . . .      34,839     1,436     4.12       29,972      1,284      4.28      39,603      1,468      3.71
    Certificate accounts  . . . .     102,995     5,790     5.62       92,852      5,592      6.02      76,604      3,372      4.40
                                     --------   -------              --------    -------              --------    -------          
      Total interest-
        bearing deposits  . . . .     189,532     8,272     4.36      173,111      7,936      4.58     174,220      6,031      3.46
    FHLB advances . . . . . . . .      16,813       946     5.63        7,786        487      6.25       7,688        475      6.18
                                     --------   -------              --------    -------              --------    -------      
      Total interest-
        bearing liabilities . . .     206,345     9,218     4.47      180,897      8,423      4.66     181,908      6,506      3.58
                                                -------                          -------                          -------          
  Demand deposits(3)  . . . . . .         132                             165                              229
  Other liabilities . . . . . . .       1,511                           1,931                            1,717
                                     --------                        --------                         ---------
      Total liabilities . . . . .     207,988                         182,993                          183,854
  Equity  . . . . . . . . . . . .      18,820                          16,564                           15,861
                                     --------                        --------                         --------
      Total liabilities
         and equity . . . . . . .    $226,808                        $199,557                         $199,715
                                     ========                        ========                         ========

  Net interest income/
   Net interest rate spread(4)  .               $ 8,258     3.48%                $ 8,125      3.90%               $ 8,444      4.04%
                                                =======     ====                 =======      ====                =======      ==== 
  Net interest margin(5)  . . . .                           3.76%                             4.20%                            4.31%
                                                            ====                              ====                             ==== 
  Ratio of interest-earning
   assets to interest-bearing
   liabilities  . . . . . . . . .      106.56%                         106.89%                          107.81%
                                       ======                          ======                           ====== 
</TABLE>

- ----------------------
(1) Includes investment securities available-for-sale and held-to-maturity and
    stock in FHLB-Boston.
(2) Amount is net of deferred loan origination costs, undisbursed proceeds of
    construction loans in process, allowance for loan losses and includes
    non-accruing loans.  The Bank records interest income on non-accruing loans
    on a cash basis.
(3) Demand deposits primarily represent noninterest-bearing custodial accounts.
(4) Net interest rate spread represents the difference between the weighted
    average yield on interest-earning assets and the weighted average cost of
    interest-bearing liabilities.
(5) Net interest margin represents net interest income as a percentage of
    average interest-earning assets.





                                       43
<PAGE>   63
         RATE/VOLUME ANALYSIS.  The following table presents the extent to
which changes in interest rates and changes in the volume of interest-earning
assets and interest-bearing liabilities have affected the Bank's interest
income and interest expense during the periods indicated.  Information is
provided in each category with respect to:  (i) changes attributable to changes
in volume (changes in volume multiplied by prior rate); (ii) changes
attributable to changes in rate (changes in rate multiplied by prior volume);
and (iii) the net change.  The changes attributable to the combined impact of
volume and rate have been allocated on a proportional basis between changes in
rate and volume.

<TABLE>
<CAPTION>
                                                  SIX MONTHS ENDED                 YEAR ENDED                     YEAR ENDED
                                                 SEPTEMBER 30, 1997              MARCH 31, 1997                 MARCH 31, 1996
                                                    COMPARED TO                   COMPARED TO                    COMPARED TO
                                                  SIX MONTHS ENDED                 YEAR ENDED                     YEAR ENDED
                                                 SEPTEMBER 30, 1996              MARCH 31, 1996                 MARCH 31, 1995
                                            ---------------------------   ------------------------------  --------------------------
                                             INCREASE (DECREASE)          INCREASE (DECREASE)             INCREASE (DECREASE)
                                                   DUE TO                        DUE TO                         DUE TO
                                            ------------------            --------------------            -----------------
                                             VOLUME     RATE      NET     VOLUME      RATE        NET      VOLUME    RATE      NET
                                            --------   -------  -------   -------   ----------  --------  --------  -------  -------
                                                                                  (IN THOUSANDS)
<S>                                           <C>        <C>     <C>     <C>          <C>        <C>       <C>     <C>        <C>
INTEREST-EARNING ASSETS:
  Federal funds sold  . . . . . . . . .       $(132)     $(20)   $(152)   $  (45)     $ (57)     $(102)    $ 119    $   58   $  177
  Investment securities . . . . . . . .         (44)       30      (14)      208        178        386       179       (39)     140
  Mortgage-backed securities  . . . . .         (12)      (14)     (26)      106         (6)       100         4        24       28
  Loans, net, and mortgage
   loans held-for-sale  . . . . . . . .         834        35      869     1,520       (976)       544      (620)    1,873    1,253
                                              -----      ----    -----    ------      -----      -----     -----    ------   ------
    Total interest-earning assets . . .         646        31      677     1,789       (861)       928      (318)    1,916    1,598
                                              -----      ----    -----    ------      -----      -----     -----    ------   ------
INTEREST-BEARING LIABILITIES:
  NOW accounts  . . . . . . . . . . . .          --        (5)      (5)       14        (12)         2       (35)       (8)     (43)
  Regular savings accounts  . . . . . .         (18)       60       42       (16)        --        (16)     (132)       44      (88)
  Money market accounts . . . . . . . .         126       (10)     116       198        (46)       152      (512)      328     (184)
  Certificate accounts  . . . . . . . .         105        28      133       504       (306)       198       811     1,409    2,220
                                              -----      ----    -----    ------      -----      -----     -----    ------   ------
    Total deposits  . . . . . . . . . .         213        73      286       700       (364)       336       132     1,773    1,905
  FHLB advances . . . . . . . . . . . .         130        12      142       503        (44)       459         7         5       12
                                              -----      ----    -----    ------      -----      -----     -----    ------   ------
    Total interest-bearing liabilities          343        85      428     1,203       (408)       795       139     1,778    1,917
                                              -----      ----    -----    ------      -----      -----     -----    ------   ------
Net change in net interest income . . .       $ 303      $(54)   $ 249    $  586      $(453)     $ 133     $(457)   $  138   $ (319)
                                              =====      ====    =====    ======      =====      =====     =====    ======   ====== 
</TABLE>


COMPARISON OF FINANCIAL CONDITION AT SEPTEMBER 30, 1997 AND MARCH 31, 1997

         Total assets increased by $14.7 million, or 6.3%, from $233.1 million
at March 31, 1997 to $247.8 million at September 30, 1997.  The growth in
assets is primarily due to a $12.3 million, or 5.9%, increase in loans, net,
due to increased loan origination activity.  The loan originations consisted of
$21.8 million of one- to four-family loans, $3.0 million of multi-family loans,
$7.9 million of commercial real estate loans, $2.9 million of construction and
development loans, $1.9 million of equity loans and $2.3 million of other
consumer loans.  The loan originations were partially offset by $27.0 million
in principal pay-downs and payoffs and $510,000 of loan sales.  As a result,
during such period, one- to four-family loans increased by $1.3 million, or
0.8%, multi-family loans increased by $2.7 million, or 18.4%, commercial real
estate loans increased by $4.0 million, or 15.8%, construction and development
loans increased by $4.4 million, or 156%, and consumer loans increased by $1.8
million, or 36.4%.  See "Risk Factors--Increased Lending Risks Associated With
Multi-Family, Commercial Real Estate and Construction and Development Loans."
Cash and cash equivalents increased $1.1 million, or 29.1%, primarily due to a
$1.0 million increase in federal funds sold offset, in part, by the utilization
of $697,000 to fund a trust established for the benefit equalization plan.
Investment securities available-for-sale increased $349,000 primarily due to an
increase in the market value of the securities.  Investment securities
held-to-maturity decreased $397,000 due to principal repayments on
mortgage-backed securities.  Premises and equipment increased by $460,000, net
of depreciation and amortization of $107,000 primarily due to renovations of
the Bank's existing facilities.  Other assets increased $905,000 primarily due
to the funding of the Bank's benefit equalization plan. See "Management of the
Bank--Benefits."  The increase in assets was funded primarily by an increase in
FHLB advances, which increased $8.0 million, or 55.2%, from $14.5 million at
March 31, 1997 to $22.5 million at September 30, 1997 and a $5.1 million, or
2.6%, increase in deposits, primarily due to a $3.0 million, or 2.8%, increase
in certificate accounts and a $2.0 million, or 2.2%, increase in savings and
NOW accounts.  Retained earnings increased $698,000 from $19.1 million, or 8.2%
of total assets, at March 31, 1997 to $19.8 million, or 8.0% of total assets,
at September 30, 1997.  The increase in retained earnings was due to net income
during the six month period ended September 30, 1997.







                                      44
<PAGE>   64
COMPARISON OF FINANCIAL CONDITION AT MARCH 31, 1997 AND MARCH 31, 1996

         Total assets increased $13.2 million, or 6.0%, from $219.9 million at
March 31, 1996 to $233.1 million at March 31, 1997.  The growth in assets was
primarily due to a $20.5 million, or 11.0%, increase in loans, net.  Cash and
cash equivalents, investment securities available-for-sale and investment
securities held-to-maturity decreased by a total of $7.9 million, or 28.2%,
from $28.0 million at March 31, 1996 to $20.1 million at March 31, 1997
primarily due to a $4.9 million, or 17.6%, decrease in federal funds sold and a
decrease of $2.6 million, or 9.4%, in investment securities held-to-maturity
due to maturities and repayments which were primarily reinvested in loans.  The
increase in loans, net, was due to a $12.9 million, or 8.6%, increase in one-
to four-family loans consisting primarily of adjustable rate loans, a $6.1
million, or 32.1%, increase in commercial real estate loans, a $1.3 million, or
10.0%, increase in multi-family loans and a $2.1 million increase in equity
loans, offset, in part, by a $2.5 million, or 47.2%, decrease in construction
and development loans.  The increase in loans is primarily due to increased
origination activity which increased by $22.4 million from $34.9 million for
fiscal 1996 to $57.3 million for fiscal 1997.  The increase in loan origination
volume is attributable to management's strategy to emphasize the origination of
adjustable-rate one- to four-family loans and commercial real estate loan
products the demand for which increased in fiscal 1997.  The declining interest
rate environment during the year ended March 31, 1996 resulted in increased
demand for fixed-rate loans while demand for adjustable-rate loans diminished.
During the year ended March 31, 1997, as market interest rates increased, the
Bank was able to originate more adjustable-rate loans.  The resulting growth in
assets was primarily funded by an increase in deposits of $9.1 million, or
4.9%, to $197.1 million at March 31, 1997 as compared to $187.9 million at
March 31, 1996.  Deposit growth occurred in certificate accounts which
increased 3.8%, from $102.1 million at March 31, 1996 to $106.0 million at
March 31, 1997 and savings and NOW accounts which increased by $5.3 million.
The remaining growth in assets was funded by FHLB advances, which increased by
$2.9 million, or 24.5%, to $14.5 million at March 31, 1997, compared to $11.7
million at March 31, 1996.  Retained earnings at March 31, 1997 totalled $19.1
million, or 8.2% of total assets, compared to $18.0 million, or 8.2% of total
assets at March 31, 1996 due to net income during fiscal 1997.

COMPARISON OF OPERATING RESULTS FOR THE SIX MONTHS ENDED SEPTEMBER 30, 1997 AND
1996

         GENERAL.  The Bank's net income for the six months ended September 30,
1997 was $698,000 as compared to $216,000 for the six months ended September
30, 1996.  The increase of $482,000, or 223.1%, in net income was primarily due
to a decrease in noninterest expense as a result of the absence of the one-time
special assessment to recapitalize the SAIF, as well as an increase in interest
income, which were partially offset by an increase in interest expense and an
increase in the provision for loan losses.

         INTEREST INCOME.  Interest income for the six months ended September
30, 1997 was $9.3 million as compared to $8.6 million for the six months ended
September 30, 1996, an increase of $677,000, or 7.9%.  The increase in interest
income was the result of an increase in the average balance of interest-earning
assets of $13.2 million, or 6.1%, from $215.3 million for the six months ended
September 30, 1996 to $228.5 million for the six months ended September 30,
1997 and an increase of 11 basis points in the average yield on
interest-earning assets from 7.99% to 8.10%.  The increase in the average
balance of interest-earning assets was due to a $19.7 million increase in the
average balance of loans, net, offset by a decrease of $6.5 million in the
average balance of federal funds sold and securities.  The increase in the
average balance of loans, net, was primarily due to the increase in one- to
four-family and commercial real estate loan origination activity resulting in a
corresponding increase in the average balance of the loan portfolio.  Market
interest rates generally remained stable during the six months ended September
30, 1997 and, as a result, the average yield on loans, net, increased slightly
to 8.25% for the six months ended September 30, 1997 compared to 8.21% for the
six months ended September 30, 1996.

         INTEREST EXPENSE.  Interest expense for the six months ended September
30, 1997 was $4.9 million compared to $4.5 million for the six months ended
September 30, 1996, an increase of $428,000, or 9.5%.  The increase in interest
expense was mainly due to a $12.2 million, or 6.1%, increase in the average
balance of interest-bearing liabilities which increased from $201.5 million for
the six months ended September 30, 1996 to $213.7 million for the same period
in 1997 and an increase of 13 basis points in the weighted average cost of
interest-bearing liabilities from 4.45% to 4.58%.  The increase in the average
balance of interest-bearing liabilities resulted from an increase in the
average balance of total deposit accounts of $7.8 million consisting primarily
of an increase in the average





                                       45
<PAGE>   65
balance of money market accounts which increased by $6.1 million, or 18.3%, an
increase in the average balance of certificate accounts which increased by $3.5
million, or 3.4%, offset, in part, by a decrease in savings accounts of $1.8
million, or 5.8%.  The average balance of money market accounts and certificate
accounts increased due to the offering of competitively priced deposit products
including certificate accounts with minimum denominations of $100,000.  The
increase in the average balance of deposit accounts coupled with an increase in
the weighted average cost of interest-bearing deposits of 10 basis points
resulted in interest expense on deposits increasing $286,000 from $4.1 million
for the six months ended September 30, 1996 to $4.4 million for the same period
in 1997.  The average balance of FHLB advances increased by $4.4 million
resulting in interest expense on average FHLB advances increasing $142,000 from
$402,000 for the six months ended September 30, 1996 to $544,000 for the same
period in 1997, including the effect of a 16 basis point increase in the
weighted average cost of FHLB advances.  The average balance of FHLB advances
increased due to the Bank's determination to utilize FHLB advances to fund
increased loan originations.

         NET INTEREST INCOME.  Net interest income before the provision for
loan losses increased by $249,000, or 6.1%, as the increase in the average
balance of the Bank's interest-earning assets offset a slight decrease in the
Bank's net interest rate spread, from 3.54% for the six months ended September
30, 1996 to 3.52% for the six months ended September 30, 1997.  The Bank's net
interest margin remained the same at 3.81% for both periods.

         PROVISION FOR LOAN LOSSES.  The Bank's provision for loan losses
amounted to $444,000 for the six months ended September 30, 1997, as compared
to a provision of $5,000 for the same period in 1996.  The increase in the
provision for loan losses resulted from management's review and evaluation of
the risks inherent in its loan portfolio.  In particular, management considered
increased delinquencies in four pools of purchased one- to four-family loans
which were internally classified by the Bank.  See "Business of the
Bank--Lending Activities" and "--Delinquent Loans, Classified Assets and Real
Estate Owned." As a result of the increased provision, the Bank's ratio of
allowance for loan losses as a percent of loans equaled 0.96% at September 30,
1997 as compared to 0.86% at September 30, 1996.  The Bank evaluates the
carrying value of loans on a regular basis and adjusts the allowance for loan
losses, with a charge to operations, as deemed necessary.  The adjustment is
determined based upon management's assessment of the risk characteristics of
the loan portfolio currently known to management in light of current economic
conditions, actual loss experience, industry trends and other factors which may
affect the real estate values in the Bank's market area.  In addition, various
regulatory agencies, as an integral part of their examination process,
periodically review the Bank's allowance for loan losses.  Such agencies may
require that the Bank provide additions to the allowance based upon judgment
which may differ from those of management.  While management of the Bank
believes that the allowance for loan losses is sufficient based on information
currently available to it, no assurances can be made that future events,
conditions or regulatory directives will not result in increased provisions for
loan losses or additions to the Bank's allowance for loan losses which may
adversely affect net income.  See "Business of the Bank--Lending
Activities--Delinquencies and Classified Assets" and "Allowance for Loan
Losses."

         NONINTEREST INCOME.  Total noninterest income for the six months ended
September 30, 1997 decreased $65,000, or 31.7% to $140,000 from $205,000 for
the six months ended September 30, 1996.  The primary reason for the decrease
was the reporting of a gain of $48,000 on the sale of securities during the six
months ended September 30, 1996.  During the six months ended September 30,
1997, the Bank did not sell any securities.  Also contributing to the decrease
in noninterest income was a decrease of $13,000 in other income, primarily
attributable to an increase in personal money order fees of $5,000, a decrease
in miscellaneous income of $10,000, a decrease in the gain on sale of fixed
assets of $5,000 and a decrease of $3,000 in service fees on loans and a
decrease of $5,000 in service charges on deposit accounts.

         NONINTEREST EXPENSE.  Total noninterest expense decreased by $1.1
million, or 27.0%, from $3.9 million for the six months ended September 30,
1996 to $2.9 million for the same period in 1997.  The decrease was primarily
due to a decrease in federal deposit insurance premium expense of $1.1 million.
This decrease is attributable to the payment of the one-time SAIF Special
Assessment paid in late 1996 equal to 65.7 basis points of insured deposits to
recapitalize the SAIF which, in the case of the Bank, amounted to $1.2 million.
Federal deposit insurance premiums also decreased due to a lower premium
assessment rate structure enacted in late 1996 in connection with the payment
of the SAIF Special Assessment.  As a result, the Bank's deposit premium rate,
which was 23 basis points for fiscal 1996 and the first eight months of fiscal
1997, decreased to 6.48 basis points for the last four months of fiscal 1997.





                                       46
<PAGE>   66
See "Regulation--Insurance of Deposit Accounts."  Compensation and employee
benefits expense increased $170,000, or 10.6%, due to normal salary increases
and merger related compensation; office occupancy expense increased $83,000, or
26.9%, due to an increased lease expense; equipment expense decreased $52,000;
and other expense decreased by $217,000.  Management attempts to control
operating expenses and reduce costs on an ongoing basis; however, the Bank
expects that compensation and employee benefits expense may increase after the
Conversion, primarily as a result of the adoption of various stock-based
employee benefit plans and compensation adjustments contemplated in connection
with the Conversion.  See "Management of the Bank--Benefits."

         INCOME TAXES.  Income tax expense was $492,000 for the six months
ended September 30, 1997 (resulting in an effective tax rate of 41.3%),
compared to $167,000 for the six months ended September 30, 1996 (resulting in
an effective tax rate of 43.6%).  The increase in income tax expense was due to
an increase in pre-tax income of $807,000 for the six months ended September
30, 1997.

COMPARISON OF OPERATING RESULTS FOR THE FISCAL YEARS ENDED MARCH 31, 1997 AND
1996

         GENERAL.  Net income for the fiscal year ended March 31, 1997
decreased by $555,000, or 33.0%, from $1.7 million for fiscal 1996 to $1.1
million for fiscal 1997.  The decrease was primarily attributable to an
increase in total noninterest expense of $1.9 million, primarily due to the
payment of the one-time SAIF Special Assessment of $1.2 million, a $608,000 net
increase in compensation expense primarily due to establishment of the Bank's
benefit equalization plan, higher noninterest expense and an increase in the
provision for loan losses.  These items were partially offset by higher
noninterest income.

         INTEREST INCOME.  Interest income for fiscal 1997 increased by
$928,000, or 5.6%, to $17.5 million as compared to $16.5 million for fiscal
1996.  The increase in interest income for fiscal 1997 was primarily
attributable to an increase in the average balance of interest-earning assets,
due primarily to an increase in the average balance of loans, net, which
increased by $22.2 million, or 12.8%, from $173.3 million for fiscal 1996 to
$195.5 million for fiscal 1997 which was offset by a 61 basis point decrease in
the weighted average yield on interest-earning assets from 8.56% for fiscal
1996 to 7.95% for fiscal 1997.  The increase in loans, net, primarily reflects
an increase in one- to four-family loans of $12.9 million, an increase of $1.3
million in multi-family loans, an increase of $6.1 million in commercial real
estate loans and an increase in equity loans of $2.1 million.  As a result,
interest income on loans increased by $544,000, or 3.5%, to $16.0 million for
fiscal 1997 as compared to $15.4 million for fiscal 1996, which was partially
offset by a 74 basis point decline in the average yield on loans.  The decrease
in yield was primarily due to principal repayments and refinancing of higher
yielding one- to four-family mortgage loans and increased origination of lower
yielding adjustable rate loans.  The increase in interest income was also due
to an increase in the average balance of securities which increased $5.1
million to $18.4 million for fiscal 1997.

         INTEREST EXPENSE.  Interest expense increased by $795,000, or 9.4%,
for fiscal 1997 to $9.2 million as compared to $8.4 million for fiscal 1996
due, in part, to the increased average balance of deposit accounts of $16.4
million, or 9.5%, to $189.5 million, resulting from the growth in the Bank's
deposit base and an increase in the average balance of FHLB advances which were
offset, in part, by a 19 basis point decrease in the weighted average cost of
interest-bearing liabilities.  The growth in the deposit base consisted of a
$2.1 million increase in average balances of NOW accounts, a $4.9 million
increase in money market accounts and a $10.1 million increase in certificate
accounts.  The average cost of deposits decreased by 22 basis points from an
average cost of 4.58% for fiscal 1996 to an average cost of 4.36% for fiscal
1997 primarily due to a lower interest rate environment.  Interest expense on
FHLB advances increased by $459,000, or 94.3%, due to an increase in the
average balance of FHLB advances from $7.8 million for fiscal 1996 to $16.8
million for fiscal 1997 due to increased utilization of FHLB advances to fund
loan originations.  The increase in interest expense on FHLB advances was
partially offset by a decrease of 62 basis points in the average cost of FHLB
advances, from 6.25% for fiscal 1996 to 5.63% for fiscal 1997.

         NET INTEREST INCOME.  Net interest income before provision for loan
losses increased by $133,000, or 1.6%, from $8.1 million for fiscal 1996 to
$8.3 million for fiscal 1997.  Net interest income increased despite a decline
in the net interest rate spread from 3.90% for fiscal 1996 to 3.48% for fiscal
1997.  The decrease in the net interest rate spread was due primarily to a
decrease in the average yield of interest-earning assets of 61 basis points to
7.95% for





                                       47
<PAGE>   67
fiscal 1997 from 8.56% for fiscal 1996 offset, in part, by a decrease in the
cost of interest-bearing liabilities of 19 basis points from 4.66% for fiscal
1996 compared to 4.47% for fiscal 1997.  The net interest margin for fiscal
1997 decreased to 3.76% from 4.20% for fiscal 1996.  The impact of the reduced
net interest margin was offset by an increase in the average balance of
interest-earning assets in fiscal 1997 versus fiscal 1996 and, thus, net
interest income improved for fiscal 1997.

         PROVISION FOR LOAN LOSSES.  The Bank's provision for loan losses was
$117,000 for fiscal 1997, compared to a provision of $1,000 for fiscal 1996.
The increase in the provision for loan losses was due primarily to management's
review and evaluation and subsequent charge-off of part of a number of loans
purchased by Union Federal and serviced by others.  See "Business of the
Bank--Delinquent Loans, Classified Assets and Real Estate Owned."  As a result,
the Bank's allowance for loan losses as a percent of loans was 0.81% and the
Bank's allowance for loan losses as a percent of non-performing loans was
109.12% at March 31, 1997 as compared to 0.94% and 154.26%, respectively, at
March 31, 1996.

         NONINTEREST INCOME.  Noninterest income increased by $41,000, or
11.2%, from $366,000 for fiscal 1996 to $407,000 for fiscal 1997.  The increase
was primarily due to a $123,000 gain on the sale of available-for-sale
securities and an increase of $4,000 in the gain on sale of mortgage loans,
partially offset by a decrease in service charges on deposit accounts of
$19,000 and a decrease of $67,000 in other income.

         NONINTEREST EXPENSE.  Noninterest expense for fiscal 1997 increased by
$1.9 million, or 33.8%, from $5.5 million for fiscal 1996 to $7.4 million for
fiscal 1997.  The increase was primarily a result of an increase of $1.1
million, or 348.9%, in federal deposit insurance premiums expense, resulting
from the one-time SAIF Special Assessment. Also contributing to the increase in
noninterest expense was an increase of $608,000, or 18.6%, in compensation and
employee benefits expense which included a $697,000 expense related to the
establishment of the benefit equalization plan, and an increase in other
expense of $178,000, or 23.3%, which was composed of merger related expenses
and an increase of $25,000, or 11.7%, in equipment expense.  The increase in
these items was partially offset by a decrease in advertising expense of
$20,000, or 12.2%, and a decrease of $38,000, or 18.8%, in data processing
expense.

         INCOME TAXES.  Income tax expense decreased by $1.3 million from $1.3
million to $10,000 for fiscal 1997, resulting in an effective tax rate of 0.9%
for fiscal 1997, compared to an effective tax rate of 43.0% for fiscal 1996.
The decrease in income tax expense is due to an adjustment of deferred taxes
pertaining to the provision for loan losses resulting from a change in federal
tax law of $339,000 and the elimination of the valuation allowance for deferred
taxes of $209,000, as well as decreased pre-tax income.

COMPARISON OF OPERATING RESULTS FOR THE FISCAL YEARS ENDED MARCH 31, 1996 AND
1995

         GENERAL.  Net income for fiscal 1996 remained relatively stable,
decreasing by $17,000, or 1.0%.  The decrease resulted from an increase of $1.9
million in interest expense, a decrease of $54,000 in noninterest income, and
an increase of $106,000 in income tax expense, partially offset by a $1.6
million increase in interest income, a decrease of $457,000 in noninterest
expense and a decrease of $5,000 in the provision for loan losses.

         INTEREST INCOME.  Interest income for fiscal 1996 increased $1.6
million, or 10.7%, to $16.5 million as compared to $15.0 million for fiscal
1995.  The increase in interest income was due primarily to an increase in the
weighted average yield on interest-earning assets offset, in part, by a slight
decrease in the average balance of interest-earning assets.  Interest income on
loans increased by $1.3 million, or 8.8%, to $15.4 million for fiscal 1996 as
compared to $14.2 million for fiscal 1995 due to an increase in the weighted
average yield on loans from 7.79% for fiscal 1995 to 8.90% for fiscal 1996
partially offset by a decrease in the average balance of loans, net, of $8.6
million.  Interest income from securities increased $168,000, or 30.9%, to
$711,000 for fiscal 1996 from $543,000 for fiscal 1995.  The increase is due to
an increase in the weighted average balance of securities of $3.8 million
offset, in part, by a decrease in the weighted average yield on investment
securities of 59 basis points from 5.55% for fiscal 1995 to 4.96% for fiscal
1996.





                                       48
<PAGE>   68
         INTEREST EXPENSE.  Interest expense increased by $1.9 million, or
29.5%, to $8.4 million for fiscal 1996 as compared to $6.5 million for fiscal
1995 due to an increase in the weighted average cost of interest-bearing
liabilities of 108 basis points, partially offset by a $1.0 million decline in
the average balance of interest-bearing liabilities.  The increase in the
weighted average cost of interest-bearing liabilities was primarily due to an
increase in the weighted average cost of deposits from 3.46% for fiscal 1995 to
4.58% for fiscal 1996 primarily due to a 21.2% increase in the average balance
of higher cost certificate accounts and due to a higher interest rate
environment during fiscal 1996.  In addition to the increases in deposit
interest expense, interest expense on FHLB advances increased slightly from
$475,000 for fiscal 1995 to $487,000 for fiscal 1996, an increase of $12,000,
or 2.5%, due to a higher average balance of FHLB advances and a 7 basis point
increase in the average cost of FHLB advances.

         NET INTEREST INCOME.  Net interest income decreased $319,000 from $8.4
million for fiscal 1995 to $8.1 million for fiscal 1996.  The Bank's net
interest spread decreased from 4.04% for fiscal 1995 to 3.90% for fiscal 1996.
The decrease in the net interest spread primarily resulted from an increase in
the average cost of interest-bearing liabilities of 108 basis points to 4.66%
for fiscal 1996 from 3.58% for fiscal 1995 compared to an increase in the
average yield of interest-earning assets of 94 basis points from 7.62% for
fiscal 1995 to 8.56% for fiscal 1996.  Correspondingly, the net interest margin
for fiscal 1996 decreased to 4.20% from 4.31% for fiscal 1995.

         PROVISION FOR LOAN LOSSES.  The Bank's provision for loan losses
amounted to $1,000 for fiscal 1996 as compared to a provision of $6,000 for
fiscal 1995.  The allowance for loan losses as a percent of total loans was
0.94% at March 31, 1996 as compared to 0.98% at March 31, 1995.  The allowance
for loan losses as a percent of non-performing loans was 154.26% at March 31,
1996 as compared to 155.72% at March 31, 1995.

         NONINTEREST INCOME.  Noninterest income decreased $54,000, or 12.9%,
to $366,000 for fiscal 1996 from $420,000 for fiscal 1995.  The difference
between periods was mainly due to a decrease in other income of $67,000 and a
decrease in gain on sale of mortgage loans of $5,000.

         NONINTEREST EXPENSE.  Noninterest expense decreased $457,000, or 7.6%,
to $5.5 million for fiscal 1996 from $6.0 million for fiscal 1995 due primarily
to a decrease in other expense.  Compensation and employee benefits decreased
$99,000, or 2.9%, to $3.3 million for fiscal 1996 compared to $3.4 million for
fiscal 1995.  Occupancy expense increased $24,000, or 4.1%, to $605,000 for
fiscal 1996.  Equipment expense decreased $44,000, or 17.1%, to $213,000 for
fiscal 1996.  Federal deposit insurance premiums expense decreased $67,000, or
17.4%, to $319,000 for fiscal 1996 from $386,000 for fiscal 1995 due to the
decrease in the average balance of deposit accounts.  Advertising expense
increased $81,000 to $164,000 for fiscal 1996 from $83,000 for fiscal 1995 as
the Bank began to more aggressively advertise products in additional
publications.  Other expense decreased $358,000, or 31.9% to $763,000 for
fiscal 1996 from $1.1 million for fiscal 1995.  The decrease in other expense
is attributable to management's ongoing efforts to reduce expenses.

         INCOME TAXES.  Income tax expense was $1.3 million for fiscal 1996
(resulting in an effective tax rate of 43.0%), compared to $1.2 million for
fiscal 1995 (resulting in an effective tax rate of 40.6%).  The increase in
income tax expense was due to increased pre-tax income as well as the higher
effective tax rates.

LIQUIDITY AND CAPITAL RESOURCES

         The Bank's primary sources of funds are deposits, principal and
interest payments on loans, mortgage-backed and investment securities and FHLB
advances.  While maturities and scheduled amortization of loans are predictable
sources of funds, deposit flows and mortgage prepayments are greatly influenced
by general interest rates, economic conditions and competition.  The Bank has
continued to maintain the required levels of liquid assets as defined by OTS
regulations.  This requirement of the OTS, which may be varied at the direction
of the OTS depending upon economic conditions and deposit flows, is based upon
a percentage of deposits and short-term borrowings.  The Bank's currently
required liquidity ratio is 5%.  At September 30, 1997 and March 31, 1997, the
Bank's liquidity ratios were 6.36% and 6.87%, respectively.  Management's
strategy is to maintain liquidity as close as possible to the minimum
regulatory requirement and to invest any excess liquidity in higher yielding
interest-earning assets.  The Bank manages its liquidity position and demands
for funding primarily by investing excess funds in short-term investments and
utilizing FHLB advances in periods when the Bank's demands for liquidity exceed
funding from deposit inflows.





                                       49
<PAGE>   69
         The Bank's most liquid assets are cash and cash equivalents and
securities.  The levels of these assets are dependent on the Bank's operating,
financing, lending and investing activities during any given period.  At
September 30, 1997, cash and cash equivalents and securities totalled $21.0
million, or 8.5% of total assets.

         The Bank has other sources of liquidity if a need for additional funds
arises, including FHLB advances.  At September 30, 1997, the Bank had $22.5
million in advances outstanding from the FHLB and, at September 30, 1997, had
an additional overall borrowing capacity from the FHLB of $116.0 million.
Depending on market conditions, the pricing of deposit products and FHLB
advances, the Bank may continue to rely on FHLB borrowings to fund asset
growth.

         At September 30, 1997, the Bank had commitments to fund loans and
unused outstanding lines of credit and undisbursed proceeds of construction
mortgages totaling $17.0 million.  The Bank anticipates that it will have
sufficient funds available to meet its current loan origination commitments.
Certificate accounts, including IRA and Keogh accounts, which are scheduled to
mature in less than one year from September 30, 1997, totalled $92.4 million.

         At September 30, 1997, the Bank exceeded all of its regulatory capital
requirements with a tangible capital level of $19.8 million, or 8.01%, of total
adjusted assets, which is above the required level of $3.7 million, or 1.5%;
core capital of $19.8 million, or 8.01%, of total adjusted assets, which is
above the required level of $9.9 million, or 4.0%; and risk-based capital of
$21.6 million, or 15.3%, of risk-weighted assets, which is above the required
level of $11.3 million, or 8.0%.  See "Regulatory Capital Compliance."

YEAR 2000 COMPLIANCE

         As the year 2000 approaches, an important business issue has emerged
regarding how existing application software programs and operating systems can
accommodate this date value.  Many existing application software products,
including the Bank's, were designed to accommodate a two-digit year.  For
example, "96" is stored on the system and represents 1996.  The Bank primarily
utilizes a third-party vendor for processing the primary banking applications.
In addition, the Bank also uses third-party vendor application software for all
ancillary computer applications.  The third-party vendor for the Bank's banking
applications is in the process of modifying, upgrading or replacing its
computer applications to ensure Year 2000 compliance.  To assist in this
effort, the Bank has been advised by such vendor that the vendor has hired the
services of a consultant to review the plan and assist such vendor in achieving
Year 2000 compliance by December 31, 1998.  In addition, the Bank has
instituted a Year 2000 compliance program whereby the Bank is reviewing the
Year 2000 compliance issues that may be faced by its other third-party vendors.
Under such program, the Bank will examine the need for modifications or
replacement of all non-Year 2000 compliant pieces of software. The Bank does
not currently expect that the cost of its Year 2000 compliance program will be
material to its financial condition and believes that it will satisfy such
compliance program by the end of 1998 without material disruption of its
operations.  In the event that the Bank's significant suppliers do not
successfully and timely achieve Year 2000 compliance, the Bank's business or
operations could be adversely affected.  However, management believes that the
Bank's own internal system, networks and resources would allow the Bank to
effectively operate and service its customers in the event its significant
vendors do not achieve satisfactory Year 2000 compliance.  In addition, if
significant vendors failed to meet Year 2000 operating requirements, the Bank
intends to engage alternative vendors and suppliers.  While the Bank cannot
estimate the costs and expenses associated with hiring new vendors and
suppliers, management believes that such costs would not have a material impact
on the Bank's earnings or results of operations.

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 generally 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
prices of goods and services.





                                       50
<PAGE>   70
IMPACT OF NEW ACCOUNTING STANDARDS

         ACCOUNTING FOR LONG LIVED ASSETS. In March 1995, the FASB issued SFAS
No. 121, "Accounting for Impairment of Long-Lived Assets and for Long Lived
Assets to be Disposed of" ("SFAS No. 121").  This Statement establishes
accounting standards for the impairment of long-lived assets, certain
identifiable intangibles and goodwill related to those assets to be held and
used and for long-lived assets and certain identifiable intangibles to be
disposed of.  The Statement requires that long-lived assets and certain
identifiable intangibles to be held and used by an institution be reviewed for
impairment whenever events change and circumstances indicate the carrying
amount of the asset may not be recoverable.  This Statement became effective
for the Bank on April 1, 1996.  Adoption of this Statement did not have a
material impact on the earnings or financial position of the Bank.

         ACCOUNTING FOR STOCK-BASED COMPENSATION. In November 1995, the FASB
issued SFAS No. 123, "Accounting for Stock Based Compensation" ("SFAS No.
123"). This statement establishes financial accounting standards for
stock-based employee compensation plans. SFAS No. 123 permits the Bank to
choose either a new fair value based method or the current Accounting
Principles Board ("APB") Opinion 25 intrinsic value based method of accounting
for its stock-based compensation arrangements. SFAS No. 123 requires pro forma
disclosures of net earnings and earnings per share computed as if the fair
value based method had been applied in financial statements of companies that
continue to follow current practice in accounting for such arrangements under
APB Opinion 25.  SFAS No. 123 applies to all stock-based employee compensation
plans in which an employer grants shares of its stock or other equity
instruments to employees except for employee stock ownership plans.  SFAS No.
123 also applies to plans in which the employer incurs liabilities to employees
in amounts based on the price of the employer's stock, (e.g., Stock Option
Plan, stock purchase plans, restricted stock plans and stock appreciation
rights).  The statement also specifies the accounting for transactions in which
a company issues stock options or other equity instruments for services
provided by nonemployees or to acquire goods or services from outside suppliers
or vendors.  The recognition provisions of SFAS No. 123 for companies choosing
to adopt the new fair value based method of accounting for stock-based
compensation arrangements will apply to all transactions entered into in fiscal
years that begin after December 15, 1995.  Any effect that this statement will
have on the Bank will be applicable upon the consummation of the Conversion.
The Bank intends to follow the APB Opinion 25 method upon adoption, but will
provide pro forma disclosure as if the fair value method had been applied.

         ACCOUNTING FOR TRANSFERS AND SERVICING OF FINANCIAL ASSETS AND
EXTINGUISHMENTS OF LIABILITIES.  In June 1996 the FASB issued Statement of
Financial Accounting Standards No. 125, "Accounting for Transfers and Servicing
of Financial Assets and Extinguishments of Liabilities" ("SFAS No. 125").  This
Statement provides accounting and reporting standards for transfers and
servicing of financial assets and extinguishments of liabilities based on
consistent application of a financial-components approach that focuses on
control.  It distinguishes transfers of financial assets that are sales from
transfers that are secured borrowings.  Under the financial-components
approach, after a transfer of financial assets, an entity recognizes all
financial and servicing assets it controls and liabilities it has incurred and
derecognizes financial assets it no longer controls and liabilities that have
been extinguished. The financial-components approach focuses on the assets and
liabilities that exist after the transfer.  Many of these assets and
liabilities are components of financial assets that existed prior to the
transfer.  If a transfer does not meet the criteria for a sale, the transfer is
accounted for as a secured borrowing with a pledge of collateral.  The
Statement is effective for transfers and servicing of financial assets and
extinguishments of liabilities occurring after December 31, 1996, applied
prospectively.  Earlier or retroactive application of this Statement is not
permitted.  The adoption of the non-deferred provisions of this Statement as of
January 1, 1997 did not have a material impact on the Bank's consolidated
financial statements.  The Company and Bank have not determined the impact that
the adoption as of January 1, 1998 of the deferred provisions of this Statement
will have on their future consolidated financial statements.

         REPORTING COMPREHENSIVE INCOME. In June 1997, the FASB issued SFAS No.
130, "Reporting Comprehensive Income," ("SFAS No. 130"). This statement
establishes standards for reporting and display of comprehensive income and its
components (revenues, expenses, gains and losses) in a full set of
general-purpose financial statements. This statement requires that all items
that are required to be recognized under accounting standards as components of
comprehensive income be reported in a financial statement that is displayed
with the same prominence as other financial statements.  This statement does
not require a specific format for that financial statement but requires that an
enterprise display an amount representing total comprehensive income for the
period in that





                                       51
<PAGE>   71
financial statement.  SFAS No. 130 requires that an enterprise (a) classify
items of other comprehensive income by their nature in a financial statement
and (b) display the accumulated balance of other comprehensive income
separately from retained earnings and additional paid-in capital in the equity
section of a statement of financial position.  It does not address issues of
recognition or measurement for comprehensive income and its components.  SFAS
No. 130 is effective for fiscal years beginning after December 31, 1997.
Reclassification of financial statements for earlier periods provided for
comparative purposes is required.  The Bank does not expect that upon adoption,
this statement will have a material effect on its consolidated financial
statements.

         DISCLOSURES ABOUT SEGMENTS OF AN ENTERPRISE AND RELATED INFORMATION.
In June 1997 the FASB issued SFAS No. 131, "Disclosures about Segments of an
Enterprise and Related Information," ("SFAS No. 131").  This Statement
establishes standards for the way public business enterprises report
information about operating segments in financial statements.  SFAS No. 131 is
effective for financial statements for periods beginning after December 15,
1997.  The Bank does not expect that under this statement it will be required
to report additional information because its present organization consists of
only one operating segment as defined by the Statement.

         OTHER NEW ACCOUNTING STANDARDS.  SFAS No. 128, "Earnings per Share"
("SFAS No. 128") is effective for periods ending after December 15, 1997.  SFAS
No. 129, "Disclosure of Information about Capital Structure" ("SFAS No. 129")
is effective for periods ending after December 15, 1997.  The Company and Bank
expect that the adoption of these standards will not have a material impact on
the Company's and Bank's consolidated financial statements.

                              BUSINESS OF THE BANK

GENERAL

         The Bank was originally organized in 1920 as a state-chartered mutual
cooperative bank with the name Coolidge Corner Cooperative Bank.  In 1936, the
Bank converted to a federally-chartered mutual savings and loan association and
changed its name to Brookline Federal Savings and Loan Association.  In 1960,
the Bank changed its name to Bay State Federal Savings and Loan Association
and, in 1983, changed its name again to Bay State Federal Savings Bank.  In
February 1997, the Bank merged with Union Federal Savings Bank, which at the
time of the merger had $38.2 million of total assets, $35.5 million of deposits
and $2.7 million of retained earnings and operated two branches located in
Boston and Westwood, Massachusetts.  The Bank currently maintains five banking
offices located in the greater Boston metropolitan area.

         The Bank's principal business has been and continues to be attracting
retail deposits from the general public in the areas surrounding its branch
offices and investing those deposits, together with funds generated from
operations and borrowings, primarily in adjustable-rate and shorter-term
fixed-rate one- to four-family residential mortgage loans.  To a lesser extent,
the Bank invests in multi-family, commercial real estate, construction and
development, commercial and consumer loans. The Bank operates through its five
full service banking offices and one administrative office, all of which are
located in the greater Boston metropolitan area.  The Bank originates loans for
investment and loans for sale in the secondary market, generally retaining the
servicing rights to all loans sold.  The Bank's revenues are derived
principally from interest on its mortgage loans and, to a lesser extent,
interest on its investment and mortgage-backed and mortgage-related securities
and loan servicing income.  The Bank's primary sources of funds are deposits,
principal and interest payments on loans and securities and FHLB advances.

MARKET AREA AND COMPETITION

         The Bank is headquartered in Brookline, Massachusetts and is a
community-oriented savings institution offering a variety of financial products
and services to meet the needs of the communities it serves. The Bank's primary
deposit gathering area is concentrated in the communities surrounding its five
full-service banking offices located in Brookline, Boston, Dedham, Norwood and
Westwood, Massachusetts.  All of the Bank's branch offices are located within
15 miles of Brookline. The Bank's primary lending area is significantly broader
than its deposit gathering area and includes all of Massachusetts, with a
concentration in the greater Boston metropolitan area.





                                       52
<PAGE>   72
         Brookline, Massachusetts is a fully-developed and densely populated
town located west of and adjacent to Boston.  Brookline is surrounded by three
major U.S. Interstate Highways: Interstate 93, Interstate 90 and Interstate 95.
The major traffic roadways running through Brookline are heavily traveled and
lined with commercial and retail business operations and Brookline's 1990
census population was approximately 54,000.  The residents of Brookline are
generally comprised of white- and blue-collar workers and college students. The
towns of Dedham, Norwood and Westwood are situated southwest of Boston.  These
towns are primarily residential communities consisting of single-family
residences and are populated by middle- to high-income individuals employed in
the greater Boston metropolitan area.

         New England has generally lagged behind the rest of the nation in
coming out of the recession of the late 1980s and early 1990s. During this
time, the market values of many one- to four-family residences declined
throughout the region.  Loan demand diminished and competition for such loans
increased.  However, over the past few years, the regional economy in the
Bank's primary market area, based on economic indicators such as unemployment
rates, residential and commercial real estate values and vacancy rates and
household income trends, has stabilized and begun to strengthen.  See "Risk
Factors--Weakness of Regional and Local Economy."  Small business, technology
and service firms, higher education and tourism form the backbone of the
economy of the greater Boston metropolitan area.

         The Bank faces significant competition both in generating loans and in
attracting deposits. The Bank's primary market area is highly competitive and
the Bank faces direct competition from a significant number of financial
institutions, many with a state-wide or regional presence and, in some cases, a
national presence.  Many of these financial institutions are significantly
larger and have greater financial resources than the Bank.  The Bank's
competition for loans comes principally from commercial banks, savings banks,
credit unions, mortgage brokers, mortgage banking companies and insurance
companies.  Its most direct competition for deposits has historically come from
savings, cooperative and commercial banks and credit unions.  In addition, the
Bank faces significant competition for deposits from non-bank institutions such
as brokerage firms and insurance companies in such instruments as short-term
money market funds, corporate and government securities funds, mutual funds and
annuities.  Competition may also increase as a result of the lifting of
restrictions on the interstate operations of financial institutions.  The Bank
has also experienced significant competition from credit unions which have a
competitive advantage as they do not pay state or federal income taxes.  Such
competitive advantage has placed increased pressure on the Bank with respect to
its loan and deposit pricing.  See "Risk Factors--Highly Competitive Industry
and Geographic Area."

LENDING ACTIVITIES

         LOAN PORTFOLIO COMPOSITION.  The Bank's loan portfolio consists
primarily of first mortgage loans secured by one- to four-family residences. At
September 30, 1997, gross loans totalled $224.7 million, of which $164.1
million were one- to four-family, residential mortgage loans, or 73.0% of the
Bank's total loans.  At such date, the remainder of the loan portfolio
consisted of: $17.3 million of multi-family residential loans, or 7.7% of total
loans; $29.3 million of commercial real estate loans, or 13.0% of total loans;
$7.3 million of construction and development loans, including unadvanced loan
amounts, or 3.2% of total loans; $13,000 of commercial loans, or 0.01% of total
loans; and $6.8 million of consumer loans, or 3.0% of total loans, consisting
of $3.1 million of equity lines of credit, and $3.7 million of other consumer
loans.  At that same date, 78.2% of the Bank's residential mortgage loans and
construction and development loans had adjustable interest rates.

         The types of loans that the Bank may originate are subject to federal
and state laws and regulations.  Interest rates charged by the Bank on loans
are affected by the demand for such loans and the supply of money available for
lending purposes and the rates offered by competitors.  These factors are, in
turn, affected by, among other things, economic conditions, monetary policies
of the federal government, including the Federal Reserve Board ("FRB") and
legislative tax policies.





                                       53
<PAGE>   73

         The following table sets forth the composition of the Bank's loan
portfolio in dollar amounts and as a percentage of the portfolio at the dates
indicated.


<TABLE>
<CAPTION>
                                                                                           AT MARCH 31,        
                                                AT SEPTEMBER 30,   --------------------------------------------------------------
                                                      1997                1997                1996                 1995          
                                              ------------------   --------------------  -----------------  -------------------- 
                                                        PERCENT               PERCENT             PERCENT               PERCENT  
                                               AMOUNT   OF TOTAL    AMOUNT    OF TOTAL   AMOUNT   OF TOTAL   AMOUNT     OF TOTAL 
                                              --------  --------   --------   ---------  ------   --------  --------    -------- 
                                                                            (DOLLARS IN THOUSANDS)          
<S>                                           <C>         <C>       <C>         <C>      <C>        <C>      <C>          <C>    
Mortgage loans:                                                                                                                  
  Residential:                                                                                                                   
                                                                                                                                 
    One- to four-family . . . . . . . . . . . $164,135    73.03%    $162,837    77.34%   $149,941   78.74%   $152,025     80.93% 
    Multi-family  . . . . . . . . . . . . . .   17,314     7.70       14,624     6.95      13,294    6.98      12,505      6.65  
  Commercial real estate  . . . . . . . . . .   29,256    13.02       25,260    12.00      19,129   10.05      17,820      9.49  
  Construction and development(1) . . . . . .    7,257     3.23        2,831     1.34       5,359    2.81       3,393      1.81  
                                              --------   ------     --------   ------    --------   -----    --------      ----  
      Total mortgage loans  . . . . . . . . .  217,962    96.98      205,552    97.63     187,723   98.58     185,743     98.88  
                                              --------   ------     --------   ------    --------   -----    --------     -----  
Commercial  . . . . . . . . . . . . . . . . .       13     0.01           31     0.02          --      --          --        --  
                                              --------   ------     --------   ------    --------   -----    --------     -----  
Consumer loans:                                                                                                                  
                                                                                                                                 
  Equity lines  . . . . . . . . . . . . . . .    3,055     1.36        2,359     1.12         268    0.14          --        --  
  Other consumer loans  . . . . . . . . . . .    3,699     1.65        2,594     1.23       2,434    1.28       2,110      1.12  
                                              --------   ------     --------   ------    --------   -----    --------     -----  
      Total consumer loans  . . . . . . . . .    6,754     3.01        4,953     2.35       2,702    1.42       2,110      1.12  
                                              --------   ------     --------   ------    --------   -----    --------    ------  
Total loans . . . . . . . . . . . . . . . . .  224,729   100.00%     210,536   100.00%    190,425  100.00%    187,853    100.00% 
                                                         ======                ======              ======                ======  
  Allowance for loan losses . . . . . . . . .   (2,133)               (1,687)              (1,774)             (1,825)           
  Undisbursed proceeds of construction                                                                                           
   and development loans in process . . . . .   (2,784)               (1,349)              (1,622)               (909)           
                                                                                                                                 
Deferred loan origination fees, net . . . . .     (442)                 (437)                (495)               (588)           
                                              --------              --------             --------            --------            
      Loans, net  . . . . . . . . . . . . . .  219,370               207,063              186,534             184,531            
Mortgage loans held-for-sale  . . . . . . . .       --                    --                   47                  --            
                                              --------              --------             --------            --------            
  Loans, net and mortgage loans held-for-sale $219,370              $207,063             $186,581            $184,531            
                                              ========              ========             ========            ========            
</TABLE>




<TABLE>
<CAPTION>
                                                             AT MARCH 31,
                                             ------------------------------------------
                                                    1994                  1993
                                               -----------------    -------------------
                                                        PERCENT                PERCENT
                                               AMOUNT   OF TOTAL     AMOUNT    OF TOTAL
                                               ------   --------    --------   --------
                                                         (DOLLARS IN THOUSANDS)          
<S>                                            <C>          <C>      <C>         <C>
Mortgage loans:                              
  Residential:                               
                                             
    One- to four-family . . . . . . . . . . .  $148,613     80.21%   $135,582    79.09%
    Multi-family  . . . . . . . . . . . . . .    10,519      5.68       8,569     5.00
  Commercial real estate  . . . . . . . . . .    21,120     11.40      20,314    11.85
  Construction and development(1) . . . . . .     3,078      1.66       4,679     2.73
                                               --------    ------      -------   -----
      Total mortgage loans  . . . . . . . . .   183,330     98.95     169,144    98.67
                                               --------    ------    --------    -----
Commercial  . . . . . . . . . . . . . . . . .        --        --          --       --
                                               --------    ------    --------    -----
Consumer loans:                              
                                             
  Equity lines  . . . . . . . . . . . . . . .        --        --          --      --
  Other consumer loans  . . . . . . . . . . .     1,951      1.05       2,284     1.33
                                               --------    ------    --------    -----
      Total consumer loans  . . . . . . . . .     1,951      1.05       2,284     1.33
                                               --------    ------    --------   ------ 
Total loans . . . . . . . . . . . . . . . . .   185,281    100.00%    171,428   100.00%
                                                           ======               ======
  Allowance for loan losses . . . . . . . . .    (2,480)               (1,792)
  Undisbursed proceeds of construction       
   and development loans in process . . . . .      (903)               (1,573)
                                             
Deferred loan origination fees, net . . . . .      (573)                 (377)
                                               --------            ---------- 
      Loans, net  . . . . . . . . . . . . . .   181,325               167,686
Mortgage loans held-for-sale  . . . . . . . .        --                    --
                                               --------            ----------
  Loans, net and mortgage loans held-for-sale  $181,325              $167,686
                                               ========            ==========
</TABLE>                                     

- ------------------------
(1) Includes committed but unadvanced loan amounts.





                                      54
<PAGE>   74

         LOAN MATURITY.  The following table shows the remaining contractual
maturity of the Bank's loans at March 31, 1997.  The table does not include the
effect of future principal prepayments.

<TABLE>
<CAPTION>
                                                                                   AT MARCH 31, 1997
                                                  ---------------------------------------------------------------------------------
                                                  ONE- TO                             CONSTRUCTION
                                                   FOUR-        MULTI-    COMMERCIAL      AND                               TOTAL
                                                   FAMILY       FAMILY   REAL ESTATE   DEVELOPMENT  COMMERCIAL  CONSUMER    LOANS
                                                  --------     -------- ------------- ------------  ---------- ---------- ---------
                                                                                   (IN THOUSANDS)
<S>                                               <C>           <C>        <C>           <C>          <C>       <C>       <C>
Amounts due:
  One year or less  . . . . . . . . . . . .       $    197      $   506    $   700       $  966       $--       $  771    $   3,140
                                                  --------      -------    -------       ------       ---       ------    ---------
  After one year:                                                          
   More than one year to three years. . . .            782          827        531          700        --          363        3,203
   More than three years to five years. . .          1,562        1,207        131           --        31          302        3,233
   More than five years to ten years. . . .          7,319        1,074      1,635           14        --          501       10,543
   More than ten years to twenty years. . .         46,721        4,601     13,232           46        --          435       65,035
   More than twenty years . . . . . . . . .        108,615        6,409      9,031        1,105(1)     --          222      125,382
                                                  --------      -------    -------       ------       ---      -------     --------
      Total due after one year  . . . . . .        164,999       14,118     24,560        1,865        31        1,823      207,396
                                                  --------      -------    -------       ------       ---       ------     --------
      Total amount due  . . . . . . . . . .       $165,196      $14,624    $25,260       $2,831       $31       $2,594      210,536
                                                  ========      =======    =======       ======       ===       ======             
Less:
  Allowance for loan losses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    (1,687)
  Undisbursed proceeds of construction and development loans in process . . . . . . . . . . . . . . . . . . . . . . . . .    (1,349)
  Deferred loan origination fees, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      (437)
                                                                                                                           -------- 
Loans, net  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $207,063
                                                                                                                           ========
</TABLE>

- --------------------
(1) Includes construction and development loans which will convert to one- to
    four-family mortgage loans upon the completion of the construction.


         The following table shows the remaining contractual maturity of the
Bank's loans at September 30, 1997.  The table does not include the effect of
future principal prepayments.

<TABLE>
<CAPTION>
                                                                             AT SEPTEMBER 30, 1997
                                         ------------------------------------------------------------------------------------------
                                          ONE- TO                                 CONSTRUCTION
                                           FOUR-        MULTI-        COMMERCIAL       AND                                  TOTAL
                                           FAMILY       FAMILY       REAL ESTATE   DEVELOPMENT    COMMERCIAL    CONSUMER    LOANS
                                         ----------    ---------     -----------   -----------    ----------    --------  ---------
                                                                                 (IN THOUSANDS)
<S>                                      <C>           <C>             <C>          <C>          <C>       <C>       <C>
Amounts due:
  One year or less  . . . . . . . . . .  $      395    $      86       $   337       $4,472         $--         $1,652    $   6,942
                                         ----------    ---------       -------       ------         ---         ------    ---------
  After one year:
    More than one year to three 
      years . . . . . . . . . . . . . .         874          724         2,244          625          --            340        4,807
    More than three years to five 
      years . . . . . . . . . . . . . .       1,694        1,111           840           --          13            455        4,113
    More than five years to ten 
      years . . . . . . . . . . . . . .       8,562        1,594           756           13          --            380       11,305
    More than ten years to twenty 
      years . . . . . . . . . . . . . .      47,443        5,932        16,677           45          --            660       70,757
    More than twenty years  . . . . . .     108,222        7,867         8,402        2,102(1)       --            212      126,805
                                           --------      -------       -------       ------         ---         ------     --------
      Total due after one year  . . . .     166,795       17,228        28,919        2,785          13          2,047      217,787
                                           --------      -------       -------       ------         ---         ------     --------
      Total amount due  . . . . . . . .    $167,190      $17,314       $29,256       $7,257         $13         $3,699      224,729
                                           ========      =======       =======       ======         ===         ======             
Less:
  Allowance for loan losses   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      (2,133)
  Undisbursed proceeds of construction and development loans in process   . . . . . . . . . . . . . . . . . . . . . . .      (2,784)
  Deferred loan origination fees, net  . . . . . . . . . . . . . . . . .  . . . . . . . . . . . . . . . . . . . . . . .        (442)
                                                                                                                           -------- 
Loans, net    . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    $219,370
                                                                                                                           ========
</TABLE>

- -------------------
(1) Includes construction and development loans which will convert to one- to
    four-family mortgage loans upon the completion of the construction.





                                       55
<PAGE>   75
         The following tables set forth, at March 31, 1997 and September 30,
1997, the dollar amount of loans, excluding mortgage loans held for sale,
contractually due after March 31, 1998 and September 30, 1998 and whether such
loans have fixed interest rates or adjustable interest rates.

<TABLE>
<CAPTION>
                                                                                         DUE AFTER MARCH 31, 1998
                                                                                  --------------------------------------
                                                                                   FIXED       ADJUSTABLE        TOTAL
                                                                                  -------      ----------      ---------
                                                                                              (IN THOUSANDS)
<S>                                                                               <C>            <C>            <C>
Mortgage loans:                                                              
  One- to four-family . . . . . . . . . . . . . . . . . . . . . . . . . . . .     $33,337        $129,303       $162,640
  Multi-family  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       2,436          11,682         14,118
  Commercial real estate  . . . . . . . . . . . . . . . . . . . . . . . . . .         546          24,014         24,560
  Construction and development  . . . . . . . . . . . . . . . . . . . . . . .         700           1,165          1,865
                                                                                  -------        --------       --------
    Total mortgage loans  . . . . . . . . . . . . . . . . . . . . . . . . . .      37,019         166,164        203,183
                                                                                  -------        --------       --------
Commercial loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          --              31             31
                                                                                  -------        --------       --------
Consumer loans:                                                              
  Equity lines  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          --           2,359          2,359
                                                                             
  Other consumer loans  . . . . . . . . . . . . . . . . . . . . . . . . . . .         607           1,216          1,823
                                                                                  -------        --------       --------
    Total consumer loans  . . . . . . . . . . . . . . . . . . . . . . . . . .         607           3,575          4,182
                                                                                  -------        --------       --------
Total loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     $37,626        $169,770       $207,396
                                                                                  =======        ========       ========
</TABLE>


<TABLE>
<CAPTION>
                                                                                                     DUE AFTER SEPTEMBER 30, 1998
                                                                                            ----------------------------------------
                                                                                               FIXED       ADJUSTABLE        TOTAL
                                                                                            ---------      ----------      ---------
                                                                                                          (IN THOUSANDS)
<S>                                                                                           <C>            <C>            <C>
Mortgage loans:

  One- to four-family . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     $36,518        $127,222       $163,740
  Multi-family  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       2,851          14,377         17,228
  Commercial real estate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       2,546          26,373         28,919
  Construction and development  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         625           2,160          2,785
                                                                                              -------        --------       --------
    Total mortgage loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      42,540         170,132        212,672
                                                                                              -------        --------       --------
Commercial loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          --              13             13
                                                                                              -------        --------       --------
Consumer loans:                                                                                                             
  Equity lines  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          --           3,055          3,055
  Other consumer loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         589           1,458          2,047
                                                                                              -------        --------       --------
    Total consumer loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         589           4,513          5,102
                                                                                              -------        --------       --------
Total loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     $43,129        $174,658       $217,787
                                                                                              =======        ========       ========
</TABLE>


         ORIGINATION, SALE AND SERVICING OF LOANS.  The Bank's mortgage lending
activities are conducted primarily by its loan personnel operating at its five
branch offices and one administrative office and through a network of loan
correspondents, wholesale loan brokers and other financial institutions
approved by the Bank.  All loans originated by the Bank, either through
internal sources or through loan correspondents are underwritten by the Bank
pursuant to the Bank's policies and procedures.  The Bank originates both
adjustable-rate and fixed-rate loans.  The Bank's ability to originate fixed-
or adjustable-rate loans is dependent upon the relative customer demand for
such loans, which is affected by the current and expected future level of
interest rates.

         Generally, all adjustable-rate mortgage loans originated by the Bank
are originated for investment.  While the Bank has in the past, from
time-to-time, retained fixed-rate one- to four-family loans, it is currently
the general policy of the Bank to sell substantially all one- to four-family
fixed-rate mortgage loans with periods to repricing of greater than 15 years.
The one- to four-family mortgage loan products currently originated for sale by
the Bank include a variety of loans which conform to the underwriting standards
specified by the FHLMC ("conforming loans") and, to a lesser extent, loans
which do not conform to FHLMC standards due to loan amounts ("jumbo loans").
While the Bank generally does not originate mortgage loans insured by the FHA
and VA, the Bank has, from time-to-time, purchased such loans for its own
portfolio.  All one- to four-family mortgage loans sold by the Bank are sold
pursuant to master commitments negotiated with FHLMC and other investors to
purchase loans meeting such investors' defined criteria.  Although the Bank has
entered into such master commitment contracts, such contracts generally do not





                                       56
<PAGE>   76
require the purchasers to buy or the Bank to deliver a specific amount of
mortgage loans.  All conforming loans currently sold by the Bank are sold to
FHLMC and all non-conforming loans which are sold are generally sold to private
investors.  Sales of loans are made without recourse to the Bank in the event
of default by the borrower.  The Bank generally retains the servicing rights on
the mortgage loans sold to FHLMC.

         At September 30, 1997, the Bank was servicing in its portfolio $219.4
million of loans, net, and $15.0 million of loans for others, primarily
consisting of conforming fixed-rate mortgage loans sold by the Bank. Loan
servicing includes collecting and remitting loan payments, accounting for
principal and interest, contacting delinquent mortgagors, supervising
foreclosures and property dispositions in the event of unremedied defaults,
making certain insurance and tax payments on behalf of the borrowers and
generally administering the loans.  Substantially all of the loans currently
being serviced for others are loans which have been sold by the Bank.  The
gross servicing fee income from loans sold is generally 24 to 48 basis points
of the total balance of the loan serviced.

         During the fiscal years ended March 31, 1997 and March 31, 1996, the
Bank originated $38.1 million and $21.4 million of fixed-rate and
adjustable-rate one- to four-family loans, respectively, of which $37.6 million
and $20.7 million, respectively, were retained by the Bank.  The Bank
recognizes, at the time of sale, the cash gain or loss on the sale of the loans
based on the difference between the net cash proceeds received and the carrying
value of the loans sold.  On April 1, 1996, the Bank implemented SFAS No. 122
pursuant to which the value of servicing rights may be recognized as an asset
of the Bank.  In the six months ended September 30, 1997 and in the fiscal year
ended March 31, 1997, the fair value of servicing rights under SFAS No. 122 and
SFAS No.  125 were not material and were not recognized in the consolidated
financial statements for those periods.  The Bank has, in the past, from
time-to-time, purchased loans, primarily one- to four-family mortgage loans or
participations in loans, primarily multi-family and commercial real estate
loans and, at September 30, 1997, had $22.5 million of purchased loans and $1.5
million in loan participation interests.  Loans purchased from correspondent
financial institutions are underwritten pursuant to the Bank's policies and
generally closed in the name of the correspondent financial institution and
then purchased by the Bank.

         The following table sets forth the Bank's loan originations,
purchases, sales and principal repayments for the periods indicated:
<TABLE>
<CAPTION>
                                                     FOR THE SIX MONTHS
                                                     ENDED SEPTEMBER 30,       FOR THE YEAR ENDED MARCH 31,
                                                   ---------------------     ---------------------------------
                                                     1997         1996         1997         1996        1995
                                                   --------     --------     --------     --------    --------
                                                                           (IN THOUSANDS)
<S>                                                <C>          <C>          <C>          <C>         <C>
Beginning balance, loans, net(1)  . . . . . . .    $207,063     $186,581     $186,581     $184,531    $181,325
                                                   --------     --------     --------     --------    --------
  Loans originated:
    Mortgage loans:
      One- to four-family . . . . . . . . . . .      21,836       19,278       38,062       21,411      20,149
      Multi-family  . . . . . . . . . . . . . .       2,989          260        1,129        2,025         240
      Commercial real estate  . . . . . . . . .       7,850        4,994        9,262        3,082       2,192
      Construction and development  . . . . . .       2,922        1,350        3,750        6,147       6,202
                                                   --------     --------     --------     --------    --------
        Total mortgage loans  . . . . . . . . .      35,597       25,882       52,203       32,665      28,783
                                                   --------     --------     --------     --------    --------
    Commercial  . . . . . . . . . . . . . . . .          --           38           38           --          --
                                                   --------     --------     --------     --------    --------
    Consumer:
      Equity lines  . . . . . . . . . . . . . .       1,923        1,254        3,737          517          --
      Other consumer loans  . . . . . . . . . .       2,248          921        1,312        1,689       1,013
                                                   --------     --------     --------     --------    --------
        Total consumer loans  . . . . . . . . .       4,171        2,175        5,049        2,206       1,013
                                                   --------     --------     --------     --------    --------
          Total loans . . . . . . . . . . . . .      39,768       28,095       57,290       34,871      29,796
                                                   --------     --------     --------     --------    --------
  Total . . . . . . . . . . . . . . . . . . . .     246,831      214,676      243,871      219,402     211,121
Principal repayments and other, net . . . . . .     (26,953)     (18,463)     (35,765)     (32,049)    (24,728)
Loan charge-offs, net . . . . . . . . . . . . .           2          (80)        (204)         (52)       (661)
Sale of mortgage loans, principal balance . . .        (510)        (175)        (530)        (673)       (483)
Transfer of mortgage loans to REO . . . . . . .          --           --         (309)          --        (718)
                                                   --------     --------     --------     --------    -------- 
    Loans, net and mortgage loans held-for-sale     219,370      195,958      207,063      186,628     184,531
Mortgage loans held-for-sale  . . . . . . . . .          --           --           --          (47)         --
                                                   --------     --------     --------     --------    --------

    Ending balance, loans, net  . . . . . . . .    $219,370     $195,958     $207,063     $186,581    $184,531
                                                   ========     ========     ========     ========    ========
</TABLE>

- ------------------
(1) Includes mortgage loans held-for-sale.





                                       57
<PAGE>   77
         ONE-TO FOUR-FAMILY LENDING.  The Bank currently offers both fixed-rate
and adjustable-rate mortgage ("ARM") loans with maturities of up to 30 years
secured by one- to four-family residences.  Most of such loans are located in
the Bank's primary market area.  One- to four-family mortgage loan originations
are generally obtained from the Bank's in-house loan representatives, from
existing or past customers, from mortgage brokers and through referrals from
members of the Bank's local communities. At September 30, 1997, the Bank's one-
to four-family mortgage loans totalled $164.1 million, or 73.0%, of total
loans. Of the one- to four-family mortgage loans outstanding at that date,
26.0% were fixed-rate mortgage loans and 74.0% were ARM loans.

         The Bank currently offers fixed-rate mortgage loans with terms from
ten to 30 years. The Bank sells substantially all of the fixed-rate residential
loans with periods to repricing of greater than 15 years that it originates and
retains the servicing on all loans sold to FHLMC.  The Bank generally retains
for its portfolio all adjustable-rate one- to four-family loans. From
time-to-time, the Bank will purchase one- to four-family mortgage loans. Such
purchased loans may be secured by real estate located outside the Bank's
primary market area and outside of Massachusetts.  Such loans are generally
purchased with servicing retained by the seller.

         The Bank currently offers a number of ARM loans with terms of up to 30
years and interest rates which adjust every one, three or five years from the
outset of the loan and which adjust annually after a three or five year initial
fixed period. The interest rates for the Bank's ARM loans are indexed to either
the one, three or five year Constant Maturity Treasury ("CMT") Index.  The Bank
originates ARM loans with initially discounted rates, often known as "teaser
rates."  The Bank's ARM loans generally provide for periodic (not more than 2%)
and overall (not more than 6%) caps on the increase or decrease in the interest
rate at any adjustment date and over the life of the loan.

         The origination of adjustable-rate residential mortgage loans, as
opposed to fixed-rate residential mortgage loans, helps reduce the Bank's
exposure to increases in interest rates.  However, adjustable-rate loans
generally pose credit risks not inherent in fixed-rate loans, primarily because
as interest rates rise, the underlying payments of the borrower rise, thereby
increasing the potential for default.  Periodic and lifetime caps on interest
rate increases help to reduce the risks associated with adjustable-rate loans
but also limit the interest rate sensitivity of such loans.

         All one- to four-family mortgage loans are underwritten according to
the Bank's policies and guidelines.  Generally, the Bank originates one- to
four-family residential mortgage loans in amounts up to 80% of the lower of the
appraised value or the selling price of the property securing the loan and up
to 95% of the appraised value or selling price if private mortgage insurance
("PMI") is obtained.  Mortgage loans originated by the Bank generally include
due-on-sale clauses which provide the Bank with the contractual right to deem
the loan immediately due and payable in the event the borrower transfers
ownership of the property without the Bank's consent.  Due-on-sale clauses are
an important means of adjusting the yields on the Bank's fixed-rate mortgage
loan portfolio and the Bank has generally exercised its rights under these
clauses.  The Bank requires fire, casualty, title and, in certain cases, flood
insurance on all properties securing real estate loans made by the Bank.

         In an effort to provide financing for first-time home buyers, the Bank
offers its own first-time home buyer loan program.  This program offers one- to
four-family residential mortgage loans to qualified individuals.  These loans
are offered with adjustable- and fixed-rates of interest and terms of up to 30
years. Pursuant to this program, borrowers receive reduced loan origination
fees and closing costs.  Such loans must be secured by an owner-occupied
residence.  These loans are originated using the same underwriting guidelines
as are the Bank's other one- to four-family mortgage loans.  Such loans are
originated in amounts up to 95% of the lower of the property's appraised value
or the sale price.  Private mortgage insurance is normally required for loans
with loan-to-value ("LTV") ratios of over 80%.

         MULTI-FAMILY AND COMMERCIAL REAL ESTATE LENDING.  The Bank originates
multi-family and commercial real estate loans that are generally secured by 5
or more unit apartment buildings and properties used for business purposes such
as office buildings, industrial facilities or retail facilities located in the
Bank's primary market area.  The Bank's multi-family and commercial real estate
underwriting policies provide that such real estate loans may be made in
amounts up to 80% of the appraised value of the property, subject to the Bank's
current loans-to-one-borrower limit, which at September 30, 1997 was $3.3
million.  The Bank's multi-family and commercial real estate loans may be made
with terms up to 30 years and are offered with interest rates that adjust
periodically and are generally indexed to the prime rate as reported in The
Wall Street Journal.  In reaching its decision on whether to make a
multi-family





                                       58
<PAGE>   78
or commercial real estate loan, the Bank considers the net operating income of
the property, the borrower's expertise, credit history and profitability and
the value of the underlying property. The Bank has generally required that the
properties securing these real estate loans have debt service coverage ratios
(the ratio of earnings before debt service to debt service) of at least 1.25x.
In addition, environmental impact surveys are generally required for most
multi-family and commercial real estate loans.  Generally, all multi-family and
commercial real estate loans made to corporations, partnerships and other
business entities require personal guarantees by the principals.  On an
exception basis, the Bank may not require a personal guarantee on such loans
depending on the creditworthiness of the borrower and the amount of the
downpayment and other mitigating circumstances.  The Bank's multi-family real
estate loan portfolio at September 30, 1997 was $17.3 million, or 7.7%, of
total loans and the Bank's commercial real estate loan portfolio at such date
was $29.3 million, or 13.0%, of total loans.  The largest multi-family or
commercial real estate loan in the Bank's portfolio at September 30, 1997 was a
$2,750,000 real estate loan secured by a golf and country club located in
Watertown, Massachusetts.

         The Bank also purchases up to 50% participation interests in
multi-family and commercial real estate loans.  Most of these loans are secured
by real estate located in the Bank's primary market area.  When determining
whether to participate in such loans, the Bank will underwrite its
participation interest according to its own underwriting standards. At
September 30, 1997, the Bank had $1.5 million in multi-family and commercial
real estate loan participation interests, or 0.7% of total loans.

         Loans secured by multi-family and commercial real estate properties
generally involve larger principal amounts and a greater degree of risk than
one- to four-family residential mortgage loans.  Because payments on loans
secured by multi-family and commercial real estate properties are often
dependent on successful operation or management of the properties, repayment of
such loans may be subject to adverse conditions in the real estate market or
the economy.  The Bank seeks to minimize these risks through its underwriting
standards.

         CONSTRUCTION AND DEVELOPMENT LENDING.  The Bank originates short-term
balloon fixed-rate construction loans for the development of residential and
commercial property.  Construction and development loans are offered primarily
to experienced local developers operating in the Bank's market area.  The Bank
currently does not originate loans secured by raw land.  The majority of the
Bank's construction and development loans are originated to finance the
construction by developers of one- to four-family residential real estate and,
to a lesser extent, multi-family and commercial real estate properties located
in the Bank's primary market area.  Construction loans are generally offered
with terms of up to 12 months and may be made in amounts up to 80% of the
appraised value of the property on multi-family and commercial real estate
construction and 85% on one- to four-family residential construction.
Construction loan proceeds are disbursed periodically in increments as
construction progresses and as inspections by the Bank's lending officers
warrant.  At September 30, 1997, the Bank's largest construction and
development loan was a performing loan with a $1.0 million outstanding
principal balance secured by a single-family residence located in Wellesley,
Massachusetts. At September 30, 1997, construction and development loans
totalled $7.3 million (including unadvanced loan amounts), or 3.2%, of the
Bank's total loans.  At September 30, 1997, $2.8 million, or 38.2%, of
construction and development loans had permanent financing commitments by the
Bank or third-parties or were secured by properties which were pre-sold pending
completion of the projects.

         The Bank also originates construction and development loans to
individual borrowers for the construction of single-family owner-occupied
residential properties with permanent financing commitments by the Bank.  The
Bank's underwriting standards and procedures for such loans  are similar to
those applicable for one- to four-family residential mortgage lending.
Proceeds for such loans are disbursed as phases of the construction are
completed.  All such loans are originated as one- to four-family interest-only
adjustable-rate mortgage loans. Upon completion of the construction, such loans
convert to principal and interest over the remaining term.  At September 30,
1997, such loans totalled $1.2 million, or 15.0%, of all of the $7.3 million of
construction and development loans and 0.5% of the Bank's total loans.

         Construction and development financing is generally considered to
involve a higher degree of credit risk than long-term financing on improved,
owner-occupied real estate.  Risk of loss on a construction loan is dependent
largely upon the accuracy of the initial estimate of the property's value at
completion of construction or development compared to the estimated cost
(including interest) of construction and other assumptions, including the
estimated time





                                       59
<PAGE>   79
to sell residential properties.  If the estimate of value proves to be
inaccurate, the Bank may be confronted with a property, when completed, having
a value which is insufficient to assure full repayment.

         CONSUMER AND OTHER LENDING.  Consumer loans at September 30, 1997
amounted to $6.8 million, or 3.0%, of the Bank's total loans and consisted
primarily of equity lines of credit and, to a significantly lesser extent,
secured and unsecured personal loans and new and used automobile loans.  Such
loans are generally originated in the Bank's primary market area and generally
are secured by real estate, deposit accounts, personal property and
automobiles.  These loans are typically shorter term and generally have higher
interest rates than one- to four-family mortgage loans.

         The Bank has recently begun to offer equity lines of credit.
Substantially all of these loans are secured by second mortgages on residential
real estate located in the Bank's primary market area.  At September 30, 1997,
these loans totalled $3.1 million, or 1.4%, of the Bank's total loans and 45.2%
of consumer loans.  Equity lines of credit generally have fixed-rates of
interest for the initial six months of the loan and adjustable-rates of
interest thereafter which adjust on a monthly basis.  The adjustable-rate of
interest charged on such loans is indexed to the prime rate as reported in The
Wall Street Journal.  Equity lines of credit generally have an 18% lifetime cap
on interest rates and may never adjust to be less than the initial interest
rate.  Generally, the combined LTV ratio on equity lines of credit is 80% where
the Bank possesses the first mortgage lien interest and 75% when another lender
possesses the first mortgage lien interest.  However, exceptions may be made
for previous customers of the Bank.  The underwriting standards employed by the
Bank for equity lines of credit include a determination of the applicant's
credit history and an assessment of the applicant's ability to meet existing
obligations and payments on the proposed loan and the value of the collateral
securing the loan.  The stability of the applicant's monthly income may be
determined by verification of gross monthly income from primary employment and,
additionally, from any verifiable secondary income.  Creditworthiness of the
applicant is of primary consideration.

         The Bank also originates other types of consumer loans consisting of
secured and unsecured personal loans and new and used automobile loans. Secured
personal loans may be secured by deposit accounts or other forms of collateral.
At September 30, 1997, personal loans (both secured and unsecured) totalled
$3.7 million, or 1.7%, of the Bank's total loans.

         Loans secured by rapidly depreciable assets such as automobiles or
that are unsecured entail greater risks than one- to four-family residential
mortgage loans. In such cases, repossessed collateral for a defaulted loan may
not provide an adequate source of repayment of the outstanding loan balance,
since there is a greater likelihood of damage, loss or depreciation of the
underlying collateral.  Further, consumer loan collections on these loans are
dependent on the borrower's continuing financial stability and, therefore, are
more likely to be adversely affected by job loss, divorce, illness or personal
bankruptcy.  Finally, the application of various federal and state laws,
including federal and state bankruptcy and insolvency laws, may limit the
amount which can be recovered on such loans in the event of a default.  At
September 30, 1997, the Bank had five consumer loans 90 days or more
delinquent, whose balances totalled $40,000.

         At September 30, 1997, the Bank had one outstanding commercial loan
which was unsecured and had an outstanding principal balance of $13,000.

         LOAN APPROVAL PROCEDURES AND AUTHORITY.  The Board of Directors of the
Bank establishes the lending policies of the Bank.  Such policies provide that
only the Bank's President and Executive Vice President may approve loans.  Any
loans approved by the President or Executive Vice President are submitted to
the full Board of Directors or the Bank's Executive Committee for ratification
on a monthly basis.

DELINQUENT LOANS, CLASSIFIED ASSETS AND REAL ESTATE OWNED

         DELINQUENCIES AND CLASSIFIED ASSETS.  Reports listing all delinquent
accounts are generated and reviewed by management on a monthly basis and the
Board of Directors performs a monthly review of all loans or lending
relationships delinquent 90 days or more and all REO. The procedures taken by
the Bank with respect to delinquencies vary depending on the nature of the
loan, period and cause of delinquency and whether the borrower is habitually
delinquent.  When a borrower fails to make a required payment on a loan, the
Bank takes a number of steps to have the borrower cure the delinquency and
restore the loan to current status.  The Bank generally sends the borrower a





                                       60
<PAGE>   80
written notice of non-payment after the loan is first past due.  The Bank's
guidelines provide that telephone, written correspondence and/or face-to-face
contact will be attempted to ascertain the reasons for delinquency and the
prospects of repayment.  When contact is made with the borrower at any time
prior to foreclosure, the Bank usually attempts to obtain full payment, work
out a repayment schedule with the borrower to avoid foreclosure or, in some
instances, accept a deed in lieu of foreclosure.  In the event payment is not
then received or the loan not otherwise satisfied, additional letters and
telephone calls generally are made. If the loan is still not brought current or
satisfied and it becomes necessary for the Bank to take legal action, which
typically occurs after a loan is 90 days or more delinquent, the Bank will
commence foreclosure proceedings against any real property that secures the
loan. If a foreclosure action is instituted and the loan is not brought
current, paid in full, or refinanced before the foreclosure sale, the property
securing the loan generally is sold at foreclosure and, if purchased by the
Bank, becomes real estate owned.

         Federal regulations and the Bank's Asset Classification Policy require
that the Bank utilize an internal asset classification system as a means of
reporting problem and potential problem assets.  The Bank has incorporated the
OTS internal asset classifications as a part of its credit monitoring system.
The Bank currently classifies problem and potential problem assets as
"Substandard," "Doubtful" or "Loss" assets.  An asset is considered
"substandard" if it is inadequately protected by the current net worth and
paying capacity of the obligor or of the collateral pledged, if any.
"Substandard" assets include those characterized by the "distinct possibility"
that the insured institution will sustain "some loss" if the deficiencies are
not corrected.  Assets classified as "Doubtful" have all of the weaknesses
inherent in those classified "Substandard" with the added characteristic that
the weaknesses present make "collection or liquidation in full," on the basis
of currently existing facts, conditions and values, "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 is not warranted.  Assets which do not
currently expose the insured institution to sufficient risk to warrant
classification in one of the aforementioned categories but possess weaknesses
are required to be designated "Special Mention."

         When an insured institution classifies one or more assets, or portions
thereof, as Substandard or Doubtful, it is required to establish a general
valuation allowance for loan losses in an amount deemed prudent by management.
General valuation allowances represent loss allowances which have been
established to recognize the inherent risk associated with lending activities,
but which, unlike specific allowances, have not been allocated to particular
problem assets.  When an insured institution classifies one or more assets, or
portions thereof, as "Loss," it is required either to establish a specific
allowance for losses equal to 100% of the amount of the asset so classified or
to charge off such amount.

         A savings institution's determination as to the classification of its
assets and the amount of its valuation allowances is subject to review by the
OTS which can order the establishment of additional general or specific loss
allowances.  The OTS, in conjunction with the other federal banking agencies,
has adopted an interagency policy statement on the allowance 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 general valuation guidelines. Generally, the policy
statement recommends that institutions have effective systems and controls to
identify, monitor and address asset quality problems; that management has
analyzed all significant factors that affect the collectibility of the
portfolio in a reasonable manner; and that management has established
acceptable allowance evaluation processes that meet the objectives set forth in
the policy statement. Although management believes that, based on information
currently available to it at this time, its allowance for loan losses is
adequate, actual losses are dependent upon future events and, as such, further
additions to the level of allowances for loan losses may become necessary.

         The Bank's Classification of Assets Committee reviews and classifies
the Bank's assets on a quarterly basis and the Board of Directors reviews the
results of the reports on a quarterly basis. The Bank classifies assets in
accordance with the management guidelines described above. At  September 30,
1997, the Bank had $2.2 million, or 0.89%, of total assets, designated as
Substandard consisting of six one- to four-family mortgage loans, two consumer
installment loans and one land loan.  At such date, $84,000, or 0.03%, of total
assets were designated as Doubtful (in accordance with OTS regulations)
consisting of three one- to four-family mortgage loans and $146,000, or 0.1%,
of total assets were designated as Loss (in accordance with OTS regulations)
consisting of one one- to four-family mortgage loan and six consumer
installment loans.  Included in total classified assets at September 30, 1997,
were $84,000 of assets classified as Doubtful and $903,000 of assets classified
as Substandard, which represent the





                                       61
<PAGE>   81
outstanding balance of 104 second mortgage loans purchased by Union Federal and
secured by properties located outside the Bank's primary market area,
predominately in California and other southwestern states.  During early 1997,
such second mortgage loans experienced increased delinquencies which caused the
Bank to adversely classify the entire pool of such loans and increase its
provision for loan losses. To the extent delinquencies continue to increase in
such portfolio of loans, the Bank may establish additional reserves against
such loans through provisions for loan losses or charge off portions of such
loans which would adversely affect the Company's net income.  As of September
30, 1997, the Bank had a total of six one- to four-family loans and one
consumer installment loan, totaling $861,000, designated as Special Mention.
At September 30, 1997, the largest loan designated as Special Mention had a
carrying balance of $243,000 and was secured by a single-family residence. At
September 30, 1997, all of the Bank's classified and special mention assets
totalled $3.3 million, representing 1.5% of loans.

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

<TABLE>
<CAPTION>
                                                 AT SEPTEMBER 30, 1997                               AT MARCH 31, 1997
                                     ----------------------------------------------   ----------------------------------------------
                                          30-89 DAYS            90 DAYS OR MORE             30-89 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)
<S>                                      <C>      <C>              <C>    <C>               <C>     <C>              <C>     <C>
Mortgage loans:
  One- to four-family . . . . . .          9      $  952            8     $ 1,229           14      $1,622           12      $1,499
  Commercial real estate  . . . .          2         307           --          --            1         530           --          --
                                         ---      ------          ---     -------         ----      ------          ---      ------
    Total mortgage loans  . . . .         11       1,259            8       1,229           15       2,152           12       1,499
                                         ---      ------          ---      ------         ----      ------          ---      ------
Consumer loans:                                                                                                              
  Equity lines  . . . . . . . . .          2          74           --          --           --          --            1          40
  Other consumer loans  . . . . .          4           9            5          40            3          13            2           7
                                         ---    - ------          ---     -------         ----      ------         ----      ------
                                                                                                                             
    Total consumer loans  . . . .          6          83            5          40            3          13            3          47
                                         ---    - ------          ---     -------         ----      ------          ---      ------
Total loans . . . . . . . . . . .         17      $1,342           13      $1,269           18      $2,165           15      $1,546
                                         ===      ======          ===      ======         ====      ======          ===      ======
Delinquent loans to loans, net. .                   0.61%                    0.58%                    1.04%                    0.75%
                                                  ======                  =======                   ======                   ====== 
</TABLE>

<TABLE>
<CAPTION>
                                                   AT MARCH 31, 1996                                 AT MARCH 31, 1995
                                   ------------------------------------------------  -----------------------------------------------
                                          30-89 DAYS            90 DAYS OR MORE             30-89 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)
<S>                                       <C>     <C>              <C>     <C>              <C>     <C>              <C>     <C>
Mortgage loans:
  One- to four-family . . . . . .         16      $1,521           15      $1,128           17      $1,704           10      $  996
  Multi-family  . . . . . . . . .         --          --           --          --            1         240           --          --
  Commercial real estate  . . . .          1         198           --          --            1          70           --          --
  Construction and development  .         --          --           --          --           --          --            1         158
                                         ---      ------          ---      ------        -----      ------          ---      ------
    Total mortgage loans  . . . .         17       1,719           15       1,128           19       2,014           11       1,154
                                         ---      ------           --      ------        -----      ------          ---      ------
Consumer loans:
  Other consumer loans  . . . . .          1          35            3          22            3          77            1          18
                                         ---      ------           --      ------        -----      ------        -----      ------
    Total consumer loans  . . . .          1          35            3          22            3          77            1          18
                                         ---      ------           --      ------        -----      ------        -----      ------
Total loans . . . . . . . . . . .         18      $1,754           18      $1,150           22      $2,091           12      $1,172
                                         ===      ======           ==      ======        =====      ======         ====      ======
Delinquent loans to loans, net. .                   0.94%                    0.62%                    1.13%                    0.64%
                                                  ======                   ======                   ======                   ====== 
</TABLE>


         NON-PERFORMING ASSETS AND IMPAIRED LOANS. The following table sets
forth information regarding non-accrual loans and REO.  At September 30, 1997,
the Bank had no REO in its portfolio. It is the policy of the Bank to cease
accruing interest on loans 90 days or more past due and to charge off all
accrued interest. For the six months ended September 30, 1997 and the fiscal
years ended March 31, 1997 and 1996, the amount of interest income that was
recorded on non-accrual loans was $34,000, $78,000 and $23,000, respectively.
For the six months ended September 30, 1997 and the fiscal years ended March
31, 1997 and 1996, the amount of additional interest income that would have
been recognized on non-accrual loans if such loans had continued to perform in
accordance with their





                                       62
<PAGE>   82
contractual terms was $78,000, $79,000 and $56,000, respectively. On April 1,
1995, the Bank adopted SFAS No. 114 "Accounting by Creditors for Impairment of
a Loan" ("SFAS No. 114"), as amended by SFAS No. 118. There were no loans that
met the definition of an impaired loan per SFAS No. 114 at or during the six
months ended September 30, 1997 and 1996, or the fiscal years ended March 31,
1997 and 1996.

<TABLE>
<CAPTION>
                                                    AT SEPTEMBER 30,                             AT MARCH 31,
                                                   -------------------      -------------------------------------------------------
                                                    1997         1996        1997        1996        1995         1994        1993
                                                   ------       ------      ------      ------      ------       ------      ------
                                                                               (DOLLARS IN THOUSANDS)
<S>                                                <C>          <C>         <C>         <C>         <C>          <C>         <C>
NON-ACCRUAL LOANS:
  Mortgage loans:
    One- to four-family . . . . . . . . . . . .    $1,229       $1,331      $1,499      $1,128      $  996       $2,056      $2,424
    Commercial real estate  . . . . . . . . . .        --           --          --          --          --          360         807
    Construction and development  . . . . . . .        --           --          --          --         158          632       1,225
                                                   ------       ------      ------      ------      ------       ------      ------
      Total mortgage loans  . . . . . . . . . .     1,229        1,331       1,499       1,128       1,154        3,048       4,456
                                                   ------       ------      ------      ------      ------       ------      ------
  Consumer loans:
    Equity lines  . . . . . . . . . . . . . . .        --           --          40          --          --           --          --
    Other consumer loans  . . . . . . . . . . .        40          330           7          22          18            7          90
                                                   ------       ------      ------      ------      ------       ------      ------
      Total consumer loans  . . . . . . . . . .        40          330          47          22          18            7          90
                                                   ------       ------      ------      ------      ------       ------      ------
      Total nonaccrual loans  . . . . . . . . .     1,269        1,661       1,546       1,150       1,172        3,055       4,546
Real estate owned, net  . . . . . . . . . . . .        --           65          73          65          70          512       2,491
                                                   ------       ------      ------      ------      ------       ------      ------
      Total non-performing assets(2)  . . . . .    $1,269       $1,726      $1,619      $1,215      $1,242       $3,567      $7,037
                                                   ======       ======      ======      ======      ======       ======      ======
Allowance for loan losses as a percent
  of loans(1) . . . . . . . . . . . . . . . . .      0.96%        0.86%       0.81%       0.94%       0.98%        1.35%       1.06%
Allowance for loans losses as a percent
 of non-performing loans(2) . . . . . . . . . .    168.09       102.29      109.12      154.26      155.72        81.18       39.42
Non-performing loans as a percent of
  loans(1)(2) . . . . . . . . . . . . . . . . .      0.57         0.84        0.74        0.61        0.63         1.66        2.68
Non-performing assets as a percent of
  total assets(3) . . . . . . . . . . . . . . .      0.51         0.76        0.69        0.55        0.61         1.76        3.57
</TABLE>

- ---------------------
(1) Loans are presented before allowance for loan losses.
(2) Non-performing loans consist of all loans 90 days or more past due and
    other loans which have been identified by the Bank as presenting
    uncertainty with respect to the collectibility of interest or principal.
(3) Non-performing assets consist of non-performing loans and REO.


    ALLOWANCE FOR LOAN LOSSES.  The allowance for loan losses is established
through a provision for loan losses based on management's evaluation of the
risks inherent in its loan portfolio and the general economy. The allowance for
loan losses is maintained at an amount management considers adequate to cover
estimated losses on loans which are deemed probable and estimable based on
information currently known to management.  The allowance is based upon a
number of factors, including economic conditions, actual loss experience and
industry trends. In addition, various regulatory agencies, as an integral part
of their examination process, periodically review the Bank's allowance for loan
losses. Such agencies may require the Bank to make additional provisions for
estimated loan losses based upon judgments different from those of management.
The economy in the Bank's primary market area suffered significantly in the
late 1980s and early 1990s. These adverse economic conditions negatively
affected the Bank's loan loss and delinquency activities and led to a
deterioration of the collateral values of the Bank's loans during those years.
In more recent years, the economy and real estate market in and around the
greater Boston metropolitan area has stabilized and begun to improve which has
had a positive impact on the Bank's loan loss and delinquency activities and
the value of properties securing the Bank's loans. See "Risk Factors--Weakness
of Regional and Local Economy."  As of September 30, 1997, the Bank's allowance
for loan losses was 0.96% of total loans as compared to 0.81% as of March 31,
1997.  The Bank had non-accrual loans of $1.3 million and $1.5 million at
September 30, 1997 and March 31, 1997, respectively. The Bank will continue to
monitor and modify its allowances for loan losses as conditions dictate. While
management believes 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 Bank's level of allowance for loan losses will be sufficient to cover
loan losses incurred by the Bank or that future adjustments to the allowance
for loan losses will not be necessary if economic and other conditions differ
substantially from the economic and other conditions used by management to
determine the current level of the allowance for loan losses.





                                       63
<PAGE>   83

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

<TABLE>
<CAPTION>
                                          AT OR FOR THE SIX
                                             MONTHS ENDED
                                            SEPTEMBER 30,               AT OR FOR THE YEAR ENDED MARCH 31,
                                          -----------------    -------------------------------------------------
                                           1997       1996      1997       1996       1995       1994      1993
                                          ------    -------    ------     ------     ------     ------    ------
                                                                   (DOLLARS IN THOUSANDS)

<S>                                       <C>       <C>        <C>        <C>        <C>        <C>       <C>
Balance at beginning of period  . . . .   $1,687    $1,774     $1,774     $1,825     $2,480     $1,792    $2,368
                                          ------    ------     ------     ------     ------     ------    ------
Provision for loan losses . . . . . . .      444         5        117          1          6        862     1,550
                                          ------    ------     ------     ------     ------     ------    ------
Charge-offs:

  Mortgage loans:

    One- to four-family . . . . . . . .       16        80        225         94        241        219     1,091

    Commercial real estate  . . . . . .       --        --         --         --        296        242     1,049

    Construction and development  . . .       --        --         --         --        145         --        55

  Consumer loans  . . . . . . . . . . .       --        --         --         55          9         --        31
                                          ------    ------     ------     ------     ------     ------    ------
      Total charge-offs . . . . . . . .       16        80        225        149        691        461     2,226
                                          ------    ------     ------     ------     ------     ------    ------
Recoveries  . . . . . . . . . . . . . .       18        --         21         97         30        287       100
                                          ------    ------     ------     ------     ------     ------    ------
Balance at end of period  . . . . . . .   $2,133    $1,699     $1,687     $1,774     $1,825     $2,480    $1,792
                                          ======    ======     ======     ======     ======     ======    ======
Ratio of net charge-offs during the
  period to average loans outstanding
  during the period(1)  . . . . . . . .     0.00%     0.08%      0.10%      0.03%      0.36%      0.10%     1.27%
                                          ======    ======     ======     ======     ======     ======    ======
Allowance for loan losses as a percent
  of loans(2) . . . . . . . . . . . . .     0.96%     0.86%      0.81%      0.94%      0.98%      1.35%     1.06%
                                          ======    ======     ======     ======     ======     ======    ======
Allowance for loans losses as a percent
  of non-performing loans(3)  . . . . .   168.09%   102.29%    109.12%    154.26%    155.72%     81.18%    39.42%
                                          ======    ======     ======     ======     ======     ======    ======
</TABLE>

- -------------------------
(1)      Ratio is annualized for the six month periods.
(2)      Loans are presented before deducting the allowance for loan losses.
(3)      Non-performing loans consist of all loans 90 days or more past due and
         other loans which have been identified by the Bank as presenting
         uncertainty with respect to the collectibility of interest or
         principal.


         The following tables set forth the Bank's percent of allowance for
loan losses to total allowance for loans losses and the percent of loans to
total loans in each of the categories listed at the dates indicated.

<TABLE>
<CAPTION>
                                                                                   AT SEPTEMBER 30,
                                               -------------------------------------------------------------------------------------
                                                                 1997                                          1996
                                               ------------------------------------------    ---------------------------------------
                                                                                PERCENT                                     PERCENT
                                                                                OF LOANS                                   OF LOANS
                                                             PERCENT OF         IN EACH                   PERCENT OF        IN EACH
                                                              ALLOWANCE         CATEGORY                   ALLOWANCE       CATEGORY
                                                              TO TOTAL          TO TOTAL                   TO TOTAL        TO TOTAL
                                                AMOUNT        ALLOWANCE          LOANS        AMOUNT       ALLOWANCE         LOANS
                                               -------       ----------       -----------    -------      ----------       ---------
                                                                               (DOLLARS IN THOUSANDS)
<S>                                            <C>              <C>             <C>          <C>             <C>             <C>
Mortgage loans:
  Residential . . . . . . . . . . . . . .      $  960            45.01%          83.96%      $  748           44.03%          86.23%
  Commercial real estate  . . . . . . . .         810            37.97           13.02          578           34.02           11.91
                                               ------           ------          ------       ------          ------          ------
    Total . . . . . . . . . . . . . . . .       1,770            82.98           96.98        1,326           78.05           98.14
Commercial loans  . . . . . . . . . . . .          --               --             .01           --              --             .01
Consumer loans  . . . . . . . . . . . . .          43             2.02            3.01           34            2.00            1.85
Unallocated . . . . . . . . . . . . . . .         320            15.00              --          339           19.95              --
                                               ------           ------          ------       ------          ------          ------

    Total allowance for loan losses . . .      $2,133           100.00%         100.00%      $1,699          100.00%         100.00%
                                               ======           ======          ======       ======          ======          ====== 
</TABLE>





                                      64
<PAGE>   84

<TABLE>
<CAPTION>
                                                                                        AT MARCH 31,
                                                        ---------------------------------------------------------------------------
                                                                     1997                                      1996
                                                        -----------------------------------    ------------------------------------
                                                                                  PERCENT                                 PERCENT 
                                                                                  OF LOANS                                OF LOANS 
                                                                   PERCENT OF     IN EACH                   PERCENT OF    IN EACH 
                                                                   ALLOWANCE      CATEGORY                  ALLOWANCE     CATEGORY 
                                                                    TO TOTAL      TO TOTAL                   TO TOTAL     TO TOTAL 
                                                        AMOUNT     ALLOWANCE       LOANS        AMOUNT      ALLOWANCE      LOANS  
                                                        ------     ---------      ---------    -------      ----------    ---------
                                                                                     (DOLLARS IN THOUSANDS)
<S>                                                     <C>          <C>           <C>          <C>          <C>          <C>      
Mortgage loans:                                                                                                                    
  Residential . . . . . . . . . . . . . . . . .         $  793        47.00%        85.63%      $  781        44.03%       88.53%  
  Commercial real estate  . . . . . . . . . . .            523        31.00         12.00          514        28.97        10.05   
                                                        ------       ------        ------       ------       ------       ------   
    Total . . . . . . . . . . . . . . . . . . .          1,316        78.00         97.63        1,295        73.00        98.58   
Commercial loans  . . . . . . . . . . . . . . .             --           --          0.02           --           --           --
Consumer loans  . . . . . . . . . . . . . . . .             34         2.02          2.35           18         1.01         1.42   
Unallocated . . . . . . . . . . . . . . . . . .            337        19.98            --          461        25.99           --   
                                                        ------       ------        ------       ------       ------       ------   
  Total allowance for loan losses . . . . . . .         $1,687       100.00%       100.00%      $1,774       100.00%      100.00%  
                                                        ======       ======        ======       ======       ======       ====== 
</TABLE>

<TABLE>
<CAPTION>
                                                                                        AT MARCH 31,
                                                        ---------------------------------------------------------------------------
                                                                     1995                                      1994               
                                                        -----------------------------------    ------------------------------------
                                                                                  PERCENT                                 PERCENT 
                                                                                  OF LOANS                                OF LOANS
                                                                   PERCENT OF     IN EACH                   PERCENT OF    IN EACH 
                                                                   ALLOWANCE      CATEGORY                  ALLOWANCE     CATEGORY
                                                                   TO TOTAL       TO TOTAL                  TO TOTAL      TO TOTAL
                                                        AMOUNT     ALLOWANCE       LOANS        AMOUNT      ALLOWANCE       LOANS 
                                                        ------     ---------      ---------    --------     ----------    ---------
                                                                                     (DOLLARS IN THOUSANDS)
<S>                                                     <C>          <C>           <C>          <C>          <C>          <C>     
Mortgage loans:                                                                                                                   
  Residential . . . . . . . . . . . . . . . . .         $1,022        56.00%        89.39%      $   992       40.00%       87.55% 
  Commercial real estate  . . . . . . . . . . .            420        23.01          9.49         1,017       41.01        11.40  
                                                        ------       ------        ------       -------      ------       ------   
    Total . . . . . . . . . . . . . . . . . . .          1,442        79.01         98.88         2,009       81.01        98.95  
Commercial loans  . . . . . . . . . . . . . . .             --           --          --              --          --           --  
Consumer loans  . . . . . . . . . . . . . . . .             18         0.99          1.12            25        1.01         1.05  
Unallocated . . . . . . . . . . . . . . . . . .            365        20.00            --           446       17.98           --  
                                                        ------       ------        ------       -------      ------       ------   
  Total allowance for loan losses . . . . . . .         $1,825       100.00%       100.00%       $2,480      100.00%      100.00% 
                                                        ======       ======        ======        ======      ======       ======  
</TABLE>

<TABLE>
<CAPTION>
                                                                    AT MARCH 31,
                                                        ----------------------------------
                                                                     1993
                                                        ----------------------------------
                                                                                  PERCENT
                                                                                  OF LOANS
                                                                   PERCENT OF     IN EACH
                                                                   ALLOWANCE      CATEGORY
                                                                   TO TOTAL       TO TOTAL
                                                        AMOUNT     ALLOWANCE       LOANS
                                                        ------     ----------     --------
                                                               (DOLLARS IN THOUSANDS)
                                                       
<S>                                                     <C>          <C>           <C>
Mortgage loans:                                                                    
  Residential . . . . . . . . . . . . . . . . .         $1,380        77.01%        86.82%
  Commercial real estate  . . . . . . . . . . .            394        21.99         11.85
                                                        ------       ------        ------
    Total . . . . . . . . . . . . . . . . . . .          1,774        99.00         98.67
Commercial loans  . . . . . . . . . . . . . . .             --           --            --
Consumer loans  . . . . . . . . . . . . . . . .             18         1.00          1.33
Unallocated . . . . . . . . . . . . . . . . . .             --           --            --
                                                        ------       ------        ------
  Total allowance for loan losses . . . . . . .         $1,792       100.00%       100.00%
                                                        ======       ======        ====== 
</TABLE>





                                      65
<PAGE>   85
         REAL ESTATE OWNED.  At March 31, 1997 and September 30, 1997, the Bank
had $73,000 and $0 of REO, respectively. When the Bank acquires property
through foreclosure or deed in lieu of foreclosure, it is initially recorded at
the lower of the recorded investment in the corresponding loan or the fair
value of the related assets at the date of foreclosure, less costs to sell.
Thereafter, if there is a further deterioration in value, the Bank provides for
a specific valuation allowance and charges operations for the diminution in
value. It is the policy of the Bank to have obtained an appraisal on all real
estate subject to foreclosure proceedings prior to the time of foreclosure. It
is the Bank's policy to require appraisals on a periodic basis on foreclosed
properties and conduct inspections on foreclosed properties.

SECURITIES INVESTMENT ACTIVITIES

         Federally-chartered savings institutions have the authority to invest
in various types of liquid assets, including United States Treasury
obligations, securities of various federal agencies, certificates of deposit of
insured banks and savings institutions, bankers' acceptances, repurchase
agreements and federal funds. Subject to various restrictions,
federally-chartered savings institutions may also invest their assets in
commercial paper, investment-grade corporate debt securities and mutual funds
whose assets conform to the investments that a federally-chartered savings
institution is otherwise authorized to make directly.  Additionally, the Bank
must maintain minimum levels of investments that qualify as liquid assets under
OTS regulations. See "Regulation--Federal Savings Institution
Regulation--Liquidity." Historically, the Bank has maintained liquid assets
above the minimum OTS requirements and at a level considered to be adequate to
meet its normal daily activities.

         The investment policy of the Bank, as approved by the Board of
Directors, requires management to maintain adequate liquidity and a high
quality investment portfolio. The Bank primarily utilizes investments in
securities for liquidity management and as a method of deploying excess funds
not utilized for investment in loans. Generally, the Bank's investment policy
is more restrictive than the OTS regulations allow and, accordingly, the Bank
has invested primarily in U.S. Government and agency securities, which qualify
as liquid assets under the OTS regulations, federal funds and U.S. Government
sponsored agency issued mortgage-backed securities. The Bank is required by
SFAS No. 115 to categorize its securities as held-to-maturity,
available-for-sale or held for trading. As of September 30, 1997, the Bank's
securities portfolio consisted of investment securities, marketable equity
securities and mortgage-backed and mortgage-related securities. At such date,
the substantial majority of the Bank's securities were categorized as
held-to-maturity. Such portfolio totalled $13.2 million, or 5.3% of total
assets, and the available-for-sale securities portfolio totalled $3.3 million,
or 1.3% of total assets.

         As of September 30, 1997, $12.6 million, or 5.1% of total assets, of
the Bank's securities portfolio consisted of investment securities, primarily
debt securities issued by the U. S. Government or government sponsored agencies
(such as the FHLB) and marketable equity securities, primarily consisting of
mutual fund securities and common stock issued by government-sponsored
agencies. The Bank generally invests in U.S. Treasury and agency obligations
with maturities of 24 to 60 months. The weighted average maturities of the
Bank's investment securities portfolio, excluding any equity securities, was 39
months as of September 30, 1997.

         At September 30, 1997, the Bank had $2.9 million of mortgage-backed
and mortgage-related securities, or 1.2% of total assets, substantially all of
which were backed by fixed-rate mortgages and which consisted of
mortgage-backed securities and collateralized mortgage obligations ("CMOs")
insured or issued by GNMA, FHLMC, Fannie Mae or private issuers, such as
Countrywide Mortgage Corp., GE Capital Mortgage Services, Inc. and Independent
Mortgage Corp. The Bank generally invests in mortgage-backed or
mortgage-related securities with estimated maturities of 24 to 42 months. At
September 30, 1997, the weighted average estimated maturity of its
mortgage-backed and mortgage-related securities portfolio was 29 months.
Investments in mortgage-backed and mortgage-related securities involve a risk
that actual prepayments will be greater than estimated prepayments 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
changing 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. In addition, the market value of such
securities may be adversely affected by changes in interest rates. While
investments in privately issued mortgage-backed securities generally bear
yields higher than mortgage-backed securities insured by government sponsored
agencies, they involve a greater degree of risk than those issued by government
sponsored agencies as such





                                       66
<PAGE>   86
securities are not insured or guaranteed by such government sponsored agencies.
CMOs are a type of debt security issued by a special purpose entity that
aggregates pools of mortgages and mortgage-backed securities and creates
different classes of CMO securities with varying maturities and amortization
schedules as well as a residual interest, with each class, or "tranche,"
possessing different risk characteristics. A particular tranche of CMOs may,
therefore, carry prepayment risk that differs from that of both the underlying
collateral and other tranches. CMO tranches purchased by the Bank attempt to
moderate reinvestment risk associated with mortgage-backed securities resulting
from unexpected prepayment activities. All of the Bank's investment in
mortgage-backed and mortgage-related securities at September 30, 1997 were
categorized as held-to-maturity.

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

<TABLE>
<CAPTION>
                                                                             AT MARCH 31,
                                    AT SEPTEMBER 30, --------------------------------------------------------
                                          1997                1997              1996               1995
                                  -----------------  ----------------- ------------------  ------------------
                                  AMORTIZED   FAIR   AMORTIZED   FAIR  AMORTIZED    FAIR   AMORTIZED    FAIR
                                    COST     VALUE    COST      VALUE    COST      VALUE     COST      VALUE
                                  --------- -------  --------- ------- ---------  -------  ---------   ------
                                                                 (IN THOUSANDS)
<S>                                <C>      <C>      <C>       <C>      <C>       <C>        <C>       <C>
Held-to-maturity:
  Investment securities . . . .    $10,302  $10,292  $10,303   $10,129  $12,304   $12,152    $4,010    $3,859
  Mortgage-backed and
   mortgage-related securities       2,854    2,894    3,250     3,177    3,877     3,866     1,703     1,695
                                   -------  -------  -------   -------  -------   -------    ------    ------
    Total held-to-maturity  . .     13,156   13,186   13,553    13,306   16,181    16,018     5,713     5,554
Available-for-sale(1) . . . . .      2,319    3,252    2,250     2,903    2,639     3,286     1,556     1,900
                                   -------  -------  -------   -------  -------   -------    ------    ------
    Total securities  . . . . .    $15,475  $16,438  $15,803   $16,209  $18,820   $19,304    $7,269    $7,454
                                   =======  =======  =======   =======  =======   =======    ======    ======
</TABLE>

- -------------------------
(1)   Consists of marketable equity securities.


         The following table sets forth certain information regarding the
amortized cost and fair values of the Bank's mortgage-backed and
mortgage-related securities, all of which were classified as held-to-maturity
at the dates indicated.

<TABLE>
<CAPTION>
                                                            AT MARCH 31,
                                                  ---------------------------
                         AT SEPTEMBER 30, 1997                 1997           
                      --------------------------  ---------------------------
                                  PERCENT                     PERCENT          
                      AMORTIZED     OF     FAIR   AMORTIZED      OF      FAIR  
                        COST     TOTAL(1)  VALUE     COST     TOTAL(1)  VALUE  
                      ---------  --------  -----  ---------   --------  -----
                                        (DOLLARS IN THOUSANDS)                                                         
                                                                               
<S>                     <C>      <C>     <C>         <C>      <C>      <C>    
Mortgage-backed and                                                            
  mortgage-related                                                             
  securities:                                                                  
  Fixed rate:                                                                  
    GNMA  . . . . .     $  446     15.63% $  464      $  529    16.28%  $  529 
    FHLMC . . . . .        214      7.50     225         239     7.35      239 
    CMOs  . . . . .      2,131     74.67   2,140       2,419    74.43    2,345 
                        ------    ------  ------      ------   ------   ------ 
      Total fixed                                                              
        rate  . . .      2,791     97.80   2,829       3,187    98.06    3,113 
  Adjustable rate:                                                             
    FNMA  . . . . .         63      2.20      65          63     1.94       64 
                        ------    ------  ------      ------   ------   ------ 
Total mortgage-backed                                                          
  and mortgage-related                                                         
  securities  . . .     $2,854    100.00% $2,894      $3,250   100.00%  $3,177 
                        ======    ======  ======      ======   ======   ====== 
</TABLE>

<TABLE>
<CAPTION>
                                               AT MARCH 31,                                      
                       ------------------------------------------------------
                                   1996                         1995             
                       --------------------------  --------------------------
                                 PERCENT                       PERCENT           
                       AMORTIZED    OF      FAIR   AMORTIZED    OF       FAIR 
                         COST    TOTAL(1)  VALUE     COST     TOTAL(1)  VALUE
                       --------- --------  ------  ---------  --------  -----
                                        (DOLLARS IN THOUSANDS)
                                                                                 
<S>                     <C>     <C>      <C>        <C>     <C>      <C>       
Mortgage-backed and                                                             
  mortgage-related                                                              
  securities:                                                                   
  Fixed rate:                                                                   
    GNMA  . . . . .     $  717   18.49%   $  732     $  842   49.44%  $  835    
    FHLMC . . . . .        303    7.82       315        367   21.55      369    
    CMOs  . . . . .      2,793   72.04     2,756        429   25.19      426    
                        ------  ------    ------     ------  ------   ------    
      Total fixed                                                               
        rate  . . .      3,813   98.35     3,803      1,638   96.18    1,630    
  Adjustable rate:                                                              
    FNMA  . . . . .         64    1.65        63         65    3.82       65    
                        ------  ------    ------     ------  ------   ------    
Total mortgage-backed                                                           
  and mortgage-related                                                          
  securities  . . .     $3,877  100.00%   $3,866     $1,703  100.00%  $1,695    
                        ======  ======    ======     ======  ======   ======    
</TABLE>

- -------------------------
(1) Based on amortized cost.





                                       67
<PAGE>   87
         The following table sets forth the Bank's mortgage-backed and
mortgage-related securities activities for the periods indicated.

<TABLE>
<CAPTION>
                                                                    FOR THE SIX MONTHS
                                                                    ENDED SEPTEMBER 30,              FOR THE YEAR ENDED MARCH 31,
                                                                   ---------------------        ------------------------------------
                                                                     1997          1996           1997           1996          1995
                                                                   -------       -------        -------        -------       -------
                                                                                            (IN THOUSANDS)
<S>                                                                <C>           <C>            <C>            <C>           <C>
Beginning balance . . . . . . . . . . . . . . . . . . . . .        $3,250        $1,551         $3,877         $1,703        $1,558
  Principal repayments  . . . . . . . . . . . . . . . . . .          (396)         (537)          (631)          (355)         (316)
  Purchases . . . . . . . . . . . . . . . . . . . . . . . .            --         2,522             --          2,522           458
  Accretion of discount . . . . . . . . . . . . . . . . . .            --             7              4              7             3
                                                                   ------        ------         ------         ------        ------
Ending balance  . . . . . . . . . . . . . . . . . . . . . .        $2,854        $3,543         $3,250         $3,877        $1,703
                                                                   ======        ======         ======         ======        ======
</TABLE>

         The table below sets forth certain information regarding the carrying
amount, weighted average yields and contractual maturities of the Bank's debt
securities, all of which were classified as held-to-maturity as of September
30, 1997.

<TABLE>
<CAPTION>
                                                            AT SEPTEMBER 30, 1997
                      ------------------------------------------------------------------------------------------------
                                                               MORE THAN FIVE
                                          MORE THAN ONE YEAR        YEARS
                       ONE YEAR OR LESS     TO FIVE YEARS       TO TEN YEARS     MORE THAN 10 YEARS        TOTAL
                      ------------------ -------------------   --------------    ------------------ ------------------
                                WEIGHTED            WEIGHTED           WEIGHTED            WEIGHTED           WEIGHTED
                      CARRYING  AVERAGE  CARRYING   AVERAGE  CARRYING  AVERAGE   CARRYING  AVERAGE  CARRYING   AVERAGE
                       AMOUNT    YIELD    AMOUNT     YIELD    AMOUNT    YIELD     AMOUNT    YIELD    AMOUNT     YIELD
                      --------  -------- --------   -------  --------  --------  --------  -------  --------  --------
                                                           (DOLLARS IN THOUSANDS)
<S>                   <C>        <C>      <C>        <C>     <C>        <C>     <C>         <C>    <C>          <C>
Debt securities:
  Investment
  securities(1) . . . $2,002     5.12%    $7,300     6.51%   $1,000     7.04%   $    --       --%  $10,302      6.53%
  Mortgage-backed and
    mortgage-related
    securities:
    Adjustable rate:
      FNMA  . . . .       --       --         --       --        --       --         63     7.75        63      7.75
    Fixed-rate:
      GNMA  . . . .       --       --         --       --       446     8.00         --       --       446      8.00
      FHLMC . . . .       --       --         61     9.50        77     8.00         76     8.50       214      8.00
      CMOs  . . . .       --       --         --       --        --       --      2,131     6.93     2,131      6.93
                      ------              ------             ------              ------            -------      
Total debt
  securities  . . . . $2,002     5.12%    $7,361     6.52%   $1,523     7.48%    $2,270     6.97%  $13,156      6.87%
                      ======     ====     ======     ====    ======     ====     ======     ====   =======      ==== 

</TABLE>

- -------------------------
(1) Consists of U.S. Treasury and government agency obligations.


SOURCES OF FUNDS

         GENERAL.  Deposits, loan repayments and prepayments, proceeds from
sales of loans, cash flows generated from operations and FHLB advances are the
primary sources of the Bank's funds for use in lending, investing and for other
general purposes.

         DEPOSITS.  The Bank offers a variety of deposit accounts with a range
of interest rates and terms. The Bank's deposits consist of business checking,
money market, savings, NOW and certificate accounts. For the six months ended
September 30, 1997, the average balance of core deposits represented 45.9% of
total average deposits. The flow of deposits is influenced significantly by
general economic conditions, changes in money market rates, prevailing interest
rates and competition. The Bank's deposits are obtained predominantly from the
areas surrounding its branch offices. The Bank has historically relied
primarily on providing a higher level of customer service and long-standing
relationships with customers to attract and retain these deposits; 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, including
print media, and generally does not solicit deposits from outside its market
area. While the Bank does not actively solicit certificate accounts in excess
of $100,000 or use brokers to obtain deposits, the Bank may solicit, from
time-to-time, such deposits depending upon market conditions. The Bank offers
negotiated rates on some of its certificate accounts. At September 30, 1997,
$109.0 million, or





                                       68
<PAGE>   88
53.9%, of total deposits were certificate accounts with a weighted average
remaining maturity of 8.1 months. The Bank has experienced an increase in
certificate accounts since 1995, from an average balance of $76.6 million, or
43.9%, of average deposits, for 1995 to $105.7 million, or 54.1%, of average
deposits, for the six months ended September 30, 1997. Such increase in
certificate accounts is due to offering new competitively priced certificate
account products which, in part, resulted in an increase in the average cost of
deposits from 3.46% for fiscal 1995 to 4.46% for the six months ended September
30, 1997. For the six months ended September 30, 1997, certificate accounts in
excess of $100,000 increased $2.1 million, or 15.8%, from $13.2 million to
$15.3 million. Further increases in certificate accounts, which tend to be more
sensitive to movements in market interest rates than core deposits, may result
in the Bank's deposit base being less stable than if it had a larger amount of
core deposits which, in turn, may result in further increases in the Bank's
cost of deposits and may adversely affect net interest income in future
periods.

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

<TABLE>
<CAPTION>
                                                                               FOR THE
                                                                          SIX MONTHS ENDED                FOR THE YEAR ENDED
                                                                             SEPTEMBER 30,                     MARCH 31,
                                                                        ---------------------      ---------------------------------
                                                                          1997         1996          1997         1996        1995
                                                                        -------      --------      -------       ------     --------
                                                                                                (IN THOUSANDS)
<S>                                                                      <C>         <C>            <C>          <C>        <C>
Net deposits (withdrawals)  . . . . . . . . . . . . . . . . . . . .      $  736      $(2,694)       $  854       $1,660     $(7,349)
Interest credited on deposit accounts . . . . . . . . . . . . . . .       4,366        4,080         8,272        7,936       6,031
                                                                         ------      -------        ------       ------     -------
Total increase (decrease) in deposit accounts . . . . . . . . . . .      $5,102      $ 1,386        $9,126       $9,596     $(1,318)
                                                                         ======      =======        ======       ======     ======= 
</TABLE>


         At September 30, 1997, the Bank had $15.3 million in certificate
accounts in amounts of $100,000 or more maturing as follows:

<TABLE>
<CAPTION>
                                                                                                 WEIGHTED
                                                                                                 AVERAGE
MATURITY PERIOD                                                                      AMOUNT        RATE
- ---------------                                                                     -------      --------
                                                                                    (DOLLARS IN THOUSANDS)

<S>                                                                                 <C>           <C>
3 months or less  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 5,316       5.50%
Over 3 through 6 months . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   2,182       5.64
Over 6 through 12 months  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   6,050       5.65
Over 12 months  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1,727       6.67
                                                                                    -------       5.71%
      Total . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $15,275            
                                                                                    =======             
</TABLE>





                                       69
<PAGE>   89
         The following table sets 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 month-end balances.

<TABLE>
<CAPTION>
                                                                                      FOR THE YEAR ENDED MARCH 31,             
                                       FOR THE SIX MONTHS ENDED      ----------------------------------------------------------
                                            SEPTEMBER 30, 1997                 1997                        1996                
                                       ----------------------------  ---------------------------  ---------------------------- 
                                                 PERCENT                      PERCENT                      PERCENT             
                                                 OF TOTAL  WEIGHTED           OF TOTAL WEIGHTED            OF TOTAL  WEIGHTED  
                                        AVERAGE  AVERAGE   AVERAGE   AVERAGE  AVERAGE   AVERAGE   AVERAGE   AVERAGE  AVERAGE   
                                        BALANCE  DEPOSITS    RATE    BALANCE  DEPOSITS   RATE     BALANCE  DEPOSITS    RATE    
                                       --------  --------  --------  -------  -------- --------   -------  --------  --------  
                                                                 (DOLLARS IN THOUSANDS)                                        
<S>                                  <C>        <C>        <C>    <C>        <C>       <C>     <C>         <C>      <C>      
Demand deposits . . . . . . . . . . .  $     88    0.05%       --%  $    132    0.07%      --%   $    165     0.10%      --%   
Money market accounts . . . . . . . .    39,523   20.24      4.05     34,839   18.37     4.12      29,972    17.30     4.28    
Regular savings accounts  . . . . . .    29,273   14.99      2.50     30,863   16.27     2.14      31,560    18.20     2.14    
NOW accounts  . . . . . . . . . . . .    20,649   10.58      1.84     20,835   10.99     1.85      18,727    10.81     2.05    
                                       --------  ------             --------  ------             --------   ------             
    Total . . . . . . . . . . . . . .    89,533   45.86      3.03     86,669   45.70     2.86      80,424    46.41     2.91    
                                       --------  ------             --------  ------             --------   ------             
Certificate accounts(1)(2):                                                                                                    
  Less than 6 months  . . . . . . . .    20,635   10.57      5.16     24,744   13.05     5.13      24,448    14.11     5.39    
  Over 6 through 12 months  . . . . .    54,233   27.78      5.53     48,117   25.37     5.54      40,997    23.66     5.88    
  Over 12 through 36 months . . . . .    24,817   12.71      5.87     25,360   13.36     5.95      23,615    13.63     5.73    
  Over 36 months  . . . . . . . . . .     6,030    3.08      6.74      4,774    2.52     6.85       3,792     2.19     7.05    
                                       --------  ------             --------  ------             --------   ------             
    Total certificate accounts  . . .   105,715   54.14      5.67    102,995   54.30     5.62      92,852    53.59     6.02    
                                       --------  ------             --------  ------             --------   ------             
    Total average deposits  . . . . .  $195,248  100.00%     4.46   $189,664  100.00%    4.36    $173,276   100.00%    4.58    
                                       ========  ======             ========  ======             ========   ======             
</TABLE>

<TABLE>
<CAPTION>
                                         FOR THE YEAR ENDED MARCH 31,                         
                                       -------------------------------
                                                   1995
                                        ------------------------------
                                                 PERCENT
                                                 OF TOTAL    WEIGHTED
                                        AVERAGE   AVERAGE    AVERAGE
                                        BALANCE  DEPOSITS      RATE
                                        -------  ---------   ---------
                                           (DOLLARS IN THOUSANDS)                                        
                                       
<S>                                     <C>         <C>        <C>
Demand deposits . . . . . . . . . . .   $    229     0.13%        --%
Money market accounts . . . . . . . .     39,603    22.70       3.71
Regular savings accounts  . . . . . .     37,575    21.54       2.03
NOW accounts  . . . . . . . . . . . .     20,438    11.72       2.09
                                        --------   ------ 
    Total . . . . . . . . . . . . . .     97,845    56.09       2.72
                                        --------   ------ 
Certificate accounts(1)(2):                               
  Less than 6 months  . . . . . . . .     24,624    14.12       3.84
  Over 6 through 12 months  . . . . .     32,927    18.87       4.62
  Over 12 through 36 months . . . . .     17,969    10.30       4.55
  Over 36 months  . . . . . . . . . .      1,084     0.62       6.41
                                        --------   ------ 
    Total certificate accounts  . . .     76,604    43.91       4.40
                                        --------   ------ 
    Total average deposits  . . . . .   $174,449   100.00%      3.46
                                        ========   ====== 
</TABLE>

- -------------------------
(1) Based on remaining maturity of certificates.
(2) Includes retirement accounts such as IRA and Keogh accounts.





                                      70
<PAGE>   90
         The following table presents by various rate categories, the amount of
certificate accounts outstanding at the dates indicated and the periods to
maturity of the certificate accounts outstanding at September 30, 1997.

<TABLE>
<CAPTION>
                               PERIOD TO MATURITY FROM SEPTEMBER 30, 1997
                       -----------------------------------------------------------
                         LESS       ONE         TWO      THREE      FOUR     MORE         
                         THAN       TO           TO       TO         TO      THAN         AT                   AT MARCH 31,
                         ONE        TWO        THREE     FOUR       FIVE     FIVE    SEPTEMBER 30,  ------------------------------
                         YEAR      YEARS       YEARS     YEARS     YEARS     YEARS       1997          1997       1996      1995
                       -------    -------      ------    ------    -------   -----   -------------  --------    --------   -------
                                                                (DOLLARS IN THOUSANDS)
<S>                    <C>        <C>          <C>        <C>       <C>        <C>    <C>           <C>         <C>        <C>
Certificate accounts:
  0 to 4.00%  . . . .  $   166    $    --      $   --     $ --      $   --     $--    $    166      $    197    $    790   $10,749
  4.01% to 5.00%  . .       46         26           1       --          --      --          73         1,912      12,400    32,206
  5.01% to 6.00%  . .   87,881      8,318       1,013      354         112       7      97,685        93,782      64,157    26,323
  6.01% to 7.00%  . .    3,717      1,603         285      270       1,529      --       7,404         6,520      20,883    15,479
  7.01% to 8.00%  . .      625         74       2,915       --          34      --       3,648         3,611       3,893     2,452
  8.01% to 9.00%  . .       --          1          --       --          --      --           1             1           1         1
  Over 9.01%  . . . .       --         --          --       --          --      --          --            --          --         2
                       -------    -------      ------     ----      ------     ---    --------      --------    --------   -------
      Total   . . . .  $92,435    $10,022      $4,214     $624      $1,675     $ 7    $108,977      $106,023    $102,124   $87,212
                       =======    =======      ======     ====      ======     ===    ========      ========    ========   =======
</TABLE>


         BORROWINGS.  As part of its operating strategy, the Bank utilizes
advances from the FHLB as an alternative to retail deposits to fund its
operations. The Bank has recently increased its emphasis on the utilization of
FHLB borrowings to fund its asset growth, primarily its origination of
adjustable-rate one- to four-family loans. By utilizing FHLB advances, which
possess varying stated maturities, the Bank can meet its liquidity needs
without otherwise being dependent upon retail deposits and revising its deposit
rates to attract retail deposits, which have no stated maturities (except for
certificates of deposit), which are interest rate sensitive and which are
subject to withdrawal from the Bank at any time. These FHLB advances are
collateralized primarily by certain of the Bank's mortgage loans and
mortgage-backed securities and secondarily by the Bank's investment in capital
stock of the FHLB. FHLB advances are made pursuant to several different credit
programs, each of which has its own interest rate and range of maturities. 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 September 30, 1997, the
Bank had $22.5 million in outstanding advances from the FHLB and $1.5 million
in other borrowings as compared to $14.5 million and $1.1 million at March 31,
1997, respectively.

         The following table sets forth certain information regarding the
Bank's borrowed funds at or for the periods ended on the dates indicated:

<TABLE>
<CAPTION>
                                                             AT OR FOR THE SIX
                                                                MONTHS ENDED        AT OR FOR THE YEAR ENDED
                                                               SEPTEMBER 30,               MARCH 31,
                                                            ------------------   ----------------------------
                                                              1997      1996       1997      1996      1995
                                                            --------  --------   --------   -------   ------- 
                                                                          (DOLLARS IN THOUSANDS)
<S>                                                         <C>       <C>        <C>        <C>       <C>
FHLB advances:
   Average balance outstanding  . . . . . . . . . . . . .   $18,536   $14,133    $16,813    $7,786    $7,688
   Maximum amount outstanding at any
      month-end during the period . . . . . . . . . . . .    22,500    17,650     25,500    11,650     9,000
   Balance outstanding at end of period . . . . . . . . .    22,500    17,650     14,500    11,650     8,000
   Weighted average interest rate during the period . . .      5.85%     5.69%      5.63%     6.25%     6.18%
   Weighted average interest rate at end of period  . . .      5.63%     5.51%      5.46%     5.36%     6.34%
Other borrowed funds(1):
   Average balance outstanding  . . . . . . . . . . . . .   $ 1,188   $   998    $   926    $  743    $  848
   Maximum amount outstanding at any
     month-end during the period  . . . . . . . . . . . .     3,179     1,834      2,214     1,313     1,576
   Balance outstanding at end of period . . . . . . . . .     1,486       721      1,065     1,048       663
</TABLE>

- -------------------------
(1) Represents noninterest-bearing credit balance on the FHLB-Boston account.





                                      71
<PAGE>   91
PROPERTIES

         The Bank currently conducts its business through its administrative
and full service banking offices.

<TABLE>
<CAPTION>
                                                                                                                  NET BOOK VALUE OF
                                                                                                                     PROPERTY OR
                                                                    ORIGINAL                                          LEASEHOLD
                                                LEASED OR          YEAR LEASED             DATE OF LEASE           IMPROVEMENTS AT
LOCATION                                          OWNED            OR ACQUIRED               EXPIRATION           SEPTEMBER 30, 1997
- --------                                        ---------          ------------            --------------         ------------------
                                                                                                                    (IN THOUSANDS)
<S>                                               <C>                  <C>                <C>                             <C>
EXECUTIVE/BRANCH OFFICE:
1299 Beacon Street
Brookline, MA 02146 . . . . . . . . . . .         Owned                1950                      --                       $  988

ADMINISTRATIVE OFFICE:
1309 Beacon Street
Brookline, MA 02146 . . . . . . . . . . .         Leased               1987               February 2002(1)                    38

BRANCH OFFICES:
184 Massachusetts Avenue
Boston, MA 02115  . . . . . . . . . . . .         Leased               1973               December 1998(2)                     2
Dedham Mall
Dedham, MA 02026  . . . . . . . . . . . .         Leased               1982                February 2000                      12
61 Lenox Street
Norwood, MA 02062 . . . . . . . . . . . .         Owned                1975                      --                          319
705 High Street
Westwood, MA 02090  . . . . . . . . . . .         Owned                1977                      --                          279
                                                                                                                          ------
         Total  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           $1,638
                                                                                                                          ======
</TABLE>

- -------------------------
(1) The Bank has an option to renew this lease for one additional five-year
    period.
(2) The Bank has an option to renew this lease for one additional two-year
    period.


LEGAL PROCEEDINGS

         The Bank is not involved in any pending legal proceedings other than
routine legal proceedings occurring in the ordinary course of business. Such
routine legal proceedings, in the aggregate, are believed by management to be
immaterial to the Company's financial condition or results of operations.

PERSONNEL

         As of September 30, 1997, the Bank had 66 full-time employees and 14
part-time 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--Benefits" for a description of certain
compensation and benefit programs offered to the Bank's employees.





                                       72
<PAGE>   92
                           FEDERAL AND STATE TAXATION

FEDERAL TAXATION

         GENERAL.  The Company and the Bank will report their income on a
fiscal year basis using the accrual method of accounting and will be subject to
federal income taxation in the same manner as other corporations with some
exceptions, including particularly the Bank's reserve for bad debts discussed
below. The following discussion of tax matters is intended only as a summary
and does not purport to be a comprehensive description of the tax rules
applicable to the Bank or the Company. The Bank has not been audited by the IRS
or the Massachusetts Department of Revenue ("DOR") in the past five years.

         BAD DEBT RESERVE. Historically, savings institutions such as the Bank
which met certain definitional tests primarily related to their assets and the
nature of their business ("qualifying thrifts") were permitted to establish a
reserve for bad debts and to make annual additions thereto, which may have been
deducted in arriving at their taxable income. The Bank's deductions with
respect to "qualifying real property loans," which are generally loans secured
by certain interests in real property, were computed using an amount based on
the Bank's actual loss experience, or a percentage equal to 8% of the Bank's
taxable income, computed with certain modifications and reduced by the amount
of any permitted addition to the non-qualifying reserve. Due to the Bank's loss
experience, the Bank generally recognized a bad debt deduction equal to 8% of
taxable income.

         In August 1996, provisions repealing the current thrift bad debt rules
were passed by Congress as part of "The Small Business Job Protection Act of
1996."  The new rules eliminate the 8% of taxable income method for deducting
additions to the tax bad debt reserves for all thrifts for tax years beginning
after December 31, 1995.  These rules also require that all thrift institutions
recapture all or a portion of their bad debt reserves added since the base year
(last taxable year beginning before January 1, 1988). The Bank has previously
recorded a deferred tax liability equal to the bad debt recapture and as such,
the new rules will have no effect on net income or federal income tax expense.
For taxable years beginning after December 31, 1995, the Bank's bad debt
deduction will be equal to net charge-offs. The new rules allow an institution
to suspend the bad debt reserve recapture for the 1996 and 1997 tax years if
the institution's lending activity for those years is equal to or greater than
the institution's average mortgage lending activity for the six taxable years
preceding 1996 adjusted for inflation. For this purpose, only home purchase and
home improvement loans are included and the institution can elect to have the
tax years with the highest and lowest lending activity removed from the average
calculation.  If an institution is permitted to postpone the reserve recapture,
it must begin its six year recapture no later than the 1998 tax year. The
unrecaptured base year reserves will not be subject to recapture as long as the
institution continues to carry on the business of banking. In addition, the
balance of the pre-1988 bad debt reserves continues to be subject to provision
of present law referred to below that require recapture in the case of certain
excess distributions to shareholders.

         DISTRIBUTIONS. To the extent that the Bank makes "non-dividend
distributions" to the Company that are considered as made (i) from the reserve
for losses on qualifying real property loans, to the extent the reserve for
such losses exceeds the amount that would have been allowed under the
experience method, or (ii) from the supplemental reserve for losses on loans
("Excess Distributions"), then an amount based on the amount distributed will
be included in the Bank's taxable income. Non-dividend distributions include
distributions in excess of the Bank's current and accumulated earnings and
profits, distributions in redemption of stock and distributions in partial or
complete liquidation. However, dividends paid out of the Bank's current or
accumulated earnings and profits, as calculated for federal income tax
purposes, will not be considered to result in a distribution from the Bank's
bad debt reserve. Thus, any dividends to the Company that would reduce amounts
appropriated to the Bank's bad debt reserve and deducted for federal income tax
purposes would create a tax liability for the Bank. The amount of additional
taxable income created by an Excess Distribution is an amount that, when
reduced by the tax attributable to the income, is equal to the amount of the
distribution. Thus, if, after the Conversion, the Bank makes a "non-dividend
distribution," then approximately one and one-half times the amount so used
would be includable in gross income for federal income tax purposes, presumably
taxed at a 34% corporate income tax rate (exclusive of state and local taxes).
See "Regulation" and "Dividend Policy" for limits on the payment of dividends
of the Bank. The Bank does not intend to pay dividends that would result in a
recapture of any portion of its bad debt reserve.





                                       73
<PAGE>   93
         CORPORATE ALTERNATIVE MINIMUM TAX ("AMT"). The Code imposes a tax on
alternative minimum taxable income ("AMTI") at a rate of 20%. Only 90% of AMTI
can be offset by net operating loss carryovers of which the Bank currently has
none. AMTI is increased by an amount equal to 75% of the amount by which the
Bank's adjusted current earnings exceeds its AMTI (determined without regard to
this preference and prior to reduction for net operating losses). The Bank does
not expect to be subject to the AMT.

         DIVIDENDS RECEIVED DEDUCTION AND OTHER MATTERS. The Company may
exclude from its income 100% of dividends received from the Bank as a member of
the same affiliated group of corporations. The corporate dividends received
deduction is generally 70% in the case of dividends received from unaffiliated
corporations with which the Company and the Bank will not file a consolidated
tax return, except that if the Company or the Bank owns more than 20% of the
stock of a corporation distributing a dividend then 80% of any dividends
received may be deducted.

STATE AND LOCAL TAXATION

         COMMONWEALTH OF MASSACHUSETTS. On July 27, 1995, the Governor of
Massachusetts approved legislation to reduce the tax rate applicable to
financial institutions, including savings banks, from 12.54% on their net
income to 10.50% on their net income apportioned to Massachusetts. The reduced
rate is to be phased-in over a five-year period whereby the rate was 12.13% for
1995 and 11.72% for 1996, and will be 11.32% for 1997, 10.91% for 1998 and
10.50% for 1999. Net income for years beginning before January 1, 1999 includes
gross income as defined under the provisions of the Code, plus interest from
bonds, notes and evidences of indebtedness of any state, including
Massachusetts, less the deductions, excluding the deductions for dividends
received, state taxes and net operating losses, as defined under the provisions
of the Code. For taxable years beginning on or after January 1, 1999, the
definition of state taxable income is modified to allow a deduction for 95% of
dividends received from stock where the Bank owns 15% or more of the voting
stock of the institution paying the dividend and to allow deductions from
certain expenses allocated to federally tax exempt obligations. Subsidiary
corporations of the Bank conducting business in Massachusetts must file
separate Massachusetts state tax returns and are taxed as financial
institutions, with certain modifications and grandfathering for taxable years
before 1996. The net worth or tangible property of such subsidiaries is taxed
at a rate of 0.26%. Such subsidiaries may file consolidated tax returns on the
net earnings portion of the corporate tax.

         Corporations which qualify as "securities corporations," as defined by
the Massachusetts tax code, are taxed at a special rate of 0.33% of their gross
income if they qualify as a "bank-holding company" under the Massachusetts tax
code. The Company is expected to qualify for this reduced tax rate provided
that it is exclusively engaged in activities of a "securities corporation." The
Bank has received an opinion from Shatswell, MacLeod & Company, P.C. that the
Company will qualify as a securities corporation, provided that if called upon
by the Bank to make a loan to the ESOP, the Company will create a separate
subsidiary for that purpose and provided that all of the Company's other
activities qualify as activities permissible for a securities corporation. If
the Company fails to so qualify, however, it will be taxed as a financial
institution at a rate of 10.50% beginning in 1996 rather than at the phased-in
rates.

         DELAWARE TAXATION. As a Delaware holding company not earning income in
Delaware, the Company is exempt from Delaware corporate income tax but is
required to file an annual report with and pay an annual franchise tax to the
State of Delaware.

                                   REGULATION

GENERAL

         The Bank is subject to extensive regulation, examination and
supervision by the OTS, as its chartering agency, and the FDIC, as the deposit
insurer. The Bank is a member of the FHLB System. The Bank's deposit accounts
are insured up to applicable limits by the SAIF managed by the FDIC. The Bank
must file reports with the OTS and the FDIC concerning its activities and
financial condition in addition to obtaining regulatory approvals prior to
entering into certain transactions such as mergers with, or acquisitions of,
other financial institutions. There are periodic examinations by the OTS to
test the Bank's compliance with various regulatory requirements. In addition,
the FDIC may also conduct examinations of the Bank, at the FDIC's discretion.
This regulation and supervision





                                       74
<PAGE>   94
establishes a comprehensive framework of activities in which an institution can
engage and is intended primarily for the protection of the insurance fund and
depositors. The regulatory structure also gives the regulatory authorities
extensive discretion in connection with their supervisory and enforcement
activities and examination policies, including policies with respect to the
classification of assets and the establishment of adequate loan loss reserves
for regulatory purposes. Any change in such policies, whether by the OTS, the
FDIC or the Congress, could have a material adverse impact on the Company, the
Bank and their operations.  Assuming that the holding company form of
organization is utilized, the Company, as a savings and loan holding company,
will also be required to file certain reports with and otherwise comply with
the rules and regulations of the OTS and of the Securities and Exchange
Commission (the "SEC") under the federal securities laws.

         Any change in the regulatory structure or the applicable statutes or
regulations, whether by the OTS, the FDIC or the Congress, could have a
material impact on the Company, the Bank, their operations or the Bank's
Conversion. Congress has been considering in 1997 the elimination of the
federal thrift charter and abolishment of the OTS. The results of such
consideration, including possible enactment of legislation is uncertain.
Therefore, the Bank is unable to determine the extent to which the results of
consideration or possible legislation, if enacted, would affect its business.
See "Risk Factors--Financial Institution Regulation and Possible Legislation."

         Certain of the regulatory requirements applicable to the Bank and to
the Company are referred to below or elsewhere herein.  The description of
statutory provisions and regulations applicable to savings associations set
forth in this Prospectus do not purport to be complete descriptions of such
statutes and regulations and their effects on the Bank and the Company and is
qualified in its entirety by reference to such statutes and regulations.

FEDERAL SAVINGS INSTITUTION REGULATION

         BUSINESS ACTIVITIES. The activities of federal savings institutions
are governed by the Home Owners' Loan Act, as amended (the "HOLA") and, in
certain respects, the Federal Deposit Insurance Act ("FDI Act") and the
regulations issued by the agencies to implement these statutes. These laws and
regulations delineate the nature and extent of the activities in which federal
savings associations may engage. In particular, certain lending authority for
federal savings associations, e.g., commercial, non-residential real property
loans and consumer loans, is limited to a specified percentage of the
institution's capital or assets.

         LOANS-TO-ONE BORROWER. Under the HOLA, savings institutions are
generally subject to the national bank limit on loans-to-one borrower.
Generally, this limit is 15% of the Bank's unimpaired capital and surplus, plus
an additional 10% of unimpaired capital and surplus, if such loan is secured by
readily-marketable collateral, which is defined to include certain financial
instruments and bullion. At September 30, 1997, the Bank's general limit on
loans-to-one borrower was $3.3 million. At September 30, 1997, the Bank's
largest aggregate amount of loans-to-one borrower consisted of three loans with
a combined carrying balance of $2.5 million, of which $2.2 million was secured
by real estate and of which $360,000 was unsecured. Management believes that
the Bank is in compliance with all applicable loans-to-one borrower
limitations.

         QTL TEST. The HOLA requires savings institutions to meet a QTL test.
Under the QTL test, a savings association is required to either qualify as a
"domestic building and loan association," as defined in the Code, or maintain
at least 65% of its "portfolio assets" (total assets less: (i) specified liquid
assets up to 20% of total assets; (ii) intangibles, including goodwill; and
(iii) the value of property used to conduct business) in certain "qualified
thrift investments" (primarily residential mortgages and related investments,
including certain mortgage-backed and related securities) in at least 9 months
out of each 12 month period. A savings association that fails the QTL test must
either convert to a bank charter or operate under certain restrictions. As of
September 30, 1997, the Bank maintained 84.1% of its portfolio assets in
qualified thrift investments and, therefore, met the QTL test. Recent
legislation has expanded the extent to which education loans, credit card loans
and small business loans may be considered as "qualified thrift investments."

         LIMITATION ON CAPITAL DISTRIBUTIONS. OTS regulations impose
limitations upon all capital distributions by a savings institution, such as
cash dividends, payments to repurchase or otherwise acquire its shares,
payments to shareholders of another institution in a cash-out merger and other
distributions charged against capital. The rule establishes three tiers of
institutions, which are based primarily on an institution's capital level. An
institution that





                                       75
<PAGE>   95
exceeds all fully phased-in regulatory capital requirements before and after a
proposed capital distribution ("Tier 1 Institution") and has not been advised
by the OTS that it is in need of more than normal supervision, could, after
prior notice to, but without the approval of the OTS, make capital
distributions during a calendar year equal to the greater of: (i) 100% of its
net earnings to date during the calendar year plus the amount that would reduce
by one-half its "surplus capital ratio" (the excess capital over its fully
phased-in capital requirements) at the beginning of the calendar year; or (ii)
75% of its net earnings for the previous four quarters. Any additional capital
distributions would require prior OTS approval. In the event the Bank's capital
fell below its capital requirements or the OTS notified it that it was in need
of more than normal supervision, the Bank's ability to make capital
distributions could be restricted. In addition, the OTS could prohibit a
proposed capital distribution by any institution, which would otherwise be
permitted by the regulation, if the OTS determines that such distribution would
constitute an unsafe or unsound practice.

         LIQUIDITY. The Bank is required to maintain an average daily balance
of specified liquid assets equal to a monthly average of not less than a
specified percentage (recently lowered to 4%) of its net withdrawable deposit
accounts plus short-term borrowings. OTS regulations formerly required each
savings institution to maintain an average daily balance of short-term liquid
assets at 1% of the total of its net withdrawable deposit accounts and
borrowings payable in one year or less. However, this requirement was recently
eliminated. Monetary penalties may be imposed for failure to meet these
liquidity requirements. The Bank's average liquidity ratio for the six months
ended September 30, 1997 was 6.50%, which exceeded the applicable requirements.
The Bank has never been subject to monetary penalties for failure to meet its
liquidity requirements. See "Management's Discussion and Analysis of Financial
Condition and Results of Operations--Liquidity and Capital Resources."

         ASSESSMENTS. Savings institutions are required by regulation to pay
assessments to the OTS to fund the agency's operations.  The general
assessment, paid on a semi-annual basis, is based upon the savings
institution's total assets, including consolidated subsidiaries, as reported in
the Bank's latest quarterly Thrift Financial Report. The assessments paid by
the Bank for the year ended March 31, 1997 totalled $68,000.

         BRANCHING. OTS regulations permit federally chartered savings
associations to branch nationwide under certain conditions.  Generally, federal
savings associations may establish interstate networks and geographically
diversify their loan portfolios and lines of business. The OTS authority
preempts any state law purporting to regulate branching by federal savings
associations. For a discussion of the impact of proposed legislation, see "Risk
Factors--Financial Institution Regulation and Possible Legislation."

         TRANSACTIONS WITH RELATED PARTIES. The Bank's authority to engage in
transactions with related parties or "affiliates" (i.e., any company that
controls or is under common control with an institution, including the Company
and any non-savings institution subsidiaries that the Company may establish) is
limited by Sections 23A and 23B of the Federal Reserve Act ("FRA").  Section
23A restricts the aggregate amount of covered transactions with any individual
affiliate to 10% of the capital and surplus of the savings institution and also
limits the aggregate amount of transactions with all affiliates to 20% of the
savings institution's capital and surplus. Certain transactions with affiliates
are required to be secured by collateral in an amount and of a type described
in Section 23A and the purchase of low quality assets from affiliates is
generally prohibited. Section 23B generally requires that certain transactions
with affiliates, including loans and asset purchases, must be on terms and
under circumstances, including credit standards, that are substantially the
same or at least as favorable to the institution as those prevailing at the
time for comparable transactions with non-affiliated companies.

         The Bank's authority to extend credit to executive officers, directors
and 10% shareholders ("insiders"), as well as entities such persons control, is
governed by Section 22(g) and 22(h) of the FRA and Regulation O thereunder.
Among other things, such loans are required to be made on terms substantially
the same as those offered to unaffiliated individuals and to not involve more
than the normal risk of repayment. Recent legislation created an exception for
loans to insiders made pursuant to a benefit or compensation program that are
widely available to all employees of the institution and do not give preference
to insiders over other employees. Regulation O also places individual and
aggregate limits on the amounts of loans the Bank may make to insiders based,
in part, on the Bank's capital position and requires that certain board
approval procedures be followed.





                                       76
<PAGE>   96
         ENFORCEMENT. Under the FDI Act, the OTS has primary enforcement
responsibility over savings institutions and has the authority to bring action
against all "institution-affiliated parties," including stockholders and any
attorneys, appraisers and accountants who knowingly or recklessly participate
in wrongful action likely to have an adverse effect on an insured institution.
Formal enforcement action may range from the issuance of a capital directive or
cease and desist order to removal of officers or directors, receivership,
conservatorship or termination of deposit insurance. Civil penalties cover a
wide range of violations and can amount to $25,000 per day, or $1 million per
day in especially egregious cases. Under the FDI Act, the FDIC has the
authority to recommend to the Director of the OTS that enforcement action be
taken with respect to a particular savings institution. If action is not taken
by the Director, the FDIC has authority to take such action under certain
circumstances. Federal and state law also establishes criminal penalties for
certain violations.

         STANDARDS FOR SAFETY AND SOUNDNESS. The FDI Act requires each federal
banking agency to prescribe for all insured depository institutions standards
relating to, among other things, internal controls, information systems and
audit systems, loan documentation, credit underwriting, interest rate risk
exposure, asset growth and compensation, fees and benefits and such other
operational and managerial standards as the agency deems appropriate. The
federal banking agencies have adopted final regulations and Interagency
Guidelines Establishing Standards for Safety and Soundness ("Guidelines") to
implement these safety and soundness standards. 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 Guidelines address internal controls and information
systems; internal audit system; credit underwriting; loan documentation;
interest rate risk exposure; asset growth; asset quality; earnings; and
compensation, fees and benefits. 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 the FDI
Act. The final regulations establish deadlines for the submission and review of
such safety and soundness compliance plans.

         CAPITAL REQUIREMENTS. The OTS capital regulations require savings
institutions to meet three capital standards: a 1.5% tangible capital standard,
a 3% leverage (core capital) ratio and an 8% risk based capital standard. Core
capital is generally defined as common stockholder's equity (including retained
earnings), certain non-cumulative perpetual preferred stock and related
surplus, minority interests in equity accounts of consolidated subsidiaries
less intangibles other than certain mortgage servicing rights ("MSRs") and
certain purchased credit card relationships. The OTS regulations require that,
in meeting the leverage ratio, tangible and risk-based capital standards
institutions generally must deduct investments in and loans to subsidiaries
engaged in activities as principal that are not permissible for a national
bank. In addition, the OTS prompt corrective action regulation provides that a
savings institution that has a leverage capital ratio of less than 4% (3% for
institutions receiving the highest examination rating) will be deemed to be
"undercapitalized" and may be subject to certain restrictions. See "--Prompt
Corrective Regulatory Action."

         The risk-based capital standard for savings institutions requires the
maintenance of total capital (which is defined as core capital and
supplementary capital) to risk-weighted assets of at least 8%. In determining
the amount of risk-weighted assets, all assets, including certain off-balance
sheet assets, are multiplied by a risk-weight of 0% to 100%, as assigned by the
OTS capital regulation based on the risks OTS believes are inherent in the type
of asset. The components of core capital are equivalent to those discussed
above. The components of supplementary capital currently include cumulative
preferred stock, long-term perpetual preferred stock, mandatory convertible
securities, subordinated debt and intermediate preferred stock and, within
specified limits, the allowance for loan and lease losses. Overall, the amount
of supplementary capital included as part of total capital cannot exceed 100%
of core capital.

         The OTS has incorporated an interest rate risk component into its
regulatory capital rule. The final interest rate risk rule also adjusts the
risk-weighting for certain mortgage derivative securities. Under the rule,
savings associations with "above normal" interest rate risk exposure would be
subject to a deduction from total capital for purposes of calculating their
risk-based capital requirements. A savings association's interest rate risk is
measured by the decline in the net portfolio value of its assets (i.e., the
difference between incoming and outgoing discounted cash flows from assets,
liabilities and off-balance sheet contracts) that would result from a
hypothetical 200-basis point increase or decrease in market interest rates
divided by the estimated economic value of the association's assets, as





                                       77
<PAGE>   97
calculated in accordance with guidelines set forth by the OTS. A savings
association whose measured interest rate risk exposure exceeds 2% must deduct
an interest rate component in calculating its total capital under the
risk-based capital rule. The interest rate risk component is an amount equal to
one-half of the difference between the institution's measured interest rate
risk and 2%, multiplied by the estimated economic value of the association's
assets. That dollar amount is deducted from an association's total capital in
calculating compliance with its risk-based capital requirement. Under the rule,
there is a two quarter lag between the reporting date of an institution's
financial data and the effective date for the new capital requirement based on
that data. A savings association with assets of less than $300 million and
risk-based capital ratios in excess of 12% is not subject to the interest rate
risk component, unless the OTS determines otherwise. The rule also provides
that the Director of the OTS may waive or defer an association's interest rate
risk component on a case-by-case basis. The OTS has postponed indefinitely the
date that the component will first be deducted from an institution's total
capital.

         At September 30, 1997, the Bank met each of its capital requirements,
in each case on a fully phased-in basis. See "Regulatory Capital Compliance"
for a table which sets forth in terms of dollars and percentages the OTS
tangible, leverage and risk-based capital requirements, the Bank's historical
amounts and percentages at September 30, 1997 and pro forma amounts and
percentages based upon the issuance of the shares within the Estimated Price
Range and assuming that a portion of the net proceeds are retained by the
Company.

THRIFT RECHARTERING

         Recently enacted legislation provides that the BIF (the deposit
insurance fund that covers most commercial bank deposits) and the SAIF will
merge on January 1, 1999 if there are no more savings associations as of that
date. Several bills have been introduced in the current Congress that would
eliminate the federal thrift charter and the OTS. A bill reported by the House
Banking Committee in 1997 would require federal thrifts to become national
banks or state banks or savings banks within two years after enactment or they
would, by operation of law, become national banks. A national bank resulting
from a converted federal thrift could continue to engage in activities,
including holding any assets, in which it was lawfully engaged on the day
before the date of enactment. Branches operated on the day before enactment
could be retained regardless of their permissibility for national banks.
Subject to a grandfathering provision, all savings and loan holding companies
would become subject to the same regulation and activities restrictions as bank
holding companies. The grandfathering could be lost under certain
circumstances, such as a change in control of the holding company. The
legislative proposal would also abolish the OTS and transfer its functions to
the federal bank regulators with respect to the institutions and to the Board
of Governors of the Federal Reserve Board with respect to the regulation of
holding companies. The Bank is unable to predict whether the legislation will
be enacted or, given such uncertainty, determine the extent to which the
legislation, if enacted, would affect its business. The Bank is also unable to
predict whether the SAIF and BIF will eventually be merged.

PROMPT CORRECTIVE REGULATORY ACTION

         Under the OTS prompt corrective action regulations, the OTS is
required to take certain supervisory actions against undercapitalized
institutions, the severity of which depends upon the institution's degree of
capitalization. Generally, a savings institution that has a total risk-based
capital ratio of less than 8.0% or a leverage ratio or a Tier 1 capital to
risk-based assets ratio that is less than 4.0% is considered to be
undercapitalized. A savings institution that has a total risk-based capital
ratio less than 6.0%, a Tier 1 risk-based capital ratio of less than 3.0% or a
leverage ratio that is less than 3.0% is considered to be "significantly
undercapitalized" and a savings institution that has a tangible capital to
assets ratio equal to or less than 2.0% is deemed to be "critically
undercapitalized." Subject to a narrow exception, the banking regulator is
required to appoint a receiver or conservator for an institution that is
critically undercapitalized. The regulation also provides that a capital
restoration plan must be filed with the OTS within 45 days of the date an
association receives notice that it is "undercapitalized," "significantly
undercapitalized" or "critically undercapitalized." Compliance with the plan
must be guaranteed by any parent holding company. In addition, numerous
mandatory supervisory actions may become immediately applicable to the
institution depending upon its category, including, but not limited to,
increased monitoring by regulators, restrictions on growth and capital
distributions and limitations on expansion. The OTS could also take any one of
a number of discretionary supervisory actions, including the issuance of a
capital directive and the replacement of senior executive officers and
directors.





                                       78
<PAGE>   98
INSURANCE OF DEPOSIT ACCOUNTS

         The FDIC has adopted a risk-based insurance assessment system. The
FDIC assigns an institution to one of three capital categories based on the
institution's financial information, as of the reporting period ending seven
months before the assessment period. The capital categories are (1) well
capitalized, (2) adequately capitalized or (3) undercapitalized. An institution
is also placed in one of three supervisory subcategories within each capital
group. The supervisory subgroup to which an institution is assigned is based on
a supervisory evaluation provided to the FDIC by the institution's primary
federal regulator and information that the FDIC determines to be relevant to
the institution's financial condition and the risk posed to the deposit
insurance funds.  An institution's assessment rate depends on the capital
category and supervisory category to which it is assigned with the most well
capitalized, healthy institutions receiving the lowest rates.

         Deposits of the Bank are presently insured by the SAIF. Both the SAIF
and the BIF are statutorily required to be recapitalized to a 1.25% of insured
reserve deposits ratio. Until recently, members of the SAIF and BIF were paying
average deposit insurance assessments of between 24 and 25 basis points. The
BIF met the required reserve in 1995, whereas the SAIF was not expected to meet
or exceed the required level until 2002 at the earliest. This situation was
primarily due to the statutory requirement that SAIF members make payments on
bonds issued in the late 1980s by the Financing Corporation ("FICO") to
recapitalize the predecessor to the SAIF.

         In view of the BIF's achieving the 1.25% ratio, the FDIC ultimately
adopted a new assessment rate schedule of from 0 to 27 basis points under which
92% of BIF members paid an annual premium of only $2,000. With respect to SAIF
member institutions, the FDIC adopted a final rule retaining the previously
existing assessment rate schedule applicable to SAIF member institutions of 23
to 31 basis points. As long as the premium differential continued, it may have
had adverse consequences for SAIF members, including reduced earnings and an
impaired ability to raise funds in the capital markets. In addition, SAIF
members, such as the Bank could have been placed at a substantial competitive
disadvantage to BIF members with respect to pricing of loans and deposits and
the ability to achieve lower operating costs.

         On September 30, 1996, the President of the United States signed into
law the Deposit Insurance Funds Act of 1996 (the "Funds Act") which, among
other things, imposed a special one-time assessment on SAIF member
institutions, including the Bank, to recapitalize the SAIF. As required by the
Funds Act, the FDIC imposed a special assessment of 65.7 basis points on SAIF
assessable deposits held as of March 31, 1995, payable November 27, 1996 (the
"SAIF Special Assessment"). The SAIF Special Assessment was recognized by the
Bank as an expense in the quarter ended September 30, 1996 and is generally tax
deductible. The SAIF Special Assessment recorded by the Bank amounted to $1.2
million on a pre-tax basis and $678,000 on an after-tax basis.

         The Funds Act also spread the obligations for payment of the FICO
bonds across all SAIF and BIF members. Beginning on January 1, 1997, BIF
deposits were assessed for a FICO payment of 1.3 basis points, while SAIF
deposits pay 6.48 basis points. Full pro rata sharing of the FICO payments
between BIF and SAIF members will occur on the earlier of January 1, 2000 or
the date the BIF and SAIF are merged.

         As a result of the Funds Act, the FDIC voted to effectively lower SAIF
assessments to 0 to 27 basis points as of January 1, 1997, a range comparable
to that of BIF members. SAIF members will also continue to make the FICO
payments described above. The FDIC also lowered the SAIF assessment schedule
for the fourth quarter of 1996 to 18 to 27 basis points. Management cannot
predict the level of FDIC insurance assessments on an on-going basis, whether
the federal thrift charter will be eliminated or whether the BIF and SAIF will
eventually be merged.

         The Bank's assessment rate for fiscal 1997 ranged from 6.48 to 23
basis points, excluding the SAIF Special Assessment rate of 65.7 basis points,
and the regular premium paid for this period was $269,000.

         The FDIC is authorized to raise the assessment rates in certain
circumstances. The FDIC has exercised this authority several times in the past
and may raise insurance premiums in the future. If such action is taken by the
FDIC, it could have an adverse effect on the earnings of the Bank.





                                       79
<PAGE>   99
         Under the FDI Act, insurance of deposits may be terminated by the FDIC
upon a finding that the institution has engaged in unsafe or unsound practices,
is in an unsafe or unsound condition to continue operations or has violated any
applicable law, regulation, rule, order or condition imposed by the FDIC or the
OTS. The management of the Bank does not know of any practice, condition or
violation that might lead to termination of deposit insurance.

FEDERAL HOME LOAN BANK SYSTEM

         The Bank is a member of the FHLB System, which consists of 12 regional
FHLBs. The FHLB provides a central credit facility primarily for member
institutions. The Bank, as a member of the FHLB, is required to acquire and
hold shares of capital stock in the FHLB in an amount at least equal to 1% of
the aggregate principal amount of its unpaid residential mortgage loans and
similar obligations at the beginning of each year, or 1/20 of its advances
(borrowings) from the FHLB, whichever is greater. The Bank was in compliance
with this requirement with an investment in FHLB stock at September 30, 1997 of
$1.7 million. FHLB advances must be secured by specified types of collateral
and all long-term advances may only be obtained for the purpose of providing
funds for residential housing finance. At September 30, 1997, the Bank had
$22.5 million in FHLB advances.

         The FHLBs are required to provide funds for the resolution of
insolvent thrifts and to contribute funds for affordable housing programs.
These requirements could reduce the amount of dividends that the FHLBs pay to
their members and could also result in the FHLBs imposing a higher rate of
interest on advances to their members. For the years ended March 31, 1997, 1996
and 1995, dividends from the FHLB to the Bank amounted to approximately
$111,000, $107,000 and $101,000, respectively. If dividends were reduced, the
Bank's net interest income would likely also be reduced. Further, there can be
no assurance that the impact of recent or future legislation on the FHLBs will
not also cause a decrease in the value of the FHLB stock held by the Bank.

FEDERAL RESERVE SYSTEM

         The Federal Reserve Board regulations require savings institutions to
maintain non-interest-earning reserves against their transaction accounts. The
Federal Reserve Board regulations generally require that reserves be maintained
against aggregate transaction accounts as follows: for accounts aggregating
$47.8 million or less (subject to adjustment by the Federal Reserve Board) the
reserve requirement is 3%; and for accounts greater than $47.8 million, the
reserve requirement is $1.43 million plus 10% (subject to adjustment by the
Federal Reserve Board between 8% and 14%) against that portion of total
transaction accounts in excess of $47.8 million. The first $4.7 million of
otherwise reservable balances (subject to adjustment by the Federal Reserve
Board) are exempted from the reserve requirements. The Bank is in compliance
with the foregoing requirements. Because required reserves must be maintained
in the form of either vault cash, a non-interest-bearing account at a Federal
Reserve Bank or a pass-through account as defined by the Federal Reserve Board,
the effect of this reserve requirement is to reduce the Bank's interest-earning
assets. FHLB System members are also authorized to borrow from the Federal
Reserve discount window," but Federal Reserve Board regulations require
institutions to exhaust all FHLB sources before borrowing from a Federal
Reserve Bank.

HOLDING COMPANY REGULATION

         The Company, if utilized, will be a non-diversified unitary savings
and loan holding company within the meaning of the HOLA. As such, the Company
will be required to register with the OTS and will be subject to OTS
regulations, examinations, supervision and reporting requirements. In addition,
the OTS has enforcement authority over the Company and its non-savings
institution subsidiaries.

         As a unitary savings and loan holding company, the Company generally
will not be restricted under existing laws as to the types of business
activities in which it may engage, provided that the Bank continues to be a
QTL. See "--Federal Savings Institution Regulation--QTL Test" for a discussion
of the QTL requirements. Upon any non-supervisory acquisition by the Company of
another savings association, the Company would become a multiple savings and
loan holding company (if the acquired institution is held as a separate
subsidiary) and would be subject to extensive limitations on the types of
business activities in which it could engage. The HOLA limits the activities of
a multiple savings and loan holding company and its non-insured institution
subsidiaries primarily to activities





                                       80
<PAGE>   100
authorized for bank holding companies under Section 4(c)(8) of the Bank Holding
Company Act, as amended (the "BHC Act"), subject to the prior approval of the
OTS, and to other activities authorized by OTS regulation. No multiple savings
and loan holding company may acquire more than 5% of the voting stock of a
company engaged in impermissible activities. Proposed legislation would have
treated all savings and loan holding companies as bank holding companies and,
subject to certain grandfathering, limit the activities of such companies to
those permissible for bank holding companies. See "Risk Factors--Financial
Institution Regulation and Possible Legislation."

         The HOLA prohibits a savings and loan holding company, directly or
indirectly, or through one or more subsidiaries, from acquiring more than 5% of
the voting stock of another savings institution, or holding company thereof,
without prior written approval of the OTS, and from acquiring or retaining,
with certain exceptions, more than 5% of a non-subsidiary holding company or
savings association. The HOLA also prohibits a savings and loan holding company
from acquiring or retaining control of a depository institution that is not
insured by the FDIC. In evaluating applications by holding companies to acquire
savings institutions, the OTS must consider the financial and managerial
resources and future prospects of the company and institution involved, the
effect of the acquisition on the risk to the insurance funds, the convenience
and needs of the community and competitive factors.

         The OTS is prohibited from approving any acquisition that would result
in a multiple savings and loan holding company controlling savings institutions
in more than one state, except: (i) interstate supervisory acquisitions by
savings and loan holding companies and (ii) the acquisition of a savings
institution in another state if the laws of the state of the target savings
institution specifically permit such acquisitions. The states vary in the
extent to which they permit interstate savings and loan holding company
acquisitions.

         Although savings and loan holding companies are not subject to
specific capital requirements or specific restrictions on the payment of
dividends or other capital distributions, HOLA does prescribe such restrictions
on subsidiary savings institutions as described above. The Bank must notify the
OTS 30 days before declaring any dividend to the Company. In addition, the
financial impact of a holding company on its subsidiary institution is a matter
that is evaluated by the OTS and the agency has authority to order cessation of
activities or divestiture of subsidiaries deemed to pose a threat to the safety
and soundness of the institution.

FEDERAL SECURITIES LAWS

         The Company has filed with the SEC a registration statement under the
Securities Act for the registration of the Common Stock to be issued pursuant
to the Conversion. Upon completion of the Conversion, the Company's Common
Stock will be registered with the SEC under the Exchange Act. The Company will
then be subject to the information, proxy solicitation, insider trading
restrictions and other requirements under the Exchange Act.

         The registration under the Securities Act of shares of the Common
Stock to be issued in the Conversion does not cover the resale of such shares.
Shares of the Common Stock purchased by persons who are not affiliates of the
Company may be resold without registration. Shares purchased by an affiliate of
the Company will be subject to the resale restrictions of Rule 144 under the
Securities Act. If the Company meets the current public information
requirements of Rule 144 under the Securities Act, each affiliate of the
Company who complies with the other conditions of Rule 144 (including those
that require the affiliate's sale to be aggregated with those of certain other
persons) would be able to sell in the public market, without registration, a
number of shares not to exceed, in any three-month period, the greater of (i)
1% of the outstanding shares of the Company or (ii) the average weekly volume
of trading in such shares during the preceding four calendar weeks. Provision
may be made in the future by the Company to permit affiliates to have their
shares registered for sale under the Securities Act under certain
circumstances.





                                       81
<PAGE>   101
                           MANAGEMENT OF THE COMPANY

         The Board of Directors' of the Company currently consists of eight
members each of whom is also a director of the Bank. The Board of Directors is
divided into three classes, each of which contains approximately one-third of
the Board. The directors shall be elected by the stockholders of the Company
for staggered three year terms, or until their successors are elected and
qualified.  One class of directors, consisting of Messrs. Robert B. Cleary,
Jerome R. Dangel and Kent T. Spellman, has a term of office expiring at the
first annual meeting of stockholders, a second class, consisting of Messrs. Leo
F. Grace, H. Chester Webster and Richard F.  Hughes, has a term of office
expiring at the second annual meeting of stockholders and a third class,
consisting of Messrs. John F.  Murphy and Richard F. McBride, has a term of
office expiring at the third annual meeting of stockholders. Their names and
biographical information are set forth under "Management of the
Bank--Directors."

         The following individuals are the executive officers of the Company
and hold the offices set forth below opposite their names.

<TABLE>
<CAPTION>
EXECUTIVE                                                     POSITION(S) HELD WITH COMPANY
- ---------                                 -------------------------------------------------------------
<S>                                       <C>
John F. Murphy  . . . . . . . . . . . .   President, Chief Executive Officer, Treasurer and Chairman of
                                             the Board
Denise M. Renaghan  . . . . . . . . . .   Executive Vice President and Chief Operating Officer
Barbara L. Olafsson . . . . . . . . . .   Corporate Secretary
</TABLE>

         The executive officers of the Company are elected annually and hold
office until their respective successors have been elected and qualified or
until death, resignation or removal at the discretion of the Board of
Directors.

         Except for directors' meeting fees, since the formation of the
Company, none of the executive officers, directors or other personnel has
received remuneration from the Company. Information concerning the principal
occupations, employment and other information concerning the directors and
officers of the Company during the past five years is set forth under
"Management of the Bank--Biographical Information."

                             MANAGEMENT OF THE BANK

DIRECTORS AND EXECUTIVE OFFICERS

         The following table sets forth certain information regarding the Board
of Directors and Executive Officers of the Bank.

<TABLE>
<CAPTION>
                                                                                                            DIRECTOR       TERM
NAME                                     AGE(1)                 POSITION(S) HELD WITH THE BANK               SINCE        EXPIRES
- ----                                     ------     ----------------------------------------------          --------      -------
<S>                                        <C>      <C>                                                       <C>          <C>
John F. Murphy  . . . . . . . . . .        57       President, Chief Executive Officer, Treasurer             1975         1998
                                                    and Chairman of the Board of Directors               
Robert B. Cleary  . . . . . . . . .        61       Director                                                  1987         2000
Jerome R. Dangel  . . . . . . . . .        53       Director                                                  1996         2000
Leo F. Grace  . . . . . . . . . . .        66       Director                                                  1997(2)      2000
Richard F. Hughes . . . . . . . . .        65       Director                                                  1997(2)      1998
Richard F. McBride  . . . . . . . .        68       Director                                                  1994         1998
C. Brendan Noonan (4) . . . . . . .        56       Director                                                  1992         1999
Kent T. Spellman  . . . . . . . . .        48       Director                                                  1988         1999
H. Chester Webster  . . . . . . . .        86       Director                                                  1959         1999
Denise M. Renaghan  . . . . . . . .        41       Director, Executive Vice President and Chief              1997(3)      1998
                                                    Operating Officer
</TABLE>

- -------------------------
(1) As of September 30, 1997.
(2) Former director of Union Federal Savings Bank who was named to the Bank's
    Board of Directors effective the date of the merger of the Bank and Union
    Federal.
(3) Ms. Renaghan was elected as a director in December 1997 to serve until the
    next election of directors by members, or 1999, whichever is earlier.
(4) Mr. Noonan passed away on February 1, 1998. Until the time of his death,
    Mr. Noonan was a director of both the Bank and the Company.





                                       82
<PAGE>   102
         Each of the executive officers of the Bank will retain his or her
office after the Conversion until his or her re-election at the annual meeting
of the Board of Directors of the Bank, held immediately after the first annual
meeting of stockholders subsequent to the Conversion, and until their
successors are elected and qualified or until they are removed or replaced.
Officers are subject to re-election by the Board of Directors annually.

BIOGRAPHICAL INFORMATION

DIRECTORS

         John F. Murphy joined the Bank in 1961 and served in various positions
until 1976, when he was named President and Chief Executive Officer of the
Bank. In 1994, he was also named treasurer of the Bank. In 1996, Mr. Murphy was
elected Chairman of the Board of Directors. He has been a member of the Board
of Directors since 1975. Mr. Murphy is a director of Connecticut On-Line
Computer Center Trust and is a member of the Legislative, Secondary Market and
Federal Home Loan Bank System Committees and the Government Affairs Council of
the America's Community Bankers. He is a past president of the New England
League of Savings Institutions and a former director of the Federal Home Loan
Bank of Boston. Mr. Murphy received a Bachelor of Science from Northeastern
University.

         Robert B. Cleary has been principal of the Robert Cleary Insurance
Group, a provider of life, property and casualty insurance and financial
planning, located in Boston, for approximately forty years. He has been a
member of the Board of Directors since 1987.

         Jerome R. Dangel is President of Investment Properties LTD, a real
estate investment firm located in Newton, Massachusetts.  He has been a member
of the Board of Directors since October 1996.

         Leo F. Grace was President, Chief Executive Officer and Chairman of
the Board of Directors of Union Federal Savings Bank of Boston from 1968 until
the merger of Union Federal with the Bank in February 1997. He joined Union
Federal Savings Bank in 1956 and was a director of Union Federal from 1957
until the merger, when he joined the Board of Directors of the Bank. He
currently serves as a consultant to the Bank.

         Richard F. Hughes is the founder and President of Hughes & Associates,
Inc., an organizational and management consulting firm located in Quincy,
Massachusetts. Mr. Hughes was a director of Union Federal from 1993 until the
merger with the Bank, when he became a director of the Bank.

         Richard F. McBride is the owner of R.F. McBride Insurance Agency and
H. R. McBride Realtor, both of which are located in Watertown, Massachusetts.
Mr. McBride has been a director of the Bank since 1994.

         Kent T. Spellman is founder and President of Telluride Clothing Co.,
Inc., a branded clothing wholesaler, located in Needham, Massachusetts. He is
also a general partner of several partnerships holding commercial real estate.
Mr. Spellman has been a director of the Bank since 1988.

         H. Chester Webster was President of the Bank from 1959 until his
retirement in 1976. He has served on the Bank's Board of Directors since 1959
and served as Chairman of the Board from 1988 to 1996.

         Denise M. Renaghan joined the Bank in 1974 and has served in various
positions since that time. In 1994, she was promoted to Senior Vice President
and Chief Operating Officer and, in January 1997, she was named Executive Vice
President and Chief Operating Officer. Ms. Renaghan became a member of the
Board of Directors of the Bank in December 1997. Ms. Renaghan is a member of
the Education Committee of America's Community Bankers, the Board of Directors
of the Brookline Chamber of Commerce, the Loan Committee of the Connecticut
On-Line Computer Center, and the Massachusetts Mortgage Bankers Association.
She is a past president and currently a member of the Financial Managers
Society and is a past president of the Brookline Consortium for Community
Housing.





                                       83
<PAGE>   103
COMMITTEES AND MEETINGS OF THE BOARD OF DIRECTORS OF THE BANK AND COMPANY

         The Bank's Board of Directors meets once per month and may have
additional special meetings called in the manner specified in the Bylaws.
During fiscal year 1997, no current Director attended less than 75% of the
aggregate of the total number of Board meetings and the total number of
committee meetings of the Board of Directors on which they served.

         The Board of Directors of the Bank has established the following
committees:

         The Executive Committee consists of Messrs. Murphy, Cleary, Dangel,
McBride and Webster, and Ms. Renaghan. The purposes of this committee are to
review and approve loans and to evaluate issues of major importance to the Bank
between regularly scheduled Board meetings. The committee meets on a monthly
basis and met 13 times in fiscal 1997.

         The Bay State Federal Savings Bank Advisory Committee consists of
Messrs. Murphy, Cleary, Spellman and Webster. This committee is responsible for
all matters regarding compensation and fringe benefits. The committee meets on
an as-needed basis and met one time in fiscal 1997.

         Additionally, the Bank has a number of other management committees
including the Classification of Assets Committee, Asset/Liability Committee and
Nominating Committee.

         The Board of Directors of the Company has established the following
committees: the Audit and Compliance Committee consisting of Messrs. Cleary,
Spellman and Webster; the Pricing Committee consisting of Messrs. Cleary,
Dangel, Grace, Hughes and Murphy; and the Compensation Committee consisting of
Messrs. Cleary, Dangel, McBride and Murphy.

COMPENSATION OF DIRECTORS OF THE BANK AND COMPANY

         All directors of the Bank are currently paid an annual retainer of
$3,000 and receive a fee of $500 for each regularly scheduled monthly and
special Board meeting attended. Members of the Executive Committee of the Bank
additionally receive an annual retainer of $3,000 and a fee of $500 for each
meeting attended. For fiscal 1997, there was one special meeting of the Board
of Directors and 13 meetings of the Executive Committee. All directors of the
Company will, upon consummation of the Conversion, be paid an annual retainer
fee of $4,000 and will not receive any additional fees for meetings attended.





                                       84
<PAGE>   104
EXECUTIVE COMPENSATION

         SUMMARY COMPENSATION TABLE. The following table sets forth the cash
compensation paid by the Bank as well as other compensation paid or accrued for
services rendered in all capacities during the fiscal year ended March 31,
1997, to the Chief Executive Officer and the highest paid executive officer of
the Bank who received salary and bonus in excess of $100,000 ("Named Executive
Officers").

<TABLE>
<CAPTION>
                                                                              LONG-TERM COMPENSATION
                                                                        ----------------------------------
                                           ANNUAL COMPENSATION(1)                 AWARDS           PAYOUTS
                                     ---------------------------------  -------------------------  -------
                                                             OTHER      RESTRICTED    SECURITIES
                                                             ANNUAL        STOCK      UNDERLYING     LTIP      ALL OTHER
NAME AND                      FISCAL   SALARY    BONUS    COMPENSATION     AWARDS    OPTIONS/SARS  PAYOUTS   COMPENSATION
PRINCIPAL POSITIONS            YEAR     ($)       ($)        ($)(2)       ($)(3)        (#)(4)     ($) (5)      ($)(6)
- -------------------           ------ --------  -------    ------------  ----------   ------------  -------   ------------
<S>                            <C>   <C>       <C>             <C>          <C>           <C>         <C>       <C>
John F. Murphy
   President, Chief
   Executive Officer
   and Treasurer  . . . . .    1997  $227,313  $82,145         --           --            --          --        $29,093

Denise M. Renaghan
   Executive Vice
   President and Chief
   Operating Officer  . . .    1997  $116,640  $58,325         --           --            --          --         $7,206
</TABLE>

- -------------------------
(1) Under Annual Compensation, the column titled "Salary" includes directors'
    fees for the named President and Chief Executive Officer.
(2) For fiscal year 1997, there were no (a) perquisites over the lesser of
    $50,000 or 10% of the individual's total salary and bonus for the year; (b)
    payments of above-market preferential earnings on deferred compensation;
    (c) payments of earnings with respect to long-term incentive plans prior to
    settlement or maturation; (d) tax payment reimbursements; or (e)
    preferential discounts on stock. For fiscal year 1997, the Bank had no
    restricted stock or stock related plans in existence.
(3) Does not include awards pursuant to the Stock Program, which may be granted
    in conjunction with a meeting of stockholders of the Company to be held no
    sooner than six months after the Conversion, subject to OTS and stockholder
    approval, as such awards were not earned, vested or granted in fiscal year
    1997. For a discussion of the terms of the Stock Program, see
    "--Benefits--Stock Program."  For fiscal year 1997, the Bank had no
    restricted stock plans in existence.
(4) No stock options or SARs were earned or granted in fiscal year 1997. For a
    discussion of the Stock Option Plan which is intended to be adopted by the
    Company, see "--Benefits--Stock Option Plan."
(5) For fiscal year 1997, there were no payouts or awards under any long-term
    incentive plan.
(6) Other Compensation includes for Mr. Murphy and Ms. Renaghan, respectively,
    matching contributions under the Bank's 401(a) Plan of $6,093 and $3,306
    and life insurance premiums of $23,000 and $3,900.  Such life insurance
    policies provide that Mr. Murphy and Ms. Renaghan may receive a benefit, if
    any, equal to the difference between the cash surrender value of the policy
    and the premiums paid by the Bank.

EMPLOYMENT AGREEMENTS

    Upon consummation of the Conversion, the Bank and the Company intend to
enter into employment agreements (collectively, the "Employment Agreements")
with Mr. Murphy and Ms. Renaghan (individually, the "Executive"). The
Employment Agreements are subject to the review and approval of the OTS and may
be amended as a result of such OTS review. Review of compensation arrangements
by the OTS does not indicate, and should not be construed to indicate, that the
OTS has passed upon the merits of such arrangements. The Employment Agreements
are intended to ensure that the Bank and the Company will be able to maintain a
stable and competent management base after the Conversion. The continued
success of the Bank and the Company depends to a significant degree on the
skills and competence of Mr. Murphy and Ms. Renaghan.

    The Employment Agreements provide for a three-year term for each Executive
and shall become effective upon consummation of the Conversion. The Bank
Employment Agreements provide that, commencing on the first anniversary date
and continuing each anniversary date thereafter, the Board of Directors may
extend each of the agreements for an additional year so that the remaining term
shall be three years unless written notice of non-renewal is given by the Board
of Directors after conducting a performance evaluation of the Executive. The
terms of the Company Employment Agreements shall be extended on a daily basis
unless written notice of non-renewal is given by the Board of the Company. The
Bank and the Company Employment Agreements provide that the Executive's base
salary will be reviewed annually. The base salaries, which will be effective
for such Employment Agreements for Mr. Murphy and Ms. Renaghan will be $250,000
and $150,000, respectively. In addition to the base salary, the





                                       85
<PAGE>   105
Employment Agreements provide for, among other things, participation in stock
benefits plans and other fringe benefits applicable to similarly situated
executive personnel. The Employment Agreements provide for termination by the
Bank or the Company for cause (as defined in the agreements) at any time. In
the event the Bank or the Company chooses to terminate the Executive's
employment for reasons other than for cause, or in the event of the Executive's
resignation from the Bank and the Company upon (i) the failure to re-elect the
Executive to his/her current offices; (ii) a material change in the Executive's
functions, duties or responsibilities; (iii) a relocation of the Executive's
principal place of employment by more than 25 miles; (iv) liquidation or
dissolution of the Bank or the Company; or (v) a breach of the Employment
Agreements by the Bank or the Company; the Executive or, in the event of death,
the Executive's beneficiary would be entitled to receive an amount equal to the
remaining base salary payments due to the Executive and the contributions that
would have been made on the Executive's behalf to any employee benefit plans of
the Bank or the Company during the remaining term of the Employment Agreements.
The Bank and the Company would also continue and pay for the Executive's life,
health and disability coverage for the remaining term of the Employment
Agreement. Upon any termination of the Executive, the Executive is subject to a
covenant not to compete with the Company or the Bank for one year.

         Under the agreements, if voluntary or involuntary termination follows 
a change in control of the Bank or the Company, the Executive or, in the event
of the Executive's death, the Executive's beneficiary would be entitled to a
severance payment equal to the greater of: (i) the payments due for the
remaining terms of the agreement; or (ii) three times the average of the five
preceding taxable years' annual compensation. The Bank and the Company would
also continue the Executive's life, health, and disability coverage for
thirty-six months. Notwithstanding that both Employment Agreements provide for a
severance payment in the event of a change in control, the Executive would only
be entitled to receive a severance payment under one agreement. In the event of
a change in control of the Bank or Company, the total amount of payments due
under the Agreements, based solely on the base salaries to be paid Mr. Murphy
and Ms. Renaghan effective upon the consummation of the Conversion and excluding
any benefits under any employee benefit plan which may be payable, would be
approximately $1.2 million.

         Payments to the Executive under the Bank employment agreement will be
guaranteed by the Company in the event that payments or benefits are not paid
by the Bank. Payment under the Company Employment Agreements would be made by
the Company. All reasonable costs and legal fees paid or incurred by the
Executive pursuant to any dispute or question of interpretation relating to the
Employment Agreements shall be paid by the Bank or Company, respectively, if
the Executive is successful on the merits pursuant to a legal judgment,
arbitration or settlement. The Employment Agreements also provide that the Bank
and Company shall indemnify the Executive to the fullest extent allowable under
federal and Delaware law, respectively.

CHANGE IN CONTROL AGREEMENTS

         Upon Conversion, the Bank intends to enter into two-year term Change in
Control Agreements (the "CIC Agreements") with six of the Bank's officers, none
of whom will be covered by an Employment Agreement. Commencing on the first
anniversary date and continuing on each anniversary thereafter, the Bank CIC
Agreements may be renewed by the Board of Directors of the Bank for an
additional year. The Bank CIC Agreements will provide that in the event
voluntary or involuntary termination follows a change in control of the Bank or
the Company, the officer would be entitled to receive a severance payment equal
to two times the officer's compensation for the twelve months preceding
termination. The Bank would also continue and pay for the officer's life,
health and disability coverage for 24 months following termination. Payments to
the officer under the Bank's CIC Agreements will be guaranteed by the Company
in the event that payments or benefits are not paid by the Bank. In the event
of a change in control of the Bank or Company, the total payments that would be
due under the CIC Agreement, based solely on the current annual compensation
paid to the six officers covered by the CIC Agreement and excluding any
benefits under any employee benefit plan which may be payable, would be
approximately $682,000.





                                       86
<PAGE>   106
EMPLOYEE SEVERANCE COMPENSATION PLAN

         The Bank's Board of Directors intends to, upon consummation of the
Conversion, establish the Bay State Federal Savings Bank Employee Severance
Compensation Plan ("Severance Plan") which will provide eligible employees with
severance pay benefits in the event of a change in control of the Bank or the
Company. Management personnel with employment or CIC agreements are not
eligible to participate in the Severance Plan. Generally, employees are
eligible to participate in the Severance Plan if they have completed at least
one year of service with the Bank. The Severance Plan vests in each participant
a contractual right to the benefits such participant is entitled to thereunder.
Under the Severance Plan, in the event of a change in control of the Bank or
the Company, eligible employees who are terminated from or terminate their
employment within one year after the change in control (for reasons specified
under the Severance Plan), will be entitled to receive a severance payment. A
participant, whose employment has terminated, will be entitled to a cash
severance payment equal to one-twelfth of annual compensation for each year of
service up to a maximum of 199% of annual compensation. Such payments may tend
to discourage takeover attempts by increasing costs to be incurred by the Bank
in the event of a takeover. In the event the provisions of the Severance Plan
were triggered, the total amount of payments that would be due thereunder,
based solely upon current salary levels, would be approximately $1.0 million.

CONSULTING AGREEMENT

         Pursuant to the Bank's merger with Union Federal in February 1997, 
the Bank entered into a consulting agreement (the "Consulting Agreement") with
Mr. Grace, who at the time of the merger was Union Federal's President and Chief
Executive Officer. The agreement, which is for a three-year term, commenced on
February 21, 1997 and provides that Mr. Grace be paid an annual amount of
$127,000 for consulting services to the Bank. The Consulting Agreement also
provides for his termination for cause (as defined in the consulting agreement)
or without cause upon a vote of the Board of Directors. During the term of the
Consulting Agreement and for a period of 12 months after the termination of the
agreement, Mr. Grace is subject to a covenant not to compete, either directly or
indirectly, with the Bank.

INSURANCE PLANS

         All full-time employees of the Bank, upon completion of the applicable
introductory period, may elect coverage for comprehensive hospitalization,
including major medical, and are covered with long-term disability insurance.

BENEFITS

         THRIFT PLAN/SAVINGS PLAN. The Bank maintains the Financial Institutions
Thrift Plan (the "Thrift Plan") to encourage eligible employees to save and
invest on a regular, long term basis. The Thrift Plan permits eligible
employees to make monthly contributions of 1% - 15% of their base monthly
salary on an after-tax basis to the Thrift Plan. The Bank makes monthly
employer contributions to each participant's account in the Thrift Plan equal
to 50% of the participant's contribution up to 6% of the participant's annual
base salary. Participants are 100% vested in the amounts credited to their
Thrift Plan accounts. During fiscal 1997, the Bank contributed $34,000 to the
Thrift Plan.

         Employees are eligible to participate in the Thrift Plan upon the
completion of 12 months of continuous employment with the Bank (during which
period they complete at least 1,000 hours of service) and the attainment of age
21. Employees paid on an hourly basis are not eligible for participation.

         Currently, participants in the Thrift Plan may direct the investment of
their accounts in several types of investment funds. In connection with the
Conversion, the Bank has amended and restated the Thrift Plan as the Bay State
Federal Savings Bank Employee Savings and Profit-sharing Plan and Trust
("Savings Plan"), to permit plan participants to invest their account balances
in Company Common Stock through an Employer Stock Fund. However, no participant
may purchase more than $225,000 in aggregate value of the Common Stock in the
Conversion (subject to the overall purchase limitations) through Thrift
Plan/Savings Plan subscription rights. A participant's ability to direct all or
some of his vested account to purchase Common Stock in the Offering will be
dependent upon such individual being an





                                       87
<PAGE>   107
Eligible Account Holder, Supplemental Eligible Account Holder or Other member.
A participant may directly vote shares of Common Stock held in his or her
Thrift Plan account.

         The Savings Plan is a tax-qualified retirement plan. Participants in 
the Savings Plan do not recognize taxable income on Bank contributions or
investment income credited to their accounts under the Thrift Plan until such
amounts are distributed to them.

         RETIREMENT PLAN. The Bank maintains the Financial Institutions 
Retirement Fund (the "Retirement Plan") to provide retirement benefits for
eligible employees. Employees are eligible to participate in the Retirement Plan
after the completion of 12 consecutive months of employment with the Bank and
the attainment of age 21. Hourly paid employees are excluded from participation
in the Retirement Plan. Benefits payable to a participant under the Retirement
Plan are based on the participant's years of service and salary. The formula for
normal retirement benefits payable annually under the Retirement Plan is 2%
multiplied by years of benefit service multiplied by the average of the
participant's highest three years of salary paid by the Bank. A participant may
elect early retirement as early as age 45. However, such participant's normal
retirement benefits will be reduced by an early retirement factor based on age
at early retirement.

         Participants generally have no vested interest in Retirement Plan 
benefits prior to the completion of five years of service with the Bank.
Following the completion of five years of vesting service, or in the event of a
participant's attainment of age 65, death or termination of employment due to
disability, a participant will become 100% vested in the accrued benefit under
the Retirement Plan. The table below reflects the pension benefit payable and
any payment due under the Supplemental Retirement Plan, discussed below, to a
participant assuming various levels of earnings and years of service. The
amounts of benefits paid under the Retirement Plan are not reduced for any
social security benefit payable to participants. As of January 1, 1997, Mr.
Murphy and Ms. Renaghan had credited years of service of 31 years and 21 years,
respectively.

<TABLE>
<CAPTION>
                                                                      YEARS OF BENEFIT SERVICE
                                                   ----------------------------------------------------------
         FINAL AVERAGE EARNINGS                        15          20           25          30          35
         ----------------------                    --------    --------     --------    --------     --------
<S>                                                <C>         <C>          <C>         <C>          <C>
         $  50,000  . . . . . . . . . . . . . . .  $ 15,000    $ 20,000     $ 25,000    $ 30,000     $ 35,000
            75,000  . . . . . . . . . . . . . . .    22,500      30,000       37,500      45,000       52,500
            100,000   . . . . . . . . . . . . . .    30,000      40,000       50,000      60,000       70,000
            125,000   . . . . . . . . . . . . . .    37,500      50,000       62,500      75,000       87,500
            150,000   . . . . . . . . . . . . . .    45,000      60,000       75,000      90,000      105,000
            175,000(1)  . . . . . . . . . . . . .    52,500      70,000       87,500     105,000      122,500
            200,000(1)  . . . . . . . . . . . . .    60,000      80,000      100,000     120,000      140,000
            250,000(1)  . . . . . . . . . . . . .    75,000     100,000      125,000     150,000      175,000
            300,000(1)  . . . . . . . . . . . . .    90,000     120,000      150,000     180,000      210,000
            350,000(1)  . . . . . . . . . . . . .   105,000     140,000      175,000     210,000      245,000
            400,000(1)  . . . . . . . . . . . . .   120,000     160,000      200,000     240,000      280,000
</TABLE>

- -------------------------
(1)  The maximum amount of annual compensation which can be considered in
     computing benefits under Section 401(a)(17) of the Code is $160,000 for
     plan years beginning on or after January 1, 1997.


         MANAGEMENT SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN. The Bank intends to
implement a non-tax qualified Management Supplemental Executive Retirement Plan
("SERP") to provide certain officers and highly compensated employees with
additional retirement benefits. The SERP benefit is intended to make up
benefits lost under the ESOP allocation procedures to participants who retire
prior to the complete repayment of the ESOP loan.  At the retirement of a
participant, the benefits under the SERP are determined by first: (i)
projecting the number of shares that would have been allocated to the
participant under the ESOP if they had been employed throughout the period of
the ESOP loan (measured from the participant's first date of ESOP
participation); and (ii) reducing the number determined by (i) above by the
number of shares actually allocated to the Participant's account under the
ESOP; and second, by multiplying the number of shares that represent the
difference between such figures by the average fair market value





                                       88
<PAGE>   108
of the Common Stock over the preceding five years. Benefits under the SERP vest
in 20% annual increments over a five year period commencing as of the date of a
Participant's participation in the SERP. The vested portion of the SERP
Participant's benefits are payable upon the retirement of the Participant upon
or after the attainment of age 65 or in accordance with the requirements of
early retirement under the Retirement Plan. A separate trust may be established
to hold assets of the Bank for the purpose of paying benefits under the SERP or
the Bank may hold assets for SERP payments through a common trust established
for the Retirement Benefit Equalization Plan discussed below.

         BENEFIT EQUALIZATION PLAN. The Bank has implemented a retirement
benefit equalization plan to provide selected employees with retirement
benefits which would have been payable under the Retirement Plan and Thrift
Plan (the "Benefit Equalization Plan" or "BEP"), but for the limits imposed by
the Code on the amount of compensation that may be considered when determining
benefits that are payable under tax-qualified plans ("Compensation Code
Limit"). In connection with the Conversion, the Bank amended the Benefit
Equalization Plan to provide participants with benefits which would be payable
under the ESOP but for such limits imposed by the Code discussed above.

         A participant's annual benefit under the BEP equals the excess of the
annual benefit that would otherwise be payable to or on account of the
participant, but for the limitations imposed by the Code over the annual
benefit that is payable to or on account of the participant after giving effect
to any reduction of such benefit by the limitations imposed by the Code. The
Bank has established a grantor trust (also known as a "rabbi trust") to hold
assets of the Bank for the purpose of paying benefits under the BEP, provided
that, in the event of the insolvency of the Bank, the assets of the trust are
subject to the claims of the Bank's creditors. The assets of this trust may be
used to acquire shares of Common Stock to be used to satisfy the obligations of
the Bank for the payment of benefits under the BEP.

         EMPLOYEE STOCK OWNERSHIP PLAN AND TRUST. The Bank has established for
eligible employees an ESOP and related trust to become effective upon
Conversion. Employees employed with the Bank as of the effective date of the
Conversion and employees of the Company or the Bank employed after such date,
who have been credited with at least 1,000 hours during a twelve month period
and who have attained the age of 21 may become participants. The ESOP intends
to purchase 8% of the Common Stock issued in the Conversion, including the
issuance of shares to the Foundation. As part of the Conversion and in order to
fund the ESOP's purchase of the Common Stock to be issued in the Conversion,
the ESOP intends to borrow funds either from the ESOP Loan Subsidiary (formed
and capitalized by the Company in connection with the Conversion) or, based on
certain regulatory and market conditions, a third-party lender, equal to 100%
of the aggregate purchase price of the Common Stock. See "Use of Proceeds." In
either case, the loan will be repaid principally from the Company's or the
Bank's contributions to the ESOP over an expected period of 10 years and the
collateral for the loan will be the Common Stock purchased by the ESOP. Subject
to receipt of any necessary regulatory approvals or opinions, the Bank may make
contributions to the ESOP for repayment of the loan since the participants are
all employees of the Bank or to reimburse the Company for contributions made by
it. Contributions to the ESOP will be discretionary; however, the Company or
the Bank intend to make annual contributions to the ESOP in an aggregate amount
at least equal to the principal and interest requirement on the debt. The
interest rate for the loan is expected to be the prime rate.

         Shares purchased by the ESOP will initially be pledged as collateral
for the loan and will be held in a suspense account until released for
allocation among participants as the loan is repaid. The pledged shares will be
released annually from the suspense account in an amount proportional to the
repayment of the ESOP loan for each plan year. The released shares will be
allocated among the accounts of participants on the basis of the participant's
compensation for the year of allocation. Participants will vest in their ESOP
account at a rate of 20% annually commencing after the completion of one year
of credited service, with credit for prior service, or completely if their
service was terminated due to death, early retirement, permanent disability or
a change in control. Prior to the completion of one year of credited service, a
participant who terminates employment for reasons other than death, retirement,
disability, or change in control of the Bank or Company will not receive any
benefit. Forfeitures will be reallocated among remaining participating
employees, in the same proportion as contributions. Benefits may be payable
upon death, retirement, early retirement, disability or separation from
service. The contributions to the ESOP are not fixed and the market value of
the released shares cannot be determined in advance, so benefits payable under
the ESOP cannot be estimated.





                                       89
<PAGE>   109
         In connection with the establishment of the ESOP, a Committee of the
Board of Directors was appointed to administer the ESOP (the "ESOP Committee").
An unrelated corporate trustee for the ESOP will be appointed prior to the
Conversion and continuing thereafter. 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 the participating employees.
Under the ESOP, unallocated shares and allocated shares for which no
instructions are given will be voted by the trustee in a manner calculated to
most accurately reflect the instructions it has received from participants
regarding the allocated stock provided that such vote is in accordance with the
provisions of the Employee Retirement Income Security Act of 1974, as amended
("ERISA").

         STOCK OPTION PLAN. Following the Conversion, the Board of Directors of
the Company intends to adopt stock-based benefit plans which would provide for
the granting of stock options to officers, directors and employees. Currently,
the Company anticipates granting stock options under a single stock-based
incentive plan which will combine the features of the Stock Program and the
Stock Option Plan (the "Master Stock-Based Benefit Plan") covering full-time
employees and outside directors of the Company and its affiliates. However, it
is possible that the Company may establish a separate option plan solely for
outside directors. At a meeting of stockholders of the Company following the
Conversion, which under applicable OTS regulations may be held no earlier than
six months after the completion of the Conversion, the Board of Directors
intends to present the Master Stock-Based Benefit Plan or the Stock Option Plan
to stockholders for approval. The Company anticipates reserving an amount equal
to 10% of the shares of Common Stock issued in the Conversion, including shares
issued to the Foundation (or 220,455 shares based upon the issuance of
2,204,550 shares at the maximum of the Estimated Price Range), for issuance
under the Stock Option Plan or Master Stock-Based Benefit Plan. If the Company
implements a stock option plan within one year following completion of the
Conversion, OTS regulations provide that no individual officer or employee of
the Bank may receive more than 25% of the options granted under the plan and
non-employee directors may not receive more than 5% individually, or 30% in the
aggregate of the options granted under the plan.

         The Company intends to design the stock option benefits provided under
the Stock Option Plan or Master Stock-Based Benefit Plan to attract and retain
qualified personnel in key positions, provide officers and key employees with a
proprietary interest in the Company as an incentive to contribute to the
success of the Company and reward key employees for outstanding performance.
The Company may condition the granting or vesting of stock options on the
achievement of individual or Company-wide performance goals, including the
achievement by the Company or the Bank of specified levels of net income, asset
growth, return on equity or other specific financial goals. The Company
anticipates that the Stock Option Plan or the Master Stock-Based Benefit Plan
will provide for the grant of: (i) options to purchase the Company's Common
Stock intended to qualify as incentive stock options under Section 422 of the
Code ("Incentive Stock Options"); (ii) options that do not so qualify
("Non-Statutory Stock Options"); and (iii) Limited Option Rights (discussed
below) which participants may exercise only in the event of a change in control
of the Bank or the Company. Unless sooner terminated, the plan will be in
effect for a period of ten years from the earlier of adoption by the Board of
Directors or approval by the Company's stockholders. The Company intends to
grant options with Limited Rights at an exercise price equal to the fair market
value of the underlying Common Stock on the date of grant. Subject to any
applicable OTS regulations, upon exercise of "Limited Option Rights" in the
event of a change in control, the employee will be entitled to receive a lump
sum cash payment equal to the difference between the exercise price of all
unexercised options, whether then exercisable or not, and the fair market value
of the shares of common stock subject to the option on the date of exercise of
the right in lieu of purchasing the stock underlying the option. The Company
anticipates that all options granted contemporaneously with stockholder
approval of the Stock Option will qualify as Incentive Stock Options to the
extent permitted under Section 422 of the Code. It is anticipated that all
options granted contemporaneously with stockholder approval of the Incentive
Option Plan will be intended to be Incentive Stock Options to the extent
permitted under Section 422 of the Code.

         A committee of the Board or the full Board of Directors will
administer the Stock Option Plan or Master Stock-Based Benefit Plan and will
determine which officers and employees may receive options and Limited Rights,
whether such options will qualify as Incentive Stock Options, the number of
shares subject to each option, the exercise price of each non-statutory stock
option, whether such options may be exercised by delivering other shares of
Common Stock and when such options become exercisable.





                                       90
<PAGE>   110
         If the Company adopts the Stock Option Plan or Master Stock-Based
Benefit Plan in the form described above, an employee will not realize taxable
income upon grant or exercise of any Incentive Stock Option, provided that the
employee does not dispose of shares received through the exercise of such
option for at least one year after the date the employee receives the stock in
connection with the option exercise and two years after the date of grant of
the option ("disqualifying disposition"). The Company may not take a
compensation expense deduction with respect to the grant or exercise of
Incentive Stock Options, unless the employee disposes such shares before the
expiration of the period described above (a "disqualifying disposition"). In
the case of a Non-Statutory Stock Option and in the case of a disqualifying
disposition of an Incentive Stock Option, an employee will be deemed to receive
ordinary income upon exercise of the stock option in an amount equal to the
amount by which the exercise price is exceeded by the fair market value of the
Common Stock purchased by exercising the option on the date of exercise. The
amount of taxable income realized by an optionee upon the exercise of a
Non-Statutory Stock Option or due to a disqualifying disposition of an
Incentive Stock Option is a deductible expense for tax purposes for the
Company. Upon the exercise of a Limited Right, the option holder realizes
taxable income equal to the amount paid to him or her upon exercise of the
right and the Company receives a deduction equal to that same amount.

         Stock options under an option plan adopted by the Company would become
vested and exercisable in the manner specified by the Committee responsible for
administering the plan. The Company anticipates options granted in connection
with the Stock Option Plan or Master Stock-Based Benefit Plan will remain
exercisable for at least three months following the date on which an employee
ceases to perform services for the Bank or the Company, except in the event of
death or disability, in which case options accelerate and become fully vested
and remain exercisable for up to one year thereafter, or such longer period as
determined by the Company.  However, any Incentive Stock Options exercised more
than three months following the date the employee ceases to perform services as
an employee, other than termination due to death or disability, would be
treated for tax purposes as a Non-Statutory Stock Option.  The Company also
anticipates that in the event of retirement, if the optionee continues to
perform services as a director or consultant on behalf of the Bank, the Company
or an affiliate, unvested options would continue to vest in accordance with
their original vesting schedule until the optionee ceases to serve as a
consultant or director. If the Stock Option Plan or Master Stock-Based Benefit
Plan is adopted in the form described above, the Company, if requested by the
optionee, could elect, in exchange for vested options, to pay the optionee, or
beneficiary in the event of death, the amount by which the fair market value of
the Common Stock exceeds the exercise price of the options on the date of the
employee's termination of employment.

         All options granted to outside directors under an option plan, by law,
must be Non-statutory Stock Options and would vest and become exercisable in a
manner specified by the Committee, subject to applicable OTS regulations. Said
options expire upon the earlier of ten years following the date of grant or one
year following the date the optionee ceases to be a director or consultant.  In
the event of the death or disability of a participant, all previously granted
options immediately vest and become fully exercisable.

         OTS regulations currently do not permit accelerated vesting in the
event of a change in control of stock options granted under a plan adopted
within one year after Conversion. Subject to any applicable regulatory
requirements, the Stock Option Plan or Master Stock-Based Benefit Plan
described may be amended subsequent to the expiration of the one-year period
following Conversion to provide for accelerated vesting of previously granted
options in the event of a change in control of the Company or the Bank. A
change in control would be defined in the plan document and would generally
occur when a person or group of persons acting in concert acquires beneficial
ownership of 20% or more of any class of equity security of the Company or the
Bank or in the event of a tender or exchange offer, merger or other form of
business combination, sale of all or substantially all of the assets of the
Company or the Bank or contested election of directors which resulted in the
replacement of a majority of the Board of Directors by persons not nominated by
the directors in office prior to the contested election.

         STOCK PROGRAM. Following the Conversion, the Company intends to
establish the Stock Program which would provide for the grant of awards of
Common Stock and Limited Stock Rights, discussed below, to officers, employees
and non-employee directors of the Bank and Company as a method of providing
these individuals with a proprietary interest in the Company in a manner
designed to encourage such persons to remain with the Bank. The benefits under
the Stock Program may be provided for under either a separate plan for officers
and employees and/or a separate plan for outside directors or under the Master
Stock-Based Benefit Plan which would combine the features of the Stock





                                       91
<PAGE>   111
Program with the Stock Option Plan. The Company intends to present the Stock
Program or the Master Stock-Based Benefit Plan for stockholder approval at a
meeting of stockholders, which pursuant to applicable OTS regulations, may be
held no earlier than six months after the completion of the Conversion.

         The Bank or Company expects to contribute funds to the Stock Program
or Master Stock-Based Benefit Plan to enable such plan or trust established for
such plan, to acquire, in the aggregate, an amount equal to 4% of the shares of
Common Stock issued in the Conversion, including shares issued to the
Foundation (or 88,182 shares based upon the issuance of 2,204,550 shares at the
maximum of the Estimated Price Range). The Company will acquire these shares
through open market purchases, if permitted, or from authorized but unissued
shares. Although no specific award determinations have been made, the Company
anticipates that it would provide awards to its directors and employees to the
extent permitted by applicable regulations. OTS regulations provide that no
individual employee may receive more than 25% of the shares of any plan and
non-employee directors may not receive more than 5% of any plan individually or
30% in the aggregate for all directors.

         The Stock Program may also provide for the granting of Limited Stock
Rights which would, upon a change in control of the Company or Bank, entitle
the recipient the option to receive a lump sum cash payment equal to the
difference of the fair market value of any unvested Stock Award. Upon the
exercise of a Limited Stock Right, all unvested Stock Awards would be
cancelled.

         A committee of the Board of Directors or the full Board will
administer the Stock Program or Master Stock-Based Benefit Plan. In general,
stock awards will not be transferable or assignable. The Board intends to
appoint an independent fiduciary to serve as trustee of the trust to be
established pursuant to the Stock Program or Master Stock-Based Benefit Plan.
The Company may make allocations and grants to officers and employees under the
Stock Program or Master Stock-Based Benefit Plan in the form of non
performance-based grants and/or performance-based grants. The Company may make
the granting or vesting of stock awards under the Stock Program or Master
Stock-Based Benefit Plan conditioned upon the achievement of individual or
Company-wide performance goals, including the Company's or Bank's achievement
of specified levels of net income, return on assets, return on equity or other
specified financial performance goals and will be subject to applicable OTS
regulations.

         In the event of death, awards of Common Stock will become 100% vested.
In the event of disability, stock awards would be 100% vested upon termination
of employment of an officer or employee, or upon termination of service as a
director. In the event of retirement, if the participant continues to perform
services as a Director or consultant on behalf of the Bank, the Company or an
affiliate or, in the case of a retiring Director, as a consulting director,
unvested stock awards would continue to vest in accordance with their original
vesting schedule until the recipient ceases to perform such services at which
time any unvested stock awards would lapse.

         Applicable OTS regulations currently do not permit accelerated vesting
in the event of a change in control of Stock Awards granted under the Stock
Program or Master Stock-Based Benefit Plan described above. Subject to any
applicable regulatory requirements, the Stock Program or Master Stock-Based
Benefit Plan may be amended subsequent to the expiration of the one-year period
following Conversion to provide for accelerated vesting in the event of a
change in control of Stock Awards granted under the Stock Program or Master
Stock-Based Benefit Plan. A change in control is expected to be defined in the
plan document and would generally occur when a person or group of persons
acting in concert acquires beneficial ownership of 20% or more of a class of
equity securities of the Company or the Bank or in the event of a tender or
exchange offer, merger or other form of business combination, sale of all or
substantially all of the assets of the Company or the Bank or contested
election of directors which results in the replacement of a majority of the
Board of Directors by persons not nominated by the directors in office prior to
the contested election.

         When Stock Awards become vested in accordance with the Stock Program
or Master Stock-Based Benefit Plan described above, the participants will
realize taxable income equal to the fair market value of the Common Stock at
that time. The Company may take a deduction equal to the amount of income
recognized by the participants for the year in which it becomes taxable. When
shares become vested and are actually distributed in accordance with the Stock
Program or Master Stock-Based Benefit Plan, the participants also receive
amounts equal to any accrued dividends with respect thereto. Prior to vesting,
recipients of stock awards could direct the voting of the shares





                                       92
<PAGE>   112
awarded to them. Shares not subject to stock awards and shares allocated
subject to the achievement of performance goals will be voted by the trustee of
the Stock Program or Master Stock-Based Benefit Plan in proportion to the
directions provided with respect to shares subject to stock awards. Vested
shares are distributed to recipients as soon as practicable following the day
on which they are vested.

         In the event that additional authorized but unissued shares are
acquired by the Stock Program or Master Stock-Based Benefit Plan after the
Conversion, the interests of existing shareholders would be diluted. See "Pro
Forma Data."

TRANSACTIONS WITH CERTAIN RELATED PERSONS

         The Financial Institutions Reform, Recovery and Enforcement Act
("FIRREA") requires that all loans or extensions of credit to executive
officers and directors must be made on substantially the same terms, including
interest rates and collateral, as those prevailing at the time for comparable
transactions with the general public and must not involve more than the normal
risk of repayment or present other unfavorable features. In addition, loans
made to a director or executive officer in excess of the greater of $25,000 or
5% of the Bank's capital and surplus (up to a maximum of $500,000) must be
approved in advance by a majority of the disinterested members of the Board of
Directors.

         Prior to FIRREA, the Bank made loans to its executive officers and
Directors which were secured by their primary residences. The rates of interest
charged by the Bank on such loans were the Bank's cost of funds. Pursuant to
FIRREA, in 1989, the Bank discontinued its practice of making such preferential
loans to its officers and Directors. However, all such pre-FIRREA preferential
loans were "grandfathered" under FIRREA. Since the enactment of FIRREA, the
Bank has not made any loans to its executive officers or Directors. The Bank
intends to implement a policy whereby it will begin to again offer loans to
executive officers and Directors. Such loans, as well as loans made to Bank
employees, will be made on the same terms and conditions offered to the general
public. If the Bank implements a policy of extending credit to executive
officers and Directors, such policy will provide that all such loans will be
made in the ordinary course of business, on substantially the same terms,
including collateral, as those prevailing at the time for comparable
transactions with other persons and may not involve more than the normal risk
of collectibility or present other unfavorable features. As of September 30,
1997, the Bank had $4.4 million of loans to executive officers or Directors.
With the exception of loans to Messrs. Cleary and Murphy, which are secured by
mortgage liens on their primary residences and, at September 30, 1997, had
balances of $524,000 and $392,000, respectively, all other of the Bank's loans
to executive officers and Directors had balances of less than $60,000 as of
September 30, 1997 or were made by the Bank in the ordinary course of business
with no favorable terms and do not involve more than the normal risk of
collectibility or present unfavorable features. Although such loans to Messrs.
Cleary and Murphy were made prior to the enactment of FIRREA and do not involve
more than the normal risk of collectibility or present unfavorable features,
such loans were made with interest rates which were below the interest rates
otherwise available to the Bank's customers at the time such loans were made.

         The Company intends that all transactions in the future between the
Company and its executive officers, directors, holders of 10% or more of the
shares of any class of its common stock and affiliates thereof, will contain
terms no less favorable to the Company than could have been obtained by it in
arm's length negotiations with unaffiliated persons and will be approved by a
majority of independent outside directors of the Company not having any
interest in the transaction.





                                       93
<PAGE>   113
SUBSCRIPTIONS BY EXECUTIVE OFFICERS AND DIRECTORS

         The following table sets forth the number of shares of Common Stock
the Bank's executive officers and directors propose to purchase, assuming
shares of Common Stock are issued at the minimum and maximum of the Estimated
Price Range, including the effect of shares issued to the Foundation, and that
sufficient shares will be available to satisfy their subscriptions. The table
also sets forth the total expected beneficial ownership of Common Stock as to
all directors and executive officers as a group.

<TABLE>
<CAPTION>
                                                                                       AT                              AT
                                                                                  THE MINIMUM                    THE MAXIMUM
                                                                                OF THE ESTIMATED               OF THE ESTIMATED
                                                                                 PRICE RANGE(1)                 PRICE RANGE(1)
                                                                            -------------------------       ------------------------
                                                                                             AS A                            AS A
                                                                             NUMBER         PERCENT          NUMBER         PERCENT
                                                                               OF          OF SHARES           OF          OF SHARES
NAME                                                         AMOUNT          SHARES          ISSUED          SHARES          ISSUED
- ----                                                      -----------       --------       ----------       --------       ---------
<S>                                                        <C>                <C>              <C>            <C>             <C>
John F. Murphy  . . . . . . . . . . . . . . . . . .        $  225,000         11,250           0.69%          11,250          0.51%
Robert B. Cleary  . . . . . . . . . . . . . . . . .            25,000          1,250           0.08            1,250          0.06
Jerome R. Dangel  . . . . . . . . . . . . . . . . .           225,000         11,250           0.69           11,250          0.51
Leo F. Grace  . . . . . . . . . . . . . . . . . . .           100,000          5,000           0.31            5,000          0.23
Richard F. Hughes . . . . . . . . . . . . . . . . .            40,000          2,000           0.12            2,000          0.09
Richard F. McBride  . . . . . . . . . . . . . . . .           225,000         11,250           0.69           11,250          0.51
Kent T. Spellman  . . . . . . . . . . . . . . . . .           225,000         11,250           0.69           11,250          0.51
H. Chester Webster  . . . . . . . . . . . . . . . .            10,000            500           0.03              500          0.02
Denise M. Renaghan  . . . . . . . . . . . . . . . .           100,000          5,000           0.31            5,000          0.23
                                                           ----------         ------           ----           ------          ----
All Directors and Executive Officers                                                                                         
    as a Group (9 persons)  . . . . . . . . . . . .        $1,175,000         58,750           3.61%          58,750          2.67%
                                                           ==========         ======           ====           ======          ==== 
</TABLE>

- -------------------------
(1) Does not include proposed subscriptions, if any, by associates. Also
    includes purchases by individuals utilizing account balances from the
    Bank's Thrift Plan which may be used to purchase shares of Common Stock in
    the Conversion under such plan's new employer stock fund investment option.
    See "--Benefits--Thrift Plan/Savings Plan." Does not include subscription
    orders by the ESOP. Intended purchases by the ESOP are expected to be 8% of
    the shares issued in the Conversion, including shares issued to the
    Foundation.


                                 THE CONVERSION

         THE BOARD OF DIRECTORS OF THE BANK AND THE OTS HAVE APPROVED THE PLAN
OF CONVERSION, SUBJECT TO APPROVAL BY THE MEMBERS OF THE BANK ENTITLED TO VOTE
ON THE MATTER AND THE SATISFACTION OF CERTAIN OTHER CONDITIONS. SUCH OTS
APPROVAL, HOWEVER, DOES NOT CONSTITUTE A RECOMMENDATION OR ENDORSEMENT OF THE
PLAN BY SUCH AGENCY.  THE OTS NEITHER APPROVED NOR DISAPPROVED THE
ESTABLISHMENT OF THE FOUNDATION.

GENERAL

         On September 9, 1997, the Bank's Board of Directors unanimously
adopted the Plan, as amended on January 20, 1998, pursuant to which the Bank
will be converted from a federally-chartered mutual savings bank to a
federally-chartered capital stock savings bank. It is currently intended that
all of the outstanding capital stock of the Bank will be held by the Company,
which is incorporated under Delaware law. The Plan was approved by the OTS,
subject to, among other things, approval of the Plan by the Bank's members. A
special meeting of members has been called for this purpose to be held on March
24, 1998.





                                       94
<PAGE>   114
         The Company has applied for and expects to receive approval from the
OTS to become a savings and loan holding company and to acquire all of the
common stock of the Bank to be issued in the Conversion. The Company plans to
purchase the shares of issued and outstanding capital stock of the Bank in
exchange for up to 50% of the net proceeds and retain the remaining net
proceeds. The Conversion will be effected only upon completion of the sale of
all of the shares of Common Stock of the Company or the Bank, if the holding
company form of organization is not utilized, to be issued pursuant to the
Plan.

         The Plan provides that the Board of Directors of the Bank may, at any
time prior to the issuance of the Common Stock and for any reason, decide not
to use a holding company form. Such reasons may include possible delays
resulting from overlapping regulatory processing or policies which could
adversely affect the Bank's or the Company's ability to consummate the
Conversion and transact its business as contemplated herein and in accordance
with the Bank's operating policies. In the event such a decision is made, the
Bank will withdraw the Company's registration statement from the SEC and take
steps necessary to complete the Conversion without the Company, including
filing any necessary documents with the OTS. In such event, and provided there
is no regulatory action, directive or other consideration upon which basis the
Bank determines not to complete the Conversion, if permitted by the OTS, the
Bank will issue and sell the common stock of the Bank and subscribers will be
notified of the elimination of a holding company and resolicited (i.e., be
permitted to affirm their orders, in which case they will need to affirmatively
reconfirm their subscriptions prior to the expiration of the resolicitation
offering or their funds will be promptly refunded with interest at the Bank's
passbook rate of interest; or be permitted to modify or rescind their
subscriptions) and notified of the time period within which the subscriber must
affirmatively notify the Bank of his intention to affirm, modify or rescind his
subscription. The following description of the Plan assumes that a holding
company form of organization will be used in the Conversion. In the event that
a holding company form of organization is not used, all other pertinent terms
of the Plan as described below will apply to the conversion of the Bank from
the mutual to stock form of organization and the sale of the Bank's common
stock.

         The Plan provides generally that (i) the Bank will convert from a
mutual savings bank to a capital stock savings bank and (ii) the Company will
offer shares of Common Stock for sale in the Subscription Offering to the
Bank's Eligible Account Holders, the ESOP, Supplemental Eligible Account
Holders and Other Members. Upon completion of the Subscription Offering, the
Company will offer any shares of Common Stock not subscribed for in the
Subscription Offering in a Community Offering with preference given to natural
persons residing in the Bank's Local Community. It is anticipated that shares
not subscribed for in the Subscription and Community Offerings will be offered
for sale by the Company to the general public in a Syndicated Community
Offering.  The Bank has the right to accept or reject, in whole or in part, any
orders to purchase shares of the Common Stock received in the Community
Offering or in the Syndicated Community Offering. See "--Community Offering"
and "--Syndicated Community Offering."

         The aggregate price of the shares of Common Stock to be issued in the
Conversion within the Estimated Price Range, currently estimated to be between
$30.2 million and $40.8 million, will be determined based upon an independent
appraisal, prepared by Keller of the estimated pro forma market value of the
Common Stock of the Company. All shares of Common Stock to be issued and sold
in the Conversion will be sold at the same price. The independent appraisal
will be affirmed or, if necessary, updated at the completion of the
Subscription Offering, if all shares are subscribed for, or at the completion
of the Community and/or the Syndicated Community Offerings. The appraisal has
been performed by Keller, a consulting firm experienced in the valuation and
appraisal of savings institutions.  See "--Stock Pricing" for additional
information as to the determination of the estimated pro forma market value of
the Common Stock.

         THE FOLLOWING IS A BRIEF SUMMARY OF THE MATERIAL ASPECTS OF THE
CONVERSION.  THE SUMMARY IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE
PROVISIONS OF THE PLAN. A COPY OF THE PLAN IS AVAILABLE FOR INSPECTION AT EACH
OFFICE OF THE BANK AND AT THE NORTHEAST REGIONAL AND WASHINGTON, D.C. OFFICES
OF THE OTS.





                                       95
<PAGE>   115
ESTABLISHMENT OF THE CHARITABLE FOUNDATION

         GENERAL. In furtherance of the Bank's long-standing commitment to its
local community, the Bank's Plan of Conversion provides for the establishment
of a charitable foundation in connection with the Bank's Conversion. The Plan
provides that the Bank and the Company will establish the Foundation, which
will be incorporated under Delaware law as a non-stock corporation, and will
fund the Foundation with Common Stock of the Company, as further described
below. The Company and the Bank believe that the funding of the Foundation with
Common Stock of the Company is a means of establishing a common bond between
the Bank and the communities in which the Bank operates and thereby enables
such communities to share in the potential growth and success of the Company
and the Bank over the long term. By further enhancing the Bank's visibility and
reputation in the communities in which it operates, the Bank believes that the
Foundation will enhance the long-term value of the Bank's community banking
franchise.

         The Foundation would be dedicated to the promotion of charitable
purposes within the communities in which the Bank operates, including, but not
limited to, providing grants or donations to support housing assistance,
not-for-profit medical facilities, community groups and other types of
organizations or projects. Establishment of the Foundation is subject to the
approval of a majority of the total outstanding votes of the Bank's members
eligible to be cast at the Special Meeting. The Foundation will be considered
as a separate matter from approval of the Plan of Conversion. If the Bank's
members approve the Plan of Conversion, but not the Foundation, the Bank
intends to complete the Conversion without the establishment of the Foundation.
Failure to approve the establishment of the Foundation may materially affect
the pro forma market value of the Common Stock. See "Comparison of Valuation
and Pro Forma Information With No Foundation." In such an event, the Bank may
establish a new Estimated Price Range and commence a resolicitation of
subscribers. In the event of a resolicitation, unless an affirmative response
is received within a specified period of time, all funds will be promptly
returned to investors, as described elsewhere herein. See "--Stock Pricing."

         PURPOSE OF THE FOUNDATION. The purpose of the Foundation is to provide
funding to support charitable purposes within the communities in which the Bank
operates. The Bank has long emphasized community lending and community
development activities and currently has a "Satisfactory" Community
Reinvestment Act ("CRA") rating. The Foundation is being formed as a complement
to the Bank's existing community activities, not as a replacement for such
activities. The Bank intends to continue to emphasize community lending and
community development activities following the Conversion. However, such
activities are not the Bank's sole corporate purpose. The Foundation,
conversely, will be completely dedicated to community activities and the
promotion of charitable causes and may be able to support such activities in
ways that are not presently available to the Bank. The Bank believes that the
Foundation will enable the Company and the Bank to assist their local community
in areas beyond community development and lending. In this regard, the Board of
Directors believes the establishment of a charitable foundation is consistent
with the Bank's commitment to community service. The Boards of Directors of the
Bank and Company also believe that the funding of the Foundation with Common
Stock of the Company is a means of enabling the communities in which the Bank
operates to share in the potential growth and success of the Company long after
completion of the Conversion. The Foundation accomplishes that goal by
providing for continued ties between the Foundation and Bank, thereby forming a
partnership with the Bank's community. The establishment of the Foundation
would also enable the Company and the Bank to develop a unified charitable
donation strategy and would centralize the responsibility for administration
and allocation of corporate charitable funds. The Bank, however, does not
expect the contribution to the Foundation to take the place of the Bank's
traditional community lending and charitable activities. The Bank expects in
future periods to continue making its ordinary charitable contributions within
its communities. Such ordinary contributions typically range between $20,000
and $30,000 per year.

         STRUCTURE OF THE FOUNDATION. The Foundation will be incorporated under
Delaware law as a non-stock corporation. Pursuant to the Foundation's bylaws,
the Foundation's board of directors will be comprised of four members, all of
whom must be officers of, or members of the Board of Directors of, the Company
or the Bank or an affiliate or subsidiary of the Company or the Bank. A person
who is a director, officer or employee of the Bank, or has the power to direct
its management or policies, or otherwise owes a fiduciary duty to the Bank, and
who will also serve as a director or employee of the Foundation would be
subject to the requirements of OTS Conflicts of





                                       96
<PAGE>   116
Interest Regulations. The initial board of directors of the Foundation will be
comprised of Mr. Murphy, Ms. Renaghan, Ms. Phyllis Penta, a Vice President of
the Bank, and Mr. Anthony F. Caruso, a Vice President of the Bank. Mr. Murphy,
Ms. Renaghan, Ms. Penta and Mr. Caruso intend to purchase 11,250, 5,000, 3,000
and 0 shares of Common Stock in the Conversion, respectively. At the
supermaximum of the Estimated Price Range, such purchases equal 0.44%, 0.20%,
0.12% and 0%, respectively, or 0.76% in the aggregate, of the total number of
shares to be issued in the Conversion, including shares issued to the
Foundation. On an on-going basis, a Nominating Committee of the board of
directors of the Foundation, will nominate individuals eligible for election to
the board of directors of the Foundation. The members of the Foundation, who
are comprised of its board members, will elect the directors at the annual
meeting of the Foundation from those nominated by the Nominating Committee.
Only persons serving as directors of the Foundation qualify as members of the
Foundation with voting authority. Directors will be divided into three classes
with each class appointed for three-year terms. The certificate of
incorporation of the Foundation provides that the corporation is organized
exclusively for charitable purposes as set forth in Section 501(c)(3) of the
Code. The Foundation's certificate of incorporation further provides that no
part of the net earnings of the Foundation will inure to the benefit of, or be
distributable to its directors, officers or members.

         The authority for the affairs of the Foundation will be vested in the
board of directors of the Foundation. The directors of the Foundation will be
responsible for establishing the policies of the Foundation with respect to
grants or donations by the Foundation, consistent with the stated purposes for
which the Foundation was established. Although no formal policy governing
Foundation grants exists at this time, the Foundation's board of directors will
adopt such a policy upon establishment of the Foundation. The directors will
also be responsible for directing the assets of the Foundation. Pursuant to the
terms of the contribution as mandated by the OTS, all shares of Common Stock
held by the Foundation must be voted in the same ratio as all other shares of
the Company's Common Stock on all proposals considered by stockholders of the
Company; provided, however, that the OTS will waive this voting restriction
under certain circumstances if compliance with the restriction would: (i) cause
a violation of the law of the State of Delaware and the OTS determines that
federal law would not preempt the application of the laws of the State of
Delaware to the Foundation; (ii) cause the Foundation to lose its tax-exempt
status or otherwise have a material and adverse tax consequence on the
Foundation; or (iii) cause the Foundation to be subject to an excise tax under
Section 4941 of the Code. In order for the OTS to waive such voting
restriction, the Company's or the Foundation's legal counsel must render an
opinion satisfactory to OTS that compliance with the voting restriction would
have the effect described in clauses (i), (ii) or (iii) above. Under those
circumstances, the OTS will grant a waiver of the voting restriction upon
submission of such legal opinion(s) by the Company or the Foundation. In the
event that the OTS waived the voting restriction, the directors would direct
the voting of the Common Stock held by the Foundation. However, a condition to
the OTS approval of the Conversion provides that in the event such voting
restriction is waived or becomes unenforceable, the Director of the OTS, or his
designees, at that time may impose conditions on the composition of the board
of directors of the Foundation or such other conditions or restrictions
relating to the control of the Common Stock held by the Foundation, any of
which could limit the ability of the board of directors of the Foundation to
control the voting of the Common Stock held by the Foundation. There will be no
agreements or understandings with directors of the Foundation regarding the
exercise of control, directly or indirectly, over the management or policies of
the Company or the Bank, including agreements related to voting, acquisition or
disposition of the Company's stock. As directors of a nonprofit corporation,
directors of the Foundation will at all times be bound by their fiduciary duty
to advance the Foundation's charitable goals, to protect the assets of the
Foundation and to act in a manner consistent with the charitable purpose for
which the Foundation is established.

         The Company will provide office space and administrative support
services to the Foundation. Initially, the Foundation is expected to have no
employees. The board of directors of the Foundation will appoint such officers
as may be necessary to manage the operations of the Foundation. It is
anticipated that initially such officers will be selected from the board of
directors of the Foundation. Any transaction between the Bank and the
Foundation will comply with the affiliate transaction restrictions set forth in
Sections 23A and 23B of the Federal Reserve Act, as amended.

         The Company and the Bank determined to fund the Foundation with Common
Stock rather than cash because it desired to form a bond with its community in
a manner that would allow the community to share in the potential growth and
success of the Company and the Bank over the long term. The funding of the
Foundation with stock also





                                       97
<PAGE>   117
provides the Foundation with a potentially larger endowment than if the Company
contributed cash to the Foundation since, as a shareholder, the Foundation will
share in the potential growth and success of the Company. As such, the
contribution of stock to the Foundation has the potential to provide a
self-sustaining funding mechanism which reduces the amount of cash that the
Company, if it were not making the stock contribution, would have to contribute
to the Foundation in future years in order to maintain a level amount of
charitable grants and donations.

         The Foundation will receive working capital from any dividends that
may be paid on the Common Stock in the future and, subject to applicable
federal and state laws, loans collateralized by the Common Stock or from the
proceeds of the sale of any of the Common Stock in the open market from
time-to-time as may be permitted to provide the Foundation with additional
liquidity. As a private foundation under Section 501(c)(3) of the Code, the
Foundation will be required to distribute annually in grants or donations, a
minimum of 5% of the average fair market value of its net investment assets.
One of the conditions imposed on the gift of Common Stock by the Company is
that the amount of Common Stock that may be sold by the Foundation in any one
year shall not exceed 5% of the average market value of the assets held by the
Foundation, except where the board of directors of the Foundation determines
that the failure to sell an amount of Common Stock greater than such amount
would result in a long-term reduction of the value of the Foundation's assets
or would otherwise jeopardize the Foundation's capacity to carry out its
charitable purposes. While there may be greater risk associated with a
one-stock portfolio in comparison to a diversified portfolio, the Company
believes any such risk is mitigated by the ability of the Foundation's
directors to sell more than 5% of its stock in such circumstances. Upon
completion of the Conversion and the contribution of shares to the Foundation
immediately following the Conversion, the Company would have 1,629,450,
1,917,000 and 2,204,550 shares issued and outstanding at the minimum, midpoint
and maximum, respectively, of the Estimated Price Range. Because the Company
will have an increased number of shares outstanding, the voting and ownership
interests of shareholders in the Company's common stock would be diluted by
7.4%, as compared to their interests in the Company if the Foundation was not
established. For additional discussion of the dilutive effect, see "Comparison
of Valuation and Pro Forma Information With No Foundation" and "Pro Forma
Data."

         COMPARISON OF VALUATION AND OTHER FACTORS ASSUMING THE FOUNDATION IS
NOT ESTABLISHED AS PART OF THE CONVERSION. The Company proposes to capitalize
the Foundation with Common Stock in an amount equal to 8% of the total amount
of Common Stock sold in connection with the Conversion. At the minimum,
midpoint, maximum and 15% above the maximum of the Estimated Price Range, the
contribution to the Foundation would equal 120,700, 142,000, 163,300 and
187,795 shares, respectively, which would have a market value of $2.4 million,
$2.8 million, $3.3 million and $3.8 million, respectively, based on the
Purchase Price of $20.00 per share.  Such contribution, once made, will not be
recoverable by the Company or the Bank. As a result of the establishment of the
Foundation, the Estimated Price Range, as estimated by Keller, has decreased
and the amount of stock available for sale in the Offerings has also
correspondingly decreased. The amount of the decrease is 276,250, 325,000,
373,750 and 429,813 shares, or $5.5 million, $6.5 million, $7.5 million and
$8.6 million, at the minimum, midpoint, maximum and 15% above the maximum of
the Estimated Price Range, respectively. See "Pro Forma Data" and "Comparison
of Valuation and Pro Forma Data Information with No Foundation."

         TAX CONSIDERATIONS. The Company and the Bank have been advised by
their independent accountants that an organization created for the above
purposes will qualify as a 501(c)(3) exempt organization under the Code and
will be classified as a private foundation rather than a public charity. A
private foundation typically receives its support from one person or one
corporation whereas a public charity receives its support from the public. The
Foundation will submit a request to the IRS to be recognized as an exempt
organization after approval of the Foundation by the Bank's members at the
Special Meeting being held to consider the Conversion. As long as the
Foundation files its application for tax-exempt status within 15 months from
the date of its organization and provided the IRS approves the application, the
effective date of the Foundation's status as a Section 501(c)(3) organization
will be the date of its organization.

         A legal opinion of the OTS which addresses the establishment of
charitable foundations by savings associations opines that as a general rule
funds contributed to a charitable foundation should not exceed the deductible
limitations set forth in the Code and if an association's contributions exceed
the deductible limit, such action must be justified by the board of directors.
In addition, under Delaware law, the Company is authorized by statute to make





                                       98
<PAGE>   118
charitable contributions and case law has recognized the benefits of such
contributions to a Delaware corporation. In this regard, Delaware case law
provides that a charitable gift must merely be within reasonable limits as to
amount and purpose to be valid.  Under the Code, the Company may deduct up to
10% of its taxable income in any one year and any contributions made by the
Company in excess of the deductible amount will be deductible for federal tax
purposes over each of the five succeeding taxable years. The Company and the
Bank believe that the Conversion presents a unique opportunity to establish and
fund a charitable foundation given the substantial amount of additional capital
being raised in the Conversion. In making such a determination, the Company and
the Bank considered the dilutive impact of the Foundation on the amount of
Common Stock available to be offered for sale in the Conversion. See
"Comparison of Valuation and Pro Forma Information with No Foundation."  Based
on such consideration, the Company and Bank believe that the contribution to
the Foundation in excess of the 10% annual limitation is justified given the
Bank's capital position and its earnings, the substantial additional capital
being raised in the Conversion and the potential benefits of the Foundation to
the Bank's community. In this regard, assuming the sale of the Common Stock at
the midpoint of the Estimated Price Range, the Company would have pro forma
consolidated capital of $50.9 million, or 18.28%, of consolidated assets and
the Bank's pro forma tangible, core and risk-based capital ratios would be
12.2%, 12.2% and 22.8%, respectively. See "Regulatory Capital Compliance,"
"Capitalization" and "Comparison of Valuation and Pro Forma Information with No
Foundation."  Thus, the amount of the contribution will not adversely impact
the financial condition of the Company and the Bank. The Company and the Bank
therefore believe that the amount of the charitable contribution is reasonable
given the Company's and the Bank's pro forma capital positions.  As such, the
Company and the Bank believe that the contribution does not raise safety and
soundness concerns.

         The Company and the Bank have received an opinion of their independent
accountants that the Company's contribution of its own stock to the Foundation
will not constitute an act of self-dealing and that the Company will be
entitled to a deduction in the amount of the fair market value of the stock at
the time of the contribution less the nominal par value that the Foundation is
required to pay to the Company for such stock, subject to a limitation based on
10% of the Company's annual taxable income. The Company, however, would be able
to carry forward any unused portion of the deduction for five years following
the year in which the contribution is made for federal tax purposes. Thus,
while the Company expects to receive a charitable contribution deduction of
approximately $300,000 in fiscal 1998, the Company is permitted under the Code
to carry over the excess contribution over a five-year period for federal
income tax purposes. The Company would not be able to utilize such carry over
for Massachusetts state income tax purposes. Assuming the close of the
Offerings at the midpoint of the Estimated Price Range, the Company estimates
that substantially all of the deduction should be deductible over the six-year
period. However, no assurances can be made that the Company will have
sufficient pre-tax income over the five year period following the year in which
the contribution is made to fully utilize the carryover related to the excess
contribution. Neither the Company nor the Bank expect to make any further
contributions to the Foundation within the first five years following the
initial contribution. After that time, the Company and the Bank may consider
future contributions to the Foundation. Any such decisions would be based on an
assessment of, among other factors, the financial condition of the Company and
the Bank at that time, the interests of shareholders and depositors of the
Company and the Bank and the financial condition and operations of the
Foundation.

         Although the Company and the Bank have received an opinion of their
independent accountants that the Company is entitled to a deduction for the
charitable contribution, there can be no assurances that the IRS will recognize
the Foundation as a Section 501(c)(3) exempt organization or that the deduction
will be permitted. In such event, the Company's contribution to the Foundation
would be expensed without tax benefit, resulting in a reduction in earnings in
the year in which the IRS makes such a determination.  See "Risk
Factors--Establishment of the Charitable Foundation."  In cases of willful,
flagrant or repeated acts or failures to act which result in violations of the
IRS rules governing private foundations, a private foundation's status as a
private foundation may be involuntarily terminated by the IRS.  In such event,
the managers of a private foundation could be liable for excise taxes based on
such violations and the private foundation could be liable for a termination
tax under the Code. The Foundation's certificate of incorporation provides that
it shall have a perpetual existence. In the event, however, the Foundation were
subsequently dissolved as a result of a loss of its tax exempt status, the
Foundation would be required under the Code and its certificate of
incorporation to distribute any assets remaining in the Foundation at that time
for one or





                                       99
<PAGE>   119
more exempt purposes within the meaning of Section 501(c)(3) of the Code, or to
distribute such assets to the federal government, or to a state or local
government, for a public purpose.

         As a private foundation, earnings and gains, if any, from the sale of
Common Stock or other assets are exempt from federal and state corporate
taxation. However, investment income, such as interest, dividends and capital
gains, will be subject to a federal excise tax of 2.0%. The Foundation will be
required to make an annual filing with the IRS within four and one-half months
after the close of the Foundation's fiscal year to maintain its tax-exempt
status. The Foundation will be required to publish a notice that the annual
information return will be available for public inspection for a period of 180
days after the date of such public notice. The information return for a private
foundation must include, among other things, an itemized list of all grants
made or approved, showing the amount of each grant, the recipient, any
relationship between a grant recipient and the Foundation's managers and a
concise statement of the purpose of each grant.

         REGULATORY CONDITIONS IMPOSED ON THE FOUNDATION. Establishment of the
Foundation is subject to the following conditions imposed by the OTS: (i) the
Foundation will be subject to examination by the OTS, at the Foundation's own
expense; (ii) the Foundation must comply with supervisory directives imposed by
the OTS; (iii) the Foundation will provide annual reports to the OTS describing
grants made and grant recipients; (iv) the Foundation will operate in
accordance with written policies adopted by the board of directors, including a
conflict of interest policy; (v) the Foundation will not engage in self-dealing
and will comply with all laws necessary to maintain its tax-exempt status; (vi)
any purchases of common stock by the Foundation following the Conversion will
be subject to OTS regulations on stock repurchases; and (vii) any shares of
Common Stock of the Company held by the Foundation must be voted in the same
ratio as all other shares of the Company's Common Stock on all proposals
considered by stockholders of the Company; provided, however, that the OTS will
waive this voting restriction under certain circumstances if compliance with
the voting restriction would: (a) cause a violation of the law of the State of
Delaware and the OTS determines the federal law does not preempt the
application of the laws of the State of Delaware to the Foundation; (b) cause
the Foundation to lose its tax-exempt status or otherwise have a material and
adverse tax consequence on the Foundation; or (c) cause the Foundation to be
subject to an excise tax under Section 4941 of the Code. In order for the OTS
to waive such voting restriction, the Company's or the Foundation's legal
counsel must render an opinion satisfactory to OTS that compliance with the
voting restriction would have the effect described in clauses (a), (b) or (c)
above. Under those circumstances, the OTS will grant a waiver of the voting
restriction upon submission of such opinion(s) by the Company or the
Foundation. There can be no assurances that either a legal or tax opinion
addressing these issues will be rendered, or if rendered, that the OTS will
grant an unconditional waiver of the voting restriction. In this regard, a
condition to the OTS approval of the Conversion provides that in the event such
voting restriction is waived or becomes unenforceable, the Director of the OTS,
or his designees, at that time may impose conditions on the composition of the
board of directors of the Foundation or such other conditions or restrictions
relating to the control of the Common Stock held by the Foundation, any of
which could limit the ability of the board of directors of the Foundation to
control the voting of Common Stock held by the Foundation. In no event will the
voting restriction survive the sale of shares of the Common Stock held by the
Foundation.

         In addition, establishment of the Foundation is subject to the
approval of a majority of the total outstanding votes of the Bank's members
eligible to be cast at the special meeting being held to consider the
Conversion. The Foundation will be considered as a separate matter from
approval of the Plan of Conversion. If the Bank's members approve the Plan of
Conversion, but not the Foundation, the Bank intends to complete the Conversion
without the establishment of the Foundation. Failure to approve the Foundation
may materially increase the pro forma market value of the Common Stock being
offered for sale in the Offerings since the Valuation Range, as set forth
herein, takes into account the dilutive impact of the issuance of shares to the
Foundation. See "Comparison of Valuation and Pro Forma Information With No
Foundation."

PURPOSES OF CONVERSION

         The Bank, as a federally-chartered mutual savings bank, does not have
shareholders and has no authority to issue capital stock. By converting to the
capital stock form of organization, the Bank will be structured in the form
used by commercial banks, other business entities and a growing number of
savings institutions. The Conversion will





                                      100
<PAGE>   120
enhance the Bank's ability to access capital markets, expand its current
operations, acquire other financial institutions or branch offices, provide
affordable home financing opportunities to the communities it serves or
diversify into other financial services to the extent allowable by applicable
law and regulation.

         The holding company form of organization, if used, would provide
additional flexibility to diversify the Bank's business activities through
existing or newly formed subsidiaries, or through acquisitions of or mergers
with both mutual and stock institutions, as well as other companies. Although
there are no current arrangements, understandings or agreements regarding any
such opportunities, the Company will be in a position after the Conversion,
subject to regulatory limitations and the Company's financial position, to take
advantage of any such opportunities that may arise.

         The potential impact of the Conversion upon the Bank's capital base is
significant. At September 30, 1997, the Bank had retained earnings, determined
in accordance with GAAP, of $20.3 million, or 8.21% of total assets.  Assuming
that the Company uses 50% of the net proceeds at the maximum of the Estimated
Price Range to purchase the capital stock of the Bank, the Bank's GAAP capital
will increase to $34.7 million or a ratio of GAAP capital to adjusted assets,
on a pro forma basis, of 13.0% after the Conversion. In the event that the
holding company form of organization is not utilized and all of the net
Conversion proceeds, at the midpoint of the Estimated Price Range, are retained
by the Bank, the Bank's ratios of tangible and core capital to adjusted assets,
on a pro forma basis, will both increase to 17.55% after the Conversion. The
investment of the net proceeds from the sale of the Common Stock is expected to
provide the Bank with additional income to increase further its capital
position.

         After completion of the Conversion, the unissued common and preferred
stock authorized by the Company's Certificate of Incorporation will permit the
Company, subject to market conditions and regulatory approval of an offering,
to raise additional equity capital through further sales of securities and to
issue securities in connection with possible acquisitions. At the present time,
the Company has no plans with respect to additional offerings of securities,
other than the issuance of additional shares upon exercise of stock options
under the Stock Option Plan or the possible issuance of authorized but unissued
shares to fund the Stock Program. Following the Conversion, the Company will
also be able to use stock-based incentive programs to attract and retain
executive and other personnel for itself and its subsidiaries. See "Management
of the Bank--Executive Compensation."

EFFECTS OF CONVERSION

         GENERAL. Each depositor in a mutual savings institution has both a
deposit account in the institution and a pro rata ownership interest in the net
worth of the institution based upon the balance in his or her account, which
interest may only be realized in the event of a liquidation of the institution
or in the event the institution declares a capital distribution to depositors,
subject to applicable regulations of the OTS. However, this ownership interest
is tied to the depositor's account and has no tangible market value separate
from such deposit account. Any depositor who opens a deposit account obtains a
pro rata ownership interest in the net worth of the institution without any
additional payment beyond the amount of the deposit. A depositor who reduces or
closes his account receives a portion or all of the balance in the account but
nothing for his ownership interest in the net worth of the institution, which
is lost to the extent that the balance in the account is reduced.

         Consequently, mutual savings institution depositors normally have no
way to realize the value of their ownership interest, which has realizable
value only in the unlikely event that the mutual savings institution is
liquidated or in the event the institution declares a capital distribution to
depositors, subject to applicable regulations of the OTS. In such event, the
depositors of record at that time, as owners, would share pro rata in any
residual surplus and reserves after other claims, including claims of
depositors to the amounts of their deposits, are paid.

         When a mutual savings institution converts to stock form, permanent
nonwithdrawable capital stock is created to represent the ownership of the
institution's net worth. THE COMMON STOCK IS SEPARATE AND APART FROM DEPOSIT
ACCOUNTS AND CANNOT BE AND IS NOT INSURED BY THE FDIC OR ANY OTHER GOVERNMENTAL
AGENCY. Certificates are issued to evidence ownership of the capital stock. The
stock certificates are transferable and, therefore, the stock may be sold or
traded if a purchaser is available with no effect on any account the seller may
hold in the institution.





                                      101
<PAGE>   121
         CONTINUITY. While the Conversion is being accomplished, the normal
business of the Bank of accepting deposits and making loans will continue
without interruption. The Bank will continue to be subject to regulation by the
OTS and the FDIC. After the Conversion, the Bank will continue to provide
services for depositors and borrowers under current policies by its present
management and staff.

         The Directors serving the Bank at the time of Conversion will serve
initially as Directors of the Bank after the Conversion. The Directors of the
Company will consist initially of individuals currently serving on the Board of
Directors of the Bank. All officers of the Bank at the time of Conversion will
retain their positions immediately after Conversion.

         EFFECT ON DEPOSIT ACCOUNTS. Under the Plan, each depositor in the Bank
at the time of Conversion will automatically continue as a depositor after the
Conversion and each such deposit account will remain the same with respect to
deposit balance, interest rate and other terms. Each such account will be
insured by the FDIC to the same extent as before the Conversion (i.e., up to
$100,000 per depositor). Depositors will continue to hold their existing
certificates, passbooks and other evidences of their accounts.

         EFFECT ON LOANS. No loan outstanding from the Bank will be affected by
the Conversion and the amount, interest rate, maturity and security for each
loan will remain as they were contractually fixed prior to the Conversion.

         EFFECT ON VOTING RIGHTS OF MEMBERS. At present, all depositors and
certain borrowers of the Bank are members of, and have voting rights in, the
Bank as to all matters requiring membership action. Upon Conversion, depositors
and borrowers will cease to be members and will no longer be entitled to vote
at meetings of the Bank. Upon Conversion, all voting rights in the Bank will be
vested in the Company as the sole stockholder of the Bank. Exclusive voting
rights with respect to the Company will be vested in the holders of Common
Stock. Depositors and borrowers of the Bank will not have voting rights after
the Conversion except to the extent that they become stockholders of the
Company through the purchase of Common Stock.

         TAX EFFECTS. The Bank has received an opinion from Muldoon, Murphy &
Faucette with regard to federal income taxation and an opinion from Shatswell,
MacLeod & Company, P.C. with regard to Massachusetts taxation which provide
that the adoption and implementation of the Plan of Conversion set forth herein
will not be taxable for federal or Massachusetts tax purposes to the Bank, its
Eligible Account Holders, or its Supplemental Eligible Account Holders or the
Company, except as discussed below. See "--Tax Aspects."

         EFFECT ON LIQUIDATION RIGHTS.  If a mutual savings institution were to
liquidate, all claims of creditors (including those of depositors, to the
extent of deposit balances) would be paid first. Thereafter, if there were any
assets remaining, depositors would be entitled to such remaining assets, pro
rata, based upon the deposit balances in their deposit accounts immediately
prior to liquidation. In the unlikely event that the Bank were to liquidate
after Conversion, all claims of creditors (including those of depositors, to
the extent of their deposit balances) would also be paid first, followed by
distribution of the "liquidation account" to certain depositors (see
"--Liquidation Rights"), with any assets remaining thereafter distributed to
the Company as the holder of the Bank's capital stock. Pursuant to the rules
and regulations of the OTS, a post-Conversion merger, consolidation, sale of
bulk assets or similar combination or transaction with another insured savings
institution would not be considered a liquidation and, in such a transaction,
the liquidation account would be assumed by the surviving institution.

STOCK PRICING

         The Plan of Conversion requires that the aggregate purchase price of
the Common Stock must be based on the appraised pro forma market value of the
Common Stock, as determined on the basis of an independent valuation. The Bank
and the Company have retained Keller to make such valuation. For its services
in making such appraisal, Keller will receive a fee of $20,000, plus reasonable
expenses not to exceed $1,500. The Bank and the Company have agreed to
indemnify Keller and its employees and affiliates against certain losses
(including any losses in connection with claims under the federal securities
laws) arising out of its services as appraiser, except where Keller's liability
results from its negligence or willful misconduct.





                                      102
<PAGE>   122
         An appraisal has been made by Keller in reliance upon the information
contained in this Prospectus, including the Consolidated Financial Statements.
Keller also considered the following factors, among others:  the present and
projected operating results and financial condition of the Company and the Bank
and the economic and demographic conditions in the Bank's existing marketing
area; certain historical, financial and other information relating to the Bank;
a comparative evaluation of the operating and financial statistics of the Bank
with those of other similarly situated publicly-traded savings banks and
savings institutions located in the Bank's primary market area and New England;
the aggregate size of the offering of the Common Stock; the impact of the
Conversion on the Bank's net worth and earnings potential; the proposed
dividend policy of the Company and the Bank; and the trading market for
securities of comparable institutions and general conditions in the market for
such securities.

         On the basis of the foregoing, Keller has advised the Company and the
Bank that, in its opinion, dated October 17, 1997 and updated as of January 13,
1998, the estimated pro forma market value of the Common Stock being sold in
connection with the Conversion ranged from a minimum of $30.2 million to a
maximum of $40.8 million with a midpoint of $35.5 million. Based upon the
Valuation Range and the Purchase Price of $20.00 per share for the Common Stock
established by the Board of Directors, the Board of Directors has established
the Estimated Price Range of $30.2 million to $40.8 million, with a midpoint of
$35.5 million, based on the issuance of 1,508,750 to 2,041,250 shares of Common
Stock. The Board of Directors of the Company and the Bank have reviewed the
appraisal of Keller and in determining the reasonableness and adequacy of such
appraisal consistent with OTS regulations and policies, have reviewed the
methodology and reasonableness of the assumptions utilized by Keller in the
preparation of such appraisal. The Estimated Price Range may be amended with the
approval of the OTS (if required), if necessitated by subsequent developments in
the financial condition of the Company or the Bank or market conditions
generally.

         SUCH APPRAISAL, HOWEVER, IS NOT INTENDED, AND MUST NOT BE CONSTRUED,
AS A RECOMMENDATION OF ANY KIND AS TO THE ADVISABILITY OF PURCHASING COMMON
STOCK IN THE OFFERINGS. KELLER DID NOT INDEPENDENTLY VERIFY THE CONSOLIDATED
FINANCIAL STATEMENTS AND OTHER INFORMATION PROVIDED BY THE BANK, NOR DID KELLER
VALUE INDEPENDENTLY THE ASSETS OR LIABILITIES OF THE BANK. THE APPRAISAL
CONSIDERS THE BANK AS A GOING CONCERN AND SHOULD NOT BE CONSIDERED AS AN
INDICATION OF THE LIQUIDATION VALUE OF THE BANK. MOREOVER, BECAUSE SUCH
APPRAISAL IS NECESSARILY BASED UPON ESTIMATES AND PROJECTIONS OF A NUMBER OF
MATTERS, ALL OF WHICH ARE SUBJECT TO CHANGE FROM TIME-TO-TIME, NO ASSURANCE CAN
BE GIVEN THAT PERSONS PURCHASING COMMON STOCK IN THE CONVERSION WILL THEREAFTER
BE ABLE TO SELL COMMON STOCK AT PRICES AT OR ABOVE THE PURCHASE PRICE OR IN THE
RANGE OF THE FOREGOING VALUATION OF THE PRO FORMA MARKET VALUE THEREOF. SEE
"RISK FACTORS--ABSENCE OF MARKET FOR COMMON STOCK."

         Prior to the completion of the Conversion, the maximum of the
Estimated Price Range may be increased up to 15% and the number of shares of
Common Stock to be issued in the Conversion may be increased to 2,347,437
shares due to regulatory considerations, changes in the market and general
financial and economic conditions, without the resolicitation of subscribers.
See "--Limitations on Common Stock Purchases" as to the method of distribution
and allocation of additional shares that may be issued in the event of an
increase in the Estimated Price Range to fill unfilled orders in the
Subscription Offering.

         No sale of shares of Common Stock may be consummated unless, prior to
such consummation, Keller confirms to the Bank and the OTS that, to the best of
its knowledge, nothing of a material nature has occurred which, taking into
account all relevant factors, would cause Keller to conclude that the value of
the Common Stock at the price so determined is incompatible with its estimate
of the pro forma market value of the Common Stock at the conclusion of the
Conversion.

         If the pro forma market value of the Common Stock is either more than
15% above the maximum of the Estimated Price Range or less than the minimum of
the Estimated Price Range, the Bank and the Company, after consulting with the
OTS, may terminate the Plan and return all funds promptly with interest at the
Bank's passbook rate of interest on payments made by check, bank draft or money
order, extend or hold a new Subscription and/or Community Offering, establish a
new Estimated Price Range, commence a resolicitation of subscribers or take
such other actions as permitted by the OTS in order to complete the Conversion.
In the event that a resolicitation is





                                      103
<PAGE>   123
commenced, unless an affirmative response is received within a reasonable
period of time, all funds will be promptly returned to investors as described
above. A resolicitation, if any, following the conclusion of the Subscription
Offering would not exceed 45 days unless further extended by the OTS for
periods of up to 90 days not to extend beyond March 24, 2000.

         If all shares of Common Stock are not sold through the Subscription
Offering or Community Offering, then the Bank and the Company expect to offer
the remaining shares in a Syndicated Community Offering which would occur as
soon as practicable following the close of the Community Offering. All shares
of Common Stock will be sold at the same price per share in the Syndicated
Community Offering as in the Subscription and Community Offerings. See
"--Syndicated Community Offering."

         No sale of shares of Common Stock may be consummated unless, prior to
such consummation, Keller confirms to the Bank, the Company and the OTS that,
to the best of its knowledge, nothing of a material nature has occurred which,
taking into account all relevant factors, including those which would be
involved in a cancellation of the Syndicated Community Offering, would cause
Keller to conclude that the aggregate value of the Common Stock at the Purchase
Price is incompatible with its estimate of the pro forma market value of the
Common Stock of the Company at the time of the Syndicated Community Offering.
Any change which would result in an aggregate purchase price which is below or
more than 15% above the Estimated Price Range would be subject to OTS approval.
If such confirmation is not received, the Bank may extend the Conversion,
extend, reopen or commence new Subscription Offering, Community Offering or
Syndicated Community Offering, establish a new Estimated Price Range and
commence a resolicitation of all subscribers with the approval of the OTS or
take such other actions as permitted by the OTS in order to complete the
Conversion, or terminate the Plan and cancel the Subscription and Community
Offerings and/or the Syndicated Community Offering. In the event market or
financial conditions change so as to cause the aggregate purchase price of the
shares to be below the minimum of the Estimated Price Range or more than 15%
above the maximum of such range and the Company and the Bank determine to
continue the Conversion, subscribers will be resolicited (i.e., be permitted to
continue their orders, in which case they will need to affirmatively reconfirm
their subscriptions prior to the expiration of the resolicitation offering or
their subscription funds will be promptly refunded with interest at the Bank's
passbook rate of interest, or be permitted to decrease or cancel their
subscriptions). Any change in the Estimated Price Range must be approved by the
OTS. A resolicitation, if any, following the conclusion of the Subscription
Offering would not exceed 45 days, or if following the Syndicated Community
Offering, 90 days, unless further extended by the OTS for periods up to 90 days
not to extend beyond March 24, 2000. If such resolicitation is not effected,
the Bank will return all funds promptly with interest at the Bank's passbook
rate of interest on payments made by check, bank draft or money order.

         Copies of the appraisal report of Keller, including any amendments
thereto and the detailed memorandum of the appraiser setting forth the method
and assumptions for such appraisal are available for inspection at the main
office of the Bank and the other locations specified under "Additional
Information."

NUMBER OF SHARES TO BE ISSUED

         Depending upon market or financial conditions following the
commencement of the Subscription Offering, the total number of shares to be
issued in the Conversion may be increased or decreased without a resolicitation
of subscribers, provided that the product of the total number of shares times
the price per share is not below the minimum of the Estimated Price Range or
more than 15% above the maximum of the Estimated Price Range. Based on a fixed
purchase price of $20.00 per share and Keller's estimate of the pro forma
market value of the Common Stock ranging from a minimum of $30.2 million to a
maximum, as increased by 15%, of $46.9 million, the number of shares of Common
Stock expected to be issued in the Conversion is between a minimum of 1,508,750
shares and a maximum, as adjusted by 15%, of 2,347,437 shares. The actual
number of shares issued between this range will depend on a number of factors
and shall be determined by the Bank and Company subject to OTS approval, if
necessary.

         In the event market or financial conditions change so as to cause the
aggregate purchase price of the shares to be below the minimum of the Estimated
Price Range or more than 15% above the maximum of the Estimated Price





                                      104
<PAGE>   124
Range, if the Plan is not terminated by the Company and the Bank after
consultation with the OTS, purchasers will be resolicited (i.e., permitted to
continue their orders, in which case they will need to affirmatively reconfirm
their subscriptions prior to the expiration of the resolicitation offering or
their subscription funds will be promptly refunded, or be permitted to modify
or rescind their subscriptions). Any change in the Estimated Price Range must
be approved by the OTS. If the number of shares issued in the Conversion is
increased due to an increase of up to 15% in the Estimated Price Range to
reflect changes in market or financial condition, persons who subscribed for
the maximum number of shares will not be given the opportunity to subscribe for
an adjusted maximum number of shares, except for the ESOP which will be able to
subscribe for such adjusted amount. See "--Limitations on Common Stock
Purchases."

         In the event the members of the Bank approve the establishment of the
Foundation, the number of shares to be issued and outstanding following the
Conversion will be increased by a number of shares equal to 8% of the Common
Stock sold in the Conversion to fund the Foundation. Assuming the sale of
shares in the Offerings at the maximum of the Estimated Price Range, the
Company will issue 163,300 shares of its Common Stock from authorized but
unissued shares to the Foundation immediately following the completion of the
Conversion. In that event, the Company will have total shares of Common Stock
outstanding of 2,204,550 shares. Of that amount, the Foundation will own 7.4%.
Funding the Foundation with authorized but unissued shares will have the effect
of diluting the ownership and voting interests of persons purchasing shares in
the Conversion by 7.4% since a greater number of shares will be outstanding
upon completion of the Conversion than would be if the Foundation were not
established. See "Pro Forma Data."

         An increase in the number of shares to be issued in the Conversion as
a result of an increase in the estimated pro forma market value would decrease
both a subscriber's ownership interest and the Company's pro forma net earnings
and stockholders' equity on a per share basis while increasing pro forma net
earnings and stockholders' equity on an aggregate basis. A decrease in the
number of shares to be issued in the Conversion would increase both a
subscriber's ownership interest and the Company's pro forma net earnings and
stockholders' equity on a per share basis while decreasing pro forma net
earnings and stockholder's equity on an aggregate basis. For a presentation of
the effects of such changes, see "Pro Forma Data."

SUBSCRIPTION OFFERING AND SUBSCRIPTION RIGHTS

         In accordance with the Plan of Conversion, rights to subscribe for the
purchase of Common Stock have been granted under the Plan of Conversion to the
following persons in the following order of descending priority:  (1) holders
of deposit accounts (as more particularly described in the Plan and herein) in
the Bank or Union Federal with a balance of $50 or more as of August 31, 1996
("Eligible Account Holders"); (2) the ESOP; (3) holders of deposit accounts
with a balance of $50 or more as of December 31, 1997 ("Supplemental Eligible
Account Holders"); and (4) members of the Bank, consisting of depositors of the
Bank as of January 30, 1998, the Voting Record Date, and borrowers with loans
outstanding as of October 9, 1997, which continue to be outstanding as of the
Voting Record Date other than Eligible Account Holders and Supplemental
Eligible Account Holders ("Other Members"). All subscriptions received will be
subject to the availability of Common Stock after satisfaction of all
subscriptions of all persons having prior rights in the Subscription Offering
and to the maximum and minimum purchase limitations set forth in the Plan of
Conversion and as described below under "--Limitations on Common Stock
Purchases."

         Deposit accounts which will provide subscription rights to holders
thereof consist of any "savings account," as defined by the Plan of Conversion
consistent with OTS regulations. Pursuant to the Plan and federal regulation,
certain deposits do not qualify as "savings accounts" including, but not
limited to, noninterest-bearing demand accounts (primarily noninterest-bearing
checking accounts) and mortgage escrow deposits.

         PRIORITY 1:  ELIGIBLE ACCOUNT HOLDERS.  Each Eligible Account Holder
will receive, without payment therefor, first priority, nontransferable
subscription rights to subscribe for in the Subscription Offering up to the
greater of the amount permitted to be purchased in the Community Offering,
currently $225,000 of Common Stock, one-tenth of one percent (.10%) of the
total offering of shares of Common Stock or fifteen times the product (rounded
down to





                                      105
<PAGE>   125
the next whole number) obtained by multiplying the total number of shares of
Common Stock to be issued by a fraction of which the numerator is the amount of
the Eligible Account Holder's Qualifying Deposit (defined by the Plan as any
deposit account in the Bank or Union Federal with a balance of $50 or more as
of August 31, 1996) and the denominator is the total amount of Qualifying
Deposits of all Eligible Account Holders ($188,275,981), in each case on the
Eligibility Record Date, subject to the overall purchase limitation and
exclusive of an increase in the shares issued pursuant to an increase in the
Estimated Price Range of up to 15%. See "--Limitations on Common Stock
Purchases."

         In the event that Eligible Account Holders exercise subscription
rights for a number of shares of Conversion Stock in excess of the total number
of such shares eligible for subscription, the shares of Conversion Stock shall
be allocated among the subscribing Eligible Account Holders so as to permit
each subscribing Eligible Account Holder, to the extent possible, to purchase a
number of shares sufficient to make his or her total allocation of Conversion
Stock equal to the lesser of 100 shares or the number of shares subscribed for
by the Eligible Account Holder. Any shares remaining after that allocation will
be allocated among the subscribing Eligible Account Holders whose subscriptions
remain unsatisfied in the proportion that the amount of the Qualifying Deposit
of each Eligible Account Holder whose subscription remains unsatisfied bears to
the total amount of the Qualifying Deposits of all Eligible Account Holders
whose subscriptions remain unsatisfied. If the amount so allocated exceeds the
amount subscribed for by any one or more Eligible Account Holders, the excess
shall be reallocated (one or more times as necessary) among those Eligible
Account Holders whose subscriptions are still not fully satisfied on the same
principle until all available shares have been allocated or all subscriptions
satisfied.

         To ensure proper allocation of stock, each Eligible Account Holder
must list on his subscription order form all accounts in which he has an
ownership interest. Failure to list an account could result in less shares
being allocated than if all accounts had been disclosed. The subscription
rights of Eligible Account Holders who are also Directors or Officers of the
Bank or their associates will be subordinated to the subscription rights of
other Eligible Account Holders to the extent attributable to increased deposits
in the 12 months preceding August 31, 1996.

         PRIORITY 2:  EMPLOYEE STOCK OWNERSHIP PLAN.  To the extent that there
are sufficient shares remaining after satisfaction of the subscriptions by
Eligible Account Holders, the ESOP will receive, without payment therefor,
second priority, nontransferable subscription rights to purchase, in the
aggregate, up to 10% of Common Stock issued in the Conversion, including shares
issued to the Foundation, and any increase in the number of shares of Common
Stock to be issued in the Conversion after the date hereof as a result of an
increase of up to 15% in the maximum of the Estimated Price Range. The ESOP
intends to purchase 8% of the shares to be issued in the Conversion, including
shares issued to the Foundation, or 130,356 shares and 176,364 shares, based on
the issuance of 1,629,450 shares and 2,204,550 shares, respectively.
Subscriptions by the ESOP will not be aggregated with shares of Common Stock
purchased directly by or which are otherwise attributable to any other
participants in the Subscription and Community Offerings, including
subscriptions of any of the Bank's directors, officers, employees or associates
thereof. See "Management of the Bank--Benefits--Employee Stock Ownership Plan
and Trust."

         PRIORITY 3:  SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDERS. Each Supplemental
Eligible Account Holder will receive, without payment therefor, third priority,
nontransferable subscription rights to subscribe for in the Subscription
Offering up to the greater of the amount permitted to be purchased in the
Community Offering, currently $225,000 of Common Stock, one-tenth of one
percent (.10%) of the total offering of shares of Common Stock or fifteen times
the product (rounded down to the next whole number) obtained by multiplying the
total number of shares of Common Stock to be issued by a fraction of which the
numerator is the amount of the Supplemental Eligible Account Holder's
Qualifying Deposit and the denominator is the total amount of Qualifying
Deposits of all Supplemental Eligible Account Holders, in each case on the
Supplemental Eligibility Record Date, subject to the overall purchase
limitation and exclusive of an increase in the shares issued pursuant to an
increase in the Estimated Price Range of up to 15%. See "--Limitations on
Common Stock Purchases."

         In the event that Supplemental Eligible Account Holders exercise
subscription rights for a number of shares of Conversion Stock in excess of the
total number of such shares eligible for subscription, the shares of Conversion
Stock shall be allocated among the subscribing Supplemental Eligible Account
Holders so as to permit each subscribing Supplemental Eligible Account Holder,
to the extent possible, to purchase a number of shares sufficient





                                      106
<PAGE>   126
to make his or her total allocation of Conversion Stock equal to the lesser of
100 shares or the number of shares subscribed for by the Supplemental Eligible
Account Holder. Any shares remaining after that allocation will be allocated
among the subscribing Supplemental Eligible Account Holders whose subscriptions
remain unsatisfied in the proportion that the amount of the Qualifying Deposit
of each Supplemental Eligible Account Holder whose subscription remains
unsatisfied bears to the total amount of the Qualifying Deposits of all
Supplemental Eligible Account Holders whose subscriptions remain unsatisfied.
If the amount so allocated exceeds the amount subscribed for by any one or more
Supplemental Eligible Account Holders, the excess shall be reallocated (one or
more times as necessary) among those Supplemental Eligible Account Holders
whose subscriptions are still not fully satisfied on the same principle until
all available shares have been allocated or all subscriptions satisfied.

         To ensure proper allocation of stock, each Supplemental Eligible
Account Holder must list on his subscription order form all accounts in which
he has an ownership interest. Failure to list an account could result in less
shares being allocated than if all accounts had been disclosed. The
subscription rights received by Eligible Account Holders will be applied in
partial satisfaction to the subscription rights to be received as a
Supplemental Eligible Account Holder.

         PRIORITY 4:  OTHER MEMBERS.  To the extent that there are sufficient
shares remaining after satisfaction of subscriptions by the Eligible Account
Holders, the ESOP and the Supplemental Eligible Account Holders, each Other
Member will receive, without payment therefor, fourth priority nontransferable
subscription rights to subscribe for Common Stock in the Subscription Offering
up to the greater of the amount permitted to be purchased in the Community
Offering, currently $225,000 of Common Stock, or one-tenth of one percent
(.10%) of the total offering of shares of Common Stock, subject to the overall
purchase limitation and exclusive of an increase in shares issued pursuant to
an increase in the Estimated Price Range of up to 15%.

         In the event that Other Members subscribe for a number of shares of
Conversion Stock which, when added to the shares of Conversion Stock subscribed
for by the Eligible Account Holders, the Employee Plans and the Supplemental
Eligible Account Holders is in excess of the total number of shares of
Conversion Stock being issued, the subscriptions of such Other Members will be
allocated among the subscribing Other Members so as to permit each subscribing
Other Member, to the extent possible, to purchase a number of shares sufficient
to make his or her total allocation of Conversion Stock equal to the lesser of
100 shares or the number of shares subscribed for by the Other Member. Any
shares remaining after that allocation will be allocated among the subscribing
Other Members whose subscriptions remain unsatisfied pro rata in the same
proportion that the number of votes of a subscribing Other Member on the Voting
Record Date bears to the total votes on the Voting Record Date of all
subscribing Other Members whose subscriptions remain unsatisfied. If the amount
so allocated exceeds the amount subscribed for by any one or more remaining
Other Members, the excess shall be reallocated (one or more times as necessary)
among those remaining Other Members whose subscriptions are still not fully
satisfied on the same principle until all available shares have been allocated
or all subscriptions satisfied.

         EXPIRATION DATE FOR THE SUBSCRIPTION OFFERING.  The Subscription
Offering will expire on March 16, 1998, at 12:00 noon, Eastern time, unless
extended for up to 45 days by the Bank or such additional periods with the
approval of the OTS. Subscription rights which have not been exercised prior to
the Expiration Date will become void.

         The Bank will not execute orders until all shares of Common Stock have
been subscribed for or otherwise sold. If all shares have not been subscribed
for or sold within 45 days after the Expiration Date, unless such period is
extended with the consent of the OTS, all funds delivered to the Bank pursuant
to the Subscription Offering will be returned promptly to the subscribers with
interest and all withdrawal authorizations will be canceled. If an extension
beyond the 45 day period following the Expiration Date is granted, the Bank
will notify subscribers of the extension of time and of any rights of
subscribers to modify or rescind their subscriptions and have their funds
returned promptly with interest and of the time period within which subscribers
must affirmatively notify the Bank of their intention to confirm, modify, or
rescind their subscription. If an affirmative response to any resolicitation is
not received by the Company from a subscriber, such order will be rescinded and
all subscription funds will be promptly returned with interest. Such extensions
may not go beyond March 24, 2000.





                                      107
<PAGE>   127
COMMUNITY OFFERING

         Upon completion of the Subscription Offering, to the extent that
shares remain available for purchase after satisfaction of all subscriptions of
the Eligible Account Holders, the ESOP, the Supplemental Eligible Account
Holders and Other Members, the Bank has determined to offer shares pursuant to
the Plan to certain members of the general public.  In the event a community
offering is held, a preference will be given to Preferred Subscribers, subject
to the right of the Company to accept or reject any such orders, in whole or in
part, in their sole discretion. Persons purchasing stock in the Community
Offering, together with associates of and persons acting in concert with such
persons, may purchase up to $225,000 of Common Stock subject to the maximum
purchase limitation and exclusive of shares issued pursuant to an increase in
the Estimated Price Range by up to 15%. See "--Limitations on Common Stock
Purchases." This amount may be increased to up to a maximum of 5% or decreased
to less than $225,000 at the sole discretion of the Company and the Bank. THE
OPPORTUNITY TO SUBSCRIBE FOR SHARES OF COMMON STOCK IN THE COMMUNITY OFFERING
CATEGORY IS SUBJECT TO THE RIGHT OF THE BANK AND THE COMPANY, IN ITS SOLE
DISCRETION, TO ACCEPT OR REJECT ANY SUCH ORDERS IN WHOLE OR IN PART EITHER AT
THE TIME OF RECEIPT OF AN ORDER OR AS SOON AS PRACTICABLE FOLLOWING THE
EXPIRATION DATE.

         Subject to the foregoing, if the amount of stock remaining is
insufficient to fill the orders of Preferred Subscribers after completion of
the Subscription Offering and Community Offering, such stock will be allocated
first to each Preferred Subscriber whose order is accepted by the Bank, in an
amount equal to the lesser of 100 shares or the number of shares subscribed for
by each such Preferred Subscriber, if possible. Thereafter, unallocated shares
will be allocated among the Preferred Subscribers whose order remains
unsatisfied on a 100 shares per order basis until all such orders have been
filled or the remaining shares have been allocated. If there are any shares
remaining, shares will be allocated to other persons of the general public who
purchase in the Community Offering applying the same allocation described above
for Preferred Subscribers.

PERSONS IN NONQUALIFIED STATES OR FOREIGN COUNTRIES

         The Company and the Bank will make reasonable efforts to comply with
the securities laws of all states in the United States in which persons
entitled to subscribe for stock pursuant to the Plan reside. However, the Plan
provides that the Bank and the Company are not required to offer stock in the
Subscription Offering to any person who resides in a foreign country or resides
in a state of the United States with respect to which both of the following
apply: (i) a small number of persons otherwise eligible to subscribe for shares
of Common Stock reside in such state; and (ii) the Company or the Bank
determines that compliance with the securities laws of such state would be
impracticable for reasons of cost or otherwise, including but not limited to a
request that the Company and the Bank or their officers, directors or trustees
register as a broker, dealer, salesman or selling agent, under the securities
laws of such state, or a request to register or otherwise qualify the
subscription rights or Common Stock for sale or submit any filing with respect
thereto in such state. Where the number of persons eligible to subscribe for
shares in one state is small, the Bank and the Company will base their decision
as to whether or not to offer the Common Stock in such state on a number of
factors, including the size of accounts held by account holders in the state,
the cost of registering or qualifying the shares or the need to register the
Company, its officers, directors or employees as brokers, dealers, salesmen or
selling agents.

MARKETING AND UNDERWRITING ARRANGEMENTS

         The Bank and the Company have engaged Sandler O'Neill as a consultant
and financial advisor in connection with the offering of the Common Stock and
Sandler O'Neill has agreed to use its best efforts to solicit subscriptions and
purchase orders for shares of Common Stock in the Offerings. Based upon
negotiations between the Bank and the Company concerning the fee structure,
Sandler O'Neill will receive a fee equal to 1.55% of the aggregate Purchase
Price of the shares sold in the Subscription Offering and Community Offering,
excluding shares purchased by directors, officers, employees and any immediate
family member thereof and any employee benefit plan of the Company or Bank,
including the ESOP, for which Sandler O'Neill will not receive a fee. In the
event that a selected dealers agreement is entered into in connection with a
Syndicated Community Offering, the Bank will pay a fee (to be negotiated at
such time under such agreement) to such selected dealers, any sponsoring
dealers fees and a





                                      108
<PAGE>   128
management fee to Sandler O'Neill of 1.5% for shares sold by a National
Association of Securities Dealers, Inc. member firms pursuant to a selected
dealers agreement; provided, however, that any fees payable to Sandler O'Neill
for Common Stock sold by them pursuant to such a selected dealers agreement
shall not exceed 1.55% of the Purchase Price and provided further, however,
that the aggregate fees payable to Sandler O'Neill and the selected dealers
will not exceed 7% of the aggregate purchase price of the Common Stock sold by
selected dealers. Fees to Sandler O'Neill and to any other broker-dealer may be
deemed to be underwriting fees and Sandler O'Neill and such broker-dealers may
be deemed to be underwriters. Sandler O'Neill will also be reimbursed for its
reasonable out-of-pocket expenses incurred in its capacity as consultant and
financial advisor, as well as conversion agent, including legal fees, in an
amount not to exceed $80,000. Notwithstanding the foregoing, in the event the
Offerings are not consummated or Sandler O'Neill ceases, under certain
circumstances after the subscription solicitation activities are commenced, to
provide assistance to the Company, Sandler O'Neill will be reimbursed for its
reasonable out-of-pocket expenses as described above. The Company and the Bank
have agreed to indemnify Sandler O'Neill for reasonable costs and expenses in
connection with certain claims or liabilities, including certain liabilities
under the Securities Act. Sandler O'Neill has received advances towards its
fees totaling $25,000.  Total marketing fees to Sandler O'Neill are expected to
be $408,000 and $559,000 at the minimum and the maximum of the Estimated Price
Range, respectively. See "Pro Forma Data" for the assumptions used to arrive at
these estimates.

         Sandler O'Neill will perform proxy solicitation services, conversion
agent services and records management services for the Bank in the Conversion
and will receive a fee for these services of $15,000.

         Directors and executive officers of the Company and Bank may
participate in the solicitation of offers to purchase Common Stock. Questions
of prospective purchasers will be directed to executive officers or registered
representatives. Other employees of the Bank may participate in the Offering in
ministerial capacities or provide clerical work in effecting a sales
transaction. Such other employees have been instructed not to solicit offers to
purchase Common Stock or provide advice regarding the purchase of Common Stock.
The Company will rely on Rule 3a4-1 under the Exchange Act and sales of Common
Stock will be conducted within the requirements of Rule 3a4-1, so as to permit
officers, directors and employees to participate in the sale of Common Stock.
No officer, director or employee of the Company or the Bank will be compensated
in connection with his participation by the payment of commissions or other
remuneration based either directly or indirectly on the transactions in the
Common Stock.

PROCEDURE FOR PURCHASING SHARES IN SUBSCRIPTION OFFERING

         To ensure that each purchaser receives a prospectus at least 48 hours
before the Expiration Date in accordance with Rule 15c2-8 of the Exchange Act,
no prospectus will be mailed any later than five days prior to such date or
hand delivered any later than two days prior to such date. Execution of the
stock order form and certification form will confirm receipt or delivery in
accordance with Rule 15c2-8. Stock order and certification forms will only be
distributed with a prospectus.

         To purchase shares in the Offerings, an executed stock order form and
certification form with the required payment for each share subscribed for, or
with appropriate authorization for withdrawal from the Bank's deposit account
(which may be given by completing the appropriate blanks in the stock order
form), must be received by the Bank at any of its offices by 12:00 noon,
Eastern Time, on March 16, 1998, with respect to the Subscription Offering, or
by the date set for the termination of the Community Offering, which date shall
be within 45 days after the close of the Subscription Offering, or April 30,
1998, unless extended by the Bank and the Company with the approval of the OTS,
if necessary. Stock order forms which are not received by such time or are
executed defectively or are received without full payment (or appropriate
withdrawal instructions) are not required to be accepted.  Certificates
representing shares of Common Stock purchased in the Subscription Offering must
be registered in the name of Eligible Account Holder or Supplemental Eligible
Account Holder, as the case may be. Joint stock registration will be allowed
only if the qualifying deposit account is so registered. In addition, the Bank
and Company are not obligated to accept orders submitted on photocopied or
facsimilied stock order forms and will not accept stock order forms
unaccompanied by an executed certification form.  Notwithstanding the
foregoing, the Company shall have the right, in its sole discretion, to permit
institutional investors to submit irrevocable orders together with a legally
binding commitment for payment and to thereafter pay for the shares of Common
Stock for which they subscribe in the





                                      109
<PAGE>   129
Community Offering at any time prior to 48 hours before the completion of the
Conversion. The Company and the Bank have the right to waive or permit the
correction of incomplete or improperly executed forms, but do not represent
that they will do so. Once received, an executed stock order form may not be
modified, amended or rescinded without the consent of the Bank unless the
Conversion has not been completed within 45 days after the end of the
Subscription Offering, unless such period has been extended.

         In order to ensure that Eligible Account Holders, Supplemental
Eligible Account Holders and Other Members are properly identified as to their
stock purchase priorities, depositors as of the Eligibility Record Date (August
31, 1996) and/or the Supplemental Eligibility Record Date (December 31, 1997)
and/or the Voting Record Date (January 30, 1998) must list all accounts on the
stock order form giving all names in each account and the account number.

         Payment for subscriptions may be made (i) in cash if delivered in
person at any branch office of the Bank, (ii) by check, bank draft or money
order, or (iii) by authorization of withdrawal from deposit accounts maintained
with the Bank. Orders for Common Stock submitted by subscribers in the
Subscription Offering which aggregate $50,000 or more must be paid by official
bank or certified check, a check issued by a NASD-registered broker-dealer or
by withdrawal authorization from a deposit account of the Bank. No wire
transfers will be accepted. Interest will be paid on payments made by cash,
check, bank draft or money order at the Bank's passbook rate of interest from
the date payment is received until the completion or termination of the
Conversion. If payment is made by authorization of withdrawal from deposit
accounts, the funds authorized to be withdrawn from a deposit account will
continue to accrue interest at the contractual rates until completion or
termination of the Conversion, but a hold will be placed on such funds, thereby
making them unavailable to the depositor until completion or termination of the
Conversion.

         If a subscriber authorizes the Bank to withdraw the amount of the
purchase price from his deposit account, the Bank will do so as of the
effective date of the Conversion. The Bank will waive any applicable penalties
for early withdrawal from certificate accounts. If the remaining balance in a
certificate account is reduced below the applicable minimum balance requirement
at the time that the funds actually are transferred under the authorization,
the certificate will be canceled at the time of the withdrawal, without
penalty, and the remaining balance will earn interest at the Bank's passbook
rate.

         If the ESOP subscribes for shares during the Subscription Offering,
the ESOP will not be required to pay for the shares subscribed for at the time
it subscribes, but rather, may pay for such shares of Common Stock subscribed
for at the Purchase Price upon consummation of the Subscription Offering, if
all shares are sold, or upon consummation of the Community Offering or
Syndicated Community Offering if shares remain to be sold in such offerings;
provided, that there is in force from the time of its subscription until such
time, a loan commitment from an unrelated financial institution or the Company
or the ESOP Loan Subsidiary to lend to the ESOP, at such time, the aggregate
Purchase Price of the shares for which it subscribed.

         Owners of self-directed Individual Retirement Accounts ("IRAs") and
Qualified Plans may use the assets of such IRAs and Qualified Plans to purchase
shares of Common Stock in the Offerings, provided that such IRAs are not
maintained at the Bank. Persons with IRAs and Qualified Plans maintained at the
Bank must have their accounts transferred to an unaffiliated institution or
broker to purchase shares of Common Stock in the Offerings. In addition, the
provisions of ERISA and IRS regulations require that officers, directors and
ten percent shareholders who use self-directed IRA funds and Qualified Plans to
purchase shares of Common Stock in the Offerings, make such purchases for the
exclusive benefit of the IRAs and Qualified Plans.

         Certificates representing shares of Common Stock purchased will be
mailed to purchasers at the address specified in properly completed stock order
forms, as soon as practicable following consummation of the sale of all shares
of Common Stock. Any certificates returned as undeliverable will be disposed of
in accordance with applicable law.





                                      110
<PAGE>   130
RESTRICTIONS ON TRANSFER OF SUBSCRIPTION RIGHTS AND SHARES

         Prior to the completion of the Conversion, the OTS conversion
regulations prohibit any person with subscription rights, including the
Eligible Account Holders, the ESOP, the Supplemental Eligible Account Holders
and Other Members of the Bank, from transferring or entering into any agreement
or understanding to transfer the legal or beneficial ownership of the
subscription rights issued under the Plan or the shares of Common Stock to be
issued upon their exercise. Such rights may be exercised only by the person to
whom they are granted and only for his account. Each person exercising such
subscription rights will be required to certify that he is purchasing shares
solely for his own account and that he has no agreement or understanding
regarding the sale or transfer of such shares. The regulations also prohibit
any person from offering or making an announcement of an offer or intent to
make an offer to purchase such subscription rights or shares of Common Stock
prior to the completion of the Conversion. For a discussion on post-Conversion
restrictions of directors and executive officers of the Bank, see "--Certain
Restrictions on Purchase or Transfer of Shares After Conversion."

         THE BANK AND THE COMPANY WILL PURSUE ANY AND ALL LEGAL AND EQUITABLE
REMEDIES (INCLUDING FORFEITURE) IN THE EVENT THEY BECOME AWARE OF THE TRANSFER
OF SUBSCRIPTION RIGHTS AND WILL NOT HONOR ORDERS KNOWN BY THEM TO INVOLVE THE
TRANSFER OF SUCH RIGHTS.

SYNDICATED COMMUNITY OFFERING

         As a final step in the Conversion, the Plan provides that, if
feasible, all shares of Common Stock not purchased in the Subscription and
Community Offerings, if any, will be offered for sale to the general public in
a Syndicated Community Offering through a syndicate of registered
broker-dealers to be formed and managed by Sandler O'Neill acting as agent of
the Company to assist the Company and the Bank in the sale of the Common Stock.
The Company and the Bank have the right to reject orders in whole or in part in
their sole discretion in the Syndicated Community Offering. Neither Sandler
O'Neill nor any registered broker-dealer shall have any obligation to take or
purchase any shares of the Common Stock in the Syndicated Community Offering,
however, Sandler O'Neill has agreed to use its best efforts in the sale of
shares in the Syndicated Community Offering.

         The price at which Common Stock is sold in the Syndicated Community
Offering will be determined as described above under "--Stock Pricing." Subject
to overall purchase limitations, no person, together with any associate or
group of persons acting in concert, will be permitted to subscribe in the
Syndicated Community Offering for more than $225,000 of the Common Stock,
exclusive of an increase in shares issued pursuant to an increase in the
Estimated Price Range of up to 15%; provided, however, that shares of Common
Stock purchased in the Community Offering by any persons, together with
associates of or persons acting in concert with such persons, will be
aggregated with purchases in the Syndicated Community Offering and be subject
to an overall maximum purchase limitation of 1.0% of the shares offered,
exclusive of an increase in shares issued pursuant to an increase in the
Estimated Price Range by up to 15%.

         Payments made in the form of a check, bank draft, money order or in
cash will earn interest at the Bank's passbook rate of interest from the date
such payment is actually received by the Bank until completion or termination
of the Conversion.

         In addition to the foregoing, if a syndicate of broker-dealers
("selected dealers") is formed to assist in the Syndicated Community Offering,
a purchaser may pay for his shares with funds held by or deposited with a
selected dealer. If an order form is executed and forwarded to the selected
dealer or if the selected dealer is authorized to execute the order form on
behalf of a purchaser, the selected dealer is required to forward the order
form and funds to the Bank for deposit in a segregated account on or before
noon of the business day following receipt of the order form or execution of
the order form by the selected dealer.  Alternatively, selected dealers may
solicit indications of interest from their customers to place orders for
shares. Such selected dealers shall subsequently contact their customers who
indicated an interest and seek their confirmation as to their intent to
purchase. Those indicating an intent to purchase shall execute order forms and
forward them to their selected dealer or authorize the selected dealer to
execute such forms. The selected dealer will acknowledge receipt of the order
to its customer in writing on the





                                      111
<PAGE>   131
following business day and will debit such customer's account on the third
business day after the customer has confirmed his intent to purchase (the
"debit date") and on or before noon of the next business day following the
debit date will send order forms and funds to the Bank for deposit in a
segregated account. Although purchasers' funds are not required to be in their
accounts with selected dealers until the debit date in the event that such
alternative procedure is employed once a confirmation of an intent to purchase
has been received by the selected dealer, the purchaser has no right to rescind
his order.

         Certificates representing shares of Common Stock purchased, together
with any refund due, will be mailed to purchasers at the address specified in
the order form, as soon as practicable following consummation of the sale of
the Common Stock. Any certificates returned as undeliverable will be disposed
of in accordance with applicable law.

         The Syndicated Community Offering will terminate no more than 45 days
following the Expiration Date, unless extended by the Company with the approval
of the OTS. Such extensions may not be beyond March 24, 2000. See "--Stock
Pricing" above for a discussion of rights of subscribers, if any, in the event
an extension is granted.

LIMITATIONS ON COMMON STOCK PURCHASES

         The Plan includes the following limitations on the number of shares of
Common Stock which may be purchased during the Conversion:

         (1)     No less than 25 shares;

         (2)     Each Eligible Account Holder may subscribe for and purchase in
                 the Subscription Offering up to the greater of the amount
                 permitted to be purchased in the Community Offering, currently
                 $225,000 of Common Stock, one-tenth of one percent (.10%) of
                 the total offering of shares of Common Stock or fifteen times
                 the product (rounded down to the next whole number) obtained
                 by multiplying the total number of shares of Common Stock to
                 be issued by a fraction of which the numerator is the amount
                 of the Qualifying Deposit of the Eligible Account Holder and
                 the denominator is the total amount of Qualifying Deposits of
                 all Eligible Account Holders in each case on the Eligibility
                 Record Date subject to the overall maximum purchase limitation
                 in (8) below and exclusive of an increase in the total number
                 of shares issued due to an increase in the Estimated Price
                 Range of up to 15%;

         (3)     The ESOP is permitted to purchase in the aggregate up to 10%
                 of the shares of Common Stock issued in the Conversion,
                 including shares issued to the Foundation, including shares
                 issued in the event of an increase in the Estimated Price
                 Range of 15% and intends to purchase 8% of the shares of
                 Common Stock issued in the Conversion, including shares issued
                 to the Foundation;

         (4)     Each Supplemental Eligible Account Holder may subscribe for
                 and purchase in the Subscription Offering up to the greater of
                 the amount permitted to be purchased in the Community
                 Offering, currently $225,000 of Common Stock, one-tenth of one
                 percent (.10%) of the total offering of shares of Common Stock
                 or fifteen times the product (rounded down to the next whole
                 number) obtained by multiplying the total number of shares of
                 Common Stock to be issued by a fraction of which the numerator
                 is the amount of the Qualifying Deposit of the Supplemental
                 Eligible Account Holder and the denominator is the total
                 amount of Qualifying Deposits of all Supplemental Eligible
                 Account Holders in such case on the Supplemental Eligibility
                 Record Date subject to the overall maximum purchase limitation
                 in (8) below and exclusive of an increase in the total number
                 of shares issued due to an increase in the Estimated Price
                 Range of up to 15%;

         (5)     Each Other Member may subscribe for and purchase in the
                 Subscription Offering up to the greater of the amount
                 permitted to be purchased in the Community Offering, currently
                 $225,000 of Common Stock, or one-tenth of one percent (.10%)
                 of the total offering of shares of Common Stock





                                      112
<PAGE>   132
                 subject to the overall maximum purchase limitation in (8)
                 below and exclusive of an increase in the total number of
                 shares issued due to an increase in the Estimated Price Range
                 of up to 15%;

         (6)     Persons purchasing shares of Common Stock in the Community
                 Offering, together with associates of groups of persons acting
                 in concert with such persons, may purchase in the Community
                 Offering up to $225,000 of Common Stock subject to the overall
                 maximum purchase limitation in (8) below and exclusive of an
                 increase in the total number of shares issued due to an
                 increase in the Estimated Price Range of up to 15%;

         (7)     Persons purchasing shares of Common Stock in the Syndicated
                 Community Offering, together with associates of or persons
                 acting in concert with such persons, may purchase in the
                 Syndicated Community Offering up to $225,000 of Common Stock
                 subject to the overall maximum purchase limitation in (8)
                 below and exclusive of an increase in the total number of
                 shares issued due to an increase in the Estimated Price Range
                 of up to 15% and, provided further that shares of Common Stock
                 purchased in the Community Offering by any persons, together
                 with associates of and persons acting in concert with such
                 persons, will be aggregated with purchases in the Syndicated
                 Community Offering in applying the $225,000 purchase
                 limitation;

         (8)     Eligible Account Holders, Supplemental Eligible Account
                 Holders and Other Members may purchase stock in the Community
                 Offering and Syndicated Community Offering subject to the
                 purchase limitations described in (6) and (7) above, provided
                 that, except for the ESOP, the overall maximum number of
                 shares of Common Stock subscribed for or purchased in all
                 categories of the Conversion by any person, together with
                 associates of or groups of persons acting in concert with such
                 persons, shall not exceed 1.0% of the shares of Common Stock
                 offered in the Conversion and exclusive of an increase in the
                 total number of shares issued due to an increase in the
                 Estimated Price Range of up to 15%; and

         (9)     No more than 30% of the total number of shares offered for
                 sale in the Conversion may be purchased by directors and
                 officers of the Bank and their associates in the aggregate,
                 excluding purchases by the ESOP.

         Subject to any required regulatory approval and the requirements of
applicable laws and regulations, but without further approval of the members of
the Bank, both the individual amount permitted to be subscribed for and the
overall maximum purchase limitation may be increased to up to a maximum of 5%
at the sole discretion of the Company and the Bank. If such amount is
increased, subscribers for the maximum amount will be, and certain other large
subscribers in the sole discretion of the Bank may be, given the opportunity to
increase their subscriptions up to the then applicable limit. In addition, the
Boards of Directors of the Company and the Bank may, in their sole discretion,
increase the maximum purchase limitation referred to above up to 9.99%,
provided that orders for shares exceeding 5% of the shares being offering in
the Subscription Offering shall not exceed, in the aggregate, 10% of the shares
being offered in the Subscription Offering. Requests to purchase additional
shares of Common Stock under this provision will be determined by the Boards of
Directors and, if approved, allocated on a pro rata basis giving priority in
accordance with the priority rights set forth herein.

         The overall maximum purchase limitation may not be reduced to less
than 1% but the individual amount permitted to be subscribed for may be reduced
by the Bank to less than $225,000, subject to paragraphs (2), (4) and (5) above
without the further approval of members or resolicitation of subscribers. An
individual Eligible Account Holder, Supplemental Eligible Account Holder or
Other Member may not purchase individually in the Subscription Offering the
overall maximum purchase limit of 1.0% of the shares offered, but may make such
purchase, together with associates of and persons acting in concert with such
person, by also purchasing in other available categories of the Conversion,
subject to availability of shares and the overall maximum purchase limit for
purchases in the Conversion.





                                      113
<PAGE>   133
         In the event of an increase in the total number of shares offered in
the Conversion due to an increase in the Estimated Price Range of up to 15%
(the "Adjusted Maximum"), the additional shares will be allocated in the
following order of priority in accordance with the Plan:  (i) to fill the
ESOP's subscription of 8% of the amount of Common Stock issued in the
Conversion at the Adjusted Maximum number of shares, including shares issued to
the Foundation; (ii) in the event that there is an oversubscription by Eligible
Account Holders, to fill unsatisfied subscriptions of Eligible Account Holders,
exclusive of the Adjusted Maximum; (iii) in the event that there is an
oversubscription by Supplemental Eligible Account Holders, to fill unsatisfied
subscriptions of Supplemental Eligible Account Holders, exclusive of the
Adjusted Maximum; (iv) in the event that there is an oversubscription by Other
Members, to fill unsatisfied subscriptions of Other Members exclusive of the
Adjusted Maximum; and (v) to fill unsatisfied subscriptions in the Community
Offering to the extent possible, exclusive of the Adjusted Maximum, with
preference to institutional investors then a preference to Preferred
Subscribers.

         The term "associate" of a person is defined to mean:  (i) any
corporation or organization (other than the Bank or a majority-owned subsidiary
of the Bank) of which such person is an officer, partner or directly or
indirectly a 10% stockholder; (ii) any trust or other estate in which such
person has a substantial beneficial interest or serves as a trustee or in a
similar fiduciary capacity; provided, however, such term shall not include any
employee stock benefit plan of the Bank in which such person has a substantial
beneficial interest or serves as a trustee or in a similar fiduciary capacity;
and (iii) any relative or spouse of such person, or any relative of such
spouse, who either has the same home as such person or who is a director or
officer of the Bank. Directors are not treated as associates of each other
solely because of their Board membership. For a further discussion of
limitations on purchases of a converting institution's stock at the time of
Conversion and subsequent to Conversion, see "Management of the
Bank--Subscriptions by Executive Officers and Directors," "--Certain
Restrictions on Purchase or Transfer of Shares After Conversion" and
"Restrictions on Acquisition of the Company and the Bank."

         The term "Acting in Concert" means: (i) knowing participation in a
joint activity or interdependent conscious parallel action towards a common
goal whether or not pursuant to an express agreement; (ii) a combination or
pooling of voting or other interests in the securities of an issuer for a
common purpose pursuant to any contract, understanding, relationship, agreement
or other arrangement, whether written or otherwise; or (iii) a person or
company which acts in concert with another person or company ("other party")
shall also be deemed to be acting in concert with any person or company who is
also acting in concert with that other party, except that any tax-qualified
employee stock benefit plan will not be deemed to be acting in concert with its
trustee or a person who serves in a similar capacity solely for the purpose of
determining whether stock held by the trustee and stock held by the plan will
be aggregated.

LIQUIDATION RIGHTS

         In the unlikely event of a complete liquidation of the Bank in its
present mutual form, each depositor would receive his pro rata share of any
assets of the Bank remaining after payment of claims of all creditors
(including the claims of all depositors to the withdrawal value of their
accounts). Each depositor's pro rata share of such remaining assets would be in
the same proportion as the value of his deposit account was to the total value
of all deposit accounts in the Bank at the time of liquidation. After the
Conversion, each depositor, in the event of a complete liquidation, would have
a claim as a creditor of the same general priority as the claims of all other
general creditors of the Bank. However, except as described below, his claim
would be solely in the amount of the balance in his deposit account plus
accrued interest. He would not have an interest in the value or assets of the
Bank above that amount.

         The Plan provides for the establishment, upon the completion of the
Conversion, of a special "liquidation account" for the benefit of Eligible
Account Holders and Supplemental Eligible Account Holders in an amount equal to
the surplus and reserves of the Bank as of the date of its latest balance sheet
contained in the final Prospectus used in connection with the Conversion. Each
Eligible Account Holder and Supplemental Eligible Account Holder, if he were to
continue to maintain his deposit account at the Bank, would be entitled, on a
complete liquidation of the Bank after the Conversion, to an interest in the
liquidation account prior to any payment to the stockholders of the Bank. Each
Eligible Account Holder and Supplemental Eligible Account Holder would have an
initial interest in such liquidation account for each deposit account,
including regular accounts, transaction accounts such as NOW accounts,





                                      114
<PAGE>   134
money market deposit accounts and certificates of deposit, with a balance of
$50 or more held in the Bank or Union Federal on August 31, 1996 and December
31, 1997, respectively. Each Eligible Account Holder and Supplemental Eligible
Account Holder will have a pro rata interest in the total liquidation account
based on the proportion that the balance of his Qualifying Deposits on the
Eligibility Record Date or Supplemental Eligibility Record Date, respectively,
bore to the total amount of all Qualifying Deposits of all Eligible Account
Holders and Supplemental Eligible Account Holders in the Bank. For deposit
accounts in existence at both dates separate subaccounts shall be determined on
the basis of the Qualifying Deposits in such deposit accounts on such
respective record dates.

         If, however, on any annual closing date subsequent to the Eligibility
Record Date or Supplemental Eligibility Record Date, the amount of the
Qualifying Deposit of an Eligible Account Holder or Supplemental Eligible
Account Holder is less than the amount of the Qualifying Deposit of such
Eligible Account Holder or Supplemental Eligible Account Holder as of the
Eligibility Record Date or Supplemental Eligibility Record Date, respectively,
or less than the amount of the Qualifying Deposits as of the previous annual
closing date, then the interest in the liquidation account relating to such
Qualifying Deposit would be reduced from time-to-time by the proportion of any
such reduction and such interest will cease to exist if such Qualifying Deposit
accounts are closed. In addition, no interest in the liquidation account would
ever be increased despite any subsequent increase in the related Qualifying
Deposit. Any assets remaining after the above liquidation rights of Eligible
Account Holders and Supplemental Eligible Account Holders are satisfied would
be distributed to the Company as the sole stockholder of the Bank.

TAX ASPECTS

         Consummation of the Conversion is expressly conditioned upon the
receipt by the Bank of either a favorable ruling from the IRS or an opinion of
counsel with respect to federal income taxation and an opinion of an
independent accountant with respect to Massachusetts taxation, to the effect
that the Conversion will not be a taxable transaction to the Company, the Bank,
Eligible Account Holders, or Supplemental Eligible Account Holders except as
noted below. The federal and Massachusetts tax consequences will remain
unchanged in the event that a holding company form of organization is not
utilized.

         No private ruling will be received from the IRS with respect to the
proposed Conversion. Instead, the Bank has received an opinion of its counsel,
Muldoon, Murphy & Faucette, to the effect that for federal income tax purposes,
among other matters:  (i) the Bank's change in form from mutual to stock
ownership will constitute a reorganization under section 368(a)(1)(F) of the
Code and neither the Bank nor the Company will recognize any gain or loss as a
result of the Conversion; (ii) no gain or loss will be recognized to the Bank
or the Company upon the purchase of the Bank's capital stock by the Company or
to the Company upon the purchase of its Common Stock in the Conversion; (iii)
no gain or loss will be recognized by Eligible Account Holders or Supplemental
Eligible Account Holders upon the issuance to them of Deposit Accounts in the
Bank in its stock form plus their interests in the liquidation account in
exchange for their deposit accounts in the Bank; (iv) the tax basis of the
depositors' accounts in the Bank immediately after the Conversion will be the
same as the basis of their deposit accounts immediately prior to the
Conversion; (v) the tax basis of each Eligible Account Holder's and
Supplemental Eligible Account Holder's interest in the liquidation account will
be zero; (vi) no gain or loss will be recognized by Eligible Account Holders or
Supplemental Eligible Account Holders upon the distribution to them of
nontransferable subscription rights to purchase shares of the Common Stock,
provided that the amount to be paid for the Common Stock is equal to the fair
market value of such stock; and (vii) the tax basis to the stockholders of the
Common Stock of the Company purchased in the Conversion will be the amount paid
therefor and the holding period for the shares of Common Stock purchased by
such persons will begin on the date on which their subscription rights are
exercised. Shatswell, MacLeod & Company, P.C. has opined that the Conversion
will not be a taxable transaction to the Company, the Bank, Eligible Account
Holders or Supplemental Eligible Account Holders for Massachusetts income
and/or franchise tax purposes. Certain portions of both the federal and the
state and local tax opinions are based upon the assumption that the
subscription rights issued in connection with the Conversion will have no
economic value at the time of distribution or at the time the subscriptions are
exercised.

         Unlike private rulings, an opinion of counsel or an opinion of an
independent accountant is not binding on the IRS or DOR and the IRS or DOR
could disagree with conclusions reached therein. In the event of such





                                      115
<PAGE>   135
disagreement, there can be no assurance that the IRS or DOR would not prevail
in a judicial or administrative proceeding.

         Keller has issued an opinion stating that, pursuant to its valuation,
Keller is of the opinion that the subscription rights do not have any value,
based on the fact that such rights are acquired by the recipients without cost,
are nontransferable and of short duration and afford the recipients the right
only to purchase the Common Stock at a price equal to its estimated fair market
value, which will be the same price as the Purchase Price for the shares of
Common Stock sold in the Community Offering. Such valuation is not binding on
the IRS or DOR. If the subscription rights granted to Eligible Account Holders
or Supplemental Eligible Account Holders are deemed to have an ascertainable
value, receipt of such rights could be taxable to those Eligible Account
Holders or Supplemental Eligible Account Holders who receive and/or exercise
the subscription rights in an amount equal to such value and the Bank could
recognize gain on such distribution. Eligible Account Holders and Supplemental
Eligible Account Holders are encouraged to consult with their own tax advisor
as to the tax consequences in the event that such subscription rights are
deemed to have an ascertainable value.

INTERPRETATION AND AMENDMENT OF THE PLAN OF CONVERSION

         To the extent permitted by law, all interpretations of the Plan by the
Bank will be final. The Plan provides that the Bank's Board of Directors shall
have the discretion to interpret and apply the provisions of the Plan to
particular circumstances and that such interpretation or application shall be
final. This includes any and all interpretations, applications and
determinations made by the Board of Directors on the basis of such information
and assistance as was then reasonably available for such purpose.

         The Plan provides that, if deemed necessary or desirable by the Board
of Directors, the Plan may be substantively amended at any time prior to
solicitation of proxies from members to vote on the Plan by a two-thirds vote
of the Bank's Board of Directors.  After submission of the proxy materials to
the members, the Plan may be amended by a two-thirds vote of the Board of
Directors at any time prior to the Special Meeting with the concurrence of the
OTS. The Plan may be amended at any time after the approval of members with the
approval of the OTS and no further approval of the members will be necessary
unless otherwise required by the OTS.  By adoption of the Plan, the Bank's
members will be deemed to have authorized amendment of the Plan under the
circumstances described above.

         The establishment of the Foundation will be considered as a separate
matter from approval of the Plan of Conversion. If the Bank's members approve
the Plan of Conversion, but not the creation of the Foundation, the Bank
intends to complete the Conversion without the Foundation. Failure to approve
the establishment of the Foundation may materially increase the pro forma
market value of the Common Stock since the Valuation Range, as set forth
herein, takes into account the dilutive impact of the issuance of shares to the
Foundation. In such an event, the Bank may establish a new Estimated Price
Range and commence a resolicitation of subscribers.  In the event of a
resolicitation, unless an affirmative response is received within a specified
period of time, all funds will be promptly returned to investors, as described
elsewhere herein. See "--Stock Pricing."

CERTAIN RESTRICTIONS ON PURCHASE OR TRANSFER OF SHARES AFTER CONVERSION

         All shares of Common Stock purchased in connection with the Conversion
by a director or an executive officer of the Bank will be subject to a
restriction that the shares not be sold for a period of one year following the
Conversion, except in the event of the death of such director or executive
officer. Each certificate for restricted shares will bear a legend giving
notice of this restriction on transfer and instructions will be issued to the
effect that any transfer within such time period of any certificate or record
ownership of such shares other than as provided above is a violation of the
restriction. Any shares of Common Stock issued at a later date as a stock
dividend, stock split, or otherwise, with respect to such restricted stock will
be subject to the same restrictions. The directors and executive officers of
the Bank will also be subject to the insider trading rules promulgated pursuant
to the Exchange Act and any other applicable requirements of the federal
securities laws.





                                      116
<PAGE>   136
         Purchases of outstanding shares of Common Stock of the Company by
directors, executive officers (or any person who was an executive officer or
director of the Bank after adoption of the Plan of Conversion) and their
associates during the three-year period following Conversion may be made only
through a broker or dealer registered with the SEC, except with the prior
written approval of the OTS. This restriction does not apply, however, to
negotiated transactions involving more than 1.0% of the Company's outstanding
Common Stock or to the purchase of stock pursuant to any stock option plan to
be established after the Conversion.

         Unless approved by the OTS, the Company, pursuant to OTS regulations,
will be prohibited from repurchasing any shares of the Common Stock for three
years except: (i) for an offer to all stockholders on a pro rata basis; or (ii)
for the repurchase of qualifying shares of a director. Notwithstanding the
foregoing, beginning one year following completion of the Conversion the
Company may repurchase its Common Stock so long as: (i) the repurchases within
the following two years are part of an open-market program not involving
greater than 5% of its outstanding capital stock during a twelve-month period;
(ii) the repurchases do not cause the Company to become undercapitalized; and
(iii) the Company provides to the Regional Director of the OTS no later than 10
days prior to the commencement of a repurchase program written notice
containing a full description of the program to be undertaken and such program
is not disapproved by the Regional Director. In addition, under current OTS
policies, repurchases may be allowed in the first year following Conversion and
in amounts greater than 5% in the second and third years following Conversion,
provided there are valid and compelling business reasons for such repurchases
and the OTS does not object to such repurchases.

                   RESTRICTIONS ON ACQUISITION OF THE COMPANY
                                  AND THE BANK

GENERAL

         The Bank's Plan of Conversion provides for the Conversion of the Bank
from the mutual to the stock form of organization and, in connection therewith,
a new Federal Stock Charter and Bylaws to be adopted by members of the Bank.
The Plan also provides for the concurrent formation of a holding company, which
form of organization may or may not be utilized at the option of the Board of
Directors of the Bank. See "The Conversion--General." In the event that the
holding company form of organization is utilized, as described below, certain
provisions in the Company's Certificate of Incorporation and Bylaws and in its
management remuneration entered into in connection with the Conversion,
together with provisions of Delaware corporate law, may have anti-takeover
effects.  In the event that the holding company form of organization is not
utilized, the Bank's Stock Charter and Bylaws and management remuneration
entered into in connection with the Conversion may have anti-takeover effects
as described below. In addition, regulatory restrictions may make it difficult
for persons or companies to acquire control of either the Company or the Bank.

RESTRICTIONS IN THE COMPANY'S CERTIFICATE OF INCORPORATION AND BYLAWS

         A number of provisions of the Company's Certificate of Incorporation
and Bylaws deal with matters of corporate governance and certain rights of
stockholders. The following discussion is a general summary of the material
provisions of the Company's Certificate of Incorporation and Bylaws and certain
other statutory and regulatory provisions relating to stock ownership and
transfers, the Board of Directors and business combinations, which might be
deemed to have a potential "anti-takeover" effect. These provisions may have
the effect of discouraging a future takeover attempt which is not approved by
the Board of Directors but which individual Company stockholders may deem to be
in their best interests or in which shareholders 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
an opportunity to do so. Such provisions will also render the removal of the
current Board of Directors or management of the Company more difficult. The
following description of certain of the provisions of the Certificate of
Incorporation and Bylaws of the Company is necessarily general and reference
should be made in each case to such Certificate of Incorporation and Bylaws,
which are incorporated herein by reference. See "Additional Information" as to
how to obtain a copy of these documents.





                                      117
<PAGE>   137
         LIMITATION ON VOTING RIGHTS. The Certificate of Incorporation of the
Company provides that in no event shall any record owner of any outstanding
Common Stock which is beneficially owned, directly or indirectly, by a person
who beneficially owns in excess of 10% of the then outstanding shares of Common
Stock (the "Limit") be entitled or permitted to any vote in respect of the
shares held in excess of the Limit. Beneficial ownership is determined pursuant
to Rule 13d-3 of the General Rules and Regulations promulgated pursuant to the
Exchange Act and includes shares beneficially owned by such person or any of
his affiliates (as defined in the Certificate of Incorporation), shares which
such person or his affiliates have the right to acquire upon the exercise of
conversion rights or options and shares as to which such person and his
affiliates have or share investment or voting power, but shall not include
shares beneficially owned by the ESOP or directors, officers and employees of
the Bank or Company or shares that are subject to a revocable proxy and that
are not otherwise beneficially owned, or deemed by the Company to be
beneficially owned, by such person and his affiliates. The Certificate of
Incorporation of the Company further provides that this provision limiting
voting rights may only be amended upon the vote of 80% of the outstanding
shares of voting stock (after giving effect to the limitation on voting
rights).

         BOARD OF DIRECTORS. The Board of Directors of the Company is divided
into three classes, each of which shall contain approximately one-third of the
whole number of members of the Board. Each class shall serve a staggered term,
with approximately one-third of the total number of directors being elected
each year. The Company's Certificate of Incorporation and Bylaws provide that
the size of the Board shall be determined by a majority of the directors. The
Certificate of Incorporation and the Bylaws provide that any vacancy occurring
in the Board, including a vacancy created by an increase in the number of
directors or resulting from death, resignation, retirement, disqualification,
removal from office or other cause, shall be filled for the remainder of the
unexpired term exclusively by a majority vote of the directors then in office.
The classified Board is intended to provide for continuity of the Board of
Directors and to make it more difficult and time consuming for a stockholder
group to fully use its voting power to gain control of the Board of Directors
without the consent of the incumbent Board of Directors of the Company. The
Certificate of Incorporation of the Company provides that a director may be
removed from the Board of Directors prior to the expiration of his term only
for cause, upon the vote of 80% of the outstanding shares of voting stock.

         In the absence of these provisions, the vote of the holders of a
majority of the shares could remove the entire Board, with or without cause,
and replace it with persons of such holders' choice.

         CUMULATIVE VOTING, SPECIAL MEETINGS AND ACTION BY WRITTEN CONSENT. The
Certificate of Incorporation does not provide for cumulative voting for any
purpose. Moreover, special meetings of stockholders of the Company may be
called only by the Board of Directors of the Company. The Certificate of
Incorporation also provides that any action required or permitted to be taken
by the stockholders of the Company may be taken only at an annual or special
meeting and prohibits stockholder action by written consent in lieu of a
meeting.

         AUTHORIZED SHARES. The Certificate of Incorporation authorizes the
issuance of 11,000,000 shares of Common Stock and 1,000,000 shares of Preferred
Stock. The shares of Common Stock and Preferred Stock were authorized in an
amount greater than that to be issued in the Conversion to provide the
Company's Board of Directors with as much flexibility as possible to effect,
among other transactions, financings, acquisitions, stock dividends, stock
splits and employee stock options. However, these additional authorized shares
may also be used by the Board of Directors consistent with its fiduciary duty
to deter future attempts to gain control of the Company. The Board of Directors
also has sole authority to determine the terms of any one or more series of
Preferred Stock, including voting rights, conversion rates and liquidation
preferences. As a result of the ability to fix voting rights for a series of
Preferred Stock, the Board has the power, to the extent consistent with its
fiduciary duty, to issue a series of Preferred Stock to persons friendly to
management in order to attempt to block a post-tender offer merger or other
transaction by which a third party seeks control and thereby assist management
to retain its position. The Company's Board of Directors currently has no plans
for the issuance of additional shares, other than the issuance of shares in the
Conversion, including shares contributed to the Foundation, and the issuance of
additional shares pursuant to the terms of the Stock Program and upon exercise
of stock options to be issued pursuant to the terms of the Stock Option Plan or
Master Stock-Based Benefit Plan, which are to be established and presented to
stockholders at the first annual meeting after the Conversion.





                                      118
<PAGE>   138
         STOCKHOLDER VOTE REQUIRED TO APPROVE BUSINESS COMBINATIONS WITH
PRINCIPAL STOCKHOLDERS. The Certificate of Incorporation requires the approval
of the holders of at least 80% of the Company's outstanding shares of voting
stock to approve certain "Business Combinations," as defined therein, and
related transactions. Under Delaware law, absent this provision, Business
Combinations, including mergers, consolidations and sales of all or
substantially all of the assets of a corporation must, subject to certain
exceptions, be approved by the vote of the holders of only a majority of the
outstanding shares of Common Stock of the Company and any other affected class
of stock. Under the Certificate of Incorporation, at least 80% approval of
shareholders is required in connection with any transaction involving an
Interested Stockholder (as defined below) except (i) in cases where the
proposed transaction has been approved in advance by a majority of those
members of the Company's Board of Directors who are unaffiliated with the
Interested Stockholder and were directors prior to the time when the Interested
Stockholder became an Interested Stockholder or (ii) if the proposed
transaction meets certain conditions set forth therein which are designed to
afford the shareholders a fair price in consideration for their shares in which
case, if a stockholder vote is required, approval of only a majority of the
outstanding shares of voting stock would be sufficient. The term "Interested
Stockholder" is defined to include any individual, a group acting in concert,
corporation, partnership or other entity (other than the Company or its
subsidiaries) which owns beneficially or controls, directly or indirectly, 10%
or more of the outstanding shares of voting stock of the Company. This
provision of the Certificate of Incorporation applies to any "Business
Combination," which is defined to include (i) any merger or consolidation of
the Company or any of its subsidiaries with or into any Interested Stockholder
or Affiliate (as defined in the Certificate of Incorporation) of an Interested
Stockholder; (ii) any sale, lease, exchange, mortgage, pledge, transfer, or
other disposition to or with any Interested Stockholder or Affiliate of 25% or
more of the assets of the Company or combined assets of the Company and its
subsidiary; (iii) the issuance or transfer to any Interested Stockholder or its
Affiliate by the Company (or any subsidiary) of any securities of the Company
in exchange for any assets, cash or securities the value of which equals or
exceeds 25% of the fair market value of the Common Stock of the Company; (iv)
the adoption of any plan for the liquidation or dissolution of the Company
proposed by or on behalf of any Interested Stockholder or Affiliate thereof;
and (v) any reclassification of securities, recapitalization, merger or
consolidation of the Company which has the effect of increasing the
proportionate share of Common Stock or any class of equity or convertible
securities of the Company owned directly or indirectly by an Interested
Stockholder or Affiliate thereof. The directors and executive officers of the
Bank are purchasing in the aggregate approximately 2.7% of the shares of the
Common Stock at the maximum of the Estimated Price Range. In addition, the ESOP
intends to purchase 8% of the Common Stock issued in connection with the
Conversion including shares issued to the Foundation. Additionally, if at a
meeting of stockholders following the Conversion stockholder approval of the
proposed Stock Program and Stock Option Plan or Master Stock-Based Benefit Plan
is received, the Company expects to acquire 4% of the Common Stock issued in
connection with the Conversion, including shares issued to the Foundation, on
behalf of the Stock Program or Master Stock-Based Benefit Plan and expects to
issue an amount equal to 10% of the Common Stock issued in connection with the
Conversion, including shares issued to the Foundation, under the Stock Option
Plan or Master Stock-Based Benefit Plan to directors, officers and employees.
As a result, assuming the Master Stock-Based Benefit Plan or Stock Program and
Stock Option Plan are approved by Stockholders, directors, officers and
employees have the potential to control the voting of approximately 24.7% of
the Company's Common Stock, thereby enabling them to prevent the approval of
the transactions requiring the approval of at least 80% of the Company's
outstanding shares of voting stock described hereinabove.

         EVALUATION OF OFFERS. The Certificate of Incorporation of the Company
further provides that the Board of Directors of the Company, when evaluating
any offer of another "Person" (as defined therein) to (i) make a tender or
exchange offer for any equity security of the Company, (ii) merge or
consolidate the Company with another corporation or entity, or (iii) purchase
or otherwise acquire all or substantially all of the properties and assets of
the Company, may, in connection with the exercise of its judgment in
determining what is in the best interest of the Company, the Bank and the
stockholders of the Company, give due consideration to all relevant factors,
including, without limitation, the social and economic effects of acceptance of
such offer on the Company's customers and the Bank's present and future account
holders, borrowers and employees; on the communities in which the Company and
the Bank operate or are located; and on the ability of the Company to fulfill
its corporate objectives as a savings and loan holding company and on the
ability of the Bank to fulfill the objectives of a federally-chartered stock
savings bank under applicable statutes and regulations. By having these
standards in the Certificate of Incorporation of the Company, the Board of
Directors may be in a stronger position to oppose such a transaction if the
Board concludes





                                      119
<PAGE>   139
that the transaction would not be in the best interest of the Company, even if
the price offered is significantly greater than the then market price of any
equity security of the Company.

         AMENDMENT OF CERTIFICATE OF INCORPORATION AND BYLAWS. Amendments to
the Company's Certificate of Incorporation must be approved by a majority vote
of its Board of Directors and also by a majority of the outstanding shares of
its voting stock; provided, however, that an affirmative vote of at least 80%
of the outstanding voting stock entitled to vote (after giving effect to the
provision limiting voting rights) is required to amend or repeal certain
provisions of the Certificate of Incorporation, including the provision
limiting voting rights, the provisions relating to approval of certain business
combinations, calling special meetings, the number and classification of
directors, director and officer indemnification by the Company and amendment of
the Company's Bylaws and Certificate of Incorporation. The Company's Bylaws may
be amended by its Board of Directors, or by a vote of 80% of the total votes
eligible to be voted at a duly constituted meeting of stockholders.

         CERTAIN BYLAW PROVISIONS. The Bylaws of the Company also require a
stockholder who intends to nominate a candidate for election to the Board of
Directors, or to raise new business at a stockholder meeting to give at least
90 days advance notice to the Secretary of the Company. The notice provision
requires a stockholder who desires to raise new business to provide certain
information to the Company concerning the nature of the new business, the
stockholder and the stockholder's interest in the business matter. Similarly, a
stockholder wishing to nominate any person for election as a director must
provide the Company with certain information concerning the nominee and the
proposing stockholder.

ANTI-TAKEOVER EFFECTS OF THE COMPANY'S CERTIFICATE OF INCORPORATION AND BYLAWS
AND MANAGEMENT REMUNERATION ADOPTED IN CONVERSION

         The provisions described above are intended to reduce the Company's
vulnerability to takeover attempts and certain other transactions which have
not been negotiated with and approved by members of its Board of Directors. The
provisions of the Employment Agreements, CIC Agreements, Employee Severance
Compensation Plan, Stock Program, Stock Option Plan or Master Stock-Based
Benefit Plan to be established may also discourage takeover attempts by
increasing the costs to be incurred by the Bank and the Company in the event of
a takeover. See "Management of the Bank--Employment Agreements" and
"--Benefits--Stock Option Plan."

         The Company's Board of Directors believes that the provisions of the
Certificate of Incorporation, Bylaws and management remuneration plans to be
established are in the best interest of the Company and its stockholders. An
unsolicited non-negotiated proposal can seriously disrupt the business and
management of a corporation and cause it great expense. Accordingly, the Board
of Directors believes it is in the best interests of the Company and its
stockholders to encourage potential acquirors to negotiate directly with
management and that these provisions will encourage such negotiations and
discourage non-negotiated takeover attempts.  It is also the Board of
Directors' view that these provisions should not discourage persons from
proposing a merger or other transaction at a price that reflects the true value
of the Company and that otherwise is in the best interest of all stockholders.

DELAWARE CORPORATE LAW

         The state of Delaware has a statute designed to provide Delaware
corporations with additional protection against hostile takeovers. The takeover
statute, which is codified in Section 203 of the Delaware General Corporate Law
("Section 203"), is intended to discourage certain takeover practices by
impeding the ability of a hostile acquiror to engage in certain transactions
with the target company.

         In general, Section 203 provides that a "Person" (as defined therein)
who owns 15% or more of the outstanding voting stock of a Delaware corporation
(an "Interested Stockholder") may not consummate a merger or other business
combination transaction with such corporation at any time during the three-year
period following the date such "Person" became an Interested Stockholder. The
term "business combination" is defined broadly to cover a wide range of
corporate transactions including mergers, sales of assets, issuances of stock,
transactions with subsidiaries and the receipt of disproportionate financial
benefits.





                                      120
<PAGE>   140
         The statute exempts the following transactions from the requirements
of Section 203: (i) any business combination if, prior to the date a person
became an Interested Stockholder, the Board of Directors approved either the
business combination or the transaction which resulted in the stockholder
becoming an Interested Stockholder; (ii) any business combination involving a
person who acquired at least 85% of the outstanding voting stock in the
transaction in which he became an Interested Stockholder, with the number of
shares outstanding calculated without regard to those shares owned by the
corporation's directors who are also officers and by certain employee stock
plans; (iii) any business combination with an Interested Stockholder that is
approved by the Board of Directors and by a two-thirds vote of the outstanding
voting stock not owned by the Interested Stockholder; and (iv) certain business
combinations that are proposed after the corporation had received other
acquisition proposals and which are approved or not opposed by a majority of
certain continuing members of the Board of Directors. A corporation may exempt
itself from the requirements of the statute by adopting an amendment to its
Certificate of Incorporation or Bylaws electing not to be governed by Section
203. At the present time, the Board of Directors does not intend to propose any
such amendment.

RESTRICTIONS IN THE BANK'S NEW CHARTER AND BYLAWS

         Although the Board of Directors of the Bank is not aware of any effort
that might be made to obtain control of the Bank after the Conversion, the
Board of Directors believes that it is appropriate to adopt certain provisions
permitted by federal regulations to protect the interests of the converted Bank
and its stockholders from any hostile takeover. Such provisions may,
indirectly, inhibit a change in control of the Company, as the Bank's sole
stockholder. See "Risk Factors--Certain Anti-Takeover Provisions Which May
Discourage Takeover Attempts."

         The Bank's Federal Stock Charter will contain a provision whereby the
acquisition of or offer to acquire beneficial ownership of more than 10% of the
issued and outstanding shares of any class of equity securities of the Bank by
any person (i.e., any individual, corporation, group acting in concert, trust,
partnership, joint stock company or similar organization), either directly or
through an affiliate thereof, will be prohibited for a period of five years
following the date of completion of the Conversion. Any stock in excess of 10%
acquired in violation of the Federal Stock Charter provision will not be
counted as outstanding for voting purposes. This limitation shall not apply to
any transaction in which the Bank forms a holding company without a change in
the respective beneficial ownership interests of its stockholders other than
pursuant to the exercise of any dissenter or appraisal rights. In the event
that holders of revocable proxies for more than 10% of the shares of the Common
Stock of the Company seek, among other things, to elect one-third or more of
the Company's Board of Directors, to cause the Company's stockholders to
approve the acquisition or corporate reorganization of the Company or to exert
a continuing influence on a material aspect of the business operations of the
Company, which actions could indirectly result in a change in control of the
Bank, the Board of Directors of the Bank will be able to assert this provision
of the Bank's Federal Stock Charter against such holders.  Although the Board
of Directors of the Bank is not currently able to determine when and if it
would assert this provision of the Bank's Federal Stock Charter, the Board of
Directors, in exercising its fiduciary duty, may assert this provision if it
were deemed to be in the best interests of the Bank, the Company and its
stockholders. It is unclear, however, whether this provision, if asserted,
would be successful against such persons in a proxy contest which could result
in a change in control of the Bank indirectly through a change in control of
the Company. Finally, for five years, stockholders will not be permitted to
call a special meeting of stockholders relating to a change of control of the
Bank or a charter amendment or to cumulate their votes in the election of
directors. Furthermore, the staggered terms of the Board of Directors could
have an anti-takeover effect by making it more difficult for a majority of
shares to force an immediate change in the Board of Directors since only
one-third of the Board is elected each year. The purpose of these provisions is
to assure stability and continuity of management of the Bank in the years
immediately following the Conversion.

         Although the Bank has no arrangements, understandings or plans at the
present time, except as described in "Description of Capital Stock of the
Company--Preferred Stock," for the issuance or use of the shares of
undesignated Preferred Stock proposed to be authorized, the Board of Directors
believes that the availability of such shares will provide the Bank with
increased flexibility in structuring possible future financings and
acquisitions and in meeting other corporate needs which may arise. In the event
of a proposed merger, tender offer or other attempt to gain control of the Bank
of which management does not approve, it might be possible for the Board of
Directors to





                                      121
<PAGE>   141
authorize the issuance of one or more series of Preferred Stock with rights and
preferences which could impede the completion of such a transaction. An effect
of the possible issuance of such Preferred Stock, therefore, may be to deter a
future takeover attempt. The Board of Directors does not intend to issue any
Preferred Stock except on terms which the Board deems to be in the best
interest of the Bank and its then existing stockholders.

REGULATORY RESTRICTIONS

         The Plan of Conversion prohibits any person, prior to the completion
of the Conversion, from transferring, or from entering into any agreement or
understanding to transfer, to the account of another, legal or beneficial
ownership of the subscription rights issued under the Plan or the Common Stock
to be issued upon their exercise. The Plan also prohibits any person, prior to
the completion of the Conversion, from offering, or making an announcement of
an offer or intent to make an offer, to purchase such subscription rights or
Common Stock.

         For three years following the Conversion, OTS regulations prohibit any
person from acquiring or making an offer to acquire more than 10% of the stock
of any converted savings institution, except for: (i) offers that, if
consummated, would not result in the acquisition by such person during the
preceding 12-month period of more than 1% of such stock; (ii) offers for up to
25% in the aggregate by the ESOP or other tax qualified plans of the Bank or
the Company; or (iii) offers which are not opposed by the Board of Directors of
the Bank and which receive the prior approval of the OTS. Such prohibition is
also applicable to the acquisition of the stock of the Company. Such
acquisition may be disapproved by the OTS if it is found, among other things,
that the proposed acquisition (a) would frustrate the purposes of the
provisions of the regulations regarding conversions; (b) would be manipulative
or deceptive; (c) would subvert the fairness of the conversion; (d) would be
likely to result in injury to the savings institution; (e) would not be
consistent with economical home financing; (f) would otherwise violate law or
regulation; or (g) would not contribute to the prudent deployment of the
savings institution's conversion proceeds. In the event that any person,
directly or indirectly, violates this regulation, the securities beneficially
owned by such person in excess of 10% shall not be counted as shares entitled
to vote and shall not be voted by any person or counted as voting shares in
connection with any matters submitted to a vote of stockholders. The definition
of beneficial ownership for this regulation extends to persons holding
revocable or irrevocable proxies for the Company's stock under circumstances
that give rise to a conclusive or rebuttable determination of control under the
OTS regulations.

         In addition, any proposal to acquire 10% of any class of equity
security of the Company generally would be subject to approval by the OTS under
the Change in Bank Control Act. The OTS requires all persons seeking control of
a savings institution and, therefore, indirectly its holding company, to obtain
regulatory approval prior to offering to obtain control. Federal law generally
provides that no "person," acting directly or indirectly or through or in
concert with one or more other persons, may acquire directly or indirectly
"control," as that term is defined in OTS regulations, of a federally-insured
savings institution without giving at least 60 days' written notice to the OTS
and providing the OTS an opportunity to disapprove the proposed acquisition.
Such acquisitions of control may be disapproved if it is determined, among
other things, that (i) the acquisition would substantially lessen competition;
(ii) the financial condition of the acquiring person might jeopardize the
financial stability of the savings institution or prejudice the interests of
its depositors; or (iii) the competency, experience or integrity of the
acquiring person or the proposed management personnel indicates that it would
not be in the interest of the depositors or the public to permit the
acquisition of control by such person. Such change in control restrictions on
the acquisition of holding company stock are not limited to three years after
conversion but will apply for as long as the regulations are in effect. Persons
holding revocable or irrevocable proxies may be deemed to be beneficial owners
of such securities under OTS regulations and therefore prohibited from voting
all or the portion of such proxies in excess of the 10% aggregate beneficial
ownership limit. Such regulatory restrictions may prevent or inhibit proxy
contests for control of the Company or the Bank which have not received prior
regulatory approval.





                                      122
<PAGE>   142
                  DESCRIPTION OF CAPITAL STOCK OF THE COMPANY


GENERAL

         The Company is authorized to issue 11,000,000 shares of Common Stock
having a par value of $.01 per share and 1,000,000 shares of preferred stock
having a par value of $.01 per share (the "Preferred Stock"). Based on the sale
of Common Stock in connection with the Conversion and issuance of authorized
but unissued Common Stock in an amount equal to 8% of the Common Stock issued
in the Conversion to the Foundation, the Company currently expects to issue up
to 2,204,550 shares of Common Stock (or 2,535,232 in the event of an increase
of 15% in the Estimated Price Range) and no shares of Preferred Stock in the
Conversion.  Except as discussed above in "Restriction on Acquisition of the
Company and the Bank," each share of the Company's Common Stock will have the
same relative rights as, and will be identical in all respects with, each other
share of Common Stock. Upon payment of the Purchase Price for the Common Stock,
in accordance with the Plan, all such stock will be duly authorized, fully paid
and non-assessable.

         THE COMMON STOCK OF THE COMPANY WILL REPRESENT NON-WITHDRAWABLE
CAPITAL, WILL NOT BE AN ACCOUNT OF AN INSURABLE TYPE AND WILL NOT BE INSURED BY
THE FDIC.

COMMON STOCK

         DIVIDENDS. The Company can pay dividends out of statutory surplus or
from certain net profits if, as and when declared by its Board of Directors.
The payment of dividends by the Company is subject to limitations which are
imposed by law and applicable regulation. See "Dividend Policy" and
"Regulation." The holders of Common Stock of the Company will be entitled to
receive and share equally in such dividends as may be declared by the Board of
Directors of the Company out of funds legally available therefor. If the
Company issues Preferred Stock, the holders thereof may have a priority over
the holders of the Common Stock with respect to dividends.

         VOTING RIGHTS. Upon Conversion, the holders of Common Stock of the
Company will possess exclusive voting rights in the Company. They will elect
the Company's Board of Directors and act on such other matters as are required
to be presented to them under Delaware law or the Company's Certificate of
Incorporation or as are otherwise presented to them by the Board of Directors.
Except as discussed in "Restrictions on Acquisition of the Company and the
Bank," each holder of Common Stock will be entitled to one vote per share and
will not have any right to cumulate votes in the election of directors. If the
Company issues Preferred Stock, holders of the Preferred Stock may also possess
voting rights. Certain matters require an 80% shareholder vote. See
"Restrictions on Acquisition of the Company and the Bank."

         As a federal mutual savings bank, corporate powers and control of the
Bank are vested in its Board of Directors, who elect the officers of the Bank
and who fill any vacancies on the Board of Directors as it exists upon
Conversion. Subsequent to Conversion, voting rights will be vested exclusively
in the owners of the shares of capital stock of the Bank, which will be the
Company, and voted at the direction of the Company's Board of Directors.
Consequently, the holders of the Common Stock will not have direct control of
the Bank.

         LIQUIDATION. In the event of any liquidation, dissolution or winding
up of the Bank, the Company, as holder of the Bank's capital stock, would be
entitled to receive, after payment or provision for payment of all debts and
liabilities of the Bank (including all deposit accounts and accrued interest
thereon) and after distribution of the balance in the special liquidation
account to Eligible Account Holders and Supplemental Eligible Account Holders
(see "The Conversion--Liquidation Rights"), all assets of the Bank available
for distribution. In the event of liquidation, dissolution or winding up of the
Company, the holders of its Common Stock would be entitled to receive, after
payment or provision for payment of all its debts and liabilities, all of the
assets of the Company available for distribution. If Preferred Stock is issued,
the holders thereof may have a priority over the holders of the Common Stock in
the event of liquidation or dissolution.

         PREEMPTIVE RIGHTS. Holders of the Common Stock of the Company will not
be entitled to preemptive rights with respect to any shares which may be
issued. The Common Stock is not subject to redemption.





                                      123
<PAGE>   143
PREFERRED STOCK

         None of the shares of the Company's authorized Preferred Stock will be
issued in the Conversion. Such stock may be issued with such preferences and
designations as the Board of Directors may from time-to-time determine. The
Board of Directors can, without stockholder approval, issue preferred stock
with voting, dividend, liquidation and conversion rights which could dilute the
voting strength of the holders of the Common Stock and may assist management in
impeding an unfriendly takeover or attempted change in control.

                    DESCRIPTION OF CAPITAL STOCK OF THE BANK

GENERAL

         The Federal Stock Charter of the Bank, to be effective upon the
Conversion, authorizes the issuance of capital stock consisting of 11,000,000
shares of common stock, par value $1.00 per share, and 1,000,000 shares of
preferred stock, par value $1.00 per share, which preferred stock may be issued
in series and classes having such rights, preferences, privileges and
restrictions as the Board of Directors may determine. Each share of Common
Stock of the Bank will have the same relative rights as, and will be identical
in all respects with, each other share of common stock. After the Conversion,
the Board of Directors will be authorized to approve the issuance of Common
Stock up to the amount authorized by the Federal Stock Charter without the
approval of the Bank's stockholders. Assuming that the holding company form of
organization is utilized, all of the issued and outstanding common stock of the
Bank will be held by the Company as the Bank's sole stockholder. THE CAPITAL
STOCK OF THE BANK WILL REPRESENT NON-WITHDRAWABLE CAPITAL, WILL NOT BE AN
ACCOUNT OF AN INSURABLE TYPE AND WILL NOT BE INSURED BY THE FDIC.

COMMON STOCK

         DIVIDENDS. The holders of the Bank's common stock will be entitled to
receive and to share equally in such dividends as may be declared by the Board
of Directors of the Bank out of funds legally available therefor. See "Dividend
Policy" for certain restrictions on the payment of dividends and "Federal and
State Taxation--Federal Taxation" for a discussion of the consequences of the
payment of cash dividends from income appropriated to bad debt reserves.

         VOTING RIGHTS. Immediately after the Conversion, the holders of the
Bank's common stock will possess exclusive voting rights in the Bank. Each
holder of shares of common stock will be entitled to one vote for each share
held, subject to the right of shareholders to cumulate their votes for the
election of directors. During the five-year period after the effective date of
the Conversion, cumulation of votes will not be permitted. See "Restrictions on
Acquisition of the Company and the Bank--Anti-Takeover Effects of the Company's
Certificate of Incorporation and Bylaws and Management Remuneration Adopted in
Conversion."

         LIQUIDATION. In the event of any liquidation, dissolution, or winding
up of the Bank, the holders of common stock will be entitled to receive, after
payment of all debts and liabilities of the Bank (including all deposit
accounts and accrued interest thereon) and distribution of the balance in the
special liquidation account to Eligible Account Holders and Supplemental
Eligible Account Holders, all assets of the Bank available for distribution in
cash or in kind. If preferred stock is issued subsequent to the Conversion, the
holders thereof may also have priority over the holders of common stock in the
event of liquidation or dissolution.

         PREEMPTIVE RIGHTS; REDEMPTION. Holders of the common stock of the Bank
will not be entitled to preemptive rights with respect to any shares of the
Bank which may be issued. The common stock will not be subject to redemption.
Upon receipt by the Bank of the full specified purchase price therefor, the
common stock will be fully paid and non-assessable.

                          TRANSFER AGENT AND REGISTRAR

         The transfer agent and registrar for the Common Stock is Registrar and
Transfer Company.





                                      124
<PAGE>   144
                                    EXPERTS

         The consolidated financial statements of the Bank and its subsidiary
as of March 31, 1997 and 1996 and for each of the years in the three-year
period ended March 31, 1997, have been included in this Prospectus, in reliance
upon the report of Shatswell, MacLeod & Company, P.C., independent certified
public accountants, appearing elsewhere herein, and upon the authority of said
firm as experts in accounting and auditing.

         Keller has consented to the publication herein of the summary of its
report to the Bank and Company setting forth its opinion as to the estimated
pro forma market value of the Common Stock upon Conversion and its valuation
with respect to subscription rights.

                             LEGAL AND TAX OPINIONS

         The legality of the Common Stock and the federal income tax
consequences of the Conversion will be passed upon for the Bank and the Company
by Muldoon, Murphy & Faucette, Washington, D.C., special counsel to the Bank
and the Company. Muldoon, Murphy & Faucette will rely as to certain matters of
Delaware law on the opinion of Morris, Nichols, Arsht & Tunnell. The
Commonwealth of Massachusetts tax consequences of the Conversion and certain
matters related to the Foundation will be passed upon for the Bank and the
Company by Shatswell, MacLeod & Company, P.C. Certain legal matters will be
passed upon for Sandler O'Neill by Serchuk & Zelermyer, LLP, White Plains, New
York.

                             ADDITIONAL INFORMATION

         The 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, N.W., Washington, D.C. 20549 and copies of such material
can be obtained from the SEC at prescribed rates. In addition, the SEC
maintains a web site (http://www.sec.gov) that contains reports, proxy and
information statements and other information regarding registrants that file
electronically with the SEC including the Company. This Prospectus contains a
description of the material terms and features of all material contracts,
reports or exhibits to the Registration Statement required to be described. The
statements contained in this Prospectus 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; each
such statement is qualified by reference to such contract or document.

         The Bank has filed an application for conversion with the OTS with
respect to the Conversion. Pursuant to the rules and regulations of the OTS,
this Prospectus omits certain information contained in that application. The
application may be examined at the principal office of the OTS, 1700 G Street,
N.W., Washington, D.C. 20552 and at the Office of the Regional Director of the
OTS located at 10 Exchange Place, 18th Floor, Jersey City, New Jersey 07302.

         In connection with the Conversion, the Company will register its
Common Stock with the SEC under Section 12(b) of the Exchange Act and, upon
such registration, the Company and the holders of its 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 Plan, the Company has undertaken that it will
not terminate such registration for a period of at least three years following
the Conversion. In the event that the Bank amends the Plan to eliminate the
concurrent formation of the Company as part of the Conversion, the Bank will
register its stock with the OTS under Section 12(b) of the Exchange Act and,
upon such registration, the Bank and the holders of its stock will become
subject to the same obligations and restrictions.

         A copy of the Certificate of Incorporation and the Bylaws of the
Company and the Federal Stock Charter and Bylaws of the Bank and the proposed
Certificate of Incorporation and Bylaws of the Foundation are available without
charge from the Bank.





                                      125
<PAGE>   145
                  BAY STATE FEDERAL SAVINGS BANK AND SUBSIDIARY

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

   
<TABLE>
<CAPTION>
<S>                                                                                           <C>
Independent Auditors' Report                                                                  F-2

Consolidated Balance Sheet as of September 30, 1997 (unaudited) and the restated
  Consolidated Balance Sheets as of March 31, 1997 and 1996                                   F-3

Consolidated Income Statements for the six months ended September 30, 1997 and 1996
  (unaudited) and the restated Consolidated Income Statements for the years ended 
  March 31, 1997, 1996 and 1995                                                               37

Consolidated Statement of Changes in Equity for the six months ended September 30, 1997
  (unaudited) and the restated Consolidated Statements of Changes in Equity for the years 
  ended March 31, 1997, 1996 and 1995                                                         F-4 

Consolidated Statements of Cash Flows for the six months ended September 30, 1997 and
  1996 (unaudited) and the restated Consolidated Statements of Cash Flows for the years 
  ended March 31, 1997, 1996 and 1995                                                         F-5

Notes to Consolidated Financial Statements                                                    F-7
</TABLE>
    

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

The financial statements for Bay State Bancorp, Inc. have been omitted because
Bay State Bancorp, Inc. has not yet issued any stock, has no liabilities, and
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
<PAGE>   146
                      [SHATSWELL, MACLEOD & COMPANY, P.C.]




The Board of Directors
Bay State Federal Savings Bank
Brookline, Massachusetts


                          INDEPENDENT AUDITORS' REPORT

   
We have audited the accompanying consolidated balance sheets, as restated, of
Bay State Federal Savings Bank and Subsidiary as of March 31, 1997 and 1996 and
the related consolidated income statements, as restated, changes in equity, as 
restated, and cash flows, as restated, for each of the years in the three-year
period ended March 31, 1997. These restated consolidated financial statements
are the responsibility of the Bank's management. Our responsibility is to
express an opinion on these restated 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 consolidated financial statements are
free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the consolidated financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
consolidated financial statement presentation. We believe that our audits
provide a reasonable basis for our opinion.

   
In our opinion, the restated consolidated financial statements referred to
above present fairly, in all material respects, the consolidated financial
position of Bay State Federal Savings Bank and Subsidiary as of March 31, 1997
and 1996 and the consolidated results of their operations and their cash flows
for each of the years in the three-year period ended March 31, 1997, in
conformity with generally accepted accounting principles.
    

   
The consolidated financial statements for the years ended March 31, 1997, 1996
and 1995 are restatements of previously issued consolidated financial
statements. The restatements were necessary to correct certain errors in the
consolidated financial statements originally issued. The corrections are
described in the consolidated statements of changes in equity, Note 9, Note 11
and Note 14.
    


                                          /s/ Shatswell, MacLeod & Company, P.C.
                                          SHATSWELL, MacLEOD & COMPANY, P.C.

April 25, 1997, except for Note 17,
as to which the date is September 9, 1997

                                       F-2
<PAGE>   147
                  BAY STATE FEDERAL SAVINGS BANK AND SUBSIDIARY

                           CONSOLIDATED BALANCE SHEETS

                                 (In thousands)

<TABLE>
<CAPTION>            
                                                                                                  As Restated
                                                                                                    March 31,
                                                                           September 30,       ---------------------               
ASSETS                                                                          1997           1997             1996
- ------                                                                          ----           ----             ----
                                                                            (unaudited)
<S>                                                                        <C>              <C>             <C>
Cash and due from banks                                                      $  3,669        $  3,617        $  3,589
Federal funds sold                                                              1,000              --           4,917
                                                                             --------        --------        --------
           Cash and cash equivalents                                            4,669           3,617           8,506
Investments in available-for-sale securities (at fair value)                    3,252           2,903           3,286
Investments in held-to-maturity securities (fair values of $13,186
   as of September 30, 1997 (unaudited), $13,306 as of March 31, 1997
   and $16,018 as of March 31, 1996)                                           13,156          13,553          16,181
Stock in Federal Home Loan Bank of Boston, at cost                              1,672           1,672           1,672
Loans, net of the allowance for loan losses of $2,133 as of
   September 30, 1997 (unaudited), $1,687 as of March 31, 1997 and
   $1,774 as of March 31, 1996                                                219,370         207,063         186,534
Mortgage loans held-for-sale                                                       --              --              47
Premises and equipment, net of depreciation and amortization                    2,358           1,898           1,519
Other real estate owned                                                            --              73              65
Accrued interest receivable                                                     1,319           1,233           1,178
Other assets                                                                    1,967           1,062             862
                                                                             --------        --------        --------
           Total assets                                                      $247,763        $233,074        $219,850
                                                                             ========        ========        ========


LIABILITIES AND EQUITY
- ----------------------
Demand deposits                                                              $    253        $    117        $    233
Savings and NOW deposits                                                       92,931          90,919          85,576
Certificate accounts                                                          108,977         106,023         102,124
                                                                             --------        --------        --------
           Total deposits                                                     202,161         197,059         187,933
Advances from Federal Home Loan Bank of Boston                                 22,500          14,500          11,650
Other borrowed funds                                                            1,486           1,065           1,048
Other liabilities                                                               1,280             976             880
                                                                             --------        --------        --------
           Total liabilities                                                  227,427         213,600         201,511
                                                                             --------        --------        --------

Commitments and contingencies                                                      --              --              --

Equity:
   Retained earnings                                                           19,789          19,091          17,962
   Net unrealized holding gain on available-for-sale securities,
     net of taxes                                                                 547             383             377
                                                                             --------        --------        --------
           Total equity                                                        20,336          19,474          18,339
                                                                             --------        --------        --------
           Total liabilities and equity                                      $247,763        $233,074        $219,850
                                                                             ========        ========        ========
</TABLE>

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

                                       F-3
<PAGE>   148
                  BAY STATE FEDERAL SAVINGS BANK AND SUBSIDIARY

                  CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

                                 (In Thousands)

<TABLE>
<CAPTION>
                                                                              Net Unrealized
                                                                              Holding Gain On
                                                                  Retained    Available-For-
                                                                  Earnings    Sale Securities       Total
                                                                  --------    ---------------       -----
<S>                                                               <C>         <C>                 <C>     
Balance, March 31, 1994 as previously reported by
   Bay State Federal Savings Bank                                 $12,363          $  --           $ 12,363
Restatement to correct the cash surrender value of life
   insurance policy                                                    63             --                 63
Pooling of interests with Union Federal Savings Bank                2,151             --              2,151
                                                                  -------          -----           --------
Balance, March 31, 1994 as restated                                14,577             --             14,577
Net income                                                          1,701             --              1,701
Unrealized holding gain on available-for-sale securities
   due to adoption of SFAS No. 115 balance as of
   April 1, 1994                                                       --            214                214
Net change in unrealized holding gain on available-for-
   sale securities                                                     --            (15)               (15)
                                                                  -------          -----           --------
Balance, March 31, 1995 as restated                                16,278            199             16,477
Net change in unrealized holding gain on available-for-
   sale securities                                                     --            178                178
Net income                                                          1,684             --              1,684
                                                                  -------          -----           --------
Balance, March 31, 1996 as restated                                17,962            377             18,339
Net income                                                          1,129             --              1,129
Net change in unrealized holding gain on
   available-for-sale securities                                       --              6                  6
                                                                  -------          -----           --------
Balance, March 31, 1997 as restated                                19,091            383             19,474
Net income                                                            698             --                698
Net change in unrealized holding gain on
   available-for-sale securities                                       --            164                164
                                                                  -------          -----           --------
Balance, September 30, 1997 (unaudited)                           $19,789          $ 547           $ 20,336
                                                                  =======          =====           ========
</TABLE>

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

                                       F-4
<PAGE>   149
                  BAY STATE FEDERAL SAVINGS BANK AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                 (In Thousands)

<TABLE>
<CAPTION>
                                                                  For the Six Months               As Restated
                                                                  Ended September 30,       For the Years Ended March 31,
                                                                  -------------------       -----------------------------
                                                                   1997         1996        1997         1996        1995
                                                                   ----         ----        ----         ----        ----
                                                                     (unaudited)
<S>                                                             <C>          <C>         <C>          <C>          <C>
Cash flows from operating activities:
   Net income                                                   $    698     $   216     $  1,129     $  1,684     $ 1,701
   Adjustments to reconcile net income to net cash
     provided by operating activities:
     Gain on sales of premises and equipment                          --          (5)          (5)          --          --
     Disposals of premises and equipment                              --          --           17           --          27
     Provision for loan losses                                       444           5          117            1           6
     Net (increase) decrease in mortgage loans
       held-for-sale                                                  --          47           47          (47)         --
     Gain on sale of mortgage loans                                   (5)         (4)          (6)          (2)         (7)
     Depreciation and amortization                                   107          92          199          201         241
     (Increase) decrease in deferred loan origination fees             5          18          (58)         (93)         15
     Securities (gains) losses from sales of
       available-for-sale securities, net                             --         (48)        (123)          --          18
     Amortization of securities, net of accretion                      4          (2)           3           --          15
     Deferred tax (benefit) expense                                 (169)         31         (626)         119         355
     Increase (decrease) in income taxes payable                     212        (551)        (214)         (65)         70
     Write-downs of other real estate owned                           --          --           --            5          --
     Gain on sale of other real estate owned                         (19)         --          (33)          --         (18)
     Increase (decrease) in other liabilities                        (19)      1,194            3          (87)       (733)
     Increase (decrease) in accrued expenses                         110          47          549           (3)        (42)
     Increase (decrease) in accrued interest payable                  --          (2)          (2)           2          --
     (Increase) decrease in other assets                            (138)        (20)          83           32        (109)
     Increase in cash surrender value                                 --          --          (27)         (28)        (24)
     Decrease in thrift fund                                          96          --           --           --          --
     (Increase) decrease in prepaid expenses                        (112)         33          130            6        (176)
     (Increase) decrease in accrued interest receivable              (87)        (17)         (55)        (176)        128
                                                                --------     -------     --------     --------     -------

   Net cash provided by operating activities                       1,127       1,034        1,128        1,549       1,467
                                                                --------     -------     --------     --------     -------

Cash flows from investing activities:
   Proceeds from sale of other real estate owned                     272          --           49           --         397
   Proceeds from maturities of held-to-maturity
     securities                                                      393       2,335        2,625        2,353         307
   Purchases of held-to-maturity securities                           --          --           --      (12,822)     (1,454)
   Proceeds from sales of available-for-sale securities               --          65          139           --         977
   Proceeds from maturities of available-for-sale securities          --         500        1,500           --          --
   Purchases of available-for-sale securities                        (69)     (1,063)      (1,127)      (1,083)        (74)
   Purchase of Federal Home Loan Bank stock                           --          --           --           (8)       (178)
   Distribution to Rabbi Trust                                      (697)         --           --           --          --
   Net increase in loans                                         (12,948)     (9,443)     (20,627)      (2,006)     (3,263)
   Recoveries of previously charged-off loans                         18          --           21           97          15
   Proceeds from sales of premises and equipment                      --          13           14           --          --
   Capital expenditures                                             (567)       (228)        (604)        (152)       (118)
                                                                --------     -------     --------     --------     -------

   Net cash used in investing activities                         (13,598)     (7,821)     (18,010)     (13,621)     (3,391)
                                                                --------     -------     --------     --------     -------
</TABLE>

                                       F-5
<PAGE>   150
                  BAY STATE FEDERAL SAVINGS BANK AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                   (Continued)

                                 (In Thousands)


<TABLE>
<CAPTION>
                                                                 For the Six Months                      As Restated
                                                                 Ended September 30,              For the Years Ended March 31,
                                                                 -------------------           ---------------------------------
                                                                 1997           1996           1997          1996           1995
                                                                 ----           ----           ----          ----           ----
                                                                     (unaudited)
<S>                                                           <C>            <C>            <C>            <C>           <C>
Cash flows from financing activities:
   Net increase (decrease) in demand deposits, NOW
     and savings accounts                                        2,148            319          5,227         (5,316)         (947)
   Net increase (decrease) in certificate accounts               2,954          1,067          3,899         14,912          (372)
   Repayment of advances from the Federal Home
     Loan Bank                                                 (34,000)       (28,650)       (71,300)       (38,650)       (7,000)
   Advances from the Federal Home Loan Bank                     42,000         34,650         74,150         42,300         8,000
   Net increase (decrease) in other borrowed funds                 421           (327)            17            385           663
                                                              --------       --------       --------       --------       -------

   Net cash provided by financing activities                    13,523          7,059         11,993         13,631           344
                                                              --------       --------       --------       --------       -------

Net increase (decrease) in cash and cash equivalents             1,052            272         (4,889)         1,559        (1,580)
Cash and cash equivalents at beginning of period                 3,617          8,506          8,506          6,947         8,527
                                                              --------       --------       --------       --------       -------
Cash and cash equivalents at end of period                    $  4,669       $  8,778       $  3,617       $  8,506       $ 6,947
                                                              ========       ========       ========       ========       =======

Supplemental disclosures:
   Interest paid                                              $  4,910       $  4,484       $  9,220       $  8,421       $ 6,506
   Income taxes paid                                               518            718            916          1,215         1,093
   Loans transferred to other real estate owned                    180             --            309             --           125
   Loans originated from sale of other real estate owned            --             --            285             --           188
</TABLE>

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

                                       F-6
<PAGE>   151
                  BAYSTATE FEDERAL SAVINGS BANK AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

        For the Six Months Ended September 30, 1997 and 1996 (unaudited)

                and the Years Ended March 31, 1997, 1996 and 1995
                             (Dollars in Thousands)

NOTE 1 - NATURE OF OPERATIONS

The Bank is a federally chartered mutual savings bank which was incorporated in
1920 and is headquartered in Brookline, Massachusetts. The Bank operates its
business from five banking offices located in Massachusetts. The reporting
entity is Bay State Federal Savings Bank and its wholly owned subsidiary BSF
Service Corporation. In the year ended March 31, 1997 Union Federal Savings Bank
("Union Federal"), a mutual entity was merged with and into Bay State Federal
Savings Bank. The merger was accounted for as a pooling-of-interests. The merger
met all of the conditions specified by APB 16 to be accounted for by the
pooling-of-interests method. The two banks were independent of each other and
combined in their entirety to continue what was once previously separate
operations, with Bay State Federal Savings Bank being the surviving entity. The
depositors of Union Federal became depositors of Bay State Federal Savings Bank.
There were no transactions after the merger that were inconsistent with the
combining of the interests of the depositors. See Note 16.

The Bank provides a full range of banking services to individual and business
customers in eastern Massachusetts. The Bank is subject to competition from
other financial institutions doing business in eastern Massachusetts.

NOTE 2 - ACCOUNTING POLICIES

The accounting and reporting policies of the Bank conform to generally accepted
accounting principles and predominant practices within the banking industry. The
financial statements of the Bank were prepared using the accrual basis of
accounting. The significant accounting policies of the Bank are summarized below
to assist the reader in better understanding the financial statements and other
data contained herein.

         PERVASIVENESS OF ESTIMATES:

         The preparation of financial statements in conformity with generally
         accepted accounting principles requires management to make estimates
         and assumptions that affect the reported amounts of assets and
         liabilities and disclosure of contingent assets and liabilities at the
         date of the financial statements and the reported amounts of revenues
         and expenses during the reporting period. Actual results could differ
         from the estimates.

         BASIS OF PRESENTATION:

   
         The accompanying consolidated financial statements include the
         accounts of Bay State Federal Savings Bank and its wholly owned
         subsidiary, BSF Service Corporation (Bank). BSF Service Corporation,
         which has been  inactive since 1994, is a subsidiary which was formed
         for the purpose of real estate development activities. All significant
         intercompany balances and transactions have been eliminated in
         consolidation.
    

         The data presented for the six months ended September 30, 1997 and 1996
         reflect, in the opinion of management, all adjustments (consisting only
         of normal recurring adjustments) which are necessary to present fairly
         the results for such interim periods. Interim results at and for the
         six months ended September 30, 1997 are not necessarily indicative of
         the results that may be expected for the fiscal year ended March 31,
         1998.

         CASH AND CASH EQUIVALENTS:

         For purposes of reporting cash flows, cash and cash equivalents include
         cash on hand, cash items, due from banks and federal funds sold.

                                       F-7
<PAGE>   152
         SECURITIES:

   
         Investments in debt securities are adjusted for amortization of
         premiums and accretion of discounts calculated using the interest
         method. Gains or losses on sales of investment securities are computed
         on a specific identification basis.
    

         The Bank classifies debt and equity securities into one of two
         categories: available-for-sale or held-to-maturity. In general,
         securities may be classified as held-to-maturity only if the Bank has
         the positive intent and ability to hold them to maturity. All other
         securities must be classified as available-for-sale.

               --   Available-for-sale securities are carried at fair value on
                    the balance sheet. Unrealized holding gains and losses are
                    not included in earnings, but are reported as a net amount
                    (less expected tax) in a separate component of capital until
                    realized.

               --   Held-to-maturity securities are measured at amortized cost
                    in the balance sheet. Unrealized holding gains and losses
                    are not included in earnings or in a separate component of
                    capital. They are merely disclosed in the notes to the
                    consolidated financial statements.

         LOANS:

         Loans receivable that management has the intent and ability to hold for
         the foreseeable future or until maturity or payoff are reported at
         their outstanding principal balances reduced by amounts due to
         borrowers on unadvanced loans, any charge-offs, the allowance for loan
         losses and any deferred fees or costs on originated loans, or
         unamortized premiums or discounts on purchased loans.

         Interest on loans is recognized on a simple interest basis.

         Loan origination and commitment fees and certain direct origination
         costs are deferred, and the net amount amortized as an adjustment of
         the related loan's yield. The Bank is amortizing these amounts over the
         contractual life of the related loans using the interest method.

         Cash receipts of interest income on impaired loans is credited to
         principal to the extent necessary to eliminate doubt as to the
         collectibility of the net carrying amount of the loan. Some or all of
         the cash receipts of interest income on impaired loans is recognized as
         interest income if the remaining net carrying amount of the loan is
         deemed to be fully collectible. When recognition of interest income on
         an impaired loan on a cash basis is appropriate, the amount of income
         that is recognized is limited to that which would have been accrued on
         the net carrying amount of the loan at the contractual interest rate.
         Any cash interest payments received in excess of the limit and not
         applied to reduce the net carrying amount of the loan are recorded as
         recoveries of charge-offs until the charge-offs are fully recovered.

         ALLOWANCE FOR LOAN LOSSES:

         An allowance is available for losses which may be incurred in the
         future on loans in the current portfolio. The allowance is increased by
         provisions charged to current operations and is decreased by loan
         losses, net of recoveries. The allowance for loan losses is established
         through a provision for loan losses based on management's evaluation of
         the risks inherent in its loan portfolio and the general economy. The
         allowance for loan losses is maintained at an amount management
         considers adequate to cover estimated losses on loans which are deemed
         probable and estimable based on information currently known to
         management. The allowance is based upon a number of factors, including
         current economic conditions, actual loss experience and industry
         trends. The balance in the allowance for loan losses is considered
         adequate by management to absorb any reasonably foreseeable loan
         losses.

                                       F-8
<PAGE>   153
         As of April 1, 1995, the Bank adopted Statement of Financial Accounting
         Standards No. 114, "Accounting by Creditors for Impairment of a Loan,"
         as amended by SFAS No. 118. According to SFAS No. 114, a loan is
         impaired when, based on current information and events, it is probable
         that a creditor will be unable to collect all amounts due according to
         the contractual terms of the loan agreement. The Statement requires
         that impaired loans be measured on a loan by loan basis by either the
         present value of expected future cash flows discounted at the loan's
         effective interest rate, the loan's observable market price, or the
         fair value of the collateral if the loan is collateral dependent.

         The Statement is applicable to all loans, except large groups of
         smaller balance homogeneous loans that are collectively evaluated for
         impairment, loans that are measured at fair value or at the lower of
         cost or fair value, leases, and convertible or nonconvertible
         debentures and bonds and other debt securities. The Bank considers its
         residential real estate loans and consumer loans that are not
         individually significant to be large groups of smaller balance
         homogeneous loans.

         Factors considered by management in determining impairment include
         payment status, net worth and collateral value. An insignificant
         payment delay or an insignificant shortfall in payment does not in
         itself result in the review of a loan for impairment. The Bank applies
         SFAS No. 114 on a loan-by-loan basis. The Bank does not apply SFAS No.
         114 to aggregations of loans that have risk characteristics in common
         with other impaired loans. Interest on a loan is not generally accrued
         when the loan becomes ninety or more days overdue. The Bank may place a
         loan on nonaccrual status but not classify it as impaired, if (i) it is
         probable that the Bank will collect all amounts due in accordance with
         the contractual terms of the loan or (ii) the loan is an individually
         insignificant residential mortgage loan or consumer loan. Impaired
         loans are charged-off when management believes that the collectibility
         of the loan's principal is remote. Substantially all of the Bank's
         loans that have been identified as impaired have been measured by the
         fair value of existing collateral.

         The financial statement impact of adopting the provisions of this
         Statement was not material.

         PREMISES AND EQUIPMENT:

         Premises and equipment are stated at cost, less accumulated
         depreciation and amortization. Cost and related allowances for
         depreciation and amortization of premises and equipment retired or
         otherwise disposed of are removed from the respective accounts with any
         gain or loss included in income or expense. Depreciation and
         amortization are calculated principally on the straight-line method
         over the estimated useful lives of the assets.

         OTHER REAL ESTATE OWNED AND IN-SUBSTANCE FORECLOSURES:

         Other real estate owned includes properties acquired through
         foreclosure and properties classified as in-substance foreclosures in
         accordance with Financial Accounting Standards Board Statement No. 15,
         "Accounting by Debtors and Creditors for Troubled Debt Restructuring."
         These properties are carried at the lower of cost or estimated fair
         value less estimated costs to sell. Any writedown from cost to
         estimated fair value required at the time of foreclosure or
         classification as in-substance foreclosure is charged to the allowance
         for loan losses. Expenses incurred in connection with maintaining these
         assets, subsequent writedowns and gains or losses recognized upon sale
         are included in other expense.

         Beginning in 1995, in accordance with Statement of Financial Accounting
         Standards No. 114 "Accounting by Creditors for Impairment of a Loan,"
         the Bank classifies loans as in-substance repossessed or foreclosed if
         the Bank receives physical possession of the debtor's assets regardless
         of whether formal foreclosure proceedings take place.

                                       F-9
<PAGE>   154
         INCOME TAXES:

         The Bank recognizes income taxes under the asset and liability method.
         Under this method, deferred tax assets and liabilities are established
         for the temporary differences between the accounting basis and the tax
         basis of the Bank's assets and liabilities at enacted tax rates
         expected to be in effect when the amounts related to such temporary
         differences are realized or settled.

         PENSION:

         Pension costs are funded as accrued.

         FAIR VALUES OF FINANCIAL INSTRUMENTS:

         Statement of Financial Accounting Standards No. 107, "Disclosures about
         Fair Value of Financial Instruments," requires that the Bank disclose
         estimated fair value for its financial instruments. Fair value methods
         and assumptions used by the Bank in estimating its fair value
         disclosures are as follows:

         Cash and cash equivalents: The carrying amounts reported in the balance
         sheet for cash and federal funds sold approximate those assets' fair
         values.

         Securities (including mortgage-backed securities): Fair values for
         securities are based on quoted market prices, where available. If
         quoted market prices are not available, fair values are based on quoted
         market prices of comparable instruments.

         Loans receivable: For variable-rate loans that reprice frequently and
         with no significant change in credit risk, fair values are based on
         carrying values. The fair values for other loans are estimated using
         discounted cash flow analyses, using interest rates currently being
         offered for loans with similar terms to borrowers of similar credit
         quality. The carrying amount of accrued interest approximates its fair
         value.

         Deposit liabilities: The fair values disclosed for demand deposits
         (e.g., interest and non-interest checking, passbook savings and money
         market 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 certificate accounts 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 certificate accounts.

         Federal Home Loan Bank Advances: Fair values for FHLB advances are
         estimated using a discounted cash flow technique that applies interest
         rates currently being offered on advances to a schedule of aggregated
         expected monthly maturities on FHLB advances.

         Off-balance sheet instruments: The fair value of commitments to
         originate loans is estimated using the fees currently charged to enter
         similar agreements, taking into account the remaining terms of the
         agreements and the present creditworthiness of the counterparties. For
         fixed-rate loan commitments and the unadvanced portion of loans, fair
         value also considers the difference between current levels of interest
         rates and the committed rates. The fair value of letters of credit is
         based on fees currently charged for similar agreements or on the
         estimated cost to terminate them or otherwise settle the obligation
         with the counterparties at the reporting date.

                                      F-10
<PAGE>   155
NOTE 3 - SECURITIES

Debt securities have been classified in the consolidated balance sheets
according to management's intent. The carrying amount of securities and their
approximate fair values is as follows:

<TABLE>
<CAPTION>
                                                                      Gross           Gross
                                                      Amortized     Unrealized     Unrealized
                                                        Cost          Holding        Holding          Fair
                                                        Basis          Gains          Losses          Value
                                                        -----          -----          ------          -----
                                                                        (In Thousands)
<S>                                                   <C>           <C>            <C>              <C>
Available-for-sale securities(1):
   September 30, 1997 (unaudited):
     Marketable equity securities                     $  2,319          $933           $  --         $  3,252
                                                      ========          ====           ======        ========

   March 31, 1997:
     Marketable equity securities                     $  2,250          $654           $    1        $  2,903
                                                      ========          ====           ======        ========

   March 31, 1996:
     Marketable equity securities                     $  2,639          $648           $    1        $  3,286
                                                      ========          ====           ======        ========
</TABLE>



<TABLE>
<CAPTION>
                                                                      Gross           Gross
                                                      Amortized     Unrealized     Unrealized
                                                        Cost          Holding        Holding          Fair
                                                        Basis          Gains          Losses          Value
                                                        -----          -----          ------          -----
                                                                        (In Thousands)
<S>                                                   <C>           <C>            <C>              <C>
Held-to-maturity securities:
   September 30, 1997 (unaudited):
     U.S. Government securities                       $10,302         $  4          $    14          $10,292
     Mortgage-backed securities                         2,854           40               --            2,894
                                                      -------         ----          -------          -------
                                                      $13,156         $ 44          $    14          $13,186
                                                      =======         ====          =======          =======
                                                                                                    
   March 31, 1997:                                                                                  
     U.S. Government securities                       $10,303         $ --          $   174          $10,129
     Mortgage-backed securities                         3,250           --               73            3,177
                                                      -------         ----          -------          -------
                                                      $13,553         $ --          $   247          $13,306
                                                      =======         ====          =======          =======
                                                                                                    
   March 31, 1996:                                                                                  
     U.S. Government securities                       $12,304         $  1          $   153          $12,152
     Mortgage-backed securities                         3,877           29               40            3,866
                                                      -------         ----          -------          -------
                                                      $16,181         $ 30          $   193          $16,018
                                                      =======         ====          =======          =======
</TABLE>

   
(1) Marketable equity securities primarily consists of mutual fund securities
and common stock issued by government-sponsored agencies. See Page F-12.
    

Mortgage-backed securities are insured or issued by GNMA, FHLMC, Fannie Mae or
private issuers, substantially all of which are backed by fixed-rate mortgages.

                                      F-11
<PAGE>   156
The scheduled maturities of debt securities were as follows:

<TABLE>
<CAPTION>
                                                                                       Held-to-maturity
                                                                                         securities:
                                                                                   ------------------------
                                                                                   Amortized
                                                                                      Cost           Fair
                                                                                      Basis          Value
                                                                                      -----          -----
                                                                                         (In Thousands)
<S>                                                                               <C>              <C>
September 30, 1997 (unaudited):
   Debt securities other than mortgage-backed securities:
     Due within one year                                                             $  2,002       $  1,994
     Due after one year through five years                                              7,300          7,296
     Due after five years through ten years                                             1,000          1,002
   Mortgage-backed securities                                                           2,854          2,894
                                                                                     --------       --------
                                                                                     $ 13,156       $ 13,186
                                                                                     ========       ========
March 31, 1997:
   Debt securities other than mortgage-backed securities:
     Due after one year through five years                                           $  9,303       $  9,143
     Due after five years through ten years                                             1,000            986
   Mortgage-backed securities                                                           3,250          3,177
                                                                                     --------       --------
                                                                                     $ 13,553       $ 13,306
                                                                                     ========       ========
</TABLE>

There were no securities pledged as of September 30, 1997 (unaudited), March 31,
1997 and 1996.

During the six months ended September 30, 1997 and 1996 proceeds from sales of
available-for-sale securities amounted to $0 (unaudited) and $65 (unaudited),
respectively. During the six months ended September 30, 1997 and 1996 gross
realized gains on those sales amounted to $0 (unaudited) and $48 (unaudited),
respectively. During the years ended March 31, 1997, 1996 and 1995 proceeds from
sales of available-for-sale securities amounted to $139, $0 and $977,
respectively. During the years ended March 31, 1997, 1996 and 1995 gross
realized gains (losses) on those sales amounted to $123, $0 and $(18),
respectively.

The cost basis and fair market value of securities of issuers which exceeded 10%
of equity were as follows:

   
<TABLE>
<CAPTION>
September 30, 1997 (unaudited):                              (In Thousands)
   Issuer                                               Cost Basis     Fair Value
   ------                                              ------------   -----------
<S>                                                    <C>              <C>   
Shay ARM Fund (mutual fund)                              $2,280           $2,288

March 31, 1997:
   Issuer                                               Cost Basis     Fair Value
   ------                                              ------------   -----------
Shay ARM Fund (mutual fund)                              $2,211           $2,210
</TABLE>
    

                                      F-12
<PAGE>   157
NOTE 4 - LOANS

Loans consisted of the following:
<TABLE>
<CAPTION>
                                                September 30,              March 31,
                                                     1997            1997            1996
                                                     ----            ----            ----
                                                 (unaudited)
                                                                (In Thousands)
<S>                                             <C>               <C>             <C>
Mortgage loans:
   Residential - secured by 1-4 family            $ 164,135       $ 162,837       $ 149,941
   Equity lines                                       3,055           2,359             268
   Residential - secured by multi-family             17,314          14,624          13,294
   Construction and development                       4,473           1,482           3,737
   Commercial                                        29,269          25,291          19,129
                                                  ---------       ---------       ---------
           Total mortgage loans                     218,246         206,593         186,369
                                                  ---------       ---------       ---------
Other loans:                                      
   Loans secured by deposit accounts                    433             407             351
   Other consumer loans                               3,266           2,187           2,083
                                                  ---------       ---------       ---------
           Total other loans                          3,699           2,594           2,434
                                                  ---------       ---------       ---------
           Total principal balance                  221,945         209,187         188,803
                                                  ---------       ---------       ---------
Allowance for loan losses                            (2,133)         (1,687)         (1,774)
Deferred loan origination fees                         (442)           (437)           (495)
                                                  ---------       ---------       ---------
                                                     (2,575)         (2,124)         (2,269)
                                                  ---------       ---------       ---------
           Loans, net                             $ 219,370       $ 207,063       $ 186,534
                                                  =========       =========       =========
</TABLE>
                                              
The amounts shown above are presented net of unadvanced funds on loans. See
Footnote 13.

Certain directors and executive officers of the Bank and companies in which they
have significant ownership interest were customers of the Bank during the six
months ended September 30, 1997. Total loans to such persons and their companies
amounted to $4,430 (unaudited) as of September 30, 1997. During the six months
ended September 30, 1997 principal payments and advances totaled $197
(unaudited) and $0 (unaudited), respectively. Certain directors and executive
officers of the Bank and companies in which they have significant ownership
interest were customers of the Bank during the year ended March 31, 1997. Total
loans to such persons and their companies amounted to $4,626 as of March 31,
1997. During the year ended March 31, 1997 principal payments and advances
totaled $433 and $426, respectively.

Changes in the allowance for loan losses were as follows:

<TABLE>
<CAPTION>
                                                      For the Six Months                     For the Years
                                                      Ended September 30,                    Ended March 31,
                                                      -------------------           -------------------------------
                                                       1997          1996           1997          1996         1995
                                                       ----          ----           ----          ----         ----
                                                         (unaudited)
                                                                            (In Thousands)
<S>                                                   <C>           <C>           <C>           <C>           <C>
Balance at beginning of period                        $ 1,687       $ 1,774       $ 1,774       $ 1,825       $ 2,480
Loans charged off                                         (16)          (80)         (225)         (149)         (691)
Provision for loan losses                                 444             5           117             1             6
Recoveries of loans previously charged off                 18            --            21            97            30
                                                      -------       -------       -------       -------       -------
Balance at end of period                              $ 2,133       $ 1,699       $ 1,687       $ 1,774       $ 1,825
                                                      =======       =======       =======       =======       =======
</TABLE>
                                                     
                                      F-13
<PAGE>   158
There were no loans that meet the definition of an impaired loan in Statement of
Financial Accounting Standards No. 114 as of September 30, 1997 (unaudited),
March 31, 1997 and 1996, during the six months ended September 30, 1997 and 1996
or during the years ended March 31, 1997 and 1996.

   
For the six months ended September 30, 1997 and the fiscal years ended March
31, 1997 and 1996, the amount of interest income that was recognized on
non-accrual loans was $34 (unaudited), $78 and $23, respectively. For the six
months ended September 30, 1997 and the fiscal years ended March 31, 1997 and
1996, the amount of additional interest income that would have been recognized
on non-accrual loans if such loans had continued to perform in accordance with
their contractual terms was $78 (unaudited), $79, and $56, respectively.
    

Statement of Financial Accounting Standards No. 122, "Accounting for Mortgage
Servicing Rights," SFAS No. 122, became effective for the Bank on April 1, 1996.
In the six months ended September 30, 1997 the Bank sold mortgage loans totaling
$510 (unaudited) and retained the servicing rights. In the fiscal year ending
March 31, 1997 the Bank sold mortgage loans totaling $749 and retained the
servicing rights. The fair value of those rights under SFAS No. 122 and SFAS No.
125 is not material and has not been recognized in the financial statements for
the six months ended September 30, 1997 or the year ended March 31, 1997.

NOTE 5 - PREMISES AND EQUIPMENT, NET OF DEPRECIATION AND AMORTIZATION

The following is a summary of premises and equipment:
<TABLE>
<CAPTION>
                                                                              March 31,              Estimated
                                                                         --------------------          Useful
                                               September 30, 1997        1997            1996           Life
                                               ------------------        ----            ----           ----
                                                  (unaudited)
                                                                     (In Thousands)
<S>                                            <C>                     <C>            <C>          <C>
Land                                                 $   355             $   355       $   355
Building and improvements                              2,032               1,614         1,506       25-50 years
Furniture, fixtures and equipment                      1,690               1,528         1,162       5-10 years
Leasehold improvements                                   248                 208           207       5-10 years
Construction in progress                                  23                  76            --
                                                     -------             -------       -------
                                                       4,348               3,781         3,230
Accumulated depreciation and amortization             (1,990)             (1,883)       (1,711)
                                                     -------             -------       -------
                                                     $ 2,358             $ 1,898       $ 1,519
                                                     =======             =======       =======
</TABLE>
                                                                 
NOTE 6 - DEPOSITS

The aggregate amount of certificate accounts, each with a minimum denomination
of $100 was approximately $15,275 (unaudited) as of September 30, 1997, $13,188
and $12,083 as of March 31, 1997 and 1996, respectively.
Deposits greater than $100 are not federally insured.

For certificate accounts as of September 30, 1997, the aggregate amount of
maturities for each of the following five years ended September 30, and
thereafter are:

<TABLE>
<CAPTION>
                                                        (unaudited)
                                                       (In Thousands)
<S>               <C>                                  <C>
                  1998                                   $  92,435
                  1999                                      10,022
                  2000                                       4,214
                  2001                                         624
                  2002                                       1,675
                  2003 and thereafter                            7
                                                         ---------
                                                          $108,977
                                                          ========
</TABLE>

                                      F-14
<PAGE>   159
For certificate accounts as of March 31, 1997, the aggregate amount of
maturities for each of the following five years ended March 31, and thereafter
are:

<TABLE>
<CAPTION>
                                                          (In Thousands)
<S>               <C>                                     <C>
                  1998                                      $  87,736
                  1999                                         11,166
                  2000                                          3,386
                  2001                                          2,036
                  2002                                          1,692
                  2003 and thereafter                               7
                                                            ---------
                                                             $106,023
                                                             ========
</TABLE>

NOTE 7 - FEDERAL HOME LOAN BANK (FHLB) ADVANCES

The Bank is a member of the FHLB of Boston and as such is required to invest in
$100 par value stock in the amount of 1% of its outstanding home loans or 5% of
its outstanding advances from the FHLB or 1% of 30% of total assets, whichever
is highest. When such stock is redeemed, the Bank receives from the FHLB an
amount equal to the par value of the stock.

FHLB of Boston advances by year of maturity were as follows as of September 30,
1997:

<TABLE>
<CAPTION>
                                                                                                          Average
                                                                                                          Stated
                                                                                          Amount           Rate
                                                                                          ------           ----
                                                                                                (unaudited)
                                                                                       (In Thousands)
<S>                                                                                    <C>                <C>
Six months ending March 31, 1998                                                          $22,500          5.63%
                                                                                          =======          ====
</TABLE>

FHLB of Boston advances by year of maturity were as follows as of March 31,
1997:

<TABLE>
<CAPTION>
                                                                                                          Average
                                                                                                          Stated
                                                                                          Amount           Rate
                                                                                          ------           ----
                                                                                      (In Thousands)
<S>                                                                                   <C>              <C>
Year ending March 31, 1998                                                                $14,500        5.46%
                                                                                          =======        ====
</TABLE>

In accordance with the FHLB of Boston's collateral requirements, a portion of
first mortgage loans on residential property and all deposits and stock in the
FHLB of Boston are available as collateral to secure such advances.

NOTE 8 - OTHER BORROWED FUNDS

Other borrowed funds consist of overdrawn accounts with Federal Home Loan Bank
of Boston.

                                      F-15
<PAGE>   160
NOTE 9 - INCOME TAXES, AS RESTATED

The components of the income tax expense are as follows:

<TABLE>
<CAPTION>
                                         For the Six Months              For the Years
                                         Ended September 30,             Ended March 31,
                                         -------------------       --------------------------
                                          1997        1996         1997         1996     1995
                                          ----        ----         ----         ----     ----
                                            (unaudited)
                                                            (In Thousands)
<S>                                     <C>         <C>         <C>          <C>       <C>
Current:
   Federal                               $ 481       $ 115       $   461      $  830    $  538
   State                                   180          21           175         320       227
                                         -----       -----       -------       -----    ------
                                           661         136           636       1,150       765
                                         -----       -----       -------       -----    ------
Deferred:
   Federal                                (123)         23          (317)         84       280
   State                                   (46)          8          (100)         35       118
                                         -----       -----       -------       -----    ------
                                          (169)         31          (417)        119       398
                                         -----       -----       -------       -----    ------
Change in valuation allowance                                       (209)
                                         -----       -----       -------       -----    ------
           Total income tax expense      $ 492       $ 167       $    10      $1,269    $1,163
                                         =====       =====       =======       =====    ======
</TABLE>

The reasons for the differences between the statutory federal income tax rates
and the effective tax rates are summarized as follows:

<TABLE>
<CAPTION>
                                                          For the Six Months             For the Years
                                                          Ended September 30,            Ended March 31,
                                                          -------------------     -------------------------------
                                                           1997         1996      1997        1996           1995
                                                           ----         ----      ----        ----           ----
                                                              (unaudited)
<S>                                                      <C>          <C>        <C>         <C>            <C>
Federal income tax at statutory rate                       34.0%       34.0%      34.0%       34.0%          34.0%
Increase (decrease) in tax resulting from:
   Cash surrender value of life insurance                    --          --        (.8)        (.4)           (.8)
   Other                                                    (.1)        1.9      (19.2)        1.4            (.6)
   Change in valuation allowance                             --          --      (18.3)         --             --
State income tax, net of federal income tax benefit         7.4         7.7        4.3         8.0            8.0
                                                           ----        ----       ----        ----           ----
                                                           41.3%       43.6%         0%       43.0%          40.6%
                                                           ====        ====       ====        ====           ====
</TABLE>

Previously issued financial statements for the year ended March 31, 1997 have
been restated to include a reduction of income taxes totaling $687. The
reduction consists of a reduction in deferred income taxes resulting from a
change in federal income tax law pertaining to the deduction of loan losses, a
decrease due to the elimination of the allowance for deferred tax assets and a
net reduction due to the tax effect of the restatement of cash surrender value
and the expense of the deferred compensation benefit equalization plan. The
change in the tax law was enacted in the year ended March 31, 1997.

                                      F-16
<PAGE>   161
The Bank had gross deferred tax assets and gross deferred tax liabilities as
follows:

<TABLE>
<CAPTION>
                                                                              March 31,
                                                                          -----------------
                                                 September 30, 1997       1997         1996
                                                 ------------------       ----         ----
                                                      (unaudited)
                                                                    (In Thousands)
<S>                                              <C>                    <C>          <C>
Deferred tax assets:
   Allowance for loan losses                           $   809            $ 618       $ 276
   Deferred loan fees                                       33               36          43
   Writedowns-other assets                                  --               26          --
   Accrued deferred compensation                           255              236          --
   Other                                                    24               24         157
                                                       -------            -----       -----
           Gross deferred tax assets                     1,121              940         476
Valuation allowance                                         --               --        (209)
                                                       -------            -----       -----
                                                         1,121              940         267
                                                       -------            -----       -----
Deferred tax liabilities:                                               
   Depreciation                                           (127)            (116)        (69)
   Net unrealized holding gain on securities              (385)            (270)       (270)
                                                       -------            -----       -----
           Gross deferred tax liabilities                 (512)            (386)       (339)
                                                       -------            -----       -----
Net deferred tax assets (liabilities)                  $   609            $ 554       $ (72)
                                                       =======            =====       =====
</TABLE>
                                                                   
Based on the Bank's historical and current pretax earnings, management believes
it is more likely than not that the Bank will realize the net deferred tax asset
existing as of September 30, 1997 and March 31, 1997. Management believes that
existing net deductible temporary differences which give rise to the net
deferred tax asset will reverse during periods in which the Bank generates net
taxable income. In addition, gross deductible temporary differences are expected
to reverse in periods during which offsetting gross taxable temporary
differences are expected to reverse. Factors beyond management's control, such
as the general state of the economy and real estate values, can affect future
levels of taxable income and no assurance can be given that sufficient taxable
income will be generated to fully absorb gross deductible temporary differences.
As of September 30, 1997 and March 31, 1997, recoverable income taxes exceed the
amount of the net deferred tax asset.

In prior years, the Bank was allowed a special tax-basis bad debt deduction
under certain provisions of the Internal Revenue Code. As a result, retained
earnings of the Bank as of September 30, 1997 and March 31, 1997 includes
approximately $5,925 (unaudited) and $5,925, respectively for which federal and
state income taxes have not been provided. If the Bank no longer qualifies as a
bank as defined in certain provisions of the Internal Revenue Code, this amount
will be subject to recapture in taxable income ratably over six (6) years,
subject to a combined federal and state tax rate of approximately 41%.

NOTE 10 - REGULATORY MATTERS

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 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 (set forth in the table
below) of total and Tier 1 capital (as defined in the regulations) to
risk-weighted assets (as defined), of Tier 1 capital (as defined) to adjusted
total assets (as defined) and Tangible capital (as defined) to Tangible assets
(as defined). Management believes, as of September 30, 1997 (unaudited) and
March 31, 1997, that the Bank meets all capital adequacy requirements to which
it is subject.

                                      F-17
<PAGE>   162
As of March 31, 1997, the most recent notification from the Office of Thrift
Supervision 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, Tier 1 and
Tangible capital ratios as set forth in the table. There are no conditions or
events since that notification that management believes have changed the
institution's category.
<TABLE>
<CAPTION>
                                                                                                       To Be Well
                                                                                                   Capitalized Under
                                                                            For Capital            Prompt Corrective
                                                           Actual       Adequacy Purposes:         Action Provisions:
                                                   ------------------   ---------------------    --------------------
                                                   Amount      Ratio      Amount       Ratio      Amount       Ratio
                                                   ------      -----    --------      ------     --------     ------
                                                                 (Dollar amounts in Thousands)
<S>                                                <C>          <C>     <C>           <C>         <C>          <C>  
As of September 30, 1997 (unaudited):
   Total Risk-Based Capital (to Risk
     Weighted Assets)                              $21,555      15.28%  $11,282      >8.0%        $14,102     >10.0%
    Tier 1 Capital (to Risk Weighted Assets)        19,789      14.01     5,650       >4.0          8,474       >6.0
    Tier 1 Capital (to Adjusted Total Assets)       19,789       8.01     9,878       >4.0         12,348       >5.0
    Tangible Capital (to Adjusted Total Assets)     19,789       8.01     3,704       >1.5            N/A        N/A

As of March 31, 1997:
   Total Risk-Based Capital (to Risk
     Weighted Assets)                              $20,708      16.02%  $10,341      >8.0%        $12,927     >10.0%
    Tier 1 Capital (to Risk Weighted Assets)        19,091      14.76     5,173       >4.0          7,760       >6.0
    Tier 1 Capital (to Adjusted Total Assets)       19,091       8.20     9,307       >4.0         11,634       >5.0
   Tangible Capital (to Adjusted Total Assets)      19,091       8.20     3,490       >1.5            N/A        N/A
</TABLE>
- ---------------
> Denotes greater than or equal to.
                                                             
The following provides a reconciliation of the Bank's stockholders' equity to
regulatory capital at September 30, 1997 (unaudited) and March 31, 1997:

<TABLE>
<CAPTION>
                                                                               September 30,     March 31,
                                                                                   1997           1997
                                                                               -------------     ---------
                                                                                     (In Thousands) 
<S>                                                                              <C>            <C>     
Stockholders' equity                                                             $ 20,336       $ 19,474
Less:  Unrealized holding gain on securities available-for-sale, net of taxes        (547)          (383)
                                                                                 --------       --------
Tangible/core capital                                                              19,789         19,091
Plus:  Allowance for loan losses                                                    1,766          1,617
                                                                                 --------       --------
Total risk based capital                                                         $ 21,555       $ 20,708
                                                                                 ========       ========
</TABLE>

NOTE 11 - EMPLOYEE BENEFIT PLANS

All eligible officers and employees are included in noncontributory defined
benefit pension plan provided by the Bank as a participating employer in the
Financial Institutions Retirement Fund (Fund), a multi-employer plan as defined
by Statement of Financial Accounting Standards No. 87. Employees are eligible to
participate in the Retirement Plan after the completion of 12 consecutive months
of employment with the Bank and the attainment of age 21. Hourly paid employees
are excluded from participation in the Retirement Plan. Contributions are based
on individual employers' experience. According to the Fund's administrators, as
of June 30, 1996, the date of the latest actuarial valuation, the market value
of the Fund's net assets exceeded the actuarial present value of vested and
nonvested benefits in the aggregate, using an assumed rate of return of 7.5%.

Defined benefit pension expense for the six months ended September 30, 1997 and
1996 amounted to $83 (unaudited) and $96 (unaudited), respectively and for the
years ended March 31, 1997, 1996 and 1995 was $177, $167 and $112, respectively.


                                      F-18
<PAGE>   163
The Bank sponsors a defined contribution plan, Financial Institutions Thrift
Plan (Thrift Plan), covering substantially all of its employees. Employees are
eligible to participate in the Thrift Plan upon the completion of 12 months of
continuous employment with the Bank (during which period they complete at least
1,000 hours of service) and the attainment of age 21. Employees paid on a hourly
basis are not eligible for participation. Thrift Plan contributions made by the
Bank for the six months ended September 30, 1997 and 1996 amounted to $22
(unaudited) and $18 (unaudited), respectively and for the years ended March 31,
1997, 1996 and 1995 were $34, $29 and $37, respectively.

In the fiscal year ended March 31, 1997 the Bank established a deferred
compensation benefit equalization plan for officers and employees designated by
management. The liability for such plan as of September 30, 1997 and March 31,
1997 was $744 (unaudited) and $697, respectively, and is included in other
liabilities on the balance sheets. The liability for such plan in the financial
statements previously issued for the year ending March 31, 1997 has been
restated to increase the liability by approximately $565. The after-income-tax
effect on net income for the year ended March 31, 1997 was a reduction of $328.

In the six month period ended September 30, 1997 the Bank distributed $697
(unaudited) to a Rabbi Trust in connection with the deferred compensation
benefit equalization plan. This asset has been included in the Bank's balance
sheet as of September 30, 1997 (unaudited) under other assets because it is
available to the general creditors of the Bank in the event of the Bank's
insolvency.

NOTE 12 - COMMITMENTS AND CONTINGENT LIABILITIES

The Bank leases space in three buildings under noncancelable operating leases
which expire in December 1998, February 2000 and February 2002. Rental expense
on these leases was $193 (unaudited) and $182 (unaudited) for the six months
ended September 30, 1997 and 1996, respectively and $358, $354 and $344 for the
years ended March 31, 1997, 1996 and 1995, respectively. The leases require
minimum annual rental payments as follows:

<TABLE>
<CAPTION>

Year ending September 30, (unaudited)                                   (In Thousands)
- -------------------------------------
<S>                                                                      <C>    
         1998                                                              $   351
         1999                                                                  318
         2000                                                                  288
         2001                                                                  276
         2002                                                                  115
                                                                          --------
                                                                            $1,348
                                                                          ========
</TABLE>

<TABLE>
<CAPTION>
Year ending March 31,
- ---------------------
<S>                                                                       <C> 
         1998                                                                 $350
         1999                                                                  340
         2000                                                                  304
         2001                                                                  276
         2002                                                                  253
                                                                          --------
                                                                            $1,523
                                                                          ========
</TABLE>

NOTE 13 - FINANCIAL INSTRUMENTS

The Bank is 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 originate loans, standby letters of
credit and unadvanced funds on loans. The instruments involve, to varying
degrees, elements of credit risk in excess of the amount recognized in the
balance sheets. The contract amounts of those instruments reflect the extent of
involvement the Bank has in particular classes of financial instruments.

                                      F-19
<PAGE>   164
The Bank's exposure to credit loss in the event of nonperformance by the other
party to the financial instrument for loan commitments and standby letters of
credit is represented by the contractual amounts of those instruments. The Bank
uses the same credit policies in making commitments and conditional obligations
as it does for on-balance sheet instruments.

Commitments to originate loans are agreements to lend to a customer provided
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. Since many of the commitments are expected to expire
without being drawn upon, the total commitment amounts do not necessarily
represent future cash requirements. The Bank evaluates each customer's
creditworthiness on a case-by-case basis. The amount of collateral obtained, if
deemed necessary by the Bank upon extension of credit, is based on management's
credit evaluation of the borrower. Collateral held varies, but may include
secured interests in mortgages, accounts receivable, inventory, property, plant
and equipment and income-producing properties.

Standby letters of credit are conditional commitments issued by the Bank to
guarantee the performance by a customer to a third party. The credit risk
involved in issuing letters of credit is essentially the same as that involved
in extending loan facilities to customers.

The estimated fair values of the Bank's financial instruments, all of which are
held or issued for purposes other than trading, are as follows:
<TABLE>
<CAPTION>
                                                              September 30,
                                                                  1997
                                                      ----------------------------
                                                        Carrying
                                                        Amount          Fair Value
                                                       ----------       ----------
                                                               (unaudited)
                                                             (In Thousands)
<S>                                                    <C>              <C>     
Financial assets:
    Cash and cash equivalents                          $  4,669         $  4,669
    Available-for-sale securities                         3,252            3,252
    Held-to-maturity securities                          13,156           13,186
    Stock in Federal Home Loan Bank                                    
      of Boston                                           1,672            1,672
    Loans, net                                          219,370          219,301
    Mortgage loans held-for-sale                             --               --
    Accrued interest receivable                           1,319            1,319
                                                                       
Financial liabilities:                                                 
      Deposits                                          202,161          202,329
      Federal Home Loan Bank advances                    22,500           22,499
      Other borrowed funds                                1,486            1,486
                                                                  
</TABLE>


                                      F-20
<PAGE>   165
<TABLE>
<CAPTION>
                                                                             March 31,
                                               --------------------------------------------------------------
                                                             1997                          1996
                                               ------------------------------    ----------------------------
                                                 Carrying                          Carrying
                                                 Amount         Fair Value         Amount          Fair Value
                                               -----------      ----------         ---------       ----------
                                                                        (In Thousands)
<S>                                            <C>               <C>               <C>               <C>     
Financial assets:
    Cash and cash equivalents                  $  3,617          $  3,617          $  8,506          $  8,506
    Available-for-sale securities                 2,903             2,903             3,286             3,286
    Held-to-maturity securities                  13,553            13,306            16,181            16,018
    Stock in Federal Home Loan Bank
      of Boston                                   1,672             1,672             1,672             1,672
    Loans, net                                  207,063           206,124           186,534           186,182
    Mortgage loans held-for-sale                     --                --                47                47
    Accrued interest receivable                   1,233             1,233             1,178             1,178

Financial liabilities:
      Deposits                                  197,059           197,464           187,933           188,687
      Federal Home Loan Bank advances            14,500            14,493            11,650            11,647
      Other borrowed funds                        1,065             1,065             1,048             1,048
</TABLE>

The carrying amounts of financial instruments shown in the above tables are
included in the consolidated balance sheets under the indicated captions.
Accounting policies related to financial instruments are described in Note 2.

Notional amounts of financial instrument liabilities with off-balance sheet
credit risk are as follows:

<TABLE>
<CAPTION> 
                                                                           March 31,
                                                                   --------------------------
                                         September 30, 1997           1997             1996
                                         ------------------        ----------       -------
                                            Notional                Notional         Notional
                                             Amount                 Amount             Amount
                                            ----------             ----------       ---------
                                           (unaudited)
                                                              (In Thousands)
<S>                                      <C>                        <C>              <C>    
Commitments to originate loans*          $ 5,313                    $10,795          $ 6,759
Commitments to purchase loans              2,748                         --            1,678
Letters of credit                             --                         25               --
Unadvanced funds on loans:                                          
   Residential loans                       1,645                      1,279              235
   Home equity loans                       1,871                      1,199              448
   Commercial loans                        2,268                        578              682
   Construction loans                      2,784                      1,349            1,623
   Consumer loans                            390                         --               29
                                         -------                    -------          -------
                                         $17,019                    $15,225          $11,454
                                         =======                    =======          =======
</TABLE>
                                                               
*The range of rates for fixed rate loans included within commitments to
originate loans were $9.5% (unaudited), 8.375% to 10.5%, and 6.375% to 12.00% as
of September 30, 1997, March 31, 1997 and 1996, respectively. The range of terms
for these fixed rate loans were one year (unaudited), one year to thirty years,
and one year to thirty years as of September 30, 1997, March 31, 1997 and 1996,
respectively. For all periods presented, there were no fixed rate loans included
in commitments to purchase loans.

There is no material difference between the notional amount and the estimated
fair value of loan commitments and unadvanced portions of loans.

The Bank has no derivative financial instruments subject to the provisions of
SFAS No. 119, "Disclosure About Derivative Financial Instruments and Fair Value
of Financial Instruments."


                                      F-21
<PAGE>   166
NOTE 14 - PRIOR PERIOD ADJUSTMENTS

The Bank has restated its previously issued 1997, 1996 and 1995 financial
statements to reflect adjustments related to cash surrender value on life
insurance, income taxes and the deferred compensation benefit equalization plan.
In addition, the restatement of the 1995 financial statements includes the
pooling of interests adjustments discussed in Note 16.

Previously reported retained earnings as of March 31, 1994 has been increased by
$63 and previously reported results of operations have been changed as follows:

<TABLE>
<CAPTION>
                                                       Year Ended March 31,
                                         1997              1996                1995
                                       --------           --------           -------
                                                       (In Thousands)
<S>                                    <C>                <C>                <C>    
Income before income taxes:
   As previously reported              $ 1,678            $ 2,925            $ 2,407
   As restated                           1,139              2,953              2,864

Net income:
   As previously reported                  981              1,656              1,356
   As restated                           1,129              1,684              1,701

Retained earnings:
   As previously reported               18,828             17,847             16,191
   As restated                          19,091             17,962             16,278

</TABLE>

Previously reported net income has been increased to correct errors in the cash
surrender value of life insurance, income tax expense and the expense of the
deferred compensation benefit equalization plan. See the Statements of Changes
in Equity, Note 9 and Note 11.

NOTE 15 - SIGNIFICANT GROUP CONCENTRATIONS OF CREDIT RISK

Most of the Bank's business activity is with customers located within the state.
There are no concentrations of credit to borrowers that have similar economic
characteristics. The majority of the Bank's loan portfolio is comprised of loans
collateralized by real estate located in the state of Massachusetts.

NOTE 16 - MERGER WITH UNION FEDERAL SAVINGS BANK

On February 21, 1997 Union Federal Savings Bank (Union), a mutual entity, was
merged with and into Bay State Federal Savings Bank (Bay State). The merger was
accounted for as a pooling of interests, and accordingly, the accompanying
consolidated financial statements have been restated to include the accounts and
operations of Union for all periods prior to the merger.

Separate results of the combining entities are as follows:

<TABLE>
<CAPTION>
                                                  Bay State          Union            Combined
                                                  ---------         --------          --------
                                                                     (In Thousands)
<S>                                                <C>               <C>               <C>   
April 1, 1996 to February 20, 1997
     Net interest and dividend income              $6,372            $1,257            $7,629
     Net income                                     1,177                56             1,233
Year ended March 31, 1996
     Net interest and dividend income               6,683             1,442             8,125
     Net income                                     1,513               171             1,684
Year ended March 31, 1995
     Net interest and dividend income               6,980             1,464             8,444
     Net income                                     1,356               345             1,701
</TABLE>


                                      F-22
<PAGE>   167
Union's fiscal years ended on December 31. The restated financial statements
reflect a change in fiscal years for Union to March 31, to conform to Bay
State's presentation.

NOTE 17 - CONVERSION TO FEDERALLY CHARTERED CAPITAL STOCK SAVINGS BANK

On September 9, 1997, the Board of Directors of the Bank approved a Plan of
Conversion for Bay State Federal Savings Bank ("Plan"). The Plan provides for
the conversion of the Bank from a federally-chartered mutual savings bank to a
federally-chartered capital stock savings bank. All of the stock of the Bank
will be held by a holding company which will offer its stock to the parties set
forth in the Plan. The Plan is subject to the approval of a majority of votes
eligible to be cast by persons or entities who qualify as members of the Bank
pursuant to its charter and by-laws. The Plan must also be approved by the
Office of Thrift Supervision.

Pursuant to the Plan, the Company intends to establish a Charitable Foundation
("Foundation") in connection with the Conversion. The Plan provides that the
Bank and the Company will create the Foundation and donate an amount of the
Company's common stock equal to 8% of the common stock to be issued in the
Conversion. The Foundation will be dedicated to charitable purposes within the
communities in which the Bank operates and to complement the Bank's existing
community activities. Establishment of the Foundation is subject to the approval
of the Bank's members at the special meeting being held to vote upon the
Conversion.

The Foundation will submit a request to the Internal Revenue Service to be
recognized as a tax-exempt organization and would likely be classified as a
private foundation. A contribution of common stock to the Foundation by the
Company would be tax deductible, subject to a limitation based on 10 percent of
the Company's annual taxable income. The Company, however, would be able to
carry forward any unused portion of the deduction for five years following the
contribution. Upon funding the Foundation, the Company will recognize an expense
in the full amount of the contribution, offset in part by the corresponding tax
deduction, during the quarter in which the contribution is made.

At the time of the Conversion, the Bank will establish a liquidation account in
an amount equal to its equity as reflected in the latest balance sheet used in
the final conversion prospectus. The liquidation account will be maintained for
the benefit of eligible account holders and supplemental eligible account
holders who continue to maintain their accounts at the Bank after the
conversion. The liquidation account will be reduced annually to the extent that
eligible account holders and supplemental eligible account holders have reduced
their qualifying deposits as of each anniversary date. Subsequent increases will
not restore an eligible account holder's or supplemental eligible account
holder's interest in the liquidation account. In the event of a complete
liquidation of the Bank, each eligible account holder and supplemental eligible
account holder will be entitled to receive a distribution from the liquidation
account in an amount proportionate to the current adjusted qualifying balances
for accounts then held.

The costs associated with Conversion will be deferred and will be deducted from
the proceeds upon the sale and issuance of stock. In the event the Conversion is
not consummated, costs incurred will be charged to expense. At September 30,
1997 there was $139 (unaudited) in deferred conversion costs.

After the conversion, the Bank may not declare or pay dividends on its stock if
such declaration and payment would violate statutory or regulatory requirements.

NOTE 18 - RECLASSIFICATION

Certain amounts in the prior year have been reclassified to be consistent with
the current year's statement presentation.


                                      F-23
<PAGE>   168

<TABLE>
<S>                                                                             <C>
===================================================================            ====================================================

         NO DEALER, SALESMAN OR ANY OTHER PERSON HAS BEEN
AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY REPRESENTATION
OTHER THAN AS CONTAINED IN THIS PROSPECTUS IN CONNECTION WITH THE
OFFERING MADE HEREBY, AND, IF GIVEN OR MADE, SUCH OTHER
INFORMATION OR REPRESENTATION MUST NOT BE RELIED UPON AS HAVING
BEEN AUTHORIZED BY BAY STATE BANCORP, INC., THE BANK OR SANDLER
O'NEILL & PARTNERS, L.P. THIS PROSPECTUS DOES NOT CONSTITUTE AN                                2,041,250 Shares
OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY ANY OF THE
SECURITIES 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 IN SUCH JURISDICTION.  NEITHER THE DELIVERY OF THIS
PROSPECTUS NOR ANY SALE HEREUNDER SHALL UNDER ANY CIRCUMSTANCES
CREATE ANY IMPLICATION THAT THERE HAS BEEN NO CHANGE IN THE                                 BAY STATE BANCORP, INC.
AFFAIRS OF BAY STATE BANCORP, INC. OR THE BANK SINCE ANY OF THE
DATES AS OF WHICH INFORMATION IS FURNISHED HEREIN OR SINCE THE                                                          
DATE HEREOF.                                                                                                            
                  ------------------------------                                         (Proposed Holding Company for  
                                                                                         Bay State Federal Savings Bank)
                         TABLE OF CONTENTS
                                                               Page
                                                               ----
Summary of the Conversion and the Offerings . . . . . . . . .    4                                            
Selected Consolidated Financial and                              
    Other Data of the Bank  . . . . . . . . . . . . . . . . .    9
Recent Developments . . . . . . . . . . . . . . . . . . . . .   11
Risk Factors  . . . . . . . . . . . . . . . . . . . . . . . .   15                                             
Bay State Bancorp, Inc.   . . . . . . . . . . . . . . . . . .   24                                             
Bay State Federal Savings Bank  . . . . . . . . . . . . . . .   25                                             
Regulatory Capital Compliance . . . . . . . . . . . . . . . .   26                                             
Use of Proceeds . . . . . . . . . . . . . . . . . . . . . . .   27                                COMMON STOCK 
Dividend Policy . . . . . . . . . . . . . . . . . . . . . . .   28                                             
Market for the Common Stock . . . . . . . . . . . . . . . . .   29                                             
Capitalization  . . . . . . . . . . . . . . . . . . . . . . .   30
Pro Forma Data  . . . . . . . . . . . . . . . . . . . . . . .   31
Comparison of Valuation and Pro Forma Information With           
   No Foundation  . . . . . . . . . . . . . . . . . . . . . .   36
Bay State Federal Savings Bank and Subsidiary Consolidated       
    Statements of Income  . . . . . . . . . . . . . . . . . .   37                               --------------  
Management's Discussion and Analysis of Financial                                                              
    Condition and Results of Operations . . . . . . . . . . .   38                                 PROSPECTUS  
Business of the Bank  . . . . . . . . . . . . . . . . . . . .   52                                             
Federal and State Taxation  . . . . . . . . . . . . . . . . .   73                               --------------
Regulation  . . . . . . . . . . . . . . . . . . . . . . . . .   74
Management of the Company . . . . . . . . . . . . . . . . . .   82
Management of the Bank  . . . . . . . . . . . . . . . . . . .   82
The Conversion  . . . . . . . . . . . . . . . . . . . . . . .   94
Restrictions on Acquisition of the Company                                                                              
    and the Bank  . . . . . . . . . . . . . . . . . . . . . .  117
Description of Capital Stock of the Company . . . . . . . . .  123
Description of Capital Stock of the Bank  . . . . . . . . . .  124
Transfer Agent and Registrar  . . . . . . . . . . . . . . . .  124
Experts . . . . . . . . . . . . . . . . . . . . . . . . . . .  125
Legal and Tax Opinions  . . . . . . . . . . . . . . . . . . .  125
Additional Information  . . . . . . . . . . . . . . . . . . .  125
Index of Consolidated Financial Statements  . . . . . . . . .  F-1

                  ------------------------------                                                February 12, 1998

         Until March 20, 1998 or 25 days after commencement of
the Syndicated Community Offering, if any, whichever is later, 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.                               Sandler O'Neill & Partners, L.P.

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


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