WESTBOROUGH FINANCIAL SERVICES INC
SB-2/A, 1999-10-01
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: NATIONWIDE VARIABLE ACCOUNT -10, 485BPOS, 1999-10-01
Next: VIXEL CORP, S-1MEF, 1999-10-01




<PAGE>


As filed with the Securities and Exchange Commission on October 1, 1999
REGISTRATION NO. 333-80075

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

                     U.S. Securities and Exchange Commission
                             Washington, D.C. 20549


                                 AMENDMENT NO. 1
                                    FORM SB-2
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                      WESTBOROUGH FINANCIAL SERVICES, INC.
                 (Name of small business issuer in its charter)

       Massachusetts                      6035               Application Pending
(State or other jurisdiction of (Primary Standard Industrial  (I.R.S. Employer
incorporation or organization)   Classification Code Number) Identification No.)

                    100 E. Main Street Westborough, MA 01581
                                 (508) 366-4111
              (Address and telephone number of principal executive
          offices) (Address of principal place of business or intended
                          principal place of business)
                                ----------------
                            Mr. Joseph F. MacDonough
                      President and Chief Executive Officer
                            Westborough Savings Bank
                               100 E. Main Street
                              Westborough, MA 01581
                                 (508) 366-4111

                                    Copy to:

                            Richard A. Schaberg, Esq.
                             Thacher Proffitt & Wood
                    1700 Pennsylvania Avenue, N.W. Suite 800
                             Washington, D.C. 20006
                                 (202) 347-8400
             (Name and address, and telephone of agent for service)
                                 ---------------

Approximate date of proposed sale to the public: As soon as practicable after
this Registration Statement becomes effective.

                         CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>
                                    Amount to be       Proposed Maximum            Proposed Maximum            Amount of
Title of Each Class of Securiti    registered(1)          Offering           Aggregate Offering Price(2)  Registration Fee(3)
       to be Registered                                 Price Per Share (2)

<S>                                <C>                 <C>                   <C>                          <C>
Common Stock, $ 0.01 par value             859,625        $ 10.00                    $8,596,250                 $2,390

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

</TABLE>

(1) Includes the maximum number of shares that may be issued in connection with
this offering.
(2) Estimated solely for the purpose of calculating the
registration fee.
(3) A REGISTRATION FEE OF $2,574 WAS PAID PREVIOUSLY.

THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR DATES
AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL FILE
A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION STATEMENT
SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF THE
SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.

<PAGE>



                      WESTBOROUGH FINANCIAL SERVICES, INC.
                      -------------------------------------
              CROSS REFERENCE SHEET SHOWING LOCATION IN PROSPECTUS
                  OF INFORMATION REQUIRED BY ITEMS OF FORM SB-2


<TABLE>
<CAPTION>

REGISTRATION STATEMENT ITEM AND CAPTION                         LOCATION OR HEADINGS IN PROSPECTUS

<S>                                                             <C>
1.    Front of Registration Statement and Outside Front Cover
      Page of Prospectus.....................................   Outside Front Cover Page

2.    Inside Front and Outside Back Cover Pages of Prospectus   Inside Front and Outside Back Cover Pages

3.    Summary Information and Risk Factors..................    Summary; Risk Factors

4.    Use of Proceeds........................................   How We Intend to Use the Proceeds From the Offering

5.    Determination of Offering Price........................   The Reorganization and the Offering-- How We Determined the
                                                                Offering Range and the $10.00 Price Per Share

6.    Dilution...............................................   Not Applicable

7.    Selling Security Holders...............................   Not Applicable

8.    Plan of Distribution...................................   Outside Front Cover Page; The Reorganization and the Offering

9.    Legal Proceedings......................................   Legal Proceedings

10.   Directors, Executive Officers, Promoters and Control      Management

11.   Security Ownership of Certain Beneficial Owners and
      Management.........................................       Management

12.   Description of Securities..........................       Description of Capital Stock of Westborough Financial Services,
                                                                Inc.

13.   Interest of Named Experts and Counsel..............       Not Applicable

14.   Disclosure of Commission Position on Indemnification for
      Securities Act Liabilities.........................       Not Applicable

15.   Organization Within Last Five Years................       Not Applicable

16.   Description of Business............................       Summary; Risk Factors; Management's Discussion and Analysis
                                                                of Financial Condition and Results of Operations; Business of
                                                                Westborough Savings Bank; Business of Westborough Financial
                                                                Services, Inc.; Management; Consolidated Financial Statements
17.   Management's Discussion and Analysis or Plan.......       Management's Discussion and Analysis of Financial Condition and
                                                                Results of Operations

18.   Description of Property............................       Business of Westborough Savings Bank -- Properties

19.   Certain Relationships and Related Transactions.....       Management -- Certain Transactions with Directors/Trustees and
                                                                Executive Officers

20.   Market for Common Equity and Related Stockholder          Front Cover Page; Summary -- Market for the Common Stock;
      Matters                                                   Risk Factors -- The market for common stock will be limited;
                                                                Market for the Common Stock

21.   Executive Compensation.............................       Management

22.   Financial Statements...............................       Consolidated Financial Statements

23.   Changes in and Disagreements With Accountants on
      Accounting and Financial Disclosure................       Not Applicable

</TABLE>





<PAGE>

PROSPECTUS
[LOGO]


                                            WESTBOROUGH FINANCIAL SERVICES, INC.
                               Proposed Holding Company for The Westborough Bank
                                            Up to 859,625 Shares of Common Stock

Westborough Financial Services, Inc. is a new corporation that is offering
shares of its common stock. The shares we are offering represent less than half
of the outstanding common stock of Westborough Financial Services. Westborough
Savings Bank, to be renamed The Westborough Bank, formed Westborough Financial
Services to own Westborough Bank as part of a reorganization of our structure.
More than half of the outstanding common stock of Westborough Financial Services
will be owned by Westborough Bancorp, MHC, a mutual holding company. The common
stock of Westborough Financial Services will be listed for trading on the OTC
Bulletin Board under the symbol "WFSI."


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

                              TERMS OF THE OFFERING

                             Price: $10.00 per share

                                                         Minimum         Maximum
                                                         -------         -------

Number of shares....................................      552,500        747,500
Underwriting commissions and expenses...............   $   90,410     $  126,290
Net proceeds to Westborough Financial Services......   $5,028,810     $6,942,930
Net proceeds per share to Westborough Financial
  Services .........................................   $     9.10     $     9.29

      We may sell up to 859,625 shares because of regulatory considerations or
changes in market or economic conditions without the resolicitation of
subscribers.


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


               Please read the Risk Factors beginning on page 13.


These securities are not deposits or accounts and are not insured or guaranteed
by the Federal Deposit Insurance Corporation, the Depositors Insurance Fund or
any other governmental agency.

Neither the Securities and Exchange Commission, the Federal Deposit Insurance
Corporation, the Commissioner of Banks of the Commonwealth of Massachusetts nor
any state securities regulator has approved or disapproved these securities or
determined if this prospectus is accurate or complete. Any representation to the
contrary is a criminal offense.


We are offering the common stock on a best efforts basis, and subject to certain
other conditions, including our right to reject any order in whole or in part.
The minimum number of shares that you may purchase is 25 shares. Payment
received prior to closing will be held in an account at Westborough Savings
which will bear interest at Westborough Savings' passbook rate. This offering
will close on or about _____, 1999. We expect that delivery of stock
certificates representing the common stock will be made on or about _____, 1999.


                            Trident Securities, Inc.
                                    [ ], 1999
<PAGE>

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







                  [MAP OF THE WESTBOROUGH BANK BRANCH OFFICES]







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


                                        2
<PAGE>

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

                                     SUMMARY

      To more fully understand the offering, you should read this entire
document carefully, including the consolidated financial statements and the
notes to the consolidated financial statements.

Our Reorganization and Stock Offering


      Westborough Savings is currently a Massachusetts-chartered mutual savings
bank. It is reorganizing into the mutual holding company structure. As part of
the reorganization, Westborough Financial Services is offering shares of its
common stock to the public. After the reorganization, Westborough Financial
Services will own Westborough Savings, which will be renamed "The Westborough
Bank."

      This chart shows our new structure, which is commonly referred to as a
mutual holding company structure, after the reorganization:

- -----------------------------                  -----------------------------
  Westborough Bancorp, MHC                           Public Stockholders
- -----------------------------                  -----------------------------
65% of Westborough   |                                    |  35% of Westborough
Financial Services,  |     ---------------------------    |  Financial Services,
Inc's common stock   ------   Westborough Financial   -----  Inc's common stock
                                  Services, Inc.
                           ---------------------------
                                       |
                                       |100% Ownership
                           ---------------------------
                               The Westborough Bank
                           ---------------------------

      Westborough Bancorp, MHC will own a majority of Westborough Financial
Services' common stock after the reorganization. The same trustees and officers
who manage Westborough Savings will manage Westborough Bancorp, MHC. The Board
of Trustees of Westborough Bancorp, MHC will control the outcome of most matters
put to a vote of stockholders of Westborough Financial Services. We cannot
assure you that the votes cast by Westborough Bancorp, MHC will be in your
personal best interests as a stockholder. For more information concerning your
lack of voting control over Westborough Financial Services, see "Westborough
Bancorp, MHC" and "Restrictions on Acquisition of Westborough Financial Services
and Westborough Bank."



                                       3

- --------------------------------------------------------------------------------
<PAGE>

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

The Companies

Westborough Savings Bank

      Westborough Savings is a Massachusetts-chartered mutual savings bank. Our
mission is to serve as a community-oriented provider of traditional banking and
other financial services to individuals and small business organizations,
including residential and commercial real estate mortgages, consumer and
commercial loans and deposit instruments.


      Westborough Savings has five full service branches located in the towns of
Westborough, Northborough and Shrewsbury, Massachusetts. We also operate a
non-public, self-contained office at the "Willows," a retirement community
located in Westborough. At June 30, 1999, we had assets of $172.1 million,
deposits of $147.1 million and equity of $19.4 million.


Westborough Financial Services, Inc.

      Westborough Financial Services will be the holding company for The
Westborough Bank after the reorganization. Westborough Financial Services has
not engaged in any business to date.

Westborough Bancorp, MHC


      Westborough Bancorp, MHC will own at least 51% of the outstanding common
stock of Westborough Financial Services after the reorganization. We do not
expect that Westborough Bancorp, MHC will engage in any business activity other
than owning a majority of the common stock of Westborough Financial Services.
Westborough Bancorp, MHC has not engaged in any business to date.


The following are highlights of Westborough Savings' operating strategy:

      o     Community Banking.

            Westborough Savings strives to remain a leader in meeting the
            financial service needs of the local community and to provide
            quality service to the individuals and small businesses in its
            market area.

      o     Residential Lending.


            Westborough Savings originates residential first mortgages, and at
            June 30, 1999, we had $81.4 million of residential first mortgage
            loans, representing 88.7% of our total loan portfolio. We originate
            substantially all of these loans for our own portfolio, rather than
            for sale, and we service the loans we originate.



                                       4

- --------------------------------------------------------------------------------
<PAGE>

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

      o     Capital Strength and Profitability.


            Our policy has always been to maintain the financial strength of
            Westborough Savings through conservative risk management, a sound
            financial condition and consistent earnings. At June 30, 1999, our
            ratio of equity to assets was 11.30%, and for the nine months ended
            June 30, 1999 our return on average assets was 0.98% and our return
            on average equity was 8.23%.


      o     Asset Quality.


            Through our commitment to residential lending, we have had low
            levels of losses on loans and late payments. At June 30, 1999, we
            had no non-performing assets, and our ratio of allowance for loan
            losses to total loans before the allowance for loan losses was
            0.96%.


      o     Investment in Facilities and Technology.

            We intend to significantly expand our facilities and technological
            capabilities to better serve our customer and communities by
            utilizing alternative delivery channels. We will continue to employ
            and expand the use of automatic teller machines ("ATMs"), 24 hour
            telephone banking and electronic fund transfer services, and intend
            to introduce Internet online banking and online bill payment
            services. We also plan to renovate and expand our main office to
            allow our executive and administrative functions to be performed in
            a single facility.

      o     Branch Expansion.

            We believe that a well positioned branch network is critical to
            maintaining market share in the traditional community banking and
            small business arenas. Our three year Business Plan contemplates the
            establishment or acquisition of one or more branch locations in our
            market area.

      o     Expansion of Product Lines.

            We are making a commitment to small business lending as a natural
            outgrowth of our more traditional community banking services. We are
            also planning to expand our offering of non-traditional financial
            products, such as insurance and annuities, either directly or
            through affiliates and to introduce other financial services, such
            as fiduciary services, to better position us as a full service
            financial institution.


                                       5

- --------------------------------------------------------------------------------
<PAGE>

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

Reasons for the Reorganization


      The conversion of Westborough Savings to a capital stock savings bank and
its acquisition by Westborough Financial Services will permit Westborough
Financial Services to issue common stock, which is a source of capital not
available to mutual savings banks. The proceeds from the sale of common stock of
Westborough Financial Services will provide Westborough Bank with new capital,
which will support future deposit growth and expanded operations. The ability of
Westborough Financial Services to sell additional common stock also will enable
Westborough Financial Services and Westborough Bank to increase their capital in
response to any future regulatory capital requirement levels. While Westborough
Savings currently exceeds all regulatory capital requirements, the sale of
common stock in connection with the reorganization will assist Westborough Bank
with the orderly preservation and expansion of its capital base and will provide
flexibility to respond to sudden and unanticipated capital needs.

      Westborough Savings' mutual form of ownership will be preserved in
Westborough Bancorp, MHC, which, as a mutual holding company, will own at least
51% of the common stock of Westborough Financial Services as long as Westborough
Bancorp, MHC remains in existence. The reorganization will allow Westborough
Bank to achieve certain benefits of a stock company without a loss of control
that is possible in a full savings institution conversion from mutual to stock
form.

      In addition, since Westborough Savings competes with local and regional
banks not only for customers, but also for employees, we believe that the
ability of Westborough Financial Services to issue common stock will also afford
us the opportunity to attract and retain management and employees through
various stock benefit plans, including incentive stock option plans, stock award
plans and employee stock ownership plans.

      After considering the advantages and disadvantages of the reorganization,
as well as applicable fiduciary duties, the Board of Trustees of Westborough
Savings unanimously approved the reorganization as being in the best interests
of Westborough Savings, its depositors and the communities that it serves.

Terms of the Offering

      We are offering between 552,500 and 747,500 shares of common stock of
Westborough Financial Services to the public. The number of shares we sell in
the offering may increase by 15% to 859,625 shares as a result of regulatory
considerations or changes in financial markets. If we increase the number of
shares we issue, you will not have the opportunity to change or cancel your
stock order unless the number of shares to be issued is increased to in excess
of 859,625 shares. The offering price is $10.00 per share. Trident Securities
will use its best efforts to assist us in selling our stock.





                                       6

- --------------------------------------------------------------------------------
<PAGE>

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

Persons Who Can Order Stock in the Offering

      We are offering the shares of common stock of Westborough Financial
Services in what we call a "subscription offering" in the order of priority
listed below:

      (1)   Depositors with accounts at Westborough Savings with total balances
            of at least $50 on December 31, 1997;


      (2)   Depositors with accounts at Westborough Savings with total balances
            of at least $50 on December 31, 1998; and

      (3)   Our employee stock ownership plan, which will provide retirement
            benefits to our employees.


      The shares of common stock not purchased in the subscription offering will
be offered in what we call a "community offering" to the residents of the towns
of Grafton, Hopkinton, Northborough, Shrewsbury, Southborough and Westborough,
Massachusetts. We also may offer shares of common stock not purchased in either
the subscription offering or community offering to the public through a selling
group of brokers on a best efforts basis.




How We Determined the Offering Range and the $10.00 Price Per Share


      The offering range is based on an independent appraisal of Westborough
Savings by RP Financial, LC., an appraisal firm experienced in appraisals of
savings institutions. RP Financial has estimated that our market value at
September 17, 1999, is between $15.8 million and $21.4 million. This results in
an offering of between 552,500 and 747,500 shares of stock at an offering price
of $10.00 per share because we are only offering 35% of our stock to the public.
RP Financial's estimate of our market value was based in part upon our financial
condition and results of operations and the effect of the additional capital
raised in this offering. RP Financial's independent appraisal will be updated
before we complete our reorganization.

      Two of the factors that RP Financial considered in determining our market
value were the price-to-book ratio and the price-to-earnings ratio or P/E ratio.
The price-to-book ratio represents the price per share of stock divided by its
book value per share. After completion of the reorganization, each share of
Westborough Financial Services common stock, including the shares we issue to
Westborough Bancorp, MHC, will have a book value of $13.22, assuming we sell
650,000 shares in the minority offering. This means that the price you pay for
each share in this offering will be 75.64% of the book value.

      The P/E ratio represents the price per share of stock divided by earnings
or net income per share. In our case, for 1998, our P/E ratio would have been
11.03x, assuming that we sold 650,000 shares in the minority offering. Each of
the price-to-book ratio and the



                                       7

- --------------------------------------------------------------------------------
<PAGE>

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

P/E ratio were calculated using information contained in Westborough Bank's pro
forma financial data.

      The $10.00 price per share was determined by our Board of Trustees based
upon a number of factors, including the fact that $10.00 is the price per share
most commonly used in stock offerings involving reorganizations of savings
institutions.

Limits on Your Purchase of the Common Stock

      Your orders for common stock will be limited in the following ways:

      (1)   the minimum order is 25 shares;

      (2)   in the subscription offering, the maximum amount that an individual
            with his or her associates may purchase is $100,000;

      (3)   in the community offering, the maximum amount that an individual
            with his or her associates may purchase is $100,000; and

      (4)   if we receive orders for a greater number of shares than we are
            offering, then we will allocate the shares that we issue as
            described in "The Reorganization and The Offering -- Limitations on
            Common Stock Purchases;" this may result in your receiving a smaller
            number of shares than you ordered.


We may increase the $100,000 purchase limitation if we do not receive orders for
at least 552,500 shares. For additional information on these purchase
limitations see "The Reorganization and The Offering -- Limitations on Common
Stock Purchases."


How You May Pay for Your Shares

      In the subscription offering and the community offering you may pay for
your shares only by:

      (1)   personal check, official bank check, money order or cash, if
            delivered in person; or

      (2)   authorizing us to withdraw money from your deposit accounts
            maintained with Westborough Savings.

You May Not Sell or Transfer Your Subscription Rights

      If you order stock in the subscription offering, you will be required to
state that you are purchasing the stock for yourself and that you have no
agreement or understanding to sell or transfer your rights. We intend to take
legal action against anyone who sells or gives away their subscription rights.
We will not accept your order if we have reason to believe that you sold or
transferred your subscription rights.


                                       8

- --------------------------------------------------------------------------------
<PAGE>

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

Deadline for Orders of Common Stock

      If you wish to purchase shares, you must submit a properly completed stock
order form, together with payment for the shares, to the Stock Information
Center by 12:00 noon, Eastern Time, on _____, 1999, unless we extend this
deadline. You must submit your order forms by mail, overnight courier or by
dropping off your order form at any of our branch offices.

Termination of the Offering

      The subscription offering will terminate at 12:00 noon, Eastern Time, on
_____, 1999. We expect that the community offering will terminate at the same
time. We may extend this expiration date without notice to you, until ________,
1999, unless regulators approve a later date. All further extensions, in the
aggregate, may not last beyond ________.


Steps We Can Take If We Do Not Receive Orders for the Minimum Number of Shares

      If we do not receive orders for at least 552,500 shares of common stock,
we may take several steps in order to sell the minimum number of shares in the
offering range without resoliciting subscriptions from our depositors.
Specifically, we may increase the $100,000 purchase limitation to a maximum of
5% of the shares offered for sale in the offering, exclusive of an increase in
the total number of shares issued due to an increase in the offering range of up
to 15% (or up to 859,625 shares). In addition, we may seek regulatory approval
to extend the offering beyond the _____, 1999 expiration date. See "The
Reorganization and The Offering -- Limitations on Common Stock Purchases."


Market for the Common Stock

      We expect the common stock to trade on the OTC Bulletin Board under the
symbol "WFSI." Trident Securities intends to make a market in the common stock
but it is under no obligation to do so.

How We Intend to Use the Proceeds We Raise from the Offering


      Assuming we sell 747,500 shares in the subscription offering, we intend to
distribute the net proceeds from the offering as follows:

      o     $3.5 million will be contributed to Westborough Bank;

      o     $598 thousand will be loaned to the employee stock ownership plan of
            Westborough Bank to fund its purchase of common stock; and

      o     $2.9 million will be retained by Westborough Financial Services;


      Westborough Financial Services may use the net proceeds retained from the
offering as a possible source of funds to invest in securities, to finance the
possible acquisition of other


                                       9

- --------------------------------------------------------------------------------
<PAGE>

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

financial institutions or other businesses that are related to banking, to
repurchase common stock or to pay dividends and for other general corporate
purposes. Westborough Bank may use the proceeds it receives to support the
expansion of its lending activities and to expand its operations through the
establishment or acquisition of one or more additional branch offices in its
market area and the expansion and renovation of its main office.

Our Policy Regarding Dividends


      Payment of dividends on the common stock will be subject to determination
and declaration by our Board of Directors and the availability of funds for such
dividends. Our Board of Directors currently anticipates declaring and paying
cash dividends on the common stock following consummation of the reorganization.
However, when the payment of dividends will begin is currently unknown. Any
dividend policy of Westborough Financial Services, however, will also depend
upon our debt and equity structure, earnings and financial condition, need for
capital in connection with possible future acquisitions and other factors,
including economic conditions, regulatory restrictions and tax considerations.
We can give no assurance that dividends will be declared or as to the amount and
frequency of dividends, if declared.

      The only funds available to us for the payment of dividends will be cash
and cash equivalents held at the holding company level, dividends paid by
Westborough Bank to us, and borrowings. Westborough Bank will be prohibited from
paying cash dividends to us to the extent that any such payment would reduce
Westborough Bank's capital below required capital levels or would impair the
liquidation account to be established for the benefit of the Westborough Bank's
eligible account holders and supplemental eligible account holders at the time
of the reorganization.


Our Directors, Officers and Employees Will Have Additional Compensation and
Benefit Programs After the Reorganization

      We are adding a new benefit plan for our officers and employees at no cost
to them:


      o     Employee Stock Ownership Plan. This retirement plan will cover most
            of our employees. We will lend the plan money to buy up to 8% of the
            shares we sell in the offering. The plan will buy shares either in
            the offering or in the open market. The plan will allocate the



                                       10

- --------------------------------------------------------------------------------
<PAGE>

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

            stock to employees over a period of at least ten years as additional
            compensation for their services.

      We are also adding the following termination pay arrangements:


      o     Employment Agreements. We are entering into employment agreements
            with Mr. Joseph F. MacDonough, our President and Chief Executive
            Officer, and Mr. John L. Casagrande, our Senior Vice President and
            Treasurer. If we discharge one of them without cause, if one of them
            resigns because we do not meet our obligations under these
            agreements or following a change in control of Westborough Financial
            Services, we must make a termination payment.


      We also plan to add the following stock-based benefit plans for our
directors, officers and employees:

      o     Stock Option Plan. Under this plan, we may grant our officers,
            directors and employees options to purchase our stock at a price
            that is set on the date we grant the option. The price that we set
            cannot be less than our stock's trading price when we grant the
            options, so the options will have value only if our stock price
            increases. Recipients of options will have up to ten years to
            exercise their options.

      o     Management Recognition Plan. This plan will allow selected officers,
            directors and employees to receive shares of our stock, without
            making any payment at all, if they work for us until the end of a
            specified service period.

We will not implement a stock option plan or management recognition plan unless
our stockholders approve them. We do not expect to ask our stockholders to
approve these plans until at least six months after we complete the offering. We
expect to obtain the shares we would need for these plans through open market
stock purchases or from authorized but unissued shares.


      The following table presents the dollar value of the shares that we expect
to grant under the employee stock ownership plan and the contemplated management
recognition plan and of those to be granted under the stock option plan, and the
percentage of Westborough Financial Services' outstanding common stock that will
be represented by these shares. We based the value of the shares for the
employee stock ownership plan and management recognition plan on a price of
$10.00 per share and the issuance of 747,500 shares of common stock.


                                                               Percentage of
                                          Value of           common stock sold
          Benefit plan                 shares granted         in the offering
          ------------                 --------------         ---------------

Employee stock ownership plan......       $ 598,000                 8%
Stock option plan..................              --                10%
Management recognition plan........       $ 299,000                 4%



                                       11

- --------------------------------------------------------------------------------
<PAGE>

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

Possible Conversion of Westborough Bancorp, MHC to Stock Form

      In the future, Westborough Bancorp, MHC will have authority to convert
from the mutual to capital stock form, in a transaction commonly known as a
"second-step conversion." If Westborough Bancorp, MHC were to undertake a
second-step conversion, Westborough Financial Services' public stockholders
would own approximately the same percentage of the resulting entity as they
owned prior to the second-step conversion. This percentage would be adjusted to
reflect the assets owned by Westborough Bancorp, MHC and any dividends waived by
Westborough Bancorp, MHC. The Board of Trustees has no current plan to undertake
a "second-step conversion" transaction and, under current regulatory
restrictions, may not do so for a period of three years following the
reorganization absent compelling and valid business reasons established to the
satisfaction of the Commissioner of the Massachusetts Division of Banks. For a
description of this possible second-step conversion, see "The Reorganization and
The Offering -- Possible Conversion of Westborough Bancorp, MHC to Stock Form."


                                       12

- --------------------------------------------------------------------------------
<PAGE>

How You May Obtain Additional Information Regarding the Offering

      If you have any questions regarding the offering or the reorganization,
please call the Stock Information Center at (508) _________.

                                  RISK FACTORS

- --------------------------------------------------------------------------------
         You should consider carefully the following risk factors before
                 deciding whether to invest in our common stock.
- --------------------------------------------------------------------------------

After the reorganization our return on average equity will be low compared to
other companies. This could hurt the price of our common stock.


      We will not be able to deploy the increased capital from this offering
into earning assets immediately. Our ability to profitably leverage our new
capital will be significantly affected by industry competition for loans and
deposits. Also, we intend to make significant investments in non-earning assets
such as facilities and technology. Initially, we intend to invest the net
proceeds in short-term investments which generally have lower yields than loans.
This will reduce our return on average equity to a level that will be lower than
our historical ratios. For the nine months ended June 30, 1999, our return on
average equity was 8.23%. Until we can leverage our increased capital and grow
interest earning assets, we expect our return on equity to be below the industry
average, which may negatively impact the value of your stock.


Our loans are concentrated in a small geographic area.

      Our loan portfolio is primarily secured by real estate located in the
towns of Westborough, Northborough, Shrewsbury and Grafton, Massachusetts.
Accordingly, the asset quality of our loan portfolio is largely dependent upon
the economy and unemployment rate in this area. A downturn in the economy in our
primary lending area would likely adversely affect our operations and
profitability.

We may not successfully expand and grow.

      Our future will depend on the success of increasing our loan portfolio,
developing a commercial loan expertise, developing new product lines and opening
new branches. Our ability to originate small business loans and expand product
lines will depend on market conditions in our primary market area. Small
business loans, however, are new to us and involve a higher degree of risk than
one-to four-family residential mortgage loans. As the volume of small business
loans in our loan portfolio increases, the corresponding risks and potential for
losses from these activities will also increase. The success of the branching
opportunities will, in turn, depend on our ability to integrate new branches
into our current operations and our success in attracting customers and a
sufficient amount of deposits to make the new branches profitable.


                                       13
<PAGE>

Rising interest rates may hurt our profits.


      To be profitable, we have to earn more money in interest and fees than we
pay as interest and other expenses. Of our total loan portfolio, 62.3% are
residential mortgage loans that have interest rates fixed for the term of the
loan. We originate loans with terms of up to 30 years, while 28.6% of our
deposit accounts consist of certificate of deposit accounts with remaining terms
to maturity of one year or less. If interest rates rise, the amount of interest
we pay on deposits is likely to increase more quickly than the amount of
interest we receive on our loans, mortgage-backed securities and investment
securities. This would cause our profits to decrease. Rising interest rates may
also reduce the value of our mortgage-backed securities and investment
securities. For additional information on our exposure to interest rates, see
"Management's Discussion and Analysis of Financial Condition and Results of
Operations -- Management of Interest Rate Risk."


The market for common stock will be limited.

      Due to the small size of the offering, it is highly unlikely that an
active trading market for our stock will develop and be maintained. If an active
market does not develop, you may not be able to sell your shares promptly or
perhaps at all, or sell your shares at a price equal to or above the price you
paid for them. The common stock may not be appropriate as a short-term
investment.

Westborough Bancorp, MHC's voting control over Westborough Financial Services
may prevent transactions you would like.

      Westborough Bancorp, MHC will own a majority of Westborough Financial
Services' common stock after the reorganization. Westborough Bancorp, MHC will
be managed by the same trustees/directors and officers who manage Westborough
Savings. The Board of Trustees of Westborough Bancorp, MHC will control the
outcome of most matters put to a vote of stockholders of Westborough Financial
Services. We cannot assure you that the votes cast by Westborough Bancorp, MHC
will be in your personal best interests as a stockholder. For more information
regarding your lack of voting control over Westborough Financial Services, see
"Westborough Bancorp, MHC" and "Restrictions on Acquisition of Westborough
Financial Services and The Westborough Bank."

Our intent to remain independent may not suit your investment objectives.

      Westborough Savings has operated as an independent community-oriented
savings institution since 1869. We intend to continue to operate as an
independent community-oriented savings institution following the reorganization.
Westborough Bank and Westborough Financial Services will be controlled by
Westborough Bancorp, MHC, and we have no current plans to alter this mutual
holding company structure in the future. Accordingly, you are urged not to
subscribe for shares of common stock if you are anticipating a sale of
Westborough Bank or Westborough Financial Services.


                                       14
<PAGE>

The implementation of stock-based benefits will increase our future compensation
expense and reduce our earnings.

      We intend to adopt a stock option plan that will provide for the granting
of options to purchase common stock, to adopt a management recognition plan that
will provide for awards of common stock to our eligible officers, employees and
directors and to have an employee stock ownership plan which will purchase
shares in the reorganization. These plans will increase our future costs of
compensating our directors and employees and reduce our earnings. The cost of
these plans will vary based on our stock price.

Strong competition within our market area may reduce our customer base.

      Competition in the banking and financial services industry is intense. We
have competed for customers by offering excellent service and competitive rates
on our loans and deposit products. We compete with commercial banks, savings
institutions, mortgage banking firms, credit unions, finance companies, mutual
funds, insurance companies, and brokerage and investment banking firms. Some of
these competitors have greater resources than we do and may offer services that
we do not provide. Our profitability depends upon our continued ability to
successfully compete in our market area.

The Year 2000 problem could hurt our operations and our profits and could lower
the value of your stock.

      We rely upon computers to conduct our daily business. Failure of any of
our computer systems, those of the parties we do business with or the public
infrastructure, including the electric and telephone companies, to process in
the new year may disrupt our ability to do routine business and to service our
customers. For example, we may not be able to process withdrawals or deposits,
prepare account statements or engage in any of the transactions that constitute
our normal operations. This could hurt our profits. For additional information
regarding the "Year 2000 Problem," see "Management's Discussion and Analysis of
Financial Condition and Results of Operations -- Issues for the Year 2000."


We have broad discretion in allocating the proceeds of the offering. Our failure
to effectively apply such proceeds could hurt our profits.

      We intend to contribute approximately $3.5 million of the $6.9 million in
net proceeds (assuming the sale of 747,500 shares in the offering) to
Westborough Bank, which will use the proceeds to support the expansion of its
lending activities and to expand its operations through the establishment or
acquisition of one or more additional branch offices. The expansion and
renovation of its main office currently is estimated to cost approximately $2.5
million. In addition, we will retain approximately $2.9 million of the net
proceeds to invest in securities, to finance the possible acquisition of other
financial institutions or other businesses related to banking, to repurchase
common stock or to pay dividends and for other general corporate purposes. Other
than with respect to the estimated costs of the main office renovation, we have
not allocated specific amounts of proceeds for these purposes, and we will have
significant flexibility in determining the



                                       15
<PAGE>


amounts of net proceeds we apply to different uses and the timing of such
applications. Our failure to apply these funds effectively could hurt our
profits.



                                       16
<PAGE>

                 SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

      The summary information presented below at or for each of the years
presented is derived in part from the consolidated financial statements of
Westborough Savings. The following information is only a summary, and you should
read it in conjunction with our consolidated financial statements and notes
beginning on page F-1.


                                     At June 30,         At September 30,
                                     -----------  ------------------------------
                                        1999        1998       1997       1996
                                     -----------  --------   --------   --------
                                                    (In thousands)
Selected Financial Data:
Total assets .......................   $172,113   $158,523   $143,896   $140,218
Loans, net(1) ......................     89,428     82,348     70,580     65,243
Investment securities(2) ...........     63,259     60,107     61,654     62,743
Total deposits .....................    147,135    135,962    125,170    120,282
Federal Home Loan Bank advances ....      4,000      2,000         --      3,000
Total surplus ......................     19,448     19,367     17,447     15,789
Allowance for loan losses ..........        869        827        786        690
Non-accrual loans ..................         --         --         --         --
Non-performing assets ..............         --         74         19        144

                                       For the Nine
                                           Months
                                           Ended          For the Year Ended
                                          June 30,          September 30,
                                      ---------------   ------------------------
                                       1999     1998     1998     1997     1996
                                      ------   ------   ------   ------   ------
                                                   (In thousands)
Selected Operating Data:
Interest and dividend income ......   $7,876   $7,443   $9,933   $9,461   $8,711
Total interest expense ............    3,688    3,392    4,557    4,426    4,037
                                      ------   ------   ------   ------   ------
Net interest income ...............    4,188    4,051    5,376    5,035    4,674
Provision for loan losses .........       35       30       39       96      105
                                      ------   ------   ------   ------   ------
Net interest income,
   after provision for loan losses     4,153    4,021    5,337    4,939    4,569
Total other income ................      983      301      383      608      454
Total operating expense ...........    3,337    2,688    3,657    3,563    3,145
                                      ------   ------   ------   ------   ------
Income before income taxes ........    1,799    1,634    2,063    1,984    1,878
Provision for income taxes ........      595      574      750      676      695
                                      ------   ------   ------   ------   ------
Net income ........................   $1,204   $1,060   $1,313   $1,308   $1,183
                                      ======   ======   ======   ======   ======


                                                        (footnotes on next page)


                                       17
<PAGE>


<TABLE>
<CAPTION>
                                                             At or for the
                                                            Nine Months Ended       At or For the Year
                                                                 June 30,           Ended September 30,
                                                            -----------------   ---------------------------
                                                              1999      1998      1998      1997      1996
                                                              ----      ----      ----      ----      ----
                                                                             (In thousands)
<S>                                                         <C>       <C>       <C>       <C>       <C>
Selected Financial Ratios and Other Data(3)
     Performance Ratios:
          Return on average assets ...................        0.98%     0.96%     0.88%     0.93%     0.91%
          Return on average equity ...................        8.23%     7.90%     7.25%     8.06%     7.81%
          Average equity to average assets ...........       11.90%    12.12%    12.16%    11.58%    11.62%
          Equity to total assets at end of period ....       11.30%    12.49%    12.22%    12.12%    11.26%
          Average interest rate spread ...............        2.99%     3.25%     3.20%     3.24%     3.25%
          Net interest margin(4) .....................        3.55%     3.81%     3.76%     3.74%     3.74%
          Average interest earning assets to average
               interest bearing liabilities ..........      117.72%   117.66%   117.84%   115.60%   115.12%
          Total operating expense to average
               assets ................................        2.71%     2.43%     2.46%     2.54%     2.41%
          Efficiency ratio(5) ........................       64.53%    61.76%    63.50%    63.14%    61.33%
     Regulatory Capital Ratios:
          Regulatory tier 1 leverage capital .........       11.41%    12.09%    12.00%    11.90%    11.60%
          Tier 1 risk-based capital ..................       20.60%    22.59%    21.80%    22.90%    26.10%
          Total risk-based capital ...................       21.52%    23.62%    22.70%    24.00%    27.20%
     Asset Quality Ratios:
          Non-performing loans as a percent
              of loans ...............................          --        --        --        --        --
          Non-performing assets as a percent
               of total assets .......................          --        --      0.05%     0.01%     0.10%
          Allowance for loan losses as a percent
               of total loans before the allowance for
               loan losses ...........................        0.96%     0.99%     0.99%     1.10%     1.05%
     Number of:
          Full-service offices(6) ....................           5         4         4         4         3
          Full-time equivalent employees .............          60        51        53        51        50
</TABLE>


- ----------
(1)   Loans are shown net of deferred loan costs (fees), allowance for loan loss
      and unadvanced loan funds.
(2)   Includes Federal Home Loan Bank of Boston stock.

(3)   Asset Quality Ratios and Regulatory Capital Ratios are end of period
      ratios. Ratios for the period at or for the nine months ended June 30 are
      annualized.

(4)   Net interest margin represents net interest income as a percentage of
      average interest earning assets.

(5)   The efficiency ratio represents the ratio of operating expenses divided by
      the sum of net interest income and other income.
(6)   The number of full-service offices shown at June 1999 does not include our
      branch at the Willows.



                                       18
<PAGE>

                            WESTBOROUGH SAVINGS BANK

      Westborough Savings is a Massachusetts-chartered mutual savings bank,
chartered in 1869. Westborough Savings is headquartered in Westborough,
Massachusetts, which is located 12 miles east of Worcester and 29 miles west of
Boston, Massachusetts. Our deposits are insured by the FDIC and the Depositors
Insurance Fund. We are examined and regulated by the Division of Banks of the
Commonwealth of Massachusetts and the FDIC. Westborough Savings Bank's executive
offices are located at 100 E. Main Street, Westborough, Massachusetts 01581 and
its telephone number is (508) 366-4111. Westborough Savings also maintains an
Internet web site located at www.westborosavings.com.

      Westborough Savings is a community and customer-oriented retail bank
offering traditional deposit products, residential and commercial real estate
mortgage loans and, to a lesser extent, consumer and commercial loans. We
operate five full service banking offices located in the towns of Westborough,
Northborough and Shrewsbury, Massachusetts. We also operate a non-public
self-contained office at the "Willows," a retirement community located in
Westborough. Together, our offices serve our "primary market area" consisting of
Westborough, Northborough, Shrewsbury, Grafton, Southborough and Hopkinton,
Massachusetts.


      At June 30, 1999, we had total loans of $91.8 million, of which $81.4
million, or 88.7%, were residential first mortgage loans. Of the residential
first mortgage loans outstanding at that date, 29.8% were adjustable-rate
mortgage loans and 70.2% were fixed-rate loans. We retain substantially all of
the loans that we originate. We also invest in mortgage-backed and investment
securities, consisting primarily of U.S. government, government agency and
corporate securities. Our investment portfolio equaled $63.3 million, or 36.8%
of our total assets at June 30, 1999. For further information on our operations
and financial condition, see "Business of Westborough Savings Bank."


                      WESTBOROUGH FINANCIAL SERVICES, INC.

      Westborough Financial Services is a newly organized Massachusetts
corporation organized on _____, 1999. Westborough Financial Services has not
engaged in any business to date and will serve as a holding company of The
Westborough Bank (formerly known as Westborough Savings Bank) following the
reorganization. A majority of the outstanding shares of Westborough Financial
Services' common stock will be owned by Westborough Bancorp, MHC. Westborough
Financial Services' executive offices are located at 100 East Main Street,
Westborough, Massachusetts and its telephone number is (508) 366-4111.

                            WESTBOROUGH BANCORP, MHC

      As part of our reorganization, Westborough Savings will organize
Westborough Bancorp, MHC as a Massachusetts-chartered mutual holding company
which will be registered as a bank holding company with the Federal Reserve
Board. Persons who had liquidation rights with respect to Westborough Savings as
of the date of the reorganization will continue to have liquidation rights
solely with respect to Westborough Bancorp, MHC. Their liquidation rights in
Westborough Bancorp, MHC will exist as long as they maintain a deposit account
at


                                       19
<PAGE>

Westborough Bank. Westborough Bancorp, MHC's executive offices are located at
100 East Main Street, Westborough, Massachusetts 01581 and its telephone number
is (508) 366-4111.

      Westborough Bancorp, MHC's principal assets will be the shares of common
stock of Westborough Financial Services that it receives in the reorganization
and approximately $100,000 that it receives as its initial capitalization. At
the present time, we expect that Westborough Bancorp, MHC will not engage in any
business activity other than its investment in a majority of the common stock of
Westborough Financial Services and the management of any cash dividends received
from Westborough Financial Services. Federal and state law and regulations
require that as long as Westborough Bancorp, MHC is in existence it must own a
majority of Westborough Financial Services' common stock.

               HOW WE INTEND TO USE THE PROCEEDS FROM THE OFFERING


      The net proceeds will depend on the total number of shares of common stock
sold in the offering, which in turn will depend on RP Financial's appraisal,
regulatory and market considerations, and the expenses incurred in connection
with the offering. Although we will not be able to determine the actual net
proceeds from the sale of the common stock until we complete the offering, we
estimate the net proceeds to be between $5.0 million and $6.9 million.


      Westborough Financial Services intends to distribute the net proceeds from
the offering as follows:


                                                         Number of Shares Sold
                                                        -----------------------
                                                          552,500      747,500
                                                        ----------   ----------
Offering proceeds ...................................   $5,525,000   $7,475,000
Less: offering expenses .............................      496,190      532,070
                                                        ----------   ----------
Net offering proceeds ...............................    5,028,810    6,942,930
                                                        ----------   ----------
Less:
    Proceeds contributed to Westborough Bank ........    2,514,405    3,471,465
    Proceeds used for loan to employee
       stock ownership plan .........................      442,000      598,000
                                                        ----------   ----------
Proceeds remaining for Westborough Financial Services   $2,072,405   $2,873,465
                                                        ==========   ==========

      If regulatory or market conditions change and we are required to sell
859,625 shares of stock, then we estimate the net offering proceeds to be
$8,043,549. If we sell 859,625 shares of stock, then our loan to the employee
stock ownership plan would be $687,700.


      The net proceeds may vary because total expenses relating to the
reorganization may be more or less than our estimates. For example, our expenses
would increase if a syndicated community offering is used to sell shares not
purchased in the subscription offering and community offering. The net proceeds
will also vary if the number of shares to be sold in the offering are adjusted
to reflect a change in the estimated pro forma market value of Westborough


                                       20
<PAGE>

Financial Services and Westborough Bank. Payments for shares made through
withdrawals from existing deposit accounts will not result in the receipt of new
funds for investment by Westborough Bank but will result in a reduction of
Westborough Bank's deposits and interest expense as funds are transferred from
interest bearing certificates of deposit or other deposit accounts.

      Westborough Financial Services may use the proceeds it retains from the
offering:

      (1)   to invest in securities;

      (2)   to finance the possible acquisition of financial institutions or
            other businesses that are related to banking;

      (3)   to repurchase shares of common stock issued in the offering; and

      (4)   for general corporate purposes.

      Westborough Bank may use the proceeds it receives from the offering:

      (1)   to fund new loans;

      (2)   to finance the possible establishment or acquisition of one or more
            branch offices in its market area;

      (3)   to finance the expansion and renovation of its main office; and

      (4)   for general corporate purposes.

                         OUR POLICY REGARDING DIVIDENDS


      We will have the authority to declare and pay dividends on our common
stock upon completion of the offering. Payment of dividends on the common stock
will be subject to determination and declaration by our Board of Directors and
the availability of funds for such dividends. Our Board of Directors currently
anticipates declaring and paying cash dividends on the common stock following
consummation of the reorganization. However, when the payment of dividends will
begin is currently unknown. Any dividend policy of Westborough Financial
Services, however, will also depend upon our debt and equity structure, earnings
and financial condition, need for capital in connection with possible future
acquisitions and other factors, including economic conditions, regulatory
restrictions and tax considerations. We can give no assurance that dividends
will be declared or as to the amount and frequency of dividends, if declared.



                                       21
<PAGE>

      If Westborough Financial Services pays dividends to its stockholders, it
will be required to pay dividends to Westborough Bancorp, MHC, unless
Westborough Bancorp, MHC elects to waive dividends. We do not currently
anticipate that Westborough Bancorp, MHC will waive dividends paid by
Westborough Financial Services. Any decision to waive dividends will be subject
to regulatory approval. See "Regulation of Westborough Savings Bank and
Westborough Financial Services, Inc. -- Dividend Waivers by Westborough Bancorp,
MHC."


      The only funds available to us for the payment of dividends will be cash
and cash equivalents held at the holding company level, dividends paid by
Westborough Bank to us, and borrowings. Westborough Bank will be prohibited from
paying cash dividends to us to the extent that any such payment would reduce
Westborough Bank's capital below required capital levels or would impair the
liquidation account to be established for the benefit of the Westborough Bank's
eligible account holders and supplemental eligible account holders at the time
of the reorganization. See "The Reorganization and The Offering -- Effects of
the Reorganization -- Depositors' Rights If We Liquidate; Liquidation Account."


      Under FDIC regulations, Westborough Bank is prohibited from paying
dividends if, among other things, it was not in compliance with applicable
regulatory capital requirements. In addition, Massachusetts law provides that
dividends may be paid by Westborough Bank only out of net profits and only to
the extent that it does not impair its capital stock and surplus accounts.
Provided that Westborough Bank can meet the above requirements, the net profits
of Westborough Bank may be distributed as a dividend so long as, after the
distribution, either the capital stock and surplus accounts of Westborough Bank
equal at least 10% of its deposit liabilities, or the surplus account of
Westborough Bank equals 100% of its capital stock account, subject to certain
statutory exceptions.

      Any payment of dividends by Westborough Bank to Westborough Financial
Services that would be deemed to be drawn out of Westborough Bank's bad debt
reserves, would require a payment of taxes at the then-current tax rate by
Westborough Bank on the amount of earnings deemed to be removed from bad debt
reserves for such distribution. Westborough Bank does not intend to make any
distribution to Westborough Financial Services that would create this type of a
tax liability. See "Taxation."

                           MARKET FOR THE COMMON STOCK

      We have not previously issued common stock, and there is currently no
established market for the common stock. We expect the common stock to trade
under the symbol "WFSI" on the over-the-counter market with quotations available
through the OTC Bulletin Board after completion of the offering. Trident
Securities has advised us that it intends to make a market in the common stock
following the reorganization, but is under no obligation to do so. We will seek
to encourage and assist additional market makers to make a market for our common
stock.


                                       22
<PAGE>

      The development of an active trading market depends on the existence of
willing buyers and sellers, the presence of which is not within our control, or
any market maker. The number of active buyers and sellers of the common stock at
any particular time may be limited. Under such circumstances, you could have
difficulty selling your shares on short notice, and, therefore, you should not
view the common stock as a short-term investment. We cannot assure you that an
active trading market for the common stock will develop or that, if it develops,
it will continue, nor can we assure you that if you purchase shares you will be
able to sell them at or above $10.00 per share.


                                       23
<PAGE>

                          REGULATORY CAPITAL COMPLIANCE


      At June 30, 1999, we exceeded all regulatory capital requirements. Set
forth below is a summary of our capital computed under generally accepted
accounting principles ("GAAP") and our compliance with regulatory capital
standards at June 30, 1999, on a historical and pro forma basis. We have assumed
that the indicated number of shares were sold as of June 30, 1999 and that
Westborough Bank received 50% of the net proceeds from the offering. For
purposes of the table below, the amount expected to be loaned to the employee
stock ownership plan and the cost of the shares expected to be acquired by the
management recognition plan are deducted from pro forma regulatory capital. For
a discussion of the capital requirements applicable to Westborough Savings and
Westborough Bank, see "Regulation of Westborough Savings Bank and Westborough
Financial Services, Inc. -- Federal Banking Regulation -- Capital Requirements."



                                       24
<PAGE>


<TABLE>
<CAPTION>
                                                   Pro Forma at June 30, 1999 Based Upon the Sale at $10.00 Per Share
                                    ------------------------------------------------------------------------------------------------
                                                                                                                       859,625
                                                          552,500             650,000             747,500               Shares
                                     Historical at         Shares              Shares              Shares             (15% Above
                                       June 30,        (Minimum of the    (Midpoint of the     (Maximum of the      (Maximum of the
                                         1999              Range)              Range)              Range)             Range)(1)
                                    ---------------    ---------------     ---------------     ---------------     -----------------
                                            Percent            Percent             Percent             Percent             Percent
                                               of                 of                  of                  of                  of
                                    Amount   Assets    Amount   Assets     Amount   Assets     Amount   Assets     Amount  Assets(2)
                                    ------  -------    ------  -------     ------  -------     ------  -------     ------  ---------
                                                                          (In thousands)
<S>                                <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>
Capital and Retained Earnings
     under Generally Accepted
     Accounting Principles ......  $19,448   11.30%    $21,299   12.24%    $21,661   12.43%    $22,022   12.61%    $22,438   12.81%
                                   =======   =====     =======   =====     =======   =====     =======   =====     =======   =====

Leverage Capital:
Leverage Capital level(3) .......  $19,411   11.41%    $21,262   12.37%    $21,624   12.55%    $21,985   12.73%    $22,401   12.94%
Requirement(4) ..................    5,102    3.00%      5,158    3.00%      5,169    3.00%      5,179    3.00%      5,192    3.00%
                                   -------    ----     -------    ----     -------    ----     -------    ----     -------    ----
Excess ..........................  $14,309    8.41%    $16,104    9.37%    $16,455    9.55%    $16,806    9.73%    $17,209    9.94%
                                   =======    ====     =======    ====     =======    ====     =======    ====     =======    ====

Tier I Risk-Based Capital:
Capital level(3)(5) .............  $19,411   20.60%    $21,262   22.33%    $21,624   22.66%    $21,985   22.99%    $22,401   23.37%
Requirement .....................    3,769    4.00%      3,809    4.00%      3,817    4.00%      3,825    4.00%      3,834    4.00%
                                   -------   -----     -------   -----     -------   -----     -------   -----     -------   -----
Excess ..........................  $15,642   16.60%    $17,453   18.33%    $17,807   18.66%    $18,160   18.99%    $18,567   19.37%
                                   =======   =====     =======   =====     =======   =====     =======   =====     =======   =====

Total Risk-Based Capital:
Capital level(3)(4) .............  $20,280   21.52%    $22,131   23.24%    $22,493   23.57%    $22,854   23.90%    $23,270   24.27%
Requirement(4) ..................    7,538    8.00%      7,619    8.00%      7,635    8.00%      7,651    8.00%      7,669    8.00%
                                   -------   -----     -------   -----     -------   -----     -------   -----     -------   -----
Excess ..........................  $12,742   13.52%    $14,512   15.24%    $14,858   15.57%    $15,203   15.90%    $15,601   16.27%
                                   =======   =====     =======   =====     =======   =====     =======   =====     =======   =====
</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 changes in market conditions or general financial and
      economic conditions following the commencement of the offering.

(2)   Leverage capital levels are shown as a percentage of "total adjusted
      assets," and risk-based capital levels are calculated on the basis of a
      percentage of "risk-weighted assets," each as defined in the FDIC
      regulations.

(3)   Pro forma capital levels assume receipt by Westborough Bank of 50% of the
      net proceeds from the shares of common stock sold at the minimum, midpoint
      and maximum of the offering range. These levels assume funding by
      Westborough Bank of the management recognition plan equal to 4% of the
      common stock issued, including repayment of Westborough Financial
      Services' loan to the employee stock ownership plan to enable the plan to
      purchase 8% of the common stock issued.

(4)   The current minimum leverage capital requirement for savings banks is 3%
      of total adjusted assets for savings banks that receive the highest
      supervisory ratings for safety and soundness and that are not experiencing
      or anticipating significant growth. The current leverage capital ratio
      applicable to all other savings banks is 4% to 5%.
(5)   Assumes net proceeds are invested in assets that carry risk-weighting
      equal to the actual risk weighting of Westborough Savings' assets as of
      June 30, 1999.



                                       25
<PAGE>

                                 CAPITALIZATION


      The following table presents the historical deposits and capitalization of
Westborough Savings at June 30, 1999, and the pro forma capitalization of
Westborough Financial Services after giving effect to the reorganization, based
upon the sale of the number of shares shown below and the other assumptions set
forth under "Pro Forma Data." A change in the number of shares to be sold in the
offering may affect materially the capitalization.

<TABLE>
<CAPTION>
                                                                              Company Pro Forma Based Upon Sale at $10.00 Per Share
                                                                             -------------------------------------------------------
                                                                                                                          859,625
                                                                             552,500        650,000        747,500         Shares
                                                              Historical      Shares         Shares         Shares       (15% Above
                                                              as of June     (Minimum      (Midpoint      (Maximum       Maximum of
                                                               30, 1999      of Range)      of Range)      of Range)      Range)(1)
                                                              -----------  ------------  -------------  -------------  -------------
                                                                                          (In thousands)
<S>                                                            <C>           <C>            <C>            <C>            <C>
Deposits(2) ..............................................     $ 147,135     $ 147,135      $ 147,135      $ 147,135      $ 147,135
Borrowings ...............................................         4,000         4,000          4,000          4,000          4,000
                                                               ---------     ---------      ---------      ---------      ---------
Total deposits and borrowed funds ........................     $ 151,135     $ 151,135      $ 151,135      $ 151,135      $ 151,135
                                                               =========     =========      =========      =========      =========
Stockholders' equity:
     Preferred stock, $0.01 par value, 1,000,000
          shares authorized; none to be issued ...........     $      --     $      --      $      --      $      --      $      --
     Common stock, $0.01 par value, 5,000,000
          shares authorized; shares to be issued
          as reflected(3)(4) .............................            --            16             19             21             25
     Additional paid-in capital)(4) ......................            --         5,013          5,967          6,922          8,019
     Retained earnings(5) ................................        19,411        19,311         19,311         19,311         19,311
     Accumulated other comprehensive income ..............            37            37             37             37             37
Less:
     Common stock acquired by the employee stock
          ownership plan(6) ..............................            --          (442)          (520)          (598)          (688)
     Common stock acquired by the management
          recognition plan(7) ............................            --          (221)          (260)          (299)          (344)
                                                               ---------     ---------      ---------      ---------      ---------
Total stockholders' equity ...............................     $  19,448     $  23,714      $  24,554      $  25,394      $  26,360
                                                               =========     =========      =========      =========      =========
</TABLE>


- ----------
(1)   As adjusted to give effect to an increase in the number of shares which
      could occur due to an increase in the offering 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 offering.
(2)   Does not reflect withdrawals from deposit accounts for the purchase of
      common stock in the offering. Such withdrawals would reduce pro forma
      deposits by the amount of such withdrawals.

(3)   Reflects share to be issued to Westborough Bancorp, MHC as follows:
      1,026,072 shares at the minimum, 1,207,143 shares at the midpoint,
      1,388,214 shares at the maximum and 1,596,447 shares at 15% above the
      maximum.

(4)   Reflects the issuance of shares sold in the offering at a value of $10.00
      per share. No effect has been given to the issuance of additional shares
      of common stock pursuant to Westborough Financial Services' proposed stock
      option plan intended to be adopted by Westborough Financial Services and
      presented for approval of stockholders at a meeting of the stockholders to
      be held at least six months following completion of the offering.
(5)   The retained earnings of Westborough Bank will be substantially restricted
      after the offering. The reduction in historical retained earnings reflects
      the $100,000 initial capitalization of Westborough Bancorp, MHC by
      Westborough Bank.
(6)   Assumes that 8% of the shares issued in connection with the offering will
      be purchased by the employee stock ownership plan and that the funds used
      to acquire such shares will be borrowed from Westborough Financial
      Services. The common stock acquired by the employee stock ownership plan
      is reflected as a reduction of stockholders' equity.
(7)   Assumes that, subsequent to the offering, an amount equal to 4% of the
      shares of common stock issued in the offering is purchased by a management
      recognition plan through open market purchases. The proposed management
      recognition plan is intended to be adopted by Westborough Financial
      Services and presented for approval of stockholders at a meeting of
      stockholders to be held at least six months following completion of the
      offering. The common stock purchased by the management recognition plan is
      reflected as a reduction of stockholders' equity.


                                       26
<PAGE>

                                 PRO FORMA DATA


      We can not determine the actual net proceeds from the sale of the common
stock until the offering is completed. However, we estimate that net proceeds
will be between $5.0 million and $6.9 million, or $8.0 million if the offering
range is increased by 15%, based upon the following assumptions:


      o     we will sell all shares of common stock in the subscription
            offering;

      o     we will pay Trident Securities a fee equal to 2.0% of the aggregate
            purchase price for sales in the subscription offerings except for
            shares sold to the employee stock ownership plan, and officers,
            trustees and their immediate families; and

      o     total expenses, excluding the marketing fees paid to Trident
            Securities will be approximately $405,780.


      We calculated the pro forma consolidated net income and stockholders'
equity of Westborough Financial Services for the nine months ended June 30, 1999
and the year ended September 30, 1998, as if the common stock had been sold at
the beginning of the year and the net proceeds had been invested at 5.09% and
4.39%, respectively. We chose these yields because they represent the yield on
one-year U.S. Government securities at the corresponding period. In light of
changes in interest rates in recent periods, we believe this rate more
accurately reflects pro forma reinvestment rates than the arithmetic average
method which assumes reinvestment of the net proceeds at a rate equal to the
average of yield on interest earning assets and cost of deposits for these
periods. We assumed a tax rate of 36% for both periods. This results in an
after-tax yield of 3.26% for the nine months ended June 30, 1999 and 2.81% for
the year ended September 30, 1998.

      We calculated historical and pro forma per share amounts by dividing
historical and pro forma amounts of pro forma consolidated net income and
stockholders' equity by the indicated number of shares of common stock. We
adjusted these figures to give effect to the shares purchased by the employee
stock ownership plan. We computed per share amounts for each period as if the
common stock was outstanding at the beginning of the periods, but we did not
adjust per share historical or pro forma stockholders' equity to reflect the
earnings on the estimated net proceeds. As discussed under "How We Intend to Use
the Proceeds from the Offering," Westborough Financial Services intends to
retain up to 50% of the net proceeds from the offering and intends to make a
loan to the employee stock ownership plan to fund the employee stock ownership
plan's purchase of 8% of the common stock.


      The following tables give effect to the management recognition plan, which
we expect to adopt following the reorganization and present, along with the
stock option plan, to stockholders for approval at an annual or special meeting
of stockholders to be held at least six months following the completion of the
reorganization. If the management recognition plan is approved by stockholders,
the management recognition plan will acquire an amount of common stock equal to
4% of the shares of common stock sold in the offering, either through open
market purchases or from authorized but unissued shares of common stock. On
preparing the following tables we assumed that stockholder approval has been
obtained and that the shares acquired by the management recognition plan are
purchased in the open market at the purchase price.


                                       27
<PAGE>

      The following tables do not give effect to:

      (1)   the shares to be reserved for issuance under the stock option plan,
            which requires stockholder approval at a meeting following the
            reorganization;

      (2)   withdrawals from deposit accounts for the purpose of purchasing
            common stock in the reorganization;

      (3)   Westborough Financial Services' results of operations after the
            reorganization; or

      (4)   the market price of the common stock after the reorganization.

      The following pro forma information may not represent the financial
effects of the reorganization at the date on which the reorganization actually
occurs and you should not use the table to indicate future results of
operations. Pro forma stockholders' equity represents the difference between the
stated amount of assets and liabilities of Westborough Financial Services
computed in accordance with generally accepted accounting principles. We did not
increase or decrease stockholders' equity to reflect the difference between the
carrying value of loans and other assets and market value. Pro forma
stockholders' equity is not intended to represent the fair market value of the
common stock and may be different than amounts that would be available for
distribution to stockholders if we liquidated.


                                       28
<PAGE>


<TABLE>
<CAPTION>
                                                                                    At or for the Nine Months Ended June 30, 1999
                                                                             -------------------------------------------------------
                                                                                                                         Maximum as
                                                                              Minimum       Midpoint        Maximum       Adjusted
                                                                              552,500        650,000        747,500       859,625
                                                                              Shares         Shares         Shares        Shares
                                                                             at $10.00      at $10.00      at $10.00     at $10.00
                                                                             Per Share      Per Share      Per Share    Per Share(1)
                                                                             ---------      ---------      ---------    ------------
                                                                                   (In thousands, except per share amounts)
<S>                                                                          <C>            <C>            <C>            <C>
Gross proceeds(2) ......................................................     $  5,525       $  6,500       $  7,475       $  8,596
       Less: Expenses ..................................................         (496)          (514)          (532)          (552)
                                                                             --------       --------       --------       --------
Estimated net proceeds .................................................        5,029          5,986          6,943          8,044
                                                                             ========       ========       ========       ========
       Less: Common stock purchased by employee
             stock ownership plan(3) ...................................         (442)          (520)          (598)          (688)
       Less: Common stock purchased by
             management recognition plan(4) ............................         (221)          (260)          (299)          (344)
                                                                             --------       --------       --------       --------
             Estimated net proceeds, as adjusted .......................     $  4,366       $  5,206       $  6,046       $  7,012
                                                                             ========       ========       ========       ========
For the 9 months ended June 30, 1999:
Consolidated net income:
       Historical income ...............................................     $  1,204       $  1,204       $  1,204       $  1,204
       Pro forma income on net proceeds(5) .............................           41             61             82            105
       Pro forma employee stock ownership plan
             adjustment(3) .............................................          (21)           (25)           (29)           (33)
       Pro forma management recognition
             plan adjustment(4) ........................................          (21)           (25)           (29)           (33)
                                                                             --------       --------       --------       --------
             Pro forma net income ......................................     $  1,203       $  1,215       $  1,228       $  1,243
                                                                             ========       ========       ========       ========
Per share net income:
       Historical income ...............................................     $   0.78       $   0.67       $   0.58       $   0.50
       Pro forma income on net proceeds(5) .............................         0.03           0.03           0.04           0.04
       Pro forma employee stock ownership plan
             adjustment(3)(6) ..........................................        (0.01)         (0.01)         (0.01)         (0.01)
       Pro forma management recognition
             plan adjustment(4) ........................................        (0.01)         (0.01)         (0.01)         (0.01)
                                                                             --------       --------       --------       --------
             Pro forma net income per share ............................     $   0.79       $   0.68       $   0.60       $   0.52
                                                                             ========       ========       ========       ========
At June 30, 1999
Stockholders' equity:
       Historical ......................................................     $ 19,348       $ 19,348       $ 19,348       $ 19,348
       Estimated net proceeds ..........................................        5,029          5,986          6,943          8,044
       Less: Common stock acquired by employee
             stock ownership plan(3) ...................................         (442)          (520)          (598)          (688)
       Less: Common stock acquired by management
             recognition plan(4) .......................................         (221)          (260)          (299)          (344)
                                                                             --------       --------       --------       --------
             Pro forma stockholders' equity ............................     $ 23,714       $ 24,554       $ 25,394       $ 26,360
                                                                             ========       ========       ========       ========
Stockholders' equity per share(7):
       Historical ......................................................     $  12.26       $  10.42       $   9.06       $   7.88
       Estimated net proceeds ..........................................         3.19           3.22           3.25           3.27
       Less: Common stock acquired by employee
             stock ownership plan(3) ...................................        (0.28)         (0.28)         (0.28)         (0.28)
       Less: Common stock acquired by management
             recognition plan(4) .......................................        (0.14)         (0.14)         (0.14)         (0.14)
                                                                             --------       --------       --------       --------
             Pro forma stockholders' equity per share ..................     $  15.03       $  13.22       $  11.89       $  10.73
                                                                             ========       ========       ========       ========
Ratio of offering price to  pro forma
       net income per share (annualized)(8) ............................         9.49x         11.03x         12.50x         14.42x
Offering price as a percentage of pro forma
       stockholders' equity per share(8) ...............................        66.53%         75.64%         84.10%         93.20%
</TABLE>



                                       29
<PAGE>

- ----------


(1)   We reserve the right to issue up to a total of 859,625 shares at $10.00
      per share, or 15% above the maximum of the offering range. Unless
      otherwise required by the regulators, subscribers will not be given the
      right to modify their subscriptions unless the aggregate purchase price of
      the common stock is increased to exceed $8.6 million (i.e., 15% above the
      maximum of the offering range.)


(2)   Withdrawals from deposit accounts for the purchase of stock have not been
      reflected in these adjustments. We estimate that approximately 20% of all
      subscription orders may utilize funds currently on deposit at Westborough
      Savings.

(3)   Assumes 8% of the shares to be sold in the offering are purchased by the
      employee stock ownership plan under all circumstances, and that the funds
      used to purchase such shares are borrowed from Westborough Financial
      Services. The approximate amount expected to be borrowed by the employee
      stock ownership plan is reflected in this table as a reduction of capital.
      Although repayment of such debt will be secured solely by the shares
      purchased by the employee stock ownership plan, we expect to make
      discretionary contributions to the employee stock ownership plan in an
      amount at least equal to the principal and interest payments on the
      employee stock ownership plan debt. Pro forma net income has been adjusted
      to give effect to such contributions, based upon a fully amortizing debt
      with a ten-year term. Since Westborough Financial Services will be
      providing the employee stock ownership plan loan, only principal payments
      on the employee stock ownership plan loan are reflected as employee
      compensation and benefits expense. The provisions of SOP 93-6 have been
      applied for shares to be acquired by the employee stock ownership plan and
      for purposes of computing earnings per share.

(4)   Assumes a number of issued and outstanding shares of common stock equal to
      4% of the common stock to be sold in the offering will be purchased by the
      management recognition plan. Before the management recognition plan is
      implemented, it must be approved by the stockholders. The dollar amount of
      the common stock possibly to be purchased by the management recognition
      plan is based on $10.00 per share and represents unearned compensation and
      is reflected as a reduction of capital. Such amount does not reflect
      possible increases or decreases in the price per share after the offering.
      As we accrue compensation expenses to reflect the vesting of such shares
      pursuant to the management recognition plan, the charge against capital
      will be reduced accordingly. In the event the shares issued under the
      management recognition plan consist of shares of common stock newly issued
      and the price per share in the offering, the per share financial condition
      and result of operations of Westborough Financial Services would be
      proportionately reduced and to the extent the interest of existing
      stockholders would be diluted by approximately 4.0%.

(5)   Pro forma income reflects planned capital expenditures of $2.5 million
      expected to be made in the first half of 2000 for the expansion and
      renovation of our executive office.


(6)   Westborough Bank intends to record compensation expense related to the
      employee stock option plan in accordance with SOP 93-6. As a result, to
      the extent the value of the common stock appreciates over time,
      compensation expense related to the employee stock ownership plan will
      increase. SOP 93-6 also changes the earnings per share computations for
      leveraged employee stock ownership plans to include as outstanding only
      shares that have been committed to be released to participants. For
      purposes of the preceding table, it was assumed that the number of
      employee stock ownership plan shares were committed to be released at June
      30, 1999 was 3,315, 3,900, 4,485 and 5,158 for the minimum, midpoint,
      maximum and 15% above the maximum of the offering range, respectively.

(7)   Stockholders' equity per share data is based upon 1,578,571, 1,857,143,
      2,135,714 and 2,456,071 shares outstanding representing shares sold in the
      offering, and shares purchased by the employee stock ownership plan and
      management recognition plan.

(8)   Assuming 100% of the outstanding common stock of Westborough Financial
      Services is issued to the public rather than 35%, the offering price as a
      percentage of pro forma stockholders' equity per share would be 48.34% at
      the minimum of the offering range, 52.98% at the midpoint of the offering
      range, 57.02% at the maximum of the offering range and 61.07% at 15% above
      the maximum of the offering range, and the ratio of the offering price to
      pro forma net income per share would be 9.60x at the minimum of the
      offering range, 10.96x at the midpoint of the offering range, 12.25x at
      the maximum of the offering range and 13.64x at 15% above the maximum of
      the offering range.



                                       30
<PAGE>


<TABLE>
<CAPTION>
                                                                                  At or for the Year Ended September 30, 1999
                                                                          ---------------------------------------------------------
                                                                                                                        Maximum as
                                                                           Minimum       Midpoint         Maximum        Adjusted
                                                                           552,500        650,000         747,500        859,625
                                                                           Shares         Shares          Shares         Shares
                                                                          at $10.00      at $10.00       at $10.00      at $10.00
                                                                          Per Share      Per Share       Per Share     Per Share(1)
                                                                          ---------      ---------       ---------     ------------
                                                                                   (In thousands, except per share amounts)
<S>                                                                       <C>             <C>             <C>             <C>
Gross proceeds(2) ..................................................      $  5,525        $  6,500        $  7,475        $  8,596
       Less: Expenses ..............................................          (496)           (514)           (532)           (552)
                                                                          --------        --------        --------        --------
Estimated net proceeds .............................................         5,029           5,986           6,943           8,044
                                                                          ========        ========        ========        ========
       Less: Common stock purchased by employee
             stock ownership plan(3) ...............................          (442)           (520)           (598)           (688)
       Less: Common stock purchased by
             management recognition plan(4) ........................          (221)           (260)           (299)           (344)
                                                                          --------        --------        --------        --------
             Estimated net proceeds, as adjusted ...................      $  4,366        $  5,206        $  6,046        $  7,012
                                                                          ========        ========        ========        ========
For the 12 months ended September 30, 1998:
Consolidated net income:
       Historical income ...........................................      $  1,313        $  1,313        $  1,313        $  1,313
       Pro forma income on net proceeds(5) .........................            47              70              94             121
       Pro forma employee stock ownership plan
             adjustment(3) .........................................           (28)            (33)            (38)            (44)
       Pro forma management recognition
             plan adjustment(4) ....................................           (28)            (33)            (38)            (44)
                                                                          --------        --------        --------        --------
             Pro forma net income ..................................      $  1,304        $  1,317        $  1,331        $  1,346
                                                                          ========        ========        ========        ========
Per share net income:
       Historical income ...........................................      $   0.85        $   0.73        $   0.63        $   0.55
       Pro forma income on net proceeds ............................          0.03            0.04            0.05            0.05
       Pro forma employee stock ownership plan
             adjustment(3)(6) ......................................         (0.02)          (0.02)          (0.02)          (0.02)
       Pro forma management recognition
             plan adjustment(4) ....................................         (0.02)          (0.02)          (0.02)          (0.02)
                                                                          --------        --------        --------        --------
             Pro forma net income per share ........................      $   0.84        $   0.73        $   0.64        $   0.56
                                                                          ========        ========        ========        ========
At September 30, 1998
Stockholders' equity:
       Historical ..................................................      $ 19,267        $ 19,267        $ 19,267        $ 19,267
       Estimated net proceeds ......................................         5,029           5,986           6,943           8,044
       Less: Common stock acquired by employee
             stock ownership plan(3) ...............................          (442)           (520)           (598)           (688)
       Less: Common stock acquired by management
             recognition plan(4) ...................................          (221)           (260)           (299)           (344)
                                                                          --------        --------        --------        --------
             Pro forma stockholders' equity ........................      $ 23,633        $ 24,473        $ 25,313        $ 26,279
                                                                          ========        ========        ========        ========
Stockholders' equity per share (7):
       Historical ..................................................      $  12.21        $  10.37        $   9.02        $   7.84
       Estimated net proceeds ......................................          3.19            3.22            3.25            3.27
       Less: Common stock acquired by employee
             stock ownership plan(3) ...............................         (0.28)          (0.28)          (0.28)          (0.28)
       Less: Common stock acquired by management
             recognition plan(4) ...................................         (0.14)          (0.14)          (0.14)          (0.14)
                                                                          --------        --------        --------        --------
             Pro forma stockholders' equity per share ..............      $  14.98        $  13.17        $  11.85        $  10.69
                                                                          ========        ========        ========        ========
Ratio of offering price to pro forma
       net income per share (annualized)(8) ........................         11.90x          13.70x          15.63x          17.86x
Offering price as a percentage of pro forma
       stockholders' equity per share(8) ...........................         66.76%          75.93%          84.39%          93.55%
</TABLE>



                                       31
<PAGE>

- ----------


(1)   We reserve the right to issue up to a total of 859,625 shares at $10.00
      per share, or 15% above the maximum of the Independent Valuation. Unless
      otherwise required by the regulators, subscribers will not be given the
      right to modify their subscriptions unless the aggregate purchase price of
      the common stock is increased to exceed $8.6 million (i.e., 15% above the
      maximum of the Independent Valuation.)


(2)   Withdrawals from deposit accounts for the purchase of stock have not been
      reflected in these adjustments. We estimate that approximately 20% of all
      subscription orders may utilize funds currently on deposit at Westborough
      Savings.

(3)   Assumes 8% of the shares to be sold in the offering are purchased by the
      employee stock ownership plan under all circumstances, and that the funds
      used to purchase such shares are borrowed from Westborough Financial
      Services. The approximate amount expected to be borrowed by the employee
      stock ownership plan is reflected in this table as a reduction of capital.
      Although repayment of such debt will be secured solely by the shares
      purchased by the employee stock ownership plan, we expect to make
      discretionary contributions to the employee stock ownership plan in an
      amount at least equal to the principal and interest payments on the
      employee stock ownership plan debt. Pro forma net income has been adjusted
      to give effect to such contributions, based upon a fully amortizing debt
      with a ten-year term. Since Westborough Financial Services will be
      providing the employee stock ownership plan loan, only principal payments
      on the employee stock ownership plan loan are reflected as employee
      compensation and benefits expense. The provisions of SOP 93-6 have been
      applied for shares to be acquired by the employee stock ownership plan and
      for purposes of computing earnings per share.

(4)   Assumes a number of issued and outstanding shares of common stock equal to
      4% of the common stock to be sold in the offering will be purchased by the
      management recognition plan. Before the management recognition plan is
      implemented, it must be approved by the stockholders. The dollar amount of
      the common stock possibly to be purchased by the management recognition
      plan is based on $10.00 per share and represents unearned compensation and
      is reflected as a reduction of capital. Such amount does not reflect
      possible increases or decreases in the price per share after the offering.
      As we accrue compensation expenses to reflect the vesting of such shares
      pursuant to the management recognition plan, the charge against capital
      will be reduced accordingly. In the event the shares issued under the
      management recognition plan consist of shares of common stock newly issued
      and the price per share in the offering, the per share financial condition
      and result of operations of Westborough Financial Services would be
      proportionately reduced and to the extent the interest of existing
      stockholders would be diluted by approximately 4.0%.

(5)   Pro forma income reflects planned capital expenditures of $2.5 million
      expected to be made in the first half of 2000 for the expansion and
      renovation of our executive office.


(6)   Westborough Bank intends to record compensation expense related to the
      employee stock ownership plan in accordance with SOP 93-6. As a result, to
      the extent the value of the common stock appreciates over time,
      compensation expense related to the employee stock ownership plan will
      increase. SOP 93-6 also changes the earnings per share computations for
      leveraged employee stock ownership plans to include as outstanding only
      shares that have been committed to be released to participants. For
      purposes of the preceding table, it was assumed that the number of
      employee stock ownership plan shares were committed to be released at
      September 30, 1998 was 4,420, 5,200, 5,980 and 6,877 for the minimum,
      midpoint, maximum and 15% above the maximum of the offering range,
      respectively.

(7)   Stockholders' equity per share data is based upon 1,578,571, 1,857,143,
      2,135,714 and 2,456,071 shares outstanding representing shares sold in the
      offering, and shares purchased by the employee stock ownership plan and
      management recognition plan.

(8)   Assuming 100% of the outstanding common stock of Westborough Financial
      Services is issued to the public rather than 35%, the offering price as a
      percentage of pro forma stockholders' equity per share would be 48.34% at
      the minimum of the offering range, 52.98% at the midpoint of the offering
      range, 57.02% at the maximum of the offering range and 61.07% at 15% above
      the maximum of the offering range, and the ratio of the offering price to
      pro forma net income per share would be 9.60x at the minimum of the
      offering range, 10.96x at the midpoint of the offering range, 12.25x at
      the maximum of the offering range and 13.64x at 15% above the maximum of
      the offering range.



                                       32
<PAGE>

                            WESTBOROUGH SAVINGS BANK
                        CONSOLIDATED STATEMENTS OF INCOME


      These Consolidated Statements of Income of Westborough Savings for the
years ended September 30, 1998, 1997 and 1996 have been audited by Wolf &
Company, P.C., independent certified public accountants. The Independent
Auditors' Report thereon appears on page F-2 of this prospectus. These
consolidated statements of income should be read in conjunction with the
Consolidated Financial Statements and accompanying Notes to Consolidated
Financial Statements in this prospectus and "Management's Discussion and
Analysis of the Financial Condition and Results of Operations" beginning on page
35 of this prospectus. The consolidated statements of income for the nine month
periods ended June 30, 1999 and 1998 are unaudited, but in the opinion of
management, reflect all adjustments necessary for a fair presentation of the
results for such periods. The results for the nine month period ended June 30,
1999 are not necessarily indicative of the results of Westborough Savings for
the entire year.

<TABLE>
<CAPTION>
                                                                      For the Nine Months             For the Years Ended
                                                                         Ended June 30,                  September 30,
                                                                      --------------------      ---------------------------------
                                                                       1999        1998          1998         1997         1996
                                                                      ------       ------       ------       ------       ------
                                                                           (unaudited)
                                                                                            (In thousands)
<S>                                                                   <C>          <C>          <C>          <C>          <C>
Interest and dividend income:
      Interest and fees on loans ................................     $4,742       $4,329       $5,884       $5,242       $4,868
      Interest and dividends on investment securities:
            Taxable interest ....................................      2,498        2,769        3,580        3,822        3,475
            Non-taxable interest ................................         43            3           11           --           --
            Dividends ...........................................        270          115          152          131          103
      Interest on federal funds sold ............................        183          167          228          219          181
      Interest on short-term investments ........................        140           60           78           47           84
                                                                      ------       ------       ------       ------       ------
            Total interest and dividend income ..................      7,876        7,443        9,933        9,461        8,711
                                                                      ======       ======       ======       ======       ======
Interest expense:
      Interest on deposits ......................................      3,573        3,392        4,555        4,285        4,037
      Interest on borrowings ....................................        115           --            2          141           --
                                                                      ------       ------       ------       ------       ------
            Total interest expense ..............................      3,688        3,392        4,557        4,426        4,037
                                                                      ======       ======       ======       ======       ======

Net interest income .............................................      4,188        4,051        5,376        5,035        4,674
Provision for loan losses .......................................         35           30           39           96          105
                                                                      ------       ------       ------       ------       ------
            Net interest income, after
                   provision for loan losses ....................      4,153        4,021        5,337        4,939        4,569
                                                                      ======       ======       ======       ======       ======
Other income:
      Customer service fees .....................................        206          193          259          242          271
      Loan fees .................................................         14           15           20           14           19
      Income from covered call options ..........................        220           --           --           --           --
      Gain on sales and dispositions of securities, net .........        534           88           90          337          119
      Miscellaneous .............................................          9            5           14           15           45
                                                                      ------       ------       ------       ------       ------
            Total other income ..................................        983          301          383          608          454
                                                                      ======       ======       ======       ======       ======
Operating expenses:
      Salaries and employee benefits ............................      1,817        1,457        1,995        1,963        1,756
      Occupancy and equipment expenses ..........................        468          380          519          431          401
      Data processing expenses ..................................        168          133          183          153          169
      Marketing expenses ........................................        163          103          144          162          110
      Contributions .............................................         17            4           19          124            6
      Professional fees .........................................         73           65           89           86           91
      Other general and administrative expenses .................        631          546          708          644          612
                                                                      ------       ------       ------       ------       ------
            Total operating expenses ............................      3,337        2,688        3,657        3,563        3,145
                                                                      ======       ======       ======       ======       ======
Income before income taxes ......................................      1,799        1,634        2,063        1,984        1,878
Provision for income taxes ......................................        595          574          750          676          695
                                                                      ------       ------       ------       ------       ------
Net income ......................................................     $1,204       $1,060       $1,313       $1,308       $1,183
                                                                      ======       ======       ======       ======       ======
</TABLE>


                                       33
<PAGE>

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

- --------------------------------------------------------------------------------
This discussion and analysis reflects Westborough Savings' financial
statements and other relevant statistical data and is intended to enhance your
understanding of our financial condition and results of operations. You should
read the information in this section in conjunction with Westborough Savings'
Consolidated Financial Statements and accompanying Notes to Consolidated
Financial Statements in this prospectus, and the other statistical data provided
elsewhere in this prospectus.
- --------------------------------------------------------------------------------

General

      Westborough Savings' results of operations depend primarily on net
interest income. Net interest income is the difference between the interest
income we earn on our interest-earning assets, primarily mortgage loans,
mortgage-backed securities and investment securities, and the interest we pay on
our interest-bearing liabilities, primarily certificates of deposit and savings
accounts. Our results of operations are also affected by our provision for loan
losses, other income, and operating expense. Operating expense consists
primarily of salaries and employee benefits, occupancy expenses and other
general and administrative expenses. Other income consists mainly of service
fees and charges, income from writing covered call options and gains on sales of
securities.

      Our results of operations may also be affected significantly by general
and local economic and competitive conditions, particularly those with respect
to changes in market interest rates, government policies and actions of
regulatory authorities. Future changes in applicable law, regulations or
government policies may materially impact us. Additionally, our lending activity
is concentrated in loans secured by real estate located in Westborough,
Northborough, Shrewsbury and Grafton, Massachusetts. Accordingly, our results of
operations are affected by regional market and economic conditions.

Forward Looking Statements

      This prospectus contains certain "forward-looking statements" which may be
identified by the use of such words as "believe," "expect," "anticipate,"
"should," "planned," "estimated" and "potential." Examples of forward-looking
statements include, but are not limited to, estimates with respect to our
financial condition, results of operations and business that are subject to
various factors which could cause actual results to differ materially from these
estimates. These factors include, but are not limited to, general and local
economic conditions, changes in interest rates, deposit flows, demand for
mortgage and other loans, real estate values, and competition; changes in
accounting principles, policies, or guidelines; changes in legislation or
regulation; and other economic, competitive, governmental, regulatory, and
technological factors affecting our operations, pricing, products and services.


                                       34
<PAGE>

Management Strategy


      Historically, Westborough Savings' primary management strategy has been to
offer savings and certificate of deposit accounts and residential mortgage loans
in the market area of Westborough, Massachusetts and surrounding communities. At
June 30, 1999, 88.7% of our loan portfolio consisted of one- to four-family
residential first mortgage loans, with relatively few commercial real estate or
commercial loans in our portfolio. In recent years, we have adopted a
growth-oriented strategy that has focused on expanding our product lines and
services, providing expanded delivery systems for our customers and extending
our branch network. We believe that this business strategy is best for our long
term success and viability, and complements our existing commitment to high
quality customer service. In connection with our overall growth strategy, we
seek to:


      (1)   continue to focus on expanding our residential lending and retail
            banking franchise, and increasing the number of households served
            within our market area;

      (2)   expand our commercial banking products and services for small and
            medium sized business, as a means to increase the yield on our loan
            portfolio and to attract lower cost transaction deposit accounts;

      (3)   expand our branch network to increase our market share;

      (4)   increase the use of alternative delivery channels, such as on-line
            and telephonic banking; and

      (5)   offer a variety of uninsured products and services as a means to
            compete for an increased share of our customers' financial service
            business.

      In order to create a platform for the accomplishment of our goals, we have
begun to make significant investments in Westborough Savings' physical
infrastructure and human and technological resources. Such investments have been
and, in the future, will be necessary to ensure that adequate resources are in
place to offer increased products and services. As a result, for a period of
time, we expect operating expenses to increase and net income to be adversely
impacted. We believe, however, that Westborough Bank's long-term profitability
should improve as we realize the benefits of diversified product lines and
market share growth.

      Following the reorganization, we intend to apply proceeds from the
offering to further the objectives of our growth-oriented strategy. We may also
use proceeds from the offering to acquire branch offices and make other
acquisitions. See "How We Intend to Use the Proceeds from the Offering."

Management of Interest Rate Risk

      As a financial institution, a primary component of market risk is interest
rate volatility. Fluctuations in interest rates will ultimately impact both our
level of income and expense recorded on a large portion of our assets and
liabilities. Fluctuations in interest rates will also


                                       35
<PAGE>

affect the market value of all interest earning assets, other than those which
possess a short term to maturity.


      During fiscal year 1998 through the date of this prospectus, we have
operated under a "flat yield curve" in a declining interest rate environment. A
flat yield curve environment features little difference in interest rates
offered on short-term and long-term investments. In that environment, we
experienced both increased interest rate competition related to loan
originations and above-average prepayment rates related to mortgage loans and
mortgage-backed securities, both of which adversely impact long-term
profitability. The flat yield curve environment and modest declines in market
interest rates experienced during fiscal year 1998 kept our interest rate spread
static compared to the prior year. This spread, however, has narrowed during the
nine months ended June 30, 1999. In addition, recent troubled economic
conditions in several nations throughout Europe, Asia, and South and Central
America have contributed to interest rate volatility for U.S. government and
agency obligations. We cannot predict at this time what, if any, effect these
conditions will have on the local and regional economy, and real estate market.


      Due to the nature of our operations, we are not subject to foreign
currency exchange or commodity price risk. On the other hand, our real estate
loan portfolio concentrated in the towns of Westborough, Northborough,
Shrewsbury and Grafton, Massachusetts, is subject to risks associated with the
local economy.

      The primary objective of our interest rate management strategy is to
optimize Westborough Savings' economic value and net income under likely market
rate scenarios. To achieve this objective we have developed policies and
procedures to assist senior management in evaluating and maintaining acceptable
levels of interest rate risk, liquidity risk and capital. In particular, we seek
to coordinate asset and liability decisions so that, under changing interest
rate scenarios, earnings will remain within an acceptable range.

      Under our Asset/Liability Policy Statement, the Board of Investment is
charged with the responsibility to monitor senior management's compliance with
Westborough Savings' interest rate risk policies and procedures. Responsibility
for review, approval and establishment of, and exceptions to, interest rate risk
policies and procedures rests with the Asset/Liability Management Committee
("ALCO"). This committee is appointed by our President, subject to approval of
the Board of Investment. The committee generally consists of two members of the
Board of Trustees, the President, the Treasurer and the Senior Lending Officer.
The ALCO meets on a quarterly basis to discuss and monitor the market interest
rate environment as compared to interest rates that are offered on our products.
The ALCO presents periodic reports to the Board of Trustees at its regular
meetings, as well as a comprehensive quarterly report to the Board of
Investment. The quarterly reports address the results of activities and
strategies and the effect that changes in interest rates will have on our
results of operations and the value of our equity.

      Historically, our lending activities have emphasized one- to four-family
residential mortgage loans, and our primary source of funds has been deposits.
In recent years, we have attempted to employ certain strategies to manage the
interest rate risk inherent in this asset/liability mix, including:


                                       36
<PAGE>

      (1)   investing in securities with relatively short maturities or call
            dates;

      (2)   maintaining through tiered-rate savings accounts and other programs
            a concentration of less interest-rate-sensitive "core deposits;"

      (3)   emphasizing the origination and retention of adjustable-rate one- to
            four-family loans;

      (4)   emphasizing commercial with short-term maturities; and

      (5)   borrowing funds from the Federal Home Loan Bank of Boston, which may
            be used to originate fixed-rate loans with matching maturities.

      We believe that the frequent repricing of our adjustable-rate mortgage
loans and adjustable-rate securities, which reduces the exposure to interest
rate fluctuations, will stabilize our net interest margin. Although we have
emphasized the origination of variable-rate mortgage products, the prevailing
low interest rate environment has resulted in the increased demand for
fixed-rate first mortgage loans. The result has been an increase in the
proportion of fixed-rate loans in our portfolio. This may have an adverse impact
on our net interest income, particularly in a rising interest rate environment.

      In addition, the actual amount of time before mortgage loans and
mortgage-backed securities are repaid can be significantly impacted by changes
in mortgage prepayment rates and market interest rates. Mortgage prepayment
rates will vary due to a number of factors, including the regional economy in
the area where the underlying mortgages were originated, seasonal factors,
demographic variables and the assumability of the underlying mortgages. However,
the major factors affecting prepayment rates are prevailing interest rates,
related mortgage refinancing opportunities and competition. We monitor interest
rate sensitivity so that we can make adjustments to our asset and liability mix
on a timely basis.


      Gap Analysis. The matching of assets and liabilities may be analyzed by
examining the extent to which such assets and liabilities are "interest rate
sensitive" and by monitoring a bank's interest rate sensitivity "gap." An asset
or liability is deemed to be interest rate sensitive within a specific time
period if it will mature or reprice within that time period. The interest rate
sensitivity gap is defined as the difference between the amount of
interest-earning assets maturing or repricing within a specific time period and
the amount of interest bearing-liabilities maturing or repricing within that
same time period. At June 30, 1999, Westborough Savings' cumulative one year gap
position, the difference between the amount of interest-earning assets maturing
or repricing within one year, and interest-bearing liabilities maturing or
repricing within one year, was a negative -14.21% of total assets. A gap is
considered positive when the amount of interest rate sensitive assets exceeds
the amount of interest rate sensitive liabilities. A gap is considered negative
when the amount of interest rate sensitive liabilities exceeds the amount of
interest rate sensitive assets. Accordingly, during a period of rising interest
rates, an institution with a negative gap position generally would not be in as
favorable a position, compared to an institution with a positive gap, to invest
in higher yielding assets. The resulting yield on the institution's assets
generally would increase at a slower rate than the increase in its cost of
interest-bearing liabilities. Conversely, during a period of falling interest
rates, an institution with a negative gap would tend to experience a repricing
of its assets at a slower rate than its interest-bearing liabilities which,
consequently, would generally



                                       37
<PAGE>

result in its net interest income growing at a faster rate than an institution
with a positive gap position.


      The following table sets forth the amortized cost of interest-earning
assets and interest-bearing liabilities outstanding at June 30, 1999, which are
anticipated by Westborough Savings, based upon certain assumptions, to reprice
or mature in each of the future time periods shown. 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 term to
repricing/call date or the contractual maturity of the asset or liability. The
table sets forth an approximation of the projected repricing of assets and
liabilities at June 30, 1999, on the basis of contractual maturities,
anticipated prepayments and scheduled rate adjustments within in a three month
period and subsequent projected time intervals. The loan amounts in the table
reflect principal balances expected to be redeployed and/or repriced as a result
of contractual amortization and as a result of contractual rate adjustments on
adjustable-rate loans.





                                       38
<PAGE>

GAP Table


<TABLE>
<CAPTION>
                                                              Amounts Maturing or Repricing as of June 30, 1999
                                                 ---------------------------------------------------------------------------
                                                 less than 3              6 months to     1 to 3       3 to 5     5 to 10
                                                    months    3-6 months     1 year        years        years      years
                                                 -----------  ----------  -----------    --------     --------    --------
<S>                                                <C>         <C>          <C>          <C>          <C>         <C>
Interest Earning Assets(1)
       Short term investments (2) ..............   $ 10,542    $     --     $     --     $     --     $     --    $     --
       Investment securities(3) ................     10,480       1,516        5,644       19,643        8,803       1,384
       Mortgage and assets backed securities ...         52          --          106          785        1,015       1,238
       Loans(4) ................................      8,356       1,844        6,388       12,012        3,891      10,431
                                                   --------    --------     --------     --------     --------    --------
              Total interest earning assets ....   $ 29,430    $  3,360     $ 12,138     $ 32,440     $ 13,709    $ 13,053
                                                   ========    ========     ========     ========     ========    ========
Interest-Bearing Liabilities
       NOW accounts(5) .........................   $  1,428    $  1,428     $  1,428     $  1,428     $     --    $     --
       Regular and other savings accounts(5) ...      6,469       6,469        6,469        6,469           --          --
       Money market deposit accounts(5) ........        692         692          692          691           --          --
       Certificate of deposit accounts .........     20,160       5,651       17,615        7,267           --          --
       Federal Home Loan Bank borrowings(6) ....         --          --           --        2,000           --       2,000
       Mortgage escrow deposits ................        195          --           --           --           --          --
                                                   --------    --------     --------     --------     --------    --------
              Total interest bearing liabilities   $ 28,944    $ 14,240     $ 26,204     $ 17,855     $     --    $  2,000
                                                   ========    ========     ========     ========     ========    ========
Interest sensitivity gap .......................   $    486    $(10,880)    $(14,066)    $ 14,585     $ 13,709    $ 11,053
                                                   ========    ========     ========     ========     ========    ========
Cumulative interest sensitivity gap ............   $    486    $(10,394)    $(24,460)    $ (9,875)    $  3,834    $ 14,887
                                                   ========    ========     ========     ========     ========    ========
Cumulative interest sensitivity gap as a
       percent of total assets .................       0.28%      (6.04)%     (14.21)%      (5.74)%       2.23%       8.65%
Cumulative interest sensitivity gap as a
       percent of total interest earning assets        0.30%      (6.33)%     (14.91)%      (6.02)%       2.34%       9.07%
Cumulative interest sensitivity gap as a
       percent of total interest bearing
       liabilities .............................       0.35%      (7.38)%     (17.38)%      (7.01)%       2.72%      10.58%

<CAPTION>
                                                    Amounts Maturing or
                                                      Repricing as of
                                                       June 30, 1999
                                                    -------------------

                                                    > 10 yrs.    Total
                                                    --------    --------
<S>                                                 <C>         <C>
Interest Earning Assets(1)
       Short term investments (2) ..............    $     --    $ 10,542
       Investment securities(3) ................       1,838      49,308
       Mortgage and assets backed securities ...      10,755      13,951
       Loans(4) ................................      47,375      90,297
                                                    --------    --------
              Total interest earning assets ....    $ 59,968    $164,098
                                                    ========    ========
Interest-Bearing Liabilities
       NOW accounts(5) .........................    $  8,566    $ 14,278
       Regular and other savings accounts(5) ...      38,816      64,692
       Money market deposit accounts(5) ........       4,150       6,917
       Certificate of deposit accounts .........          --      50,693
       Federal Home Loan Bank borrowings(6) ....          --       4,000
       Mortgage escrow deposits ................          --         195
                                                    --------    --------
              Total interest bearing liabilities      51,532    $140,775
                                                    ========    ========
Interest sensitivity gap .......................    $  8,436    $ 23,323
                                                    ========    ========
Cumulative interest sensitivity gap ............    $ 23,323
                                                    ========
Cumulative interest sensitivity gap as a
       percent of total assets .................       13.55%
Cumulative interest sensitivity gap as a
       percent of total interest earning assets        14.21%
Cumulative interest sensitivity gap as a
       percent of total interest bearing
       liabilities .............................       16.57%
</TABLE>


- ----------

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

(2)   Short Term investments include Fed Funds, Bank Investment Fund and
      interest earning amounts in the Federal Home Loan Bank of Boston.
(3)   Investment securities are at market value. Common stock and stock in the
      Federal Home Loan Bank are included in the less than 3 month column.
(4)   Loans are principal balances, net of deferred loan costs and unadvanced
      funds.

(5)   60% of NOW, regular and other savings and money market deposit accounts
      are included in the over ten year period and the remaining allocated
      evenly within the four intervals up to and including one to three years.

(6)   Federal Home Loan Bank borrowings are categorized by contractual maturity
      date.


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



                                       39
<PAGE>

Analysis of Net Interest Income

      Net interest income represents the difference between the interest income
we earn on our interest-earning assets, such as mortgage loans, mortgage-backed
securities and investment securities, and the expense we pay on our
interest-bearing liabilities, such as deposits and borrowings. Net interest
income depends on our volume of interest-earning assets and interest-bearing
liabilities and the interest rates we earned or paid on them.


                                       40
<PAGE>

Average Balance Sheet


      The following tables set forth certain information relating to Westborough
Savings' financial condition and net interest income at and for the nine months
ended June 30, 1999 and 1998 and for the years ended September 30, 1998, 1997
and 1996, and reflects the average yield on assets and average cost of
liabilities for the periods indicated. Such yields and costs are derived by
dividing income or expense by the average balance of assets or liabilities,
respectively, for the periods shown. Average balances are derived from average
daily balances. The yields include fees which are considered adjustments to
yields.

<TABLE>
<CAPTION>
                                                   At June 30,                    For the Nine Months Ended June 30,
                                               ------------------  ----------------------------------------------------------------
                                                     1999                       1999                              1998
                                               ------------------  ------------------------------  --------------------------------
                                                          Average                         Average                           Average
                                                Actual    Yield/    Average                Yield/   Average                  Yield/
                                               Balance     Cost     Balance    Interest     Cost    Balance     Interest      Cost
                                               -------     ----     -------    --------     ----    -------     --------      ----
                                                                                  (In thousands)
<S>                                           <C>          <C>     <C>        <C>           <C>     <C>         <C>           <C>
Assets:
Interest earning assets:
     Short term investments(1) ............   $ 10,542     4.38%   $  9,407   $    323      4.58%   $  5,189    $    227      5.83%
     Investment securities(2) .............     63,259     5.98      62,556      2,811      5.99      62,149       2,887      6.19
     Loans(3) .............................     89,428     7.27      85,507      4,742      7.39      74,432       4,329      7.75
                                              --------             --------   --------              --------    --------
         Total interest earning assets ....    163,229     6.58     157,470      7,876      6.67     141,770       7,443      7.00
     Noninterest earning assets ...........      8,884                6,460                            5,857
         Total assets .....................   $172,113             $163,930                         $147,627
                                              ========             ========                         ========
Liabilities and Equity:
Interest bearing liabilities:
     NOW accounts .........................   $ 14,278     0.50%   $ 13,392   $     50      0.50%   $ 11,395    $     58      0.68%
     Savings accounts(4) ..................     64,887     3.29      62,414      1,562      3.34      54,620       1,353      3.30
     Money market deposit accounts ........      6,917     2.26       6,787        143      2.81       8,419         185      2.93
     Certificate of deposit accounts ......     50,693     4.96      48,248      1,818      5.02      46,058       1,796      5.20
                                              --------             --------   --------              --------    --------
         Total interest bearing deposits ..    136,775     3.57     130,841      3,573      3.64     120,492       3,392      3.75
     Borrowed  Funds ......................      4,000     5.09       2,930        115      5.23          --          --        --
                                              --------             --------   --------              --------    --------
         Total interest bearing liabilities    140,775     3.61     133,771      3,688      3.68     120,492       3,392      3.75
     Noninterest bearing deposits .........     10,555                9,801                            8,259
     Other noninterest bearing
         liabilities ......................      1,335                  843                              981
                                              --------             --------                         --------
         Total noninterest bearing
              liabilities .................     11,890               10,644                            9,240
     Total liabilities ....................    152,665              144,415                          129,732
     Total surplus ........................     19,448               19,515                           17,895
                                              --------             --------                         --------
     Total liabilities and surplus ........   $172,113             $163,930                         $147,627
                                              ========             ========                         ========
Net interest income .......................                                   $  4,188                          $  4,051
                                                                              ========                          ========
Net interest rate spread(5) ...............                2.97%                            2.99%                             3.25%
                                                         ======                           ======                            ======
Net interest margin(6) ....................                                                 3.55%                             3.81%
                                                                                          ======                            ======
Ratio of interest earning assets to
     interest bearing liabilities .........              115.95%                          117.72%                           117.66%
                                                         ======                           ======                            ======
</TABLE>


                                                   (footnotes on following page)


                                       41
<PAGE>

<TABLE>
<CAPTION>

                                                              For the Years Ended September 30,

                                              --------------------------------------------------------------
                                                            1998                             1997
                                              ------------------------------  ------------------------------
                                                                      Average                         Average
                                               Average                 Yield/   Average                Yield/
                                               Balance    Interest      Cost    Balance    Interest     Cost
                                               -------    --------      ----    -------    --------     ----
                                                                                          (In thousands)
<S>                                           <C>         <C>           <C>     <C>        <C>          <C>
Assets:
Interest earning assets:
     Short term investments(1) ............   $  5,358    $    306      5.71%   $  4,762   $    266     5.59%
     Investment securities(2) .............     61,307       3,743      6.11      62,091      3,953     6.37
     Loans(3) .............................     76,357       5,884      7.71      67,618      5,242     7.75
                                              --------    --------              --------   --------
         Total interest earning assets ....    143,022       9,933      6.95     134,471      9,461     7.04
     Noninterest earning assets ...........      5,857                             5,701
                                              --------                          --------
         Total assets .....................   $148,879                          $140,172
                                              ========                          ========
Liabilities and Equity:
Interest bearing liabilities:
     NOW accounts .........................   $ 11,743    $     73      0.62%   $ 10,575   $    108     1.02%
     Savings accounts (4) .................     55,403       1,848      3.34      46,959      1,457     3.10
     Money market deposit accounts ........      8,082         238      2.94       9,973        294     2.95
     Certificate of deposit accounts ......     46,105       2,396      5.20      46,484      2,426     5.22
                                              --------    --------              --------   --------
         Total interest bearing deposits ..    121,333       4,555      3.75     113,991      4,285     3.76
     Borrowed funds .......................         33           2      6.06       2,330        141     6.05
                                              --------    --------              --------   --------
         Total interest bearing liabilities    121,366       4,557      3.75     116,321      4,426     3.80

     Noninterest bearing deposits .........      8,480                             6,590
     Other noninterest bearing
         liabilities ......................        923                             1,027
                                              --------                          --------
         Total noninterest bearing
              liabilities .................      9,403                             7,617
     Total liabilities ....................    130,769                           123,938
     Total surplus ........................     18,110                            16,234
                                              --------                          --------
     Total liabilities and surplus ........   $148,879                          $140,172
                                              ========                          ========
Net interest income .......................               $  5,376                         $  5,035
                                                          ========                         ========
Net interest rate spread(5) ...............                             3.20%                           3.24%
                                                                    ========                        ========
Net interest margin(6) ....................                             3.76%                           3.74%
                                                                    ========                        ========
Ratio of interest earning assets to
     interest bearing liabilities .........                           117.84%                         115.60%
                                                                    ========                        ========

<CAPTION>

                                              For the Years Ended September 30,

                                              ---------------------------------
                                                             1996
                                              --------------------------------
                                                                        Average
                                                Average                  Yield/
                                                Balance    Interest       Cost
                                                -------    --------       ----

<S>                                             <C>        <C>            <C>
Assets:
Interest earning assets:
     Short term investments(1) ............     $  4,650   $    265       5.70%
     Investment securities(2) .............       58,709      3,578       6.09
     Loans(3) .............................       61,544      4,868       7.91
                                                --------   --------
         Total interest earning assets ....      124,903      8,711       6.97
     Noninterest earning assets ...........        5,541
                                                --------
         Total assets .....................     $130,444
                                                ========
Liabilities and Equity:
Interest bearing liabilities:
     NOW accounts .........................     $ 10,540   $    119       1.13%
     Savings accounts (4) .................       37,265      1,006       2.70
     Money market deposit accounts ........       12,921        363       2.81
     Certificate of deposit accounts ......       47,726      2,549       5.34
                                                --------   --------
         Total interest bearing deposits ..      108,452      4,037       3.72
     Borrowed funds .......................           42                  0.00
                                                --------   --------
         Total interest bearing liabilities      108,494      4,037       3.72

     Noninterest bearing deposits .........        5,613
     Other noninterest bearing
         liabilities ......................        1,183
                                                --------
         Total noninterest bearing
              liabilities .................        6,796
     Total liabilities ....................      115,290
     Total surplus ........................       15,154
                                                --------
     Total liabilities and surplus ........     $130,444
                                                ========
Net interest income .......................                $  4,674
                                                           ========
Net interest rate spread(5) ...............                               3.25%
                                                                      ========
Net interest margin(6) ....................                               3.74%
                                                                      ========
Ratio of interest earning assets to
     interest bearing liabilities .........                             115.12%
                                                                      ========
</TABLE>

- ----------
(1)   Short term investments includes federal funds sold.
(2)   All investment securities are considered available for sale.
(3)   Loans are net of deferred loan origination costs (fees), allowance for
      loan losses and unadvanced funds.
(4)   Savings accounts include the balance in mortgagors' escrow accounts.
(5)   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.
(6)   Net interest margin represents net interest income as a percentage of
      average interest earning assets.


                                       42
<PAGE>

      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 our interest income and interest
expense during the periods indicated. Information is provided in each category
with respect to:

      (1)   changes attributable to changes in volume (changes in volume
            multiplied by prior rate);

      (2)   changes attributable to changes in rate (changes in rate multiplied
            by prior volume); and

      (3)   the net change.

The changes attributable to the combined impact of volume and rate have been
allocated proportionately to the changes due to volume and the changes due to
rate.


<TABLE>
<CAPTION>
                                                             For the
                                                         Nine Months Ended
                                                            June 30, 1999             Year Ended                   Year Ended
                                                             Compared to           September 30, 1998          September 30, 1997
                                                             Nine Months         Compared to Year Ended      Compared to Year Ended
                                                        Ended June 30, 1998        September 30, 1997          September 30, 1996
                                                         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:
     Short term investments(1) ....................   $ 153    $ (57)   $  96    $  34    $   6    $  40    $   6    $  (5)   $   1
     Investment securities(2) .....................      19      (95)     (76)     (50)    (160)    (210)     209      166      375
     Loans(3) .....................................     621     (208)     413      669      (27)     642      473      (99)     374
                                                      -----    -----    -----    -----    -----    -----    -----    -----    -----
           Total interest earning assets ..........     793     (360)     433      653     (181)     472      688       62      750
                                                      -----    -----    -----    -----    -----    -----    -----    -----    -----
Interest bearing liabilities:
     NOW accounts .................................       9      (17)      (8)      11      (46)     (35)       1      (12)     (11)
     Savings accounts(4) ..........................     193       16      209      273      118      391      287      164      451
     Money market deposit accounts ................     (34)      (8)     (42)     (55)      (1)     (56)     (86)      17      (69)
     Certificate of deposit accounts ..............      84      (62)      22      (21)      (9)     (30)     (66)     (57)    (123)
                                                      -----    -----    -----    -----    -----    -----    -----    -----    -----
           Total interest bearing deposits ........     252      (71)     181      208       62      270      136      112      248
     Borrowed funds ...............................     115       --      115     (139)      --     (139)     141       --      141
                                                      -----    -----    -----    -----    -----    -----    -----    -----    -----
           Total interest bearing liabilities .....     367      (71)     296       69       62      131      277      112      389
                                                      -----    -----    -----    -----    -----    -----    -----    -----    -----
Net change in net interest income .................   $ 426    $(289)   $ 137    $ 584    $(243)   $ 341    $ 411    $ (50)   $ 361
                                                      =====    =====    =====    =====    =====    =====    =====    =====    =====
</TABLE>


- ----------
(1)   Short term investments includes federal funds sold.
(2)   All investment securities are considered available for sale.
(3)   Loans are net of deferred loan origination costs (fees), allowance for
      loan losses and unadvanced loan funds.
(4)   Savings accounts include the balance in mortgagors' escrow accounts.


                                       43
<PAGE>


Comparison of Financial Condition at June 30, 1999 and September 30, 1998



      During this nine month period, Westborough Savings' total assets increased
by $13.6 million, or 8.6%, to $172.1 million at June 30, 1999 from $158.5
million at September 30, 1998. Our asset growth reflected a $7.1 million
increase in net loans, primarily consisting of originations of fixed rate loans
on residential real estate. Net loans were $89.4 million, or 52.0% of total
assets, at June 30, 1999 as compared to $82.3 million, or 51.9%, at September
30, 1998. Our asset growth also reflected a $3.1 million net increase in
securities available for sale. Within the securities available for sale
category, marketable equity securities at June 30, 1999 were $7.9 million
compared to $5.1 million at September 30, 1998. The increase in loans and
securities was funded through an increase in deposits and Federal Home Loan Bank
advances. Total deposits increased by $11.2 million to $147.1 million at June
30, 1999 compared to $136.0 million at September 30, 1998. The increase in
deposits was predominantly attributable to Westborough Savings' tiered rate
savings accounts and to certificate of deposit accounts. Total advances
outstanding from the Federal Home Loan Bank of Boston were $4.0 million at June
30, 1999 compared to $2.0 million at September 30, 1998. Total surplus increased
$81 thousand, or 0.4% to $19.4 million at June 30, 1999 as a result of net
income of $1.2 million and a decline in the net unrealized gain on securities
available for sale of $1.1 million.


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


      Westborough Savings' total assets increased by $14.6 million, or 10.2%, to
$158.5 million at September 30, 1998 from $143.9 million at September 30, 1997.
Our asset growth reflected a $11.8 million increase in net loans due to
increased origination of fixed rate loans and commencement of our emphasis on
commercial and commercial real estate lending during 1998. Net loans were $82.3
million, or 51.9% of total assets, at September 30, 1998 as compared to $70.6
million, or 49.1% of total assets, at September 30, 1997. The increase in loans
was funded through an increase in deposits. Securities held by Westborough
Savings decreased by $1.6 million, or 2.6%, to $59.3 million at September 30,
1998 from $60.9 million at September 30, 1997. Total deposits increased by $10.8
million, or 8.6%, to $136.0 million at September 30, 1998 from $125.2 million at
September 30, 1997. Deposits increased due to increases in NOW, demand deposit
and tiered rate savings accounts. Total advances from the Federal Home Loan Bank
of Boston were $2.0 million at September 30, 1998 compared to none at September
30, 1997. Total equity increased by $1.9 million, or 11.0%, to $19.4 million at
September 30, 1998 from $17.5 million at September 30, 1997 as a result of net
income of $1.3 million and an increase in the net unrealized gain on securities
available for sale of $600 thousand.



                                       44
<PAGE>


Comparison of Operating Results for the Nine Months Ended June 30, 1999 and 1998


Net Income

      Westborough Savings' net income depends primarily on its net interest
income, which is the difference between interest earned on interest earning
assets, consisting primarily of loans and securities, and the interest paid on
interest bearing liabilities, consisting primarily of deposits and borrowing.
Net interest income is the function of Westborough Savings' interest rate
spread, which is the difference between the average yield earned on interest
earning assets and the average rate paid on interest bearing liabilities, as
well as a function of the average volumes of interest earning assets as compared
to interest bearing liabilities. Westborough Savings' earnings were also
affected by its level of banking service fees, investment activity, and other
income, as well as its level of operating expenses, including salaries and
employee benefits, occupancy and equipment expenses, data processing, marketing
and other expenses.


      Net income for the nine months ended June 30, 1999 was $1.2 million
compared to $1.1 million for the nine months ended June 30, 1998. The increase
was primarily due to an increase in net gains on the sales and disposition of
securities, income from options written on equity securities held in our
portfolio as part of our "covered call" program and increased net interest
income, offset by increases in the level of operating expenses.

      Our "covered call" program involves the sale of options which convey the
right, but not the obligation, to buyers to purchase a particular stock held by
Westborough Savings at a particular price up to a certain expiration date. It is
"covered" because Westborough Savings holds the security in its portfolio.
Westborough Savings writes call options only on stock it desires to own, and
such sales represent an income enhancement to a stock purchased on its own
merit. However, Westborough Savings is willing to have the stock called if an
option is written and exercised. We expect to continue writing options on equity
securities which are held in our investment portfolio as a way to secure a gain
on appreciated securities.


Interest and Dividend Income


      Total interest and dividend income increased by $433 thousand, or 5.8%, to
$7.9 million for the nine months ended June 30, 1999 from $7.4 million for the
nine months ended June 30, 1998. The increase was primarily due to an increase
in the average volume of interest earning assets offset by a decline in the
average rate earned on interest earning assets. Average loan balances increased
$11.1 million during this period and average short-term investments and
investment security balances increased by $4.6 million. However, the average
rate earned on investment securities and loans declined during this period and
reflected the effects on a generally declining interest rate environment for new
loans and investments. The average yield for the investment portfolio declined
to 5.99% for the nine months ended June 30, 1999, from 6.19% for the nine months
ended June 30, 1998. The average yield on loans declined to 7.39% for the nine
months ended June 30, 1999 as compared to 7.75% for the nine months ended June
30, 1998, reflecting the origination of loans at less than the yield on the
existing loan portfolio. The increase in average loan balances resulted
primarily from the origination and refinancing of one-to-four family fixed-rate
mortgage loans in a continuing low



                                       45
<PAGE>


interest rate environment. We also experienced an increase in the average volume
of investments in equity investments. The average balance of equity investments
increased to $8.3 million for the nine months ended June 30, 1999 from $3.0
million for the nine months ended June 30, 1998. The additional investments were
comprised of rated trust preferred securities and equity securities.


Interest Expense


      Total interest expense increased by $296 thousand or 8.7%, to $3.7 million
for the nine months ended June 30, 1999 from $3.4 million for the nine months
ended June, 1998. The increase was primarily due to an increase in the average
volume of interest bearing liabilities offset by a decline in the average rate
paid on interest bearing liabilities. The average balance of interest bearing
liabilities increased by $13.3 million during the most recent period and such
increases occurred mostly in the savings account and borrowed funds categories.
The average balance of savings accounts for the nine months ended June 30, 1999
was $62.4 million as compared to an average balance for the nine months ended
June 30, 1998 of $54.6 million. Westborough Savings offers a tiered rate savings
account which has a rate that increases based upon rising balances. The
relatively low interest rate environment makes this type of deposit very
popular. Also during this period, the average balance of NOW and interest
bearing accounts for the nine months ended June 30, 1999 was $13.4 million as
compared to an average balance for the nine months ended June 30, 1998 of $11.4
million. Alternatively, during this period, the average balance of money market
deposit accounts for the nine months ended June 30, 1999 was $6.8 million as
compared to an average balance for the nine months ended June 30, 1998 of $8.4
million. Westborough Savings experienced a shift to tiered rate savings accounts
from money market deposit accounts, as customers searched for higher yielding
accounts. Borrowings from the Federal Home Loan Bank of Boston also increased
during this period to fund prospective loans. The average borrowing from the
Federal Home Loan Bank for the nine months ended June 30, 1999 was $2.9 million
as compared to $-0- for the nine months ended June 30, 1998. The average cost of
all interest bearing liabilities was 3.68% for the nine months ended June 30,
1999, down from 3.75% for the period ended June 30, 1998. Due to a declining
interest rate market during the nine month period ended June 30, 1999, as
certificates of deposit matured, they were generally reinvested at lower rates
of interest. Also, during this most recent period, we reduced the rate paid on
NOW and interest bearing checking accounts to 0.50% from 1.00%.


Net Interest Income


      For the nine months ended June 30, 1999 and 1998, net interest income was
$4.2 million and $4.1 million, respectively. The $137 thousand increase in net
interest income was primarily attributable to a $2.4 million increase in average
net earning assets (interest earning assets less interest bearing liabilities),
coupled with a 0.26% decline in the net interest rate spread to 2.99% from
3.25%.



                                       46
<PAGE>

Provision for Loan Losses


      Westborough Savings records a provision for loan losses, which is charged
to earnings, in order to maintain the allowance for loan losses at a level which
is considered appropriate to absorb loan losses inherent in the existing
portfolio. In determining the appropriate level of the allowance for loan
losses, management considers past the performance of borrowers, loss
experience, evaluations of real estate collateral, current economic
conditions, volume and type of lending and the levels of non-performing and
other classified loans. The amount of the allowance is based on estimates and
the ultimate losses may vary from such estimates. Management of Westborough
Savings assesses the allowance for loan losses on a quarterly basis and makes
provisions for loan losses in order to maintain the adequacy of the allowance.



      Westborough Savings' provision increased by $5 thousand to $35 thousand
for the nine months ended June 30, 1999 from $30 thousand for the nine months
ended June 30, 1998. This moderate increase reflects our continued loan
portfolio growth, including commercial real estate loans. Westborough Savings
has historically had an extremely low level of non-performing loans. At June 30,
1999, we had no non-performing loans. As we expand our commercial lending,
however, increases in the provision are likely.


Other Income


      Other income consists primarily of fee income for Westborough Savings'
services, gains and losses from the sale of securities and income from the sale
of options to buy common stock held in our portfolio at a certain price. Total
other income increased by $682 thousand to $983 thousand for the nine months
ended June 30, 1999 from $301 thousand for the nine month period ended June 30,
1998. Gains on the sale of securities, primarily common stocks, accounted for
approximately $446 thousand of the increase. Income from the sale of "covered
call" options accounted for $220 thousand of the increase in other income. To a
lesser extent, customer service fees increased $13 thousand during the period
due to higher volume of checking accounts and income from the sale of
non-insured investments products offered through FISCO Equity, Inc.


Operating Expense


      For the nine months ended June 30, 1999, operating expenses increased $649
thousand, to $3.3 million, from $2.7 million for the nine month period ended
June 30, 1998. The increase was primarily due to a $360 thousand increase in
salaries and benefits, an $88 thousand increase in occupancy and equipment, a
$35 thousand increase in data processing a $60 thousand increase in marketing
expenses and an $85 thousand increase in other general expenses.


      Salary and benefits expenses increased mainly due to senior management
bonuses of $48 thousand, additional staff in marketing and commercial services,
retail staff incentive


                                       47
<PAGE>


commissions and general increases in salary based upon merit. Occupancy and
equipment expenses increased due to occupancy expenses associated with
Westborough Savings' lease of space for its operations center and also increased
depreciation on equipment. Data processing expenses increased due to a higher
level of transaction-based activity and increases in expenses associated with
Westborough Savings' data processing service, NCR. Marketing expenses increased
due to expenses associated with opening a new supermarket branch and a more
focused effort to promote our products and services. Other general expenses have
increased primarily due to an increase in the frequency of board meetings,
mostly associated with strategic planning issues and meetings concerning the
formation of a mutual holding company. Operating expenses are also expected to
increase in future periods due to future branch, products and service expansion,
and the increased cost of operating as a mutual holding company.


Income Taxes


      Income tax expense was $595 thousand for the nine months ended June 30,
1999, compared to $574 thousand for the nine month period ended June 30, 1998,
representing an effective income tax rate of 33.1% and 35.1% respectively. The
lower effective tax rate reflected, in part, the tax benefits associated with a
higher level of dividend received deductions on our increased level of
investment securities. The effective tax rate also reflects the utilization of
two securities investment subsidiaries to substantially reduce state income
taxes.


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

Net Income

      Westborough Savings' net income remained stable at $1.3 million for the
years ended September 30, 1998 and 1997. The return on average assets and the
return on average equity for the year ended September 30, 1998 were 0.88% and
7.25%, respectively, compared to 0.93% and 8.06% for the year ended September
30, 1997.

Interest and Dividend Income

      Total interest and dividend income increased by $472 thousand or 5.0% to
$9.9 million for the year ended September 30, 1998 from $9.5 million for the
year ended September 30, 1997. The increase in interest and dividend income was
primarily a result of a higher volume of loan originations. While the average
balance of loans increased $8.7 million during this period, the average rate for
those loans declined to 7.71%, from 7.75%.

Interest Expense

      Total interest expense increased by $131 thousand, or 3.0%, to $4.6
million for the year ended September 30, 1998 from $4.4 million for the year
ended September 30, 1997. Interest expense on deposits increased $270 thousand,
or 6.3%, from $4.3 million for the year ended


                                       48
<PAGE>

September 30, 1997 to $4.6 million for the year ended September 30, 1998.
Interest expense on advances from the Federal Home Loan Bank declined by $139
thousand for the year ended September 30, 1998 from $141 thousand for year ended
September 30, 1997 compared to $2 thousand for year ended September 30, 1998
based on a lower average balance during the period. The overall increase in
interest expenses of $131 thousand was primarily due to a higher average balance
of interest bearing liabilities. Average balances of savings accounts increased
by $8.4 million for the year ended September 30, 1998 compared to the year ended
September 30, 1997.

Net Interest Income

      Net interest income for the year ended September 30, 1998 was $5.4 million
as compared to $5.0 million for the year ended September 30, 1997. The $341
thousand, or 6.8%, increase can be attributed mainly to an increased balance of
interest earning assets, resulting from a greater volume of loan originations,
offset by an increased balance of interest bearing deposits. The average yield
on interest earning assets decreased 9 basis points to 6.95% for the year ended
September 30, 1998 from 7.04% for the year ended September 30, 1997, while the
average cost of interest bearing liabilities decreased by 5 basis points to
3.75% for the year ended September 30, 1998 from 3.80% for the year ended
September 30, 1997.

      Westborough Savings' net interest rate spread, which reflects the
difference between the weighted average yield on interest earning assets and the
weighted average cost of interest bearing liabilities, declined 4 basis points
to 3.20% for the year ended September 30, 1998 compared to 3.24% for the year
ended September 30, 1997. The average balance of loans on real estate increased
by $8.1 million for the year ended September 30, 1998 compared to the year ended
September 30, 1997. The average balance of commercial loans increased by $733
thousand for the year ended September 30, 1998 compared to the year ended
September 30, 1997. However, due to customer refinancing of existing adjustable
and fixed rate loans from higher rates to lower rates, coupled with a declining
interest rate environment for new loans, the overall rate earned on our loan
portfolio declined to 7.71% for the year ended September 30, 1998 compared to
7.75% for the year ended September 30, 1997. The average balance of savings
accounts increased by $8.4 million for the year ended September 30, 1998
compared to the year ended September 30, 1997.

Provision for Loan Losses

      The allowance for loan losses is maintained through the provision for loan
losses which is a charge to operations. The provision for loan losses was $39
thousand for the year ended September 30, 1998 as compared to $96 thousand for
the year ended September 30, 1997. The higher provision in 1997 was established
to accommodate a higher level of commercial lending in the future. At September
30, 1998, the balance of the allowance for loan losses was $827 thousand, or
0.99% of total loans before the allowance for loan losses. During the year ended
September 30, 1998, there were no charge-offs against the allowance for loan
losses. At September 30, 1997, the balance of the allowance for loan losses was
$786 thousand, or 1.10% of total loans before the allowance for loan losses.
During the year ended September 30, 1997, there was $2 thousand in charge-offs
against the allowance for loan losses and $2 thousand in recoveries of
previously charged-off loans.


                                       49
<PAGE>

Other Income

      Other income was $383 thousand for the year ended September 30, 1998
compared to $608 thousand for the year ended September 30, 1997. The $225
thousand, or 37.0% decrease, was primarily the result of a $247 thousand
decrease in the net gain on sale and disposition of securities offset by
moderate increases in customer service fees and loan fees due to higher volume.
This decrease is attributable, in part, to the establishment by Westborough
Savings of a private charitable foundation which we funded by a donation of
marketable equity securities with a fair value of $110 thousand at the date of
transfer. We anticipate increases to other income as we continue to expand the
volume of our deposit and lending relationships. It is also our goal to increase
its level of other income by continually considering additional sources of
revenue, including expanding the offering of various uninsured investment
products, including fixed-rate and variable annuities and mutual funds, through
relationships with third party broker-dealers and/or money managers and
affiliations with insurance agencies.

Operating Expense

      Operating expense for the year ended September 30, 1998 remained
relatively stable at $3.7 million when compared to the year ended September 30,
1997 in which operating expense totaled $3.6 million. While the amounts of
operating expense were comparable, the 1998 period includes increased occupancy
and equipment expenses of $88 thousand associated with our leased operations
department space and equipment depreciation. Annual operating expenses are also
expected to increase in future periods due to future branch, product and service
expansion, and the increased cost of operating as a mutual holding company.

Income Taxes

      Income tax expense was $750 thousand for the year ended September 30, 1998
as compared to $676 thousand for the year ended September 30, 1997, resulting in
an effective tax rate at September 30, 1998 of 36.4% compared to 34.1% for the
prior period. The effective tax rate reflects the utilization of two securities
investment subsidiaries to substantially reduce state income taxes and the
establishment of Westborough Savings' charitable foundation.

Liquidity and Capital Resources


      The term "liquidity" refers to our ability to generate adequate amounts of
cash to fund loan originations, deposit withdrawals and operating expenses. Our
primary sources of funds are deposits, scheduled amortization and prepayments of
loan principal and mortgage-backed securities, maturities and calls of
investment securities and funds provided by our operations. We also have
expanded our use of borrowings from the Federal Home Loan Bank of Boston as part
of our management of interest rate risk. At June 30, 1999, we had $4.0 million
in outstanding borrowings.


      Loan repayments and maturing investment securities are a relatively
predictable source of funds. However, deposit flows, calls of investment
securities and prepayments of loans and mortgage-backed securities are strongly
influenced by interest rates, general and local economic


                                       50
<PAGE>

conditions and competition in the marketplace. These factors reduce the
predictability of the timing of these sources of funds.


      Our primary investing activities are the origination of one- to
four-family real estate and other loans, the purchase of mortgage-backed
securities and the purchase of investment securities. During the nine months
ended June 30, 1999 and the years ended September 30, 1998 and 1997, we
originated loans of $31.4 million, $38.9 million and $34.1 million,
respectively. Purchases of mortgage-backed securities were $6.4 million for the
nine months ended June 30, 1999, and $6.4 million and $1.4 million for the years
ended September 30, 1998 and 1997, respectively. Purchases of investment
securities were $13.8 million for the nine months ended June 30, 1999, and $14.5
million and $11.1 million for the years ended September 30, 1998 and 1997,
respectively.

      These investing activities were funded by deposit growth, principal
payments on mortgage loans and mortgage-backed securities, calls and maturities
on investment securities, Federal Home Loan Bank borrowings and funds provided
by our operating activities. Principal repayments on loans and mortgage-backed
securities totaled $28.0 million for the nine months ended June 30, 1999 and
$31.0 million and $31.3 million for the years ended September 30, 1998 and 1997,
respectively. Maturities of investment securities totaled $6.3 million during
the nine months ended June 30, 1999 and $1.3 million and $3.5 million during the
years ended September 30, 1998 and 1997, respectively. Sales and calls of
investment securities provided cash flows of $5.9 million, $18.0 million and
$8.0 million during the nine months ended June 30, 1999 and the years ended
September 30, 1998 and 1997, respectively.

      At June 30, 1999, Westborough Savings had loan commitments to borrowers of
$3.1 million, and available home equity lines of credit of $5.4 million. We had
no commitments to purchase mortgage-backed securities at June 30, 1999. Total
deposits increased $11.2 million, $10.8 million and $4.9 million during the nine
months ended June 30, 1999 and the years ended September 30, 1998 and 1997,
respectively. Deposit flows are affected by the level of interest rates, the
interest rates and products offered by competitors and other factors.
Certificate of deposit accounts scheduled to mature within one year were $42.1
million at June 30, 1999. Based on our deposit retention experience and current
pricing strategy, we anticipate that a significant portion of these certificates
of deposit will remain with Westborough Savings. We are committed to maintaining
a strong liquidity position; therefore, we monitor our liquidity position on a
daily basis. We also periodically review liquidity information prepared by the
Depositors Insurance Fund and other available reports that compare our liquidity
with banks in our peer group. We anticipate that we will have sufficient funds
to meet our current funding commitments.


      In May 1999, we expanded our retail banking franchise by opening an
additional branch location in the town of Shrewsbury. This branch is located in
the Shaws supermarket and start-up costs were approximately $300 thousand. In
the first half of 2000, we also plan to begin to expand our facilities by
constructing an addition to our existing executive office. The construction
expenses for this addition are expected to total approximately $2.5 million. We


                                       51
<PAGE>

anticipate that Westborough Bank will have sufficient funds to meet these
planned capital expenditures throughout 2000.


      At June 30, 1999, we exceeded each of the applicable regulatory capital
requirements. Our leverage (tier 1) capital was approximately $19.4 million, or
11.41%. In order to be classified as "well-capitalized" by the FDIC we were
required to have leverage (tier 1) capital of $8.5 million, or 5.0%. To be
classified as a well-capitalized bank by the FDIC, we must also have a
risk-based total capital ratio of 10.0%. At June 30, 1999, we had a risk-based
total capital ratio of 21.52%. See "Regulation of Westborough Savings Bank and
Westborough Financial Services, Inc." for a discussion of the regulatory capital
requirements applicable to Westborough Savings, and see "Regulatory Capital
Compliance" for information regarding the impact of the offering on our capital
position.


      Other than with respect to the capital expenditures that are to be made in
connection with our executive office as noted above, we do not anticipate any
material capital expenditures. Further, we do not have any balloon or other
payments due on any long-term obligations or any off-balance sheet items other
than the commitments and unused lines of credit noted above.

Recent Accounting Pronouncements

      In October 1995, the Financial Accounting Standards Board ("FASB") issued
a Statement of Financial Accounting Standards ("SFAS") No. 123, "Accounting for
Stock-Based Compensation." This Statement encourages all entities to adopt a
fair value based method of accounting for employee stock compensation plans,
whereby compensation cost is measured at the grant date based on the value of
the award and is recognized over the service period, which is usually the
vesting period. However, it also allows an entity to continue to measure
compensation cost for those plans using the intrinsic value based method of
accounting prescribed by Accounting Principle Board Opinion No. 25, "Accounting
for Stock Issued to Employees," whereby compensation cost is the excess, if any,
of the quoted market price of the stock at the grant date (or other measurement
date) over the amount an employee must pay to acquire the stock. Entities
electing to remain with the accounting in Opinion No. 25 must make pro forma
disclosures of net income and earnings per share, as if the fair value based
method of accounting had been applied.

      The accounting requirements of this Statement are generally effective for
transactions entered into in fiscal years that begin after December 15, 1995.
The disclosure requirements of this Statement are generally effective for
financial statements for fiscal years beginning after December 15, 1995. It is
anticipated that we will adopt Opinion No. 25 for accounting treatment of stock
options and make the pro forma disclosures required by this Statement.

      In February 1997, the FASB issued SFAS No. 128, "Earnings Per Share." This
statement establishes standards for computing and presenting earnings per share
and applies to entities with publicly held common stock or potential common
stock. This Statement simplifies the standards for computing earnings per share
previously found in Accounting Principles Board Opinion No. 14, "Earnings per
Share," and makes them comparable to international earnings per share standards.
It replaces the presentation of primary earnings per share with a presentation
of basic earnings per share. It also requires dual presentation of basic and
diluted earnings per share on


                                       52
<PAGE>

the face of the income statement for all entities with complex capital
structures and requires a reconciliation of the numerator and denominator of the
basic earnings per share computation to the numerator and denominator of the
diluted earnings per share computation. This Statement is effective for
financial statements issued for periods ending after December 15, 1997,
including interim periods; earlier application is not permitted.

      In February 1997, the FASB issued SFAS No. 129, "Disclosure of Information
about Capital Structure" which establishes standards for disclosing information
about an entity's capital structure. This Statement continues the previous
disclosure requirements found in Accounting Principle Board Opinions. No. 10,
"Omnibus Opinion - 1996," and No. 15, "Earnings Per Share," and FASB Statement
No. 47, "Disclosure of Long-Term Obligations" and eliminates the exemption of
nonpublic entities from certain disclosure requirements of Opinion No. 15.
Additionally, this Statement consolidates capital disclosure requirements for
east of retrieval and greater visibility to nonpublic entities. This Statement
consolidates capital disclosure requirements for ease of retrieval and greater
visibility to nonpublic entities. This Statement is effective for financial
statements for periods ending after December 15, 1997 and is not expected to
have a material impact on us.

      In June 1997, the FASB issued SFAS No. 131, "Disclosures about Segments of
an Enterprise and Related Information" which establishes standards for the way
that public business enterprises report selected information about operating
segments in annual financial statements. This Statement requires that those
enterprises report selected information about operating segments in interim
financial reports issued to shareholders. This Statement supersedes FASB
Statement No. 14, "Financial Reporting for Segments of a Business Enterprise."
Operating segments are components of an enterprise about which separate
financial information is available that is evaluated regularly by the chief
operating decision maker in deciding how to allocate resources and in assessing
performance. This Statement is effective for financial statements for periods
beginning after December 15, 1997 and is not expected to have a material impact
on us.

      In February 1998, the FASB issued SFAS No. 132, "Employer's Disclosures
about Pensions and Other Postretirement Benefits," effective for fiscal years
beginning after December 15, 1997. The Statement revises employers' disclosures
about pension and other postretirement plans. It does not change the measurement
or recognition of those plans. The Statement standardizes the disclosure
requirements for pensions and other postretirement benefits to the extent
practical, requires additional information on changes in the benefits
obligations and fair values of plan assets that will facilitate financial
analysis, and eliminates certain disclosures that were previously required by
generally accepted accounting principles. We will adopt these disclosure
requirements beginning in the year ending September 30, 1999, and it is not
expected to have a material impact on us.


      In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities," which was amended by SFAS No. 137, is
effective for all fiscal quarters of all fiscal years beginning after June 15,
2000. This Statement standardizes the accounting for derivative instruments,
including certain derivative instruments embedded in other contracts, by
requiring that an entity recognize those items as assets or liabilities in the
balance sheet and measure them at fair value. If certain conditions are met, an
entity may elect to designate a derivative as follows: a hedge of the exposure
or changes in the fair value of a recognized asset or liability, or of an
unrecognized firm commitment that are attributable to a



                                       53
<PAGE>


particular risk. A hedge of the exposure to variability in the cash flows of a
recognized asset or liability, or of a forecasted transaction, that is
attributable to a particular risk. Or, a hedge of the foreign currency exposure
of an unrecognized firm commitment, an available-for-sale security, a forecasted
transaction, or a net investment in a foreign operation. This Statement
generally provides for matching the timing of the recognition of the gain or
loss of the hedging instrument with the recognition of the changes in the fair
value of the item being hedged. Depending on the type of hedge, such recognition
will be in either net income or other comprehensive income. For a derivative not
designated as a hedging instrument, changes in fair value are recognized in net
income in the period of change. Adoption of this Statement by us will require
that changes in fair value of covered call options be recognized in net income.
Currently, such changes are included in a separate component of surplus. We will
adopt SFAS No. 133 commencing October 1, 2000, and it is not expected to have a
material impact on us.


Year 2000 Readiness Disclosure

      Background. A significant challenge that is confronting the business
community, including Westborough Savings and its competitors, centers on the
inability of many computer systems and software applications to recognize the
Year 2000 (referred to as the "Y2K issue"). Many existing computer systems and
software applications originally were programmed to provide only two digits to
identify the calendar year. With the Year 2000 approaching, these systems and
applications may recognize "00" as 1900 rather than 2000. If the Y2K issue is
not resolved, our operations could be adversely affected due to the
date-sensitive nature of much of our financial information.

      Financial institution regulators have focused on Y2K compliance in recent
years and have issued guidance concerning the responsibilities of our management
and our Board of Trustees. The Federal Financial Institutions Examination
Council ("FFIEC"), a group comprised of representatives from the various
financial institution regulators, has issued several interagency statements on
Y2K issues. These statements have required financial institutions to evaluate
their Y2K exposure, measure their risk of Y2K issues and prepare a plan to
remedy the Y2K issue. Financial institutions also are required to examine the
Y2K implications of their reliance on third-party vendors and the potential
impact of Y2K issues on customers, borrowers and suppliers.

      Risk. Similar to other financial institutions and companies that utilize
computer technology, our operations may be significantly affected by the Y2K
issue because of our reliance on electronic data processing technology and
date-sensitive information. The Y2K issue also impacts other aspects of our
non-technical business processes. If the Y2K issue is not adequately addressed,
and systems are not modified to properly identify the Year 2000, computer
systems and software applications may fail or create erroneous information.

      If we are affected by the Y2K issue, information that relies on dates,
such as interest calculations, loan payment schedules and other operating
functions, could be significantly incorrect. We may not be able to process
withdrawals or deposits, prepare account statements, or engage in any of the
many transactions that constitute our normal operations. Our inability to
adequately address the Y2K issue could also have a significant adverse effect on
our suppliers


                                       54
<PAGE>

and service providers. Should we experience a Y2K failure that cannot readily be
fixed, it may result in a significant adverse impact on our financial condition
and results of operations.

      State of Readiness. We believe that technology plays a critical role in
our overall business strategy. We have attempted to stay current with
technological advances in the industry. In this regard, the Board of Trustees
and senior management have consistently supported investment in established and
proven technologies. Because of this philosophy, the Board of Trustees and
senior management have been actively engaged in managing our Y2K project.
Management has consistently allocated both human and financial resources to this
project to achieve the objectives and time frames mandated by the FFIEC. As
discussed below, we believe that we have considered all material Y2K issues and
that we are taking the proper action to correct them.


      We have identified the following mission critical systems: core account
processing, our internal general ledger system, automatic teller services,
electronic funds transfer and our internal network operating system. They are
provided or serviced by NCR, Interactive Planning Systems, Mellon, the Federal
Reserve Bank of Boston, and Novell, respectively. Each of the above listed
services or systems providers have provided Y2K remediated products which have
been tested internally . Based upon our testing, we believe that our
applications critical to daily operations are Y2K compliant.


      Our Action Plan for the Year 2000, in accordance with regulatory guidance,
outlines our plans to achieve a successful transition to the Year 2000. The
following summarizes the various phases of our Y2K plan:

            Awareness Phase - This initial phase of the Y2K project involved the
      appointment of a Y2K review team in June, 1997 lead by Westborough
      Savings' Operations Officer, and the subsequent development of a formal
      Action Plan in April, 1998. The review team, through the development of
      the Action Plan, identified the issues to be resolved, defined objectives
      to be achieved and outlined an approach to implement the objectives set
      forth in the Action Plan.

            Assessment Phase - During this phase, the review team developed an
      inventory listing of all internal computer systems and software
      applications, as well as third-party vendors and suppliers upon whom we
      rely for goods and services. We also obtained copies of all
      computer-related licensing agreements and maintenance contracts, which we
      reviewed to determine whether they addressed the issue of Y2K compliance.
      Based upon this information, we corresponded with each computer hardware
      manufacturer, software vendor, and other third party vendors and suppliers
      requesting information regarding their Y2K readiness. The review team
      evaluated each response received and, based upon such responses,
      determined which computer systems and software applications were Y2K
      compliant. For those that were not, the review team determined the
      appropriate corrective action required and developed a plan for its
      implementation.

            We also have reviewed our customer base to determine whether they
      pose any significant Y2K risks. Our customer base consists primarily of
      individual depositors and residential mortgage loan borrowers.
      Individually, these customers are not likely to pose


                                       55
<PAGE>

      significant Y2K risks to our operations. However, it is not possible at
      this time to evaluate the indirect risks that could be faced if employers
      of our individual customers encounter unresolved Y2K issues.

            With respect to our commercial customers, we have corresponded with
      them regarding Y2K risks, the nature and scope of the problem and remedial
      options available to them. Further, we have asked them to complete a
      worksheet and questionnaire regarding their Y2K readiness. Based upon our
      review of these worksheets and questionnaires, we have concluded that
      these borrowers do not represent a significant risk to our commercial loan
      portfolio. Nonetheless, we intend to continue to monitor commercial
      customers throughout 1999 and early 2000 to mitigate any adverse impact to
      Westborough Savings' financial stability. We also carefully consider the
      Y2K readiness of potential commercial borrowers in the lending process.

            Renovation Phase - Our Operations Officer continues to work closely
      with the providers of our mission-critical systems. These, as well as
      other significant systems, have been upgraded to Y2K compliant versions of
      vendor-supported software. In certain situations, we replaced or upgraded
      existing non-compliant systems with new Y2K compliant hardware and
      software. We have relatively few data transmission interfaces with third
      party servicers and substantially all of these systems have been renovated
      for Year 2000 compliance. We have no mission-critical systems that we
      developed on our own.

            The review team continues to monitor the Y2K progress of those third
      parties who provide us with services or products to ensure that they are
      taking adequate measures in addressing the Y2K issue. We are seeking
      written assurances from these third parties as to their current Year 2000
      compliance or that they are in the process of addressing the Y2K issue.
      However, we can not assure you that these third parties will be prepared
      for the Y2K issue. The failure of these third parties to achieve Y2K
      compliance may have an adverse impact on our operations.


            Validation/Implementation Phases - The validation phase is
      considered to be the most critical stage of the Y2K readiness process. It
      is designed to test the ability of the renovated systems to accurately
      process date sensitive data. Westborough Savings successfully completed
      its validation phase prior to the June 30, 1999 estimated completion date
      in its Testing Plan. All systems and software have been tested and are
      currently Y2K compliant. The testing involved not only internal testing of
      systems and software, but also the testing of third party processors that
      Westborough Savings relies on for providing it with mission critical
      applications. All systems and software that have been tested are currently
      Y2K compliant.


      Use of Resources. Managing theY2K project has resulted in additional
direct and indirect costs. Direct costs include charges by third-party software
vendors for product replacements, upgrades and enhancements, costs involved in
testing for Y2K compliance, costs for customer awareness programs, etc. Indirect
costs consist primarily of time devoted to the project by existing employees for
project development and implementation, the testing of


                                       56
<PAGE>

systems, monitoring third-party vendor and service provider progress, and the
development of contingency plans. The costs of the Y2K project have not been
significant to date, and we believe that the total cost of the project will not
be material to our results of operations or financial condition in any one year.
Although we currently estimate that the total cost of the Y2K project, excluding
the reallocation of internal resources, will be approximately $65 thousand, of
which we have already incurred $56 thousand, we cannot guarantee that such costs
would not become material in the future.

      Contingency Planning. Regulatory guidance requires that we consider two
types of contingency planning:

      (1)   remediation contingency planning, which addresses the failure of an
            institution to successfully fix, test or implement its Y2K readiness
            plan; and

      (2)   business resumption contingency planning, which addresses the risks
            associated with the failure of systems at critical dates, such as
            January 1, 2000.

      The regulatory guidance provides that if a mission critical application or
system has been remediated, tested and implemented, a remediation contingency
plan is not required. Based on the overall progress of our Y2K project,
specifically the testing and implementation results relative to our mission
critical applications, our review team has concluded that a remediation
contingency plan is not required for such applications.


      While we expect to complete our Y2K project in a timely manner, we cannot
guarantee that the systems of companies with whom we conduct business, will also
be completed in a timely manner. The failure of these entities to adequately
address the Y2K issue could adversely affect our ability to conduct business. In
the event that these entities do not adequately address the Y2K issue, we do not
believe that we will have enforceable actions against them.


      To address the risks associated with the failure of mission critical
systems at critical dates, we have developed a business resumption contingency
plan to augment our existing disaster recovery plan. This plan identifies our
operating systems, their criticality, and suggests alternative processing
methods if mission critical systems are adversely affected by the century date
change.

      We understand that certain events beyond our control may diminish our
ability to provide minimum levels of service. Management considers the
worst-case scenario to be extended power outages and loss of telecommunications.
Failure of these services will affect companies, individuals and the government,
and cannot be remedied by anyone other than the responsible party. We are
preparing to provide minimum levels of service during sporadic power outages and
temporary loss of communications. However, during extensive losses of power
and/or telecommunications, we may temporarily close our operations.

      For some systems, contingency plans will consist of using or reverting to
manual systems until the problems can be corrected. We, however, do not
anticipate any adverse material impact on our operations as a result of the Y2K
issue.

Impact of Inflation and Changing Prices

      The Financial Statements and accompanying Notes of Westborough Savings
have been prepared in accordance with GAAP. GAAP generally requires the
measurement of financial position and operating results in terms of historical
dollars without consideration for changes in the relative purchasing power of
money over time due to inflation. The impact of inflation is reflected in the
increased cost of our operations. Unlike industrial companies, our assets and
liabilities are primarily monetary in nature. As a result, changes in market
interest rates have a greater impact on performance than do the effects of
inflation.


                                       57
<PAGE>

                      BUSINESS OF WESTBOROUGH SAVINGS BANK

General

      Westborough Savings is a community- and customer-oriented retail savings
bank offering traditional deposit products, residential real estate mortgage
loans and, to a lesser extent, consumer and commercial loans. In addition,
Westborough Savings purchases mortgage-backed securities, securities issued by
the U.S. Government and agencies and other investments permitted by applicable
laws and regulations. We retain substantially all of the loans we originate.

      Our revenues are derived principally from interest on our mortgage loans
and mortgage-backed securities and interest and dividends on our investment
securities. Our primary sources of funds are deposits, scheduled amortization
and prepayments of loan principal and mortgage-backed securities, maturities and
calls of investment securities, funds provided by operations and borrowings. See
"-- Source of Funds."

Market Area

      We conduct our operations out of our main office in Westborough,
Massachusetts. We also operate four other full service branches in the towns of
Westborough, Northborough and Shrewsbury, and a non-public, self-contained
office at the "Willows," a retirement community in Westborough. Our deposits are
gathered from the general public in these towns and the surrounding communities.
Our lending activities are concentrated primarily in the towns where we have
offices, as well as the town of Grafton. These towns are located in east central
Massachusetts, near the central Route 495 belt.

      Our market area has grown steadily to achieve a blend of industry, office
parks and residences. The town of Westborough is approximately 12 miles east of
Worcester and 29 miles west of Boston, located at the junction of major
interstate highways constructed in the 1950s and 1960s. The convenient access
provided by Routes 20, 9, I-90 and I-495 has contributed to the diverse economic
base consisting of a retail and commercial section, and a high-tech
manufacturing section.

      Among the largest employers in our market area are Data General
Corporation, New England Electric Systems, Massachusetts Electric Company, First
Data Investors and ASTRA


                                       58
<PAGE>

Pharmaceutical. The Tufts University School of Veterinary Medicine also is
located in our market area. The unemployment rate for Westborough was 2.2% as of
September 1998, compared to the state unemployment rate of 3.3% at that time.

      Public transportation within our market area is expanding with the
addition of two new mass transit stations. The Massachusetts Bay Transportation
Authority is currently constructing a station in Grafton and has plans to
construct a station in Westborough in late 2000. These stations will provide
direct access to Worcester and Boston for residents in our market area.

      Since 1980, our primary market area has experienced increases in both
population and households as individuals and families moved from urban areas
surrounding Boston to more outlying areas with lower cost and newer housing
stock. Estimated 1998 per capita annual income for residents of Westborough was
over $24 thousand, 34% above the Worcester County average and 21% above the
state average. Median household income in Westborough also exceeded the
county-wide average by 23%.

      Our future growth opportunities will be influenced by the growth and
stability of the statewide and regional economies, other demographic population
trends and the competitive environment. We believe that we have developed
lending products and marketing strategies to address the diverse credit-related
needs of the residents in our market area.

Competition

      We face intense competition both in making loans and attracting deposits.
Central Massachusetts has a high concentration of financial institutions, many
of which are branches of large money center and regional banks which have
resulted from the consolidation of the banking industry in Massachusetts and
surrounding states. Some of these competitors have greater resources than we do
and may offer services that we do not provide.

      Our competition for loans comes principally from commercial banks, savings
institutions, mortgage banking firms, credit unions, finance companies, mutual
funds, insurance companies and brokerage and investment banking firms. Our most
direct competition for deposits has historically come from commercial banks,
savings banks, savings and loan associations and credit unions. We face
additional competition for deposits from short-term money market funds and other
corporate and government securities funds and from brokerage firms and insurance
companies. As of June 30, 1998, our market share of deposits in Westborough was
26.3%.

Lending Activities

      Loan Portfolio Composition. Our loan portfolio primarily consists of one-
to four-family residential first mortgage loans. To a lesser degree, the loan
portfolio includes commercial real estate loans, consumer loans and commercial
loans.


      At June 30, 1999, we had total loans of $91.8 million, of which $81.4
million, or 88.7%, were residential first mortgage loans. Of residential first
mortgage loans outstanding at that date, 29.8% were adjustable-rate mortgage, or
ARM loans, and 70.2% were fixed-rate loans. The remainder of our loans at



                                       59
<PAGE>


June 30, 1999, amounting to $10.4 million, or 11.3% of total loans, consisted
primarily of commercial real estate and consumer loans, including home equity
credit lines. Commercial real estate loans outstanding at June 30, 1999 totaled
approximately $3.0 million, or 3.3% of total loans. Commercial loans outstanding
at June 30, 1999 totaled $2.2 million, or 2.4% of total loans. Consumer loans
outstanding at June 30, 1999 totaled approximately $1.6 million, or 1.7% of
total loans.


      Our loans are subject to federal and state law and regulations. The
interest rates we charge on loans are affected principally by the demand for
loans, the supply of money available for lending purposes and the interest rates
offered by our competitors. These factors are, in turn, affected by general and
local economic conditions, monetary policies of the federal government,
including the Federal Reserve Board, legislative tax policies and governmental
budgetary matters.


                                       60
<PAGE>

      The following table presents the composition of our loan portfolio in
dollar amounts and in percentages of the total portfolio at the dates indicated.


<TABLE>
<CAPTION>
                                      At or For the Nine
                                     Months Ended June 30,                 At or For the Year Ended September 30,
                                     --------------------    ---------------------------------------------------------------
                                             1999                   1998                  1997                  1996
                                     --------------------    ------------------    ------------------    -------------------
                                                 Percent               Percent                Percent               Percent
                                                   of                    of                     of                    of
                                      Amount      Total       Amount    Total        Amount    Total       Amount    Total
                                     --------   --------     --------  --------     --------  --------    --------  --------
                                                                           (In thousands)
<S>                                  <C>          <C>        <C>         <C>        <C>         <C>       <C>         <C>
Real estate loans:
  Fixed rate mortgage .........      $ 57,165      62.26%    $ 47,239     55.81%    $ 29,450     40.64%   $ 27,599     41.35%
  Variable rate mortgage ......        24,264      26.43       27,384     32.36       33,812     46.66      30,674     45.96
  Commercial ..................         3,013       3.28        2,743      3.24        2,915      4.02       3,071      4.60
  Home equity lines of  credit          3,576       3.89        3,918      4.63        3,859      5.33       3,221      4.83
                                     --------   --------     --------  --------     --------  --------    --------  --------
    Total real estate loans ...        88,018      95.86       81,284     96.04       70,036     96.65      64,565     96.74
                                     --------   --------     --------  --------     --------  --------    --------  --------
Consumer loans:
  Personal ....................           603       0.66          858      1.01        1,069      1.48         986      1.48
  Deposit secured .............           563       0.61          676      0.80          557      0.77         724      1.08
  Home improvement ............           400       0.44          132      0.16           73      0.10          83      0.12
                                     --------   --------     --------  --------     --------  --------    --------  --------
    Total consumer loans ......         1,566       1.71        1,666      1.97        1,699      2.35       1,793      2.68
                                     --------   --------     --------  --------     --------  --------    --------  --------
Commercial loans:
  Commercial lines of credit ..           883       0.96          599      0.71          293      0.40         227      0.34
  Commercial installment ......         1,349       1.47        1,087      1.28          437      0.60         160      0.24
                                     --------   --------     --------  --------     --------  --------    --------  --------
    Total commercial loans ....         2,232       2.43        1,686      1.99          730      1.00         387      0.58
                                     --------   --------     --------  --------     --------  --------    --------  --------

Total loans ...................        91,816     100.00%      84,636    100.00%      72,465    100.00%     66,745    100.00%
                                                ========               ========               ========              ========

Adjusted by:
  Unadvanced loan funds .......        (1,639)                 (1,570)                (1,177)                 (878)
  Net deferred loan origination
    costs (fees) ..............           120                     109                     78                    66
  Allowance for loan loss .....          (869)                   (827)                  (786)                 (690)
    Net loans .................      $ 89,428                $ 82,348               $ 70,580              $ 65,243
                                     ========                ========               ========              ========
</TABLE>


                                       61
<PAGE>


      Loan Maturity and Repricing. The following table sets forth certain
information as of June 30, 1999 regarding the dollar amount of loans maturing in
our portfolio based on their contractual terms to maturity. Demand loans having
no stated schedule of repayments and no stated maturity, and overdrafts are
reported as due in one year or less. Adjustable and floating rate loans are
included in the period in which interest rates are next scheduled to adjust
rather than the period in which they contractually mature, and fixed-rate loans
are included in the period in which the final contractual repayment is due. This
table does not include prepayments on scheduled principal amortizations.

<TABLE>
<CAPTION>
                                                                           At June 30, 1999
                                     ----------------------------------------------------------------------------------------------
                                      Fixed        Variable      Commercial   Home Equity
                                       Rate          Rate         Mortgage     Lines of      Consumer     Commercial        Total
                                     Mortgages     Mortgages       Loans        Credit         Loans         Loans          Loans
                                     ---------     ---------     ----------   -----------    --------     ----------        -----
                                                                            (In thousands)
<S>                                   <C>           <C>           <C>           <C>           <C>           <C>           <C>
Amounts due:
Within one year ...................   $    380      $ 10,025      $  1,048      $  3,411      $    982      $    850      $ 16,696
After one year:
    One to three years ............      1,391         9,253           501            40           461           329        11,975
    Three to five years ...........        716         2,328            99            --           109           628         3,880
    Five to ten years .............      6,468         2,658           709           125            14           425        10,399
    Ten to twenty years ...........     45,054            --           656            --            --            --        45,710
    Over twenty years .............      1,517            --            --            --            --            --         1,517
                                      --------      --------      --------      --------      --------      --------      --------
       Total amount due ...........   $ 55,526      $ 24,264      $  3,013      $  3,576      $  1,566      $  2,232      $ 90,177
                                      ========      ========      ========      ========      ========      ========      ========
Less:
Net deferred loan origination costs                                                                                            120
Allowance for loan losses .........                                                                                           (869)
                                                                                                                          --------
    Loans, net ....................                                                                                       $ 89,428
                                                                                                                          ========
</TABLE>

      The following table presents, as of June 30, 1999, the dollar amount of
all loans due after June 30, 2000, and whether these loans have fixed interest
rates or adjustable interest rates.

                                                     Due After June 30, 2000
                                               ---------------------------------
                                                Fixed     Adjustable      Total
                                                -----     ----------      -----
                                                        (In thousands)
Fixed rate mortgages ....................      $55,146      $    --      $55,146
Variable rate mortgages .................           --       14,239       14,239
Commercial mortgage loans ...............          954        1,011        1,965
Home equity lines of credit .............          165           --          165
Consumer loans ..........................          584           --          584
Commercial loans ........................        1,382           --        1,382
                                               -------      -------      -------
  Total loans ...........................      $58,231      $15,250      $73,481
                                               =======      =======      =======



                                       62
<PAGE>

      The following table presents our loan originations, sales and principal
payments for the periods indicated.


<TABLE>
<CAPTION>
                                                                        For the Nine
                                                                           Months
                                                                       Ended June 30,             For the Year Ended September 30,
                                                                   ----------------------   ----------------------------------------
                                                                     1999          1998          1998          1997          1996
                                                                   --------      --------      --------      --------      --------
                                                                                             (In thousands)
<S>                                                                <C>           <C>           <C>           <C>           <C>
Loans, net:
     Balance outstanding at beginning of period ..............     $ 82,348      $ 70,580      $ 70,580      $ 65,243      $ 57,779

Originations:
     Mortgage loans:
         Residential .........................................       25,397        25,611        32,346        25,928        19,630
         Commercial ..........................................        1,049           476           476         3,217            --
         Home equity lines of credit .........................        2,369         2,387         3,397         3,187         2,173
                                                                   --------      --------      --------      --------      --------
              Total mortgage originations ....................       28,815        28,474        36,219        32,332        21,803
     Commercial loans ........................................        1,261           988         1,438           865           334
     Consumer loans ..........................................        1,341           938         1,275           904         1,820
                                                                   --------      --------      --------      --------      --------
              Total originations .............................       31,417        30,400        38,932        34,101        23,957
                                                                   --------      --------      --------      --------      --------

Less:
     Principal repayments, unadvanced funds and other,
         net: ................................................      (24,295)      (19,091)      (26,780)      (28,548)      (16,388)
     Sale of mortgage loans, principal balance ...............           --          (269)         (269)         (120)           --
     Provision for loan losses ...............................          (35)          (30)          (39)          (96)         (105)
     Net loan charge-offs ....................................           (7)           (2)           (2)           --            --
     Transfers to foreclosed real estate .....................           --            --           (74)           --            --
                                                                   --------      --------      --------      --------      --------
              Total deductions ...............................      (24,337)      (19,392)      (27,164)      (28,764)      (16,493)
                                                                   --------      --------      --------      --------      --------
     Net loan activity .......................................        7,080        11,008        11,768         5,337         7,464
                                                                   --------      --------      --------      --------      --------
         Loans, net, end of period ...........................     $ 89,428      $ 81,588      $ 82,348      $ 70,580      $ 65,243
                                                                   ========      ========      ========      ========      ========
</TABLE>

      Residential Mortgage Loans. Our primary lending emphasis is the
origination of first mortgage loans secured by one- to four-family properties
that serve as the primary or secondary residence of the owner. As of June 30,
1999, loans on one- to four-family residential properties accounted for 88.7%
our total loan portfolio.


      Most of our loan originations are from existing or past customers, members
of our local communities or referrals from local real estate agents, attorneys
and builders. We believe that our branch network, particularly as it expands, is
a significant source of new loan generation. We also have a call program to real
estate agents in our market area to develop referral relationships between
agents and Westborough Savings.


                                       63
<PAGE>


      We currently offer loans that conform to underwriting standards specified
by FannieMae ("conforming loans") and also originate non-conforming loans, as
described below. These loans may be fixed-rate one- to four- family mortgage
loans or adjustable-rate one- to four-family mortgage loans with maturities of
between 5 and 30 years. The non-conforming loans generally follow FannieMae
guidelines except that the loan amount exceeds FannieMae guidelines' maximum
limit of $240 thousand. The average size of our first mortgage loans originated
during the nine months ended June 30, 1999 and the year ended September 30, 1998
was $154 thousand and $163 thousand, respectively. The average size of our first
mortgage loans was $102 thousand at June 30, 1999. We are an approved
seller/servicer for FannieMae. From time to time, we have sold loans in the
secondary market although such sales have been infrequent. The loans that we
sell are all fixed-rate mortgage loans with terms of 30 years. Such loans,
however, continue to be serviced by Westborough Savings.

      Our originations of first mortgage loans amounted to $25.4 million in the
nine months ended June 30, 1999, $32.3 million in fiscal year 1998, $25.9
million in fiscal year 1997 and $19.6 million in fiscal year 1996. A significant
number of our first mortgage loan originations have been the result of
refinancing of our existing loans due to the relatively low interest rate levels
over the past three years.


      We offer a variety of ARMs and fixed-rate one- to four-family mortgage
loans with maximum loan-to-value ratios that depend on the type of property and
the size of loan involved. The loan-to-value ratio is the loan amount divided by
the appraised value of the property. The loan-to-value ratio is a measure
commonly used by financial institutions to determine exposure to risk. The
majority of our loans on owner-occupied one- to four-family homes are originated
with a loan-to-value ratio of 80% or less. On occasion, under limited
circumstances, we have made loans on owner-occupied one- to four-family homes
with a loan-to-value ratio of up to 95%. In such cases, the borrower is required
to obtain mortgage insurance.

      We currently offer fixed-rate mortgage loans with terms of 15, 20, 25 and
30 years secured by one- to four-family residences. We price our interest rates
on fixed rate loans to be competitive in light of market conditions.


      We currently offer a variety of ARM loans secured by one- to four-family
residential properties that initially adjust after one year, three years, five
years or seven years. After the initial adjustment period, ARM loans adjust on
an annual basis. The ARM loans that we currently originate have a maximum 30
year amortization period and are subject to the same loan-to-value ratios
applicable to fixed-rate mortgage loans described above. The interest rates on
ARM loans fluctuate based upon a fixed spread above the average yield on United
States treasury securities and generally are subject to a maximum increase of 2%
per adjustment period and a limitation on the aggregate adjustment of 6% over
the life of the loan. We originated $8.2 million and $11.7 million of one- to
four-family ARM loans in the nine months ended June 30, 1999 and the year ended
September 30, 1998, respectively. At June 30, 1999, 26.4% of our total loans
consisted of ARM loans.


      The volume and types of ARM loans we originate have been affected by the
level of market interest rates, competition, consumer preferences and the
availability of funds. During 1998, we experienced a decreased demand for ARM
loans due to the continued low interest rate


                                       64
<PAGE>

environment. Although we will continue to offer ARM loans, we cannot guarantee
that we will be able to originate a sufficient volume of ARM loans to increase
or maintain the proportion that these loans bear to our total loans.

      The retention of ARM loans in our loan portfolio helps reduce our exposure
to increases in interest rates. However, ARM loans can pose credit risks
different from the risks inherent in fixed-rate loans, primarily because as
interest rates rise, the underlying payments of the borrower may rise. This
increases the potential for default.


      Our home equity credit line loans, which totaled $3.6 million, or 3.9% of
total loans at June 30, 1999, are fixed and adjustable-rate loans secured by a
first or second mortgage on owner-occupied one- to four-family residences
located in our market area. Interest rates on home equity credit lines are based
upon the "prime rate" as published in the "Money Rates" section of the Wall
Street Journal (the "index") with a minimum monthly principal payment of
one-half of 1% of the outstanding principal balance of the loan. The maximum
credit line available is equal to the lesser of $100 thousand and 80% of
Westborough Savings' appraisal of the property or 50% of the tax assessment on
the property, in each case less the first mortgage balance. Such loans also have
a maximum term of 15 years. The underwriting standards applicable to these loans
generally are the same as one- to four-family first mortgage loans, except that
the combined loan-to-value ratio, including the balance of the first mortgage,
cannot exceed 80% of the appraised value of the property.

      In conjunction with our residential mortgage lending, we offer
construction loans to the future occupants of single family homes. At June 30,
1999, $3.5 million, or 3.8% of our total loan portfolio consisted of gross
residential construction loans. Unadvanced funds on these loans amounted to $1.3
million at June 30, 1999, resulting in a net balance of $2.2 million. These
loans typically have a term of twelve months and are structured to become
permanent loans upon the completion of construction. All such loans are secured
by first liens on the property and are subject to a maximum loan-to-value ratio
of 80%, which is based upon the anticipated value of the property. During the
construction period, the interest rate for construction loans to individuals is
50 basis points below the index. Loans involving construction financing present
a greater risk than loans for the purchase of existing homes since collateral
values and construction costs can only be estimated at the time the loan is
approved.

      Commercial Real Estate Loans. Origination of loans secured by commercial
real estate is a growing area of lending for Westborough Savings. At June 30,
1999, commercial real estate mortgage loans totaled $3.0 million, or 3.3% of
total loans. These loans are generally secured by office buildings,
condominiums, retail establishments and churches located within our market area.


      Our commercial real estate loans are offered on a fixed- and
adjustable-rate basis. Typical terms for such loans provide for a maximum
seven-year repricing term with a 20 year amortization and a balloon payment in
five to seven years, and an interest rate based upon the index. Loans on
commercial properties are also subject to a maximum loan-to-value ratio of 80%
for the acquisition of the property and 75% for refinancing of the property.


                                       65
<PAGE>

      Pursuant to our underwriting standards, a number of factors are considered
before a commercial real estate loan is made. We evaluate qualifications and
financial condition of the borrower, including credit history, profitability and
expertise, as well as the value and condition of the underlying property.
Factors that we consider in evaluating the underlying property include the net
operating income of the mortgaged property before debt service and depreciation,
the debt service coverage ratio (the ratio of operating income to debt service)
and, as noted above, the ratio of the loan amount to the appraised value of the
property.

      Loans secured by commercial real estate properties are generally larger
and involve a greater degree of credit risk than one- to four-family residential
mortgage loans. Such loans typically involve large balances to single borrowers
or groups of related borrowers. Because payments on loans secured by commercial
real estate properties are often dependent on the 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. If the cash flow from the
project decreases, or if leases are not obtained or renewed, the borrower's
ability to repay the loan may be impaired.


      Our real estate loan portfolio also includes construction loans to
builders and developers of residential properties within our market area. At
June 30, 1999, $1.5 million, or 1.6% of our total loan portfolio, consisted of
gross commercial construction loans. Unadvanced funds on these loans amounted to
$316 thousand at June 30, 1999, resulting in a net balance of $1.2 million.


      Construction loans to builders typically are in amounts equal to 70% of
the value of the property upon completion. Construction loans generally have
twelve month terms with a floating interest rate based upon the index. In
addition to securing the loan with the property under construction, we generally
obtain personal guarantees from the borrower. The proceeds of such loans are
disbursed after certification by in-house personnel that specified stages of
construction have been completed.

      Construction lending is generally considered to carry a higher level of
risk than permanent mortgage financing because of the uncertainty of the value
of the collateral upon completion. Repayment of such loans are also dependent
upon the successful completion of the project and can be adversely affected by
market conditions and other factors not within the control of Westborough
Savings or the borrower. We seek to control such risks by tying the amount of
the loan advanced to the completion of construction and monitoring
subcontractors to ensure that loan proceeds are applied appropriately.


      Consumer Loans. At June 30, 1999, $1.6 million, or 1.7% of our total
loans, consisted of consumer loans such as personal, deposit secured and
fixed-rate home improvement loans. Consumer loans generally have shorter terms
to maturity, which reduces our exposure to changes in interest rates. Consumer
loans also carry higher rates of interest than do one- to four-family
residential mortgage loans. In addition, we believe that offering consumer loan
products helps to expand and create stronger ties to our existing customer base
by increasing the number of customer relationships and providing cross-marketing
opportunities.



                                       66
<PAGE>


      Our personal loans consist of unsecured loans to individuals and secured
loans for the purchase of new and used automobiles. Our unsecured loans have a
maximum term of 48 months. The terms of our automobile loans generally are
determined by the age and condition of the vehicle. At June 30, 1999, our
personal loans totaled $603 thousand, or 0.7% of total loans.

      We also make loans secured by deposit accounts up to 90% of the amount of
the depositor's savings account balance. The rate for such loans is 2.0% higher
than the rate paid on regular savings accounts and 3.0% higher than the rate
paid on term deposits. Deposit secured loans totaled $563 thousand, or 0.6% of
total loans at June 30, 1999.

      We offer fixed-rate home improvement loans in amounts equal to that
available for home equity credit line loans as discussed above. These loans are
secured by owner-occupied one- to four-family residences for terms of up to 10
years. At June 30, 1999, these loans totaled $400 thousand, or 0.4% of total
loans. Interest rates on fixed-rate home improvement loans are periodically set
by our Loan Committee, consisting of our President, Treasurer and Senior Loan
Officer, after consultation with the Board of Investment and are based on market
conditions. The underwriting terms and procedures applicable to these loans are
substantially the same as for our home equity credit line loans.

      Commercial Loans. Westborough Savings recently has made a commitment to
small business lending by developing certain products and services for the small
and medium sized businesses located in our market area. Such services are
designed to give business owners borrowing opportunities for, among other
things, modernization, inventory, equipment, consolidation and working capital.
In addition, we have tailored certain products and services, such as our
business checking accounts and treasury and tax loan service, to better serve
the needs of local businesses. We have also become an approved lender of the
Small Business Administration. At June 30, 1999, $2.2 million, or 2.4%, of our
total loans consisted of commercial loans. We expect that commercial loans will
comprise a growing portion of our total loan portfolio in the future.


      Commercial loans generally are limited to terms of five years or less.
Substantially all commercial loans have variable interest rates tied to the
prime rate. Whenever possible, we collateralize these loans with a lien on
commercial real estate or alternatively, with a lien on business assets and
equipment and the personal guarantees of the borrower's principal officers.

      Our commercial services are administered by our loan department. Recently,
we hired an experienced commercial loan officer with considerable commercial
lending expertise, including 13 years of banking experience in Massachusetts and
personal ties to Westborough. We also intend to add additional qualified
employees as market conditions warrant.

      Commercial loans generally are considered to involve a higher degree of
risk than residential mortgage loans because the primary collateral may be in
the form of intangible assets and/or inventory subject to market obsolescence.
Commercial loans also may involve relatively large loan balances to single
borrowers or groups of related borrowers, with the repayment of such loans
typically dependent on the successful operation and income stream of the
borrower. Such risks can be significantly affected by economic conditions. In
addition, commercial lending


                                       67
<PAGE>

ordinarily requires substantially greater oversight efforts compared to
residential real estate lending. To minimize these risks, we conduct periodic
reviews of the commercial loan portfolio to ensure adherence to underwriting
standards and policy requirements.

      Loan Approval Procedures and Authority. Our lending policies provide that
our Loan Committee has authority to approve one- to four-family mortgage loans
in amounts up to $250 thousand. One- to four-family mortgage loans in excess of
$250 thousand require the approval of our Board of Investment. Commercial real
estate loans in amounts up to $300 thousand must be approved by the Loan
Committee. All other commercial real estate loans must be approved by the Board
of Investment. Commercial and consumer loans in amounts up to $100 thousand may
be approved by our President, Treasurer or Senior Loan Officer. Together, these
individuals also may approve commercial and consumer loans in amounts up to $300
thousand.

      The following generally describes our current lending procedures. Upon
receipt of a completed loan application from a prospective borrower, we order a
credit report and verify certain other information. If necessary, we obtain
additional financial or credit related information. We require an appraisal for
all mortgage loans, except for some loans made to refinance existing mortgage
loans. Appraisals are performed by a licensed or certified third-party appraisal
firms and are reviewed by our lending department. We require title insurance on
all mortgage loans, except for home equity credit lines and fixed-rate home
improvement loans. For these loans, we require evidence of previous title
insurance. We require borrowers to obtain hazard insurance and we may require
borrowers to obtain flood insurance prior to closing. For properties with a
private sewage disposal system, we also require evidence of compliance with
applicable law. Further, we require borrowers to advance funds on a monthly
basis together with each payment of principal and interest to a mortgage escrow
account from which we make disbursements for items such as real estate taxes,
flood insurance and private mortgage insurance premiums, if required.


                                       68
<PAGE>

Asset Quality

      One of our key operating objectives has been and continues to be to
maintain a high level of asset quality. Our concentration on one- to four-family
mortgage lending, our maintenance of sound credit standards for new loan
originations and relatively favorable economic and real estate market conditions
have resulted in historically low delinquency ratios and, in recent years, a low
level of non-performing assets. These factors have helped strengthen our
financial condition.


      Delinquent Loans and Foreclosed Assets. Management and the Loan Committee
perform a monthly review of all delinquent loans. One of the primary tools we
use to manage and control problem loans is our "Watch List." This list
identifies all of the loans or commitments that are considered to have
characteristics that could result in loss to us if not properly supervised. The
list is managed by the Loan Committee which, together with the Board of
Investment, meets periodically to discuss the status of the loans on the Watch
List and to add or delete loans from the list. At June 30, 1999, we had no loans
more than 90 days past due and had $337 thousand and $427 thousand in assets
classified as pass and substandard, respectively. No assets were classified as
special mention, doubtful or loss.

      Westborough Savings had no non-performing assets at June 30, 1999 and
1998.

      The following table presents information regarding non-accrual mortgage
and consumer and other loans, accruing loans delinquent 90 days or more, and
foreclosed real estate as of the dates indicated. At June 30, 1999 and September
30, 1998, 1997, and 1996, we have no non-accrual loans.

<TABLE>
<CAPTION>
                                                   At
                                                June 30,         At September 30,
                                                --------   -----------------------------
                                                  1999       1998       1997       1996
                                                --------   -------    -------    -------
                                                             (In thousands)
<S>                                             <C>        <C>        <C>        <C>
Non-accrual first mortgage loans ............   $    --    $    --    $    --    $    --
Non-accrual consumer and other loans ........
Accruing loans delinquent 90 days or more ...        --         55         --          9
                                                -------    -------    -------    -------
Total non-performing and delinquent loans ...        --         55         --          9

Foreclosed real estate, net .................        --         74         19        144
                                                -------    -------    -------    -------
Total non-performing assets and delinquent
       loans ................................   $    --    $   129    $    19    $   153
                                                =======    =======    =======    =======

Non-performing and delinquent loans to total
       loans ................................        --       0.06%        --       0.01%
Non-performing assets and delinquent loans to
       total assets .........................        --       0.08%      0.01%      0.11%
</TABLE>



                                       69
<PAGE>


      At June 30, 1999, we were aware of eight loans in an aggregate amount of
$764 thousand that are not currently classified as nonaccrual or 90 days past
due but which may be so classified in the near future because of concerns over
the borrowers' ability to comply with repayment terms.


      Loans are placed on nonaccrual status when they are 90 days past due or,
in the opinion of management, the collection of principal and interest is
doubtful. When we designate loans as non-accrual loans, we reverse outstanding
interest that we previously credited. We may recognize income in the period that
we collect it when the ultimate collectibility of principal is no longer in
doubt. We return a non-accrual loan to accrual status when none of its principal
or interest is due and unpaid or when it otherwise becomes well secured and in
the process of collection.


      Impaired loans generally are individually assessed to determine whether a
loan's carrying value is not in excess of the fair value of the collateral or
the present value of the loan's cash flows. Groups of smaller balance loans,
however, are collectively evaluated for impairment. Accordingly, Westborough
Savings does not separately identify individual consumer loans for impairment
disclosures. We had no loans classified as impaired at June 30, 1999 and $269
thousand and $352 thousand loans classified as impaired at September 30, 1998
and September 30 1997, respectively. In addition at September 30, 1998 and 1997,
we had no loans classified as troubled debt restructurings, as defined in SFAS
No. 15.



                                       70
<PAGE>

      Foreclosed real estate consists of property we acquired through
foreclosure or deed in lieu of foreclosure. Foreclosed real estate properties
are initially recorded at the lower of the investment in the loan or fair value.
Thereafter, we carry foreclosed real estate at fair value less estimated selling
costs, net of a valuation allowance account established through provisions
charged to income, which result from the ongoing periodic valuations of
foreclosed real estate properties.


      Allowance for Loan Losses. The following table presents the activity in
our allowance for loan losses at or for the dates indicated.

<TABLE>
<CAPTION>
                                              At or For the                   At or For
                                            Nine Months Ended       the Year Ended September 30,
                                                 June 30,
                                           -------------------     -------------------------------
                                             1999        1998        1998        1997        1996
                                           -------     -------     -------     -------     -------
                                                                (In thousands)
<S>                                        <C>         <C>         <C>         <C>         <C>
Balance at beginning of period .........   $   827     $   786     $   786     $   690     $   585
Provision for loan losses ..............        35          30          39          96         105
Charge-offs:
     Mortgage loans ....................        --          --          --          --          --
     Commercial loans ..................        --          --          --          --          --
     Consumer loans ....................        (6)         --          --          (2)         (8)
                                           -------     -------     -------     -------     -------
             Total charge-offs .........        (6)         --          --          (2)         (8)
Recoveries .............................        13           2           2           2           8
                                           -------     -------     -------     -------     -------
Balance at end of period ...............   $   869     $   818     $   827     $   786     $   690
                                           =======     =======     =======     =======     =======

Net Charge-offs for the period .........        (7)         (2)         (2)         --          --
                                           -------     -------     -------     -------     -------
Ratio of net charge-offs to average
  loans outstanding during the period(1)    (0.008)%    (0.003)%    (0.003)%     0.000%      0.000%

Allowance for loan losses as a
     percent of total loans before the
     allowance for loan losses .........      0.96%       0.99%       0.99%       1.10%       1.05%

Allowance for loan losses as a
     percent of non-performing loans ...        --          --          --          --          --
</TABLE>

- ----------

(1)   Ratio is annualized for the nine month periods.


      The allowance for loan losses is a valuation account that reflects our
evaluation of the losses inherent in our loan portfolio. We maintain the
allowance through provisions for loan losses that we charge to income. We charge
losses on loans against the allowance for loan losses when we believe the
collection of loan principal is unlikely.

      We establish the provision for loan losses after considering the results
of our review of delinquency and charge-off trends, the amount of the allowance
for loan losses in relation to the total loan balance, loan portfolio growth by
type of loan, generally accepted accounting principles and regulatory guidance.
We have applied this process consistently, and we have made minimal changes in
the assumptions used.


                                       71
<PAGE>

      As part of our analysis, each month we prepare an allowance for loan loss
worksheet. This worksheet categorizes the entire loan portfolio by certain risk
characteristics such as loan type, guarantees associated with a group of loans
and payment status. Loans with known potential losses are categorized
separately. We assign potential loss factors to the categories on the basis of
our assessment of each category's status and the potential risk inherent in that
type of lending. We use this worksheet, together with loan portfolio balances
and delinquency reports, to evaluate the adequacy of the allowance for loan
losses. Other key factors we consider in this process are national, state and
local economic considerations, history of loan loss experience for major
credits, trends in charge-off recovery, past and current trends in delinquency,
trends in watch list activity, and trends in loan concentration.

      Although we believe that we have established and maintained the allowance
for loan losses at adequate levels, future additions may be necessary if
economic and other conditions in the future differ substantially from the
current operating environment.

      In addition, various regulatory agencies, as an integral part of their
examination process, periodically review our loan and foreclosed real estate
portfolios and the related allowance for loan losses and valuation allowance for
foreclosed real estate. These agencies, including the FDIC and the Massachusetts
Division of Banks, may require us to increase the allowance for loan losses or
the valuation allowance for foreclosed real estate based on their judgments of
information available to them at the time of their examination, thereby
adversely affecting our results of operations.


                                       72
<PAGE>

      The following table presents our allocation of the allowance for loan
losses by loan category and the percentage of loans in each category to total
loans at the dates indicated.


<TABLE>
<CAPTION>
                                           At June 30,                                       At September 30,
                          ------------------------------------------  --------------------------------------------------------------
                                 1999                  1998                  1998                  1997                  1996
                          --------------------  --------------------  -------------------  --------------------  -------------------
                                    Percent of           Percent of            Percent of            Percent of           Percent of
                                     Loans in             Loans in              Loans in              Loans in             Loans in
                                   Category to           Category to          Category to           Category to          Category to
Loan Category             Amount   Total Loans  Amount   Total Loans  Amount  Total Loans  Amount   Total Loans  Amount  Total Loans
- -------------             ------   -----------  ------   -----------  -------------------  ------   -----------  ------  -----------
                                                                        (In thousands)
<S>                       <C>         <C>       <C>         <C>       <C>        <C>       <C>         <C>       <C>        <C>
Real estate - mortgage:

  Residential(1) .......  $  294      92.58%    $  331      92.43%    $  309     92.80%    $  253      92.63%    $  265     92.14%

  Commercial ...........     214       3.28        251       3.89        184      3.24        289       4.02        272      4.60

Commercial loans(2) ....     128       2.43         79       1.66        103      1.99         39       1.00         --      0.58

Consumer ...............      15       1.71         23       2.02         24      1.97         27       2.35         50      2.68

Unallocated ............     218       0.00        134       0.00        207        --        178         --        103        --
                          ------     ------     ------     ------     ------    ------     ------     ------     ------    ------
  Total allowance for
    loan losses ........  $  869     100.00%    $  818     100.00%    $  827    100.00%    $  786     100.00%    $  690    100.00%
                          ======     ======     ======     ======     ======    ======     ======     ======     ======    ======
</TABLE>


- ----------

(1)   Includes home equity lines of credit and construction loans.
(2)   Prior to September 30, 1997, the allowance for loan losses for commercial
      loans was included in consumer loans.


                                       73
<PAGE>

Investment Activities

      The Board of Trustees reviews and approves our investment policy on an
annual basis. The President and Treasurer, as authorized by the Board, implement
this policy. Management reports securities transactions to the Board of
Investment for review and approval on a monthly basis.

      Our investment policy is designed primarily to manage the interest rate
sensitivity of our assets and liabilities, to generate a favorable return
without incurring undue interest rate and credit risk, to complement our lending
activities and to provide and maintain liquidity within established guidelines.
In establishing our investment strategies, we consider our interest rate
sensitivity, the types of securities to be held, liquidity and other factors.
Massachusetts chartered savings banks have authority to invest in various types
of assets, including U.S. Treasury obligations, securities of various federal
agencies, mortgage-backed securities, certain certificates of deposit of insured
banks and savings institutions, certain bankers' acceptances, repurchase
agreements, loans of federal funds, and, subject to certain limits, corporate
debt and equity securities, commercial paper and mutual funds.

      As part of our investment strategy, we also engage in a "covered call"
program in which we write options on securities we hold. The sale of a covered
call conveys the right, but not the obligation, to the buyer to buy a particular
security held by us at a particular price up to a certain expiration date. The
sale is "covered" because we hold the security in our portfolio. Under this
program, we write options only on publicly traded securities we own. However, we
are willing to have the securities called if an option is written and exercised.


      At June 30, 1999 and September 30, 1998, our liquidity ratio was 74.01%
and 90.05%, respectively. For information regarding the carrying values, yields
and maturities of our investment securities and mortgage-backed securities, see
"-- Carrying Values, Yields and Maturities."

      At June 30, 1999, our U.S. Government and federal agency securities
portfolio totaled $22.8 million. This portfolio consists primarily of securities
with maturities of one to five years. Our agency debentures are callable on a
semi-annual basis following a holding period of twelve months. We generally do
not purchase structured notes, and at June 30, 1999, there were no structured
notes in our portfolio.

      At June 30, 1999, our portfolio of other debt obligations totaled $17.8
million. Our policy generally requires that investment in corporate debt
obligations be limited to corporate bonds with an "A" rating or better by at
least one nationally recognized rating service at the time of purchase.

      The fair market value of our marketable equity securities portfolio
totaled $7.9 million at June 30, 1999. These securities consisted of $4.6
million of common stock, $206 thousand of preferred stock and $3.1 million of
rated trust preferred securities issued by financial service corporations. Under
our investment policy, the aggregate amount of marketable equitable securities
that we may purchase may not exceed 10% of our total investment portfolio. Our
policy also has limitations against acquiring concentrations of such securities
in any one issuer or industry. We purchase marketable equity



                                       74
<PAGE>


securities as growth investments that can provide the opportunity for capital
appreciation that is taxed on a more favorable basis than operating income.
There can be no assurance that investment in marketable equity securities will
appreciate in value and, therefore, such investments involve higher risk than
U.S. Government or federal agency securities. Aggregate purchases of marketable
equity securities totaled $6.1 million for the nine months ended June 30, 1999
and $3.9 million and $276 thousand for the years ended September 30, 1998 and
1997. At June 30, 1999, pre-tax net unrealized gains on marketable equity
securities amounted to $478 thousand.

      Unless otherwise noted with respect to certain securities or required by
regulators or accounting standards, we classify securities available for sale at
the date of purchase. Available for sale securities are reported at fair market
value. We currently have no securities classified as trading. During fiscal year
1998 and during the nine months ended June 30, 1999, we sold investment
securities in the aggregate amounts of $17.9 million and $5.4 million,
respectively.

      At June 30, 1999, our mortgage-backed securities, all of which were
classified as available for sale, totaled $13.2 million, or 7.7% of total
assets. We generally purchase mortgage-backed securities as a means to deploy
excess liquidity at more favorable yields than other investment alternatives. In
addition, mortgage-backed securities generate positive interest rate spreads
with minimal administrative expense and lower our overall credit risk due to the
fact that they are directly or indirectly insured or guaranteed.

      At June 30, 1999, the mortgage-backed securities portfolio had a weighted
average yield of 6.28% and a market value of $13.2 million. Purchases of
mortgage-backed securities may decline in the future if we experience an
increase in demand for one- to four-family mortgage loans. We did not sell any
of our mortgage-backed securities during fiscal year 1998 or during the nine
months ended June 30, 1999.


      Mortgage-backed securities generally yield less than the loans that
underlie such securities because of the cost of payment guarantees or credit
enhancements that reduce credit risk. However, mortgage-backed securities are
more liquid than individual mortgage loans and may be used to collateralize our
borrowings. In general, mortgage-backed securities issued or guaranteed by GNMA,
FannieMae and FreddieMac are weighted at no more than 20% for risk-based capital
purposes, compared to the 50% risk weighting assigned to most non-securitized
residential mortgage loans.

      While mortgage-backed securities carry a reduced credit risk as compared
to whole loans, they remain subject to the risk of a fluctuating interest rate
environment. Along with other factors, such as the geographic distribution of
the underlying mortgage loans, changes in interest rates may alter the
prepayment rate of those mortgage loans and affect both the prepayment rates and
value of mortgage-backed securities.

      During the year ended September 30, 1997, we established a private
charitable foundation to provide grants to charitable organizations in the
Westborough area. The foundation is not a subsidiary of Westborough Savings, but
was funded by a donation from Westborough Savings of marketable equity
securities. These securities had a cost basis and fair value of $21 thousand and
$110 thousand, respectively, at the date of transfer. Such securities had been
classified as


                                       75
<PAGE>

available for sale and, accordingly the transfer resulted in Westborough Savings
recognizing the unrealized appreciation of the securities of $89 thousand in its
consolidated statement of income.


                                       76
<PAGE>

      The following table presents activity in our investment securities
portfolio (including Federal Home Loan Bank stock) for the periods indicated:


<TABLE>
<CAPTION>
                                          For the Nine Months
                                            Ended June 30,       For the Year Ended September 30,
                                         --------------------    --------------------------------
                                           1999        1998        1998        1997        1996
                                         --------    --------    --------    --------    --------
                                                              (In thousands)
<S>                                      <C>         <C>         <C>         <C>         <C>
Beginning balance ....................   $ 60,107    $ 61,654    $ 61,654    $ 62,743    $ 57,371
Purchases ............................     20,169      16,250      20,880      12,517      28,705
Maturities ...........................     (6,251)     (5,250)     (1,250)     (3,520)     (3,550)
Sales and calls ......................     (5,382)    (11,441)    (17,886)     (7,653)    (16,118)
Principal repayments .................     (3,729)     (3,281)     (4,214)     (2,777)     (3,300)
Premium and discount amortization, net        (66)        (66)        (88)        (93)       (200)
Charitable contributions in the form
  of equity securities ...............         --          --          --        (110)         --
Recognition of expired options .......        220          --          --          --          --
Change in net unrealized gains .......     (1,809)        332       1,011         547        (165)
                                         --------    --------    --------    --------    --------
Ending balance .......................   $ 63,259    $ 58,153    $ 60,107    $ 61,654    $ 62,743
                                         ========    ========    ========    ========    ========
</TABLE>



                                       77
<PAGE>

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


<TABLE>
<CAPTION>
                                         At June 30,                              At September 30,
                                    -------------------   ---------------------------------------------------------------
                                             1999                  1998                  1997                  1996
                                    -------------------   -------------------   -------------------   -------------------
                                    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>
Debt securities:
 U.S. Government obligations ....   $  13,085   $13,224   $  13,091   $13,579   $  22,661   $22,867   $  22,211   $22,196
 Federal agency obligations .....       9,806     9,569       9,504     9,660      10,428    10,427      10,407    10,335
 Banking and finance obligations        4,527     4,476       5,534     5,624       4,539     4,564       3,289     3,293
 Other bonds and obligations ....      13,421    13,311      13,412    13,762      10,518    10,588      12,362    12,278
                                    ---------   -------   ---------   -------   ---------   -------   ---------   -------
   Total debt securities ........      40,839    40,580      41,541    42,625      48,146    48,446      48,269    48,102
                                    =========   =======   =========   =======   =========   =======   =========   =======
Mortgage-backed and
 mortgage-related securities:
 FHLMC ..........................       1,464     1,475       2,079     2,139       3,233     3,234       3,916     3,843
 FNMA ...........................       6,111     6,037       4,021     4,063       2,912     2,889       3,697     3,661
 GNMA ...........................       2,953     2,942       4,185     4,192       4,044     4,077       3,477     3,462
 Other ..........................       2,817     2,761       1,190     1,219         306       307         353       359
                                    ---------   -------   ---------   -------   ---------   -------   ---------   -------
   Total mortgage-backed and
      mortgage-related securities      13,345    13,215      11,475    11,613      10,495    10,507      11,443    11,325
                                    =========   =======   =========   =======   =========   =======   =========   =======
 Asset-backed securities ........         738       736          --        --         243       330         911     1,012
 Marketable equity securities ...       7,400     7,878       4,433     5,107       1,168     1,654       1,139     1,661
 Federal Home Loan Bank stock ...         850       850         762       762         717       717         643       643
                                    ---------   -------   ---------   -------   ---------   -------   ---------   -------
   Total securities .............   $  63,172   $63,259   $  58,211   $60,107   $  60,769   $61,654   $  62,405   $62,743
                                    =========   =======   =========   =======   =========   =======   =========   =======
</TABLE>



                                       78
<PAGE>

      The following table sets forth the amortized cost and fair value of our
mortgage-backed and mortgage-related securities, all of which were classified as
available for sale at the dates indicated.


<TABLE>
<CAPTION>
                                           At June 30,                                     At September 30,
                                -------------------------------   -----------------------------------------------------------------
                                             1999                              1998                              1997
                                -------------------------------   -------------------------------   -------------------------------
                                             Percent                          Percent                           Percent
                                Amortized      of       Fair      Amortized      of       Fair      Amortized      of       Fair
                                   Cost     Total(1)    Value        Cost     Total(1)    Value        Cost     Total(1)    Value
                                ---------   ------    ---------   ---------   ------    ---------   ---------   ------    ---------
                                                                         (In thousands)
<S>                             <C>         <C>       <C>         <C>         <C>       <C>         <C>         <C>       <C>
Mortgage-backed and mortgage-
  related securities:

  FHLMC .....................   $   1,464    10.97%   $   1,475   $   2,079    18.12%   $   2,139   $   3,233    30.80%   $   3,234
  FNMA ......................       6,111    45.79        6,037       4,021    35.04        4,063       2,912    27.75        2,889
  GNMA ......................       2,953    22.13        2,942       4,185    36.47        4,192       4,044    38.53        4,077
  Other .....................       2,817    21.11        2,761       1,190    10.37        1,219         306     2.92          307
                                ---------   ------    ---------   ---------   ------    ---------   ---------   ------    ---------
    Total mortgage-backed
      and mortgage related
      securities ............   $  13,345   100.00%   $  13,215   $  11,475   100.00%   $  11,613   $  10,495   100.00%   $  10,507
                                =========   ======    =========   =========   ======    =========   =========   ======    =========

<CAPTION>
                                        At September 30,
                                -------------------------------
                                             1996
                                -------------------------------
                                            Percent
                                Amortized      of       Fair
                                   Cost     Total(1)    Value
                                ---------   ------    ---------
                                         (In thousands)
<S>                             <C>         <C>       <C>
Mortgage-backed and mortgage-
  related securities:

  FHLMC .....................   $   3,916    34.22%   $   3,843
  FNMA ......................       3,697    32.31        3,661
  GNMA ......................       3,477    30.39        3,462
  Other .....................         353     3.08          359
                                ---------   ------    ---------
    Total mortgage-backed
      and mortgage related
      securities ............   $  11,443   100.00%   $  11,325
                                =========   ======    =========
</TABLE>


- ----------

(1)   Based on amortized cost.


                                       79
<PAGE>


      Carrying Values, Yields and Maturities. The table below presents
information regarding the carrying values, weighted average yields and
contractual maturities of our investment securities and mortgage-backed
securities at June 30, 1999. Mortgage-backed securities are presented by issuer.
Yields on tax exempt obligations were not computed on a tax equivalent basis.

<TABLE>
<CAPTION>
                                                                       At June 30, 1999
                                     -----------------------------------------------------------------------------------------
                                                             More than One Year    More than Five Years
                                       One Year or Less        to Five Years          to Ten Years        More than Ten Years
                                     -------------------    -------------------    -------------------    -------------------
                                                Weighted               Weighted               Weighted               Weighted
                                     Carrying    Average    Carrying   Average     Carrying    Average    Carrying   Average
                                      Amount      Yield      Amount     Yield       Amount      Yield      Amount     Yield
                                     --------   --------    --------   --------    --------   --------    --------   --------
                                                                                     (In thousands)
<S>                                  <C>            <C>     <C>            <C>     <C>            <C>     <C>            <C>
Debt securities:
  U.S. Government obligations ....   $  3,033       6.25%   $ 10,191       6.29%   $     --         -%    $     --        --%
  Federal agency obligations .....         --         --       4,000       6.60       5,569       6.37          --         --
  Banking and finance obligations         504       6.28       3,490       6.30         482       6.02          --         --
  Other bonds and obligations ....      2,622       5.24       7,949       6.47         902       4.96       1,838       5.87
    Total debt securities ........      6,159       5.82      25,630       6.40       6,953       6.16       1,838       5.87
Mortgage-backed and mortgage
  related securities:
  FHLMC ..........................        158       4.53         333       6.21          --         --         984       6.56
  FNMA ...........................         --         --         731       6.45       1,238       6.56       4,068       6.30
  GNMA ...........................         --         --          --         --          --         --       2,942       5.97
  Other ..........................         --         --          --         --          --         --       2,761       6.44
    Total mortgage backed and
      mortgage related securities:        158       4.53       1,064       6.37       1,238       6.56      10,755       6.27
Asset-backed securities ..........         --         --         736       5.47          --         --          --         --
Marketable equity securities .....      7,878       4.40          --         --          --         --          --         --
Federal Home Loan Bank stock .....        850       4.02          --         --          --         --          --         --
                                     --------   --------    --------   --------    --------   --------    --------   --------
    Total securities .............   $ 15,045       4.96%   $ 27,430       6.22%   $  8,191       6.22%   $ 12,593       6.21%
                                     ========   ========    ========   ========    ========   ========    ========   ========

<CAPTION>
                                       At June 30, 1999
                                     -------------------

                                            Total
                                     -------------------
                                                Weighted
                                     Carrying   Average
                                      Amount     Yield
                                     --------   --------
                                        (In thousands)
<S>                                  <C>            <C>
Debt securities:
  U.S. Government obligations ....   $ 13,224       6.28%
  Federal agency obligations .....      9,569       6.47
  Banking and finance obligations       4,476       6.27
  Other bonds and obligations ....     13,311       6.04
    Total debt securities ........     40,580       5.24
Mortgage-backed and mortgage
  related securities:
  FHLMC ..........................      1,475       5.26
  FNMA ...........................      6,037       5.37
  GNMA ...........................      2,942       5.97
  Other ..........................      2,761       6.44
    Total mortgage backed and
      mortgage related securities:     13,215       6.28
Asset-backed securities ..........        736       5.47
Marketable equity securities .....      7,878       4.40
Federal Home Loan Bank stock .....        850       4.02
                                     --------   --------
    Total securities .............   $ 63,259       5.98%
                                     ========   ========
</TABLE>



                                       80
<PAGE>

Sources of Funds

      General. Deposits, scheduled amortization and prepayments of loan
principal and mortgage-backed securities, maturities and calls of investments
securities and funds provided by operations are our primary sources of funds for
use in lending, investing and for other general purposes. We also utilize
borrowed funds from the Federal Home Loan Bank of Boston to fund certain loans
in connection with our management of the interest rate sensitivity of our assets
and liabilities, as well as for other general purposes.


      Deposits. We offer a variety of deposit accounts having a range of
interest rates and terms. We currently offer regular savings deposits, NOW
accounts, personal and business demand accounts, money market accounts and
certificates of deposit. We also offer Individual Retirement Accounts ("IRAs"),
which at June 30, 1999 totaled $9.4 million.


      Deposit flows are influenced significantly by general and local economic
conditions, changes in prevailing interest rates, pricing of deposits and
competition. Our deposits are primarily obtained from areas surrounding our
offices, and we rely primarily on paying competitive rates, service and
long-standing relationships with customers to attract and retain these deposits.
We also have developed deposit products to attract and retain individual and
commercial depositors. One such product is a tiered-rate savings account in
which deposits over certain amounts earn interest at higher rates. Other
programs involve the introduction of commercial deposit products tailored to
small and medium sized businesses, such as our business and commercial checking
accounts. We do not use brokers to obtain deposits.


      When we determine our deposit rates, we consider local competition, U.S.
Treasury securities offerings and the rates charged on other sources of funds.
Core deposits (defined as total savings accounts, NOW accounts, money market
accounts and demand accounts) represented 65.6% of total deposits on June 30,
1999. At June 30, 1999, certificates of deposit with remaining terms to maturity
of less than one year amounted to $42.1 million. See "Management's Discussion
and Analysis of Financial Condition and Results of Operations -- Analysis of Net
Interest Income" for information relating to the average balances and costs of
our deposit accounts for the nine months ended June 30, 1999 and 1998 and for
the years ended September 30, 1998 and 1997.


      The following table presents our deposit activity for the periods
indicated.


<TABLE>
<CAPTION>
                                        For the Nine Months
                                           Ended June 30,       For the Year Ended September 30,
                                        --------------------    --------------------------------
                                          1999        1998        1998        1997        1996
                                        --------    --------    --------    --------    --------
                                                              (In thousands)
<S>                                     <C>         <C>         <C>         <C>         <C>
Beginning balance ...................   $135,962    $125,170    $125,170    $120,282    $109,549
Net deposits ........................      7,667       1,735       6,321         710       6,824
Interest credited on deposit accounts      3,506       3,329       4,471       4,178       3,909
                                        --------    --------    --------    --------    --------
Ending balance ......................   $147,135    $130,234    $135,962    $125,170    $120,282
                                        ========    ========    ========    ========    ========
Total increase in deposit accounts ..   $ 11,173    $  5,064    $ 10,792    $  4,888    $ 10,733
Percentage increase .................       8.22%       4.05%       8.62%       4.06%       9.80%
</TABLE>



                                       81
<PAGE>


      At June 30, 1999, we had $10.9 million in certificates of deposit with
balances of $100,000 and over maturing as follows:

                                                                        Weighted
                                                                        Average
                                                            Amount        Rate
                                                            -------     --------
                                                               (In thousands)
Maturity Period:
  Three months or less ................................     $ 2,731       4.95%
  Over three months through six months ................       1,902       4.92
  Over six months through 12 months ...................       4,264       4.97
  Over 12 months ......................................       2,030       5.29
                                                            -------       ----
Total .................................................     $10,927       5.02%
                                                            =======       ====



                                       82
<PAGE>

      The following table presents the distribution of our deposit accounts at
the dates indicated by dollar amount and percent of portfolio, and the weighted
average interest rate on each category of deposits.


<TABLE>
<CAPTION>
                                                 At June 30,                      At September 30,
                                     ---------------------------------  ---------------------------------
                                                    1999                               1998
                                     ---------------------------------  ---------------------------------
                                                              Weighted                           Weighted
                                                  Percent     average                Percent     average
                                                  of total    nominal                of total    nominal
                                      Amount      deposits     rate      Amount      deposits     rate
                                     --------     --------    --------  --------     --------    --------
                                                                 (In thousands)
<S>                                  <C>          <C>           <C>     <C>          <C>           <C>
Non-interest  bearing accounts ...   $ 10,555       7.18%       0.00%   $  8,592       6.32%         -%
Now accounts .....................     14,278       9.70        0.50      15,221      11.19        0.50
Savings accounts:
  Regular ........................     29,624      20.13        2.60      28,239      20.77        2.60
  Tiered rate ....................     35,068      23.84        3.89      29,733      21.87        4.33
    Total savings accounts .......     64,692      43.97        3.30      57,972      42.64        3.49
Money market deposit accounts ....      6,917       4.70        2.26       7,218       5.31        2.95
                                     --------     ------
    Total non-certificate accounts     96,442      65.55        2.45      89,003      65.46        2.60
Certificates of deposit
  Due within 1 year ..............     42,083      28.60        4.90      37,005      27.22        5.06
  Over 1 year through 3 years ....      8,610       5.85        5.28       9,954       7.32        5.45
  Over 3 years ...................         --       0.00        0.00          --         --          --
    Total certificate accounts ...     50,693      34.45        4.96      46,959      34.54        5.14
                                     --------     ------      ------    --------     ------      ------
    Total deposits ...............   $147,135     100.00%       3.32%   $135,962     100.00%       3.48%
                                     ========     ======      ======    ========     ======      ======

<CAPTION>
                                                                At September 30,
                                     --------------------------------------------------------------------
                                                    1997                               1996
                                     ---------------------------------  ---------------------------------
                                                              Weighted                           Weighted
                                                  Percent     average                Percent     average
                                                  of total    nominal                of total    nominal
                                      Amount      deposits     rate      Amount      deposits     rate
                                     --------     --------    --------  --------     --------    --------
                                                                 (In thousands)
<S>                                  <C>          <C>           <C>     <C>          <C>           <C>
Non-interest  bearing accounts ...   $  6,910       5.52%         -%    $  6,941       5.77%         -%
Now accounts .....................     11,310       9.04        1.01      11,604       9.65        1.10
Savings accounts:
  Regular ........................     31,001      24.77        2.60      34,423      28.62        2.60
  Tiered rate ....................     20,729      16.56        4.47       8,126       6.75        4.56
    Total savings accounts .......     51,730      41.33        3.35      42.549      35.37        2.97
Money market deposit accounts ....      9,003       7.19        2.95      11,140       9.26        2.95
    Total non-certificate accounts     78,953      63.08        2.68      72,234      60.05        2.38
Certificates of deposit
  Due within 1 year ..............     37,119      29.65        5.24      39,811      33.10        5.11
  Over 1 year through 3 years ....      9,094       7.27        5.40       8,192       6.81        5.88
  Over 3 years ...................          4         --        5.50          45       0.04        5.35
    Total certificate accounts ...     46,217      36.92        5.27      48,048      39.95        5.24
                                     --------     ------      ------    --------     ------      ------
    Total deposits ...............   $125,170     100.00%       3.63%   $120,282     100.00%       3.52%
                                     ========     ======      ======    ========     ======      ======
</TABLE>



                                       83
<PAGE>


      Borrowings. We borrow funds from the Federal Home Loan Bank of Boston for
use in connection with our management of the interest rate sensitivity of our
assets and liabilities, as well as for other general purposes. These advances
are collateralized by certain of our mortgage loans and by our investment in the
stock of the Federal Home Loan Bank. The maximum amount that the Federal Home
Loan Bank will advance to its members, including Westborough Savings, fluctuates
from time to time in accordance with the Federal Home Loan Bank's policies. At
June 30, 1999, Westborough Savings had $4.0 million in outstanding advances from
the Federal Home Loan Bank and had the capacity to increase that amount to $80.7
million based on the Westborough Savings' available qualified collateral. We
expect to continue to borrow from the Federal Home Loan Bank of Boston.


      The following table presents certain information regarding our borrowed
funds at or for the periods ended on the dates indicated.


<TABLE>
<CAPTION>
                                        At or For the Nine
                                           Months Ended            At or For the
                                             June 30,         Year Ended September 30,
                                        ------------------  --------------------------
                                          1999      1998     1998      1997      1996
                                        -------    -------  ------    ------    ------
                                                           (In thousands)
<S>                                      <C>           <C>  <C>       <C>       <C>
Federal Home Loan Bank advances:
  Average balance outstanding ........   $2,930        --   $   33    $2,330    $   42
  Maximum amount outstanding at any
         month-end during the period .    4,000        --    2,000     3,000     3,000
  Balance outstanding at end of period    4,000        --    2,000        --     3,000
  Weighted average interest rate
         during the period ...........     5.23%       --     6.06%     6.05%       --
  Weighted average interest rate at
         end of period ...............     5.09%       --     5.29%       --      5.50%
</TABLE>


Subsidiary Activities


      Eli Whitney Security Corporation. Eli Whitney Security Corporation is a
wholly-owned subsidiary of Westborough Savings. Eli Whitney was established in
1995 as a Massachusetts security corporation for the purpose of buying, selling
and holding investment securities on its own behalf and not as a broker. The
income earned on Eli Whitney's investment securities is subject to a
significantly lower rate of state tax than that assessed on income earned on
investment securities maintained by us. At June 30, 1999, Eli Whitney had total
assets of $12.1 million virtually all of which were in investment securities.

      One Hundredth Security Corporation. One Hundredth Security Corporation is
a wholly-owned subsidiary of Westborough Savings established in 1993. One
Hundredth is also a Massachusetts security corporation that was formed for the
purpose of buying, selling and holding investment securities on its own behalf
and not as a broker. The income earned on One Hundredth investment securities is
subject to a significantly lower rate of state tax than that assessed on income
earned on investment securities maintained by us. At June 30, 1999, One
Hundredth had total assets of $19.4 million, virtually all of which were in
investment securities.



                                       84
<PAGE>


      The Hundredth Corporation. The Hundredth Corporation is a wholly-owned
subsidiary of Westborough Savings. The Hundredth Corporation was established in
1991 for the disposal of interests in real or personal property acquired by
Westborough Savings through foreclosure, deed in lieu of foreclosure or
otherwise. At June 30, 1999, The Hundredth Corporation had total assets of $75
thousand.


Properties


      We currently conduct our business through our executive and administrative
offices and our six retail banking offices, five of which are full service
branches. As of June 30, 1999, the properties and leasehold improvements owned
by us had an aggregate net book value of $1.6 million.

                                   Original Date
                       Leased or     Leased or     Date of Lease
        Location         Owned       Acquired       Expiration     Deposits
- --------------------   ---------   -------------   ------------- --------------
                                                                 (In thousands)
Executive Office:

  100 E. Main Street     Owned       06/10/75           --         $56,657
  Westborough, MA

Branch Offices:

  33 W. Main Street      Owned       05/01/54           --         $30,494
  Westborough, MA

  53 W. Main Street      Owned       07/01/81           --         $41,354
  Northborough, MA

  19 Maple Avenue        Leased      12/01/95        11/30/00      $12,216
  Shrewsbury, MA

  Shaw's Supermarket     Leased      05/01/99        04/30/04         $482
  Shrewsbury, MA

Other Offices:

  The  Willows(1)        Leased      08/01/87        07/31/00       $5,932
  One Lyman Street
  Westborough, MA

  Operations Center      Leased      01/01/98        12/31/99           --
  176 E. Main Street
  Westborough, MA

- ----------
(1) This office provides limited retail banking services to the residents of the
Willows. It is not open to the general public and maintains restricted operating
hours.



                                       85
<PAGE>

Legal Proceedings

      We are not involved in any pending legal proceeding other than routine
legal proceedings occurring in the ordinary course of business. We believe that
these routine legal proceedings, in the aggregate, are immaterial to our
financial condition and results of operation.

Personnel


      As of June 30, 1999, we had 45 full-time employees and 26 part-time
employees. The employees are not represented by a collective bargaining unit,
and we consider our relationship with our employees to be excellent.


                BUSINESS OF WESTBOROUGH FINANCIAL SERVICES, INC.

      Westborough Financial Services has not engaged in any business to date.
Upon completion of the reorganization, Westborough Financial Services will own
The Westborough Bank. Westborough Financial Services will retain up to 50% of
the net proceeds from the offering. We will invest our initial capital as
discussed in "How We Intend to Use the Proceeds from the Offering."

      In the future, Westborough Financial Services may pursue other business
activities, including the acquisition of other financial institutions or other
entities, borrowing funds for investment in Westborough Bank and diversification
of Westborough Financial Services' operations. Westborough Financial Services
has no current plans for such activities. Our cash flow will depend upon
earnings from the investment of the portion of net proceeds we retain and any
dividends Westborough Financial Services receives from Westborough Bank.
Initially, Westborough Financial Services will neither own nor lease any
property, but will instead use the premises, equipment and furniture of
Westborough Bank. At the present time, we intend to employ only persons who are
officers of Westborough Bank to serve as officers of Westborough Financial
Services. However, we will use the support staff of Westborough Bank from time
to time. These persons will not be separately compensated by Westborough
Financial Services. Westborough Financial Services will hire additional
employees, as appropriate, to the extent it expands its business in the future.
See "How We Intend to Use the Proceeds from the Offering."

                      REGULATION OF WESTBOROUGH SAVINGS AND
                      WESTBOROUGH FINANCIAL SERVICES, INC.

General

      Westborough Savings is a Massachusetts-chartered savings bank, and its
deposit accounts are insured up to applicable limits by the Federal Deposit
Insurance Corporation by the Bank Insurance Fund. Westborough Savings is subject
to extensive regulation, examination and supervision by the Commonwealth of
Massachusetts Division of Banks (the "Division") as its primary corporate
regulator, and by the FDIC as the deposit insurer. Westborough Savings must file
reports with the Division and the FDIC concerning its activities and financial
condition, and


                                       86
<PAGE>

it must obtain regulatory approval prior to entering into certain transactions,
such as mergers with, or acquisitions of, other depository institutions and
opening or acquiring branch offices. The Division and the FDIC conduct periodic
examinations to assess our compliance with various regulatory requirements. This
regulation and supervision establishes a comprehensive framework of activities
in which a savings bank can engage and is intended primarily for the protection
of the deposit 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.

      Westborough Bancorp, MHC and Westborough Financial Services, as bank
holding companies controlling Westborough Bank, will be subject to the Bank
Holding Company Act of 1956, as amended, (the "BHCA") and the rules and
regulations of the Federal Reserve Board (the "FRB") under the BHCA and to the
provisions of the Massachusetts General Laws applicable to savings banks and
other depository institutions and their holding companies (the "Massachusetts
banking laws") and the regulations of the Division under the Massachusetts
banking laws applicable to bank holding companies. Westborough Bancorp, MHC and
Westborough Financial Services will be required to file reports with, and
otherwise comply with the rules and regulations of the FRB and the Division.
Westborough Financial Services will be required to file certain reports with,
and otherwise comply with, the rules and regulations of the Securities and
Exchange Commission under the federal securities laws.

      Any change in such laws and regulations, whether by the Division, the
FDIC, or the FRB, or through legislation, could have a material adverse impact
on Westborough Bancorp, MHC, Westborough Financial Services and Westborough
Savings and their operations and stockholders.

- --------------------------------------------------------------------------------
Certain of the laws and regulations applicable to Westborough Bancorp, MHC,
Westborough Financial Services and Westborough Savings are summarized below or
elsewhere in this prospectus. These summaries do not purport to be complete and
are qualified in their entirety by reference to such laws and regulations.
- --------------------------------------------------------------------------------

Massachusetts Banking Regulation

      Activity Powers. The Bank derives its lending, investment and other
activity powers primarily from the applicable provisions of the Massachusetts
banking laws and its related regulations. Under these laws and regulations,
savings banks, including Westborough Savings, generally may, invest in:

      (1)   real estate mortgages;

      (2)   consumer and commercial loans;

      (3)   specific types of debt securities, including certain corporate debt
            securities and obligations of federal, state and local governments
            and agencies;


                                       87
<PAGE>

      (4)   certain types of corporate equity securities; and

      (5)   certain other assets.

A savings bank may also invest pursuant to a "leeway" power that permits
investments not otherwise permitted by the Massachusetts banking laws. "Leeway"
investments must comply with a number of limitations on the individual and
aggregate amounts of "leeway" investments. A savings bank may also exercise
trust powers upon approval of the Division. Massachusetts savings banks may also
exercise any power and engage in any activity permissible for national banks in
accordance with regulations adopted by the Division with respect to such power
or activity . The exercise of these lending, investment and activity powers are
limited by federal law and the related regulations. See "-- Federal Banking
Regulation -- Activity Restrictions on State-Chartered Banks" below.

      Community Reinvestment Act. Westborough Savings is also subject to
provisions of the Massachusetts banking laws that, like the provisions of the
federal Community Reinvestment Act ("CRA"), impose continuing and affirmative
obligations upon a banking institution organized in Massachusetts to serve the
credit needs of its local communities ("Massachusetts CRA"). The obligations of
the Massachusetts CRA are similar to those imposed by the CRA, and the Division
has adopted regulations to implement the Massachusetts CRA that are based on the
CRA. See "Federal Banking Regulation -- Community Reinvestment Act." The
Division is required to consider a bank's Massachusetts CRA rating when
reviewing the bank's application to engage in certain transactions, including
mergers, asset purchases and the establishment of branch offices or automated
teller machines, and provides that such assessment may serve as a basis for the
denial of any such application. The Massachusetts CRA requires the Division to
assess a bank's compliance with the Massachusetts CRA and to make such
assessment available to the public. The 's latest Massachusetts CRA rating,
received by letter, dated March 22, 1999, from the Division was a rating of
"Satisfactory."

      Loans-to-One-Borrower Limitations. With specified exceptions, the total
obligations of a single borrower to a Massachusetts chartered savings bank may
not exceed 20% of the savings bank's surplus account. A savings bank may lend
additional amounts up to 100% of the bank's surplus account if secured by
collateral meeting the requirements of the Massachusetts banking laws.
Westborough Savings currently complies with applicable loans-to-one-borrower
limitations.

      Loans to a Bank's Insiders. Provisions of the Massachusetts banking laws
prohibit a savings bank from making a loan or otherwise extending credit to any
of its officers and directors or trustees and prohibits any such officer,
director or trustee from borrowing, otherwise becoming indebted, or becoming
liable for a loan or other extension of credit by such bank to any other person
except for any of the following loans after approval by a majority of the all of
the members of the bank's board of investment, excluding any member involved in
such loan or extension of credit:

      (a)   loan or extension of credit, secured or unsecured, to an officer of
            the bank in an amount not exceeding $20,000;

      (b)   loan or extension of credit intended or secured for educational
            purposes to an officer of the bank in an amount not exceeding
            $75,000;


                                       88
<PAGE>

      (c)   loan or extension of credit secured by a mortgage on residential
            real estate to be occupied in whole or in part by the officer to
            whom the loan or extension of credit is made, in an amount not
            exceeding $275,000;

      (d)   loan or extension of credit to a director or trustee of the bank who
            is not also an officer of the bank in an amount permissible under
            the bank's loan-to-one borrower limit. See "Massachusetts Banking
            Regulation -- Loans-to-One Borrower Limitations" above.

No such loan may be granted on with an interest rate or other terms that are
preferential in comparison to loans granted to persons not affiliated with the
savings bank.

      Dividends. Under the Massachusetts banking laws, a stock savings bank may,
subject to several limitations, declare and pay a dividend on its capital stock,
which is the bank's common stock and any preferred stock, out of the bank's net
profits. A dividend may not be declared if the payment of the dividend would
impair the capital stock and surplus account of the savings bank. No dividend on
the bank's common stock may be paid unless dividends and any required payment
with respect to any preferred stock have been paid. No dividend may be paid from
net profits that are required to be added to the surplus account of the stock
savings bank. A stock savings bank is required to transfer net profits to its
surplus account to the extent necessary to

      (a)   increase the total of the capital stock and surplus account of the
            bank to an amount equal to 10% of its deposit liabilities;

      (b)   increase the amount of the surplus account to an amount to equal to
            50% of the bank's common stock; and

      (c)   if the surplus account already amounts to 50% of the bank's common
            stock, such amount of the net profits, not exceeding 50% of such net
            profits, as necessary to increase the amount of the surplus account
            to an amount equal to 50% of the bank's capital stock.

In addition, Federal law may also limit the amount of dividends that may be paid
by Westborough Savings. See "-- Federal Banking Regulation -- Prompt Corrective
Action" below.

      Examination and Enforcement. The Division is required to periodically
examine savings banks at least once every calendar year or at least one each 18
month period if the savings bank qualifies as well capitalized under the prompt
corrective action provisions of the Federal Deposit Insurance Act. See "--
Federal Banking Regulation -- Prompt Corrective Action" below. The Division may
also examine a savings bank whenever the Division deems an examination
expedient. If the Division finds, after an inquiry, that any trustee, director
or officer of a savings bank has, among other things, violated any law related
to such bank or has conducted the business of such bank in an unsafe or unsound
manner, the Division may take various actions that could result in the
suspension or removal of such person as an officer, director or trustee of the
savings bank. If the Division determines that, among other things, a savings
bank has violated its charter or any Massachusetts law or is conducting its
business in an unsafe or unsound manner or is in an unsafe or unsound condition
to transact is banking


                                       89
<PAGE>

business, the Division may take possession of the property and business of the
savings bank and may, if the facts warrant, initiate the liquidation of the
bank.

Federal Banking Regulation

      Capital Requirements. FDIC regulations require BIF-insured banks, such as
Westborough Savings, to maintain minimum levels of capital. The FDIC regulations
define two tiers, or classes, of capital.

      Tier 1 capital is comprised of the sum of common stockholders' equity
(excluding the unrealized appreciation or depreciation, net of tax, from
available-for-sale securities), non-cumulative perpetual preferred stock
(including any related surplus) and minority interests in consolidated
subsidiaries, minus all intangible assets (other than qualifying servicing
rights), and any net unrealized loss on marketable equity securities.

      The components of Tier 2 capital currently include cumulative perpetual
preferred stock, certain perpetual preferred stock for which the dividend rate
may be reset periodically, mandatory convertible securities, subordinated debt,
intermediate preferred stock and allowance for possible loan losses. Allowance
for possible loan losses includible in Tier 2 capital is limited to a maximum of
1.25% of risk-weighted assets. Overall, the amount of Tier 2 capital that may be
included in total capital can not exceed 100% of Tier 1 capital.

      The FDIC regulations establish a minimum leverage capital requirement for
banks in the strongest financial and managerial condition, with a rating of 1
(the highest examination rating of the FDIC for banks) under the Uniform
Financial Institutions Rating System, of not less than a ratio of 3.0% of Tier 1
capital to total assets. For all other banks, the minimum leverage capital
requirement is 4.0%, unless a higher leverage capital ratio is warranted by the
particular circumstances or risk profile of the depository institution.

      The FDIC regulations also require that savings banks meet a risk-based
capital standard. The risk-based capital standard requires the maintenance of a
ratio of total capital (which is defined as the sum of Tier 1 capital and Tier 2
capital) to risk-weighted assets of at least 8% and a ratio of Tier 1 capital to
risk-weighted assets of at least 4%. In determining the amount of risk-weighted
assets, all assets, plus certain off balance sheet items, are multiplied by a
risk-weight of 0% to 100%, based on the risks the FDIC believes are inherent in
the type of asset or item.

      The federal banking agencies, including the FDIC, have also adopted
regulations to require an assessment of an institution's exposure to declines in
the economic value of a bank's capital due to changes in interest rates when
assessing the bank's capital adequacy. Under such a risk assessment, examiners
will evaluate a bank's capital for interest rate risk on a case-by-case basis,
with consideration of both quantitative and qualitative factors. According to
the agencies, applicable considerations include the quality of the bank's
interest rate risk management process, the overall financial condition of the
bank and the level of other risks at the bank for which capital is needed.
Institutions with significant interest rate risk may be required to hold
additional capital. The agencies also issued a joint policy statement providing
guidance on interest rate risk management, including a discussion of the
critical factors affecting the agencies' evaluation of interest rate risk in
connection with capital adequacy.


                                       90
<PAGE>


      The following table shows Westborough Savings' leverage ratio, its Tier 1
risk-based capital ratio, and its total risk-based capital ratio, at June 30,
1999:

<TABLE>
<CAPTION>
                                                                   As of June 30, 1999
                                     -------------------------------------------------------------------------------
                                                                    Pro                     Pro Forma
                                     Historical     Percent of     Forma      Percent of     Capital      Percent of
                                       Capital      Assets(2)    Capital(1)    Assets(2)   Requirements    Assets(2)
                                     ----------     ----------   ----------   ----------   ------------   ----------
                                                                       (In thousands)
<S>                                    <C>            <C>         <C>            <C>          <C>            <C>
Regulatory Tier 1 leverage capital     $19,411        11.41%      $21,624        12.55%        5,169         3.00%
Tier 1 risk-based capital ........     $19,411        20.60%      $21,624        22.66%        3,817         4.00%
Total risk-based capital .........     $20,280        21.52%      $22,493        23.57%       $7,635         8.00%
</TABLE>


- ----------

(1)   Based on the midpoint of the Current Valuation Range.
(2)   For purposes of calculating Regulatory Tier 1 leverage capital, assets are
      based on adjusted total leverage assets. In calculating Tier 1 risk based
      capital and total risk-based capital, assets are based on total
      risk-weighted assets.

      As the table shows, Westborough Savings exceeded the minimum capital
adequacy requirements at the date indicated.

      Activity Restrictions on State-Chartered Banks. Section 24 of the Federal
Deposit Insurance Act, as amended (the "FDIA"), which was added by the Federal
Deposit Insurance Corporation Improvement Act of 1991 ("FDICIA"), generally
limits the activities and investments of state-chartered FDIC insured banks and
their subsidiaries to those permissible for federally chartered national banks
and their subsidiaries, unless such activities and investments are specifically
exempted by Section 24 or consented to by the FDIC.

      Section 24 provides an exception for investments by a bank in common and
preferred stocks listed on a national securities exchange or the shares of
registered investment companies if

      (1)   the bank held such types of investments during the 14-month period
            from September 30, 1990 through November 26, 1991;

      (2)   the state in which the bank is chartered permitted such investments
            as of September 30, 1991; and

      (3)   the bank notifies the FDIC and obtains approval from the FDIC to
            make or retain such investments. Upon receiving such FDIC approval,
            an institution's investment in such equity securities will be
            subject to an aggregate limit up to the amount of its Tier 1
            capital.

Westborough Savings received approval from the FDIC to retain and acquire such
equity investments subject to a maximum permissible investment equal to the
lesser of 100% of Westborough Savings' Tier 1 capital or the maximum permissible
amount specified by the Massachusetts banking laws. Section 24 also provides an
exception for majority owned


                                       91
<PAGE>

subsidiaries of a bank, but Section 24 limits the activities of such
subsidiaries are limited to those permissible for a national bank, permissible
under Section 24 of the FDIA and the FDIC regulations issued pursuant thereto,
or as approved by the FDIC.

      Before making a new investment or engaging in a new activity not
permissible for a national bank or otherwise permissible under Section 24 of the
FDIC regulations thereunder, an insured bank must seek approval from the FDIC to
make such investment or engage in such activity. The FDIC will not approve the
activity unless the bank meets its minimum capital requirements and the FDIC
determines that the activity does not present a significant risk to the FDIC
insurance funds.

      Enforcement. The FDIC has extensive enforcement authority over insured
savings banks, including Westborough Savings. This enforcement authority
includes, among other things, the ability to assess civil money penalties, to
issue cease and desist orders and to remove directors and officers. In general,
these enforcement actions may be initiated in response to violations of laws and
regulations and to unsafe or unsound practices.

      The FDIC is required, with certain exceptions, to appoint a receiver or
conservator for an insured state bank if that bank is "critically
undercapitalized." For this purpose, "critically undercapitalized" means having
a ratio of tangible capital to total assets of less than 2%. The FDIC may also
appoint a conservator or receiver for a state bank on the basis of the
institution's financial condition or upon the occurrence of certain events,
including:

      (1)   insolvency (whereby the assets of the bank are less than its
            liabilities to depositors and others);

      (2)   substantial dissipation of assets or earnings through violations of
            law or unsafe or unsound practices;

      (3)   existence of an unsafe or unsound condition to transact business;

      (4)   likelihood that the bank will be unable to meet the demands of its
            depositors or to pay its obligations in the normal course of
            business; and

      (5)   insufficient capital, or the incurring or likely incurring of losses
            that will deplete substantially all of the institution's capital
            with no reasonable prospect of replenishment of capital without
            federal assistance.

      Deposit Insurance. Pursuant to FDICIA, the FDIC established a system for
setting deposit insurance premiums based upon the risks a particular bank or
savings association posed to its deposit insurance funds. Under the risk-based
deposit 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 six months before the assessment period. The three
capital categories are (1) well capitalized, (2) adequately capitalized and (3)
undercapitalized. The FDIC also assigns an institution to one of three
supervisory subcategories within each capital group. With respect to the capital
ratios, institutions are classified as well capitalized, adequately capitalized
or under capitalization using ratios that are substantially similar to the
prompt corrective action capital ratios discussed below. The FDIC also assigns
an institution to supervisory subgroup based on a supervisory evaluation
provided to


                                       92
<PAGE>

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 (which may include, if applicable,
information provided by the institution's state supervisor).

      An institution's assessment rate depends on the capital category and
supervisory category to which it is assigned. Under the final risk-based
assessment system, there are nine assessment risk classifications (i.e.,
combinations of capital groups and supervisory subgroups) to which different
assessment rates are applied. Assessment rates for deposit insurance currently
range from 0 basis points to 27 basis points. The capital and supervisory
subgroup to which an institution is assigned by the FDIC is confidential and may
not be disclosed. A bank's rate of deposit insurance assessments will depend
upon the category and subcategory to which the bank is assigned by the FDIC. Any
increase in insurance assessments could have an adverse effect on the earnings
of insured institutions, including Westborough Savings.

      Under the Deposit Insurance Funds Act of 1996 (the "Funds Act"), the
assessment base for the payments on the bonds (the "FICO bonds") issued in the
late 1980's by the Financing Corporation to recapitalize the now defunct Federal
Savings and Loan Insurance Corporation was expanded to include, beginning
January 1, 1997, the deposits of BIF-insured institutions, such as Westborough
Savings. Until December 31, 1999, or such earlier date on which the last savings
association ceases to exist, the rate of assessment for BIF-assessable deposits
will be one-fifth of the rate imposed on deposits insured by the Savings
Association Insurance Fund (the "SAIF"). The annual rate of assessments for the
payments on the FICO bonds for the quarterly period beginning on January 1, 1999
was 0.0122% for BIF-assessable deposits and 0.0610% for SAIF-assessable
deposits.

      Under the FDIA, the FDIC may terminate the insurance of an institution's
deposits 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. The management of Westborough Savings does not know of any practice,
condition or violation that might lead to termination of deposit insurance.

      Transactions with Affiliates of Westborough Savings. Transactions between
an insured bank, such as Westborough Savings, and any of its affiliates is
governed by Sections 23A and 23B of the Federal Reserve Act. An affiliate of a
bank is any company or entity that controls, is controlled by or is under common
control with the bank. Currently, a subsidiary of a bank that is not also a
depository institution is not treated as an affiliate of the bank for purposes
of Sections 23A and 23B, but the FRB has proposed treating any subsidiary of a
bank that is engaged in activities not permissible for bank holding companies
under the Bank Holding Company Act of 1956, as amended, as an affiliate for
purposes of Sections 23A and 23B. Sections 23A and 23B (1) limit the extent to
which the bank or its subsidiaries may engage in "covered transactions" with any
one affiliate to an amount equal to 10% of such bank's capital stock and
surplus, and limit on all such transactions with all affiliates to an amount
equal to 20% of such capital stock and surplus and (2) require that all such
transactions be on terms that are consistent with safe and sound banking
practices. The term "covered transaction" includes the making of loans, purchase
of assets, issuance of guarantees and other similar types of transactions.
Further, most loans by a bank to any of its affiliates must be secured by
collateral in amounts ranging from 100 to 130 percent of the loan amounts. In
addition, any covered


                                       93
<PAGE>

transaction by a bank with an affiliate and any purchase of assets or services
by a bank from an affiliate must be on terms that are substantially the same, or
at least as favorable, to the bank as those that would be provided to a
non-affiliate.

      Prohibitions Against Tying Arrangements. Banks are subject to the
prohibitions of 12 U.S.C. ss. 1972 on certain tying arrangements. A depository
institution is prohibited, subject to certain exceptions, from extending credit
to or offering any other service, or fixing or varying the consideration for
such extension of credit or service, on the condition that the customer obtain
some additional service from the institution or certain of its affiliates or not
obtain services of a competitor of the institution.

      Uniform Real Estate Lending Standards. Pursuant to FDICIA, the federal
banking agencies adopted uniform regulations prescribing standards for
extensions of credit that are secured by liens on interests in real estate or
made for the purpose of financing the construction of a building or other
improvements to real estate. Under the joint regulations adopted by the federal
banking agencies, all insured depository institutions must adopt and maintain
written policies that establish appropriate limits and standards for extensions
of credit that are secured by liens or interests in real estate or are made for
the purpose of financing permanent improvements to real estate. These policies
must establish loan portfolio diversification standards, prudent underwriting
standards (including loan-to-value limits) that are clear and measurable, loan
administration procedures, and documentation, approval and reporting
requirements. The real estate lending policies must reflect consideration of the
Interagency Guidelines for Real Estate Lending Policies that have been adopted
by the federal bank regulators.

      The Interagency Guidelines, among other things, require a depository
institution to establish internal loan-to-value limits for real estate loans
that are not in excess of the following supervisory limits:

      (1)   for loans secured by raw land, the supervisory loan-to-value limit
            is 65% of the value of the collateral;

      (2)   for land development loans (i.e., loans for the purpose of improving
            unimproved property prior to the erection of structures), the
            supervisory limit is 75%;

      (3)   for loans for the construction of commercial, multi-family or other
            non-residential property, the supervisory limit is 80%;

      (4)   for loans for the construction of one- to four-family properties,
            the supervisory limit is 85%; and

      (5)   for loans secured by other improved property (e.g., farmland,
            completed commercial property and other income-producing property
            including non-owner occupied, one- to four-family property), the
            limit is 85%.

Although no supervisory loan-to-value limit has been established for
owner-occupied, one to four-family and home equity loans, the Interagency
Guidelines state that for any such loan with a loan-to-value ratio that equals
or exceeds 90% at origination, an institution should require appropriate credit
enhancement in the form of either mortgage insurance or readily marketable
collateral.


                                       94
<PAGE>

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

      Among other things, the current CRA regulations replace the prior
process-based assessment factors with a new evaluation system that rates an
institution based on its actual performance in meeting community needs. In
particular, the current evaluation system focuses on three tests:

      (1)   a lending test, to evaluate the institution's record of making loans
            in its service areas;

      (2)   an investment test, to evaluate the institution's record of
            investing in community development projects, affordable housing, and
            programs benefitting low or moderate income individuals and
            businesses; and

      (3)   a service test, to evaluate the institution's delivery of services
            through its branches, ATMs and other offices.

For a small bank, which is a bank with less than $250 million in assets in the
year prior to the CRA examination, such as Westborough Savings, the CRA
assessment will be based on

      (1)   the bank's loan-to-deposit ratio;

      (2)   the percentage of the bank's loans and any other appropriate lending
            related activities located in the bank's assessment areas;

      (3)   the bank's record of lending to, and other appropriate lending
            related activities for borrowers of different income levels and
            businesses and farms of different sizes;

      (4)   the geographic distribution of the bank's loans; and

      (5)   the bank's record in acting in response to written complaints about
            the bank's performance in helping to meet the credit needs of its
            assessment areas.

      The CRA requires the FDIC to provide a written evaluation of an
institution's CRA performance utilizing a four-tiered descriptive rating system
and requires public disclosure of an institution's CRA rating. Westborough
Savings received a "satisfactory" rating in its CRA examination conducted by the
FDIC on March 1, 1999

      Safety and Soundness Standards. Pursuant to the requirements of FDICIA, as
amended by the Riegle Community Development and Regulatory Improvement Act of
1994, each federal banking agency, including the FDIC, has adopted guidelines
establishing general


                                       95
<PAGE>

standards relating to internal controls, information and internal audit systems,
loan documentation, credit underwriting, interest rate exposure, asset growth,
asset quality, earnings, and compensation, fees and benefits. In general, the
guidelines require, among other things, appropriate systems and practices to
identify and manage the risks and exposures specified in the guidelines. The
guidelines prohibit excessive compensation as an unsafe and unsound practice and
describe compensation as excessive when the amounts paid are unreasonable or
disproportionate to the services performed by an executive officer, employee,
director, or principal stockholder.

      In addition, the FDIC adopted regulations to require a bank that is given
notice by the FDIC that it is not satisfying any of such safety and soundness
standards to submit a compliance plan to the FDIC. If, after being so notified,
a bank fails to submit an acceptable compliance plan or fails in any material
respect to implement an accepted compliance plan, the FDIC may issue an order
directing corrective and other actions of the types to which a significantly
undercapitalized institution is subject under the "prompt corrective action"
provisions of FDICIA. If a bank fails to comply with such an order, the FDIC may
seek to enforce such an order in judicial proceedings and to impose civil
monetary penalties.

      Prompt Corrective Action. FDICIA also established a system of prompt
corrective action to resolve the problems of undercapitalized institutions. The
FDIC, as well as the other federal banking regulators, adopted regulations
governing the supervisory actions that may be taken against undercapitalized
institutions. The regulations establish five categories, consisting of "well
capitalized," "adequately capitalized," "undercapitalized," "significantly
undercapitalized" and "critically undercapitalized." The FDIC's regulations
defines the five capital categories as follows: Generally, an institution will
be treated as "well capitalized" if its ratio of total capital to risk-weighted
assets is at least 10%, its ratio of Tier 1 capital to risk-weighted assets is
at least 6%, its ratio of Tier 1 capital to total assets is at least 5%, and it
is not subject to any order or directive by the FDIC to meet a specific capital
level. An institution will be treated as "adequately capitalized" if its ratio
of total capital to risk-weighted assets is at least 8%, its ratio of Tier 1
capital to risk-weighted assets is at least 4%, and its ratio of Tier 1 capital
to total assets is at least 4% (3% if the bank receives the highest rating under
the Uniform Financial Institutions Rating System) and it is not a
well-capitalized institution. An institution that has total risk-based capital
of less than 8%, Tier 1 risk-based-capital of less than 4% or a leverage ratio
that is less than 4% (or less than 3% if the institution is rated a composite
"1" under the Uniform Financial Institutions Rating System) would be considered
to be "undercapitalized." An institution that has total risk-based capital of
less than 6%, Tier 1 capital of less than 3% or a leverage ratio that is less
than 3% would be considered to be "significantly undercapitalized," and an
institution that has a tangible capital to assets ratio equal to or less than 2%
would be deemed to be "critically undercapitalized."

      The severity of the action authorized or required to be taken under the
prompt corrective action regulations increases as a bank's capital decreases
within the three undercapitalized categories. All banks are prohibited from
paying dividends or other capital distributions or paying management fees to any
controlling person if, following such distribution, the bank would be
undercapitalized. The FDIC is required to monitor closely the condition of an
undercapitalized bank and to restrict the growth of its assets. An
undercapitalized bank is required to file a capital restoration plan within 45
days of the date the bank receives notice that it is within any of the three
undercapitalized categories, and the plan must be guaranteed by any


                                       96
<PAGE>

parent holding company. The aggregate liability of a parent holding company is
limited to the lesser of:

      (1)   an amount equal to the five percent of the bank's total assets at
            the time it became "undercapitalized," and

      (2)   the amount that is necessary (or would have been necessary) to bring
            the bank into compliance with all capital standards applicable with
            respect to such bank as of the time it fails to comply with the
            plan.

If a bank fails to submit an acceptable plan, it is treated as if it were
"significantly undercapitalized." Banks that are significantly or critically
undercapitalized are subject to a wider range of regulatory requirements and
restrictions.

      The FDIC has a broad range of grounds under which it may appoint a
receiver or conservator for an insured depositary bank. If one or more grounds
exist for appointing a conservator or receiver for a bank, the FDIC may require
the bank to issue additional debt or stock, sell assets, be acquired by a
depository bank holding company or combine with another depository bank. Under
FDICIA, the FDIC is required to appoint a receiver or a conservator for a
critically undercapitalized bank within 90 days after the bank becomes
critically undercapitalized or to take such other action that would better
achieve the purposes of the prompt corrective action provisions. Such
alternative action can be renewed for successive 90-day periods. However, if the
bank continues to be critically undercapitalized on average during the quarter
that begins 270 days after it first became critically undercapitalized, a
receiver must be appointed, unless the FDIC makes certain findings that the bank
is viable.

      Loans to a Bank's Insiders. A bank's loans to its executive officers,
directors, any owner of 10% or more of its stock (each, an "insider") and any of
certain entities affiliated to any such person (an insider's related interest)
are subject to the conditions and limitations imposed by Section 22(h) of the
Federal Reserve Act and the FRB's Regulation O thereunder. Under these
restrictions, the aggregate amount of the loans to any insider and the insider's
related interests may not exceed the loans-to-one-borrower limit applicable to
national banks, which is comparable to the loans-to-one-borrower limit
applicable to Westborough Savings' loans. See "Massachusetts Banking Regulation
- -- Loans-to-One Borrower Limitations." All loans by a bank to all insiders and
insiders' related interests in the aggregate may not exceed the bank's
unimpaired capital and unimpaired surplus. With certain exceptions, loans to an
executive officer, other than loans for the education of the officer's children
and certain loans secured by the officer's residence, may not exceed the lesser
of (1) $100,000 or (2) the greater of $25,000 or 2.5% of the bank's capital and
unimpaired surplus. Regulation O also requires that any proposed loan to an
insider or a related interest of that insider be approved in advance by a
majority of the Board of Trustees of the bank, with any interested director not
participating in the voting, if such loan, when aggregated with any existing
loans to that insider and the insider's related interests, would exceed either
(1) $500,000 or (2) the greater of $25,000 or 5% of the bank's unimpaired
capital and surplus. Generally, such loans must be made on substantially the
same terms as, and follow credit underwriting procedures that are not less
stringent than, those that are prevailing at the time for comparable
transactions with other persons. An exception is made for extensions of credit
made pursuant to a benefit or compensation plan of a bank that is widely
available to


                                       97
<PAGE>

employees of the bank and that does not give any preference to insiders of the
bank over other employees of the bank.

      In addition, provisions of the BHCA prohibit extensions of credit to a
bank's insiders and their related interests by any other institution that has a
correspondent banking relationship with the bank, unless such extension of
credit is on substantially the same terms as those prevailing at the time for
comparable transactions with other persons and does not involve more than the
normal risk of repayment or present other unfavorable features.

Federal Reserve System

      Under FRB regulations, Westborough Savings is required to maintain
non-interest-earning reserves against its transaction accounts (primarily NOW
and regular checking accounts). The FRB regulations generally require that
reserves of 3% must be maintained against aggregate transaction accounts of
$46.5 million or less (subject to adjustment by the FRB) and an initial reserve
of $1.4 million plus 10% (subject to adjustment by the FRB between 8% and 14%)
against that portion of total transaction accounts in excess of $46.5 million.
The first $4.9 million of otherwise reservable balances (subject to adjustments
by the FRB) are exempted from the reserve requirements. Westborough Savings 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 FRB, the effect
of this reserve requirement is to reduce Westborough Savings' interest-earning
assets.

Holding Company Regulation

      Federal Regulation. After the reorganization, Westborough Bancorp, MHC and
Westborough Financial Services will be governed as bank holding companies. Bank
holding companies are subject to examination, regulation and periodic reporting
under the BHCA, as administered by the FRB. The FRB has adopted capital adequacy
guidelines for bank holding companies on a consolidated basis substantially
similar to those of the FDIC for Westborough Savings. As of December 31, 1998,
Westborough Financial Services' total capital and Tier 1 capital ratios for
Westborough Bancorp, MHC and Westborough Financial Services would, on a pro
forma basis, exceed these minimum capital requirements. See "Regulatory Capital
Compliance."

      Regulations of the FRB provide that a bank holding company must serve as a
source of strength to any of its subsidiary banks and must not conduct its
activities in an unsafe or unsound manner. Under the prompt corrective action
provisions of FDICIA, a bank holding company parent of an undercapitalized
subsidiary bank would be directed to guarantee, within limitations, the capital
restoration plan that is required of such an undercapitalized bank. See "--
Federal Banking Regulation -- Prompt Corrective Action" above. If the
undercapitalized bank fails to file an acceptable capital restoration plan or
fails to implement an accepted plan, the Federal Reserve Board may prohibit the
bank holding company parent of the undercapitalized bank from paying any
dividend or making any other form of capital distribution without the prior
approval of the FRB.


                                       98
<PAGE>

      As bank holding companies, Westborough Bancorp, MHC and Westborough
Financial Services will be required to obtain the prior approval of the FRB to
acquire all, or substantially all, of the assets of any bank or bank holding
company. Prior FRB approval will be required for Westborough Bancorp, MHC or
Westborough Financial Services to acquire direct or indirect ownership or
control of any voting securities of any bank or bank holding company if, after
giving effect to such acquisition, it would, directly or indirectly, own or
control more than 5% of any class of voting shares of such bank or bank holding
company.

      A bank holding company is required to give the FRB prior written notice of
any purchase or redemption of its outstanding equity securities if the gross
consideration for the purchase or redemption, when combined with the net
consideration paid for all such purchases or redemptions during the preceding 12
months, will be equal to 10% or more of the company's consolidated net worth.
The FRB may disapprove such a purchase or redemption if it determines that the
proposal would constitute an unsafe and unsound practice, or would violate any
law, regulation, FRB order or directive, or any condition imposed by, or written
agreement with, the FRB. Such notice and approval is not required for a bank
holding company that would be treated as "well capitalized" under applicable
regulations of the FRB, that has received a composite "1" or "2" rating at its
most recent bank holding company inspection by the FRB, and that is not the
subject of any unresolved supervisory issues.

      In addition, a bank holding company is generally prohibited from engaging
in, or acquiring direct or indirect control of any company engaged in,
non-banking activities. One of the principal exceptions to this prohibition is
for activities found by the FRB to be so closely related to banking or managing
or controlling banks as to be a proper incident thereto. Some of the principal
activities that the FRB has determined by regulation to be so closely related to
banking as to be a proper incident thereto are:

      (1)   making or servicing loans;

      (2)   performing certain data processing services;

      (3)   providing discount brokerage services;

      (4)   acting as fiduciary, investment or financial advisor;

      (5)   leasing personal or real property;

      (6)   making investments in corporations or projects designed primarily to
            promote community welfare; and

      (7)   acquiring a savings and loan association.

      Under the Federal Deposit Insurance Act, depository institutions are
liable to the FDIC for losses suffered or anticipated by the FDIC in connection
with the default of a commonly controlled depository institution or any
assistance provided by the FDIC to such an institution in danger of default.
This law would have potential applicability if Westborough Bancorp, MHC or
Westborough Financial Services ever acquired as a separate subsidiary a
depository institution in addition to Westborough Bank.


                                      99
<PAGE>

      Massachusetts Regulation. Under the Massachusetts banking laws, a company
owning or controlling two or more banking institutions, including a savings
bank, is regulated as a bank holding company. The term "company" is defined by
the Massachusetts banking laws similarly to the definition of "company" under
the BHCA. Each Massachusetts bank holding company must:

      (a)   Obtain the approval of the Massachusetts Board of Bank Incorporation
            before engaging in certain transactions, such as the acquisition of
            more than 5% of the voting stock of another banking institution; and

      (b)   Must register, and file certain reports, with the Division and is
            subject to examination by the Division.

Westborough Bancorp, MHC or Westborough Financial Services will become a
Massachusetts bank holding company if they acquire a second banking institution
and hold and operate it separately from Westborough Bank.

Acquisition of Westborough Financial Services, Inc.

      Under federal law, no person may acquire control of Westborough Financial
Services or Westborough Bank without first obtaining, as summarized below,
approval of such acquisition of control by the FRB.

      Federal Restrictions. Under the federal Change in Bank Control Act (the
"CBCA"), any person (including a company), or group acting in concert, seeking
to acquire 10% or more of the outstanding shares of Westborough Financial
Services' common stock will be required to submit prior notice to the FRB,
unless the FRB has found that the acquisition of such shares will not result in
a change in control of Westborough Financial Services. Under the BHCA, the FRB
has 60 days within which to act on such notices, taking into consideration
certain factors, including the financial and managerial resources of the
acquiror, the convenience and needs of the communities served by Westborough
Financial Services and Westborough Bank, and the anti-trust effects of the
acquisition. Under the BHCA, any company would be required to obtain prior
approval from the FRB before it may obtain "control," within the meaning of the
BHCA, of Westborough Financial Services. The term "control" is defined generally
under the BHCA to mean the ownership or power to vote 25% more of any class of
voting securities of an institution or the ability to control in any manner the
election of a majority of the institution's directors.

      Massachusetts Restrictions. Under the Massachusetts banking laws, the
prior approval of the Division is required before any person may acquire a
Massachusetts bank holding company, such as Westborough Financial Services. For
this purpose, the term "person" is defined broadly to mean a natural person or a
corporation, company, partnership, or other forms of organized entities. The
term "acquire" is defined differently for an existing bank holding company and
for other companies or persons. A bank holding company will be treated as
"acquiring" a Massachusetts bank holding company if the bank holding company
acquires more than 5% of any class of the voting shares of the bank holding
company. Any other person will be treated as "acquiring" a Massachusetts bank
holding company if it acquires ownership or control of more than 25% of any
class of the voting shares of the bank holding company.


                                      100
<PAGE>

Dividend Waivers by Westborough Bancorp, MHC

      Certain mutual holding companies have waived the receipt of dividends
declared by its savings institution subsidiary. Any such dividend waiver by
Westborough Bancorp, MHC will be subject to the following restrictions:

      Massachusetts Restrictions. Under applicable Massachusetts regulations, a
mutual holding company may not waive any dividends to be paid by any of its
subsidiary institutions if any shares of the stock to which the waiver would
apply is held by an insider (any officer, director, or corporator of the mutual
holding company or a subsidiary banking institution) or a stock benefit plan of
the mutual holding company unless prior written notice of the waiver has been
given to the Division and the Division does not object to the waiver. The
Division may not object to a dividend waiver notice if:

      (a)   The waiver would not be detrimental to the safe and sound operation
            of the subsidiary banking institution, and

      (b)   The board of directors of the mutual holding company expressly
            determines, as evidenced by a resolution of the board of directors,
            that such waiver is consistent with the directors' fiduciary duties
            to the mutual members of the mutual holding company.

      Federal Restrictions. In connection with its approval of the
reorganization, however, it is expected that the Federal Reserve Board will
impose certain conditions on the waiver by Westborough Bancorp, MHC of dividends
paid on the common stock by Westborough Financial Services. In particular, the
Federal Reserve Board is expected to require that Westborough Bancorp, MHC
obtain the prior approval of the Federal Reserve Board before Westborough
Bancorp, MHC may waive any dividends from Westborough Financial Services. As of
the date hereof, we are not aware that the Federal Reserve Board has given its
approval to any waiver of dividends by any mutual holding company that has
requested such approval.

      We also expect that the terms of the Federal Reserve Board approval of the
reorganization will require that the amount of any dividends waived by
Westborough Bancorp, MHC will not be available for payment to its public
stockholders of Westborough Financial Services (i.e., stockholders except for
Westborough Bancorp, MHC) and that such amount will be excluded from Westborough
Financial Services' capital for purposes of calculating dividends payable to the
public stockholders. Moreover, Westborough Savings is required to maintain the
cumulative amount of dividends waived by Westborough Bancorp, MHC in a
restricted capital account that would be added to the liquidation account
established in the reorganization. This amount would not be available for
distribution to public stockholders. See "The Reorganization and The Offering --
Effects of the Reorganization -- Depositors' Rights If We Liquidate; Liquidation
Account." The restricted capital account and liquidation account amounts would
not be reflected in Westborough Bank's financial statements, but would be
considered as a notational or memorandum account of Westborough Bank. These
accounts would be maintained in accordance with the laws, rules, regulations and
policies of the Division of Banks and the plan of reorganization. The plan of
reorganization also provides that if Westborough Bancorp, MHC converts to stock
form in the future, (commonly referred to as a second step conversion), any
waived dividends would reduce the percentage of the converted company's shares
of common


                                      101
<PAGE>

stock issued to public stockholders in connection with any such transaction. For
additional information regarding the possible second step conversion of
Westborough Bancorp, MHC, see "The Reorganization and The Offering -- Possible
Conversion of Westborough Bancorp, MHC to Stock Form."

      Westborough Bancorp, MHC does not expect initially to waive dividends
declared by Westborough Financial Services. If Westborough Bancorp, MHC decides
that it is in its best interest to waive a particular dividend to be paid by
Westborough Financial Services and the Federal Reserve Board approves such
waiver, then Westborough Financial Services would pay such dividend only to its
public stockholders. The amount of the dividend waived by Westborough Bancorp,
MHC would be treated in the manner described above. Westborough Bancorp, MHC's
decision as to whether or not to waive a particular dividend will depend on a
number of factors, including Westborough Bancorp, MHC's capital needs, the
investment alternatives available to Westborough Bancorp, MHC as compared to
those available to Westborough Financial Services, and the possibility of
regulatory approvals. We can not guarantee:

      o     that after the reorganization, Westborough Bancorp, MHC will waive
            dividends paid by Westborough Financial Services;

      o     that if the application is made to waive a dividend, that the
            Federal Reserve Board will approve such dividend waiver request; or

      o     what conditions might be imposed by the Federal Reserve Board on any
            dividend waiver.

                                    TAXATION

Federal


      General. The following discussion is intended only as a summary and does
not purport to be a comprehensive description of the tax rules applicable to
Westborough Bank, Westborough Bancorp, MHC or Westborough Financial Services.
For federal income tax purposes, we report income on the basis of a taxable year
ending September 30, using the accrual method of accounting, and we are
generally subject to federal income taxation in the same manner as other
corporations. Following the reorganization, Westborough Bank and Westborough
Financial Services will constitute an affiliated group of corporations and,
therefore, will be eligible to report their income on a consolidated basis.
Because MHC will own less than 80% of the common stock of Westborough Financial
Services, it will not be a member of such affiliated group and will report its
income on a separate return. Westborough Savings is not currently under audit by
the Internal Revenue Service ("IRS"), but its September 30, 1994 return was
audited in 1996.

      Bad Debt Reserves. Westborough Savings, as a "small bank" (one with assets
having an adjusted tax basis of $500 million or less) is permitted to maintain a
reserve for bad debts with respect to "qualifying loans" which, in general, are
loans secured by certain interests in real property, and to make, within
specified formula limits, annual additions to the reserve which are deductible
for purposes of computing its taxable income. Pursuant to



                                      102
<PAGE>


the Small Business Job Protection Act of 1996, Westborough Savings is now
recapturing (taking into income) over a multi-year period a portion of the
balance of its bad debt reserve as of September 30, 1996.



      Distributions. To the extent that Westborough Bank makes "non-dividend
distributions" to stockholders, such distributions will be considered to result
in distributions from our unrecaptured tax bad debt reserve "base year reserve,"
i.e., our reserve as of September 30, 1988, to the extent thereof and then from
our supplemental reserve for losses on loans, and an amount based on the amount
distributed will be included in Westborough Bank's taxable income. Non-dividend
distributions include distributions in excess of our current and accumulated
earnings and profits, distributions in redemption of stock and distributions in
partial or complete liquidation. Dividends paid out of our current or
accumulated earnings and profits will not be included in our income.


      The amount of additional taxable income created from a non-dividend
distribution is equal to the lesser of our base year reserve and supplemental
reserve for losses on loans or an amount that, when reduced by the tax
attributable to the income, is equal to the amount of the distribution. Thus, in
certain situations, approximately one and one-half times the non-dividend
distribution would be includible in gross income for federal income tax
purposes, assuming a 34% federal corporate income tax rate. We do not intend to
pay dividends that would result in the recapture of any portion of its bad debt
reserves.

      Corporate Alternative Minimum Tax. The Internal Revenue Code of 1986, as
amended, imposes a tax ("AMT") 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 we currently have none. AMTI is also adjusted by determining the tax
treatment of certain items in a manner that negates the deferral of income
resulting from the regular tax treatment of those items. We have not been
subject to AMT during the past five years.

      Elimination of Dividends; Dividends Received Deduction. Westborough
Financial Services may exclude from its income 100% of dividends received from
Westborough Bank as a member of the same affiliated group of corporations.
Because, following the reorganization, Westborough Bancorp, MHC will not be a
member of such affiliated group, it will not qualify for such 100% dividends
exclusion, but will be entitled to deduct 80% of the dividends it receives from
Westborough Financial Services so long as it owns more than 20% of the common
stock.

State

      We file Massachusetts Savings Institution income tax returns. Generally,
the income of savings institutions in Massachusetts, which is calculated based
on federal taxable income, subject to certain adjustments, is subject to
Massachusetts tax. We are not currently under audit with respect to its
Massachusetts income tax returns and our state tax returns have not been audited
for the past five years.


                                      103
<PAGE>

      Westborough Financial Services will be required to file a Massachusetts
income tax return and will generally be subject to a state income tax rate that
is the same tax rate as the tax rate for savings institutions in Massachusetts.
However, if Westborough Financial Services meets certain requirements, it may be
eligible to elect to be taxed as a Massachusetts Security Corporation, which
would allow Westborough Financial Services to be taxed at a rate that is
currently lower than income tax rates for savings institutions in Massachusetts.

                                   MANAGEMENT

Shared Management Structure

      Westborough Financial Services' has the same directors and executive
officers as the current trustees and executive officers of Westborough Savings.
We expect that Westborough Financial Services and Westborough Bank will continue
to have common directors and common executive officers until there is a business
reason to establish separate management structures.

      To date, Westborough Savings has compensated its trustees and executive
officers for their services. Westborough Financial Services does not pay any
additional compensation. We expect to continue this practice after the
reorganization until we have a business reason to establish separate
compensation programs. Until then, we expect Westborough Financial Services to
reimburse Westborough Savings and, following the reorganization, Westborough
Bank for a part of the compensation paid to each director and executive officer
that is proportionate to the amount of time which he or she devotes to
performing services for Westborough Financial Services.

Directors

      Composition of Our Boards. We have 16 directors. Each director belongs to
one of three groups with staggered 3-year terms of office. Six directors are in
Group One and have terms expiring in 2000. Five directors are in Group Two and
have terms expiring in 2001. Five directors are in Group Three and have terms
expiring in 2002. At each of Westborough Financial Services' annual stockholder
meetings, the stockholders will elect directors to fill the seats of the
directors whose terms are expiring in that year and any vacant seats.
Westborough Financial Services, as Westborough Bank's sole stockholder, will
elect Westborough Bank's directors.

      Who Our Directors Are. The following table states our directors' names,
their ages, their positions, the years when they began serving as directors
(including time spent on the Board of Trustees of Westborough Savings in mutual
form before the reorganization) and the years when their current terms of office
as directors will expire:


                                      104
<PAGE>

                                                                 Bank
                                                                Trustee    Term
          Name            Age             Positions              Since   Expires
- -----------------------   ---   -----------------------------   -------  -------
Nelson P. Ball            68    Director of the Bank and WFSI    1980      2001
Edward S. Bilzerian       66    Director of the Bank and WFSI    1993      2002
David E. Carlstrom        65    Director of the Bank and WFSI    1976      2000
John L. Casagrande        52    Vice President, Treasurer and
                                Director of the Bank and WFSI    1994      2000
William W. Cotting, Jr.   52    Director of the Bank and WFSI    1988      2000
Robert G. Daniel          70    Director of the Bank and WFSI    1969      2001
Earl W. Hutt              72    Director of the Bank and WFSI    1988      2001
Walter A. Kinell, Jr.     70    Chairman of the Bank and WFSI    1967      2000
Robert A. Klugman         48    Director of the Bank and WFSI    1991      2000
Roger B. Leland           69    Director of the Bank and WFSI    1974      2001
Joseph F. MacDonough      53    President, Chief Executive
                                Officer and Director of the      1982      2001
                                Bank and WFSI
Paul F. McGrath           52    Director of the Bank and WFSI    1993      2002
Charlotte C. Spinney      63    Director of the Bank and WFSI    1991      2002
Phyllis A. Stone          56    Director of the Bank and WFSI    1999      2002
James E. Tashjian         58    Director of the Bank and WFSI    1973      2002
Daniel G. Tear            72    Director of the Bank and WFSI    1985      2000

      Our Directors' Backgrounds. The business experience of each of our
directors is as follows:

      Nelson P. Ball is the owner of Ball Financial Services, Co., located in
Westborough, Massachusetts. He has served as a financial services advisor for
over 20 years and is a member of the National Association of Securities Dealers,
Inc.

      Edward S. Bilzerian is President of Bilzerian Consulting Group, Inc., a
privately held company located in Worcester, Massachusetts, specializing in
small business turnarounds. He has been self-employed for over ten years.

      David E. Carlstrom has served as President of Carlstrom Pressed Metal Co.,
Inc. for over 25 years. Carlstrom Pressed Metal is located in Westborough,
Massachusetts.


      John L. Casagrande has served as the Senior Vice President and Treasurer
of Westborough Savings since 1993. He joined Westborough Savings after having
been employed as a senior bank officer and certified public accountant for over
15 years at various times by several financial institutions (including mutual
and stock institutions) and the accounting firm of Peat Marwick.


      William W. Cotting Jr. has been an attorney in private practice for over
20 years. His practice is located in Northborough, Massachusetts.

      Robert G. Daniel was employed in various capacities, including President
and Treasurer, at Carlson Daniel Insurance Agency, Inc., located in Westborough,
Massachusetts from 1958 to 1994. Mr. Daniel sold insurance from 1994 to 1996 for
Allied American Agency following its acquisition of Carlson Daniel. Mr. Daniel
currently serves as President and Treasurer of


                                      105
<PAGE>

Westborough Insurance Agency, Inc., a non-active corporation used as a vehicle
for payments from Allied American as negotiated in connection with the
acquisition of Carlson Daniel.

      Earl H. Hutt has served as an investment advisor and portfolio manager for
private industry for over 20 years.

      Walter A. Kinell, Jr. has been Chairman of the Board since 1994. Mr.
Kinell joined Westborough Savings in 1949 as an assistant treasurer, became
President and Chief Executive Officer in 1969 and retired from this position in
1994.

      Robert A. Klugman, M.D. has practiced general medicine in Westborough,
Massachusetts for over 20 years.

      Robert B. Leland has practiced estate, tax and real estate law at Leland
Law Associates for over 30 years. During that time, he also served as an
insurance broker, selling life and casualty insurance products, through Leland
Insurance Agency, Inc. Leland Law Associates and Leland Insurance Agency are
located in Northborough, Massachusetts.

      Joseph F. MacDonough has served as President and Chief Executive Officer
of Westborough Savings since 1994. He joined Westborough Savings in 1981 and
served as Vice President and Treasurer until his appointment as President. Mr.
MacDonough serves on the Board of Trustees of the Savings Bank Employees'
Retirement Association and is a certified public accountant.

      Paul F. McGrath is a certified public accountant and has served as
President of Mottle McGrath Braney & Flynn, P.C. for over five years. Mottle
McGrath is a certified public accounting firm, located in Worcester,
Massachusetts, that provides accounting, tax and business advisory services
throughout central New England.


      Charlotte C. Spinney is a retired social studies teacher. She taught at
Westborough High School for 41 years and, during that time, she created the
curriculum for the community service component of the school's Sociology course.


      Phyllis A. Stone has served as Vice President and Treasurer of Comey Oil
Co., Inc., located in Westborough, Massachusetts, for the past three years.
Prior to her appointment as Vice President, she served in various other
capacities within Comey Oil for over 30 years. She is past Treasurer of the
Regatta Point Community Sailing Inc. of Worcester, Massachusetts.

      James E. Tashjian is a partner in the law firm of Tashjian, Simsarian &
Wickstrom, located in Westborough, Massachusetts. He has engaged in the general
practice of law for over 30 years.

      Daniel G. Tear has served as a consultant to businesses in the area of
management psychology for the past 30 years.


                                      106
<PAGE>

Meetings of the Board of Directors and Its Committees

      Our Boards of Directors meet on a quarterly basis and may hold additional
special meetings. During 1998, Westborough Savings' Board of Trustees held five
regular meetings and no special meetings.

      The Boards of Directors of Westborough Bank and Westborough Financial
Services maintain Executive (which in the case of Westborough Savings was known
as the Board of Investment), Auditing, Compensation, and Long Range Planning
Committees with identical compositions. Westborough Bank's Board of Directors
also maintains an Asset/Liability Management Committee. No committee of
Westborough Financial Services' Board of Directors held any meetings in 1998.

      The Executive Committee (formerly known as the Board of Investment)
consists of Messrs. Carlstrom, Daniel, Klugman, Leland, MacDonough and Tashjian,
with Mr. MacDonough serving as Chairman. The Executive Committee exercises the
powers of the Board of Directors in between its meetings. The Board of
Investment met 52 times during 1998.


      The Auditing Committee consists of Messrs. Bilzerian, Hutt and McGrath,
with Mr. Hutt serving as Chairman. This committee reviews the annual audit
prepared by the independent accountants, recommends the appointment of
accountants and receives reports from the firm of Healy and Healy, independent
internal auditors. It met four times during 1998.


      The Compensation Committee consists of Messrs. Carlstrom, Daniel and
Leland, with Mr. Daniel serving as Chairman. This committee provides advice and
recommendations to the Board of Directors in the areas of employee salaries and
benefit programs. It met three times during 1998.

      The Long Range Planning Committee consists of Mr. Leland who is Chairman
and Messrs. Carlstrom, Daniel, Kinell, Klugman, MacDonough, Tashjian and Tear.
This Committee sets long range goals and objectives and develops plans for their
achievement. It met seven times during 1998.

      Westborough Savings' Asset/Liability Management Committee consists of
Messrs. Casagrande, Daniel, Kinell, Tautkas and MacDonough, who serves as the
Chairman. This committee has general oversight of Westborough Savings
investments and the management of its interest rate risk. It met three times
during 1998.

Director Compensation

      Meeting Fees. Westborough Savings pays a fee of $200 to each of its
non-management trustees for attendance at each board meeting and each meeting of
a committee of which they are members, with the Chairman of each committee
receiving a fee of $225. Westborough Savings paid fees totaling approximately
$92,000 to its non-employee trustees for the year ended September 30, 1998.


                                      107
<PAGE>

      We anticipate that the directors will be eligible to participate in the
stock option and management recognition plans expected to be implemented
following the completion of the reorganization.

Executive Officers


      Executive Officers Who are Not Directors. In addition to Messrs.
Casagrande and MacDonough, Westborough Financial Services and Westborough
Savings have the following executive officers:


      Vickie A. Bouvier has worked for Westborough Savings since 1976 and has
been the Vice President, Operations Officer since 1994.

      Alexander P. Tautkas is currently the Vice President and Senior Loan
Officer of Westborough Savings, an office which he has held since 1997. He is
responsible in this capacity for Westborough Savings' loan portfolio. He has
been employed by Westborough Savings in various positions since 1977.

      Margaret I. Duquette has worked for Westborough Savings as its Director of
Human Resources since 1997. Prior to 1997, she held the position of Director of
Human Resources at Bay State Savings Bank in Worcester, Massachusetts where she
worked for 19 years.

Executive Officer Compensation

      Summary Compensation Table. The following table provides information about
the compensation paid for 1998 to our Chief Executive Officer and any other
executive officers whose total annual salary and bonus for 1998 was at least
$100,000.


<TABLE>
<CAPTION>
                                                                                 Long Term
                                            Annual Compensation                Compensation
                                 -----------------------------------------   ---------------
       Name and                                            Other Annual                           All Other
  Principal Position      Year   Salary($)   Bonus($)   Compensation($)(1)   LTIP Payouts($)   Compensation(2)
  ------------------      ----   ---------   --------   ------------------   ---------------   ---------------
<S>                       <C>    <C>            <C>           <C>                   <C>           <C>
Joseph F. MacDonough
   President and Chief
   Executive Officer      1998   $156,846       --            --                    --            $ 36,580
</TABLE>


- ----------

(1)   Westborough Savings provides Mr. MacDonough with certain non-cash benefits
      and perquisites, such as the use of an automobile, club membership dues
      and certain other personal benefits, the aggregate value of which did not
      exceed the lesser of $50,000 or 10% of the total annual salary and annual
      bonus reported for him in the Summary Compensation Table.


(2)   Includes the dollar value of the benefit to Mr. MacDonough of the premiums
      paid by Westborough Savings under his split dollar life insurance
      arrangement and contributions on behalf of Mr. MacDonough to the
      Westborough Savings 401(k) plan. The full amount of the premiums paid by
      Westborough Savings under the split dollar life insurance arrangement will
      be refunded to it from the proceeds of the split dollar life insurance
      policy.



                                      108
<PAGE>

Employment Agreements


      Effective upon the reorganization, Westborough Financial Services intends
to enter into separate employment agreements with Messrs. MacDonough and
Casagrande to secure their services as President and Chief Executive Officer,
and Vice President and Treasurer, respectively. The employment agreements will
provide for an initial term of three years in the case of Mr. MacDonough, and
two years in the case of Mr. Casagrande. Commencing on the first anniversary of
the effective date of each agreement, and continuing on each anniversary date
thereafter, the employment agreements may be extended, after review by the
Compensation Committee of the Board of the executive's performance, for an
additional one-year period, so that the remaining term will be three years in
the case of Mr. MacDonough, and two years in the case of Mr. Casagrande. The
current base salaries for Mr. MacDonough and Mr. Casagrande are $180,000 and
$100,000, respectively. The employment agreements provide for each executive's
base salary to be reviewed annually by the Board, and it is anticipated that
each executive's base salary will be adjusted based on his job performance and
the overall performance of Westborough Financial Services and Westborough Bank.
In addition to base salary, each employment agreement provides for participation
in stock, retirement, and welfare benefit plans and eligibility for fringe
benefits applicable to executive personnel. Mr. MacDonough's agreement provides
for the reimbursement of his ordinary and necessary business expenses, which
specifically include travel and entertainment expenses, expenses related tp the
use of an automobile, and fees for membership in clubs and organizations that he
and Westborough Financial Services agree are for business purposes. Mr.
Casagrande's agreement provides for the reimbursement of his ordinary and
necessary business expenses, which specifically include certain travel and
entertainment expenses.


      Westborough Financial Services may terminate each executive's employment
at any time with or without cause, and each executive may resign at any time
provided he provides 30 days prior written notice and fully cooperates in the
transition of his duties. In the event an executive's employment is terminated
without cause during the term of the employment agreement, the executive will be
entitled to severance benefits. These severance benefits include a lump sum
payment equal to the present value of the base salary and bonus payments that
would have been made to the executive for the remaining term of his employment
agreement, assuming the executive would have been awarded a bonus for each year
remaining in the agreement term equal to the highest annual bonus paid to him in
the preceding three year period and paid his base salary during the remaining
agreement term at the annual rate in effect as of the termination. In addition,
the executive will be entitled to continue his participation in the group life,
health, dental, accidental death and long-term disability plans sponsored by
Westborough Bank for the remaining term of his employment agreement. The same
severance benefits will be payable if the executive resigns during the term of
the employment agreement following: failure of the Board to reappoint the
executive to the position provided for in his employment agreement; failure of
Westborough Financial Services to vest in the executive the duties set forth in
the agreement, if not cured; and Westborough Financial Services' material breach
of the agreement. The employment agreements also provide certain uninsured
benefits in the event the executive's employment terminates because of death or
disability.


      Under his employment agreement, Mr. MacDonough agrees that for the three
year period following his termination of employment, he will not take a position
with



                                      109
<PAGE>


any competitor that would require him to work within a 50 mile radius of the
headquarters of Westborough Financial Services or Westborough Bank. Mr.
Casagrande agrees under his employment agreement that for a period of two years
following his termination of employment he will not take a position with any
competitor that would require him to work within a 30 mile radius of the
headquarters of Westborough Financial Services or Westborough Bank.

      Change in Control Provisions. In the event Mr. MacDonough or Mr.
Casagrande resigns for any reason or is terminated without cause following a
change in control of Westborough Financial Services or Westborough Bank, he will
be entitled to certain severance benefits. These severance benefits include a
lump sum payment equal to the present value of the base salary and bonus
payments that would have been made to the executive for the remaining term of
his employment agreement, assuming the executive would have been awarded a bonus
for each year remaining in the agreement term equal to the highest annual bonus
paid to him in the preceding three year period and paid his base salary during
the remaining agreement term at the annual rate in effect as of the termination.
However, in no event will the amount of this lump sum payment be less than 2.99
multiplied by the executive's average annual compensation for the preceding five
years. In addition, the executive will be entitled to continue his participation
in the group life, health, dental, accidental death and long-term disability
plans sponsored by Westborough Bank for the remaining term of his employment
agreement. A second-step conversion will not trigger additional benefits or
accelerate benefits under the employment agreements or under any other
arrangement.


      If Westborough Financial Services or Westborough Bank experiences a change
in ownership, a change in effective ownership or control or a change in the
ownership of a substantial portion of their assets as contemplated by section
280G of the Internal Revenue Code, a portion of any severance payments under the
employment agreements might constitute an "excess parachute payment" under
current federal tax laws. Any excess parachute payment would be subject to a 20%
federal excise tax payable by the executive. Neither Westborough Bank nor
Westborough Financial Services could claim a federal income tax deduction for an
excess parachute payment. The employment agreements require Westborough
Financial Services to indemnify each executive against the financial effects of
the excise tax.

Benefit Plans

      Pension Plans. Westborough Savings maintains a tax-qualified pension plan
that covers substantially all employees who are age 21 and have at least one
year of service. The following table shows the estimated aggregate benefits
payable under the pension plan upon retirement at age 65 with various years of
service and average compensation combinations.


                                      110
<PAGE>

                                        Years of Service
  Average       ----------------------------------------------------------------
Compensation       15            20            25            30            35
- ------------    --------      --------      --------      --------      --------
  $100,000      $ 24,948      $ 33,265      $ 41,581      $ 41,581      $ 41,581

  $125,000      $ 31,886      $ 42,515      $ 53,143      $ 53,143      $ 53,143

  $150,000      $ 38,823      $ 51,765      $ 64,706      $ 64,706      $ 64,706

  $160,000      $ 41,598      $ 55,465      $ 69,331      $ 69,331      $ 69,331

  $175,000      $ 41,598      $ 55,465      $ 69,331      $ 69,331      $ 69,331

  $200,000      $ 41,598      $ 55,465      $ 69,331      $ 69,331      $ 69,331

  $300,000      $ 41,598      $ 55,465      $ 69,331      $ 69,331      $ 69,331

  $400,000      $ 41,598      $ 55,465      $ 69,331      $ 69,331      $ 69,331

      The benefits shown in the preceding table are annual benefits payable in
the form of a single life annuity and are not subject to any deduction for
Social Security benefits or other offset amounts. At September 30, 1998, Mr.
MacDonough's average compensation and estimated years of service were $142,525
and 20.9 years of service.


      Mr. MacDonough and Mr. Casagrande are entitled to supplemental retirement
benefits under an Executive Supplemental Compensation Agreement each has entered
into with Westborough Savings. Under each agreement, the executive is entitled
to an annual retirement benefit, payable at age 65 in the form of a single life
annuity, equal to 70% of his benefit computation base in the case of Mr.
MacDonough and 50.4% of his benefit computation base in the case of Mr.
Casagrande, but reduced by the sum of: 2% multiplied by the executive's annual
primary Social Security benefit multiplied by his years of service, plus his
annual retirement benefit under any tax-qualified pension plan, plus the annual
annuity payable to the executive under his Split Dollar Agreement. Under the
agreements, the executive's benefit computation base is his average annual
compensation during the 12 consecutive calendar quarters in which his
compensation is the highest.


      401(k) Plan. Westborough Savings maintains a tax-qualified 401(k) defined
contribution plan for employees who have attained age 21 and have at least one
year of service. Eligible employees may take pre-tax contributions to the plan
through salary reduction elections from 1% to 15% of annual compensation,
subject to limitations of the Internal Revenue Code (for 1998, the annual limit
was $10,000). Westborough Savings makes a matching contribution to the plan
equal to 25% of the first four percent of annual compensation contributed to the
plan on a pre-tax basis by the eligible employee.

      This plan has an individual account for each participant's contributions
and allows each participant to direct the investment of his or her account. As
of the completion of the reorganization, one permitted investment will be
Westborough Financial Services' common stock. The plan itself is not an eligible
account holder. However, participants who are eligible account holders may use
their subscription rights to purchase stock for their plan accounts in the
initial offering. This plan will purchase common stock for other participants
from Westborough Financial Services in the initial offering, to the extent that
shares are available to investors who are not eligible account holders, and in
open market transactions. Participants will direct the voting of shares
purchased for their plan accounts.


                                      111
<PAGE>

      Employee Stock Ownership Plan. This plan is a tax-qualified plan that
covers substantially all employees of Westborough Bank and Westborough Financial
Services who have at least one year of service and have attained age 21 and will
take effect at the completion of the reorganization.

      Westborough Financial Services intends to lend this plan enough money to
purchase 8% of the shares issued to investors other than Westborough Bancorp,
MHC. The plan will purchase these shares from Westborough Financial Services to
the extent that shares are available after filling the subscriptions of eligible
account holders. Otherwise, the plan will purchase these shares in private
transactions or on the open market after completion of the reorganization to the
extent that shares are available for purchase on reasonable terms. If this plan
cannot purchase the shares that it wants directly from Westborough Financial
Services in the offering, there is no assurance that it will purchase shares
after the reorganization, or that such purchases will occur during any
particular time period or at any particular price.

      Although contributions to this plan will be discretionary, Westborough
Bank intends to contribute enough money each year to make the required principal
and interest payments on the loan from Westborough Financial Services. It is
expected that this loan will be for a term of 10 years and will call for level
annual payments of principal and interest. The plan will initially pledge the
shares it purchases as collateral for the loan and hold them in a suspense
account.

      The plan will not distribute the pledged shares right away. Instead, it
will release a portion of the pledged shares annually. The plan will allocate
the shares released each year among the accounts of participants in proportion
to their base salary for the year. For example, if a participant's base salary
for a year represents 1% of the total base salaries of all participants for the
year, the plan would allocate to that participant 1% of the shares released for
the year. Participants direct the voting of shares allocated to their accounts.
Shares in the suspense account will usually be voted in a way that mirrors the
votes which participants cast for shares in their individual accounts.

      This plan may purchase additional shares in the future, and may do so
using borrowed funds, cash dividends, periodic employer contributions or other
cash flow.


      Benefit Restoration Plan. Effective as of the reorganization, Westborough
Financial Services intends to adopt a Benefit Restoration Plan for Mr.
MacDonough. This plan will provide Mr. MacDonough with the benefits that would
otherwise be due to him as a participant in the 401(k) plan and the employee
stock ownership plan if such benefits were not limited by certain provisions of
the Internal Revenue Code.


Future Stock Benefit Plans

      Stock Option Plan. We intend to implement a stock option plan for our
directors and officers after the reorganization. Applicable regulations prohibit
us from implementing this plan until six months after the reorganization. If we
implement this plan within one year after the reorganization, applicable
regulations require that we first obtain the approval of the holders of a
majority of the outstanding shares of Westborough Financial Services that are
not owned by Westborough Bancorp, MHC. We have not decided whether we will
implement this plan before or after the one-year anniversary of the
reorganization.


                                      112
<PAGE>

      We expect to adopt a stock option plan that will authorize the
Compensation Committee to grant options to purchase up to 10% of the shares
issued to investors other than Westborough Bancorp, MHC over a period of 10
years. The Compensation Committee will decide which directors and officers will
receive options and what the terms of those options will be. However, no stock
option will permit its recipient to purchase shares at a price that is less than
the fair market value of a share on the date the option is granted, and no
option will have a term that is longer than 10 years. If we implement a stock
option plan before the first anniversary of the reorganization, applicable
regulations will require that we observe the following restrictions:

      o     We must limit the total number of shares that are optioned to
            outside directors to 30% of the shares authorized for the plan.

      o     We must also limit the number of shares that are optioned to any one
            outside director to 5% of the shares authorized for the plan and the
            number of shares that are optioned to any executive officer to 25%
            of the shares that are authorized for the plan.

      o     We must not permit the options to become vested at a more rapid rate
            than 20% per year beginning on the first anniversary of stockholder
            approval of the plan.

      o     We must not permit accelerated vesting for any reason other than
            death or disability.

After the first anniversary of the reorganization, we may amend the plan to
change or remove these restrictions. If we adopt a stock option plan within one
year after the reorganization, we expect to amend the plan later to remove these
restrictions and to provide for accelerated vesting in cases of retirement and
change of control.

      We may obtain the shares needed for this plan by issuing additional shares
or through stock repurchases. Because we cannot issue new shares that would
reduce Westborough Bancorp, MHC's ownership position to less than a majority of
Westborough Financial Services' outstanding shares, we expect to obtain most or
all of the shares for this plan through stock repurchases.

      We expect the stock option plan will permit the Compensation Committee to
grant either incentive stock options that qualify for special federal income tax
treatment or non-qualified stock options that do not qualify for special
treatment. Incentive stock options may be granted only to employees and will not
create federal income tax consequences when they are granted. If they are
exercised during employment or within three months after termination of
employment, the exercise will not create federal income tax consequences either.
When the shares acquired on exercise of an incentive stock option are resold,
the seller must pay federal income taxes on the amount by which the sales price
exceeds the purchase price. This amount will be taxed at capital gains rates if
the sale occurs at least two years after the option was granted and at least one
year after the option was exercised. Otherwise, it is taxed as ordinary income.

      Non-qualified stock options may be granted to either employees or
non-employees such as directors, consultants and other service providers.
Incentive stock options that are exercised more than three months after
termination of employment are treated as non-qualified stock


                                      113
<PAGE>

options. Non-qualified stock options will not create federal income tax
consequences when they are granted. When they are exercised, federal income
taxes must be paid on the amount by which the fair market value of the shares
acquired by exercising the option exceeds the exercise price. When the shares
acquired on exercise of a non-qualified stock option are resold, the seller must
pay federal income taxes on the amount by which the sales price exceeds the
purchase price plus the amount included in ordinary income when the option was
exercised. This amount will be taxed at capital gains rates, which will vary
depending upon the time that has elapsed since the exercise of the option.

      Westborough Financial Services and Westborough Bank will recognize
compensation expense for accounting purposes when stock options are exercised.
The measurement of this expense will depend on whether treasury shares or newly
issued shares are used to complete the option exercise. When a non-qualified
stock option is exercised, Westborough Financial Services and Westborough
Savings may be allowed a federal income tax deduction for the same amount that
the option holder includes in his or her ordinary income. This amount may be the
same as the related compensation expense or it may be different. When an
incentive stock option is exercised, there is no tax deduction unless the shares
acquired are resold sooner than two years after the option was granted or one
year after the option was exercised.

      Management Recognition Plan. We intend to implement a management
recognition plan for our directors and officers after the reorganization.
Applicable regulations prohibit us from implementing this plan until 6 months
after the reorganization. If we implement this plan within one year after the
reorganization, the regulations require that we first obtain the approval of the
holders of a majority of the outstanding shares of Westborough Financial
Services that are not held by Westborough Bancorp, MHC. We have not decided
whether we will implement this plan before or after the one-year anniversary of
the reorganization.

      We expect to adopt a management recognition plan that will authorize the
Compensation Committee to make restricted stock awards of up to 4% of the shares
issued to investors other than Westborough Bancorp, MHC. The Compensation
Committee will decide which directors and officers will receive restricted stock
and what the terms of those awards will be. If we implement a management
recognition plan before the first anniversary of the reorganization, applicable
regulations will require that we observe the following restrictions:

      o     We must limit the total number of shares that are awarded to outside
            directors to 30% of the shares authorized for the plan.

      o     We must also limit the number of shares that are awarded to any one
            outside director to 5% of the shares authorized for the plan and the
            number of shares that are awarded to any executive officer to 25% of
            the shares that are authorized for the plan.

      o     We must not permit the awards to become vested at a more rapid rate
            than 20% per year beginning on the first anniversary of stockholder
            approval of the plan.

      o     We must not permit accelerated vesting for any reason other than
            death or disability.


                                      114
<PAGE>

After the first anniversary of the reorganization, we may amend the plan to
change or remove these restrictions. If we adopt a management recognition plan
within one year after the reorganization, we expect to amend the plan later to
remove these restrictions and to provide for accelerated vesting in cases of
retirement and change of control.

      We may obtain the shares needed for this plan by issuing additional shares
or through stock repurchases. Because we cannot issue new shares that would
reduce Westborough Bancorp, MHC's ownership position to less than a majority of
Westborough Financial Services' outstanding shares, we expect to obtain most or
all of the shares for this plan through stock repurchases.

      Restricted stock awards under this plan may feature employment
restrictions that require continued employment for a period of time for the
award to be vested. They may feature restrictions that require the achievement
of specified corporate or individual performance goals for the award to be
vested. Or, they may feature a combination of employment and performance
restrictions. Awards are not vested unless the specified employment restrictions
and performance goals are met. However, pending vesting, the award recipient may
have voting and dividend rights. When an award becomes vested, the recipient
must include the current fair market value of the vested shares in his income
for federal income tax purposes. Westborough Financial Services and Westborough
Bank may be allowed a federal income tax deduction in the same amount. Depending
on the nature of the restrictions attached to the restricted stock award,
Westborough Financial Services and Westborough Bank may have to recognize a
compensation expense for accounting purposes ratably over the vesting period or
in a single charge when the performance conditions are satisfied.

Certain Transactions with Directors/Trustees and Executive Officers

      We do not make loans to our executive officers or employees. However, we
do make loans to our trustees/directors. These loans bear interest at the same
rate as loans offered to non-trustee/director borrowers and have the same
underwriting terms that apply to non-trustee/director borrowers.

      We retain the law firm of Tashjian, Simsarian & Wickstrom. Mr. James
Tashjian, a director of Westborough Financial Services and Westborough Bank, and
a trustee of Westborough Bancorp, MHC, has been a partner of Tashjian, Simsarian
& Wickstrom since 1995. For 1998, the firm received approximately $75 thousand
from borrowers of Westborough Savings to review loan documentation.


                                      115
<PAGE>

Proposed Purchases of Common Stock by Management


      The following table presents, for each of our directors and executive
officers, the amount of stock they wish to purchase in the offering. We have
assumed that a sufficient number of shares will be available to satisfy their
subscriptions. The amounts include shares that may be purchased through
individual retirement accounts and by associates of the trustees and executive
officers. Collectively our trustees and executive officers expect to purchase a
total of 50,800 shares, or approximately 7.8% of shares we sell in the offering
(assuming the sale of 650,000 shares of common stock).

                                                      Number    Percent of
               Name                 Amount          of shares   Shares Sold
- --------------------------------   --------         ---------   -----------
Directors:

Walter A. Kinell, Jr               $ 50,000           5,000      0.77%
Nelson P. Ball                       20,000           2,000      0.31
Edward S. Bilzerian                  20,000           2,000      0.31
David E. Carlstrom                   20,000           2,000      0.31
John L. Casagrande                   10,000           1,000      0.15
William W. Cotting, Jr               10,000           1,000      0.15
Robert G. Daniel                     50,000           5,000      0.77
Earl H. Hutt                         25,000           2,500      0.38
Robert A. Klugman                    65,000           6,500      1.00
Roger B. Leland                      50,000           5,000      0.77
Joseph F. MacDonough                 50,000           5,000      0.77
Paul F. McGrath                      50,000           5,000      0.77
Charlotte C. Spinney                 15,000           1,500      0.23
Phyllis A. Stone                     10,000           1,000      0.15
James E. Tashjian                    25,000           2,500      0.38
Daniel G. Tear                       20,000           2,000      0.31

Executive Officers who
are not Directors:

Vickie A. Bouvier                    10,000           1,000      0.15
Alexander P. Tautkas                  7,500             750      0.12
Margaret I. Duquette                    500              50      0.01
                                   --------          ------      ----
Total                              $508,000          50,800      7.81%
                                   ========          ======      ====



                                      116
<PAGE>

                       THE REORGANIZATION AND THE OFFERING

- --------------------------------------------------------------------------------
The Board of Trustees of Westborough Savings has adopted and the Commissioner of
the Division of Banks of the Commonwealth of Massachusetts has approved the plan
of reorganization, subject to approval by Westborough Savings' corporators of
the plan and the satisfaction of certain other conditions.

Approval by the Commissioner does not constitute a recommendation or endorsement
of the reorganization by the Commissioner.
- --------------------------------------------------------------------------------

General


      On March 15, 1999, Westborough Savings' Board of Trustees unanimously
adopted the plan of reorganization pursuant to which Westborough Savings Bank
will reorganize into a mutual holding company structure. This reorganization
includes the formation of an intermediate stock holding company, Westborough
Financial Services and the offering by Westborough Financial Services of a
minority of its shares to depositors of Westborough Savings and certain other
persons. Under the terms of the plan of reorganization, Westborough Financial
Services will own The Westborough Bank, and Westborough Bancorp, MHC will own at
least 51% of the outstanding common stock of Westborough Financial Services. The
reorganization will be effected as described under "--Tax Aspects" or in any
other manner that is permitted by the Division and the FDIC and is consistent
with the intent of the plan of reorganization. See " Our Reorganization and
Stock Offering" in the Summary section of this prospectus for a chart which
reflects our structure after the reorganization.

      Westborough Financial Services and Westborough Bancorp, MHC have requested
approval from the Federal Reserve Bank of Boston to become bank holding
companies and to acquire Westborough Bank. The plan of reorganization was
approved by the Division, and Westborough Savings has received a notice of
intent not to object to the plan of reorganization from the FDIC, subject to,
among other things, approval of the plan of reorganization by the corporators of
Westborough Savings. Corporators are individuals that constitute a governing
body for Massachusetts-chartered mutual savings banks and mutual holding
companies. Under Massachusetts law, each mutual savings bank must have at least
25 corporators who generally are residents of the communities in which the
savings bank conducts its business. Corporators serve for a term of ten years
and, by law, are required to approve certain transactions of the bank, including
any proposed mutual holding company reorganization. Depositors do not have
voting rights with respect to Massachusetts-chartered mutual savings banks.

      Westborough Savings has called a special meeting of corporators for this
purpose which will be held on October 20, 1999. The plan of reorganization must
be approved by an affirmative vote of at least a majority of Westborough
Savings' corporators and a majority of Westborough Savings' independent
corporators, who must constitute not less than 60% of all corporators. An
independent corporator is a person who is not an employee, officer, trustee or
significant borrower of Westborough Savings. We will complete the reorganization



                                      117
<PAGE>

only upon completion of the sale of the shares of common stock offered in this
prospectus and approval of the plan of reorganization by the voting corporators.


      The aggregate price of the shares of common stock to be issued in the
reorganization will be within the offering range. The offering range has been
established by the Board of Trustees to be between $5.5 million and $7.5 million
and is based upon an independent appraisal of the estimated pro forma market
value of the common stock of Westborough Financial Services. The appraisal was
prepared by RP Financial, a consulting firm experienced in the valuation and
appraisal of savings institutions. All shares of common stock to be issued and
sold in the reorganization will be sold at the same price ($10.00) per share.
The independent appraisal will be affirmed or, if necessary, updated at the
completion of the offering. See "-- How We Determined the Offering Range and the
$10.00 Price Per Share" 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 pertinent aspects of the reorganization. The
summary is qualified in its entirety by reference to the provisions of the plan
of reorganization. A copy of the plan is available from Westborough Savings upon
request and is available for inspection at the offices of Westborough Savings
and at the Division of Banks. The plan is also filed as an exhibit to the
Registration Statement of which this prospectus is a part, copies of which may
be obtained from the SEC. See "Where You Can Find Additional Information."
- --------------------------------------------------------------------------------

Reasons for the Reorganization

      Formation of The Westborough Bank as a capital stock savings bank
subsidiary of Westborough Financial Services will permit Westborough Financial
Services to issue common stock, which is a source of capital not available to
mutual savings banks.

      Westborough Savings' mutual form of ownership will be preserved in
Westborough Bancorp, MHC. Westborough Bancorp, MHC, as a mutual savings bank
holding company, will own at least a majority of the common stock of Westborough
Financial Services as long as Westborough Bancorp, MHC remains in existence. The
reorganization will allow Westborough Savings to achieve certain benefits of a
stock company without a loss of control that is possible in a full savings
institution conversion from mutual to stock form. In a standard conversion, a
newly converted savings institution or its newly formed holding company sells
100% of its common stock in a single stock offering. The mutual holding company
structure also will give Westborough Financial Services flexibility to issue its
common stock at various times and in varying amounts as market conditions
permit, rather than in a single stock offering. This makes the deployment of the
capital that we raise more manageable.

      The proceeds from the sale of common stock of Westborough Financial
Services will provide Westborough Bank with new capital, which will support
future diversification of its product lines and market share growth. In
particular, such proceeds will enhance Westborough Bank's ability to expand its
franchise through increased lending, make necessary capital investments in
facilities and technology, diversify products offered to its customers and
establish


                                      118
<PAGE>

additional branch locations. The reorganization also will enable Westborough
Financial Services and Westborough Bank to better manage its capital by
providing broader investment opportunities through the holding company
structure, and by enabling Westborough Bank to distribute capital to
stockholders of Westborough Financial Services in the form of dividends.

      The ability of Westborough Financial Services to sell additional common
stock also will enable Westborough Financial Services and Westborough Bank to
increase their capital in response to any future regulatory capital requirement
levels. While Westborough Savings currently exceeds all regulatory capital
requirements, the sale of common stock in connection with the reorganization
will assist Westborough Bank with the orderly preservation and expansion of its
capital base and will provide flexibility to respond to sudden and unanticipated
capital needs.

      After completion of the reorganization, the unissued common and preferred
stock authorized by Westborough Financial Services' Articles of Organization
will permit Westborough Financial Services to raise additional equity capital
through further sales of securities and to issue securities in connection with
possible acquisitions, subject to market conditions and any required regulatory
approval of an offering. Westborough Financial Services, however, currently has
no plans with respect to additional offerings of securities. Following the
reorganization, we intend to use stock-related incentive programs to attract and
retain executive and other personnel for itself and its subsidiaries. See
"Management."

      The mutual holding company form of organization will provide additional
flexibility to diversify our business activities through acquisitions of or
mergers with both mutual and stock savings institutions, as well as other
companies. Although there are no current arrangements, understandings or
agreements, written or oral, regarding any such opportunities, Westborough
Financial Services will be in a position after the reorganization to take
advantage of any such favorable opportunities that may arise. See "How We Intend
to Use the Proceeds from the Offering" for a description of our intended use of
proceeds.

      While there are benefits associated with the mutual holding company form
of organization, this form of organization involves additional costs associated
with its maintenance and regulation, including additional administrative
expenses, taxes, regulatory filings and examination fees.

      After considering the advantages and disadvantages of the reorganization,
as well as applicable fiduciary duties, the Board of Trustees of Westborough
Savings unanimously approved the reorganization as being in the best interests
of Westborough Savings, its depositors and the communities it serves.

Effects of the Reorganization

      General. Each depositor in a mutual savings bank has both a deposit
account in the institution and a pro rata ownership interest in the equity of
the savings institution based upon the balance in the depositor's account. This
interest may only be realized in the event of a liquidation of the savings
institution. 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 equity of the institution


                                      119
<PAGE>

without any additional payment beyond the amount of the deposit. A depositor who
reduces or closes such depositor's account receives the balance in the account
but receives nothing for such depositor's ownership interest in the equity of
the institution, which is lost to the extent that the balance in the account is
reduced. Consequently, depositors of a mutual savings bank have no way to
realize the value of their ownership interest, except in the unlikely event that
the mutual savings bank is liquidated. In such event, the depositors of record
at that time 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 bank converts to stock form, permanent
non-withdrawable capital stock is created to represent the ownership of the
institution's equity and the former pro rata ownership of depositors is
thereafter represented exclusively by their liquidation rights. Such capital
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 with no effect on
any deposit account the seller may hold in the institution.

      Continuity. While the reorganization is being accomplished, and after
completion of the reorganization, the routine business of Westborough Bank of
accepting deposits and making loans will continue without interruption.
Westborough Bank will continue to be subject to regulation by the Division and
the FDIC. After the reorganization, Westborough Bank will continue to provide
services for depositors and borrowers under current policies by its management
and staff.

      The Board of Trustees and corporators serving Westborough Savings
immediately before the reorganization will serve as the Board of Directors of
Westborough Bank and the corporators of Westborough Bancorp, MHC, respectively,
after the reorganization. The directors of Westborough Financial Services and
the trustees of Westborough Bancorp, MHC will consist of all of the individuals
currently serving on the Board of Trustees of Westborough Savings. We anticipate
that all officers of Westborough Savings serving immediately before the
reorganization will retain their positions after the reorganization. See
"Management."

      Deposit Accounts and Loans. Under the plan of reorganization, each
depositor in Westborough Savings at the time of the reorganization will
automatically continue as a depositor of Westborough Bank after the
reorganization. Each deposit account will remain the same with respect to
deposit balance, interest rate and other terms, except to the extent affected by
withdrawals made to purchase common stock in the offering. See "-- Procedure for
Purchasing Shares in Subscription and Community Offerings." Each deposit account
will be insured by the FDIC and the Depositors Insurance Fund to the same extent
as before the reorganization. Depositors will continue to hold their existing
certificates of deposit, passbooks and other evidences of their accounts.

      Furthermore, no loan outstanding from Westborough Savings will be affected
by the reorganization, and the amount, interest rate, maturity and security for
each loan will remain as they were contractually fixed prior to the
reorganization.

      Voting Rights of Depositors. Voting rights and control of Westborough
Savings, as a mutual savings bank, are vested in the Board of Trustees. After
the reorganization, direction of


                                      120
<PAGE>

Westborough Bank will be under the control of the Board of Directors of
Westborough Bank. Westborough Financial Services, as the holder of all of the
outstanding common stock of Westborough Bank, will have exclusive voting rights
with respect to any matters concerning Westborough Bank requiring stockholder
approval, including the election of directors of Westborough Bank.

      After the reorganization, the holders of the common stock of Westborough
Financial Services will have exclusive voting rights with respect to any matters
concerning Westborough Financial Services. These voting rights will be exclusive
except to the extent Westborough Financial Services in the future issues
preferred stock with voting rights. Each holder of common stock will be entitled
to vote on any matters to be considered by Westborough Financial Services'
stockholders, including the election of directors of Westborough Financial
Services, subject to the restrictions and limitations set forth in Westborough
Financial Services' Articles of Organization discussed below.

      By virtue of its ownership of a majority of the outstanding shares of
common stock, Westborough Bancorp, MHC will be able to elect all members of the
Board of Directors of Westborough Financial Services and generally will be able
to control the outcome of most matters presented to the stockholders of
Westborough Financial Services for resolution by vote. However, current
regulations and regulatory policies require that adoption of a stock option
plan, management recognition plan or second step conversion of Westborough
Bancorp, MHC be approved by a majority vote of the shares held by the public
stockholders (i.e., all stockholders except Westborough Bancorp, MHC).

      Westborough Bancorp, MHC will be controlled by its Board of Trustees,
which will initially consist of the current trustees of Westborough Savings.
Following the reorganization, approximately one-third of the trustees of
Westborough Bancorp, MHC will be elected annually by the corporators of
Westborough Bancorp, MHC. The initial corporators of Westborough Bancorp, MHC
will consist of all of the corporators of Westborough Savings at the time of the
reorganization. Thereafter, corporators of Westborough Bancorp, MHC will be
nominated by the Board of Trustees and elected by the corporators pursuant to
the Bylaws of Westborough Bancorp, MHC.

      Depositors' Rights if We Liquidate; Liquidation Account. In the unlikely
event of a complete liquidation of Westborough Savings in its current mutual
form, each depositor would receive a pro rata share of any assets of Westborough
Savings remaining after payment of claims of all creditors (including the claims
of all depositors to the withdrawable value of their accounts). Each depositor's
pro rata share of such liquidating distribution would be in the same proportion
as the value of such depositor's deposit account was to the total value of all
deposit accounts in Westborough Savings at the time of liquidation.

      Upon a complete liquidation of Westborough Bank after the reorganization,
each depositor would have a claim as a creditor of the same general priority as
the claims of all other general creditors of Westborough Bank. However, except
as described below, a depositor's claim would be solely for the amount of the
balance in such depositor's deposit account plus accrued interest. Such
depositor would not have an interest in the value or assets of Westborough Bank
above that amount. Instead, the holder of Westborough Bank's common stock (i.e.,


                                      121
<PAGE>

Westborough Financial Services) would be entitled to any assets remaining upon a
liquidation of Westborough Bank.

      The plan of reorganization provides for the establishment, upon the
completion of the reorganization, of a special "liquidation account" for the
benefit of eligible account holders and supplemental eligible account holders in
an amount equal to the net worth of Westborough Savings as of the date of its
latest balance sheet contained in this prospectus. Upon a complete liquidation
of Westborough Bank after the reorganization, each eligible account holder and
supplemental eligible account holder, who continues to maintain such account
holder's deposit account at Westborough Bank, would be entitled to an interest
in the liquidation account prior to any payment to the holders of Westborough
Bank's capital stock. Each eligible account holder and supplemental eligible
account holder will have a pro rata interest in the total liquidation account
for the account holder's deposit accounts based on the proportion that the
aggregate balance of such person's qualifying deposit accounts on December 31,
1997 (the eligibility record date) and December 31, 1998 (the supplemental
eligibility record date), as applicable, bore to the aggregate balance of all
qualifying deposit accounts of all eligible account holders and supplemental
eligible account holders. For this purpose, qualifying deposit accounts include
all savings, certificate of deposit, demand, negotiable orders of withdrawal
(NOW), money market and passbook accounts maintained at Westborough Bank
(excluding any escrow accounts).

      If, however, on any annual closing date (i.e., the anniversary of the
eligibility record date or supplemental eligibility record date, as applicable)
of Westborough Savings, commencing on or after the effective date of the
reorganization, the amount in any deposit account is less than the amount in
such deposit account on December 31, 1997 (with respect to an eligible account
holder), or December 31, 1998 (with respect to a supplemental eligible account
holder) or any other annual closing date, then the interest in the liquidation
account relating to the deposit account would be reduced from time to time by
the proportion of any such reduction, and such interest will cease to exist if
such deposit account is closed. For purposes of the liquidation account,
certificates of deposit will be deemed to be closed upon maturity regardless of
renewal. In addition, no interest in the liquidation account would ever be
increased despite any subsequent increase in the related deposit account.

      Any assets remaining after the above liquidation rights of eligible
account holders and supplemental eligible account holders are satisfied would be
distributed to Westborough Financial Services as the sole stockholder of
Westborough Bank.

      Upon a complete liquidation of Westborough Financial Services, each holder
of shares of the common stock of Westborough Financial Services, including
Westborough Bancorp, MHC, would be entitled to receive a pro rata share of
Westborough Financial Services' assets, following payment of all debts,
liabilities and claims of greater priority of or against Westborough Financial
Services including the rights of depositors in the liquidation account of
Westborough Bank, if any.

      If liquidation of Westborough Bancorp, MHC occurs following completion of
the reorganization, all depositors of Westborough Bank at that time will be
entitled, pro rata to the value of their deposit accounts, to a distribution of
any assets of Westborough Bancorp, MHC remaining after payment of all debts and
claims of creditors.


                                      122
<PAGE>

      Tax Aspects. The reorganization may be effected in any manner approved by
the Division that is consistent with the purposes of the plan of reorganization
and applicable law, regulations and policies. However, Westborough Savings
intends to consummate the reorganization using a series of transactions as
described below. This structure enables Westborough Savings to retain all of its
historical tax attributes and produces significant savings to Westborough
Savings because it simplifies regulatory approvals and conditions associated
with the completion of the reorganization.

      The merger structure will be accomplished as follows:


      (1)   Westborough Savings will organize Westborough Bancorp as a mutual
            savings bank;

      (2)   Westborough Bancorp will organize a capital stock corporation
            (i.e., Westborough Financial Services) as its wholly owned
            subsidiary;

      (3)   Westborough Bancorp will also organize an interim Massachusetts
            stock savings bank as its wholly owned subsidiary ("Interim"). The
            following transactions will then occur simultaneously;

      (4)   Westborough Savings will exchange its charter for a Massachusetts
            stock savings bank charter and become Westborough Bank (the
            "Conversion");

      (5)   Westborough Bancorp will exchange its charter for a Massachusetts
            mutual holding company charter and become Westborough Bancorp,
            MHC;

      (6)   Interim will merge with and into Westborough Bank with Westborough
            Bank being the surviving institution; and

      (7)   the initially issued stock of Westborough Bank (which will be
            constructively received by former Westborough Savings depositors
            when Westborough Savings becomes a stock savings bank pursuant to
            step (4)) will be issued to Westborough Bancorp, MHC in exchange for
            liquidation interests in Westborough Bancorp, MHC (the "Exchange"),
            which will be held by former Westborough Savings's depositors.



                                      123
<PAGE>


Westborough Bancorp, MHC will then contribute 100% of the stock of Westborough
Bank to Westborough Financial Services . Westborough Financial Services will
subsequently offer for sale up to 49% of its common stock pursuant to the plan
of reorganization. As a result of these transactions, (a) Westborough Bank will
be a wholly owned subsidiary of Westborough Financial Services; (b) Westborough
Financial Services will be a majority owned subsidiary of Westborough Bancorp,
MHC ; and (c) the depositors of Westborough Bank will hold liquidation interests
in Westborough Bancorp, MHC.

      Under this structure: (i) the Conversion is intended to be a tax-free
reorganization under Code section 368(a)(1)(F); and (ii) the Exchange is
intended to be a tax-free exchange under Code section 351.

      Under the plan of reorganization, consummation of the reorganization is
conditioned upon, among other things, the prior receipt by Westborough Savings
of either a private letter ruling from the IRS and from the Massachusetts taxing
authorities or an opinion of Thacher Proffitt & Wood as to the federal income
tax consequences and from Wolf & Co., P.C. as to the Massachusetts income tax
consequences of the reorganization to Westborough Savings (in both its mutual
and stock form), Westborough Financial Services and depositors of Westborough
Savings. In Revenue Procedure



                                      124
<PAGE>


99-3, 1999-1 I.R.B. 103, the IRS announced that it will not rule on whether a
transaction qualifies as a tax-free reorganization under Code section
368(a)(1)(F) or as a tax-free exchange of stock for stock in the formation of a
holding company under Code section 351, but that it will rule on significant
sub-issues that must be resolved to determine whether the transaction qualifies
under either of these Code sections.

      Westborough Savings has requested a private letter ruling from the IRS
regarding certain significant sub-issues associated with the reorganization. We
can not assure you that we will obtain a private letter ruling.

      Based in part upon certain representations of Westborough Savings or its
officers and in part upon the private letter ruling of the IRS, the opinion of
Thacher Proffitt & Wood regarding certain federal income tax consequences of
the reorganization will state that:

      (1)   the Conversion will constitute a "reorganization" under Code section
            368(a)(1)(F), and neither Westborough Savings nor Westborough Bank
            will recognize gain or loss as a result of the Conversion;

      (2)   Westborough Savings' depositors will recognize no gain or loss upon
            their constructive receipt of shares of Westborough Bank common
            stock solely in exchange for their interest (i.e., liquidation
            rights) in Westborough Savings;

      (3)   Westborough Savings' depositors will recognize no gain or loss upon
            the issuance to them of deposits in Westborough Bank in the same
            dollar amount as their deposits in Westborough Savings;

      (4)   the Exchange will qualify as an exchange of property for stock
            under Code section 351;

      (5)   Westborough Savings' depositors will recognize no gain or loss upon
            their constructive transfer to Westborough Bancorp, MHC of the
            shares of Westborough Bank common stock they constructively received
            in the Conversion in exchange for interests (i.e., liquidation
            rights) in Westborough Bancorp, MHC;

      (6)   Westborough Bancorp, MHC will recognize no gain or loss upon its
            receipt from Westborough Savings' depositors of the shares of
            Westborough Bank common stock in exchange for the interests (i.e.,
            liquidation rights) in Westborough Bancorp, MHC;

      (7)   Westborough Financial Services will recognize no gain or loss
            upon the sale of shares of its common stock under Westborough
            Savings' plan of reorganization;

      (8)   Westborough Savings' depositors will recognize no gain or loss
            upon the distribution to them of nontransferable subscription
            rights to purchase shares of Westborough Financial Services
            common stock under the plan of reorganization, provided that the
            amount to be paid for such shares is equal to the fair market
            value of such shares; and

      (9)   the basis to the shareholders of shares of Westborough Financial
            Services common stock purchased under the plan of reorganization
            pursuant to such subscription rights will be the amount paid
            therefor and the holding period for such shares will begin on the
            date on which such subscription rights are exercised.




                                      125
<PAGE>

      Unlike private rulings of the IRS, an opinion of counsel is not binding on
the IRS and the IRS could disagree with conclusions reached in the opinion. If
there is a disagreement, we can not guarantee that the IRS would not prevail in
a judicial or administrative proceeding.

      Wolf & Co., P.C. intends to opine, subject to the limitations and
qualifications in its opinion, that, for purposes of the Massachusetts corporate
income tax, the reorganization will not become a taxable transaction to
Westborough Savings (in either its status as Mutual Bank or Stock Bank),
Westborough Bancorp, MHC, Westborough Financial Services, the stockholders of
Westborough Financial Services or the depositors of Westborough Savings.

      Accounting Consequences. The reorganization will be accounted for in a
manner similar to a pooling-of-interests under generally accepted accounting
principles. Accordingly, the carrying value of our assets, liabilities, and
capital will be unaffected by the reorganization and will be reflected in the
Westborough Financial Services' and Westborough Bank's consolidated financial
statements based on their historical amounts.

How We Determined the Offering Range and the $10.00 Price Per Share

      The plan of reorganization requires that the 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. Westborough Savings and
Westborough Financial Services have retained RP Financial to make the
independent valuation. RP Financial's fees for its services in making such
appraisal are estimated to be $27,500. Westborough Savings and Westborough


                                      126
<PAGE>

Financial Services will indemnify RP Financial and its employees and affiliates
against losses (including any losses in connection with claims under the federal
securities laws) arising out of its services as appraiser, except where RP
Financial's liability results from its negligence or bad faith.

      An appraisal has been made by RP Financial in reliance upon the
information contained in this prospectus, including the financial statements. RP
Financial also considered the following factors, among others:

      o     the present and projected operating results and financial condition
            of Westborough Financial Services and Westborough Savings, and the
            economic and demographic conditions in Westborough Savings' existing
            market area;

      o     historical, financial and other information relating to Westborough
            Savings;

      o     a comparative evaluation of the operating and financial statistics
            of Westborough Savings with those of other similarly situated
            publicly traded mutual holding companies, savings associations and
            savings institutions located in New England;

      o     the aggregate size of the offering of the common stock;

      o     the impact of the reorganization on Westborough Savings' equity and
            earnings potential;

      o     the proposed dividend policy of Westborough Financial Services and
            Westborough Bank; and

      o     the trading market for securities of comparable institutions and
            general conditions in the market for such securities.





      On the basis of the foregoing, RP Financial has advised Westborough
Financial Services and Westborough Savings that, in its opinion, dated September
17, 1999, the estimated pro forma market value of the common stock on a fully
converted basis ranged from a minimum of $15.8 million to a maximum of $21.4
million with a midpoint of $18.6 million (the "estimated valuation range").



                                      127
<PAGE>

      The Board of Trustees of Westborough Savings held a meeting to review and
discuss the original appraisal report prepared by RP Financial. Representatives
of RP Financial participated in the meeting to explain the contents of the
appraisal report. The Board of Trustees reviewed the methods that RP Financial
used to determine the pro forma market value of the common stock and the
appropriateness of the assumptions that RP Financial used in determining this
value. The Board of Trustees determined that 35% of the shares to be issued by
Westborough Financial Services will be offered to public stockholders. In
addition the Board of Trustees determined that the common stock will be sold at
$10.00 per share, which is the price most commonly used in stock offerings
involving converting savings institutions.


      The Board of Trustees established an offering range of $5.5 million to
$7.5 million, with a midpoint of $6.5 million. Westborough Financial Services
expects to issue between 552,500 and 747,500 shares of common stock. The
offering range takes into account that Westborough Bank must be a majority-owned
subsidiary of Westborough Financial Services or Westborough Bancorp, MHC as long
as Westborough Bancorp, MHC is in existence. The estimated valuation range and
the offering range may be amended with the approval of the Division and FDIC (if
required), due to subsequent developments in the financial condition of
Westborough Financial Services or Westborough Savings or market conditions
generally.


- --------------------------------------------------------------------------------
The valuation prepared by RP Financial is not intended, and must not be
construed, as a recommendation of any kind as to the advisability of purchasing
such shares. RP Financial did not independently verify the financial statements
and other information provided by Westborough Savings, nor did RP Financial
value independently the assets or liabilities of Westborough Savings. The
valuation considers Westborough Savings as a going concern and should not be
considered as an indication of the liquidation value of Westborough Savings.
Moreover, because such valuation 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 such shares in the
reorganization will thereafter be able to sell such shares at prices at or above
the purchase price.
- --------------------------------------------------------------------------------


      The maximum of the estimated valuation range may be increased up to 15%
and the number of shares of common stock to be issued in the reorganization may
be increased to 859,625 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 valuation range to fill unfilled orders in
the subscription and community offerings.


      We may not sell any shares of common stock unless RP Financial confirms to
Westborough Savings, Westborough Financial Services, the Division and the FDIC
that, to the best of its knowledge, nothing of a material nature has occurred
which, taking into account all relevant factors, would cause RP Financial to
conclude that the aggregate value of the common



                                      128
<PAGE>

stock is incompatible with its estimate of the pro forma market value of the
common stock at the conclusion of the offering.




      If RP Financial concludes that the pro forma market value of the common
stock is either more than 15% above the maximum of the estimated valuation range
or less than the minimum of the estimated valuation range, Westborough Savings
and Westborough Financial Services, after consulting with the Division and the
FDIC, may:

      (1)   terminate the Plan and return all funds promptly with interest at
            Westborough Savings' passbook rate of interest on payments made by
            check, bank check or money order;

      (2)   establish a new estimated valuation range and either;

            (a)   hold new subscription and community offerings; or

            (b)   provide subscribers the opportunity to change or cancel their
                  orders (a "resolicitation"); or

      (3)   take such other actions as permitted by the Division and the FDIC in
            order to complete the reorganization.

If a resolicitation is commenced, unless an affirmative response is received
from a subscriber within a designated period of time, all funds will be promptly
returned to the subscriber as described above.




                                      129
<PAGE>

      If all shares of common stock are not sold through the subscription and
community offerings, then Westborough Savings and Westborough Financial Services
expect to offer the remaining shares in a syndicated community offering, which
would commence during or just after the subscription offering. See "--
Syndicated Community Offering."

      Copies of the appraisal report of RP Financial, 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 Westborough Savings and the other locations specified under "Where You
Can Find Additional Information."

Subscription Offering and Subscription Rights

      In accordance with the plan of reorganization, rights to subscribe for the
purchase of common stock have been granted under the plan of reorganization to
the following persons in the following order of priority:

      (1)   depositors with deposits in Westborough Savings with balances
            aggregating $50 or more ("qualifying deposits") as of December 31,
            1997 ("eligible account holders"); for this purpose, deposit
            accounts include any withdrawable deposits offered by Westborough
            Savings, including negotiable orders of withdrawal (NOW),
            certificates of deposit, demand deposits and IRA and Keogh plans for
            which Westborough Savings acts as custodian or trustee;


      (2)   depositors with qualifying deposits in Westborough Savings on
            December 31, 1998, other than those depositors who would otherwise
            qualify as eligible account holders ("supplemental eligible account
            holders"); and

  ** 4(3)   tax-qualified employee benefit plans of Westborough Financial
            Services, Westborough Savings or Westborough Bancorp, MHC, including
            the employee stock ownership plan.


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 reorganization and as described below under "--
Limitations on Common Stock Purchases."

      Priority 1: Eligible Account Holders. Each eligible account holder will
receive, as first priority and without payment therefor, non-transferable rights
to subscribe for shares of common stock in the subscription offering.
Subscriptions by eligible account holders are subject to maximum and minimum
purchase limitations. See "-- Limitations on Common Stock Purchases."

      If there are not sufficient shares available to satisfy all subscriptions,
shares first will be allocated so as to permit each subscribing eligible account
holder to purchase a number of shares sufficient to make such eligible account
holder's total allocation equal to the lesser of 100 shares


                                      130
<PAGE>

or the number of shares subscribed for. Thereafter, unallocated shares will be
allocated among the remaining subscribing eligible account holders whose
subscriptions remain unfilled in the proportion that the amounts of their
respective aggregate qualifying deposits bear to the total amount of qualifying
deposits of all remaining eligible account holders whose subscriptions remain
unfilled. However, no fractional shares shall be issued.

      To ensure a proper allocation of stock, each eligible account holder must
list on his or her stock order form all deposit accounts in which such eligible
account holder had an ownership interest at December 31, 1997. Failure to list
an account could result in fewer shares being allocated than if all accounts had
been disclosed. The subscription rights of eligible account holders who are also
trustees or executive officers of Westborough Savings or their associates will
be subordinated to the subscription rights of other eligible account holders to
the extent attributable to increased deposits in the one-year period preceding
December 31, 1997.


      Priority 2: Supplemental Eligible Account Holders. To the extent that
there are sufficient shares remaining after satisfaction of the subscriptions by
eligible account holders, each supplemental eligible account holder will
receive, as a second priority and without payment therefor, non-transferable
rights to subscribe for shares of common stock in the subscription offering.
Subscriptions by supplemental eligible account holders are subject to maximum
and minimum purchase limitations. See "-- Limitations on Common Stock
Purchases."

      Priority 3: The Tax-Qualified Employee Benefit Plans. To the extent that
there are sufficient shares remaining after satisfaction of the subscriptions by
eligible account holders and supplemental eligible account holders, the
tax-qualified employee benefit plans, including the employee stock ownership
plan, will receive, as a third priority and without payment therefor,
non-transferable subscription rights to purchase up to 10% of the common stock
to be issued in the offering. As a tax-qualified employee benefit plan, the
employee stock ownership plan intends to purchase 8% of the shares to be issued
in the offering, or 44,200 shares, based on the issuance of 552,500 shares at
the minimum of the offering range or 59,800 shares based on the issuance of
747,500 at the maximum of the offering range. Subscriptions by the employee
stock ownership plan 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 Westborough Savings' trustees, officers, employees or
associates thereof. To the extent shares are not available in the offering to
fill all or part of the purchase order of the employee stock ownership plan,
this plan intends to purchase shares in private transactions or on the open
market after completion of the offering.





      If there are not sufficient shares available to satisfy all subscriptions
of all supplemental eligible account holders, after purchases by eligible
account holders and the tax-qualified employee benefit plans, available shares
first will be allocated among subscribing supplemental


                                      131
<PAGE>

eligible account holders so as to permit each supplemental eligible account
holder to purchase a number of shares sufficient to make such supplemental
eligible account holder's total allocation equal to the lesser of 100 shares or
the number of shares subscribed for. Thereafter, unallocated shares will be
allocated among the remaining subscribing supplemental eligible account holders
whose subscriptions remain unfilled in the proportion that the amounts of their
respective aggregate qualifying deposits bear to the total amount of qualifying
deposits of all remaining supplemental eligible account holders whose
subscriptions remain unfilled. However, no fractional shares shall be issued.

      To ensure a proper allocation of stock, each supplemental eligible account
holder must list on his or her stock order form all deposit accounts in which
such supplemental eligible account holder had an ownership interest at December
31, 1998. Failure to list an account could result in fewer shares being
allocated than if all accounts had been disclosed.

      Expiration Date for the Subscription Offering. The subscription offering
will expire at 12:00 noon, Eastern Time, on _____, 1999, unless we extend this
period for an initial period of up to 45 days. We may further extend this period
for additional 60 day periods with the approval of the Division and, if
necessary, the FDIC. Subscription rights which have not been exercised prior to
the expiration date, as extended, will become void.

      If all shares have not been subscribed for or sold by the expiration date,
as extended, all funds delivered to Westborough Savings will be returned with
interest promptly to the subscribers and all withdrawal authorizations will be
canceled. If an extension beyond the 45-day period following the expiration date
is granted, Westborough Savings will notify subscribers of the extension of time
and of any rights of subscribers to change or cancel their orders. Each
extension may not exceed 60 days, and all extensions, in the aggregate, may not
last beyond _____.

      Persons in Non-qualified States or Foreign Countries. Westborough
Financial Services and Westborough Savings 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 or reorganization
reside. However, Westborough Savings and Westborough Financial Services are not
required to offer stock in the subscription offering to any person who resides
in a foreign country.

Community Offering

      To the extent that shares remain available for purchase after satisfaction
of all subscriptions received in the subscription offering, Westborough Savings
may offer shares pursuant to the plan of reorganization in the community
offering to residents in the towns of Grafton, Hopkinton, Northborough,
Shrewsbury, Southborough and Westborough (the "Community"). The term "residents"
includes persons who occupy a dwelling within the Community and establish an
ongoing physical presence within it, together with an indication that such
presence is not merely transitory in nature (the determination of resident
status will be made by Westborough Savings, in its sole discretion).

      Orders received in the community offering are subject to maximum and
minimum purchase limitations. See "-- Limitations on Common Stock Purchases."
The community


                                      132
<PAGE>

offering, if any, shall commence concurrently with or subsequent to the
commencement of the subscription offering and shall terminate no later than 45
days after the expiration of the subscription offering unless extended by
Westborough Savings and Westborough Financial Services, with the approval of the
Division and the FDIC, if necessary.

- --------------------------------------------------------------------------------
The opportunity to subscribe for shares of common stock in the community
offering category is subject to the right of Westborough Savings and Westborough
Financial Services, in their 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. If Westborough Financial Services
rejects a subscription in part, the subscriber will not have the right to cancel
the remainder of his or her subscription.
- --------------------------------------------------------------------------------

      If there is an oversubscription for shares in the community offering,
shares will be allocated on a priority basis in the following order: natural
persons residing in the Community, any other person subscribing for shares in
the community offering such that each person may receive 1,000 shares, and on a
pro rata basis to such persons based on the amount of their respective
subscriptions. If an oversubscription occurs in the other depositors category,
shares will be allocated first to each subscriber whose order is accepted by
Westborough Savings in an amount equal to the lesser of 100 shares or the number
of shares subscribed for by each such subscriber, if possible. Thereafter, we
will allocate the unallocated shares among such subscribers whose order remains
unsatisfied in the same proportion that each such subscriber's qualifying
deposit bears to the total amount of qualifying deposits of all subscribers
whose subscriptions remain unfilled.

Marketing Arrangements

      Trident Securities, Inc. Westborough Savings, Westborough Financial
Services and Westborough Bancorp, MHC have engaged Trident Securities as a
financial and sales agent in connection with the offering of the common stock.
Trident Securities has agreed to use its best efforts to assist Westborough
Financial Services with the solicitation of subscriptions and orders for shares
of common stock in the offering.


      Trident Securities will receive fees for services provided in connection
with the offering equal to 2.0% of the aggregate purchase price of common stock
sold in the offering. No fees will be paid to Trident Securities with respect to
any shares of common stock purchased by any trustee, executive officer, employee
or employee benefit plan of Westborough Savings or Westborough Financial
Services. Additionally, no fees will be paid to Trident Securities with respect
to any shares of common stock purchased by associates of Westborough Savings'
trustees or executive officers. If there is a syndicated community offering, we
will pay Trident Securities a fee equal to ___% of the aggregate purchase price
of common stock sold in the syndicated community offering. However, the
aggregate fees payable to Trident Securities and any selected dealers in
connection with any syndicated community offering will not exceed 4.5% of the
aggregate purchase price of the common stock sold in the syndicated community
offering. Total fees to Trident Securities, Inc. are estimated to be $90,410 and
$126,290 at the minimum and the maximum of the offering range, respectively. See
"Pro Forma Data" for



                                      133
<PAGE>

the assumptions used to arrive at these estimates. Trident Securities will also
be reimbursed for its reasonable out-of-pocket expenses, including legal fees of
up to $30 thousand and non-legal expenses up to a maximum of $15 thousand.

      Directors/Trustees and Employees. Directors and executive officers of
Westborough Financial Services and trustees and executive officers Westborough
Savings may participate in the solicitation of offers to purchase common stock.
Other employees of Westborough Savings 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.
Westborough Financial Services 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 directors, trustees and employees to participate in the
sale of common stock. No director or trustee, as the case may be, or employee of
Westborough Financial Services or Westborough Savings will be compensated in
connection with his or her participation by the payment of commissions or other
remuneration based either directly or indirectly on transactions in common
stock.

Procedure for Purchasing Shares in Subscription and Community Offerings

      Use of Order Forms. To purchase shares in the subscription offering and
the community offering, an executed order form with the required payment for
each share subscribed for, or with appropriate authorization for withdrawal from
a subscriber's deposit account at Westborough Savings (which may be given by
completing the appropriate blanks in the stock order form), must be received by
Westborough Savings by 12:00 noon, Eastern Time, on the expiration date. You
must submit your order form by mail or overnight courier, or may drop off your
order forms at any of our branch offices. Stock order forms which are not
received by such time or are executed defectively or are received without full
payment (or correct withdrawal instructions) are not required to be accepted. In
addition, we are not obligated to accept orders submitted on photocopied or
facsimiled order forms. We have the power to waive or permit the correction of
incomplete or improperly executed forms, but do not represent that we will do
so. Once received, an executed order form may not be modified, amended or
rescinded without our consent unless subscribers are resolicited or the
reorganization has not been completed within 45 days after the end of the
subscription offering, unless such 45 day period has been extended.

      In order to ensure that eligible account holders and supplemental eligible
account holders are properly identified as to their stock purchase eligibility
and priority, depositors must list on the stock order form all deposit accounts
as of the applicable eligibility record date giving all names in each account
and the account numbers.

      To ensure that each purchaser receives a prospectus at least 48 hours
prior to the expiration date for the offering, in accordance with Rule 15c2-8 of
the Exchange Act, no prospectus will be mailed 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 will confirm receipt or delivery in accordance
with Rule 15c2-8. Order forms will only be distributed when preceded or
accompanied by a prospectus.


                                      134
<PAGE>

      Payment for Shares. Payment for subscriptions may be made by cash, if hand
delivered, check, bank check, money order or by authorization of withdrawal from
deposit accounts maintained with Westborough Savings. Interest will be paid on
payments made by cash, check, bank check or money order at Westborough Savings'
passbook rate (as opposed to tiered rate) of interest from the date payment is
received until the completion or termination of the reorganization. If payment
is made by authorization of withdrawal from deposit accounts, the funds
authorized to be withdrawn will continue to accrue interest at the contractual
rates until completion or termination of the reorganization, but a hold
immediately will be placed on such funds, thereby making them unavailable to the
depositor.

      If a subscriber validly authorizes Westborough Savings to withdraw the
amount of the purchase price from a deposit account at Westborough Savings, the
withdrawal will be made as of the completion of the reorganization. Westborough
Savings will waive any applicable penalties for early withdrawal from
certificates of deposit. 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 be converted into a statement savings account and will earn
interest at the passbook rate.

      The employee stock ownership plan will not be required to pay for the
shares subscribed for at the time it subscribes. Rather, the employee stock
ownership plan may pay for such shares of common stock subscribed for at the
purchase price upon completion of the offering; provided, that there is in force
from the time of its subscription until such time, a loan commitment acceptable
to Westborough Financial Services from an unrelated financial institution or
Westborough Financial Services to lend to the employee stock ownership plan the
aggregate purchase price of the shares for which it subscribed. Westborough
Financial Services intends to provide such a loan to the employee stock
ownership plan.

      Owners of self-directed IRAs may use the assets of such IRAs to purchase
shares of common stock in the subscription and community offerings, provided
that such IRAs are not maintained at Westborough Savings. Persons with IRAs
maintained at Westborough Savings must have their accounts transferred to an
unaffiliated institution or broker to purchase shares of common stock in the
subscription and community offerings. In addition, the provisions of ERISA and
IRS regulations require that officers, trustees and ten percent stockholders who
use self-directed IRA funds to purchase shares of common stock in the
subscription and community offerings make such purchases for the exclusive
benefit of the IRAs. Instructions on how to transfer IRAs maintained at
Westborough Savings can be obtained from the stock information center.
Depositors interested in using funds in an IRA to purchase common stock should
contact the stock information center as soon as possible.

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


                                      135
<PAGE>

Restrictions on Transfer of Subscription Rights and Shares of Common Stock

      Prior to the completion of the reorganization, regulations prohibit any
person with subscription rights from transferring or entering into any agreement
or understanding to transfer the legal or beneficial ownership of the
subscription rights issued under the plan of reorganization 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 such person's account. Each
person exercising such subscription rights will be required to certify that such
person is purchasing shares solely for such person's own account and that such
person 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 an intent to make an offer to purchase such
subscription rights or shares of common stock prior to the completion of the
reorganization.

- --------------------------------------------------------------------------------
Westborough Savings and Westborough Financial Services 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

      The plan of reorganization provides that all shares of common stock not
purchased in the subscription offering or the community offering may be offered
for sale to the general public in a syndicated community offering on a best
efforts basis through a selling group of broker-dealers to be arranged by
Trident Securities acting as agent of Westborough Financial Services. Trident
Securities has not selected any particular broker-dealers to participate in a
syndicated community offering. Westborough Financial Services and Westborough
Savings have reserved the right to reject orders in whole or in part in their
sole discretion in the syndicated community offering. If Westborough Financial
Services or Westborough Savings rejects an order in part, the subscriber will
not have the right to cancel the remainder of his or her subscription. Neither
Trident Securities 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, Trident Securities has agreed to use its best efforts in the
sale of shares in any syndicated community offering.


      The syndicated community offering may commence concurrently with the
community offering or after the community offering is terminated. The syndicated
community offering will terminate no more than 45 days following the expiration
date, unless extended by Westborough Financial Services with the approval of the
Division and FDIC. Such extensions may not be beyond _____. See "-- How We
Determined the Offering Range and the $10.00 Price Per Share" above for a
discussion of rights of subscribers, if any, in the event an extension is
granted.


Limitations on Common Stock Purchases

      The plan of reorganization includes the following limitations on the
number of shares of common stock which may be purchased during the
reorganization:


                                      136
<PAGE>

      (1)   The aggregate amount of outstanding common stock of Westborough
            Financial Services owned or controlled by persons other than
            Westborough Bancorp, MHC, at the close of the offering will be less
            than 50% of Westborough Financial Services' total outstanding common
            stock;

      (2)   No subscription for fewer than 25 shares will be accepted;

      (3)   Except for the tax qualified employee benefit plans, the maximum
            amount of shares of common stock subscribed for or purchased in all
            categories of the reorganization by any person, together with
            associates of, and groups of persons acting in concert with, such
            persons, shall not exceed $100,000;

      (4)   Each eligible account holder may subscribe for and purchase common
            stock in the subscription offering in an amount up to $100,000,
            subject to increase as described below;

      (5)   The tax-qualified employee benefit plans are permitted to purchase
            up to 10% of the shares of common stock issued in the offering and,
            as a tax-qualified employee benefit plan, the employee stock
            ownership plan intends to purchase 8% of the shares of common stock
            issued in the offering;

      (6)   Each supplemental eligible account holder may subscribe for and
            purchase common stock in the subscription offering in an amount up
            to $100,000, subject to increase as described below;

      (7)   Persons purchasing shares of common stock in the community offering,
            together with associates of and groups of persons acting in concert
            with such persons, may purchase common stock in the community
            offering in an amount up to $100,000, subject to increase as
            described below;

      (8)   The trustees, officers and corporators of Westborough Savings and
            their associates in the aggregate, excluding purchases by the
            tax-qualified employee benefit plans, may purchase up to 32% of the
            outstanding shares held by persons other than Westborough Bancorp,
            MHC at the close of the offering;

      (9)   The trustees, officers and corporators of Westborough Savings and
            their associates in the aggregate, excluding purchases by the
            tax-qualified employee benefit plans, may purchase up to 32% of the
            stockholders' equity of Westborough Financial Services held by
            persons other than Westborough Bancorp, MHC.


      Subject to any required regulatory approval and the requirements of
applicable laws and regulations, but without further approval of the corporators
of Westborough Savings, the $100,000 individual amount permitted to be
subscribed for may be increased up to a maximum of 5% of the shares offered for
sale in the offering, exclusive of an increase in the total number of shares
issued due to an increase in the offering range of up to 15% (i.e., up to
859,625 shares), at the sole discretion of Westborough Financial Services and
Westborough Savings. It is currently anticipated that the individual and overall
maximum purchase limitations may be increased if, after a community offering,
Westborough Financial Services has not received subscriptions for an aggregate
amount equal to at least the minimum of the offering range. If the



                                      137
<PAGE>


maximum purchase limitations are increased, subscribers for the maximum amount
will be given the opportunity to increase their subscriptions up to the then
applicable limit. Requests to purchase additional shares of common stock under
this provision will be determined by the Board of Directors of Westborough
Financial Services and the Board of Trustees of Westborough Savings and, if
approved, allocated on a pro rata basis giving priority in accordance with the
priorities set forth in the plan of reorganization and described herein.

      If we sell 859,625 shares, the additional shares will be allocated in
accordance with the priorities and procedures described in "--Subscription
Offering and Subscription Rights" and "--Community Offering."


      The term "associate" of a person is defined to mean:

      (1)   any corporation or organization (other than Westborough Financial
            Services, Westborough Bancorp, MHC, Westborough Savings or a
            majority-owned subsidiary of Westborough Savings) of which such
            person is a director, officer or partner or is directly or
            indirectly, the beneficial owner of 10% or more of any class of
            equity securities;

      (2)   any trust or other estate in which such person has a substantial
            beneficial interest or as to which such person serves as trustee or
            in a similar fiduciary capacity; and

      (3)   any relative or spouse of such person, or any relative of such
            spouse, who has the same home as such person or who is a director or
            officer of Westborough Financial Services, Westborough Bancorp, MHC,
            Westborough Savings or any subsidiary of Westborough Bancorp, MHC or
            Westborough Financial Services or any affiliate thereof; and

      (4)   any person "acting in concert" with any of the persons or entities
            specified in clauses (1) through (3) above; provide, however, that
            any tax-qualified or non-tax-qualified employee plan will not be
            deemed to be an associate of any director, trustee or officer of
            Westborough Bancorp, MHC, Westborough Financial Services or
            Westborough Saving, for purposes of aggregating total shares that
            may be acquired or held by directors, trustees and officers and
            their associates

We have the sole discretion to determine whether prospective purchasers are
"associates" or "acting in concert."

Trustees, directors and officers are not treated as associates of each other
solely by virtue of holding such positions.

Certain Restrictions on Purchase or Transfer of Shares After the Reorganization

      All shares of common stock purchased in connection with the reorganization
by a director, trustee or an executive officer of Westborough Savings,
Westborough Bancorp, MHC or Westborough Financial Services, or their associates,
will be subject to a restriction that the shares not be sold for a period of one
year following the reorganization, except in the event of the death


                                      138
<PAGE>

or judicial declaration of incompetence of such director, trustee 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 Westborough
Financial Services and Westborough Savings will also be subject to the federal
insider trading rules and any other applicable requirements of the federal
securities laws.

      Purchases of outstanding shares of common stock of Westborough Financial
Services by directors, trustees, corporators or executive officers of
Westborough Financial Services, Westborough Bancorp, MHC or Westborough Bank
(and any person who was a trustee, corporator or executive officer of
Westborough Savings; a trustee, corporator or executive officer of Westborough
Bancorp, MHC or a director or executive officer of Westborough Financial
Services at any time after the date on which the Board of Trustees of
Westborough Savings adopted the plan of reorganization), and their associates
during the three-year period following reorganization may be made only through a
broker or dealer registered with the SEC, except with the prior written approval
of the Division. This restriction does not apply, however, to negotiated
transactions involving more than 1% of the outstanding common stock, or
purchases of common stock made and held by any tax-qualified or
non-tax-qualified employee plan of Westborough Bank or Westborough Financial
Services. In addition, no officer or director of Westborough Bank or their
associates may purchase capital stock from Westborough Bank for a period of
three years following the reorganization.

Interpretation, Amendment and Termination

      All interpretations of the plan of reorganization by the Board of Trustees
of Westborough Savings will be final, subject to the authority of the Division
and FDIC. The plan of reorganization provides that, if deemed necessary or
desirable by the Board of Trustees of Westborough Savings, the plan of
reorganization may be substantively amended by a majority vote of the Board of
Trustees as a result of comments from regulatory authorities or otherwise, at
any time prior to approval of the plan by the corporators. Amendment of the plan
of reorganization thereafter requires a majority vote of the Board of Trustees
and the approval of the Division and the FDIC. The plan of reorganization shall
be terminated if the reorganization is not completed within 24 months from the
date on which the corporators of Westborough Savings approve the plan, and such
time may not be extended by Westborough Savings. The plan of reorganization may
be terminated by a majority vote of the Board of Trustees of Westborough Savings
at any time prior to date of the special meeting of corporators, and thereafter
by such a vote with the approval of the Division and the FDIC.

Possible Conversion of Westborough Bancorp, MHC to Stock Form

      Federal and state regulations and the plan of reorganization permit
Westborough Bancorp, MHC to convert from mutual to stock form. Such a
transaction is commonly known as a "second-step conversion." There can be no
assurance when, if ever, a second-step conversion


                                      139
<PAGE>

will occur, and the Board of Trustees has no current intention or plan to
undertake a second-step conversion. If a second-step conversion does not occur,
Westborough Bancorp, MHC will always own a majority of the common stock of
Westborough Financial Services. The Board of Trustees of Westborough Bancorp,
MHC and the Board of Directors of Westborough Financial Services will not
undertake a second-step conversion for three years following the offering,
unless compelling and valid business reasons exist to do so.

      In a second-step conversion, Westborough Bancorp, MHC would merge with and
into Westborough Bank or Westborough Financial Services, with Westborough Bank
or Westborough Financial Services as the resulting entity. Certain depositors of
Westborough Bank would receive the right to subscribe for additional shares of
Westborough Financial Services. The additional shares of common stock of the
holding company issued in the second step conversion would be sold at their
aggregate pro forma market value.

      In a second-step conversion, each share of common stock outstanding
immediately prior to the completion of the second-step conversion held by
persons other than Westborough Bancorp, MHC would be automatically converted
into and become the right to receive a number of shares of common stock of
Westborough Financial Services determined pursuant to an exchange ratio. This
exchange ratio would ensure that after the second-step conversion, subject to
the adjustments described below (if required by the applicable banking
regulators) and any adjustment to reflect the receipt of cash in lieu of
fractional shares, the percentage of the to-be-outstanding shares of the
resulting entity issued to stockholders other than Westborough Bancorp, MHC in
exchange for their common stock would be equal to the percentage of the
outstanding shares of common stock held by public stockholders immediately prior
to the second-step conversion.

      As set forth in the plan of reorganization, the percentage of the
to-be-outstanding shares of the resulting entity issued in exchange for public
shares would be adjusted to reflect the aggregate amount of dividends waived by
Westborough Bancorp, MHC, if any, and the market value of the assets of
Westborough Bancorp, MHC, other than common stock of Westborough Financial
Services. Pursuant to this adjustment, the percentage of the to-be outstanding
shares of the resulting entity issued to public stockholders in exchange for
their minority shares (the "Adjusted Minority Ownership Percentage") is equal to
the percentage of the outstanding shares of common stock held by public
stockholders multiplied by the dividend waiver fraction. The dividend waiver
fraction is equal to the product of:

      o     a fraction, of which the numerator is equal to Westborough Financial
            Services' stockholders' equity at the time of the second-step
            conversion less the aggregate amount of dividends waived by
            Westborough Bancorp, MHC, and the denominator is equal to
            Westborough Financial Services' stockholders' equity at the time of
            the second-step conversion, and

      o     a fraction, of which the numerator is equal to the appraised pro
            forma market value of the resulting entity in the second-step
            conversion minus the value of Westborough Bancorp, MHC's assets
            other than common stock and the denominator is equal to the
            appraised pro forma market value of the resulting entity in the
            second-step conversion.


                                      140
<PAGE>


          RESTRICTIONS ON ACQUISITION OF WESTBOROUGH FINANCIAL SERVICES
                              AND WESTBOROUGH BANK


General

      The plan of reorganization provides for the reorganization of Westborough
Savings in which a mutual holding company and stock holding company are formed,
and Westborough Savings is reorganized from the mutual to the stock form of
organization. See "The Reorganization and The Offering -- General." Certain
provisions in Westborough Financial Services' Articles of Organization and
Bylaws and in its benefit plans and agreements entered into in connection with
the reorganization, together with provisions of the Massachusetts General Laws
("MGL") and certain governing regulatory restrictions, may have anti-takeover
effects.

Mutual Holding Company Structure

      The mutual holding company structure will restrict the ability of our
stockholders to effect a change of control of management because, as long as
Westborough Bancorp, MHC remains in existence as a mutual holding company, it
will control a majority of our voting stock. Moreover, the trustees of
Westborough Bancorp, MHC will be the directors of Westborough Financial Services
and Westborough Bank. Westborough Bancorp, MHC will be able to elect all of the
members of the Board of Directors of Westborough Financial Services and, as a
general matter, will be able to control the outcome of most matters presented to
the stockholders of Westborough Financial Services for vote. Therefore, a change
in control of Westborough Financial Services or Westborough Bank cannot occur
unless Westborough Bancorp, MHC, first converts to the stock form of
organization or is dissolved. See "The Reorganization and The Offering --
Possible Conversion of Westborough Bancorp, MHC to Stock Form."

Westborough Financial Services, Inc.'s Articles of Organization and Bylaws

      Westborough Financial Services' Articles of Organization and Bylaws
contain a number of provisions, relating to corporate governance and certain
rights of stockholders, that might discourage future takeover attempts. As a
result, stockholders who might desire to participate in such transactions may
not have an opportunity to do so. In addition, such provisions will also render
the removal of the Board of Directors or management of Westborough Financial
Services more difficult.

- --------------------------------------------------------------------------------
The following description is necessarily general and qualified by reference to
the Articles of Organization and Bylaws. See "Where You Can Find Additional
Information" as to how to obtain a copy of these documents.
- --------------------------------------------------------------------------------

      Directors. Certain provisions of Westborough Financial Services' Articles
of Organization and Bylaws will impede changes in control of the Board of
Directors. Westborough Financial Services' Articles of Organization provide that
the Board of Directors will be divided into three classes, with directors in
each class elected for three-year staggered terms except for the initial
directors. Thus, it would take two annual elections to replace a majority of
Westborough Financial Services' Board. Westborough Financial Services' Articles


                                      141
<PAGE>

of Organization provide that the size of the Board of Directors may be increased
or decreased only by a majority vote of the Board. The Articles of Organization
also provide that any vacancy occurring in the Board of Directors, including a
vacancy created by an increase in the number of directors, shall be filled for
the remainder of the unexpired term by a majority vote of the directors then in
office. Finally, the Articles of Organization and Bylaws impose certain notice
and information requirements in connection with the nomination by stockholders
of candidates for election to the Board of Directors or the proposal by
stockholders of business to be acted upon at an annual meeting of stockholders.

      The Articles of Organization provide that a director may only be removed
for cause by the affirmative vote of either two-thirds of the authorized Board
of Directors of Westborough Financial Services, or 80% of the shares eligible to
vote. In the absence of these provisions, the vote of the holders of a majority
of the shares of Westborough Financial Services could remove the entire Board,
with or without cause, and replace it with persons of such holders' choice.

      Restrictions on Call of Special Meetings. The Articles of Organization
provide that a special meeting of stockholders may be called by a majority of
the authorized Board of Directors of Westborough Financial Services or the
affirmative vote of a majority of the disinterested directors then in office,
or, upon written application, by stockholders holding at least 80% of the
capital stock entitled to vote at the meeting.

      Votes of Stockholders. The Articles of Organization prohibit cumulative
voting for the election of directors. No cumulative voting means that
Westborough Bancorp, MHC, as the holder of a majority of the shares voted at a
meeting of stockholder, may elect all directors of Westborough Financial
Services to be elected at that meeting. This could prevent public stockholder
representation on Westborough Financial Services' Board of Directors. In
addition, the Articles of Organization also provides that any action required or
permitted to be taken by the stockholders of Westborough Financial Services may
be taken only at an annual or special meeting and prohibits stockholder action
by written consent in lieu of a meeting.

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

      Stockholder Vote Required to Approve Business Combinations with Principal
Stockholders. The Articles of Organization requires the approval of the holders
of at least 80% of Westborough Financial Services' outstanding shares of voting
stock to approve certain "Business Combinations" and related transactions.


                                      142
<PAGE>

      The vote of at least 80% of the stockholders is required in connection
with any transaction involving an Interested Stockholder except in cases where
the proposed transaction has been approved in advance by a majority of those
members of Westborough Financial Services' 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. However,
if the proposed transaction meets certain conditions set forth in the Articles
of Organization designed to afford the stockholders a fair price in
consideration for their shares, approval of only a majority of the outstanding
shares of voting stock would be sufficient.

      The term "Interested Stockholder" is defined to include, among others, any
individual, corporation, partnership or other entity (other than Westborough
Bancorp, MHC, Westborough Financial Services or its subsidiary or any employee
benefit plan maintained by Westborough Financial Services or its subsidiary)
which owns beneficially or controls, directly or indirectly, more than 5% of the
outstanding shares of voting stock of Westborough Financial Services.

      A "Business Combination" means:

      (1)   any merger or consolidation of Westborough Financial Services or any
            of its subsidiaries with or into any Interested Stockholder or its
            affiliate;

      (2)   any sale, lease, exchange, mortgage, pledge, transfer, or other
            disposition to or with any Interested Stockholder or its affiliate
            of 25% or more of the assets of Westborough Financial Services or
            combined assets of Westborough Financial Services and its
            subsidiary;

      (3)   the issuance or transfer to any Interested Stockholder or its
            affiliate by Westborough Financial Services (or any subsidiary) of
            any securities of Westborough Financial Services in exchange for
            cash, securities or other property having an aggregate fair market
            value equaling or exceeding 25% of the combined fair market value of
            the outstanding common stock of Westborough Financial Services and
            its subsidiaries, except for any issuance or transfer pursuant to an
            employee benefit plan of Westborough Financial Services or any
            subsidiary;

      (4)   the adoption of any plan for the liquidation or dissolution of
            Westborough Financial Services proposed by or on behalf of any
            Interested Stockholder or its affiliate; and

      (5)   any reclassification of securities, recapitalization, merger or
            consolidation of Westborough Financial Services which has the effect
            of increasing the proportionate share of common stock or any class
            of equity or convertible securities of Westborough Financial
            Services owned directly or indirectly by an Interested Stockholder
            or its affiliate.

      Evaluation of Offers. The Articles of Organization further provides that
the Board of Directors of Westborough Financial Services shall when evaluating
any offer to Westborough Financial Services from another party to:

      o     make a tender offer or exchange offer for any outstanding equity
            security of Westborough Financial Services;


                                      143
<PAGE>

      o     merge or consolidate Westborough Financial Services with another
            corporation or entity; or

      o     purchase or otherwise acquire all or substantially all of the
            properties and assets of Westborough Financial Services;

in connection with the exercise of its judgment in determining what is in the
best interest of Westborough Financial Services and its stockholders, give due
consideration to the extent permitted by law to all relevant factors, including,
without limitation, Westborough Financial Services' employees, suppliers,
creditors and customers; the economy of the state, region and nation; community
and societal considerations; and the long- and short-term interests of
Westborough Financial Services and its stockholders, including the possibility
that these interests will be best served by the continued independence of
Westborough Financial Services.

      By having these standards in the Articles of Organization of Westborough
Financial Services, the Board of Directors may be in a stronger position to
oppose such a transaction if the Board concludes that the transaction would not
be in the best interests of Westborough Financial Services, even if the price
offered is significantly greater than the then market price of any equity
security of Westborough Financial Services.

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

      The Bylaws may be amended by the affirmative vote of two-thirds of the
Board of Directors of Westborough Financial Services or the affirmative vote of
at least 80% of the total votes eligible to be cast by stockholders, voting
together as a single class. These provisions could have the effect of
discouraging a tender offer or other takeover attempt where the ability to make
fundamental changes through Bylaw amendments is an important element of the
takeover strategy of the acquiror.

Anti-Takeover Effects of Westborough Financial Services, Inc.'s Articles of
Organization, Bylaws and Benefit Plans Adopted in the Reorganization

      The provisions described above are intended to reduce Westborough
Financial Services' 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, the management
recognition plan and the stock option plan to be established may also discourage
takeover attempts by increasing the costs to be incurred by Westborough Bank and
Westborough Financial Services in the event of a takeover. See "Management --
Employment Agreements," and "-- Benefits."

      Westborough Financial Services' Board of Directors believes that the
provisions of the Articles of Organization, Bylaws and benefit plans to be
established are in the best interests of Westborough Financial Services and its
stockholders. An unsolicited non-negotiated proposal


                                      144
<PAGE>

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 Westborough Financial Services 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 Westborough Financial Services and that
otherwise is in the best interests of all stockholders.

Regulatory Restrictions

      Federal Change in Bank Control Act. Federal law provides that no person,
acting directly or indirectly or through or in concert with one or more other
persons, may acquire control of a bank unless the FDIC has been given 60 days
prior written notice. For this purpose, the term "control" means the acquisition
of the ownership, control or holding of the power to vote 25% or more of any
class of a bank holding company's voting stock, and the term "company" includes
an individual, corporation, partnership, and various other entities, acting
individually or in concert. In addition, an acquiring person is presumed to
acquire control if the person acquires the ownership, control or holding of the
power to vote of 10% or more of any class of the holding company's voting stock
if (a) Westborough Financial Services' shares are registered pursuant to Section
12 of the Exchange Act or (b) no other person will own, control or hold the
power to vote a greater percentage of that class of voting securities. The
Federal Reserve Board is authorized by the change in bank control act and its
own regulations to disapprove a proposed transaction on certain specified
grounds. Accordingly, the prior approval of the Federal Reserve Bank would be
required before any person could acquire 10% or more of the Common Stock of
Westborough Financial Services.

      Federal Bank Holding Company Act. Federal law provides that no company may
acquire control of a bank holding company without the prior approval of the
Federal Reserve. Any company that acquires control becomes a "bank holding
company" subject to registration, examination and regulation by the Federal
Reserve. Pursuant to federal regulations, the term "company" is defined to
include banks, corporations, partnerships, associations, and certain trusts and
other entities, and the term "control" is deemed to exist if a company has
voting control of at least 25% of any class of a bank's voting stock, and may be
found to exist if a company controls in any manner the election of a majority of
the directors of the bank or has the power to exercise a controlling influence
over the management or policies of the bank. In addition, a bank holding company
must obtain Federal Reserve Board approval prior to acquiring voting control of
more than 5% of any class of voting stock of a bank or another bank holding
company. The foregoing restrictions do not apply to the acquisition of stock by
one or more tax-qualified employee stock benefit plans, provided that the plan
or plans do not have beneficial ownership in the aggregate of more than 25
percent of any class of our equity security.

      An acquisition of control of a bank that requires the prior approval of
the Federal Reserve Board under the Bank Holding Company Act is not subject to
the notice requirements of the Change in Bank Control Act. Accordingly, the
prior approval of the Federal Reserve Board under the Bank Holding Company Act
would be required (a) before any bank holding company could acquire 5% or more
of the common stock of Westborough Financial Services and (b)


                                      145
<PAGE>

before any other company could acquire 25% or more of the common stock of
Westborough Financial Services.

      The Federal Reserve may prohibit an acquisition of control if:

      (1)   it would result in a monopoly or substantially lessen competition;

      (2)   the financial condition of the acquiring person might jeopardize the
            financial stability of the institution; or

      (3)   the competence, experience or integrity of the acquiring person
            indicates that it would not be in the interest of the depositors or
            of the public to permit the acquisition of control by such person.

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

                         DESCRIPTION OF CAPITAL STOCK OF
                      WESTBOROUGH FINANCIAL SERVICES, INC.

General


      Westborough Financial Services is authorized to issue five million
(5,000,000) shares of common stock having a par value of $.01 per share and one
million (1,000,000) shares of preferred stock having a par value of $.01 per
share. Westborough Financial Services currently expects to sell 747,500 shares
of common stock (or 859,625 in the event of an increase of 15% in the Estimated
Valuation Range) to purchasers of common stock in the offering. In addition,
Westborough Financial Services expects to issue 1,388,214 shares of the common
stock to Westborough Bancorp, MHC (or 1,596,446 in the event of an increase of
15% in the Estimated Valuation Range). Westborough Financial Services will not
issue any shares of preferred stock in the offering. Except as discussed above
in "Restrictions on Acquisition of Westborough Financial Services, Inc. and
Westborough Savings," each share of Westborough Financial Services' common stock
will have the same relative rights as, and will be identical in all respects
with, every other share of common stock. Upon payment of the purchase price for
the common stock in accordance with the plan of reorganization, all such stock
will be duly authorized, fully paid and non-assessable.



                                      146
<PAGE>

      The shares of common stock:

      o     are not deposit accounts and are subject to investment risk;

      o     are not insured or guaranteed by the FDIC, or any other government
            agency; and

      o     are not guaranteed by Westborough Financial Services, Westborough
            Bancorp, MHC or Westborough Savings.

Common Stock

      Dividends. Westborough Financial Services can pay dividends from net
profits if, as and when declared by its Board of Directors. The payment of
dividends by Westborough Financial Services is subject to limitations which are
imposed by law. See "Our Policy Regarding Dividends" and "Regulation of
Westborough Savings Bank and Westborough Financial Services, Inc." Westborough
Bancorp, MHC currently does not intend to waive any dividends paid by
Westborough Financial Services. The owners of common stock of Westborough
Financial Services, including Westborough Bancorp, MHC, will be entitled to
receive and share equally in such dividends as may be declared by the Board of
Directors out of funds legally available therefor. If Westborough Financial
Services issues preferred stock, the holders of the preferred stock may have a
priority over the holders of the common stock with respect to dividends.

      Voting Rights. Upon the effective date of the reorganization, the holders
of common stock of Westborough Financial Services will possess exclusive voting
rights in Westborough Financial Services. They will elect Westborough Financial
Services' Board of Directors and act on such other matters as are required to be
presented to them under law or Westborough Financial Services' Articles of
Organization or as are otherwise presented to them by the Board of Directors.
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. Under certain
circumstances, shares in excess of 10% of Westborough Financial Services' common
stock, exclusive of the shares held by Westborough Bancorp, MHC, may be
considered "Excess Shares" and may therefore not be entitled to vote. See
"Restrictions on Acquisition of Westborough Financial Services, Inc. and
Westborough Savings." If Westborough Financial Services issues preferred stock,
holders of the preferred stock may also possess voting rights. Certain matters,
including the removal of directors, the approval of business combinations and
amending the Articles of Organization or Bylaws, generally requires an 80%
stockholder vote. See "Restrictions on Acquisition of Westborough Financial
Services, Inc. and Westborough Savings."

      Liquidation. In the event of any liquidation, dissolution or winding up of
Westborough Bank, Westborough Financial Services, as owner of Westborough Bank's
capital stock, would be entitled to receive, after payment or provision for
payment of all debts and liabilities of Westborough 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 the supplemental
eligible account holders (see "The Reorganization and The Offering -- Effects of
the Reorganization -- Liquidation Rights"), all assets of Westborough Bank
available for distribution. In the event of liquidation, dissolution or winding
up of Westborough Financial Services, the holders of its common stock would be
entitled to receive, after payment or


                                      147
<PAGE>

provision for payment of all its debts and liabilities, all of the assets of
Westborough Financial Services 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 the liquidation or dissolution.

      Preemptive Rights; Redemption. Holders of the common stock of Westborough
Financial Services will not be entitled to preemptive rights with respect to any
shares which may be issued. The common stock is not subject to redemption.

Preferred Stock

      Westborough Financial Services will not issue any shares of its authorized
preferred stock in the reorganization. We may issue 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.

                             LEGAL AND TAX OPINIONS

      Thacher Proffitt & Wood, Washington, D.C. will issue its opinion to us of
the legality of the issuance of the common stock being offered and certain
matters relating to the reorganization and federal taxation. Certain matters
relating to state taxation will be passed upon for us by Wolf & Company, P.C.,
Boston, Massachusetts. Certain legal matters will be passed upon for Trident
Securities, Inc. by Housley Kantarian & Bronstein, P.C., Washington, D.C.

                                     EXPERTS

      The consolidated balance sheets of Westborough Savings as of September 30,
1998 and 1997 and consolidated statements of income, changes in surplus and cash
flows for each of the three years ended September 30, 1998, 1997 and 1996 have
been included in this prospectus in reliance upon the report of Wolf & Company,
P.C., independent certified public accountants, appearing elsewhere in this
prospectus, and upon the authority of said firm as experts in accounting and
auditing.


      RP Financial has consented to the publication in this document of a
summary of its letter to Westborough Savings setting forth its opinion as to the
estimated pro forma market value of Westborough Savings in the reorganized form
and its letter setting forth the value of subscription rights and to the use of
its name and statements with respect to it appearing in this document.



                                      148
<PAGE>

                            REGISTRATION REQUIREMENTS

      Our common stock is registered pursuant to Section 12(g) of the Securities
Exchange Act of 1934, as amended (the "Exchange Act"). We will be subject to the
information, proxy solicitation, insider trading restrictions, tender offer
rules, periodic reporting and other requirements of the SEC under the Exchange
Act. We may not deregister the common stock under the Exchange Act for a period
of at least three years following the reorganization.

                    WHERE YOU CAN FIND ADDITIONAL INFORMATION

      We are subject to the informational requirements of the Exchange Act and
must file reports and other information with the SEC.

      We have filed with the SEC a registration statement on Form SB-2 under the
Securities Act of 1933, as amended, with respect to the common stock offered in
this document. As permitted by the rules and regulations of the SEC, this
document does not contain all the information set forth in the registration
statement. You may examine this information without charge at the public
reference facilities of the SEC located at 450 Fifth Street, N.W., Washington,
D.C. 20549. You may obtain copies of this material from the SEC at prescribed
rates. You may obtain information on the operations of the Public Reference Room
by calling the SEC at 1-800-SEC-0330. The SEC also maintains an Internet address
("web site") that contains reports, proxy and information statements and other
information regarding registrants, including Westborough Financial Services,
that file electronically with the SEC. The address for this web site is
"http://www.sec.gov."


      This document contains a description of the material features of certain
exhibits to the Form SB-2. The statements as to the contents of such exhibits,
however, are, of necessity, brief descriptions and are not necessarily complete;
each such statement is qualified by reference to such contract or document.


      A copy of Westborough Financial Services' Articles of Organization and
Bylaws, as well as those of Westborough Bank and Westborough Bancorp, MHC, are
available without charge from Westborough Savings. Copies of the plan of
reorganization are also available from Westborough Savings without charge.

      Westborough Savings has filed an application for the establishment of a
mutual holding company and associated stock issuance with the Board of Bank
Incorporation and the Division of Banks of the Commonwealth of Massachusetts. In
addition, Westborough Savings has filed copies of that application with the
FDIC. Westborough Financial Services has filed an application with the Federal
Reserve Bank of Boston to become a bank holding company. This prospectus omits
certain information contained in those applications.


                                      149
<PAGE>








                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
                            WESTBOROUGH SAVINGS BANK



<TABLE>

<S>                                                              <C>
Independent Auditors' Report                                         F-2
Consolidated Balance Sheets as of June 30, 1999
    (unaudited) and September 30, 1998 and 1997                      F-3

Consolidated Statements of Income for the Nine Months
    Ended June 30, 1999 and 1998 (unaudited) and for the
    Years Ended September 30, 1998, 1997 and 1996                     33

Consolidated Statements of Changes in Surplus for the
    Nine Months Ended June 30, 1999 (unaudited) and for
    the Years Ended September 30, 1998, 1997 and 1996                F-4

Consolidated Statements of Cash Flows for the Nine Months
    Ended June 30, 1999 and 1998 (unaudited) and for the
    Years Ended September 30, 1998, 1997 and 1996                    F-5

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


- --------------------------------------------------------------------------------
Other schedules are omitted as they are not required or are not applicable or
the required information is shown in the consolidated financial statements or
related notes thereto.

Financial statements of Westborough Bancorp, MHC and Westborough Financial
Services, Inc. have not been provided because they have conducted no operations.
Westborough Bancorp, MHC has not yet been organized and Westborough Financial
Services, Inc. has no assets and no liabilities.
- --------------------------------------------------------------------------------


                                      F-1
<PAGE>



                          INDEPENDENT AUDITORS' REPORT



The Audit Committee
Westborough Savings Bank
Westborough, Massachusetts


We have audited the accompanying consolidated balance sheets of Westborough
Savings Bank and subsidiaries as of September 30, 1998 and 1997, and the related
consolidated statements of income, changes in surplus and cash flows for each of
the years in the three-year period ended September 30, 1998. These consolidated
financial statements are the responsibility of the Bank's management. Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Westborough Savings
Bank and subsidiaries as of September 30, 1998 and 1997, and the results of
their operations and their cash flows for each of the years in the three-year
period ended September 30, 1998, in conformity with generally accepted
accounting principles.


WOLF & COMPANY, P.C.




Boston, Massachusetts
November 9, 1998, except for Note 15 as to which the
     date is March 15, 1999




                                      F-2
<PAGE>


                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                                 (IN THOUSANDS)


                                     ASSETS


<TABLE>
<CAPTION>

                                                                                        September 30,
                                                                June 30,        -------------------------------
                                                                  1999              1998             1997
                                                              --------------    --------------   --------------
                                                               (unaudited)
<S>                                                                 <C>               <C>              <C>
Cash and due from banks                                       $   2,511         $   2,698        $   2,884
Federal funds sold                                                5,385             6,659            4,660
Short-term investments                                            5,157             3,084              366
                                                              --------------    --------------   --------------
               Total cash and cash equivalents                   13,053            12,441            7,910

Securities available for sale                                    62,409            59,345           60,937
Federal Home Loan Bank stock, at cost                               850               762              717
Loans, net                                                       89,428            82,348           70,580
Foreclosed real estate, net                                          --                74               19
Banking premises and equipment, net                               1,645             1,522            1,473
Accrued interest receivable                                         997             1,116            1,170
Deferred income taxes                                               501                --              290
Life insurance policies                                           2,872               704              627
Other assets                                                        358               211              173
                                                              --------------    --------------   --------------
                                                              $ 172,113         $ 158,523        $ 143,896
                                                              --------------    --------------   --------------
                                                              --------------    --------------   --------------

                             LIABILITIES AND SURPLUS

Deposits                                                      $ 147,135         $ 135,962        $ 125,170
Federal Home Loan Bank advances                                   4,000             2,000                -
Mortgagors' escrow accounts                                         195               218              180
Accrued taxes and expenses                                          789               960            1,063
Other liabilities                                                   546                16               36
                                                              --------------    --------------   --------------
               Total liabilities                                152,665           139,156          126,449
                                                              --------------    --------------   --------------
Commitments and contingencies

Surplus                                                          19,411            18,207           16,894
    Accumulated other comprehensive income                           37             1,160              553
                                                              --------------    --------------   --------------
               Total surplus                                     19,448            19,367           17,447
                                                              --------------    --------------   --------------

                                                              $ 172,113         $ 158,523        $ 143,896
                                                              --------------    --------------   --------------
                                                              --------------    --------------   --------------
</TABLE>






See accompanying notes to consolidated financial statements.



                                      F-3
<PAGE>






                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

                  CONSOLIDATED STATEMENTS OF CHANGES IN SURPLUS

               NINE MONTHS ENDED JUNE 30, 1999 (UNAUDITED) AND THE
                 YEARS ENDED SEPTEMBER 30, 1998, 1997, AND 1996

                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                           Accumulated
                                                                              Other
                                                                          Comprehensive          Total
                                                           Surplus            Income            Surplus
                                                        -------------    ----------------    --------------

<S>                                                      <C>                   <C>             <C>
Balance at September 30, 1995                                $ 14,403              $ 292           $ 14,695
                                                                                             --------------
Comprehensive income:
    Net income                                                  1,183                  -             1,183
    Change in net unrealized gain on securities
        available for sale, after reclassification
        adjustment and tax effects                                    -              (89)              (89)
                                                                                             --------------
              Total comprehensive income                                                             1,094
                                                        -------------    ----------------    --------------

Balance at September 30, 1996                                 15,586                 203            15,789
                                                                                             --------------
Comprehensive income:
    Net income                                                 1,308                   -             1,308
    Change in net unrealized gain on securities
        available for sale, after reclassification
        adjustment and tax effects                                 -                 350               350
                                                                                             --------------
              Total comprehensive income                                                             1,658
                                                        -------------    ----------------    --------------

Balance at September 30, 1997                                 16,894                 553            17,447
                                                                                             --------------
Comprehensive income:
    Net income                                                 1,313                   -             1,313
    Change in net unrealized gain on securities
        available for sale, after reclassification
        adjustment and tax effects                                 -                 607               607
                                                                                             --------------
              Total comprehensive income                                                             1,920
                                                        -------------    ----------------    --------------

Balance at September 30, 1998                                 18,207               1,160            19,367
                                                                                             --------------
Comprehensive income (unaudited):
    Net income                                                 1,204                                 1,204
    Change in net unrealized gain on securities
        available for sale, after reclassification
        adjustment and tax effects                                                (1,123)           (1,123)
                                                                                             --------------
              Total comprehensive income                                                                81
                                                        -------------    ----------------    --------------
Balance at June 30, 1999 (unaudited)                        $ 19,411                $ 37          $ 19,448
                                                        -------------    ----------------    --------------
                                                        -------------    ----------------    --------------

</TABLE>







See accompanying notes to consolidated financial statements.



                                      F-4
<PAGE>


                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                 (IN THOUSANDS)



<TABLE>
<CAPTION>

                                                                       Nine Months Ended
                                                                            June 30                Years Ended September 31,
                                                                      -------------------     --------------------------------
                                                                        1999        1998        1998        1997        1996
                                                                      --------    --------    --------    --------    --------
                                                                         (unaudited)
<S>                                                                   <C>         <C>         <C>         <C>         <C>
Cash flows from operating activities:
    Net income                                                        $  1,204    $  1,060    $  1,313    $  1,308    $  1,183
    Adjustments to reconcile net income to net cash
        provided by operating activities:
            Provision for loan losses                                       35          30          39          96         105
            Charitable contribution in the form of equity
                securities                                                --          --          --           110        --
            Provision (credit) for losses on foreclosed real estate          1         (22)        (22)       --            44
            Amortization of premiums on securities                          66          66          88          93         200
            Amortization of net deferred loan (fees) costs                 (11)        (28)        (31)         (9)         10
            Depreciation and amortization expense                          208         141         228         206         165
            Gain on sales and dispositions of securities, net             (534)        (88)        (90)       (337)       (119)
            Recognition of expired covered call options                   (220)       --          --          --          --
            Loans originated for sale                                     --          (269)       (269)       (120)       --
            Proceeds from loan sales                                      --           269         269         120        --
            Decrease (increase) in accrued interest receivable             119         212          54         (72)       (162)
            Deferred income tax provision (benefit)                         12          21          59         (37)        (98)
            Other, net                                                     289        (366)       (411)        (54)       (401)
                                                                      --------    --------    --------    --------    --------
                  Net cash provided by operating activities              1,169       1,026       1,227       1,304         927
                                                                      --------    --------    --------    --------    --------
Cash flows from investing activities:
    Proceeds from sales and calls of securities available
        for sale                                                         5,916      11,529      17,976       7,990      16,237
    Proceeds from maturities of securities available for sale            6,251       5,250       1,250       3,520       3,550
    Purchase of securities available for sale                          (20,081)    (16,160)    (20,835)    (12,442)    (28,661)
    Principal payments received on mortgage and
        asset-backed securities                                          3,729       3,281       4,214       2,777       3,300
    Purchase of Federal Home Loan Bank stock                               (88)        (45)        (45)        (75)        (44)
    Loans originated, net of principal payments                         (7,104)    (11,010)    (11,850)     (5,424)     (7,579)
    Proceeds from sales of foreclosed real estate                           74          57          57         164         140
    Capitalized costs associated with foreclosed real
        estate                                                              (1)        (16)        (16)        (39)       (125)
    Purchase of banking premises and equipment                            (331)       (197)       (277)       (285)       (386)
    Purchase of life insurance policies                                 (2,072)       --          --          --          --
                                                                      --------    --------    --------    --------    --------
                  Net cash used by investing activities                (13,707)     (7,311)     (9,526)     (3,814)    (13,568)
                                                                      --------    --------    --------    --------    --------
                                                                      --------    --------    --------    --------    --------

</TABLE>

                                   (continued)

See accompanying notes to consolidated financial statements.


                                      F-5
<PAGE>


                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONCLUDED)

                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                Nine Months Ended
                                                                    June 30,                      Years Ended September 30,
                                                            ---------------------------   ----------------------------------------
                                                               1999           1998           1998           1997          1996
                                                            ------------   ------------   ------------   ------------   ----------
                                                                    (unaudited)
<S>                                                       <C>             <C>           <C>             <C>         <C>
Cash flows from financing activities:
    Net increase in deposits                                     11,173          5,064         10,792          4,888       10,733
    Proceeds from Federal Home Loan Bank advances                 2,000              -          2,000              -        3,000
    Repayment of Federal Home Loan Bank advances                      -              -              -         (3,000)           -
    Net increase (decrease) in mortgagors' escrow accounts          (23)           (14)            38             43           49
                                                            ------------   ------------   ------------   ------------   ----------
                  Net cash provided by financing
                       activities                                13,150          5,050         12,830          1,931       13,782
                                                            ------------   ------------   ------------   ------------   ----------
Net change in cash and cash equivalents                             612         (1,235)         4,531           (579)       1,141

Cash and cash equivalents at beginning of period                 12,441          7,910          7,910          8,489        7,348
                                                            ------------   ------------   ------------   ------------   ----------

Cash and cash equivalents at end of period                     $ 13,053        $ 6,675       $ 12,441        $ 7,910      $ 8,489
                                                            ------------   ------------   ------------   ------------   ----------
                                                            ------------   ------------   ------------   ------------   ----------

Supplemental cash flow information:
    Interest paid on deposits                                   $ 3,573        $ 3,391        $ 4,556        $ 4,284      $ 4,037
    Interest paid on Federal Home Loan Bank
        advances                                                    100              -              -            132            -
    Income taxes paid                                               483            695            835            656          789
    Transfer from loans to foreclosed
        real estate                                                   -              -             74              -            -
    Transfer of securities from held to maturity to
        available for sale                                            -              -              -              -       17,174

</TABLE>


See accompanying notes to consolidated financial statements.



                                      F-6
<PAGE>




                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

    JUNE 30, 1999 AND 1998 (UNAUDITED) AND SEPTEMBER 30, 1998, 1997 AND 1996
                             (DOLLARS IN THOUSANDS)


1.      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

        BASIS OF CONSOLIDATION AND PRESENTATION

        The consolidated financial statements include the accounts of
        Westborough Savings Bank (the "Bank") and its wholly-owned subsidiaries,
        The Hundredth Corporation, which owns foreclosed real estate and the One
        Hundredth Security Corporation and Eli Whitney Security Corporation,
        which are Massachusetts security corporations. All significant
        intercompany balances and transactions have been eliminated in
        consolidation.

        With respect to information for the nine months ended June 30, 1999 and
        1998, 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 nine
        months ended June 30, 1999 are not necessarily indicative of the results
        that may be expected for the year ended September 30, 1999.

        USE OF ESTIMATES

        In preparing consolidated financial statements in conformity with
        generally accepted accounting principles ("GAAP"), management is
        required to make estimates and assumptions that affect the reported
        amounts of assets and liabilities as of the date of the consolidated
        balance sheet and reported amounts of revenues and expenses during the
        reporting period. Actual results could differ from those estimates. The
        determination of the allowance for losses on loans is a material
        estimate that is particularly susceptible to significant change in the
        near term.

        BUSINESS

        The Bank provides a variety of financial services to individuals and
        small businesses through its five offices in Westborough, Northborough
        and Shrewsbury, Massachusetts. Its primary deposit products are
        checking, savings and term certificate accounts and its primary lending
        products are residential mortgage loans.

        RECLASSIFICATIONS

        Certain amounts have been reclassified in the 1998, 1997 and 1996
        consolidated financial statements to conform to the 1999 presentation.



                                      F-7
<PAGE>


                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                             (DOLLARS IN THOUSANDS)


        SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

        CASH EQUIVALENTS

        Cash equivalents include amounts due from banks, federal funds sold on a
        daily basis and short-term investments.

        SECURITIES AVAILABLE FOR SALE

        Investments classified as "available for sale" are reflected on the
        consolidated balance sheet at fair value, with unrealized gains and
        losses excluded from earnings and reported in accumulated other
        comprehensive income.

        Purchase premiums and discounts are amortized to earnings by the
        interest method over the terms of the investments. Declines in the value
        of investments that are deemed to be other than temporary are reflected
        in earnings when identified. Gains and losses on disposition of
        investments are computed by the specific identification method.

        LOANS

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

        Loans that management has the intent and ability to hold for the
        foreseeable future or until maturity or pay-off generally are reported
        at their outstanding unpaid principal balances adjusted for the
        allowance for loan losses and deferred costs on originated loans.
        Interest income is accrued on the unpaid principal balance. Net loan
        origination costs are deferred and recognized as an adjustment of the
        related loan yield using the interest method.

        The accrual of interest on mortgage and commercial loans is discontinued
        when in the judgment of management the collection of principal or
        interest is doubtful.

        All interest accrued but not collected for loans that are placed on
        nonaccrual or charged off is reversed against interest income. The
        interest on these loans is accounted for on the cash-basis until
        qualifying for return to accrual. Loans are returned to accrual status
        when all the principal and interest amounts contractually due are
        brought current and future payments are reasonably assured.



                                      F-8
<PAGE>


                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                             (DOLLARS IN THOUSANDS)


        SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

        ALLOWANCE FOR LOAN LOSSES

        The allowance for loan losses is established as losses are estimated to
        have occurred through a provision for loan losses charged to earnings.
        Loan losses are charged against the allowance when management believes
        the uncollectibility of a loan balance is confirmed. Subsequent
        recoveries, if any, are credited to the allowance.

        The allowance for loan losses is evaluated on a regular basis by
        management and is based upon management's periodic review of the
        collectibility of the loans in light of historical experience, the
        nature and volume of the loan portfolio, adverse situations that may
        affect the borrower's ability to repay, estimated value of any
        underlying collateral and prevailing economic conditions. This
        evaluation is inherently subjective as it requires estimates that are
        susceptible to significant revision as more information becomes
        available.

        A loan is considered impaired when, based on current information and
        events, it is probable that the Bank will be unable to collect the
        scheduled payments of principal or interest when due according to the
        contractual terms of the loan agreement. Impairment is 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
        obtainable market price, or the fair value of the collateral if the loan
        is collateral dependent. Substantially all of the Bank's loans which
        have been identified as impaired have been measured by the fair value of
        existing collateral.

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

        FORECLOSED REAL ESTATE

        Assets acquired through, or in lieu of, loan foreclosure are held for
        sale and are initially recorded at fair value at the date of
        foreclosure, establishing a new cost basis. Subsequent to foreclosure,
        valuations are periodically performed by management and the assets are
        carried at the lower of carrying amount or fair value, less cost to
        sell. Revenue and expenses from operations and changes in the valuation
        allowance are included in net expenses from foreclosed assets.



                                      F-9
<PAGE>


                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                             (DOLLARS IN THOUSANDS)


        SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

        BANKING PREMISES AND EQUIPMENT

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

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

        TRANSFERS OF FINANCIAL ASSETS

        Transfers of financial assets are accounted for as sales, when control
        over the assets has been surrendered. Control over transferred assets is
        deemed to be surrendered when (1) the assets have been isolated from the
        Bank, (2) the transferee obtains the right (free of conditions that
        constrain it from taking advantage of that right) to pledge or exchange
        the transferred assets, and (3) the Bank does not maintain effective
        control over the transferred assets through an agreement to repurchase
        them before their maturity.

        RETIREMENT PLAN

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

        ADVERTISING COSTS

        All advertising costs are expensed as incurred.

        INCOME TAXES

        Deferred tax assets and liabilities are reflected at currently enacted
        income tax rates applicable to the period in which the deferred tax
        assets or liabilities are expected to be realized or settled. As changes
        in tax laws or rates are enacted, deferred tax assets and liabilities
        are adjusted accordingly through the provision for income taxes. The
        Bank's base amount of its federal income tax reserve for loan losses
        that arose before 1987 is a permanent difference for which there is no
        recognition of a deferred tax liability. However, the allowance for loan
        losses maintained for financial reporting purposes is treated as a
        temporary difference with allowable recognition of a related deferred
        tax asset, if it is deemed realizable.




                                      F-10
<PAGE>


                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                             (DOLLARS IN THOUSANDS)


        SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

        COMPREHENSIVE INCOME

        The Bank adopted Statement of Financial Accounting Standards ("SFAS")
        No. 130, "Reporting Comprehensive Income," as of October 1, 1998.
        Accounting principles generally require that recognized revenue,
        expenses, gains and losses be included in net income. Although certain
        changes in assets and liabilities, such as unrealized gains and losses
        on securities available for sale are reported as a separate component of
        the surplus section of the balance sheet, such items, along with net
        income, are components of comprehensive income. The adoption of SFAS No.
        130 had no effect on the Bank's net income or surplus.

        The components of the change in accumulated other comprehensive income
        and related tax effects are as follows:


<TABLE>
<CAPTION>
                                                   Nine Months
                                                      Ended             Years Ended September 30,
                                                    June 30,         ---------------------------------
                                                      1999                1998              1997
                                                 ----------------    ---------------   ---------------
                                                   (unaudited)
<S>                                                     <C>                 <C>                 <C>
Change in net unrealized holding gains
    (losses) on securities available for sale           $ (1,275)           $ 1,101             $ 884
Reclassification adjustment for gains
    realized in income                                      (534)               (90)             (337)
                                                 ----------------    ---------------   ---------------
                                                          (1,809)             1,011               547

Tax effect                                                   686               (404)             (197)
                                                 ----------------    ---------------   ---------------

Net-of-tax amount                                       $ (1,123)             $ 607             $ 350
                                                 ----------------    ---------------   ---------------
                                                 ----------------    ---------------   ---------------
</TABLE>






                                      F-11
<PAGE>


                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                             (DOLLARS IN THOUSANDS)


        SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONCLUDED)

        RECENT ACCOUNTING PRONOUNCEMENTS

        In February 1998, the Financial Accounting Standards Board ("FASB")
        issued SFAS No. 132, "Employers' Disclosures about Pensions and Other
        Postretirement Benefits," effective for fiscal years beginning after
        December 15, 1997. The Statement revises employers' disclosures about
        pension and other postretirement benefit plans. It does not change the
        measurement or recognition of those plans. The Statement standardizes
        the disclosure requirements for pensions and other postretirement
        benefits to the extent practical, requires additional information on
        changes in the benefits obligations and fair values of plan assets that
        will facilitate financial analysis, and eliminates certain disclosures
        that were previously required by GAAP. The Bank will adopt these
        disclosure requirements beginning in the year ending September 30, 1999.


        In June 1998, FASB issued SFAS No. 133, "Accounting for Derivative
        Instruments and Hedging Activities," effective for all fiscal quarters
        of all fiscal years beginning after June 15, 1999. This Statement
        standardizes the accounting for derivative instruments, including
        certain derivative instruments embedded in other contracts, by requiring
        that an entity recognize those items as assets or liabilities in the
        balance sheet and measure them at fair value. If certain conditions are
        met, an entity may elect to designate a derivative as follows: a hedge
        of the exposure to changes in the fair value of a recognized asset or
        liability, or of an unrecognized firm commitment that is attributable to
        a particular risk; a hedge of the exposure to variability in the cash
        flows of a recognized asset or liability, or of a forecasted
        transaction, that is attributable to a particular risk; or, a hedge of
        the foreign currency exposure of an unrecognized firm commitment, an
        available-for-sale security, a forecasted transaction, or a net
        investment in a foreign operation. This Statement generally provides for
        matching the timing of the recognition of the gain or loss on the
        hedging instrument with the recognition of the changes in the fair value
        of the item being hedged. Depending on the type of hedge, such
        recognition will be in either net income or other comprehensive income.
        For a derivative not designated as a hedging instrument, changes in fair
        value are recognized in net income in the period of change. Adoption of
        this Statement by the Bank will require that changes in fair value of
        covered call options be recognized in net income. Currently, such
        changes are included in accumulated other comprehensive income.



        In June 1999, FASB issued SFAS No. 137, "Accounting for Derivative
        Instruments and Hedging Activities - Deferral of the Effective Date of
        FASB Statement No. 133" which deferred the effective date of SFAS No.
        133 until June 15, 2000.




                                      F-12
<PAGE>

                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                             (DOLLARS IN THOUSANDS)



2.      SHORT-TERM INVESTMENTS

        Short-term investments consist of funds invested in money market funds.
        The fair value at June 30, 1999 (unaudited) and September 30, 1998 and
        1997 approximates the carrying value and the funds are available on a
        daily basis.


3.      SECURITIES AVAILABLE FOR SALE

        The amortized cost and estimated fair value of securities available for
        sale, with gross unrealized gains and losses, is as follows:



<TABLE>
<CAPTION>
                                                               June 30,1999
                                           -------------------------------------------------------
                                                              Gross         Gross
                                             Amortized      Unrealized     Unrealized      Fair
                                                Cost           Gains         Losses        Value
                                           ------------     -----------   ------------  ----------
                                                                  (unaudited)
<S>                                         <C>               <C>                <C>        <C>
U.S. Government obligations                    $13,085       $   144       $     5       $13,224
Federal agency obligations                       9,806             3           240         9,569
Banking and finance obligations                  4,527             6            57         4,476
Mortgage backed securities                      13,345            20           150        13,215
Asset-backed securities                            738            --             2           736
Other bonds and obligations                     13,421            41           151        13,311
                                               -------       -------       -------       -------
        Total debt securities                   54,922           214           605        54,531

Marketable equity securities                     7,400           980           502         7,878
                                               -------       -------       -------       -------
        Total securities
            available for sale                 $62,322       $ 1,194       $ 1,107       $62,409
                                               -------       -------       -------       -------
                                               -------       -------       -------       -------
</TABLE>








                                      F-13
<PAGE>


                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                             (DOLLARS IN THOUSANDS)



        SECURITIES AVAILABLE FOR SALE (CONTINUED)


<TABLE>
<CAPTION>
                                                                  September 30, 1998
                                            ----------------------------------------------------------------
                                                                 Gross            Gross
                                              Amortized       Unrealized       Unrealized          Fair
                                                Cost             Gains           Losses            Value
                                            -------------    -------------    -------------    -------------
<S>                                      <C>              <C>              <C>              <C>
U.S. Government obligations                  $13,091          $   488          $    --          $13,579
Federal agency obligations                     9,504              156               --            9,660
Banking and finance obligations                5,534               90               --            5,624
Mortgage-backed securities                    11,475              150               12           11,613
Other bonds and obligations                   13,412              350               --           13,762
                                             -------          -------          -------          -------
        Total debt securities                 53,016            1,234               12           54,238

Marketable equity securities                   4,433              935              261            5,107
                                             -------          -------          -------          -------
        Total securities
            available for sale               $57,449          $ 2,169          $   273          $59,345
                                             -------          -------          -------          -------
                                             -------          -------          -------          -------


<CAPTION>

                                                                  September 30, 1997
                                            ----------------------------------------------------------------
                                                                 Gross            Gross
                                              Amortized       Unrealized       Unrealized          Fair
                                                Cost             Gains           Losses            Value
                                            -------------    -------------    -------------    -------------

<S>                                      <C>              <C>              <C>              <C>
U.S. Government obligations                  $22,661          $   237          $    31          $22,867
Federal agency obligations                    10,428               33               34           10,427
Banking and finance obligations                4,539               26                1            4,564
Mortgage-backed securities                    10,495               55               43           10,507
Asset-backed securities                          243               89                2              330
Other bonds and obligations                   10,518               77                7           10,588
                                             -------          -------          -------          -------
        Total debt securities                 58,884              517              118           59,283

Marketable equity securities                   1,168              491                5            1,654
                                             -------          -------          -------          -------
        Total securities
            available for sale               $60,052          $ 1,008          $   123          $60,937
                                             -------          -------          -------          -------
                                             -------          -------          -------          -------





</TABLE>




                                      F-14
<PAGE>




                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                             (DOLLARS IN THOUSANDS)



        SECURITIES AVAILABLE FOR SALE (CONCLUDED)

        During the year ended September 30, 1997, the Bank established a private
        charitable foundation (the "Foundation") to provide grants to charitable
        organizations in the Westborough area. The Foundation is not a
        subsidiary of the Bank. The Foundation was funded by a donation from the
        Bank of marketable equity securities with a cost basis and fair value of
        $21 and $110, respectively, at the date of transfer. Such securities had
        been classified as available for sale and, accordingly, the transfer
        resulted in the Bank recognizing the unrealized appreciation of the
        securities of $89 in the consolidated statement of income.

        Proceeds from sales and calls of investment securities amounted to
        $5,916 and $11,529 for the nine months ended June 30, 1999 and 1998
        (unaudited), respectively. Gross gains of $537 and $123, and gross
        losses of $3 and $35 were realized during the nine months ended June 30,
        1999 and 1998 (unaudited), respectively.

        Proceeds from sales and calls of investment securities amounted to
        $17,976, $7,990 and $16,237 for the years ended September 30, 1998, 1997
        and 1996, respectively. Gross realized gains amounted to $122, $252 and
        $150, respectively. Gross realized losses amounted to $32, $4 and $31,
        respectively.


        At June 30, 1999 (unaudited) and September 30, 1998, the Bank has
        pledged U.S. Government obligations with an amortized cost of $497 and
        $500 and a fair value of $500 and $504, respectively, as collateral
        against the Bank's treasury, tax and loan account.

        The amortized cost and estimated fair value of debt securities by
        contractual maturity are shown below. Expected maturities will differ
        from contractual maturities because issuers may have the right to call
        or prepay obligations with or without call or prepayment penalties.


<TABLE>
<CAPTION>

                                                        June 30, 1999                  September 30,1998
                                              -------------------------------    -----------------------------
                                                Amortized           Fair           Amortized         Fair
                                                   Cost             Value             Cost           Value
                                              --------------    -------------    --------------  -------------
                                                 (unaudited)
<S>                                           <C>              <C>              <C>              <C>
Within 1 year                                     $ 6,135          $ 6,159          $ 9,520          $ 9,572
Over 1 year through 5 years                        25,546           25,630           30,005           30,987
Over 5 years through 10 years                       7,292            6,953            2,016            2,066
Over 10 years                                       1,866            1,838             --               --
                                                  -------          -------          -------          -------
                                                   40,839           40,580           41,541           42,625
Mortgage and asset-backed securities               14,083           13,951           11,475           11,613
                                                  -------          -------          -------          -------
                                                  $54,922          $54,531          $53,016          $54,238
                                                  -------          -------          -------          -------
                                                  -------          -------          -------          -------
</TABLE>





                                      F-15
<PAGE>


                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                             (DOLLARS IN THOUSANDS)



4.      LOANS

        A summary of the balances of loans follows:


<TABLE>
<CAPTION>

                                                                                 September 30,
                                                          June 30,        ------------------------------
                                                            1999              1998             1997
                                                        --------------    -------------    -------------
                                                         (unaudited)
<S>                                                     <C>              <C>              <C>
Mortgage loans on real estate:
    Fixed rate                                                $57,165          $47,239          $29,450
    Variable rate                                              24,264           27,384           33,812
    Commercial                                                  3,013            2,743            2,915
    Home equity lines-of-credit                                 3,576            3,918            3,859
                                                        --------------    -------------    -------------
               Total mortgage loans                            88,018           81,284           70,036
                                                        --------------    -------------    -------------

Personal loans                                                    603              858            1,069
Deposit secured loans                                             563              676              557
Home improvement loans                                            400              132               73
Commercial lines-of-credit                                        883              599              293
Commercial installment                                          1,349            1,087              437
                                                        --------------    -------------    -------------
               Total other loans                                3,798            3,352            2,429
                                                        --------------    -------------    -------------
               Total loans                                     91,816           84,636           72,465

Due to borrowers on incomplete loans                           (1,639)          (1,570)          (1,177)
Net deferred loan costs                                           120              109               78
Allowance for loan losses                                        (869)            (827)            (786)
                                                        --------------    -------------    -------------
               Loans, net                                     $89,428          $82,348          $70,580
                                                        --------------    -------------    -------------
                                                        --------------    -------------    -------------

</TABLE>


        An analysis of the allowance for loan losses follows:


<TABLE>
<CAPTION>
                                            Nine Months Ended
                                                June 30,                   Years Ended September 30,
                                         -------------------------   ------------------------------------
                                            1999           1998         1998          1997         1996
                                         ----------      ---------   ----------    ----------   ---------
                                           (unaudited)
<S>                                          <C>            <C>           <C>          <C>         <C>
Balance at beginning of period               $ 827          $ 786         $786         $ 690       $ 585
Provision for loan losses                       35             30           39            96         105
Charge-offs                                     (6)             -            -            (2)         (8)
Recoveries                                      13              2            2             2           8
                                         ----------      ---------   ----------    ----------   ---------

Balance at end of period                     $ 869          $ 818         $827         $ 786       $ 690
                                         ----------      ---------   ----------    ----------   ---------
                                         ----------      ---------   ----------    ----------   ---------

</TABLE>


                                      F-16

<PAGE>


                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                             (DOLLARS IN THOUSANDS)



        LOANS (CONCLUDED)

        The Bank has sold mortgage loans in the secondary mortgage market and
        has retained the servicing responsibility and receives fees for the
        services provided. Total loans serviced for others at June 30, 1999
        (unaudited) and September 30, 1998 and 1997 amounted to $1,008, $1,402
        and $1,187, respectively. Total loans sold during the nine months ended
        June 30, 1999 and 1998 (unaudited) and the years ended September 30,
        1998, 1997 and 1996 amounted to $0, $269, $269, $120 and $0,
        respectively. Mortgage loans serviced for others are not included in the
        accompanying consolidated balance sheets.

        The following is a summary of impaired loans:


<TABLE>
<CAPTION>
                                                                                     September 30,
                                                                  June 30,       ------------------------
                                                                    1999           1998          1997
                                                                -------------    ----------    ----------
                                                                (unaudited)
<S>                                                                <C>          <C>           <C>
Total impaired loans (no valuation allowance)                     $       --       $ 269          $ 352
                                                                -------------    ----------    ----------
                                                                -------------    ----------    ----------

</TABLE>


        No additional funds are committed to be advanced in connection with
        impaired loans.


<TABLE>
<CAPTION>

                                                   Nine Months Ended
                                                         June 30,                  Years Ended September 30,
                                                -------------------------   ----------------------------------
                                                  1999           1998         1998        1997         1996
                                                ----------     ----------   ---------    --------    ---------
                                               (unaudited)

<S>                                             <C>          <C>         <C>          <C>          <C>
Average balance of impaired loans                  $    --          $ 288       $ 283        $423         $360
                                                ----------     ----------   ---------    --------    ---------
                                                ----------     ----------   ---------    --------    ---------

Interest income recognized on impaired
    loans on the accrual method                    $   --           $ 14        $ 19         $28          $28
                                                ----------     ----------   ---------    --------    ---------
                                                ----------     ----------   ---------    --------    ---------
</TABLE>


                                      F-17

<PAGE>

                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                             (DOLLARS IN THOUSANDS)



5.      FORECLOSED REAL ESTATE

        Foreclosed real estate consists of real estate acquired in settlement of
loans as follows:


<TABLE>
<CAPTION>
                                                                                   September 30,
                                                               June 30,        -----------------------
                                                                 1999            1998          1997
                                                             --------------    ----------    ---------
                                                              (unaudited)
<S>                                                            <C>                <C>           <C>
Real estate acquired in settlement of loans                    $      --          $   74       $   --
Participation loan-land development                                   23              22          227
Less allowance for losses on foreclosed real estate                  (23)            (22)        (208)
                                                             --------------    ----------    ---------
        Foreclosed real estate, net                            $      --          $   74       $   19
                                                             --------------    ----------    ---------
                                                             --------------    ----------    ---------
</TABLE>




6.      BANKING PREMISES AND EQUIPMENT

        A summary of the cost and accumulated depreciation and amortization of
        banking premises and equipment and their estimated useful lives follows:


<TABLE>
<CAPTION>
                                                                  September 30,
                                            June 30,        --------------------------      Estimated
                                              1999             1998           1997         Useful Lives
                                          ---------------   -----------    -----------  -------------------
                                          (unaudited)
<S>                                           <C>             <C>            <C>       <C>
Banking premises:
    Land                                       $   222          $  222         $  222
    Buildings                                    1,222           1,206          1,166     10 - 50 years
    Leasehold improvements                         213             126            126        5 years
Equipment                                        2,269           2,041          1,829      4 - 25 years
                                          -------------     -----------    -----------
                                                 3,926           3,595          3,343
Less accumulated depreciation
    and amortization                            (2,281)         (2,073)        (1,870)
                                          -------------     -----------    -----------
                                               $ 1,645          $1,522         $1,473
                                          -------------     -----------    -----------
                                          -------------     -----------    -----------

</TABLE>


        Depreciation and amortization expense for the nine months ended June 30,
        1999 and 1998 (unaudited) and the years ended September 30, 1998, 1997
        and 1996 amounted to $208, $141, $228, $206 and $165, respectively.


                                      F-18

<PAGE>


                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                             (DOLLARS IN THOUSANDS)



7.      DEPOSITS

        A summary of deposit balances, by type, is as follows:


<TABLE>
<CAPTION>

                                                           June 30,      September 30,
                                                            1999       1998        1997
                                                          --------   --------   --------
                                                        (unaudited)
<S>                                                       <C>        <C>        <C>
        Non-interest bearing accounts                     $ 10,555   $  8,592   $  6,910
        NOW accounts                                        14,278     15,221     11,310
        Regular and other savings accounts                  64,692     57,972     51,730
        Money market deposit accounts                        6,917      7,218      9,003
                                                          --------   --------   --------
                       Total non-certificate accounts       96,442     89,003     78,953
                                                          --------   --------   --------

        Six-month money market certificates                  9,232      8,624      7,840
        Other term deposit certificates                     41,461     38,335     38,377
                                                          --------   --------   --------
                       Total certificate accounts           50,693     46,959     46,217
                                                          --------   --------   --------
                       Total deposits                     $147,135   $135,962   $125,170
                                                          --------   --------   --------
                                                          --------   --------   --------

</TABLE>


        Certificate accounts greater than $100 amounted to approximately
        $10,927, $9,535 and $8,071 at June 30, 1999 (unaudited) and September
        30, 1998 and 1997, respectively.

        A summary of certificates, by maturity, is as follows:


<TABLE>
<CAPTION>

                                   June 30, 1999         September 30, 1998      September 30, 1997
                                ---------------------   --------------------    --------------------
                                             Weighted               Weighted                Weighted
                                             Average                 Average                 Average
                                 Amount       Rate       Amount       Rate       Amount       Rate
                                -------     ---------   -------     --------    --------    --------
                                     (unaudited)
<S>                              <C>          <C>        <C>          <C>        <C>          <C>
        Within 1 year            $42,083      4.90%      $37,005      5.06%      $37,119      5.24%
        Over 1 year through
             3 years               8,610      5.28         9,954      5.45         9,094      5.40
        Over 3 years                  --        --            --        --             4      5.50
                                 -------                 -------                 -------
                                 $50,693      4.96%      $46,959      5.14%      $46,217      5.27%
                                 -------                 -------                 -------
                                 -------                 -------                 -------

</TABLE>


                                      F-19

<PAGE>


                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                             (DOLLARS IN THOUSANDS)



8.      FEDERAL HOME LOAN BANK ADVANCES

        Federal Home Loan Bank advances, secured by a blanket lien on qualified
        collateral, are as follows:


<TABLE>
<CAPTION>

                           Weighted
        Maturing During    Average
        the Year Ending    Interest      June 30,     September 30,
         September 30,       Rate         1999            1998
        ---------------   ----------    --------      -------------
                                      (unaudited)
<S>                          <C>        <C>             <C>
            2001             5.29%      $ 2,000         $ 2,000
            2009             4.88%        2,000              --
                                        -------         -------
                                        $ 4,000         $ 2,000
                                        -------         -------
                                        -------         -------
</TABLE>


        The Bank also has an available line of credit with the Federal Home Loan
        Bank of Boston ("FHLB") at an interest rate the adjusts daily.
        Borrowings under the line are limited to 2% of the Bank's total assets.
        All borrowings from the Federal Home Loan Bank of Boston are secured by
        a blanket lien on qualified collateral, defined principally as 75% of
        the carrying value of first mortgage loans on owner-occupied residential
        property and 90% of the market value of U.S. Government and federal
        agency securities. As of June 30, 1999 (unaudited) and September 30,
        1998 and 1997, there were no advances outstanding on the line of credit.

9.      INCOME TAXES

        Allocation of federal and state income taxes between current and
        deferred portions is as follows:


<TABLE>
<CAPTION>

                                                          Nine Months Ended                     Years Ended
                                                              June 30,                         September 30,
                                                        --------------------         ----------------------------------
                                                         1999          1998           1998          1997          1996
                                                        ------        ------         ------       -------       -------
                                                            (unaudited)
<S>                                                     <C>           <C>            <C>           <C>           <C>
        Current income tax provision:
         Federal                                        $ 526         $ 510          $ 661         $ 631         $ 662
         State                                             57            43             30            82           131
                                                        ------        ------         ------       -------       -------
                                                          583           553            691           713           793
                                                        ------        ------         ------       -------       -------
        Deferred income tax provision (benefit):
         Federal                                            9            16             44           (28)          (72)
         State                                              3             5             15            (9)          (26)
                                                        ------        ------         ------       -------       -------
                                                           12            21             59           (37)          (98)
                                                        ------        ------         ------       -------       -------
        Total provision for income taxes                $ 595         $ 574          $ 750         $ 676         $ 695
                                                        ------        ------         ------       -------       -------
                                                        ------        ------         ------       -------       -------

</TABLE>


                                      F-20

<PAGE>


                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                             (DOLLARS IN THOUSANDS)



        INCOME TAXES (CONTINUED)

        The reasons for the differences between the statutory corporate federal
        income tax rate and the effective tax rates are summarized as follows:


<TABLE>
<CAPTION>

                                                     Nine Months Ended                   Years Ended
                                                         June 30,                        September 30,
                                                   --------------------        ----------------------------------
                                                    1999          1998          1998          1997          1996
                                                   ------       -------        ------        ------        ------
                                                       (unaudited)
<S>                                                 <C>           <C>           <C>           <C>           <C>
        Statutory rate                              34.0%         34.0%         34.0%         34.0%         34.0%
        Increase (decrease) resulting from:
         State taxes, net of federal tax benefit     2.2           1.9           1.4           2.4           3.7
         Dividends received deduction               (3.0)         (1.1)         (1.2)         (1.0)         (0.8)
         Contribution of appreciated stock            --            --            --          (1.5)           --
         Other, net                                 (0.1)          0.3           2.2           0.2           0.1
                                                   ------       -------        ------        ------        ------
           Effective tax rates                      33.1%         35.1%         36.4%         34.1%         37.0%
                                                   ------       -------        ------        ------        ------
                                                   ------       -------        ------        ------        ------

</TABLE>


        The components of the net deferred tax asset (liability) are as follows:


<TABLE>
<CAPTION>

                                                                 September 30,
                                                June 30,      --------------------
                                                 1999          1998          1997
                                                --------      ------        ------
                                              (unaudited)
<S>                                              <C>           <C>          <C>
        Deferred tax asset:
         Federal                                 $ 552         $565         $ 590
         State                                     191          195           198
                                                --------      ------        ------
                                                   743          760           788
                                                --------      ------        ------

        Deferred tax liability:
         Federal                                  (163)        (746)         (391)
         State                                     (79)        (187)         (107)
                                                --------      ------        ------
                                                  (242)        (933)         (498)
                                                --------      ------        ------
        Net deferred tax asset (liability)       $ 501        $(173)        $ 290
                                                --------      ------        ------
                                                --------      ------        ------

</TABLE>


                                      F-21

<PAGE>


                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                             (DOLLARS IN THOUSANDS)



        INCOME TAXES (CONCLUDED)


        The tax effects of each type of income and expense item that give rise
        to deferred taxes are:


<TABLE>
<CAPTION>

                                                                                    September 30,
                                                                  June 30,       -------------------
                                                                    1999          1998         1997
                                                                  --------       ------       ------
                                                                (unaudited)
<S>                                                                <C>            <C>         <C>
        Employee benefit plans                                     $ 310          $346        $ 364
        Allowance for loan losses                                    415           397          386
        Net unrealized gain on securities available for sale         (50)         (736)        (332)
        Depreciation and amortization                               (116)         (125)         (86)
        Net deferred loan costs                                      (49)          (45)         (32)
        Other, net                                                    (9)          (10)         (10)
                                                                  --------       ------       ------
        Net deferred tax asset (liability)                         $ 501         $(173)       $ 290
                                                                  --------       ------       ------
                                                                  --------       ------       ------

</TABLE>


        A summary of the change in the net deferred tax asset (liability) is as
        follows:


<TABLE>
<CAPTION>

                                                         Nine Months Ended               Years Ended
                                                              June 30,                  September 30,
                                                       ---------------------      --------------------------
                                                         1999          1998         1998      1997     1996
                                                       -------        ------      -------    ------   ------
                                                            (unaudited)
<S>                                                      <C>          <C>          <C>       <C>      <C>
        Balance at beginning of period                  $(173)        $ 290        $ 290     $ 450    $ 276
        Deferred tax (provision) benefit                  (12)          (21)         (59)       37       98
        Deferred tax effect on net unrealized gain
         on securities available for sale                 686          (133)        (404)     (197)      76
                                                       -------        ------      -------    ------   ------
        Balance at end of period                        $ 501         $ 136        $(173)    $ 290    $ 450
                                                       -------        ------      -------    ------   ------
                                                       -------        ------      -------    ------   ------

</TABLE>


        There was no valuation reserve as of June 30, 1999 (unaudited) and
        September 30, 1998 and 1997.

        The federal income tax reserve for loan losses at the Bank's base year
        amounted to approximately $2,420. If any portion of the reserve is used
        for purposes other than to absorb loan losses, approximately 150% of the
        amount actually used (limited to the amount of the reserve) would be
        subject to taxation in the fiscal year in which used. As the Bank
        intends to use the reserve to only absorb loan losses, a deferred income
        tax liability of approximately $990 has not been provided.


                                      F-22

<PAGE>


                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                             (DOLLARS IN THOUSANDS)



10.     MINIMUM REGULATORY CAPITAL REQUIREMENTS

        The Bank is subject to various regulatory capital requirements
        administered by the federal banking agencies. Failure to meet minimum
        capital requirements can initiate certain mandatory, and possibly
        additional discretionary actions by regulators that, if undertaken,
        could have a direct material effect on the Bank's consolidated financial
        statements. Under capital adequacy guidelines and the regulatory
        framework for prompt corrective action, the Bank must meet specific
        capital guidelines that involve quantitative measures of the Bank's
        assets, liabilities, and certain off-balance sheet items as calculated
        under regulatory accounting practices. The Bank's capital amounts and
        classification are also subject to qualitative judgments by the
        regulators about components, risk weightings, and other factors.

        Quantitative measures established by regulation to ensure capital
        adequacy require the Bank to maintain minimum amounts and ratios (set
        forth in the table to follow) of total and Tier 1 capital (as defined)
        to risk-weighted assets (as defined). Management believes, as of June
        30, 1999 and September 30, 1998 and 1997, that the Bank meets all
        capital adequacy requirements to which it is subject.

        The most recent notification from the Federal Deposit Insurance
        Corporation categorized the Bank as well capitalized under the
        regulatory framework for prompt corrective action. To be categorized as
        well capitalized the Bank must maintain minimum total risk-based, Tier 1
        risk-based, and Tier 1 leverage ratios as set forth in the following
        table. There are no conditions or events since that notification that
        management believes have changed the Bank's category.


                                      F-23

<PAGE>


                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                             (DOLLARS IN THOUSANDS)



        MINIMUM REGULATORY CAPITAL REQUIREMENTS (CONCLUDED)


        The Bank's actual and minimum required capital amounts and ratios as of
        June 30, 1999 (unaudited) and September 30, 1998 and 1997 are as
        follows:


<TABLE>
<CAPTION>

                                                                                            Minimum
                                                                                           To Be Well
                                                                       Minimum          Capitalized Under
                                                                     For Capital        Prompt Corrective
                                                  Actual           Adequacy Purposes    Action Provisions
                                            -------------------    -----------------    -----------------
                                             Amount      Ratio      Amount    Ratio     Amount     Ratio
                                            -------      ------    -------   -------    ------    -------
<S>                                         <C>           <C>       <C>        <C>      <C>        <C>
        JUNE 30, 1999
        (UNAUDITED)
            Total capital (to risk
                weighted assets)            $20,280       21.5%     $7,538     8.0%     $9,422     10.0%

            Tier 1 capital (to risk
                weighted assets)             19,411       20.6%      3,769     4.0       5,653      6.0

            Tier 1 capital (to average
                assets)                      19,411       11.4%      5,102-    3.0-      8,504      5.0
                                                                     8,504     5.0

        SEPTEMBER 30, 1998:
            Total capital (to risk
                weighted assets)            $19,034       22.7%     $6,697     8.0%     $8,372     10.0%

            Tier 1 capital (to risk
                weighted assets)             18,207       21.8       3,349     4.0       5,023      6.0

            Tier 1 capital (to average
                assets)                      18,207       12.0       4,562-    3.0-      7,603      5.0
                                                                     7,603     5.0

        SEPTEMBER 30, 1997:
            Total capital (to risk
                weighted assets)            $17,680       24.0%     $5,907     8.0%     $7,383     10.0%

            Tier 1 capital (to risk
                weighted assets)             16,894       22.9       2,953     4.0       4,430      6.0

            Tier 1 capital (to average
                assets)                      16,894       11.9       4,247-    3.0-      7,078      5.0
                                                                     7,078     5.0

</TABLE>


                                      F-24

<PAGE>


                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                             (DOLLARS IN THOUSANDS)



11.     EMPLOYEE BENEFIT PLANS

        PENSION PLAN

        The Bank provides basic and supplemental pension benefits for eligible
        employees through the Savings Banks Employees Retirement Association
        ("SBERA") Pension Plan. Each employee reaching the age of 21 and having
        completed at least 1,000 hours of service in one consecutive
        twelve-month period, beginning with such employee's date of employment,
        automatically becomes a participant in the retirement plan. All
        participants are fully vested after three years of service.

        Net periodic pension cost consists of the following:

<TABLE>
<CAPTION>
                                                       Plan Years Ended October 31,
                                                      -----------------------------
                                                        1998        1997      1996
                                                      -------     -------   -------
<S>                                                    <C>         <C>       <C>
        Service cost - benefits earned during year     $ 136       $ 108     $ 113
        Interest cost on projected benefits              125         119       113
        Return on plan assets                           (127)       (115)     (100)
        Net amortization and deferral                      3           3         3
        Amortization of net gain                         (20)        (20)       (2)
                                                      -------     -------   -------
                                                       $ 117       $  95     $ 127
                                                      -------     -------   -------
                                                      -------     -------   -------

</TABLE>


        Total pension expense for the nine months ended June 30, 1999 and 1998
        (unaudited) and the years ended September 30, 1998, 1997 and 1996
        amounted to $94, $79, $105, $110 and $109, respectively.


                                      F-25

<PAGE>


                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                             (DOLLARS IN THOUSANDS)



        EMPLOYEE BENEFIT PLANS (CONTINUED)

        PENSION PLAN (CONTINUED)

        According to SBERA, the funded status of the plan is as follows:

<TABLE>
<CAPTION>

                                                                     October 31,
                                                                --------------------
                                                                 1998          1997
                                                                -------      -------
<S>                                                             <C>          <C>
        Plan assets at fair value                               $ 1,808      $ 1,594
        Actuarial present value of projected benefit
            obligation (substantially all vested)                (1,951)      (1,727)
                                                                -------      -------
        Excess of projected benefit obligation over plan
            assets                                                 (143)        (133)
        Unamortized net obligation since adoption of
            SFAS No. 87                                              37           40
        Unrecognized net gain                                      (385)        (413)
                                                                -------      -------
        Accrued pension cost                                    $  (491)     $  (506)
                                                                -------      -------
                                                                -------      -------

</TABLE>


        The accumulated benefit obligation (substantially all vested) at October
        31, 1998 (latest available) amounted to $1,081 which was less than the
        plan assets at fair value which amounted to $1,808.

        Actuarial assumptions used in accounting were:

<TABLE>
<CAPTION>

                                                             1998         1997
                                                            ------       ------
<S>                                                          <C>          <C>
        Discount rate on benefit obligations                 7.25%        7.50%
        Expected long-term rate of return on plan assets     8.00         8.00
        Annual salary increases                              6.00         6.00

</TABLE>

        INCENTIVE COMPENSATION PLAN

        Management and employees of the Bank participate in an annual incentive
        compensation plan which is based on a percentage of the Bank's annual
        net profits (as defined) and other factors and objectives set forth and
        administered by the Board of Investment. Incentive compensation expense
        for the nine months ended June 30, 1999 and 1998 (unaudited) and the
        years ended September 30, 1998, 1997 and 1996 amounted to $121, $78,
        $113, $128 and $102, respectively.


                                      F-26

<PAGE>


                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                             (DOLLARS IN THOUSANDS)



        EMPLOYEE BENEFIT PLANS (CONCLUDED)

        401(K) PLAN

        The Bank has a 401(k) Plan whereby each employee reaching the age of 21
        and having completed at least 1,000 hours of service in a twelve-month
        period, beginning with date of employment, automatically becomes a
        participant in the Plan. Employees may contribute up to 15% of their
        compensation subject to certain limits based on federal tax laws. The
        Bank makes matching contributions equal to 25% of the first 4% of an
        employee's compensation contributed to the Plan. All participants are
        fully vested. For the nine months ended June 30, 1999 and 1998
        (unaudited) and the years ended September 30, 1998, 1997 and 1996,
        expense attributable to the Plan amounted to $10, $9, $12, $10 and $8,
        respectively.

        SUPPLEMENTAL RETIREMENT PLANS

        The Bank provides supplemental retirement benefits to certain executive
        officers and trustees. In connection with the supplemental retirement
        plans, the Bank has purchased life insurance contracts and has entered
        into split-dollar life insurance agreements with certain participants.


12.     COMMITMENTS AND CONTINGENCIES

        In the normal course of business, there are outstanding commitments and
        contingencies which are not reflected in the accompanying consolidated
        balance sheets.

        LOAN COMMITMENTS

        The Bank is a party to financial instruments with off-balance sheet risk
        in the normal course of business to meet the financing needs of its
        customers. These financial instruments include commitments to extend
        credit, which involve elements of credit and interest rate risk in
        excess of the amount recognized in the accompanying consolidated balance
        sheets. The contract amount of these instruments reflects the extent of
        involvement the Bank has in these particular classes of financial
        instruments.

        The Bank's exposure to credit loss is represented by the contractual
        amount of the instruments. The Bank uses the same credit policies in
        making commitments as it does for on-balance sheet instruments.


                                      F-27

<PAGE>


                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                             (DOLLARS IN THOUSANDS)



        COMMITMENTS AND CONTINGENCIES (CONTINUED)

        LOAN COMMITMENTS (CONCLUDED)

        A summary of financial instruments whose contract amounts represent
        credit risk consist of:


<TABLE>
<CAPTION>

                                                                                   September 30,
                                                              June 30,         --------------------
                                                               1999             1998          1997
                                                              --------         -------       ------
                                                            (unaudited)
<S>                                                          <C>              <C>           <C>
        Commitments to grant residential mortgage
         loans                                               $ 2,659          $2,787        $1,129
        Commitments to grant construction loans                  460           1,182           405
        Commitments to grant commercial mortgage
         loans                                                    --             450         2,900
        Unadvanced funds on home equity
         lines-of-credit                                       5,384           5,362         3,705
        Unadvanced funds on commercial
         lines-of-credit                                       1,228             736           581

</TABLE>


        Commitments to extend credit are agreements to lend to a customer as
        long as there is no violation of any condition established in the
        contract. Unadvanced funds on lines-of-credit have fixed expiration
        dates and may expire without being drawn upon. Therefore, the total
        commitment amount does not necessarily represent future cash
        requirements. The Bank evaluates each customer's creditworthiness on a
        case-by-case basis. Except for commercial lines-of-credit, these
        financial instruments are secured by mortgage liens on real estate.


                                      F-28

<PAGE>


                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                             (DOLLARS IN THOUSANDS)



        COMMITMENTS AND CONTINGENCIES (CONCLUDED)

        OPERATING LEASE COMMITMENTS

        Pursuant to the terms of noncancelable lease agreements in effect at
        June 30, 1999 (unaudited) and September 30, 1998, pertaining to banking
        premises and equipment, future minimum rent commitments are as follows:


<TABLE>
<CAPTION>

              Years Ending     June 30,       September 30,
             September 30,       1999             1998
             --------------    --------       -------------
                             (unaudited)
<S>                            <C>              <C>
                  1999          $  33            $  82
                  2000             96               46
                  2001             55                6
                  2002             50               --
                  2003             50               --
               Thereafter          29               --
                              ---------         --------
                                $ 313            $ 134
                              ---------         --------
                              ---------         --------

</TABLE>



        The leases contain options to extend for periods from two to ten years.
        The cost of such rentals is not included above. Total rent expense for
        the nine months ended June 30, 1999 and 1998 (unaudited) and the years
        ended September 30, 1998, 1997, and 1996 amounted to $79, $50, $73, $44
        and $42, respectively.

        CONTINGENCIES

        Various legal claims may arise from time to time and, in the opinion of
        management, these claims will have no material effect on the Bank's
        consolidated financial statements.


13.     RELATED PARTY TRANSACTIONS

        In the ordinary course of business, the Bank has granted loans to its
        Trustees. At June 30, 1999 (unaudited) and September 30, 1998 and 1997,
        the amount of such loans, which exceeded $60 in the aggregate to each
        related party, was approximately $0, $382 and $384, respectively. Such
        loans are made in the ordinary course of business at the Bank's normal
        credit terms, including interest rate and collateral requirements, and
        do not represent more than a normal risk of collection.


                                      F-29

<PAGE>


                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                             (DOLLARS IN THOUSANDS)



14.     FAIR VALUE OF FINANCIAL INSTRUMENTS

        Statement of Financial Accounting Standards No. 107, "Disclosures about
        Fair Value of Financial Instruments" requires disclosure of estimated
        fair values of all financial instruments where it is practicable to
        estimate such values. In cases where quoted market prices are not
        available, fair values are based on estimates using present value or
        other valuation techniques. Those techniques are significantly affected
        by the assumptions used, including the discount rate and estimates of
        future cash flows. Accordingly, the derived fair value estimates cannot
        be substantiated by comparison to independent markets and, in many
        cases, could not be realized in immediate settlement of the instrument.
        SFAS No. 107 excludes certain financial instruments and all nonfinancial
        instruments from its disclosure requirements. Accordingly, the aggregate
        fair value amounts presented do not represent the underlying value of
        the Bank.

        The following methods and assumptions were used by the Bank in
        estimating fair value disclosures for financial instruments:

              CASH AND CASH EQUIVALENTS: The carrying amounts of cash and due
              from banks, federal funds sold and short-term investments
              approximate fair value.

              SECURITIES AVAILABLE FOR SALE: Fair values for securities
              available for sale 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.

              FEDERAL HOME LOAN BANK STOCK:  The carrying amount approximates
              fair value.

              LOANS: For variable-rate loans that reprice frequently and with no
              significant change in credit risk, fair values are based on
              carrying values. Fair values for other types of 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. Fair values for
              non-performing loans are estimated using discounted cash flow
              analyses or underlying collateral values, where applicable.

              DEPOSITS: The fair values for non-certificate accounts are, by
              definition, equal to the amount payable on demand at the reporting
              date (i.e., their carrying amounts). Fair values for 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 time deposits.

              FEDERAL HOME LOAN BANK ADVANCES: The fair value is based upon the
              Bank's current incremental borrowing rate for a similar advance.


                                      F-30

<PAGE>


                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                             (DOLLARS IN THOUSANDS)



        FAIR VALUE OF FINANCIAL INSTRUMENTS (CONCLUDED)

              ACCRUED INTEREST: The carrying amounts of accrued interest
              approximate fair value.

              OFF-BALANCE SHEET INSTRUMENTS: Fair values for off-balance sheet
              lending commitments are based on fees currently charged to enter
              into similar agreements, taking into account the remaining terms
              of the agreements and the counterparties' credit standing. The
              estimated fair value of off-balance sheet financial instruments at
              June 30, 1999 (unaudited) and September 30, 1998 and 1997, was
              immaterial.

        The carrying amounts and related estimated fair values of the Bank's
        financial instruments are as follows:


<TABLE>
<CAPTION>

                                                                                 September 30,
                                                                  -----------------------------------------
                                               June 30, 1999              1998                  1997
                                            -------------------   -------------------   -------------------
                                            Carrying     Fair     Carrying    Fair      Carrying     Fair
                                             Amount      Value     Amount     Value      Amount      Value
                                            ---------  --------   --------   --------   --------   --------
                                                (unaudited)
<S>                                         <C>        <C>        <C>        <C>        <C>        <C>
        Financial assets:
            Cash and cash equivalents       $ 13,053   $ 13,053   $ 12,441   $ 12,441   $  7,910   $  7,910
            Securities available for sale     62,409     62,409     59,345     59,345     60,937     60,937
            Federal Home Loan Bank stock         850        850        762        762        717        717
            Loans, net                        89,428     89,078     82,348     84,714     70,580     71,594
            Accrued interest receivable          997        997      1,116      1,116      1,170      1,170

        Financial liabilities:
            Deposits                         147,135    147,251    135,962    135,954    125,170    125,205
            Federal Home Loan
               Bank advances                   4,000      3,804      2,000      2,000       --         --

</TABLE>


                                      F-31

<PAGE>


                    WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                             (DOLLARS IN THOUSANDS)



15.     PLAN OF REORGANIZATION (UNAUDITED)

        On March 15, 1999, the Board of Trustees of Westborough Savings Bank
        voted to reorganize from a Massachusetts chartered mutual savings bank
        into a mutual holding company. Westborough Bancorp, MHC, will own more
        than half of an intermediate stock holding company, Westborough
        Financial Services, Inc., which in turn will own 100% of Westborough
        Savings Bank. The reorganization is subject to approval by various state
        and federal regulatory banking agencies and the Bank's Corporators.

        As part of the Reorganization, the Bank will establish a liquidation
        account for the benefit of eligible and supplemental eligible account
        holders. The liquidation account will be reduced annually to the extent
        that such account holders have reduced their qualifying deposits as of
        each anniversary date. Subsequent increases will not restore an account
        holder's interest in the liquidation account. In the event of a complete
        liquidation, each eligible account holder will be entitled to receive
        balances for accounts held by them.

        In addition, the Company/Bank intends to establish an Employees' Stock
        Ownership Plan, a Stock Option Plan, a Management Recognition Plan, and
        enter into employment agreements with certain officers.

        Subsequent to the Reorganization, the Company and the Bank may not
        declare or pay dividends on, and the Company may not purchase any of its
        shares of, its common stock if the effect thereof would cause
        stockholders' equity to be reduced below applicable regulatory capital
        maintenance requirements or if such declaration, payment or repurchase
        would otherwise violate regulatory requirements.


        Reorganization costs will be deferred and deducted from the proceeds of
        the shares sold. If the Reorganization is not completed, all costs will
        be expensed. As of June 30, 1999, reorganization costs in the amount of
        approximately $215 have been deferred and are included in other assets.



                                      F-32
<PAGE>

================================================================================

You should rely only on the information contained in this document or that to
which we have referred you. We have not authorized anyone to provide you with
information that is different. This document does not constitute an offer to
sell, or the solicitation of an offer to buy, any of the securities offered
hereby to any person in any jurisdiction in which such offer or solicitation
would be unlawful. The affairs of Westborough Savings or Westborough Financial
Services may change after the date of this prospectus. Delivery of this document
and the sales of shares made hereunder does not mean otherwise.

                                TABLE OF CONTENTS

                                                                            Page


Summary.......................................................................3
Risk Factors................................................................ 13
Selected Consolidated Financial and Other Data.............................. 17
Westborough Savings Bank.................................................... 19
Westborough Financial Services, Inc......................................... 19
Westborough Bancorp, MHC.................................................... 19
How We Intend to Use the Proceeds from the Offering......................... 20
Our Policy Regarding Dividends.............................................. 21
Market for the Common Stock................................................. 22
Regulatory Capital Compliance............................................... 24
Capitalization.............................................................. 26
Pro Forma Data.............................................................. 27
Westborough Savings  Bank
       Consolidated Statements of Income.................................... 33
Management's Discussion and Analysis of
       Financial Condition and Results of Operations........................ 34
Business of Westborough Savings Bank........................................ 58
Business of Westborough Financial Services, Inc............................. 86
Regulation of Westborough Savings and
       Westborough Financial Services, Inc.................................. 86
Taxation....................................................................102
The Reorganization and the Offering.........................................117
Restrictions on Acquisition of Westborough
       Financial Services and Westborough  Bank.............................141
Description of Capital Stock  of
       Westborough Financial Services, Inc..................................146
Legal and Tax Opinions......................................................148
Experts.....................................................................148
Registration Requirements...................................................149
Where You Can Find Additional Information...................................149
Index to Financial Statements...............................................F-1


Until the later of _____, 1999 or 25 days after commencement of the offering,
all dealers effecting transactions in these securities, whether or not
participating in this offering, may be required to deliver a prospectus. This is
in addition to the dealers' obligation to deliver a prospectus when acting as
underwriters and with respect to their unsold allotments or subscriptions.

================================================================================

================================================================================


                             Up to 859,625 Shares of
                                  Common Stock


                      Westborough Financial Services, Inc.
                            Proposed Holding Company
                            for The Westborough Bank

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

                                   PROSPECTUS

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

                            Trident Securities, Inc.

                                 [      ], 1999

<PAGE>


                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 24.    INDEMNIFICATION OF DIRECTORS AND OFFICERS.

        Article VI, Section 6.7 of the Articles of Organization of Westborough
Financial Services, Inc. (the "Company") provides that any person involved in a
proceeding by reason of his or her position as a director, officer, employee or
agent of the Company or another corporation, partnership, joint venture, trust
or other enterprise, will be indemnified and held harmless to the fullest extent
allowed by the Massachusetts Business Corporation Law. Such persons are
indemnified against all expense, liability and loss caused by acts in good faith
and reasonably believed to be in the best interests of the Company. Proceedings
initiated by the indemnitee himself must be authorized by the Board of Directors
of the Company, except for suits brought to enforce a right to indemnification.
Section 6.7 further provides that the Company may maintain insurance to protect
itself and any director, officer, employee or agent against any expense, whether
or not the Company would have the power under the Massachusetts Business
Corporation Law to indemnify such person for the expense. Section 6.7
additionally grants the Company the right to execute independent indemnification
contracts on any terms not prohibited by law.

        Article VI, Section 6.8 of the Company's Articles of Organization
relieves directors from personal liability for breaches of their fiduciary
duties. However, Section 6.8 does not eliminate or limit such liability (i) for
any breach of a director's duty of loyalty to the Company or its stockholders,
(ii) for acts or omissions not in good faith or which involve intentional
misconduct or a knowing violation of law, (iii) under Sections 61 or 62 of
Chapter 156B of the General Laws of the Commonwealth of Massachusetts, or (iv)
with respect to any transaction from which the director derived an improper
personal benefit.

        Article XI of The Westborough Bank's (the "Bank") Bylaws provide that it
shall indemnify any person against whom an action is brought or threatened
because that person is or was a legal representative, director, officer,
employee or agent of the Bank, provided that such person acted in good faith in
the reasonable belief that such action was in, or not opposed to, the best
interest of the Bank.

        Article VI of the Bylaws of Westborough, MHC (the "Mutual Company")
provides for indemnification of officers, corporators, trustees and employees
for actions taken in good faith and reasonably believed to be in the best
interests of the Mutual Company. Article VI also contains provisions on
insurance and independent indemnification contracts that are similar to the
provisions of Section 6.7 of the Company's Articles of Organization.

        The Company is party to an Employment Agreement with each of Messrs.
Joseph F. MacDonough and John L. Casagrande (the "Senior Executives"). These
Employment Agreements provide for the Company to indemnify and insure the Senior
Executives against personal liability for acts or omissions in connection with
service to the Company or the Bank. The insurance coverage provided to the
Senior Executives is required to be of the same scope and on the same terms and
conditions as the coverage (if any) provided to other current or former officers
or directors of the Company and the Bank. The Company must also indemnify the
Senior Executives to the fullest extent and on the most favorable terms and
conditions that similar indemnification is offered to any current or former
director or officer of the Company, the Bank, or any subsidiary or affiliate
thereof.

                                      II-1
<PAGE>


ITEM 25.        OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.



<TABLE>

<S>                                                                                      <C>
Massachusetts Division of Banks fees.................................................    $    5,000

SEC Registration Fees (1)............................................................         2,390
                                                                                              -----

National Association of Securities Dealers filing fees...............................         1,500

Printing, postage and mailing........................................................       $40,000

Legal fees and expenses..............................................................       200,000

Accounting fees and expenses.........................................................        70,000

Appraiser's fees and expenses (including business plan)..............................        40,000

Underwriter's fees and expenses (excluding counsel fees).............................       140,000

Underwriter's counsel fees and expenses..............................................        30,000

Conversion agent fees and expenses...................................................         5,000

Certificate printing.................................................................         1,500

Blue Sky fees and expenses (including fees of counsel)...............................         5,000

Miscellaneous........................................................................         4,978
                                                                                            -------
TOTAL................................................................................    $  545,780
                                                                                            -------
                                                                                            -------

</TABLE>


 (1)     Actual expenses based upon the registration and sale of 859,625 shares
         each at $10.00 per share.
         All other expenses are estimated.

ITEM 26.          RECENT SALES OF UNREGISTERED SECURITIES.

        None.

ITEM 27.          EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

        The exhibits and financial statement schedules filed as a part of this
Registration Statement are as follows:

(a)     LIST OF EXHIBITS.  (Filed herewith unless otherwise noted.)


<TABLE>
<CAPTION>
             EXHIBIT         DESCRIPTION
             <S>             <C>
                   1.1       Engagement Letter, dated March 16, 1999, between Westborough
                             Savings Bank and Trident Securities, Inc.*

                   1.2       Form of Sales Agency Agreement, between Westborough Savings Bank
                             and Trident Securities, Inc.

                   2.1       Plan of Reorganization from Mutual Savings Bank to Mutual Holding

                             Company and Stock Issuance Plan of Westborough Savings Bank, as
                             amended

                   3.1       Articles of Organization of Westborough Financial Services, Inc.,
                             as amended

                   3.2       Bylaws of Westborough Financial Services, Inc.*

                   3.3       Articles of Organization of The Westborough Bank, as amended

</TABLE>

                                      II-2

<PAGE>


<TABLE>
<CAPTION>
             EXHIBIT         DESCRIPTION

             <S>             <C>

                   3.4       Bylaws of The Westborough Bank, as amended

                   3.5       Charter of Westborough Bancorp, MHC*

                   3.6       Bylaws of Westborough Bancorp, MHC*

                   4.1       Articles of Organization of Westborough Financial Services, Inc.
                             (See Exhibit 3.1)

                   4.2       Bylaws of Westborough Financial Services, Inc. (See Exhibit 3.2)

                   4.3       Form of Stock Certificate of Westborough Financial Services, Inc.*

                   5.1       Form of Opinion of Thacher Proffitt & Wood regarding legality of
                             securities to be registered*

                   8.1       Form of Opinion of Thacher Proffitt & Wood regarding federal tax
                             matters

                   8.2       Form of Opinion of Wolf & Company, P.C. regarding state and local
                             tax matters

                   8.3       Letter from RP Financial, LC. regarding subscription rights*

                  10.1       Form of Employee Stock Ownership Plan of Westborough Financial
                             Services, Inc.*

                  10.2       Form of Benefit Restoration Plan of Westborough Financial Services,
                             Inc.*

                  10.3       Form of Employment Agreement, between Joseph F. MacDonough and
                             Westborough Financial Services, Inc.*

                  10.4       Form of Employment Agreement, between John L. Casagrande and
                             Westborough Financial Services, Inc.*

                  21.1       Subsidiaries of the Registrant*

                  23.1       Consent of Thacher Proffitt & Wood (included in Exhibits 5.1 and 8.1
                             to this Registration Statement)

                  23.2       Consent of Wolf & Company, P.C.

                  23.3       Consent of RP Financial, LC.

                  24.1       Powers of Attorney (included in Signature Page of
                             the initial filing of this Registration Statement)*

                  27.1       Financial Data Schedule (only filed in electronic format)

                  99.1       Appraisal Report of RP Financial, LC. (only filed in paper
                             format)

                  99.2       Draft marketing materials to be used in connection with
                             the offering

* Previously filed.

</TABLE>


                                      II-3
<PAGE>


(b)             FINANCIAL STATEMENT SCHEDULES.

                Consolidated financial statements of Westborough Savings Bank as
                of and for the years ended September 30, 1997 and 1998 and as of
                and for the nine months ended June 30, 1999 (included in pp. F-1
                -- F-32 of the Prospectus).

ITEM 28.        UNDERTAKINGS.

         The undersigned Registrant hereby undertakes to provide to the agent at
the closing specified in the Agency Agreement, certificates in such
denominations and registered in such names as required by the agent to permit
prompt delivery to each purchaser.


         The undersigned Registrant hereby undertakes :

         (1) TO FILE, DURING ANY PERIOD IN WHICH IT OFFERS OR SELLS SECURITIES,
A POST-EFFECTIVE AMENDMENT TO THIS REGISTRATION STATEMENT TO:


                  (I)      INCLUDE ANY PROSPECTUS REQUIRED BY SECTION 10(A)(3)
OF THE SECURITIES ACT OF 1933 (THE "SECURITIES ACT");

                  (II) REFLECT IN THE PROSPECTUS ANY FACTS OR EVENTS WHICH,
INDIVIDUALLY OR TOGETHER, REPRESENT A FUNDAMENTAL CHANGE IN THE INFORMATION IN
THE REGISTRATION STATEMENT. NOTWITHSTANDING THE FOREGOING, ANY INCREASE OR
DECREASE IN VOLUME OF SECURITIES OFFERED (IF THE TOTAL DOLLAR VALUE OF
SECURITIES OFFERED WOULD NOT EXCEED THAT WHICH WAS REGISTERED) AND ANY DEVIATION
FROM THE LOW OR HIGH END OF THE ESTIMATED MAXIMUM OFFERING RANGE MAY BE
REFLECTED IN THE FORM OF PROSPECTUS FILED WITH THE COMMISSION PURSUANT TO RULE
424(B) IF, IN THE AGGREGATE, THE CHANGES IN VOLUME AND PRICE REPRESENT NO MORE
THAN A 20 PERCENT CHANGE IN THE MAXIMUM AGGREGATE OFFERING PRICE SET FORTH IN
THE "CALCULATION OF REGISTRATION FEE" TABLE IN THE EFFECTIVE REGISTRATION
STATEMENT;

                  (III) INCLUDE ANY ADDITIONAL OR CHANGED MATERIAL INFORMATION
ON THE PLAN OF DISTRIBUTION.

         (2) FOR DETERMINING LIABILITY UNDER THE SECURITIES ACT, TREAT EACH
POST-EFFECTIVE AMENDMENT AS A NEW REGISTRATION STATEMENT OF THE SECURITIES
OFFERED, AND THE OFFERING OF THE SECURITIES AT THAT TIME TO BE THE INITIAL BONA
FIDE OFFERING.

         (3) FILE A POST-EFFECTIVE AMENDMENT TO REMOVE FROM REGISTRATION ANY OF
THE SECURITIES THAT REMAIN UNSOLD AT THE END OF THE OFFERING.


         (4) For purposes of determining any liability under the Securities Act
, THAT the information omitted from the form of prospectus filed as part of this
Registration Statement in reliance upon Rule 430A and contained in a form of
prospectus filed by the Registrant pursuant to Rule 424(b)(1) or (4) or 497(h)
under the Securities Act shall be deemed to be part of this Registration
Statement as of the time it was declared effective.

         (5) THE UNDERSIGNED REGISTRANT MAY ELECT TO REQUEST ACCELERATION OF THE
EFFECTIVE DATE OF THE REGISTRATION STATEMENT UNDER RULE 461 under the Securities
Act;


                                      II-4
<PAGE>



         INSOFAR AS INDEMNIFICATION FOR LIABILITIES ARISING UNDER THE SECURITIES
ACT MAY BE PERMITTED TO DIRECTORS, OFFICERS AND CONTROLLING PERSONS OF THE
UNDERSIGNED REGISTRANT PURSUANT TO THE FOREGOING PROVISIONS, OR OTHERWISE, THE
UNDERSIGNED REGISTRANT HAS BEEN ADVISED THAT IN THE OPINION OF THE SECURITIES
AND EXCHANGE COMMISSION SUCH INDEMNIFICATION IS AGAINST PUBLIC POLICY AS
EXPRESSED IN THE SECURITIES ACT AND IS, THEREFORE, UNENFORCEABLE.

         IN THE EVENT THAT A CLAIM FOR INDEMNIFICATION AGAINST SUCH LIABILITIES
(OTHER THAN THE PAYMENT BY THE UNDERSIGNED REGISTRANT OF EXPENSES INCURRED OR
PAID BY A DIRECTOR, OFFICER OR CONTROLLING PERSON OF THE UNDERSIGNED REGISTRANT
IN THE SUCCESSFUL DEFENSE OF ANY ACTION, SUIT OR PROCEEDING) IS ASSERTED BY SUCH
DIRECTOR, OFFICER OR CONTROLLING PERSON IN CONNECTION WITH THE SECURITIES BEING
REGISTERED, THE UNDERSIGNED REGISTRANT WILL, UNLESS IN THE OPINION OF ITS
COUNSEL THE MATTER HAS BEEN SETTLED BY CONTROLLING PRECEDENT, SUBMIT TO A COURT
OF APPROPRIATE JURISDICTION THE QUESTION WHETHER SUCH INDEMNIFICATION BY IT IS
AGAINST PUBLIC POLICY AS EXPRESSED IN THE SECURITIES ACT AND WILL BE GOVERNED BY
THE FINAL ADJUDICATION OF SUCH ISSUE.

                                      II-5
<PAGE>




                                   SIGNATURES


         In accordance with to the requirements of the Securities Act of 1933,
the Registrant certifies that it has reasonable grounds to believe that it meets
all of the requirements of filing on Form SB-2 and authorized this registration
statement to be signed on its behalf by the undersigned, thereunto duly
authorized, in the town of Westborough, Commonwealth of Massachusetts, as of
SEPTEMBER 23, 1999.

                                      WESTBOROUGH FINANCIAL SERVICES, INC.

                                      By: /s/ Joseph F. Macdonough
                                          -------------------------------------
                                          Joseph F. MacDonough
                                          President and Chief Executive Officer

         In accordance with the requirements of the Securities Act of 1933, this
Registration Statement was signed by the following persons in the capacities and
as of the dates indicated.


<TABLE>
<CAPTION>

        NAME                               TITLE                           DATE

<S>                                        <C>                             <C>

                          *                Director, President and               SEPTEMBER


- ---------------------------
Joseph F. MacDonough                       Chief Executive Officer                23, 1999
                                           (principal executive officer)

                          *                Vice President and Treasurer          SEPTEMBER
- ---------------------------
John L. Casagrande                         (principal accounting officer)         23, 1999

                          *                Director                              SEPTEMBER
- ---------------------------
Nelson P. Ball                                                                    23, 1999

                          *                Director                              SEPTEMBER
- ---------------------------
Edward S. Bilzerian                                                               23, 1999

                          *                Director                              SEPTEMBER
- ---------------------------
David E. Carlstrom                                                                23, 1999

                          *                Director                              SEPTEMBER
- ---------------------------
William W. Cotting, Jr.                                                           23, 1999

                          *                Director                              SEPTEMBER
- ---------------------------
Robert G. Daniel                                                                  23, 1999

                          *                Director                              SEPTEMBER
- ---------------------------
Earl H. Hutt                                                                      23, 1999

</TABLE>




<PAGE>





<TABLE>
<CAPTION>

         NAME                               TITLE                                 DATE

                          *                Director                              SEPTEMBER
<S>                                        <C>                                   <C>
- ---------------------------
Walter A. Kinell, Jr.                                                             23, 1999

                          *                Director                              SEPTEMBER
- ---------------------------
Robert A. Klugman                                                                 23, 1999

                          *                Director                              SEPTEMBER
- ---------------------------
Roger B. Leland                                                                   23, 1999

                          *                Director                              SEPTEMBER
- ---------------------------
Paul F. McGrath                                                                   23, 1999

                          *                Director                              SEPTEMBER
- ---------------------------
Charlotte C. Spinney                                                              23, 1999

                          *                Director                              SEPTEMBER
- ---------------------------
Phyllis A. Stone                                                                  23, 1999

                          *                Director                              SEPTEMBER
- ---------------------------
James E. Tashjian                                                                 23, 1999

                          *                Director                              SEPTEMBER
- ---------------------------
Daniel G. Tear                                                                    23, 1999

</TABLE>


*/s/ JOSEPH F. MACDONOUGH, AS ATTORNEY-IN-FACT BY POWER OF ATTORNEY FILED ON
JUNE 4, 1999.

<PAGE>

                                                                     Exhibit 1.2

                      WESTBOROUGH FINANCIAL SERVICES, INC.
                              UP TO 859,625 SHARES

                                  COMMON STOCK
                           (PAR VALUE $0.01 PER SHARE)

                        PURCHASE PRICE: $10.00 PER SHARE

                             SALES AGENCY AGREEMENT

                               ____________, 1999

Trident Securities, Inc.
4601 Six Forks Road, Suite 400
Raleigh, North Carolina  27609

Dear Sirs:

      Westborough Financial Services, Inc., a Massachusetts corporation in
organization (the "Company") and Westborough Savings Bank, Westborough,
Massachusetts, a Massachusetts-chartered mutual savings bank (the "Bank"),
hereby confirm as of the date hereof their agreement with Trident Securities,
Inc., a division of McDonald Investments, Inc. ("Trident"), a broker-dealer
registered with the Securities and Exchange Commission ("Commission") and a
member of the National Association of Securities Dealers, Inc. ("NASD"), as
follows:

      1. INTRODUCTION. The Bank intends to reorganize from a
Massachusetts-chartered mutual savings bank to the mutual holding company form
of ownership, whereby the Bank will convert to a Massachusetts-chartered stock
savings bank, to be renamed "The Westborough Bank," as a wholly owned subsidiary
of the Company and the Company will become a majority-owned subsidiary of
Westborough Bancorp, MHC ("MHC") (the"Reorganization"). The Reorganization will
be effected in accordance with the laws of the Commonwealth of Massachusetts and
the regulations of the Massachusetts Division of Banks (the "Division"), the
Massachusetts Board of Bank Incorporation (the "Bank Board"), the Federal
Deposit Insurance Corporation ("FDIC") and the Board of Governors of the Federal
Reserve System ("FRB") (such laws and regulations of the Division, Bank Board,
FDIC and FRB, are collectively referred to herein as the "Reorganization
Regulations"). A
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 2


Combined Application for Mutual Holding Company Reorganization and Merger and
Stock Issuance (the "MHC Application") has been filed with the Division, a
Combined Application to Establish De Novo Mutual and Stock Savings Banks/Bank
Holding Company Application (the "Bank Board Application") has been filed with
the Bank Board; a Notice of Intent to Convert (the "Conversion Notice"), a Bank
Merger Act Application (the "BMA Application"), an Application for Interim
Deposit Insurance (the "Insurance Application") and a Request for Waiver of
Depositor Vote (the "Waiver Request") have been filed with the FDIC; and a Bank
Holding Company Application on Form FR Y-3 (the "Holding Company Application")
has been filed with the FRB (the MHC Application, the Bank Board Application,
the Conversion Notice, the BMA Application, the Insurance Application, the
Waiver Request and the Holding Company Application, are collectively referred to
herein as the "Reorganization Applications"); and all amendments to the
Reorganization Applications as required to the date hereof have been filed. The
MHC Application includes among other things, the Bank's Plan of Reorganization
From a Mutual Savings Bank to a Mutual Holding Company and Stock Issuance Plan,
adopted on March 15, 1999, and as amended, (the "Plan"). As part of the
Reorganization and the Plan, the Bank will establish (i) The Westborough Bank, a
Massachusetts-chartered stock savings bank that will succeed to all of the
rights and obligations of the Bank as set forth in the Plan, (ii) Westborough
Bancorp, MHC, a Massachusetts-chartered mutual holding company, and (iii) the
Company. The MHC will own at least 51% of the voting shares of the Company for
so long as the MHC remains in existence. The Bank will be a wholly-owned
subsidiary of the Company. References herein to the Bank shall include the Bank
in its current mutual form or its post-Reorganization stock form as indicated by
the context.

      In accordance with the Plan, the Company is offering shares of its common
stock, par value $0.01 per share (the "Shares" and the "Common Stock"), pursuant
to nontransferable subscription rights in a subscription offering (the
"Subscription Offering") in descending order of priority to (i) the Bank's
Eligible Account Holders (defined as holders of deposit accounts totaling $50 or
more as of December 31, 1997), (ii) the Bank's Supplemental Eligible Account
Holders (defined as holders of deposit accounts totaling $50 or more as of
December 31, 1998) and (iii) the Bank's tax-qualified employee benefit plans
(I.E., the Bank's Employee Stock Ownership Plan (the "ESOP")). The Bank may
offer shares of Common Stock not subscribed for in the Subscription Offering
to members of the general public in a community offering, with preference
being given to natural persons who reside in the towns of Grafton, Hopkinton,
Northborough, Shrewsbury, Southborough and Westborough, Massachusetts (the
"Community Offering"), subject to the right of the Company and the Bank, in
their absolute discretion, to reject orders in the Community Offering in
whole or in part.

      Shares of the Common Stock not otherwise subscribed for in the
Subscription and Community Offerings may be offered at the discretion of the
Company and the Bank to certain members of the general public on a best efforts
basis by a selling group of selected broker-dealers to be managed by Trident
(the "Syndicated Community Offering"). The Subscription Offering and the
Community Offering and Syndicated Community Offering, if any, are collectively
referred to
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 3


herein as the "Offering." Purchases of Shares in the Offering are subject to
certain limitations and restrictions as described in the Plan.

      The Company and the Bank have been advised by Trident that it will utilize
its best efforts in assisting the Company and the Bank with the sale of the
Shares in the Offering. Prior to the execution of this Agreement, the Company
has delivered to Trident the prospectus dated as of the date hereof, and all
supplements thereto to be used in the Offering. Such Prospectus contains
information with respect to the MHC, the Company, the Bank, the Shares and the
Reorganization.

      2.    REPRESENTATIONS AND WARRANTIES.

            (a) The Company, the Bank and the MHC jointly and severally
      represent and warrant to Trident that:

                  (i) The Company has filed with the Commission a registration
            statement, including a prospectus relating to the Offering and
            exhibits, and an amendment or amendments thereto, on Form SB-2 (No.
            333-80075), for the registration of the Shares under the Securities
            Act of 1933, as amended (the "Securities Act"); and such
            registration has been declared effective under the Securities Act
            and no stop order has been issued with respect thereto and no
            proceedings therefor have been initiated or, to the best knowledge
            of the Company and the Bank, threatened by the Commission. Except as
            the context may otherwise require, such registration statement, as
            amended or supplemented, on file with the Commission at the time the
            registration statement became effective, including the prospectus,
            financial statements, schedules, exhibits and all other documents
            filed as a part thereof, as amended and supplemented, is herein
            called the "Registration Statement," and the prospectus, as amended
            and supplemented, on file with the Commission at the time the
            Registration Statement became effective is herein called the
            "Prospectus", except that if the prospectus filed by the Company
            with the Commission pursuant to Rule 424(b) of the general rules and
            regulations of the Commission under the Securities Act (together
            with enforceable published policies and actions of the Commission
            thereunder, the "Securities Act Regulations") differs from the form
            of prospectus on file at the time the Registration Statement became
            effective, the term "Prospectus" shall refer to the Rule 424(b)
            prospectus from and after the time it is filed with or mailed for
            filing to the Commission and shall include any amendments or
            supplements thereto from and after their dates of effectiveness or
            use, respectively. If any Shares remain unsubscribed following the
            completion of the Subscription Offering and the Community Offering,
            the Company (i) will promptly file with the Commission a
            post-effective amendment to such Registration Statement relating to
            the results of the Offering, any additional information with respect
            to the proposed
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 4


            plan of distribution and any revised pricing information, or (ii) if
            no such post-effective amendment is required, will file with the
            Commission a prospectus or prospectus supplement containing
            information relating to the results of the Offering and pricing
            information pursuant to Rule 424(c) of the SEC Regulations, in
            either case, in a form reasonably acceptable to the Company and
            Trident. The Registrations Statement complies in all material
            respects with the Securities Act and the Securities Act Regulations.

                  (ii) The Bank has filed with the Division the MHC Application,
            including the Plan, the Registration Statement, the Prospectus and
            exhibits and supplemental material, and an amendment or amendments
            thereto, as required, and has published notice of such filing, as
            required, which application has been or prior to the Closing Date
            will be approved by the Division; and the Plan has been adopted by
            the Board of Trustees of the Bank and the corporators of the Bank
            (by a vote of at least two-thirds of the corporators, including a
            majority of the Bank's "independent corporators" constituting at
            least 60% of all corporators, at a meeting specially called to
            consider the Plan).

                  (iii) The Bank has filed with the Bank Board the Bank Board
            Application, including the stock charter and bylaws of the Bank and
            exhibits and supplemental material, and an amendment or amendments
            thereto, as required, and has published notice of such filing, as
            required, which application has been or prior to the Closing Date
            will be approved by the Bank Board.

                  (iv) The Bank and the Company have filed with the FDIC the
            Conversion Notice, the BMA Application, the Insurance Application
            and the Waiver Request, including the Registration Statement, the
            Prospectus and exhibits and supplemental material, and an amendment
            or amendments thereto, as required, and have published notice of the
            filing of the BMA Application and the Insurance Application, as
            required, and the FDIC has or prior to the Closing Date will have
            issued a notice of non-objection to the Conversion Notice and has or
            prior to the Closing Date will have approved the BMA Application,
            the Insurance Application and the Waiver Request.

                  (v) The Company and the MHC have filed with the FRB the
            Holding Company Application, including exhibits and supplemental
            material, and an amendment or amendments thereto, as required, and
            have published notice of such filing, as required, which Application
            has been or prior to the Closing Date will be approved by the FRB.
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 5


                  (vi) At the Closing Date, the Reorganization and the Offering
            will have been effected in the manner described in the Prospectus
            and in accordance with the Plan, the Reorganization Regulations and
            all other applicable material laws, regulations, decisions and
            orders, including in compliance with all terms, conditions,
            requirements and provisions precedent to the Reorganization and the
            Offering imposed upon the Company or the Bank by the Commission, the
            Division, the Bank Board, the FDIC, the FRB, any state regulatory or
            Blue Sky authority or any other regulatory authority.

                  (vii) No order has been issued by the Commission, the
            Division, the Bank Board, the FDIC, the FRB or any state regulatory
            or Blue Sky authority preventing or suspending the use of the
            Prospectus, and no action by or before any such governmental entity
            to revoke any approval, authorization or order of effectiveness
            related to the Reorganization or the Offering is pending or
            threatened.

                  (viii) At the time of the approval of the Reorganization
            Applications by the applicable regulatory authorities (including any
            amendment or supplement thereto) and at all times subsequent thereto
            until the Closing Date, the Reorganization Applications complied and
            will comply in all material respects with the Reorganization
            Regulations. The Prospectus contained in the Reorganization
            Applications (including any amendment or supplement thereto), at the
            time of the approval of the Reorganization Applications by the
            applicable regulatory authorities and at all times subsequent
            thereto until the Closing Date, complied and will comply in all
            material respects with the Reorganization Regulations.

                  (ix) As of the date hereof (i) the Registration Statement and
            the Prospectus complied with the Securities Act and the Securities
            Act Regulations, (ii) the Registration Statement does not contain an
            untrue statement of a material fact or omit to state a material fact
            required to be stated therein or necessary to make the statements
            therein, in light of the circumstances under which they were made,
            not misleading, and (iii) the Prospectus does not contain any untrue
            statement of a material fact or omit to state any material fact
            required to be stated therein or necessary to make the statements
            therein, in light of the circumstances under which they were made,
            not misleading. Representations or warranties in this subsection
            shall not apply to statements or omissions made in reliance upon and
            in conformity with written information relating to Trident furnished
            to the Company or the Bank by or on behalf of Trident and expressly
            provided for use in the Registration Statement or Prospectus.
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 6


                  (x) The Bank is now a Massachusetts-chartered mutual savings
            bank and upon consummation of the Reorganization will become a
            Massachusetts-chartered stock savings bank, in both instances duly
            authorized to conduct its business and own its property as described
            in the Registration Statement and Prospectus. As of the Closing
            Date, the Company and the MHC, will have been duly incorporated,
            validly existing and in good standing under the laws of the
            Commonwealth of Massachusetts with full power and the corporate
            authority to conduct its business and own its property as described
            in the Registration Statement and Prospectus. The Bank's first-tier
            subsidiaries, Eli Whitney Security Corporation, One Hundredth
            Security Corporation and The Hundredth Corporation (individually, a
            "Subsidiary" and collectively, the "Subsidiaries") have been duly
            incorporated as Massachusetts corporations. The Company, the MHC,
            the Bank and the Subsidiaries have obtained all material licenses,
            permits and other governmental authorizations currently required for
            the conduct of their respective businesses; all such licenses,
            permits and governmental authorizations are in full force and
            effect; the Company, the MHC, the Bank and the Subsidiaries are in
            all material respects complying with all laws, rules, regulations
            and orders applicable to the operation of their respective
            businesses, and none of the Company, the MHC, the Bank or any
            Subsidiary has received notice of any proceeding or action relating
            to the revocation or modification of any such license, permit or
            governmental authorization which, singly or in the aggregate, if
            subject to an unfavorable decision, ruling or finding, might
            materially and adversely affect the conduct of the business, or the
            condition, financial or otherwise, or the income, affairs or
            prospects of the Company, the MHC, the Bank or any Subsidiary. The
            Bank is in good standing with the Division; the Bank's charter is in
            full force and effect; no conservator or receiver has been appointed
            for the Company, the MHC, the Bank or any Subsidiary.

                  (xi) The Company, the MHC, the Bank and the Subsidiaries have
            good, marketable and insurable title to all assets material to their
            businesses and to those assets described in the Prospectus as owned
            by them, free and clear of all material liens, charges, encumbrances
            or restrictions, except for liens for taxes not yet due, except as
            described in the Prospectus and except as could not in the aggregate
            reasonably be expected to have a material adverse effect upon the
            operations or financial condition of the Company, the Bank and the
            Subsidiaries, taken as a whole; and all of the leases and subleases
            material to the operations or financial condition of the Company,
            the Bank and the Subsidiaries, taken as a whole, under which it
            holds properties, including those described in the Prospectus, are
            in full force and effect as described therein.
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 7


                  (xii) Each of the Company, the MHC, and the Bank, and each
            subsidiary is duly qualified to transact business and is in good
            standing in each jurisdiction in which its ownership or leasing of
            property or the conduct of its business requires such qualification,
            unless the failure to be so qualified in one or more of such
            jurisdictions would not have a material adverse effect on the
            condition, financial or otherwise, or the business, operations,
            income or prospects of the Company and the Bank taken as a whole.

                  (xiii) The Bank is operating as an insured depository
            institution and the deposit accounts of the Bank in mutual form are,
            and the deposit accounts of the Bank in stock form will be, insured
            by the Bank Insurance Fund (the "BIF"), as administered by the FDIC,
            up to maximum amounts allowed by law.

                  (xiv) Upon consummation of the Reorganization and the
            Offering, all of the outstanding capital stock of the Bank will be
            duly authorized and validly issued and fully paid and nonassessable;
            all such stock will be owned directly by the Company, free and clear
            of all liens, encumbrances, claims or other restrictions; and the
            Company will have no direct subsidiaries other than the Bank.

                  (xv) The Bank does not own equity securities or any equity
            interest in any other business enterprise except as described in the
            Prospectus; each of the Subsidiaries has been duly organized is
            validly existing and in good standing under the laws of its
            jurisdiction of organization with the authority to conduct its
            business and own its property as described in the Registration
            Statement and the Prospectus; all of the outstanding stock of each
            Subsidiary has been duly authorized and validly issued and is fully
            paid and nonassessable; all of the outstanding stock of each
            Subsidiary is owned directly by the Bank free and clear of all
            liens, encumbrances, claims or other restrictions; and each of the
            Subsidiaries is duly qualified to transact business and is in good
            standing in each jurisdiction in which its ownership or leasing of
            property or the conduct of its business requires such qualification,
            unless the failure to be so qualified would not have a material
            adverse effect on the operations of the Bank. The activities of the
            Subsidiaries are permitted to subsidiaries of a
            Massachusetts-chartered mutual savings bank by the rules,
            regulations, policies and practices of the Division, the FDIC and
            any other state or federal authority having jurisdiction over such
            matters, and such activities are permitted to subsidiaries of a
            Massachusetts-chartered stock savings bank by the rules,
            regulations, policies and practices of the Division, the FRB and any
            other state or federal authority having jurisdiction over such
            matters.
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 8


                  (xvi) The execution and delivery of this Agreement and the
            consummation of the transactions contemplated hereby have been duly
            and validly authorized by all necessary actions on the part of the
            Bank, and at the Closing Date, on the part of the Company, and this
            Agreement is a valid and binding obligation with valid execution and
            delivery of the Bank and, at the Closing Date, the Company,
            enforceable in accordance with its terms (except as the
            enforceability thereof may be limited by bankruptcy, insolvency,
            moratorium, reorganization or similar laws relating to or affecting
            the enforcement of creditors' rights generally or the rights of
            creditors of financial institution holding companies the accounts of
            whose subsidiaries are insured by the FDIC or by general equity
            principles, regardless of whether such enforceability is considered
            in a proceeding in equity or at law, and except to the extent that
            the provisions of Sections 8 and 9 hereof may be unenforceable as
            against public policy or pursuant to Section 23A of the Federal
            Reserve Act, 12 U.S.C.
            Section 371c ("Section 23A")).

                  (xvii) As of the date hereof and as of the Closing Date, the
            Company and the Bank are not and will not be in violation of any
            directive from the Commission, the Division, the Bank Board, the
            FDIC, the FRB or any other state or federal agency to make any
            material change in the method of conducting their respective
            businesses so as to comply in all material respects with all
            applicable statutes and regulations (including, without limitation,
            regulations, decisions, directives and orders of the Commission, the
            Division, the Bank Board, the FDIC and the FRB) and no suit or
            proceeding, charge, investigation or action before or by any court,
            regulatory authority or governmental agency or body is or will be
            pending or, to the knowledge of the Company or the Bank, threatened,
            which might materially and adversely affect the Reorganization, the
            Offering, the performance of this Agreement or the consummation of
            the transactions contemplated in the Plan and as described in the
            Prospectus, or which might result in any material adverse change in
            the condition (financial or otherwise), earnings, capital,
            properties, affairs or prospects of the Company and the Bank taken
            as a whole or which would materially affect their respective
            properties and assets.

                  (xviii) Except as described in the Prospectus, there is no
            litigation or governmental proceeding pending or, to the best
            knowledge of the Company
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 9


            or the Bank, threatened against or involving the Company, the Bank
            or any Subsidiary, or any of their respective assets which
            individually or in the aggregate would reasonably be expected to
            have a material adverse effect on the Company, the Bank and the
            Subsidiaries, taken as a whole.

                  (xix) The Bank has received the opinion of its counsel,
            Thacher Proffitt & Wood, with respect to the federal income tax
            consequences of the Reorganization, and an opinion of Wolf & Co.,
            P.C., with respect to the Massachusetts state income tax
            consequences of the Reorganization, all material aspects of said
            opinions are accurately summarized in the MHC Application and the
            Prospectus; and the facts and representations upon which such
            opinions are based are truthful, accurate and complete, and neither
            the Company nor the Bank will take any action inconsistent
            therewith.

                  (xx) The Company and the Bank have all such power, authority,
            authorizations, approvals and orders as may be required to enter
            into this Agreement and to carry out the provisions and conditions
            hereof, and the Company has all such power, authority,
            authorizations and orders as may be required to issue and sell the
            Shares as provided in the Plan and described in the Prospectus, and
            in the case of the Bank, to issue and sell the shares of its capital
            stock to the Company as provided in the Plan and described in the
            Prospectus, subject to the approval of the applicable regulatory
            authorities and the satisfaction of any conditions of such approval.

                  (xxi) No order has been issued by the Commission, the
            Division, the Bank Board, the FDIC, the FRB or any state regulatory
            or Blue Sky authority preventing or suspending the use of the
            Prospectus, and no action by or before any such governmental entity
            to revoke any approval, authorization or order of effectiveness
            related to the Reorganization or the Offering is pending or
            threatened.

                  (xxii) The financial statements together with any related
            notes or schedules thereto which are included in the Registration
            Statement and the Prospectus fairly present the consolidated
            financial condition, income, retained earnings and cash flows of the
            Bank and the Subsidiaries at the respective dates thereof and for
            the respective periods covered thereby and comply as to form with
            the applicable accounting requirements of the SEC Regulations and
            the Reorganization Regulations. Such financial statements have been
            prepared in accordance with generally accepted accounting principles
            consistently applied throughout the periods involved, except as set
            forth therein, and such financial statements are consistent with
            financial statements and other reports filed by the Bank with
            supervisory and regulatory authorities, except as such generally
            accepted accounting principles may
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 10


            otherwise require. The tables in the Prospectus accurately present
            the information purported to be shown thereby at the respective
            dates thereof and for the respective periods therein.

                  (xxiii) There has been no material change in the condition
            (financial or otherwise), results of operations or business,
            including assets and properties, of the Company, the Bank and the
            Subsidiaries, taken as a whole, since the latest date as of which
            such condition is set forth in the Prospectus, except as set forth
            therein; and the capitalization, assets, properties and business of
            the Company, the Bank and the Subsidiaries conform to the
            descriptions thereof contained in the Prospectus. The Company, the
            Bank or the Subsidiaries have no material liabilities of any kind,
            contingent or otherwise, except as set forth in the Prospectus.

                  (xxiv) There has been no breach or default (or the occurrence
            of any event which, with notice or lapse of time or both, would
            constitute a default) under, or creation or imposition of any lien,
            charge or other encumbrance upon any of the properties or assets of
            the Company, the Bank or any Subsidiary pursuant to any of the
            terms, provisions or conditions of, any agreement, contract,
            indenture, bond, debenture, note, instrument or obligation to which
            the Company, the Bank or any Subsidiary is a party or by which any
            of them or any of their respective assets or properties may be bound
            or is subject, or violation of any governmental license or permit or
            any enforceable published law, administrative regulation or order or
            court order, writ, injunction or decree, which breach, default,
            encumbrance or violation would have a material adverse effect on the
            condition (financial or otherwise), operations, business, assets or
            properties of the Company, the Bank and the Subsidiaries, taken as a
            whole; all agreements which are material to the condition (financial
            or otherwise), results of operations or business of the Company, the
            Bank and the Subsidiaries, taken as a whole, are in full force and
            effect, and no party to any such agreement has instituted or, to the
            best knowledge of the Bank and, as of the Closing Date, the Company
            threatened any action or proceeding wherein the Company, the Bank or
            a Subsidiary would be alleged to be in default thereunder.

                  (xxv) None of the Company, the MHC, the Bank or any Subsidiary
            is in violation of its respective charter or bylaws. The execution
            and delivery hereof and the consummation of the transactions
            contemplated hereby by the MHC, the Company and Bank do not conflict
            with or result in a breach of the charter or bylaws of the MHC, the
            Company, the Bank (in either mutual or stock form) or any
            Subsidiary, or constitute a material breach of or default (or an
            event which, with notice or lapse of time or both, would constitute
            a default) under, give rise to any right of termination,
            cancellation or acceleration contained in, or result in the creation
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 11


            or imposition of any lien, charge or other encumbrance upon any of
            the properties or assets of the Company, the Bank or any Subsidiary
            pursuant to any of the terms, provisions or conditions of, any
            material agreement, contract, indenture, bond, debenture, note,
            instrument or obligation to which the Company, the Bank or any
            Subsidiary is a party or violate any governmental license or permit
            or any enforceable published law, administrative regulation or order
            or court order, writ, injunction or decree, which breach, default,
            encumbrance or violation would have a material adverse effect on the
            condition (financial or otherwise), operations or business of the
            Company, the Bank and the Subsidiaries, taken as a whole.

                  (xxvi) Subsequent to the respective dates as of which
            information is given in the Registration Statement and Prospectus
            and prior to the Closing Date, except as otherwise may be indicated
            or contemplated therein, none of the Company, the Bank or any
            Subsidiary has issued any securities which will remain issued at the
            Closing Date or incurred any liability or obligation, direct or
            contingent, or borrowed money except borrowings in the ordinary
            course of business, or entered into any other transaction not in the
            ordinary course of business and consistent with prior practices,
            which is material in light of the business of the Company, the Bank
            and the Subsidiaries taken as a whole.

                  (xxvii) Upon consummation of the Reorganization and Offering,
            the authorized, issued and outstanding equity capital of the Company
            shall be within the range as set forth in the Prospectus under the
            caption "Capitalization," and no Common Stock of the Company shall
            be outstanding immediately prior to the Closing Date; to the
            knowledge of the Company and the Bank, the Company has taken all
            necessary action to make such filings and/or to qualify or register
            the Shares for offer and sale in the Offering under the securities
            or Blue Sky laws of all jurisdictions wherein such Shares will be
            offered which require such filings and/or qualification or
            registration.

                  (xxviii) All Sales Information used by the Company in
            connection with the Offering that is required by the Reorganization
            Regulations to be filed as been filed with and approved by the
            applicable regulatory authority.

                  (xxix)No approval of any regulatory or supervisory or other
            public authority is required in connection with the execution and
            delivery of this Agreement or the issuance of the Shares, except
            such approvals as have been
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 12


            obtained, except for the declaration of effectiveness by the
            Commission of any required post-effective amendment of the
            Registration Statement not yet filed, except as may be required by
            the "blue sky" or securities laws of various jurisdictions, and
            except as may be required by the conditions of the approval of the
            Conversion Application by the Division.

                  (xxx) All contracts and other documents required to be filed
            as exhibits to the Registration Statement, the Conversion
            Application or the Reorganization Applications have been filed with
            the Commission or the Division or both, as may be required.

                  (xxxi) Wolf & Co., P.C., which has audited the financial
            statements of the Bank at September 30, 1998, 1997 and 1996 and for
            the three years ended September 30, 1998, 1997 and 1996 included in
            the Prospectus, is an independent public accountant within the
            meaning of the Code of Professional Ethics of the American Institute
            of Certified Public Accountants and Title 12 of the Code of Federal
            Regulations, Section 571.2(c)(3).

                  (xxxii) RP Financial, L.C. ("RP Financial"), which prepared
            the Independent Valuation dated as of September 17, 1999, described
            in the Prospectus, is independent with respect to the Company and
            the Bank within the meaning of the Plan and the Reorganization
            Regulations and the Company and the Bank believe that RP Financial
            has prepared the pricing information set forth in the Prospectus in
            accordance with the requirements of the Reorganization Regulations.

                  (xxxiii) For the past five years, the Bank and Subsidiaries
            have timely filed all required federal, state and local franchise
            tax returns, and no material deficiency has been asserted with
            respect to such returns by any taxing authorities, and the Bank has
            paid all taxes that have become due and, to the best of their
            knowledge, have made adequate reserves for similar future tax
            liabilities, except where any failure to make such filings, payments
            and reserves, or the assertion of such a deficiency, would not have
            a material adverse effect on the condition of the Bank.

                  (xxxiv) All of the loans represented as assets of the Bank on
            the most recent financial statements of the Bank included in the
            Prospectus meet or are exempt from all requirements of federal,
            state or local law pertaining to lending, including without
            limitation truth in lending (including the requirements of
            Regulation Z and 12 C.F.R. Part 226), real estate settlement
            procedures, consumer credit protection, equal credit opportunity and
            all disclosure laws applicable to such loans, except for violations
            which, if asserted, would not have a material adverse effect on the
            financial
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 13


            condition, results of operations or business of the Company, the
            Bank and Subsidiaries taken as a whole.

                  (xxxv) The records of account holders, depositors and other
            members of the Bank delivered to Trident by the Bank or its agent
            for use during the Reorganization have been prepared or reviewed by
            the Bank and, to the best knowledge of the Company, the Bank and the
            MHC, are reliable, accurate and complete.

                  (xxxvi) None of the Company, the Bank or the Subsidiaries or
            to the best knowledge of the Bank and, at the Closing Date, the
            Company, no employees of the Bank, the Company or the Subsidiaries
            have made any payment of funds of the Company, the Bank or the
            Subsidiaries prohibited by law, and no funds of the Company, the
            Bank or any Subsidiary have been set aside to be used for any
            payment prohibited by law.

                  (xxxvii) To the best knowledge of the Bank and, at the Closing
            Date, the Company, each of the Company, the Bank and the
            Subsidiaries is in compliance with all laws, rules and regulations
            relating to the discharge, storage, handling and disposal of
            hazardous or toxic substances, pollutants or contaminants and
            neither the Bank nor, at the Closing Date, the Company, believes
            that the Company, the Bank or any Subsidiary is subject to liability
            under the Comprehensive Environmental Response, Compensation and
            Liability Act of 1980, as amended, or any similar law, except for
            violations which, if asserted, would not have a material adverse
            effect on the Company, the Bank and the Subsidiaries, taken as a
            whole. There are no actions, suits, regulatory investigations or
            other proceedings pending or, to the best knowledge of the Bank or,
            at the Closing Date, the Company, threatened against the Company,
            the Bank or any Subsidiary relating to the discharge, storage,
            handling and disposal of hazardous or toxic substances, pollutants
            or contaminants. To the best knowledge of the Bank and, at the
            Closing Date, the Company, no disposal, release or discharge of
            hazardous or toxic substances, pollutants or contaminants, including
            petroleum and gas products, as any of such terms may be defined
            under federal, state or local law, has been caused by the Company,
            the Bank or any Subsidiary or, to the best knowledge of the Bank or,
            at the Closing Date, the Company, has occurred on, in or at any of
            the facilities or properties of the Company or the Bank, except such
            disposal, release or discharge which would not have a material
            adverse effect on the Company, the Bank and the Subsidiaries, taken
            as a whole.

                  (xxxviii) All documents delivered by the Company, the Bank or
            any Subsidiary or their representatives in connection with the
            issuance and sale of the Shares, except for those documents that
            were prepared by parties other than the
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 14


            Company, the Bank, and Subsidiary or their representatives, were, on
            the dates on which they were delivered, true, complete and correct
            in all material respects.

                  (xxxix) At the Closing Date, the Reorganization and the
            Offering will have been effected in the manner described in the
            Prospectus and in accordance with the Plan, the Reorganization
            Regulations and all other applicable material laws, regulations,
            decisions and orders, including in compliance with all terms,
            conditions, requirements and provisions precedent to the
            Reorganization and the Offering imposed upon the Company, the Bank
            or the MHC by the Commission, the Division, the Bank Board, the
            FDIC, the FRB, any state regulatory or Blue Sky authority or any
            other regulatory authority.

            (b) Trident represents and warrants to the Company, the Bank and the
            MHC that:

                  (i)  Trident is registered as a broker-dealer with the NASD.

                  (ii) Trident is validly existing as a corporation in good
            standing under the laws of its jurisdiction of incorporation, with
            full corporate power and authority to provide the services to be
            furnished to the Company and the Bank hereunder.

                  (iii) The execution and delivery of this Agreement and the
            consummation of the transactions contemplated hereby have been duly
            and validly authorized by all necessary action on the part of
            Trident, and this Agreement is a legal, valid and binding obligation
            of Trident, enforceable in accordance with its terms (except as the
            enforceability thereof may be limited by bankruptcy, insolvency,
            moratorium, reorganization or similar laws relating to or affecting
            the enforcement of creditors' rights generally or the rights of
            creditors of registered broker-dealers accounts of whose may be
            protected by the Securities Investor Protection Corporation or by
            general equity principles, regardless of whether such enforceability
            is considered in a proceeding in equity or at law, and except to the
            extent that the provisions of Sections 8 and 9 hereof may be
            unenforceable as against public policy or pursuant to Section 23A).

                  (iv) Each of Trident and, to Trident's knowledge, its
            employees, agents and representatives who shall perform any of the
            services required hereunder to be performed by Trident shall be duly
            authorized and shall have all licenses, approvals and permits
            necessary to perform such services, and Trident is a registered
            selling agent in the jurisdictions listed in Exhibit A hereto and
            will remain registered in such jurisdictions in which the Company is
            relying on such registration for the sale of the Shares, until the
            Reorganization is consummated or terminated.
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 15


                  (v) The execution and delivery of this Agreement by Trident,
            the fulfillment of the terms set forth herein and the consummation
            of the transactions contemplated hereby shall not violate or
            conflict with the corporate charter or bylaws of Trident or violate,
            conflict with or constitute a breach of, or default (or an event
            which, with notice or lapse of time, or both, would constitute a
            default) under, any material agreement, indenture or other
            instrument by which Trident is bound or under any governmental
            license or permit or any law, administrative regulation,
            authorization, approval or order or court decree, injunction or
            order, which breach, default or violation could have a material
            adverse effect on the condition (financial or otherwise),
            operations, business, assets or properties of Trident, or its
            ability to perform its obligations under this Agreement.

                  (vi) Any funds received by Trident to purchase Common Stock
            will be handled in accordance with Rule 15c2-4 under the Securities
            Exchange Act of 1934, as amended (the "Exchange Act"), which could
            have a material adverse effect on the condition (financial or
            otherwise), operations, business, assets or properties of Trident,
            or its ability to perform its obligations under this Agreement.

                  (vii) There is not now pending or, to Trident's knowledge,
            threatened against Trident any action or proceeding before the
            Commission, the NASD, any state securities commission or any state
            or federal court concerning Trident's activities as a broker-dealer,
            which action or proceeding could have a material adverse effect on
            the condition (financial or otherwise), operations, business, assets
            or properties of Trident in its ability to perform its obligations
            under this Agreement.

      3. EMPLOYMENT OF TRIDENT; SALE AND DELIVERY OF THE SHARES. On the basis of
the representations and warranties herein contained, but subject to the terms
and conditions herein set forth, the Company and the Bank hereby employ Trident
as their agent to utilize its best efforts in assisting the Company with the
Company's sale of the Shares in the Offering. The employment of Trident
hereunder shall terminate (a) forty-five (45) days after the Subscription and
Community Offerings close, unless the Company and the Bank, with the approval of
the Commissioner of Banks of the Commonwealth of Massachusetts ("the
Commissioner") and if necessary, the FDIC, are permitted to extend such period
of time, or (b) upon consummation of the Reorganization, whichever date shall
first occur.

      In the event the Company is unable to sell a minimum of 552,500 Shares (or
such lesser amount as may be permitted by the Commissioner and, the FDIC, if
required) within the period herein provided, this Agreement shall terminate, and
the Company and the Bank shall refund promptly to any persons who have
subscribed for any of the Shares, the full amount which it may have received
from them, together with interest as provided in the Prospectus, and no party to
this
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 16


Agreement shall have any obligation to the other party hereunder, except as set
forth in Sections 6, 8, 9 and 10 hereof. Appropriate arrangements for placing
the funds received from subscriptions for Shares in special interest-bearing
accounts with the Bank until all Shares are sold and paid for will be made prior
to the commencement of the Subscription and Community Offerings, with provision
for prompt refund to the purchasers as set forth above, or for delivery to the
Company if all Shares are sold.

      If all conditions precedent to the consummation of the Reorganization and
Offering are satisfied, including the sale of all Shares required by the Plan to
be sold, the Company agrees to issue or have issued such Shares and to release
for delivery certificates to subscribers thereof for such Shares on the Closing
Date against payment to the Company by any means authorized pursuant to the
Prospectus, at the principal office of the Company at 100 East Main Street,
Westborough, Massachusetts 01581 or at such other place as shall be agreed upon
between the parties hereto. The date upon which the Company shall release or
deliver the Shares sold in the Offerings, in accordance with the terms hereof,
and Trident is paid the compensation due hereunder is herein called the "Closing
Date."

      Trident agrees either (a) upon receipt of an executed order form of a
subscriber to forward the offering price of the Common Stock ordered on or
before twelve noon on the next business day following receipt or execution of an
order form by Trident to the Bank for deposit in a segregated account or (b) to
solicit indications of interest in which event (i) Trident will subsequently
contact any potential subscriber indicating interest to confirm the interest and
give instructions to execute and return an order form or to receive
authorization to execute the order form on the subscriber's behalf, (ii) Trident
will mail acknowledgments of receipt of orders to each subscriber confirming
interest on the business day following such confirmation, (iii) Trident will
debit accounts of such subscribers on the third business day ("Debit Date")
following the receipt of the confirmation referred to in (i), and (iv) Trident
will forward completed order forms together with such funds to the Bank on or
before twelve noon on the next business day following the Debit Date for deposit
in a segregated account. Trident acknowledges that if the procedure in (b) is
adopted, subscribers' funds are not required to be in their accounts until the
Debit Date.

      In addition to the expenses specified in Section 6 hereof, Trident shall
receive the following compensation for its services hereunder:

            (a)(i)a commission equal to 2.0% of the aggregate dollar amount of
      Common Stock sold in the Subscription Offering and the Community Offering
      (excluding shares sold to the Company's or the Bank's directors, trustees,
      officers, employees and the employee benefit plans and "associates" as
      such term is defined in the Plan, of the Company's or the Bank's
      directors, trustees and executive officers), and (ii) a commission payable
      to Trident for any Shares sold by other member firms of the NASD in the
      Syndicated Community
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 17


      Offering, said commission to be agreed upon by the Company, the Bank and
      Trident, not to exceed 4.5 %. All such funds are to be payable in next-day
      funds to Trident on the Closing Date.

             (b) Trident shall be reimbursed for allocable expenses, including
      but not limited to travel, meals, lodging, communications, legal fees and
      postage, incurred by it whether or not the Offering is successfully
      completed; provided, however, that reimbursable legal fees will not exceed
      $30,000 (excluding out-of-pocket expenses), that other reimbursable
      expenses will not exceed $15,000 and that neither the Company nor the Bank
      shall pay or reimburse Trident for any of the foregoing expenses accrued
      after Trident's reimbursable expenses shall have notified the Company or
      the Bank of its election to terminate this Agreement pursuant to Section
      11 hereof or after such time as the Company or the Bank shall have given
      notice in accordance with Section 12 hereof that Trident is in breach of
      this Agreement. Full payment to Trident for reimbursable expenses shall be
      made in next-day funds on the Closing Date or, if the Reorganization and
      Offering is not completed and is terminated for any reason, within ten
      (10) business days of receipt by the Company of a written request from
      Trident detailing its allocable expenses. Trident acknowledges receipt of
      $_____ advance payment from the Bank which shall be credited against the
      total payment and reimbursement due Trident hereunder.

            (c) Reimbursement for any expenses of the Company and the
      Institution set forth in Section 6 hereof to the extent paid by Trident on
      behalf of the Company or the Institution. Full reimbursement shall be made
      in next-day funds on the Closing Date or, if the Conversion is not
      completed and is terminated for any reason, within ten (10) business days
      of receipt by the Company and the Institution of a written request from
      Trident detailing such expenses.

            (d) Notwithstanding the limitations on reimbursement of Trident for
      allocable expenses provided in paragraph (b), and notwithstanding any
      reimbursement of Trident pursuant to paragraph (c) above, in the event
      that a resolicitation or other event causes the Offering to be extended
      beyond the expiration date set forth in the Prospectus, Trident shall be
      reimbursed for its allocable expenses incurred during such extended
      period, provided that the allowance for allocable expenses provided for in
      paragraph (b) above have been exhausted and subject to the following: such
      reimbursement shall be in an amount equal to the product obtained by
      dividing the reimbursable expenses and legal fees limitations set forth in
      paragraph (b) above by the total number of days of the unextended
      Subscription Offering (calculated from the date of the Prospectus to the
      intended close of the Subscription Offering as stated in the Prospectus)
      and multiplying such product by the number of days of the extension (that
      number of days from the date of the intended close of the Subscription
      Offering to the closing of the extension of the Subscription Offering).
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 18


      The Company shall pay any stock issue and transfer taxes which may be
payable with respect to the sale of the Shares. The Company and the Bank shall
also pay all expenses of the Reorganization and Offering incurred by them or on
their prior approval including but not limited to their attorneys' fees, NASD
filing fees, and attorneys' fees relating to any required state securities laws
research and filings, telephone charges, air freight, rental equipment,
supplies, transfer agent charges, fees relating to auditing and accounting and
costs of printing all documents necessary in connection with the Reorganization
and Offering.

      4. OFFERING. Subject to the provisions of Section 7 hereof, Trident is
assisting the Company on a best efforts basis in offering a minimum of 552,500
and a maximum of 747,500 Shares, with the possibility of offering up to 859,625
Shares (except as permitted to be increased or decreased by the Commissioner,
and the FDIC, if required) in the Subscription Offering and Community Offering.
The Shares are to be offered to the public at the price set forth on the cover
page of the Prospectus and the first page of this Agreement.

      5. FURTHER AGREEMENTS. The Company, the Bank and the MHC jointly and
severally covenant and agree that:

            (a) Subsequent to the respective dates as of which information is
      given in the Registration Statement and Prospectus and through and
      including the Closing Date, except as otherwise may be indicated or
      contemplated therein, neither the Company, the Bank nor any Subsidiary
      will issue any securities which will remain issued at the Closing Date or
      incur any liability or obligation, direct or contingent, or borrow money,
      except borrowings or liabilities in the ordinary course of business, or
      enter into any other transaction not in the ordinary course of business
      and consistent with prior practices, which is material in light of the
      financial condition or operations of the Company, the Bank and any
      Subsidiary, taken as a whole.

            (b) If any Shares remain unsubscribed following completion of the
      Subscription Offering and the Community Offerings, the Company (i) will,
      if required by the Securities Act Regulations, promptly file with the
      Commission a post-effective amendment to such Registration Statement
      relating to the results of the Subscription and the Community Offerings,
      any additional information with respect to the proposed plan of
      distribution and any revised pricing information or (ii) if no such
      post-effective amendment is required, will, if required by the Securities
      Act Regulations, file with the Commission a prospectus or prospectus
      supplement containing information pursuant to Rule 424(c) of the
      Securities Act Regulations, in either case in a form reasonably acceptable
      to the Company and Trident.
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 19


            (c) Upon consummation of the Conversion, the authorized, issued and
      outstanding equity capital of the Company shall be within the range as set
      forth in the Prospectus under the caption "Capitalization," and no Common
      Stock of the Company shall be outstanding immediately prior to the Closing
      Date (other than shares of Common Stock issued in connection with the
      initial capitalization of the Company, which shares will be canceled upon
      consummation of the Reorganization and Offering), and the certificates
      representing the Shares will conform in all material respects with the
      requirements of applicable laws and regulations.

            (d) Upon issuance of the Bank's stock charter and bylaws as provided
      in the Reorganization Regulations and completion of the sale by the
      Company of the Shares as contemplated by the Prospectus, (i) the Bank will
      be converted pursuant to the Plan to a Massachusetts chartered capital
      stock savings bank with full power and authority to own its property and
      conduct its business as described in the Prospectus, (ii) all of the
      authorized and outstanding capital stock of the Bank will be owned of
      record and beneficially by the Company, and (iii) the Company will have no
      direct subsidiaries other than the Bank.

            (e) The Company shall deliver to Trident, from time to time, such
      number of copies of the Prospectus as Trident reasonably may request. The
      Company authorizes Trident to use the Prospectus in any lawful manner in
      connection with the offer and sale of the Shares.

            (f) The Company and the Bank will use their best efforts to cause
      each Reorganization Application not heretofore approved to be approved by
      the applicable regulatory authority and will immediately upon receipt of
      any information concerning the events listed below notify Trident: (i) of
      the approval of any Reorganization Application not heretofore approved;
      (ii) of the receipt of any comments from the Commission, the Division, the
      Bank Board, the FDIC, the FRB or any other government entity with respect
      to the Reorganization or the transactions contemplated by this Agreement;
      (iii) of the request by Commission, the Division, the Bank Board, the
      FDIC, the FRB or any other governmental entity for any amendment or
      supplement to the Registration Statement, the Prospectus or any
      Reorganization Application or for additional information; (iv) of the
      issuance by the Commission, the Division, the Bank Board, the FDIC, the
      FRB or any other governmental entity of any order or any other action
      suspending the Reorganization or the use of the Registration Statement or
      the Prospectus or any other filing of the Company and the Bank under the
      Reorganization Regulations, the Act, the SEC Regulations or other
      applicable law, or the threat of any such action; (v) of the issuance by
      the Commission, the Division, the Bank Board, the FDIC, the FRB or any
      other state governmental authority of any stop order suspending the
      effectiveness of the Registration Statement or any Reorganization
      Application or of the initiation or threat of any proceedings for such
      purpose; or (vi) of the
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 20


      occurrence of any event mentioned in paragraph (c) below. The Company and
      the Bank will make every reasonable effort to prevent the issuance by the
      Commission, the Division, the Bank Board, the FDIC, the FRB or any of
      other governmental authority of any such order and, if any such order
      shall at any time be issued, to obtain the lifting thereof at the earliest
      possible time. The Company and the Bank will provide copies of the
      foregoing comments, requests and orders to Trident upon receipt of such
      items.

            (g) During the time when an Prospectus is required to be delivered
      under the Securities Act, the Company will comply so far as it is able
      with all requirements imposed upon it by the Securities Act, as now in
      effect and hereafter amended, and by applicable Securities Act Regulations
      and Reorganization Regulations, as from time to time in force, so far as
      necessary to permit the continuance of offers and sales of or dealings in
      the Shares in accordance with the provisions hereof and the Prospectus. If
      during the period when the Prospectus is required to be delivered in
      connection with the offer and sale of the Shares any event relating to or
      affecting the Company, the Bank and the MHC, taken as a whole, shall occur
      as a result of which it is necessary, in the reasonable opinion of counsel
      for Trident, after consultation with, and the concurrence of counsel to
      the Company and the Bank, to amend or supplement the Prospectus in order
      to make the Prospectus not false or misleading in light of the
      circumstances existing at the time it is delivered to a purchaser of the
      Shares, the Company shall prepare and furnish to Trident a reasonable
      number of copies of an amendment or amendments or of a supplement or
      supplements to the Prospectus (in form and substance reasonably
      satisfactory to counsel for Trident) which shall amend or supplement the
      Prospectus so that, as amended or supplemented, the Prospectus shall not
      contain an untrue statement of a material fact or omit to state a material
      fact necessary in order to make the statements therein, in light of the
      circumstances existing at the time the Prospectus is delivered to a
      purchaser of the Shares, not misleading. None of the Company, the Bank and
      the MHC will file any amendment or supplement to the Registration
      Statement, Reorganization Application, or Prospectus without notifying
      Trident of its intention to do so and providing Trident and its counsel an
      opportunity to review such amendment or supplement, nor will any of the
      Company, the Bank and the MHC file or use any such amendment or supplement
      to which Trident or its counsel shall reasonably object. For the purposes
      of this subsection, the Company, the Bank and the MHC shall furnish such
      information with respect to themselves as Trident from time to time may
      reasonably request. The Company, the Bank and the MHC will comply with any
      and all terms, conditions, requirements and provisions with respect to the
      Reorganization and the transactions contemplated thereby imposed by the
      Commission, the Division, the Bank Board, the FDIC, the FRB, any state
      regulatory or Blue Sky authority or any other governmental entity,
      including the terms, conditions, requirements and provisions contained in
      the Reorganization Regulations, the Securities Act, the Securities Act
      Regulations, the Exchange Act and the rules and regulations promulgated
      under the Exchange Act.
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 21


            (h) The Company and the Bank have taken or will take all reasonably
      necessary action as may be required to qualify or register the Shares for
      offer and sale by the Company under the securities or Blue Sky laws of
      such jurisdictions as Trident and either the Company or its counsel may
      agree upon; provided, however, that the Company shall not be obligated to
      qualify as a foreign corporation to do business under the laws of any such
      jurisdiction. In each jurisdiction where such qualification or
      registration shall be effected, the Company, unless Trident agrees that
      such action is not necessary or advisable in connection with the
      distribution of the Shares, shall file and make such statements or reports
      as are, or reasonably may be, required by the laws of such jurisdiction.

            (i) Appropriate entries will be made in the financial records of the
      Bank sufficient to establish a Liquidation Account for the benefit of
      Eligible Account Holders as of December 31, 1997 and Supplemental Eligible
      Account Holders as of December 31, 1998 in accordance with the
      requirements of the Reorganization Regulations.

            (j) The Company will make generally available to its security
      holders as soon as practicable, but not later than 90 days after the close
      of the period covered thereby, an earnings statement (in form complying
      with the provisions of Rule 158 of the regulations promulgated under the
      Act) covering a twelve-month period beginning not later than the first day
      of the Company's fiscal quarter next following the effective date (as
      defined in said Rule 158) of the Registration Statement.

            (k) The Company will file a registration statement for the Common
      Stock under Section 12(g) of the Exchange Act, as applicable, prior to the
      completion of the Offering and shall request such registration statement
      to be effective upon completion of the Reorganization and Offering. The
      Company shall maintain the effectiveness of such registration for a
      minimum period of three (3) years or for such shorter period as may be
      required by applicable law.

            (l) For a period of three (3) years from the date of this Agreement,
      the Company will furnish to Trident, as soon as publicly available after
      the end of each fiscal year, a copy of its annual report to shareholders
      and Annual Report on Form 10-KSB for such year; and the Company will
      furnish to Trident (i) as soon as publicly available, a copy of each
      report or definitive proxy statement of the Company filed with the
      Commission under the Exchange Act or mailed to shareholders, all Quarterly
      Reports on Form 10-QSB and all Current Reports on Form 8-K, and (ii) from
      time to time, such other public information concerning the Company and the
      Bank as Trident may reasonably request.
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 22


            (m) The Company and the Bank shall use the net proceeds from the
      sale of the Shares in the manner set forth in the Prospectus.

            (n) The Company shall not deliver the Shares until each and every
      condition set forth in Section 7 hereof has been satisfied, unless such
      condition is waived by Trident.

            (o) The Company and the Bank or its agent shall be responsible for
      the allocation of shares, based on deposits in the case of account holders
      in the event of an oversubscription and shall determine final instructions
      as to the allocation of the shares ("Allocation Instructions") in such
      event. Trident shall have no liability in respect to the Allocation
      Instructions or process, and no liability for or related to any denial or
      grant of a subscription in whole or in part.

            (p) The Company, the Bank and the MHC will take such actions and
      furnish such information as are reasonably requested by Trident in order
      for Trident to ensure compliance with the NASD's "Interpretation Relating
      to Free-Riding and Withholding."

            (q) At the Closing Date, the Company and the Bank will have
      completed all conditions precedent to, and shall have conducted the
      Conversion in all material respects in accordance with, the Plan, Division
      Regulations and all other applicable laws, regulations, published
      decisions and orders, including all terms, conditions, requirements and
      provisions precedent to the Conversion imposed by the Division.

            (r) The Company will use its best efforts to obtain approval for and
      maintain quotation of its shares of common stock on the NASDAQ National
      Market, the approval for which shall be obtained and be effective on or
      prior to the Closing Date.

            (s) The Company will not sell or issue, contract to sell or
      otherwise dispose of, for a period of 90 days after the Closing Date,
      without Trident's prior written consent, any shares of common stock other
      than as described in the Prospectus.

            (t) The Company and the Bank will maintain appropriate arrangements
      for depositing all funds received from persons mailing subscriptions for
      or orders to purchase Common Stock in the Subscription and Community
      Offerings on an interest bearing basis at the rate described in the
      Prospectus until the Closing Date and satisfaction of all conditions
      precedent to the delivery of certificates for the Shares to subscribers or
      until refunds of such funds have been made to the persons entitled thereto
      in accordance with the Plan and as described in the Prospectus.

      6. PAYMENT OF EXPENSES. Whether or not the Reorganization and Offering are
consummated, the Company and the Bank shall pay all expenses of the
Reorganization and Offering,
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 23


including but not limited to, the following expenses: (a) all regulatory filing
fees, including but not limited to those payable to the Commission, the
Division, state blue sky authorities and the NASD Corporate Finance Rule), (b)
all stock issue and transfer taxes which may be payable with respect to the sale
of the Shares, (c) attorneys' fees of the Company and the Bank, (d) attorneys'
fees relating to any required state blue sky laws research and filings, (e)
telephone charges, (f) air freight, (g) rental equipment, (h) supplies, (i)
transfer agent and registrar fees and expenses, (j) auditing and accounting fees
and expenses, (k) fees for appraisals and business plans, (l) conversion agent
charges, (m) costs of printing and mailing all documents necessary in connection
with the Reorganization and Offering, and (n) slide production expenses in
connection with any community investor meetings to be held in connection with
the Reorganization and Offering.

      7. CONDITIONS OF TRIDENT'S OBLIGATIONS. Except as may be waived by
Trident, the obligations of Trident as provided herein shall be subject to the
accuracy of the representations and warranties contained in Section 2(a) hereof
as of the date hereof and as of the Closing Date, to the performance by the
Company and the Bank of their obligations hereunder and to the following
conditions:

            (a) At the Closing Date, Trident shall receive the favorable
      opinions of Thacher Proffitt & Wood, special counsel for the Company and
      the Bank, and Tashjian, Simsarian & Wickstrom, counsel to the Bank, dated
      the Closing Date, addressed to Trident, substantially as set forth in
      Exhibits B and C, respectively, hereto.

            In rendering such opinions, such counsel may rely as to matters of
      fact on certificates of officers and directors of the Company, the Bank
      and the Subsidiaries and certificates of public officials delivered
      pursuant hereto. Such counsel may assume that any agreement is the valid
      and binding obligation of any parties to such agreement other than the
      MHC, the Company and the Bank. Such opinions may be governed by, and
      interpreted in accordance with, the Legal Opinion Accord (the "Accord") of
      the ABA Section of Business Law (1991), and, as a consequence, such
      opinion is subject to the qualifications, exceptions, definitions,
      limitations on coverage and other limitations, all as more particularly
      described in the Accord, and it should be read in conjunction therewith.
      In addition, the General Qualification set forth in the Accord apply to
      the opinions set forth in such opinion. Such opinions may be limited to
      present statutes, regulations and judicial interpretations and to facts as
      they presently exist; in rendering such opinions, such counsel need assume
      no obligation to revise or supplement them should the present laws be
      changed by legislative or regulatory action, judicial decision or
      otherwise; and such counsel need express no view, opinion or belief with
      respect to whether any proposed or pending legislation, if enacted, or any
      regulations or any policy statements issued by any regulatory agency,
      whether or not promulgated pursuant to any such legislation, would affect
      the validity of the execution and delivery by the Company and the Bank of
      this Agreement or the issuance of the Shares.
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 24


            (b) At the Closing Date, Trident shall receive the letter of Thacher
      Proffitt & Wood, special counsel for the Company and the Bank, dated the
      Closing Date, addressed to Trident, substantially as set forth in Exhibit
      D, hereto.

            (c) Counsel for Trident shall have been furnished such documents as
      they reasonably may require for the purpose of enabling them to review or
      pass upon the matters required by Trident, including the sale of the
      Shares, as herein contemplated and for the purpose of evidencing the
      accuracy, completeness or satisfaction of any of the representations,
      warranties, or the fulfillment of any of the conditions, herein contained,
      including but not limited to, resolutions of the Board of Directors of the
      Company and the Bank regarding the authorization of this Agreement and the
      transactions contemplated hereby; and all proceedings taken by the Company
      or the Bank in connection with the Reorganization and the sale of the
      Shares as herein contemplated, which shall be satisfactory in form and
      substance to Trident and counsel to Trident.

            (d) Prior to and at the Closing Date, in the reasonable opinion of
      Trident, (i) there shall have been no material change in the condition,
      financial or otherwise, business or results of operations of the Company
      and the Bank independently or of the Company and the Bank, taken as a
      whole, since the latest date as of which such condition is set forth in
      the Prospectus, except as referred to therein; (ii) there shall have been
      no transaction entered into by the Company or the Bank after the latest
      date as of which the financial condition of the Company or the Bank is set
      forth in the Prospectus, other than transactions referred to or
      contemplated therein, transactions in the ordinary course of business, and
      transactions which are not material to the Company and the Bank, taken as
      a whole; (iii) neither the Company, the Bank nor any Subsidiary shall have
      received from the Division, the Bank Board, the FDIC, or the FRB any
      direction (oral or written) to make any change in the method of conducting
      their respective businesses which is material to the business of the
      Company, the Bank and any Subsidiary, taken as a whole, with which they
      have not complied (which direction, if any, shall have been disclosed to
      Trident) or which would materially and adversely affect its business,
      operations, financial condition or income; (iv) neither the Company nor
      the Bank shall have been in default, (nor shall an event have occurred
      which, with notice or lapse of time or both, would constitute a default)
      under any provision of any agreement or instrument relating to any
      outstanding indebtedness; (v) no action, suit or proceeding, at law or in
      equity or before or by any federal or state commission, board or other
      administrative agency, shall be pending or threatened against the Company,
      the Bank or any Subsidiary, or affecting any of their respective assets,
      wherein an unfavorable decision, ruling or finding would have a material
      adverse effect on the business, operations, financial condition or income
      of the Company and the Bank, taken as a whole; and (vi) the Shares shall
      have been qualified or registered for offering and sale by the Company
      under
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 25


      the securities or Blue Sky laws of such jurisdictions as Trident and the
      Company shall have agreed upon.

            (e) At the Closing Date, Trident shall receive a certificate of the
      principal executive officer and the principal financial officer of each of
      the Company and the Bank, dated the Closing Date, to the effect that: (i)
      they have examined the Prospectus and, at the time the Prospectus became
      authorized by the Company for use, the Prospectus did not contain an
      untrue statement of a material fact or omit to state a material fact
      necessary in order to make the statements therein, in light of the
      circumstances under which they were made, not misleading with respect to
      the Company or the Bank; (ii) since the date the Prospectus became
      authorized by the Company for use, no event has occurred which should have
      been set forth in an amendment or supplement to the Prospectus which has
      not been so set forth, including specifically, but without limitation, any
      material change in the business, condition (financial or otherwise) or
      results of operations of the Company or the Bank and, the conditions set
      forth in clauses (ii) through (v) inclusive of subsection (d) of this
      Section 7 have been satisfied; (iii) to the best knowledge of such
      officers, no order suspending the effectiveness of the Registration
      Statement has been issued and no proceedings for that purpose have been
      initiated or threatened by the Commission or any state securities or Blue
      Sky authority; (v) no order suspending the Offering, the Reorganization or
      the effectiveness of the Registration Statement or Prospectus has been
      issued and no proceedings for that purpose have been issued and no
      proceedings for that purpose have been initiated or threatened by the
      Division, the Bank Board, the FDIC or the FRB; (vi) to the best knowledge
      of such officers, no person has sought to obtain review of the final
      action of the Division, the Bank Board, the FDIC or the FRB approving the
      Plan; and (vii) all of the representations and warranties contained in
      Section 2 of this Agreement are true and correct, with the same force and
      effect as though expressly made on the Closing Date.

            (f) At the Closing Date, Trident shall receive, among other
      documents, (i) copies of the letters from the applicable regulatory
      authority authorizing the use of the Prospectus, (ii) copies of the
      letters from the applicable regulatory authorities evidencing the
      corporate existence and insured status of the Bank, the Company and the
      MHC; (iii) if available, a copy of the letter(s) from the applicable
      regulatory authorities approving the respective charters of the Bank, the
      Company and the MHC; (iv) a copy of the order of the Commission declaring
      the Registration Statement Effective; and (v) copies of the Charters and
      Articles of Organization of the Company, the MHC, the Bank and each
      Subsidiary, each certified by the appropriate regulatory authority.

            (g) Concurrently with the execution of this Agreement, Trident
      acknowledges receipt of a letter from Wolf & Co., P.C., independent
      certified public accountants, addressed to Trident, the Company and the
      Bank, in substance and form satisfactory to counsel for
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 26


      Trident, with respect to the financial statements and certain financial
      information contained in the Prospectus.

            (h) At the Closing Date, Trident shall receive a letter in form and
      substance satisfactory to counsel for Trident from Wolf & Co., P.C.,
      independent certified public accountants, dated the Closing Date and
      addressed to Trident, the Company and the Bank, confirming the statements
      made by them in the letter delivered by them pursuant to the preceding
      subsection as of a specified date not more than five (5) days prior to the
      Closing Date.

            (i) At the Closing Date, Trident shall have received a letter from
      RP Financial, LC., dated as of the Closing Date, confirming the
      independent valuation.

            (j) As soon as practical after the Closing Date, Trident shall
      receive a copy of the Bank's Stock Charter, as executed by the appropriate
      regulatory authority.

      All such opinions, certificates, letters and documents shall be in
compliance with the provisions hereof only if they are, in the reasonable
opinion of Trident and its counsel, satisfactory to Trident and its counsel. Any
certificates signed by an officer or director of the Company or the Bank
prepared for Trident's reliance and delivered to Trident or to counsel for
Trident shall be deemed a representation and warranty by the Company and the
Bank to Trident as to the statements made therein. If any condition to Trident's
obligations hereunder to be fulfilled prior to or at the Closing Date is not so
fulfilled, Trident may terminate this Agreement or, if Trident so elects, may
waive any such conditions which have not been fulfilled, or may extend the time
of their fulfillment. If Trident terminates this Agreement as aforesaid, the
Company and the Bank shall reimburse Trident for its expenses as provided in
Section 3 hereof.

      8.    INDEMNIFICATION.

            (a) The Company, the Bank and the MHC jointly and severally agree to
      indemnify and hold harmless Trident, its officers, directors and employees
      and each person, if any, who controls Trident within the meaning of
      Section 15 of the Act or Section 20(a) of the Exchange Act, against any
      and all loss, liability, claim, damage and expense whatsoever and shall
      further promptly reimburse such persons for any legal or other expenses
      reasonably incurred by each or any of them in investigating, preparing to
      defend or defending against any such action, proceeding or claim (whether
      commenced or threatened) arising out of or based upon (A) any
      misrepresentation by the Company or the Bank in this Agreement or any
      breach of warranty by the Company or the Bank with respect to this
      Agreement or arising out of or based upon any untrue or alleged untrue
      statement of a material fact or the omission or alleged omission of a
      material fact required to be stated or necessary to make not
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 27


      misleading any statements contained in (i) any Reorganization Application,
      the Registration Statement or the Prospectus or (ii) any application
      (including the MHC Application) or other document or communication (in
      this Section 8 collectively called "Application") prepared or executed by
      or on behalf of the Company, the Bank or the Subsidiaries or based upon
      written information furnished by or on behalf of the Company, the Bank or
      the Subsidiaries, whether or not filed in any jurisdiction, to effect the
      Reorganization and Offering or qualify the Shares under the securities
      laws thereof or filed with the Division, FDIC, FRB, Bank Board or such
      other applicable regulatory authority, unless such statement or omission
      was made in reliance upon and in conformity with written information
      furnished to the Company, the Bank or the Subsidiaries with respect to
      Trident by or on behalf of Trident expressly for use in the Prospectus or
      any amendment or supplement thereof or in any Application, as the case may
      be, (B) any written or unwritten statement made to a purchaser of the
      Shares by any director, officer or employee of the Company or Bank, (C)
      the inaccuracy of any representation or warranty set forth in Section 2(a)
      above or the breach of any covenant or agreement of the Company or the
      Bank set forth herein, and (D) the participation by Trident in the
      Reorganization and Offering. This indemnity shall be in addition to any
      liability the Company and the Bank may otherwise have to Trident.

            (b) The Company and the Bank shall indemnify and hold Trident
      harmless for any liability whatsoever arising out of (i) the Allocation
      Instructions or (ii) any records of account holders, depositors, and other
      members of the Bank delivered to Trident by the Bank, the Company or their
      agents for use during the Reorganization and Offering.

            (c) Trident agrees to indemnify and hold harmless, the Company, the
      Bank and the Subsidiaries, their officers, directors and employees and
      each person, if any, who controls, the Company and the Bank and the
      Subsidiaries within the meaning of Section 15 of the Act or Section 20(a)
      of the Exchange Act, to the same extent as the foregoing indemnity from
      the Company and the Bank to Trident, but only with respect to (A)
      statements or omissions, if any, made in the Prospectus or any amendment
      or supplement thereof, in any Application or to a purchaser of the Shares
      in reliance upon, and in conformity with, written information furnished to
      the Company, the Bank or the Subsidiaries with respect to Trident by or on
      behalf of Trident expressly for use in the Prospectus or in any
      Application; (B) any misrepresentation by Trident in Section 2(b) of this
      Agreement or the breach of any covenant or agreement of Trident set forth
      herein; or (C) any liability of the Company or the Bank which is found in
      a final judgment by a court of competent jurisdiction (not subject to
      further appeal) to have principally and directly resulted from gross
      negligence or willful misconduct of Trident.

            (d) Promptly after receipt by an indemnified party under this
      Section 8 of notice of the commencement of any action (whether commenced
      or threatened), such indemnified
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 28


      party will, if a claim in respect thereof is to be made against the
      indemnifying party under this Section 8, notify the indemnifying party of
      the commencement thereof; but the omission so to notify the indemnifying
      party will not relieve it from any liability which it may have to any
      indemnified party otherwise than under this Section 8. In case any such
      action is brought against any indemnified party, and it notifies the
      indemnifying party of the commencement thereof, the indemnifying party
      will be entitled to participate therein and, to the extent that it may
      wish, jointly with the other indemnifying party similarly notified, to
      assume the defense thereof, with counsel satisfactory to such indemnified
      party, and after notice from the indemnifying party to such indemnified
      party of its election so to assume the defense thereof, the indemnifying
      party will not be liable to such indemnified party under this Section 8
      for any legal or other expenses subsequently incurred by such indemnified
      party in connection with the defense thereof other than the reasonable
      cost of investigation except as otherwise provided herein. In the event
      the indemnifying party elects to assume the defense of any such action and
      retain counsel acceptable to the indemnified party, the indemnified party
      may retain additional counsel, but shall bear the fees and expenses of
      such counsel unless (i) the indemnifying party shall have specifically
      authorized the indemnified party to retain such counsel or (ii) the
      parties to such suit include such indemnifying party and the indemnified
      party, and such indemnified party shall have been advised by counsel that
      one or more material legal defenses may be available to the indemnified
      party which may not be available to the indemnifying party, in which case
      the indemnifying party shall not be entitled to assume the defense of such
      suit notwithstanding the indemnifying party's obligation to bear the fees
      and expenses of such counsel. An indemnifying party against whom indemnity
      may be sought shall not be liable to indemnify an indemnified party under
      this Section 8 if any settlement of any such action is effected without
      such indemnifying party's consent. To the extent required by law, this
      Section 9 is subject to and limited by the provisions of Section 23A.

      9. CONTRIBUTION. In order to provide for just and equitable contribution
in circumstances in which the indemnity agreement provided for in Section 8
above is for any reason held to be unavailable to Trident, the Company or the
Bank other than in accordance with its terms, the Company or the Bank and
Trident shall contribute to the aggregate losses, liabilities, claims, damages,
and expenses of the nature contemplated by said indemnity agreement incurred by
the Company or the Bank and Trident (i) in such proportion as is appropriate to
reflect the relative benefits received by the Company and the Bank on the one
hand and Trident on the other from the offering of the Shares or (ii) if the
allocation provided by clause (i) above is not permitted by applicable law, in
such proportion as is appropriate to reflect not only the relative benefits
referred to in clause (i) above, but also the relative fault of the Company or
the Bank on the one hand and Trident on the other hand in connection with the
statements or omissions which resulted in such losses, claims, damages,
liabilities or judgments, as well as any other relevant equitable
considerations. The relative benefits received by the Company and the Bank on
the one hand and
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 29


Trident on the other shall be deemed to be in the same proportions as the total
net proceeds from the Offering received by the Company and the Bank bear to the
total fees received by Trident under this Agreement. The relative fault of the
Company or the Bank on the one hand and Trident on the other shall be determined
by reference to, among other things, whether the untrue or alleged untrue
statement of a material fact or the omission or alleged omission to state a
material fact relates to information supplied by the Bank or by Trident and the
parties' relative intent, knowledge, access to information and opportunity to
correct or prevent such statement or omission.

      The Company and the Bank and Trident agree that it would not be just and
equitable if contribution pursuant to this Section 9 were determined by pro rata
allocation or by any other method of allocation which does not take account of
the equitable considerations referred to in the immediately preceding paragraph.
The amount paid or payable by an indemnified party as a result of the losses,
claims, damages, liabilities or judgments referred to in the immediately
preceding paragraph shall be deemed to include, subject to the limitations set
forth above, any legal or other expenses reasonably incurred by the indemnified
party in connection with investigating or defending any such action or claim.
Notwithstanding the provisions of this Section 9, Trident shall not be required
to contribute any amount in excess of the amount by which fees owed Trident
pursuant to this Agreement exceeds the amount of any damages which Trident has
otherwise been required to pay by reason of such untrue or alleged untrue
statement or omission or alleged omission. No person guilty of fraudulent
misrepresentation (within the meaning of Section 11(f) of the Act) shall be
entitled to contribution from any person who is not guilty of such fraudulent
misrepresentation. To the extent required by law, this Section 9 is subject to
and limited by the provisions of Section 23A.

      10. SURVIVAL OF AGREEMENTS, REPRESENTATIONS AND INDEMNITIES. The
respective indemnities of the Company, the Bank and Trident and the
representations and warranties of the Company and the Bank and of Trident set
forth in or made pursuant to this Agreement shall remain in full force and
effect, regardless of any termination or cancellation of this Agreement or any
investigation made by or on behalf of Trident, the Company or the Bank or any
controlling person or indemnified party referred to in Section 8 hereof, and
shall survive any termination or consummation of this Agreement and/or the
issuance of the Shares, and any legal representative of Trident, the Company,
the Bank and any such controlling persons shall be entitled to the benefit of
the respective agreements, indemnities, warranties and representations.

      11. TERMINATION. The parties may terminate this Agreement by giving the
notice indicated below in this Section at any time after this Agreement becomes
effective as follows:

            (a) Trident may terminate this Agreement if any domestic or
      international event or act or occurrence has materially disrupted the
      United States securities markets such as to make it, in Trident's
      reasonable opinion, impracticable to proceed with the offering of the
      Shares; or if trading on the New York Stock Exchange shall have suspended;
      or if the United
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 30


      States shall have become involved in a war or major hostilities; or if a
      general banking moratorium has been declared by a state or federal
      authority which has material effect on the Bank or the Reorganization and
      Offering; or if a moratorium in foreign exchange trading by major
      international banks or persons has been declared; or if there shall have
      been a material change in the capitalization, financial condition or
      business of the Company, the Bank and any Subsidiary taken as a whole, or
      if the Company, the Bank or any Subsidiary, taken as a whole, shall have
      sustained a material or substantial loss by fire, flood, accident,
      hurricane, earthquake, theft, sabotage or other calamity or malicious act,
      whether or not said loss shall have been insured; or if there shall have
      been a material adverse change in the condition or prospects of the
      Company, the Bank or the Subsidiaries.

            (b) Trident may terminate this Agreement in the event of a material
      breach of this Agreement by the Company or the Bank at any time after this
      Agreement becomes effective if such breach is not cured within five (5)
      days after Trident delivers written notice thereof to the Company and the
      Bank, and the Company and the Bank may terminate this Agreement in the
      event of a material breach of this Agreement by Trident at any time after
      this Agreement becomes effective if such breach is not cured within five
      (5) days after the Company or the Bank delivers written notice thereof to
      Trident.

            (c) If this Agreement is terminated as provided in this Section, the
      party terminating this Agreement shall notify the non-terminating party
      promptly by telephone or telegram, confirmed by letter.

            (d) If this Agreement is terminated by Trident for any of the
      reasons set forth in subsection (a) above, and to fulfill its obligations,
      if any, pursuant to Sections 3, 6, 8 and 9 of this Agreement and upon
      demand, the Company and the Bank shall pay Trident the full amount so
      owing thereunder.

            (e) The Bank may terminate the Reorganization and Offering in
      accordance with the terms of the Plan. Such termination shall be without
      liability to any party, except that the Company, the MHC and the Bank
      shall be required to fulfill their obligations pursuant to Sections 3, 6,
      8 and 9 of this Agreement.

            (f) The Company or the Bank may terminate this Agreement if there
      shall have been a material breach of this Agreement by Trident. All monies
      paid to Trident shall be returned to the Bank, except for Trident's
      reimbursable expenses payable pursuant to Sections 3 and 6, hereof.

      12. NOTICES. All communications hereunder, except as herein otherwise
specifically provided, shall be in writing and if sent to Trident shall be
mailed, delivered or telegraphed and
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 31


confirmed to Trident Securities, Inc., 4601 Six Forks Road, Suite 400, Raleigh,
North Carolina 27609, Attention: Mr. Timothy E. Lavelle (with a copy to Housley
Kantarian & Bronstein, P.C., 1220 19th Street, N.W., Suite 700, Washington, D.C.
20036, Attention: Howard S. Parris, Esquire) and if sent to the MHC, Company or
the Bank, shall be mailed, delivered or telegraphed and confirmed to Westborough
Financial Services, Inc., Westborough Bancorp, MHC, Westborough Savings Bank,
100 East Main Street, Westborough, Massachusetts 01581, Attention: Mr. Joseph F.
MacDonough, President (with a copy to Thacher Proffitt & Wood, 1700 Pennsylvania
Avenue N.W., Washington, D.C. 20006, Attention: Richard A. Schaberg, Esquire).

      13. PARTIES. The Company and the Bank shall be entitled to act and rely on
any request, notice, consent, waiver or agreement purportedly given on behalf of
Trident when the same shall have been given by the undersigned or any other
officer of Trident. Trident shall be entitled to act and rely on any request,
notice, consent, waiver or agreement purportedly given on behalf of the Company
or the Bank, when the same shall have been given by the undersigned or any other
officer of the Company or the Bank.

      14. CONSTRUCTION. Unless governed by preemptive federal law, this
Agreement shall be governed by and construed in accordance with the substantive
laws of North Carolina.

      15. COUNTERPARTS. This Agreement may be executed in separate counterparts,
each of which when so executed and delivered shall be an original, but all of
which together shall constitute but one and the same instrument.
<PAGE>

Trident Securities, Inc.
Sales Agency Agreement
Page 32


      Please acknowledge your agreement to the foregoing by signing below and
returning to the Company one copy of this letter.


WESTBOROUGH SAVINGS BANK


By: _______________________________
    Joseph F. MacDonough
    President and Chief Executive Officer

Date:


WESTBOROUGH FINANCIAL SERVICES, INC.
(In organization)

By: _______________________________
    Joseph F. MacDonough
    President and Chief Executive Officer

Date:

Agreed to and accepted:


TRIDENT SECURITIES, INC.,
a division of McDonald Investments Inc.


By: _______________________________
    Timothy E. Lavelle
    Managing Director

Date:
<PAGE>

                                    EXHIBIT A

            Jurisdictions where Trident is a Registered Selling Agent

Trident Securities, Inc. is a registered selling agent in the jurisdictions
listed below:

      Alabama                 Missouri
      Alaska                  Montana
      Arizona                 Nebraska
      Arkansas                Nevada
      California              New Hampshire
      Colorado                New Jersey
      Connecticut             New Mexico
      Delaware                New York
      District of Columbia    North Carolina
      Florida                 North Dakota (Trident Securities, Inc. only,
                              no agents)
      Georgia                 Ohio
      Idaho                   Oklahoma
      Illinois                Oregon
      Indiana                 Pennsylvania
      Iowa                    Rhode Island
      Kansas                  South Carolina
      Kentucky                Tennessee
      Louisiana               Texas
      Maine                   Utah
      Maryland                Vermont
      Massachusetts           Virginia
      Michigan                Washington
      Minnesota               West Virginia
      Mississippi             Wisconsin
                              Wyoming

Trident Securities, Inc. is NOT a registered selling agent in the jurisdictions
listed below:

      Hawaii
      South Dakota


                                      A - 1
<PAGE>

                                    EXHIBIT B

                  (i)   Upon closing, the Company and the MHC have been duly
            incorporated; the Company is validly existing as a corporation in
            good standing under the laws of its jurisdiction of incorporation;
            the MHC is validly existing as a mutual holding company in good
            standing under the laws of its jurisdiction of incorporation; the
            Bank is validly existing and is in good standing with the Division;
            and each of the Subsidiaries is validly existing and in good
            standing under the laws of their respective jurisdictions of
            organization, each with full corporate power and authority to own
            its properties and conduct its business as described in the
            Prospectus;

                  (ii) The deposit accounts of the Bank in mutual form were, and
            the deposit accounts of the Bank in stock form are, insured by the
            Bank Insurance Fund administered by the FDIC up to the maximum
            amounts allowed by law; and, to such counsel's knowledge, no
            proceeding for the termination or revocation of such insurance is
            pending or threatened;

                  (iii) The Bank is a Massachusetts-chartered mutual savings
            bank, and, at the Closing Date, will become a validly existing
            Massachusetts-chartered stock savings bank, with corporate power and
            authority to own, lease and operate its properties and to conduct
            its business as described in the Prospectus;

                  (iv) The activities of each Subsidiary were permitted to
            subsidiaries of a Massachusetts-chartered mutual savings bank, and
            such activities are permitted to subsidiaries of a
            Massachusetts-chartered stock savings bank, by the rules,
            regulations, policies and practices of the Division, the FDIC, the
            FRB and any other federal or state authority having jurisdiction
            over such matters. All of the outstanding stock of each Subsidiary
            has been duly authorized and validly issued and is fully paid and
            nonassessable; is owned of record and beneficially by the Bank free
            and clear of any security interest, mortgage, pledge, lien,
            encumbrance, claim or equity;

                  (v) The Company and the Bank have authorized Common Stock as
            set forth in the Prospectus, and the description of such Common
            Stock in the Registration Statement and the Prospectus is accurate
            in all material respects;

                  (vi) Upon consummation of the Reorganization and the Offering,
            the authorized, issued and outstanding equity capital of the Company
            will be as set forth in the Registration Statement and the
            Prospectus under the caption "Capitalization" and, other than in the
            Reorganization, no shares of Common Stock, or securities


                                      B - 1
<PAGE>

            exercisable into or exchangeable for Common Stock, will have been
            issued prior to the Closing Date; at the time of the Reorganization
            the Shares and the shares of Common Stock to be issued to the MHC
            will have been duly and validly authorized for issuance, and when
            issued and delivered by the Company pursuant to the Plan against
            payment therefor as set forth in the Plan and the Prospectus, will
            be duly authorized and validly issued and fully paid and
            nonassessable, and at such time all such shares of Common Stock
            owned by the MHC will be owned of record and beneficially by the MHC
            free and clear of any security interest, mortgage, pledge, lien,
            encumbrance, claim or equity; and neither the issuance of the Shares
            nor the issuance of the shares of Common Stock to the MHC is subject
            to any preemptive rights;

                  (vii) The form of certificate used to evidence the Shares is
            in proper form and complies in all material respects with applicable
            Massachusetts and Federal laws and regulations;

                  (viii)Upon consummation of the Reorganization and the
            Offering, all of the issued and outstanding capital stock of the
            Bank will be duly authorized and validly issued and fully paid and
            nonassessable, and all such capital stock will be owned of record
            and beneficially by the Company free and clear of any security
            interest, mortgage, pledge, lien, encumbrance, claim or equity;

                  (ix) Each Reorganization Application has been approved by the
            applicable regulatory authority pursuant to the Reorganization
            Regulations, and, to such counsel's knowledge, no action has been
            taken or is pending or threatened to revoke any such approval;

                  (x) The execution and delivery of the Agreement and the
            consummation of the Reorganization have been duly and validly
            authorized by all necessary corporate action on the part of each of
            the Company and the Bank; and the Agreement is a legal, valid and
            binding obligation of each of the Company and the Bank, enforceable
            in accordance with its terms (except as the enforceability thereof
            may be limited by bankruptcy, insolvency, moratorium,
            reorganization, receivership, conservatorship or similar laws
            relating to or affecting the enforcement of creditors' rights
            generally or the rights of creditors of depository institutions
            whose accounts are insured by the FDIC or savings and loan holding
            companies the accounts of whose subsidiaries are insured by the FDIC
            or by general equity principles, regardless of whether such
            enforceability is considered in a proceeding in equity or at law,
            and except to the extent that the provisions of Sections 8 and 9
            thereof may be unenforceable as against public policy or pursuant to
            Section 23A, as to which no opinion need be rendered);


                                      B - 2
<PAGE>

                  (xi) The Bank is not in violation of its Massachusetts mutual
            charter or bylaws (and the Bank will not be in violation of its
            Massachusetts stock charter upon consummation of the Reorganization)
            or in default in the performance or observance of any obligation,
            agreement, covenant or condition contained in any material contract,
            indenture, mortgage, loan agreement, note, lease or other instrument
            to which the Bank is a party as a borrower, a lessee or guarantor,
            or by which the Bank or any of its property may be bound as a
            borrower, a lessee or a guarantor; the execution and delivery of the
            Agreement, the incurrence of the obligations therein set forth and
            the consummation of the transactions contemplated therein, will not
            conflict with or constitute a breach of, or default under, or result
            in the creation or imposition of any material lien, charge or
            encumbrance upon any property or assets of the Bank pursuant to any
            material contract, indenture, mortgage, loan agreement, note, lease
            or other instrument to which the Bank is a party as a borrower, a
            lessee or a guarantor, or by which it may be bound as a borrower, a
            lessee or a guarantor, or to which any of the property or assets of
            the Bank is subject, nor will such action result in any violation of
            the provisions of the charter or bylaws of the Bank;

                  (xii) The information is the Registration Statement and
            Prospectus under the captions "Risk Factors", "Taxation,"
            "Regulation of Westborough Savings Bank and Westborough Financial
            Services, Inc.," "The Reorganization and Offering," "Restrictions on
            Acquisition of Westborough Financial Services and Westborough
            Savings" and "Description of Capital Stock of Westborough Financial
            Services, Inc." to the extent that it constitutes matters of law,
            summaries of legal matters, documents or proceedings or legal
            conclusions, has been reviewed by such counsel and is correct in all
            material respects;

                  (xiii)Each Reorganization Application, as amended or
            supplemented, if amended or supplemented, as filed with the
            applicable regulatory authority complied as to form in all material
            respects with the requirements of the Reorganization Regulations;

                  (xiv) The Division's approval of the Plan remains in full
            force and effect; the Bank has duly adopted a Massachusetts stock
            charter and bylaws effective upon consummation of the
            Reorganization; the Company and the Bank have conducted the
            Reorganization in all material respects in accordance with the
            requirements of the Reorganization Regulations, federal law, all
            other applicable regulations, decisions and orders and the Plan,
            including all material applicable terms, conditions, requirements
            and conditions precedent to the Reorganization imposed upon the
            Company and the Bank by the Division, the Bank Board, the FDIC and
            the FRB; no order has been issued by the Division, the Bank Board,
            the FDIC or the FRB to suspend the Reorganization or the Offering
            and no action for such purpose has been instituted or, to such
            counsel's knowledge, threatened by the Division, the Bank


                                      B - 3
<PAGE>

            Board, the FDIC or the FRB; and, to such counsel's knowledge, no
            person has sought to obtain review of the final action of the
            Division in approving the MHC Application or the Plan;

                  (xv) the Plan has been duly adopted by the required votes of
            the Board of Directors of the Company and the Board of Trustees and
            the corporators, including the "independent corporators", of the
            Bank;

                  (xvi) The Registration Statement, including any amendments
            thereto is effective under the Act and no stop order suspending
            effectiveness has been issued under the Act and, to such counsel's
            knowledge, no proceedings therefor have been initiated or threatened
            by the Commission or any state securities or Blue Sky authority;

                  (xvii) All conditions imposed by regulatory authorities in
            connection with their respective approvals of the Reorganization
            Applications have been satisfied, and no further approval,
            authorization, consent or other order of any federal or state board
            or body is required in connection with the execution and delivery of
            the Agreement, the issuance of the Shares and the consummation of
            the Reorganization, except as may be required under the securities
            or Blue Sky laws of various jurisdictions;

                  (xvii) At the time the Registration Statement became
            effective, (i) the Registration Statement (as amended or
            supplemented, if so amended or supplemented) (other than the
            financial statements, stock valuation information and other
            financial and statistical data included therein, as to which no
            opinion need be rendered), complied as to form in all material
            respects with the requirements of the Act and the SEC Regulations
            and (ii) the Prospectus (other than the financial statements, stock
            valuation information and other financial and statistical data
            included therein, as to which no opinion need be rendered) complied
            as to form in all material respects with the requirements of the
            Reorganization Regulations and federal and Massachusetts law; and

                  (xviii) None of the Company, the MHC or the Bank, is required
            to be registered as an investment company under the Investment
            Company Act of 1940.


                                      B - 4
<PAGE>

                                    EXHIBIT C

                  (i) Each of the Company, the Bank and the Subsidiaries has the
            corporate power and authority to own, lease and operate its
            properties and to conduct its business as described in the
            Registration Statement and Prospectus; and each of the Company, the
            Bank and the Subsidiaries is duly qualified as a foreign corporation
            to transact business and is in good standing in each jurisdiction in
            which such qualification is required, unless the failure to be so
            qualified in one or more of such jurisdictions would not have a
            material adverse effect on the condition, financial or otherwise, or
            the business, operations, income or prospects of the Company and the
            Bank taken as a whole;

                  (ii) The Company, the Bank and the Subsidiaries have obtained
            all material licenses, permits and other governmental authorizations
            currently required for the conduct of their respective businesses as
            described in the Registration Statement and Prospectus, all such
            licenses, permits and other governmental authorizations are in full
            force and effect, and the Company, the Bank and the Subsidiaries are
            in all material respects complying therewith;

                  (iii) There are no material legal or governmental proceedings
            pending or, to the actual knowledge of such counsel, threatened
            against or involving the assets of the Company, the Bank or any
            Subsidiary which are required to be disclosed in the Registration
            Statement and Prospectus other than those disclosed therein
            (provided that for this purpose such counsel need not regard any
            litigation or governmental procedure to be "threatened" unless the
            potential litigant or government authority has manifested to the
            management of the Company or the Bank, or to such counsel, a present
            intention to initiate such litigation or proceeding);

                  (iv) The Company is not in violation of its Articles of
            Organization and bylaws or in default in the performance or
            observance of any obligation, agreement, covenant or condition
            contained in any material contract, indenture, mortgage, loan
            agreement, note, lease or other instrument to which the Company is a
            party as a borrower, a lessee or a guarantor, or by which the
            Company or any of its property may be bound as a borrower, a lessee
            or a guarantor; the execution and delivery of the Agreement, the
            incurrence of the obligations therein set forth and the consummation
            of the transactions contemplated therein will not conflict with or
            constitute a breach of, or default under, or result in the creation
            or imposition of any material lien, charge or encumbrance upon any
            indenture, mortgage, loan agreement, note, lease or other instrument
            to which the Company is a party as a borrower, a lessee or a
            guarantor, or by which it may be bound as a borrower, a lessee or a
            guarantor, or to which any of the property or assets of the Company
            is subject, nor will such action result in any violation of the
            provisions of the Articles of Organization or Bylaws of the Company;

                  (v) None of the Subsidiaries is in violation of its charter or
            bylaws or in default in the performance or observance of any
            obligation, agreement, covenant or


                                      C - 1
<PAGE>

            condition contained in any material contract, indenture, mortgage,
            loan agreement, note, lease or other instrument to which such
            Subsidiary is a party as a borrower, lessee or a guarantor, or by
            which such Subsidiary or any of its property may be bound as a
            borrower, a lessee or a guarantor; the execution and delivery of the
            Agreement, the incurrence of the obligations therein set forth and
            the consummation of the transactions contemplated therein will not
            conflict with or constitute a breach of, or default under, or result
            in the creation or imposition of any material lien, charge or
            encumbrance upon any property or assets of any Subsidiary pursuant
            to any material contract, indenture, mortgage, loan agreement, note,
            lease or other instrument to which such Subsidiary is a party as a
            borrower, a lessee or a guarantor, or by which it may be bound as a
            borrower, a lessee or a guarantor, or to which any of the property
            or assets of such Subsidiary is subject, nor will such action result
            in any violation of the provisions of the charter or bylaws of such
            Subsidiary;

                  (vi) To such counsel's knowledge, the Company, the Bank and
            the Subsidiaries have good and marketable title to all properties
            and assets which are material to the business of the Company, the
            Bank and the Subsidiaries, respectively, and to those properties and
            assets described in the Registration Statement as owned by them,
            free and clear of all liens, charges, encumbrances or restrictions,
            except as such as are described in the Registration Statement and
            Prospectus (including the Liquidation Account) or are not material
            in relation to the business of the Company and the Bank taken as a
            whole.


                                      C - 2
<PAGE>

                                    EXHIBIT D

            Based on such counsel's participation in conferences with
      representatives of the MHC, the Company, the Bank, its counsel, the
      independent appraiser, the independent certified public accountants,
      Trident and its counsel, review of documents and understanding of
      applicable law (including the requirements of Form SB-2 and the character
      of the Registration Statement contemplated thereby), nothing has come to
      such counsel's attention that would lead it to believe that the
      Reorganization Applications, the Registration Statement or the Prospectus,
      or any amendment or supplement thereto (except as to information in
      respect of Trident contained therein and except as to the financial
      statements, notes to financial statements, stock valuation information,
      financial tables and other financial and statistical data contained
      therein, as to which such counsel need express no comment), at the time it
      became effective and at the time any post-effective amendment thereto
      became effective, contained any untrue statement of a material fact or
      omitted to state a material fact required to be stated therein or
      necessary to make the statements made therein not misleading, or that the
      Prospectus, as amended (except as to information with respect of Trident
      contained therein and except as to financial statements, notes to
      financial statements, stock valuation information, financial tables and
      other financial and statistical data contained therein as to which such
      counsel need express no comment), as of the date of the Prospectus and at
      the Closing Date, contained any untrue statement of a material fact or
      omitted to state a material fact necessary to make the statements therein,
      in light of the circumstances under which they were made, not misleading
      (in making this statement such counsel may state that it has not
      undertaken to verify independently the information in the Reorganization
      Applications, the Registration Statement or Prospectus and, therefore,
      does not assume any responsibility for the accuracy or completeness
      thereof).


                                      D - 1


<PAGE>

                                                                     Exhibit 2.1




                            WESTBOROUGH SAVINGS BANK
                             PLAN OF REORGANIZATION
                           FROM A MUTUAL SAVINGS BANK
                           TO A MUTUAL HOLDING COMPANY
                             AND STOCK ISSUANCE PLAN



                       AS ADOPTED BY THE BOARD OF TRUSTEES
                                ON MARCH 15, 1999

                         AS AMENDED AS OF APRIL 15, 1999

                       AS AMENDED AS OF SEPTEMBER 13, 1999
<PAGE>

                                TABLE OF CONTENTS

1.    INTRODUCTION - BUSINESS PURPOSE........................................1

2.    DEFINITIONS............................................................2

3.    THE REORGANIZATION.....................................................8

4.    CONDITIONS TO IMPLEMENTATION OF THE REORGANIZATION....................11

5.    SPECIAL MEETING OF CORPORATORS AND VOTE REQUIRED TO
      APPROVE THE PLAN......................................................12

6.    CHARTERS AND BYLAWS...................................................12

7.    LIQUIDATION AND VOTING RIGHTS.........................................12

8.    CONVERSION OF MHC TO STOCK FORM.......................................13

9.    TIMING OF THE REORGANIZATION AND SALE OF CAPITAL STOCK................14

10.   NUMBER OF SHARES TO BE OFFERED........................................15

11.   INDEPENDENT VALUATION AND PURCHASE PRICE OF SHARES....................15

12.   METHOD OF OFFERING SHARES AND RIGHTS TO PURCHASE STOCK................16

13.   ADDITIONAL LIMITATIONS ON PURCHASES OF COMMON STOCK...................19

14.   PAYMENT FOR STOCK.....................................................21

15.   MANNER OF EXERCISING SUBSCRIPTION RIGHTS THROUGH
      ORDER FORMS...........................................................22

16.   UNDELIVERED, DEFECTIVE OR LATE ORDER FORM;
       INSUFFICIENT PAYMENT.................................................23

17.   COMPLETION OF THE STOCK OFFERING......................................23

18.   MARKET FOR COMMON STOCK...............................................24

19.   STOCK PURCHASES BY MANAGEMENT PERSONS AFTER
      THE STOCK OFFERING....................................................24

20.   RESALES OF STOCK BY MANAGEMENT PERSONS................................24


                                        i
<PAGE>

21.   STOCK CERTIFICATES....................................................24

22.   RESTRICTION ON FINANCING STOCK PURCHASES..............................24

23.   STOCK BENEFIT PLANS...................................................25

24.   POST-REORGANIZATION FILING AND MARKET MAKING..........................25

25.   LIQUIDATION ACCOUNT...................................................25

26.   EMPLOYMENT AND OTHER SEVERANCE AGREEMENTS.............................27

27.   PAYMENT OF DIVIDENDS AND REPURCHASE OF STOCK..........................27

28.   REORGANIZATION AND STOCK OFFERING EXPENSES............................28

29.   INTERPRETATION........................................................28

30.   AMENDMENT OR TERMINATION OF THE PLAN..................................28

Exhibits

Exhibit A   Articles of Organization and Bylaws of the Stock Bank
Exhibit B   Articles of Organization and Bylaws of the Stock Holding Company
Exhibit C   Charter and Bylaws of the MHC


                                       ii
<PAGE>

1.    INTRODUCTION - BUSINESS PURPOSE

      The Board of Trustees of Westborough Savings Bank (the "Bank") has adopted
this Plan of Reorganization From a Mutual Savings Bank to a Mutual Holding
Company and Stock Issuance Plan (the "Plan") pursuant to which the Bank proposes
to reorganize from a state-chartered mutual savings bank into the mutual holding
company structure (the "Reorganization") under the laws of the Commonwealth of
Massachusetts and the regulations of the Division of Banks of the Commonwealth
of Massachusetts (the "Division") and the Federal Deposit Insurance Corporation
("FDIC"), and other applicable federal laws and regulations. As part of the
Reorganization and the Plan, the Bank will establish (i) a
Massachusetts-chartered stock savings bank (the "Stock Bank") that will succeed
to all of the rights and obligations of the Bank as set forth in the Plan; (ii)
a Massachusetts-chartered mutual holding company (the "MHC"), and (iii) a
Massachusetts incorporated mid-tier stock holding company (the "Stock Holding
Company"). The Stock Holding Company will be a majority-owned subsidiary of the
MHC at all times so long as the MHC remains in existence, and the
Massachusetts-chartered stock savings bank resulting from the Reorganization
(the Stock Bank) will become a wholly-owned subsidiary of the Stock Holding
Company. Concurrently with the Reorganization, the Stock Holding Company intends
to offer for sale up to 49% of its Common Stock in the Stock Offering on a
priority basis to qualifying depositors and Tax-Qualified Employee Plans of the
Bank, with any remaining shares offered to the public in a Community Offering.

      The primary purpose of the Reorganization is to establish a holding
company and to convert the Bank to the stock form of ownership, which will
enable the Bank to compete and expand more effectively in the financial services
marketplace. The Reorganization will permit the Stock Holding Company to issue
Capital Stock, which is a source of capital not available to mutual savings
banks. Since the Stock Holding Company will not be offering all of its common
stock for sale to depositors and the public in the Stock Offering, the
Reorganization will result in less capital raised in comparison to a standard
mutual-to-stock conversion. The Reorganization, however, will offer the Bank the
opportunity to raise additional capital since a majority of the Stock Holding
Company's common stock will be available for sale in the future, subject to
regulatory approval. It will also greatly enhance the Bank's ability to (a)
expand its franchise through increased lending, (b) make necessary capital
investments in facilities and technology, (c) diversify products offered to
customers and (d) establish new branch locations. Lastly, the Reorganization
will enable the Bank to better manage its capital by providing broader
investment opportunities through the holding company structure, and by enabling
the Bank to distribute capital to stockholders of the Stock Holding Company in
the form of dividends. Although the Reorganization and Stock Offering will
create a stock savings bank and stock holding company, only a minority of the
Common Stock will be offered for sale in the Stock Offering. As a result, the
Bank's mutual form of ownership and its ability to remain an independent savings
bank and to provide community-oriented financial services will be preserved
through the mutual holding company structure.

      The Reorganization, and certain transactions incidental to the
Reorganization, are subject to the approval of the Division, the Board of Bank
Incorporation (the "BBI"), the Board of Governors of the Federal Reserve System
(the "FRB") and the FDIC, and must be approved by the affirmative vote of at
least (i) a majority of the Bank's corporators, and (ii) a majority of the
Bank's Independent Corporators (who must constitute not less than 60% of all
corporators) at an annual meeting or a
<PAGE>

special meeting called for such purpose. By approving the Plan, the corporators
will also be approving all steps necessary and incidental to the formation of
the Stock Bank, the Stock Holding Company, and the MHC, including any merger
necessary to consummate the Reorganization.

      Sections 1 through 8 and Sections 28 and 29 of this Plan shall constitute
the Westborough Savings Bank Plan of Reorganization from a Mutual Savings Bank
to a Mutual Holding Company (the "Reorganization Plan"). Section 2 and Sections
9 through 29 of this Plan shall constitute the Westborough Savings Bank Stock
Issuance Plan (the "Stock Issuance Plan").

2.    DEFINITIONS

      As used in the Plan, the terms set forth below have the following
meanings:

      ACTING IN CONCERT: The term "acting in concert" means (a) knowing
participation in a joint activity or interdependent conscious parallel action
towards a common goal, whether or not pursuant to an express agreement; or (b)
persons seeking to combine or pool their 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. When persons act together for such purpose, their group is deemed to
have acquired their stock. The determination of whether a group is acting in
concert shall be made solely by the Board of Trustees of the Bank or the Board
of Investment and may be based on any evidence upon which the Board or such
delegatee chooses to rely, including, without limitation, joint account
relationships or the fact that such Persons have filed joint Schedules 13D with
the SEC with respect to other companies.

      ACTUAL SUBSCRIPTION PRICE: The price per share, determined as provided in
the Plan, at which the Common Stock will be sold in the Subscription Offering.

      AFFILIATE: An "affiliate" of, or a person "affiliated" with, a specified
person, is a person that directly, or indirectly through one or more
intermediaries, controls, is controlled by, or is under common control with the
person specified.

      APPLICATION: The application, including a copy of the Plan, submitted by
the Bank to the Commissioner for approval of the Reorganization and Stock
Offering.

      ASSOCIATE: The term "Associate," when used to indicate a relationship with
any Person, means: (i) any corporation or organization (other than the Bank, the
Stock Holding Company, the MHC or a majority-owned subsidiary of any thereof) of
which such Person is a director, officer or partner or is, directly or
indirectly, the beneficial owner of 10% or more of any class of equity
securities; (ii) any trust or other estate in which such Person has a
substantial beneficial interest or as to which such Person serves as trustee or
in a similar fiduciary capacity; (iii) any relative or spouse of such Person or
any relative of such spouse, who has the same home as such Person or who is a
director or officer of the Bank, the MHC, the Stock Holding Company or any
subsidiary of the MHC or the Holding Company or any affiliate thereof; and (iv)
any person Acting in Concert with any of the persons or entities specified in
clauses (i) through (iii) above; provided, however, that any Tax-Qualified or
Non-Tax-Qualified Employee Plan shall not be deemed to be an associate of any
director, trustee or officer of the MHC, the Stock Holding Company or the Bank,
to the extent


                                      2
<PAGE>

provided in Sections 11-13. When used to refer to a Person other than an officer
or director of the Bank, the Bank in its sole discretion may determine the
Persons that are Associates of other Persons.

      BANK: Westborough Savings Bank in its pre-Reorganization mutual form.

      BBI: The Board of Bank Incorporation.

      BHCA: The Bank Holding Company Act of 1956, as amended.

      BIF: The Bank Insurance Fund.

      BMA: The Bank Merger Act.

      BOARD OF INVESTMENT: The Bank's Board of Investment.

      CAPITAL STOCK: Any and all authorized stock of the Bank or the Stock
Holding Company.

      COMMISSIONER: The Office of the Commissioner of Banks of the Commonwealth
of Massachusetts.

      COMMUNITY: The Towns of Grafton, Hopkinton, Northborough, Shrewsbury,
Southborough, and Westborough.

      COMMUNITY OFFERING: The offering to certain members of the general public
in the community of any unsubscribed shares in the Subscription Offering which
may be effected pursuant to the Plan. The Community Offering may include a
Syndicated Community Offering.

      COMMON STOCK: The Common Stock to be issued by the Stock Holding Company
to the MHC and to the public in the Stock Offering in connection with the
Reorganization and Stock Offering.

      CORPORATOR: A member of the Bank's Board of Incorporation.

      DEPOSIT ACCOUNT(S): Any withdrawable deposit(s) offered by the Bank,
including NOW account deposits, certificates of deposit, demand deposits and IRA
accounts and Keogh plans for which the Bank acts as custodian or trustee.

      DIVISION: The Division of Banks of the Commonwealth of Massachusetts.

      EFFECTIVE DATE: The date upon which all necessary approvals have been
obtained to consummate the Reorganization, and the transfer of assets and
liabilities of the Bank to the Stock Bank is completed.

      ELIGIBLE ACCOUNT HOLDER: Any person holding a Qualifying Deposit on the
Eligibility Record Date.


                                      3
<PAGE>

      ELIGIBILITY RECORD DATE: December 31, 1997, the date for determining who
qualifies as an Eligible Account Holder.

      ESOP: The Bank's employee stock ownership plan.

      ESTIMATED VALUATION RANGE: The range of the estimated pro forma market
value of the total number of shares of Common Stock, as determined by the
Independent Appraiser prior to the Subscription Offering and as it may be
amended from time to time thereafter.

      EXCHANGE ACT: The Securities Exchange Act of 1934, as amended.

      FDIC: The Federal Deposit Insurance Corporation.

      FRB: The Board of Governors of the Federal Reserve System.

      HOLDING COMPANY APPLICATION: The holding company application to be
submitted by the MHC and the Stock Holding Company to the FRB to have the MHC
and the Stock Holding Company acquire direct and indirect control of the Bank.

      INDEPENDENT APPRAISER: The appraiser retained by the Bank to prepare an
appraisal of the pro forma market value of the Bank and the Stock Holding
Company.

      INDEPENDENT CORPORATOR: A Corporator who is not an employee, officer,
trustee or "significant borrower" of the Bank.

      INDEPENDENT VALUATION: The estimated pro forma market value of the Stock
Holding Company and the Bank as determined by the Independent Appraiser.

      INFORMATION STATEMENT: The Notice and Information Statement on
Reorganization from a Mutual Savings Bank to a Mutual Holding Company to be
mailed to the Corporators of the Bank prior to the Special Meeting of
Corporators.

      INTERIM STOCK SB: The Massachusetts-chartered interim stock savings
bank formed by the Mutual Bank and merged with and into the Stock Bank as
part of the Reorganization.

      LIQUIDATION ACCOUNT: The liquidation account established pursuant to the
Plan.

      MANAGEMENT PERSON: Any officer, trustee or Corporator of the Bank, the
Stock Holding Company or the MHC.

      MARKETING AGENT: The broker-dealer responsible for organizing and managing
the Stock Offering and sale of the Common Stock.

      MARKET MAKER: A dealer (i.e., any person who engages directly or
indirectly as agent, broker, or principal in the business of offering, buying,
selling or otherwise dealing or trading in securities issued by another person)
who, with respect to a particular security, (i) regularly publishes bona fide
competitive bid and offer quotations on request, and (ii) is ready, willing and
able to effect transactions in reasonable quantities at the dealer's quoted
prices with other brokers or dealers.


                                      4
<PAGE>

      MHC: Westborough Bancorp, MHC, the mutual holding company resulting from
the Reorganization.

      MINORITY OWNERSHIP INTEREST: The shares of the Stock Holding Company's
Common Stock owned by persons other than the MHC.

      MINORITY STOCKHOLDER: Any owner of the Stock Holding Company's Common
Stock, other than the MHC.

      MINORITY STOCK OFFERING: One or more offerings of up to 49% in the
aggregate of the outstanding Common Stock of the Stock Holding Company to
persons other than the MHC.

      MUTUAL BANK: The Massachusetts-chartered mutual savings bank formed by
the Bank, which subsequently exchanges its charter for that of a mutual
holding company, thereby becoming the MHC.

      NON-VOTING STOCK: Any Capital Stock other than Voting Stock.

      NOTICE: The Notice of Mutual Holding Company Reorganization to be
submitted by the Bank to the FDIC and the Division to notify the FDIC and the
Division of the Reorganization and the Stock Offering.

      OFFERING RANGE: The aggregate purchase price of the Common Stock to be
sold in the Stock Offering based on the Independent Valuation expressed as a
range which may vary within 15% above or 15% below the midpoint of such range,
with a possible adjustment by up to 15% above the maximum of such range. The
Offering Range will be based on the Estimated Valuation Range, but will
represent a Minority Ownership Interest equal to up to 49% of the Common Stock.

      OFFICER: The Chairman of the Board, the President, any officer of the
level of vice president or above, the Clerk and the Treasurer of the Bank.

      PERSON: An individual, corporation, partnership, association, joint-stock
company, trust (including Individual Retirement Accounts and KEOGH Accounts),
unincorporated organization, government entity or political subdivision thereof
or any other entity.

      PLAN: This Plan of Reorganization from Mutual Savings Bank to Mutual
Holding Company and Stock Issuance Plan.

      QUALIFYING DEPOSIT: The aggregate balances of all Deposit Accounts of an
Eligible Account Holder as of the close of business on the Eligibility Record
Date or of a Supplemental Eligible Account Holder as of the close of business on
the Supplemental Eligibility Record Date, as the case may be, provided such
aggregate balance is not less than $50.

      REGULATIONS: The regulations of the Division regarding mutual holding
companies and conversion to stock form.

      REORGANIZATION: The reorganization of the Bank into the mutual holding
company structure including the organization of the MHC, the Stock Holding
Company and the Stock Bank pursuant to the Plan.

      RESIDENT: Any Person who occupies a dwelling within the Bank's
Community, has an intent to remain with the Community for a period of time,
and manifests the genuineness of that intent by establishing an ongoing
physical presence within the Community, together with an indication that such
presence within the Community is something other than merely transitory in
nature. To the extent the Person is a corporation or other business entity,
the principal place of business or headquarters shall be in the Community. To
the extent a Person is a personal benefit plan, the circumstances of the
beneficiary shall apply with respect to this definition. In the case of all
other benefit plans, the circumstances of the trustee shall be examined for
purposes of this definition. The Bank may utilize deposit or loan records or
such other evidence provided to it to make a determination as to whether a
Person is a resident. In all cases, however, such a determination shall be in
the sole discretion of the Bank.


                                      5
<PAGE>

      SEC: The Securities and Exchange Commission.

      SPECIAL MEETING: The Special Meeting of Corporators called for the purpose
of voting on the Plan.

      STOCK BANK: The Massachusetts chartered stock savings bank resulting from
the Reorganization in accordance with the Plan.

      STOCK HOLDING COMPANY: Westborough Financial Services, Inc., the
intermediate stock holding company that will be a Massachusetts corporation
which will be majority-owned by the MHC and which will own 100% of the common
stock of the Bank.

      STOCK ISSUANCE PLAN: The portion of this Plan relating to the Stock
Offering including Section 2 and Sections 9 through 29 of this Plan.

      STOCK OFFERING: The offering of Common Stock of the Stock Holding Company
to persons other than the MHC, in a Subscription Offering and, to the extent
shares remain available, in a Community Offering and Syndicated Community
Offering.

      SUBSCRIPTION OFFERING: The offering of Common Stock of the Stock Holding
Company for subscription and purchase pursuant to the Plan.

      SUBSIDIARY: A company that is controlled by another company, either
directly or indirectly through one or more subsidiaries.

      SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDER: Any Person holding a Qualifying
Deposit on the Supplemental Eligibility Record Date, who is not an Eligible
Account Holder or a Tax-Qualified Employee Plan of the Bank, or an officer,
director, trustee or Corporator of the Bank, or any Associate thereof.

      SUPPLEMENTAL ELIGIBILITY RECORD DATE: The supplemental record date for
determining who qualifies as a Supplemental Eligible Account Holder. The
Supplemental Eligibility Record Date shall be December 31, 1998.

      SYNDICATED COMMUNITY OFFERING: At the discretion of the Bank and the Stock
Holding Company, the offering of Common Stock following or contemporaneously
with the Community Offering through a syndicate of broker-dealers.

      TAX-QUALIFIED EMPLOYEE PLAN: Any defined benefit plan or defined
contribution plan (including the ESOP, any stock bonus plan, profit-sharing
plan, or other plan) of the Bank, the Stock Holding Company, the MHC or any of
their affiliates, which, with its related trusts, meets the requirements to be
qualified under Section 401 of the Internal Revenue Code. The term
Non-Tax-Qualified Employee Benefit Plan means any defined benefit plan or
defined contribution plan which is not so qualified.


                                      6
<PAGE>

      VOTING STOCK:

      (1) Voting Stock means common stock or preferred stock, or similar
interests if the shares by statute, charter or in any manner, entitle the
holder:

            (i)   To vote for or to select directors of the Bank or the Stock
                  Holding Company; and

            (ii)  To vote on or to direct the conduct of the operations or other
                  significant policies of the Bank or the Stock Holding Company.

      (2) Notwithstanding anything in paragraph (1) above, preferred stock is
not "Voting Stock" if:

            (i)   Voting rights associated with the preferred stock are limited
                  solely to the type customarily provided by statute with regard
                  to matters that would significantly and adversely affect the
                  rights or preferences of the preferred stock, such as the
                  issuance of additional amounts or classes of senior
                  securities, the modification of the terms of the preferred
                  stock, the dissolution of the Bank or the Stock Holding
                  Company, or the payment of dividends by the Bank or the Stock
                  Holding Company when preferred dividends are in arrears;

            (ii)  The preferred stock represents an essentially passive
                  investment or financing device and does not otherwise provide
                  the holder with control over the issuer; and

            (iii) The preferred stock does not at the time entitle the holder,
                  by statute, charter, or otherwise, to select or to vote for
                  the selection of directors of the Bank or the Stock Holding
                  Company.

      (3) Notwithstanding anything in paragraphs (1) and (2) above, "Voting
Stock" shall be deemed to include preferred stock and other securities that,
upon transfer or otherwise, are convertible into Voting Stock or exercisable to
acquire Voting Stock where the holder of the stock, convertible security or
right to acquire Voting Stock has the preponderant economic risk in the
underlying Voting Stock. Securities immediately convertible into Voting Stock at
the option of the holder without payment of additional consideration shall be
deemed to constitute the Voting Stock into which they are convertible; other
convertible securities and rights to acquire Voting Stock shall not be deemed to
vest the holder with the preponderant economic risk in the underlying Voting
Stock if the holder has paid less than 50% of the consideration required to
directly acquire the Voting Stock and has no other economic interest in the
underlying Voting Stock.


                                      7
<PAGE>

3.    THE REORGANIZATION

      A.    ORGANIZATION OF THE HOLDING COMPANIES AND THE BANK

      As part of the Reorganization, the Bank will establish the Stock
Holding Company as a Massachusetts corporation and the MHC as a
Massachusetts-charted mutual holding company. The Reorganization will be
effected as follows, or in any other manner approved by the Commissioner that
is consistent with the purposes of the Plan and applicable laws and
regulations.

            (i)   The Bank will cause a mutual savings bank (the "Mutual
                  Bank") to be organized.

            (ii)  The Mutual Bank will cause to be organized two wholly owned
                  subsidiaries, one of which is the Stock Holding Company
                  and the other of which is an interim stock savings bank (the
                  "Interim Stock SB").

            (iii) The Bank will exchange its charter for a Massachusetts
                  stock savings bank charter and thereby become the Stock Bank.

            (iv)  The Mutual Bank will exchange its charter for a Massachusetts
                  mutual holding company charter and thereby become the MHC.

            (v)   Interim Stock SB will merge with and into the Stock Bank,
                  with the Stock Bank as the surviving entity. Pursuant to the
                  merger, the depositors of the Stock Bank receive interests in
                  the MHC that are identical to the interests formerly held in
                  the Bank;

            (vi)  The MHC will then contribute all of the stock of the Stock
                  Bank to the Stock Holding Company, which will result in the
                  MHC owning 100% of the Common Stock of the Stock Holding
                  Company and the Stock Holding Company owning 100% of the
                  common stock of the Stock Bank; and

            (vii) The Stock Holding Company will offer to sell up to 49% of its
                  Common Stock in the Subscription Offering and, if applicable,
                  the Community Offering.

      Contemporaneously with the Reorganization, the Stock Holding Company will
offer for sale in the Stock Offering shares of Common Stock representing up to
49% of the pro forma market value of the Stock Holding Company and the Bank.
Such shares will not be covered by deposit insurance. Upon consummation of the
Reorganization, the legal existence of the Bank will not terminate, but the
Stock Bank will be a continuation of the Bank, and all property of the Bank,
including its right, title, and interest in and to all property of whatsoever
kind and nature, interest and asset of every conceivable value or benefit then
existing or pertaining to the Bank, or which would inure to the Bank immediately
by operation of law and without the necessity of any conveyance or transfer and
without any further act or deed, will vest in the Stock Bank. The Stock Bank
will have, hold, and enjoy the same in its right and fully and to the same
extent as the same was possessed, held, and enjoyed by the Bank. The Stock Bank
will continue to have, succeed to, and be responsible for all the rights,
liabilities and obligations of the Bank and will maintain its headquarters and
operations at the Bank's present locations. The Stock Bank may distribute
additional capital to the Stock


                                       8
<PAGE>

Holding Company following the Reorganization, subject to the applicable
regulations governing capital distributions.

      Upon completion of the Reorganization and Stock Offering, the MHC, the
Stock Holding Company and the Stock Bank will be structured as follows:

        ----------------------------------------------------------------
                                                    Public
                     The MHC                     Stockholders
        ----------------------------------------------------------------
                 More than 50% of              Less than 50% of
                 the Common Stock              the Common Stock
        ----------------------------------------------------------------

                -------------------------------------------------
                            The Stock Holding Company
                -------------------------------------------------
                                  100% of the
                                  Common Stock
                -------------------------------------------------

                -------------------------------------------------
                                 The Stock Bank
                -------------------------------------------------

      B.    EFFECT ON DEPOSIT ACCOUNTS AND BORROWINGS

      Each deposit account in the Bank upon consummation of the Reorganization
will become a deposit account in the Stock Bank in the same amount and on the
same terms and conditions, and such deposit account will continue to be insured
by the FDIC and the Depositors Insurance Fund in the same manner, as the deposit
account existed in the Bank immediately prior to the Reorganization. Upon
consummation of the Reorganization, all loans and other borrowings from the Bank
shall retain the same status with the Stock Bank after the Reorganization as
they had with the Bank immediately prior to the Reorganization.

      C.    THE BANK

      Upon completion of the Reorganization, the Stock Bank will be
authorized to exercise any and all powers, rights and privileges of, and will
be subject to all limitations applicable to, stock savings banks under
Massachusetts law. Copies of the proposed Charter and Bylaws of the Stock
Bank are attached hereto as EXHIBIT A and are made a part of the Plan. The
Reorganization will not result in any reduction of the amount of retained
earnings (other than the assets of the Bank that are transferred to other
capital stock accounts or retained by or distributed to the Stock Holding
Company or the Mutual Holding Company), undivided profits, and general loss
reserves that the Bank had prior to the Reorganization. Such retained
earnings and general loss reserves will be accounted for by the Stock Holding
Company and the Stock Bank on a consolidated basis in accordance with
generally accepted accounting principles.

      The members of the Board of Directors of the Stock Bank will consist of
persons who are the members of the Board of Trustees of the Bank. The Stock Bank
will be wholly-owned by the Stock Holding Company and the Stock Holding Company,
as the sole holder of the outstanding


                                       9
<PAGE>

Capital Stock of the Stock Bank, shall have exclusive voting rights in the Stock
Bank. The Stock Holding Company will be wholly-owned by its stockholders who
will consist of the MHC and the persons who purchase Common Stock in the Stock
Offering and any subsequent Minority Stock Offering. Upon the Effective Date,
any liquidation rights of depositors of the Bank under Massachusetts law will be
transferred to the MHC and/or the Stock Bank and the Stock Holding Company,
subject to the conditions specified below.

      D.    THE STOCK HOLDING COMPANY

      The Stock Holding Company will be chartered as a Massachusetts corporation
and will be authorized to exercise any and all powers, rights and privileges,
and will be subject to all limitations applicable to bank holding companies
under applicable federal and Massachusetts laws and regulations. The initial
members of the Board of Directors of the Stock Holding Company will be the
members of the existing Board of Trustees of the Bank at the time of the
Reorganization. Thereafter, the voting stockholders of the Stock Holding Company
will elect annually approximately one-third of the Stock Holding Company's
directors. Copies of the Articles of Organization and Bylaws of the Stock
Holding Company are attached as EXHIBIT B and are made part of this Plan.

      The Stock Holding Company will have the power to issue shares of Capital
Stock to persons other than the MHC. However, so long as the MHC is in
existence, the MHC will be required to own at least a majority of the Voting
Stock of the Stock Holding Company. The Stock Holding Company may issue any
amount of Non-Voting Stock to persons other than the MHC. The Stock Holding
Company will be authorized to undertake one or more Minority Stock Offerings of
up to 49% in the aggregate of the total outstanding Common Stock of the Stock
Holding Company, and, based upon current market conditions and the capital needs
of the Bank, the Stock Holding Company currently intends to offer for sale up to
30% of its Common Stock in the Stock Offering.

      E.    THE MUTUAL HOLDING COMPANY

      As a mutual corporation, the MHC will have no stockholders. The trustees
of the MHC will have exclusive voting authority as to all matters relating to
the MHC except as otherwise provided to Corporators of the MHC under its
chartering instruments and other applicable law. The initial members of the
Board of Trustees of the MHC will consist of all of the members of the Board of
Trustees of the Bank at the time of the Reorganization. Thereafter,
approximately one-third of the trustees of the MHC will be elected annually by
the Corporators of the MHC. The initial members of the Corporators of the MHC
will consist of all of the existing Corporators of the Bank. Thereafter,
Corporators of the MHC will be appointed pursuant to the chartering instruments
of the MHC and applicable law.

      Any liquidation rights of depositors that existed under Massachusetts law
prior to the Reorganization shall continue in the MHC following the
Reorganization. The rights and powers of the MHC will be defined by the MHC's
Charter and Bylaws (copies of which are attached to the Plan as EXHIBIT C and
are made a part of the Plan) and by applicable statutory and regulatory
provisions of Massachusetts and federal law.


                                       10
<PAGE>

4.    CONDITIONS TO IMPLEMENTATION OF THE REORGANIZATION

      Consummation of the Reorganization is expressly conditioned upon prior
occurrence of the following:

      A.    Approval of the Plan by the affirmative vote of a majority of the
            Board of Trustees of the Bank.

      B.    Approval of the Plan by the affirmative vote of a majority of the
            Corporators at a regular or special meeting of such Corporators, and
            by the affirmative vote of a majority of Independent Corporators
            (who shall constitute not less than 60% of all Corporators).

      C.    Approval by the Commissioner of the Application, including the Plan,
            the charter and bylaws of the Stock Bank and the MHC, and all other
            transactions contemplated by the Plan for which approval is required
            by the Commissioner; and approval by the BBI of the charter of the
            Mutual Bank and Interim Stock SB and all other transactions
            contemplated by the Plan for which approval is required by the BBI.

      D.    Submission of the Notice to the FDIC and the Bank either (i)
            receives a notice of intent not to object from the FDIC, or (ii) 60
            days (subject to extension for an additional 60 days) have passed
            following the acceptance of a complete FDIC Notice by the FDIC.

      E.    Approval by the FRB pursuant to the BHCA for the MHC and the Stock
            Holding Company to become bank holding companies by owning or
            acquiring, directly or indirectly, the majority of the Stock Bank's
            common stock to be issued in connection with the Reorganization.

      F.    Approval by the FDIC pursuant to the BMA of the merger of the
            Interim Stock SB and the merger of the Bank into the Stock Bank
            in connection with the Reorganization.

      G.    Receipt by the Bank of either a private letter ruling from the
            Internal Revenue Service or an opinion of the Bank's counsel as to
            the federal income tax consequences of the Reorganization to the
            MHC, the Stock Bank and the Bank.

      H.    Receipt by the Bank of either a private letter ruling of the
            Massachusetts Department of Revenue or an opinion of counsel or the
            Bank's independent public accountants as to the Massachusetts income
            tax consequences of the Reorganization to the MHC, the Stock Bank
            and Bank.


                                       11
<PAGE>

5.    SPECIAL MEETING OF CORPORATORS AND VOTE REQUIRED TO APPROVE THE
      PLAN

      Subsequent to the approval of the Plan by the Commissioner, the Special
Meeting shall be scheduled in accordance with the Bank's Bylaws. Promptly after
receipt of all regulatory approvals necessary to distribute the Information
Statement, the Bank shall distribute the Information Statement to all
Corporators. A copy of the Plan will be provided to all Corporators. Pursuant to
the Regulations, an affirmative vote of at least (i) a majority of the Bank's
total Corporators, and (ii) a majority of the Bank's Independent Corporators
(who shall constitute not less than 60% of all Corporators) voting at the
Special Meeting shall be required for approval of the Plan.

6.    CHARTERS AND BYLAWS

      Copies of the proposed Charter and Bylaws of the Stock Bank, the proposed
Articles of Organization and Bylaws of the Stock Holding Company and the
proposed Charter and Bylaws of the MHC are attached hereto as EXHIBITS A, B AND
C, respectively, and are made a part of this Plan. By their approval of this
Plan, the Corporators shall have approved and adopted the Charter and Bylaws of
the Bank, the Stock Holding Company and the MHC.

      The total shares of Common Stock authorized under the Stock Holding
Company's Articles of Organization will exceed the shares of Common Stock to be
issued to the MHC and the Minority Stockholders in the Reorganization. In
addition, the Articles of Organization of the Stock Holding Company will contain
provisions that prohibit persons other than the Board of Directors of the Stock
Holding Company or committees of the Board of Directors of the Stock Holding
Company from calling special meetings of the stockholders of the Stock Holding
Company and require a supermajority vote by stockholders to call a special
meeting of stockholders.

7.    LIQUIDATION AND VOTING RIGHTS

      Following the Reorganization, each Eligible Account Holder and each
Supplemental Eligible Account Holder will have an interest in the Liquidation
Account established pursuant to the Plan so long as such person remains a
depositor of the Stock Bank after the Reorganization. In addition, following the
Reorganization, all depositors who had liquidation rights with respect to the
Bank as of the date of the Reorganization will continue to have such rights
solely with respect to the MHC for so long as they remain depositors of the
Stock Bank. In addition, all persons who become depositors of the Stock Bank
subsequent to the Reorganization also will have liquidation rights with respect
to the MHC. In each case, no person who ceases to be the holder of a Deposit
Account with the Bank after the Reorganization shall have any liquidation rights
with respect to the MHC. The MHC shall liquidate under M.G.L. c.167H, upon the
sale or acquisition of the Stock Holding Company or the Stock Bank to a bank
holding company or savings and loan holding company which is not a mutual
holding company, or upon the sale of the Stock Bank to a banking or thrift
institution that is not a subsidiary of a mutual holding company.


                                       12
<PAGE>

8.    CONVERSION OF MHC TO STOCK FORM

      Following the completion of the Reorganization, the MHC may elect to
convert to stock form in accordance with M.G.L.c.167H, ss.9, the Massachusetts
conversion regulations set forth at 209 CMR Sections 33.01 et seq., and
applicable federal laws and regulations (a "Conversion Transaction"). There can
be no assurance when, if ever, a Conversion Transaction will occur, and the
Board of Trustees has no intent or plan to undertake a Conversion Transaction at
this time. If the Conversion Transaction does not occur, the MHC will always own
a majority of the Common Stock of the Stock Holding Company. The Board of
Trustees of the MHC and the Board of Directors of the Stock Holding Company will
not undertake a Conversion Transaction for three years following the Stock
Offering, unless compelling and valid business reasons exist to do so.

      In a Conversion Transaction, the MHC would merge with and into the Stock
Bank or the Stock Holding Company at the discretion of the MHC, and qualifying
depositors of the Stock Bank would receive the right to subscribe for a number
of shares of common stock of the Stock Holding Company, as determined by the
formula set forth in the paragraphs below. The additional shares of Common Stock
of the Stock Holding Company issued in the Conversion Transaction would be sold
at their aggregate pro forma market value as determined by an Independent
Appraisal.

      Any Conversion Transaction shall be fair and equitable to Minority
Stockholders. In any Conversion Transaction, Minority Stockholders, if any, will
be entitled without additional consideration to maintain the same percentage
ownership interest in the Stock Holding Company after the Conversion Transaction
as their ownership interest in the Stock Holding Company immediately prior to
the Conversion Transaction (i.e., the Minority Ownership Interest), subject only
to the following adjustments (if required by federal law, regulation, or
regulatory policy) to reflect: (i) the cumulative effect of the aggregate amount
of dividends waived by the MHC; and (ii) the market value of assets of the MHC
(other than common stock of the Stock Holding Company).


                                       13
<PAGE>

      The adjustment referred to in clause (i) of the immediately preceding
paragraph above would require that the Minority Ownership Interest be adjusted
by multiplying the Minority Ownership Interest by the following fraction:

     (Stock Holding Company stockholders' equity immediately preceding the
     Conversion Transaction) - (aggregate amount of dividends waived by MHC)
     -----------------------------------------------------------------------
Stock Holding Company stockholders' equity immediately preceding the Conversion
                                   Transaction

      The adjustment referred to in clause (ii) above would further adjust the
Minority Ownership Interest by multiplying the result obtained in the preceding
paragraph by the following fraction:

       (proforma market value of Stock Holding Company) - (market value of
          assets of MHC other than Stock Holding Company common stock)
          ------------------------------------------------------------
                 pro forma market value of Stock Holding Company

      At the sole discretion of the Board of Trustees of the MHC and the Board
of Directors of the Stock Holding Company, a Conversion Transaction may be
effected in any other manner necessary to qualify the Conversion Transaction as
a tax-free reorganization under applicable federal and state tax laws, provided
such Conversion Transaction does not diminish the rights and ownership interest
of Minority Stockholders as set forth in the preceding paragraphs. If a
Conversion Transaction does not occur, the MHC will always own a majority of the
Voting Stock of the Stock Holding Company.

      A Conversion Transaction would require the approval of applicable bank
regulators, and would be presented to a vote of the Corporators of the MHC and
the stockholders of the Stock Holding Company as of a voting record date prior
to the completion of the Conversion Transaction. Federal and state regulatory
policy requires that in any Conversion Transaction the depositors of the Stock
Bank will be accorded the same stock purchase priorities as if the MHC were a
mutual savings bank converting to stock form.

9.    TIMING OF THE REORGANIZATION AND SALE OF CAPITAL STOCK

      The Bank intends to consummate the Reorganization as soon as feasible
following the receipt of all approvals referred to in Section 4 of the Plan. The
Stock Holding Company may commence the Stock Offering concurrently with or at
any time after the mailing of the Information Statement to the Corporators. The
Stock Offering shall be conducted in compliance with the securities offering
regulations of the FDIC, the SEC and the Division. The Bank will not finance or
loan funds to any person to purchase Common Stock.


                                       14
<PAGE>

10.   NUMBER OF SHARES TO BE OFFERED

      The total number of shares (or range thereof) of Common Stock to be issued
and offered for sale pursuant to the Plan shall be determined initially by the
Board of Trustees of the Bank and the Board of Directors of the Stock Holding
Company in conjunction with the determination of the Independent Appraiser. The
number of shares to be offered may be adjusted prior to completion of the Stock
Offering. The total number of shares of Common Stock that may be issued to
persons other than the MHC at the close of the Stock Offering must be no greater
than 49% of the issued and outstanding shares of Common Stock of the Stock
Holding Company.

11.   INDEPENDENT VALUATION AND PURCHASE PRICE OF SHARES

      The total number of shares of Common Stock to be issued and offered for
sale in the Stock Offering and the Estimated Valuation Range will be determined
jointly by the Board of Trustees of the Bank and the Board of Directors of the
Stock Holding Company immediately prior to the commencement of the Subscription
and Community Offerings, subject to adjustment thereafter if necessitated by
market or financial conditions, with the approval of the FDIC and the Division,
if necessary. In particular, the total number of shares may be increased by up
to 15% of the number of shares offered in the Subscription and Community
Offerings if the Estimated Valuation Range is increased subsequent to the
commencement of the Subscription and Community Offerings to reflect changes in
market and financial conditions and the aggregate purchase price is not more
than 15% above the maximum of the Estimated Valuation Range.

      All shares sold in the Stock Offering will be sold at a uniform price per
share referred to in this Plan as the Actual Subscription Price. The aggregate
purchase price for all shares of Common Stock will not be inconsistent with the
estimated consolidated pro forma market value of the Stock Holding Company and
the Bank. The estimated consolidated pro forma market value of the Stock Holding
Company and the Bank will be determined for such purpose by the Independent
Appraiser. Prior to the commencement of the Subscription and Community
Offerings, an Offering Range will be established, which range will vary within
15% above to 15% below the midpoint of such range. The shares of Common Stock
being sold in the Stock Offering will represent a minority ownership interest in
the outstanding Common Stock of the Stock Holding Company equal to up to 49% of
the estimated pro forma market value of the Common Stock based upon the
Independent Valuation. The percentage of Common Stock offered for sale in the
Stock Offering and the Offering Range shall be determined by the Board of
Directors of the Stock Holding Company and the Board of Trustees of the Bank
prior to commencement of the Subscription Community Offerings, and will be
confirmed upon completion of the Stock Offering.

      The number of shares of Common Stock to be issued in the Stock Offering
and the purchase price per share may be increased or decreased by the Stock
Holding Company. In the event that the aggregate purchase price of the Common
Stock is below the minimum of the Estimated Valuation Range, or materially above
the maximum of the Estimated Valuation Range, resolicitation of purchasers may
be required, provided that up to a 15% increase above the maximum of the
Estimated Valuation Range will not be deemed material so as to require a
resolicitation. Any such resolicitation shall be effected in such manner and
within such time as the Bank shall establish, with the approval of the FDIC and
the Division, if required. Up to a 15% increase in the number of


                                       15
<PAGE>

shares to be issued which is supported by an appropriate change in the estimated
pro forma market value of the Stock Holding Company will not be deemed to be
material so as to require a resolicitation of subscriptions. Based upon the
Independent Valuation as updated prior to the commencement of the Subscription
and Community Offerings, the Board of Directors of the Stock Holding Company
will fix the Actual Subscription Price. If there is a Syndicated Community
Offering of shares of Common Stock not subscribed for in the Subscription and
Community Offerings, the price per share at which the Common Stock is sold in
such Syndicated Community Offering shall be equal to the Actual Subscription
Price.

      Notwithstanding the foregoing, no sale of Common Stock may be consummated
unless, prior to such consummation, the Independent Appraiser confirms to the
Stock Holding Company, the Bank and to the FDIC and the Division that, to the
best knowledge of the Independent Appraiser, nothing of a material nature has
occurred which, taking into account all relevant factors, would cause the
Independent Appraiser to conclude that the aggregate value of the Common Stock
at the purchase price per share is incompatible with its estimate of the
aggregate consolidated pro forma market value of the Stock Holding Company and
the Bank. An increase in the aggregate value of the Common Stock by up to 15%
would not be deemed to be material. If such confirmation is not received, the
Stock Holding Company may cancel the Stock Offering, extend the Stock Offering
and establish a new Actual Subscription Price and/or Estimated Valuation Range,
extend, reopen or hold a new Stock Offering or take such other action as the
FDIC and the Division may permit. The estimated market value of the Stock
Holding Company and the Bank shall be determined for such purpose by an
Independent Appraiser on the basis of such appropriate factors as are not
inconsistent with FDIC and Division regulations. The Common Stock to be issued
in the Stock Offering shall be fully paid and nonassessable.

12.   METHOD OF OFFERING SHARES AND RIGHTS TO PURCHASE STOCK

      In descending order of priority, the opportunity to purchase Common
Stock shall be given in the Subscription Offering to: (1) Eligible Account
Holders; (2) Supplemental Eligible Account Holders; and (3) Tax-Qualified
Employee Plans; Any shares of Common Stock that are not subscribed for in the
Subscription Offering at the discretion of the Bank and the Stock Holding
Company may be offered for sale in a Community Offering, or a Syndicated
Community Offering on terms and conditions and procedures satisfactory to the
Bank and the Stock Holding Company. The minimum purchase by any Person shall
be 25 shares. The Bank may use its discretion in determining whether
prospective purchasers are "residents," "associates," or "acting in concert,"
and in interpreting any and all other provisions of the Plan. All such
determinations are in the sole discretion of the Bank, and may be based on
whatever evidence the Bank chooses to use in making any such determination.

                                       16
<PAGE>

      In addition to the priorities set forth below, the Board of Trustees may
establish other priorities for the purchase of Common Stock, subject to the
approval of the Division and the FDIC. The priorities for the purchase of shares
in the Stock Offering are as follows:

      A.    SUBSCRIPTION OFFERING

      PRIORITY 1: ELIGIBLE ACCOUNT HOLDERS.  Each Eligible Account Holder
shall receive non-transferrable subscription rights to subscribe for shares
of Common Stock offered in the Stock Offering in an amount equal to $100,000.
If there are insufficient shares available to satisfy all subscriptions of
Eligible Account Holders, shares will be allocated to Eligible Account
Holders so as to permit each such subscribing Eligible Account Holder to
purchase a number of shares sufficient to make his or her total allocation
equal to the lesser of 100 shares or the number of shares subscribed for.
Thereafter, unallocated shares will be allocated pro rata to remaining
subscribing Eligible Account Holders whose subscriptions remain unfilled in
the same proportion that each such subscriber's Qualifying Deposit bears to
the total amount of Qualifying Deposits of all subscribing Eligible Account
Holders whose subscriptions remain unfilled. Subscription rights to purchase
Common Stock received by Officers and trustees of the Bank including
associates of Officers and trustees, based on their increased deposits in the
Bank in the one year preceding the Eligibility Record Date, shall be
subordinated to the subscription rights of other Eligible Account Holders. To
ensure proper allocation of stock, each Eligible Account Holder must list on
his or her subscription order form all Deposit Accounts in which he or she
had an ownership interest as of the Eligibility Record Date.

      PRIORITY 2:  SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDERS.  To the extent
there are sufficient shares remaining after satisfaction of subscriptions by
Eligible Account Holders, each Supplemental Eligible Account Holder shall
receive non-transferable subscription rights to subscribe for shares of
Common Stock offered in the Stock Offering in an amount equal to $100,000. In
the event Supplemental Eligible Account Holders subscribe for a number of
shares which, when added to the shares subscribed for by Eligible Account
Holders, exceed available shares, the shares of Common Stock will be
allocated among subscribing Supplemental Eligible Account Holders so as to
permit each subscribing Supplemental Eligible Account Holder to purchase a
number of shares sufficient to make his total allocation equal to the lesser
of 100 shares or the number of shares subscribed for. Thereafter, unallocated
shares will be allocated to each subscribing Supplemental Eligible Account
Holder whose subscription remains unfilled in the same proportion that such
subscriber's Qualifying Deposits on the Supplemental Eligibility Record Date
bear to the total amount of Qualifying

      PRIORITY 3: TAX-QUALIFIED EMPLOYEE PLANS. To the extent that there are
sufficient shares remaining after satisfaction of subscription by Eligible
Account Holders and Supplemental Eligible Account Holders, the Tax-Qualified
Employee Plans shall be given the opportunity to purchase in the aggregate up
to 10% of the Common Stock issued in the Stock Offering. In the event of an
oversubscription in the Stock Offering, subscriptions for shares by the
Tax-Qualified Employee Plans may be satisfied, in whole or in part, out of
authorized but unissued shares of the Stock Holding Company subject to the
maximum purchase limitations applicable to such plans as set forth in Section
13, or may be satisfied, in whole or in part, through open market purchases
by the Tax-Qualified Employee Plans subsequent to the closing of the Stock
Offering.

                                       17
<PAGE>

Deposits of all subscribing Supplemental Eligible Account Holders whose
subscriptions remain unfilled.

      B.    COMMUNITY OFFERING

      Any shares of Common Stock not subscribed for in the Subscription Offering
may be offered for sale in a Community Offering. This will involve an offering
of all unsubscribed shares directly to the persons residing in the Community.
The Community Offering, if any, shall be for a period of not more than 45 days
unless extended by the Stock Holding Company and the Bank, and shall commence
concurrently with, during or promptly after the Subscription Offering. The Stock
Holding Company and the Bank may use an investment banking firm or firms on a
best efforts basis to sell the unsubscribed shares in the Subscription and
Community Offering. The Stock Holding Company and the Bank may pay a commission
or other fee to such investment banking firm or firms as to the shares sold by
such firm or firms in the Subscription and Community Offering and may also
reimburse such firm or firms for expenses incurred in connection with the sale.
The Community Offering may include a Syndicated Community Offering managed by
such investment banking firm or firms. The Common Stock will be offered and sold
in the Community Offering, in accordance with FDIC and Division regulations, so
as to achieve the widest distribution of the Common Stock. No Person, by
himself, or with an Associate or group of Persons Acting in Concert, may
subscribe for or purchase more than $100,000 of Common Stock offered in the
Community Offering.

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

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

      The Bank and the Stock Holding Company, in their sole discretion, may
reject subscriptions, in whole or in part, received from any Person under this
Section 12.


                                       18
<PAGE>

      C.    SYNDICATED COMMUNITY OFFERING

      Any shares of Common Stock not sold in the Subscription Offering or in the
Community Offering, if any, may be offered for sale to the general public by a
selling group of broker-dealers in a Syndicated Community Offering, subject to
terms, conditions and procedures as may be determined by the Bank and the Stock
Holding Company in a manner that is intended to achieve the widest distribution
of the Common Stock subject to the rights of the Stock Holding Company to accept
or reject in whole or in part all orders in the Syndicated Community Offering.
It is expected that the Syndicated Community Offering will commence as soon as
practicable after termination of the Subscription Offering and the Community
Offering, if any. The Syndicated Community Offering shall be completed within 45
days after the termination of the Subscription Offering, unless such period is
extended as provided herein. The Syndicated Community Offering price and the
underwriting discount in the Syndicated Community Offering shall be determined
by an underwriting agreement between the Stock Holding Company, the Bank and the
underwriters. Such underwriting agreement shall be filed with the FDIC, the
Division and the SEC.

      If for any reason a Syndicated Community Offering of unsubscribed shares
of Common Stock cannot be effected and any shares remain unsold after the
Subscription Offering and the Community Offering, if any, the Boards of
Directors of the Stock Holding Company and the Bank will seek to make other
arrangements for the sale of the remaining shares. Such other arrangements will
be subject to the approval of the Division and the FDIC and to compliance with
applicable state and federal securities laws. Depending upon market and
financial conditions, the Board of Directors of the Stock Holding Company and
the Board of Trustees of the Bank, with the approval of the Commissioner and
FDIC, may increase or decrease any of the purchase limitations set forth in this
Section 12.

13.   ADDITIONAL LIMITATIONS ON PURCHASES OF COMMON STOCK

      Purchases of Common Stock in the Stock Offering will be subject to the
following purchase limitations:

      A.    The aggregate amount of outstanding Common Stock of the Stock
            Holding Company owned or controlled by persons other than the MHC at
            the close of the Stock Offering shall not exceed 49% of the Stock
            Holding Company's total outstanding Common Stock.

      B.    No Person or group of persons Acting in Concert, may purchase more
            than $100,000 of Common Stock offered in the Stock Offering to
            Persons other than the MHC, except that: (i) the Stock Holding
            Company may, in its sole discretion and without further notice to or
            solicitation of subscribers or other prospective purchasers,
            increase such maximum purchase limitation to up to 5% of the number
            of shares offered in the Stock Offering; (ii) Tax-Qualified Employee
            Plans may purchase up to 10% of the shares offered in the Stock
            Offering; and (iii) for purposes of this subsection 13(B), shares to
            be held by any Tax-Qualified Employee Plan and attributable to a
            person shall not be aggregated with other shares purchased directly
            by or otherwise attributable to such person.


                                       19
<PAGE>

      C.    The aggregate amount of Common Stock acquired in the Stock Offering
            by all Management Persons and their Associates, exclusive of any
            stock acquired by such persons in the secondary market, shall not
            exceed 32% of the outstanding shares of Common Stock of the Stock
            Holding Company held by persons other than the MHC at the close of
            the Stock Offering. In calculating the number of shares held by
            Management Persons and their Associates under this paragraph or
            under the provisions of paragraph D of this section, shares held by
            any Tax-Qualified Employee Benefit Plan or any Non-Tax-Qualified
            Employee Benefit Plan of the Bank that are attributable to such
            persons shall not be counted.

      D.    The aggregate amount of Common Stock acquired in the Stock Offering
            by all Management Persons and their Associates, exclusive of any
            Common Stock acquired by such persons in the secondary market, shall
            not exceed 32% of the stockholders' equity of the Stock Holding
            Company held by persons other than the MHC. In calculating the
            number of shares held by Management Persons and their Associates
            under this paragraph or under the provisions of paragraph C of this
            section, shares held by any Tax-Qualified Employee Benefit Plan or
            any Non-Tax-Qualified Employee Benefit Plan of the Bank that are
            attributable to such persons shall not be counted.

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

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

      G.    The Board of Directors of the Stock Holding Company has the right in
            its sole discretion to reject any order submitted by a person whose
            representations the Board of Directors believes to be false or who
            it otherwise believes, either alone or acting in concert with
            others, is violating, circumventing, or intends to violate, evade or
            circumvent the terms and conditions of this Plan.

      H.    The Stock Holding Company, in its sole discretion, may make
            reasonable efforts to comply with the securities laws of any state
            in the United States in which its depositors reside, and will only
            offer and sell the Common Stock in states in which


                                       20
<PAGE>

            the offers and sales comply with such states' securities laws.
            However, no person will be offered or allowed to purchase any Common
            Stock under the Plan if he or she resides in a foreign country or in
            a state of the United States with respect to which any of the
            following apply: (i) a small number of persons otherwise eligible to
            purchase shares under the Plan reside in such state or foreign
            county; (ii) the offer or sale of shares of Common Stock to such
            persons would require the Bank or its employees to register, under
            the securities laws of such state or foreign country, as a broker or
            dealer or to register or otherwise qualify its securities for sale
            in such state or foreign country; or (iii) such registration or
            qualification would be impracticable for reasons of cost or
            otherwise.

      Prior to the consummation of the Stock Offering, no Person shall offer to
transfer, or enter into any agreement or understanding to transfer the legal or
beneficial ownership of any subscription rights or shares of Common Stock,
except pursuant to this Plan. Each Person purchasing Common Stock shall be
deemed to confirm that such purchase does not conflict with the above purchase
limitations contained in this Plan.

      EACH PERSON PURCHASING COMMON STOCK IN THE STOCK OFFERING WILL BE DEEMED
TO CONFIRM THAT SUCH PURCHASE DOES NOT CONFLICT WITH THE PURCHASE LIMITATIONS IN
THIS PLAN. ALL QUESTIONS CONCERNING WHETHER ANY PERSONS ARE ASSOCIATES OR A
GROUP ACTING IN CONCERT OR WHETHER ANY PURCHASE CONFLICTS WITH THE PURCHASE
LIMITATIONS IN THIS PLAN OR OTHERWISE VIOLATES ANY PROVISION OF THIS PLAN SHALL
BE DETERMINED BY THE BANK IN ITS SOLE DISCRETION. SUCH DETERMINATION SHALL BE
CONCLUSIVE, FINAL AND BINDING ON ALL PERSONS AND THE BANK MAY TAKE ANY REMEDIAL
ACTION, INCLUDING WITHOUT LIMITATION REJECTING THE PURCHASE OR REFERRING THE
MATTER TO THE COMMISSIONER FOR ACTION, AS IN ITS SOLE DISCRETION THE BANK MAY
DEEM APPROPRIATE.

14.   PAYMENT FOR STOCK

      All payments for Common Stock subscribed for or ordered in the Stock
Offering must be delivered in full to the Bank, together with a properly
completed and executed order form, or purchase order in the case of the
Syndicated Community Offering, on or prior to the expiration date specified on
the order form or purchase order, as the case may be, unless such date is
extended by the Bank; provided, that if the Employee Plans subscribe for shares
during the Subscription Offering, such plans will not be required to pay for the
shares at the time they subscribe but rather may pay for such shares of Common
Stock subscribed for by such plans at the Actual Subscription Price upon
consummation of the Stock Offering, provided that, in the case of the ESOP there
is in force from the time of its subscription until the consummation of the
Stock Offering, a loan commitment to lend to the ESOP, at such time, the
aggregated Actual Subscription Price of the shares for which it subscribed. The
Stock Holding Company or the Bank may make scheduled discretionary contributions
to an Employee Plan provided such contributions from the Bank, if any, do not
cause the Bank to fail to meet its regulatory capital requirement.


                                       21
<PAGE>

      Payment for Common Stock shall be made either by check or money order, or
if a purchaser has a Deposit Account in the Bank, such purchaser may pay for the
shares subscribed for by authorizing the Bank to make a withdrawal from the
purchaser's passbook, money market or certificate account at the Bank in an
amount equal to the purchase price of such shares. Such authorized withdrawal,
whether from a savings passbook or certificate account, shall be without penalty
as to premature withdrawal. If the authorized withdrawal is from a certificate
account, and the remaining balance does not meet the applicable minimum balance
requirements, the certificate shall be canceled at the time of withdrawal,
without penalty, and the remaining balance will earn interest at the passbook
rate. Funds for which a withdrawal is authorized will remain in the purchaser's
Deposit Account but may not be used by the purchaser until the Common Stock has
been sold or the 45-day period (or such longer period as may be approved by the
Commissioner) following the Stock Offering has expired, whichever occurs first.
Thereafter, the withdrawal will be given effect only to the extent necessary to
satisfy the subscription (to the extent it can be filled) at the purchase price
per share. Interest will continue to be earned on any amounts authorized for
withdrawal until such withdrawal is given effect. Interest will be paid by the
Bank at a rate established by the Bank on payment for Common Stock received in
cash or by check. Such interest will be paid from the date payment is received
by the Bank until consummation or termination of the Stock Offering. If for any
reason the Stock Offering is not consummated, all payments made by subscribers
in the Stock Offering will be refunded to them with interest. In case of amounts
authorized for withdrawal from Deposit Accounts, refunds will be made by
canceling the authorization for withdrawal.

15.   MANNER OF EXERCISING SUBSCRIPTION RIGHTS THROUGH ORDER FORMS

      As soon as practicable after the prospectus prepared by the Stock Holding
Company and the Bank has been declared effective by the Commissioner and the
SEC, copies of the prospectus and order forms will be distributed to all
Eligible Account Holders, Supplemental Eligible Account Holders and the Employee
Plans at their last known addresses appearing on the records of the Bank for the
purpose of subscribing for shares of Common Stock in the Subscription Offering
and will be made available for use by those Persons entitled to purchase in the
Community Offering.

      Each order form will be preceded or accompanied by the prospectus
describing the Stock Holding Company, the Bank, the Common Stock and the
Subscription and Community Offerings.
Each order form will contain, among other things, the following:

      A.    A specified date by which all order forms must be received by the
            Bank, which date shall be not less than 20, nor more than 45 days,
            following the date on which the order forms are mailed by the Bank,
            and which date will constitute the termination of the Subscription
            Offering;

      B.    The purchase price per share for shares of Common Stock to be sold
            in the Subscription and Community Offerings;

      C.    A description of the minimum and maximum number of shares of Common
            Stock that may be subscribed for pursuant to the exercise of
            Subscription Rights or otherwise purchased in the Community
            Offering;


                                       22
<PAGE>

      D.    Instructions as to how the recipient of the order form is to
            indicate thereon the number of shares of Common Stock for which such
            Person elects to subscribe and the available alternative methods of
            payment therefor;

      E.    An acknowledgment that the recipient of the order form has received
            a final copy of the prospectus prior to execution of the order form;

      F.    A statement indicating the consequences of failing to properly
            complete and return the order form, including a statement to the
            effect that all subscription rights are nontransferable, will be
            void at the end of the Subscription Offering, and can only be
            exercised by delivering to the Bank within the subscription period
            such properly completed and executed order form, together with cash
            (if delivered in person), check or money order in the full amount of
            the purchase price as specified in the order form for the shares of
            Common Stock for which the recipient elects to subscribe in the
            Subscription Offering (or by authorizing on the order form that the
            Bank withdraw said amount from the subscriber's Deposit Account at
            the Bank); and

      G.    A statement to the effect that the executed order form, once
            received by the Bank, may not be modified or amended by the
            subscriber without the consent of the Bank.

      Notwithstanding the above, the Bank and the Stock Holding Company reserve
the right in their sole discretion to accept or reject orders received on
photocopied or facsimilied order forms.

16.   UNDELIVERED, DEFECTIVE OR LATE ORDER FORM; INSUFFICIENT PAYMENT

      In the event order forms (a) are not delivered and are returned to the
Bank by the United States Postal Service or the Bank is unable to locate the
addressee, (b) are not received back by the Bank or are received by the Bank
after the expiration date specified thereon, (c) are defectively filled out or
executed, (d) are not accompanied by the full required payment for the shares of
Common Stock subscribed for (including cases in which Deposit Accounts from
which withdrawals are authorized are insufficient to cover the amount of the
required payment), or (e) are not mailed pursuant to a "no mail" order placed in
effect by the account holder, the subscription rights of the Person to whom such
rights have been granted will lapse as though such Person failed to return the
contemplated order form within the time period specified thereon; provided, that
the Bank may, but will not be required to, waive any immaterial irregularity on
any order form or require the submission of corrected order forms or the
remittance of full payment for subscribed shares by such date as the Bank may
specify. The interpretation by the Bank of terms and conditions of this Plan and
of the order forms will be final, subject to the authority of the Commissioner
and the FDIC.

17.   COMPLETION OF THE STOCK OFFERING

      The Stock Offering will be terminated if not completed within 90 days from
the date of approval by the Commissioner, unless an extension is approved by the
Commissioner.


                                       23
<PAGE>

18.   MARKET FOR COMMON STOCK

      If at the close of the Stock Offering the Stock Holding Company has more
than 300 shareholders of any class of stock, the Stock Holding Company shall use
its best efforts to:

            (i)   encourage and assist a market maker to establish and maintain
                  a market for that class of stock; and

            (ii)  list that class of stock on a national or regional securities
                  exchange, or on the Nasdaq system.

19.   STOCK PURCHASES BY MANAGEMENT PERSONS AFTER THE STOCK OFFERING

      For a period of three years after the proposed Stock Offering, no
Management Person or his or her Associates may purchase, without the prior
written approval of the Commissioner, any Common Stock of the Stock Holding
Company, except from a broker-dealer registered with the SEC. The foregoing
shall not apply to (i) negotiated transactions involving more than 1% of the
outstanding Common Stock, or (ii) purchases of stock made by and held by any
Tax-Qualified or Non-Tax Qualified Employee Plan of the Stock Bank or the
Stock Holding Company even if such stock is attributable to Management
Persons or their Associates. In addition, without the prior written approval
of the Commissioner, no officer or director of the Stock Bank or their
Associates shall purchase capital stock from the Stock Holding Company for a
period of three years following the Reorganization.

20.   RESALES OF STOCK BY MANAGEMENT PERSONS

      Common Stock purchased by Management Persons and their Associates in the
Stock Offering may not be resold for a period of at least one year following the
date of purchase, except in the case of death or substantial disability, as
determined by the Commissioner, of the Management Person or Associate.

21.   STOCK CERTIFICATES

      Each stock certificate shall bear a legend giving appropriate notice of
the restrictions set forth in Sections 19 and 20. Appropriate instructions shall
be issued to the Stock Holding Company's transfer agent with respect to
applicable restrictions on transfers of such stock. Any shares of stock issued
as a stock dividend, stock split or otherwise with respect to such restricted
stock, shall be subject to the same restrictions as apply to the restricted
stock.

22.   RESTRICTION ON FINANCING STOCK PURCHASES

      The Stock Holding Company will not offer or sell any of the Common Stock
proposed to be issued to any person whose purchase would be financed by funds
loaned to the person by the Stock Holding Company, Bank or any of their
Affiliates.


                                       24
<PAGE>

23.   STOCK BENEFIT PLANS

      The Board of Directors of the Stock Bank and/or the Stock Holding Company
intend to adopt one or more stock benefit plans for the benefit of the
employees, officers and directors of the Stock Bank and Stock Holding Company,
including an ESOP, stock award plans and stock option plans, which will be
authorized to purchase Common Stock and grant options for Common Stock. However,
only the Tax-Qualified Employee Plans will be permitted to purchase Common Stock
in the Stock Offering subject to the purchase priorities set forth in the Plan.
Pursuant to the Regulations, the Bank and the Stock Holding Company may
authorize the ESOP and any other Tax-Qualified Employee Plans to purchase in the
aggregate up to 10% of the Common Stock issued in the Stock Offering. The Stock
Bank or the Stock Holding Company may make scheduled discretionary contributions
to one or more Tax-Qualified Employee Plans to purchase Common Stock issued in
the Stock Offering or to purchase issued and outstanding shares of Common Stock
or authorized but unissued shares of Common Stock subsequent to the completion
of the Stock Offering, provided such contributions do not cause the Stock Bank
to fail to meet any of its regulatory capital requirements. This Plan
specifically authorizes the grant and issuance by the Stock Holding Company of
(i) awards of Common Stock after the Stock Offering pursuant to one or more
stock recognition and award plans (the "Recognition Plans") in an amount equal
to up to 4% of the number of shares of Common Stock issued in the Stock Offering
(and in an amount equal to up to 5% of the Common Stock issued in the Stock
Offering if the Recognition Plans are adopted more than one year after the
completion of the Stock Offering), (ii) options to purchase a number of shares
of the Stock Holding Company's Common Stock in an amount equal to up to 10% of
the number of shares of Common Stock issued in the Stock Offering and shares of
Common Stock issuable upon exercise of such options, and (iii) Common Stock to
one or more Tax Qualified Employee Plans, including the ESOP, at the closing of
the Stock Offering or at any time thereafter, in an amount equal to up to 8% of
the number of shares of Common Stock issued in the Stock Offering if the
Recognition Plans award Common Stock sooner than one year after the completion
of the Stock Offering, and up to 10% of the number of shares of Common Stock
issued in the Stock Offering if the Recognition Plans are adopted more than one
year after the completion of the Stock Offering. Shares awarded to the Tax
Qualified Employee Plans or pursuant to the Recognition Plans, and shares issued
upon exercise of options may be authorized but unissued shares of the Stock
Holding Company's Common Stock, or shares of Common Stock purchased by the Stock
Holding Company or such plans in the open market. The Recognition Plans and the
stock option plans will be subject to stockholder approval.

24.   POST-REORGANIZATION FILING AND MARKET MAKING

      If the Stock Holding Company has more than 300 stockholders of any class
of stock, the Stock Holding Company shall register its Common Stock with the SEC
pursuant to the Exchange Act, and shall undertake not to deregister such Common
Stock for a period of three years thereafter.

25.   LIQUIDATION ACCOUNT

      The Stock Bank or the Stock Holding Company shall establish at the
completion of the Reorganization a Liquidation Account in an amount equal to the
product of (i) the percentage of the Stock Holding Company's Common Stock issued
in the Stock Offering, and (ii) the net worth of the


                                       25
<PAGE>

Bank (determined in accordance with generally accepted accounting principles) as
set forth in the latest statement of financial condition contained in the
Prospectus used in connection with the Stock Offering. For example, if the Stock
Offering is for 30% of the Stock Holding Company's Common stock, then the
initial liquidation account shall be equal to 30% of the net worth of the Bank
as shown on its latest financial statement used in connection with the Stock
Offering. The Liquidation Account will be maintained by the Stock Bank and/or
the Stock Holding Company for the benefit of the Eligible Account Holders and
Supplemental Eligible Account Holders who continue to maintain Deposit Accounts
with the Stock Bank following the Reorganization. Each Eligible Account Holder
and Supplemental Eligible Account Holder shall, with respect to each Deposit
Account, hold a related inchoate interest in a portion of the Liquidation
Account balance, in relation to each Deposit Account balance at the Eligibility
Record Date or Supplemental Eligibility Record Date, as the case may be, or to
such balance as it may be subsequently reduced, as hereinafter provided. The
initial Liquidation Account balance shall not be increased, and shall be subject
to downward adjustment to the extent of any downward adjustment of any
subaccount balance of any Eligible Account Holder or Supplemental Eligible
Account Holder in accordance with 209 CMR 33.05(12).

      In the unlikely event of a complete liquidation of the Stock Bank and the
Stock Holding Company (and only in such event), following all liquidation
payments to creditors (including those to depositors to the extent of their
Deposit Accounts) each Eligible Account Holder and Supplemental Eligible Account
Holder shall be entitled to receive a liquidating distribution from the
Liquidation Account, in the amount of the then-adjusted subaccount balances for
his or her deposit accounts then held, before any liquidating distribution may
be made to any holders of the Stock Holding Company's or Stock Bank's capital
stock. No Conversion Transaction and no merger, consolidation, reorganization,
purchase of bulk assets with assumption of deposit accounts and other
liabilities, or similar transactions with an FDIC-insured institution, in which
the Stock Bank or the Stock Holding Company is not the surviving institution,
shall be deemed to be a complete liquidation for this purpose. In such
transactions, the Liquidation Account shall be assumed by the surviving
institution.

      The initial subaccount balance for a Deposit Account held by an Eligible
Account Holder and/or Supplemental Eligible Account Holder shall be determined
by multiplying the opening balance in the Liquidation Account by a fraction, the
numerator of which is the amount of such Eligible Account Holder's or
Supplemental Eligible Account Holder's Qualifying Deposit and the denominator of
which is the total amount of all Qualifying Deposits of all Eligible Account
Holders and Supplemental Eligible Account Holders in the Stock Bank. For Deposit
Accounts in existence on both dates, separate subaccounts shall be determined on
the basis of the Qualifying Deposits in such Deposit Accounts on such record
dates. Such initial subaccount balance shall not be increased by additional
Deposits, but shall be subject to downward adjustment as described below.

      If, at the close of business on the last day of any period for which the
Stock Bank or the Stock Holding Company, as the case may be, has prepared
audited financial statements subsequent to the effective date of the
Reorganization, the deposit balance in the Deposit Account of an Eligible
Account Holder or Supplemental Eligible Account Holder is less than the lesser
of: (i) the balance in the Deposit Account at the close of business on the last
day of any period for which the Stock Bank or the Stock Holding Company, as the
case may be, has prepared audited financial statements


                                       26
<PAGE>

subsequent to the Eligibility Record Date or Supplemental Eligibility Record
Date, or (ii) the amount in such Deposit Account as of the Eligibility Record
Date or Supplemental Eligibility Record Date, then the subaccount balance for
such Deposit Account shall be adjusted by reducing such subaccount balance in an
amount proportionate to the reduction in the balance of such Deposit Account. In
the event of such downward adjustment, the subaccount balance shall not be
subsequently increased, notwithstanding any subsequent increase in the deposit
balance of the related Deposit Account. If any such Deposit Account is closed,
the related subaccount shall be reduced to zero. For purposes of this Section, a
time account shall be deemed to be closed upon its maturity date regardless of
any renewal thereof. A distribution of each subaccount balance may be made only
in the event of a complete liquidation of the Stock Bank and the Stock Holding
Company subsequent to the Reorganization and only out of funds available for
such purpose after payment of all creditors.

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

26.   EMPLOYMENT AND OTHER SEVERANCE AGREEMENTS

      Contemporaneously with the Reorganization, the Stock Bank and/or the Stock
Holding Company may enter into employment and/or severance arrangements with one
or more executive officers of the Stock Bank and/or the Stock Holding Company.
It is anticipated that any employment contracts entered into by the Bank and/or
the Stock Holding Company will be for terms not exceeding three years and that
such contracts will provide for annual renewals of the term of the contracts,
subject to approval by the Board of Directors. The Stock Bank and/or the Stock
Holding Company also may enter into severance arrangements with one or more
executive officers which provide for the payment of severance compensation in
the event of a change in control of the Stock Bank and/or the Stock Holding
Company. The terms of such employment and severance arrangements have not been
determined as of this time, but will be described in any prospectus circulated
in connection with the Stock Offering and will be subject to and comply with all
regulations of the Commissioner.

27.   PAYMENT OF DIVIDENDS AND REPURCHASE OF STOCK

      The Stock Holding Company may not declare or pay a cash dividend on, or
repurchase any of, its Common Stock if the effect thereof would cause its
regulatory capital of the Bank to be reduced below the amount required to
maintain the Liquidation Account and under FDIC rules and regulations.
Otherwise, the Stock Holding Company may declare dividends or make other capital
distributions in accordance with applicable laws and regulations. Subject to any
applicable regulatory approvals, the MHC may waive its right to receive
dividends declared by the Stock Holding Company.


                                       27
<PAGE>

28.   REORGANIZATION AND STOCK OFFERING EXPENSES

      The Regulations require that the expenses of the Reorganization must be
reasonable. The Bank will use its best efforts to assure that the expenses
incurred by the Bank and the Stock Holding Company in effecting the
Reorganization and the Stock Offering will be reasonable.

29.   INTERPRETATION

      All interpretations of the Plan and application of its provisions to
particular circumstances by a majority of the Board of Trustees of the Bank
shall be final, subject to the authority of the Commissioner.

30.   AMENDMENT OR TERMINATION OF THE PLAN

      If necessary or desirable, the terms of the Plan may be substantively
amended by a majority vote of the Bank's Board of Trustees as a result of
comments from regulatory authorities or otherwise, at any time prior to approval
of the Plan by the Corporators. At any time after approval of the Plan by the
Corporators, the terms of the Plan that relate to the Reorganization may be
amended by a majority vote of the Board of Trustees only with the concurrence of
the Commissioner. The Plan may be terminated by a majority vote of the Board of
Trustees at any time prior to the date of the Special Meeting, and may be
terminated by a majority vote of the Board of Trustees at any time thereafter
with the concurrence of the Commissioner.

      The Plan shall be terminated if the Reorganization is not completed within
24 months from the date upon which the Corporators of the Bank approve the Plan,
and may not be extended by the Bank.


                                       28

<PAGE>

                                                                     Exhibit 3.1

                            ARTICLES OF ORGANIZATION

                                       OF

                      WESTBOROUGH FINANCIAL SERVICES, INC.


                                    ARTICLE I

                                      NAME

      The exact name of the corporation is "Westborough Financial Services,
Inc." (the "Corporation").

                                   ARTICLE II

                                     PURPOSE

      The purpose of the Corporation is to engage in the following business
activities: To buy, sell, deal in, or hold securities of every kind and
description; to operate as a holding company and to carry on any business
permitted to holding companies under applicable laws and regulations; and in
general to carry on any business permitted to corporations organized under
Chapter 156B of the Massachusetts General Laws as now in force or hereafter
amended.

                                   ARTICLE III

                            AUTHORIZED CAPITAL STOCK

      The total number of shares and par value of each class of stock that the
Corporation is authorized to issue is as follows:

                  Common:           5,000,000 shares, $.01 par value
                  Preferred:        1,000,000 shares, $.01 par value

                                   ARTICLE IV

                                  CAPITAL STOCK

      A description of the different classes and series of the Corporation's
capital stock and a statement of the designations, and the relative rights,
preferences and limitations of the shares of each class and series of capital
stock are as follows:

            A. COMMON STOCK. Except as provided by law or in this Article IV (or
in any certificate of establishment of series of preferred stock), holders of
the Common Stock shall exclusively possess all voting power. Each holder of
shares of Common Stock shall be entitled to one vote on all matters for each
share held by such holder. Stockholders shall not be permitted to cumulate their
votes for election of directors.
<PAGE>

      Whenever there shall have been paid, or declared and set aside for
payment, to the holders of the outstanding shares of any class of stock having
preference over the Common Stock as to the payment of dividends, the full amount
of dividends and of sinking fund, retirement fund or other retirement payments,
if any, to which such holders are respectively entitled in preference to the
Common Stock, then dividends may be paid on the Common Stock and on any class or
series of stock entitled to participate therewith as to dividends, out of any
assets legally available for the payment of dividends; but only when and as
declared by the Board of Directors.

      In the event of any liquidation, dissolution or winding up of the
Corporation, after there shall have been paid to or set aside for the holders of
any class having preferences over the Common Stock in the event of liquidation,
dissolution or winding up of the full preferential amounts of which they are
respectively entitled, the holders of the Common Stock, and of any class or
series of stock entitled to participate therewith, in whole or in part, as to
distribution of assets, shall be entitled, after payment or provision for
payment of all debts and liabilities of the Corporation, to receive the
remaining assets of the Corporation available for distribution, in cash or in
kind, in proportion to their holdings.

      Each share of Common Stock shall have the same relative rights as, and be
identical in all respects with, all the other shares of Common Stock.

            B. PREFERRED STOCK. Subject to any limitations prescribed by law,
the Board of Directors of the Corporation is authorized, by vote or votes from
time to time adopted, to provide for the issuance of one or more classes of
preferred stock, which shall be separately identified. The Board of Directors
shall have the authority to divide any authorized class of preferred stock of
the Corporation into one or more series, to establish or change from time to
time the number of shares to be included in each such series, and to fix and
state the voting powers, designations, preferences and relative, participating,
optional or other special rights of the shares of any series so established and
the qualifications, limitations and restrictions thereof. Each series shall be
separately designated so as to distinguish the shares thereof from the shares of
all other series and classes. The authority of the Board of Directors with
respect to each series shall include, but not be limited to, determination of
one or more of the following:

            1. The distinctive serial designation and the number of shares
      constituting such series;

            2. The dividend rates or the amount of dividends to be paid on the
      shares of such series, whether dividends shall be cumulative and, if so,
      from which date or dates, the payment date or dates for dividends, and the
      participating or other special rights, if any, with respect to dividends;

            3. The voting powers, full or limited, if any, of shares of such
      series;

            4. Whether the shares of such series shall be redeemable and, if so,
      the price or prices at which, and the terms and conditions on which, such
      shares may be redeemed;


                                      -2-
<PAGE>

            5. The amount or amounts payable upon the shares of such series in
      the event of voluntary or involuntary liquidation, dissolution or winding
      up of the Corporation;

            6. Whether the shares of such series shall be entitled to the
      benefit of a sinking or retirement fund to be applied to the purchase or
      redemption of such shares, and if so entitled, the amount of such fund and
      the manner of its application, including the price or prices at which such
      shares may be redeemed or purchased through the application of such fund;

            7. Whether the shares of such series shall be convertible into, or
      exchangeable for, shares of any other class or classes or of any other
      series of the same or any other class or classes of stock of the
      Corporation, and if so convertible or exchangeable, the conversion price
      or prices or the rate or rates of exchange, and the adjustments thereof,
      if any, at which such conversion or exchange may be made, and any other
      terms and conditions of such conversion or exchange;

            8. The price or other consideration for which the shares of such
      series shall be issued;

            9. Whether the shares of such series which are redeemed or converted
      shall have the status of authorized but unissued shares of preferred stock
      and whether such shares may be reissued as shares of the same or any other
      series of stock; and

            10. Such other powers, preferences, rights, qualifications,
      limitations and restrictions thereof as are permitted by law and as the
      Board of Directors of the Corporation may deem advisable.

      Any such vote shall become effective when the Corporation files with the
Secretary of State of The Commonwealth of Massachusetts a certificate of
establishment of one or more series of preferred stock signed by the President
or any Vice President and by the Clerk, Assistant Clerk, Secretary or Assistant
Secretary of the Corporation, setting forth a copy of the vote of the Board of
Directors establishing and designating the series and fixing and determining the
relative rights and preferences thereof, the date of adoption of such vote and a
certification that such vote was duly adopted by the Board of Directors.

      Each share of each series of preferred stock shall have the same relative
rights as and be identical in all respects with all the other shares of the same
series.

      Subject to the authority of the Board of Directors as set forth in
Paragraph 9 above, any shares of Preferred Stock shall, upon reacquisition
thereof by the Corporation, be restored to the status of authorized but unissued
Preferred Stock under this Section B.


                                      -3-
<PAGE>

      Except as specifically provided in these Articles, the holders of
Preferred Stock or Common Stock shall not be entitled to any vote and shall not
have any voting rights concerning the designation or issuance of any shares of
Preferred Stock authorized by and complying with the conditions of these
Articles, and subject to the authority of the Board of Directors or any
authorized committee thereof as set forth above, the right to any such vote is
expressly waived by all present and future holders of the capital stock of the
Corporation.

                                    ARTICLE V

                   LIMITATION ON BENEFICIAL OWNERSHIP OF STOCK

            SECTION 1. APPLICABILITY OF ARTICLE. The provisions of this Article
V shall become effective upon (i) the consummation of the Reorganization and
(ii) the concurrent acquisition by the Corporation of all of the outstanding
capital stock of the Bank (the "Effective Date"). All terms used in this Article
V and not otherwise defined herein shall have the meanings ascribed to such
terms in Article VI below.

            SECTION 2. PROHIBITIONS RELATING TO BENEFICIAL OWNERSHIP OF VOTING
STOCK. No Person (other than the Corporation, Westborough Bancorp, MHC, a
Massachusetts chartered mutual savings bank holding company (the "MHC"), any
Subsidiary or any pension, profit-sharing, stock bonus or other compensation
plan maintained by the Corporation, the MHC, or by a member of a controlled
group of corporations or trades or businesses of which the Corporation or the
MHC is a member for the benefit of the employees of the Corporation, the MHC, or
any Subsidiary, or any trust or custodial arrangement established in connection
with any such plan) shall directly or indirectly acquire or hold the beneficial
ownership of more than ten percent (10%) of the issued and outstanding shares of
Voting Stock of the Corporation, exclusive of the shares beneficially owned by
the MHC. Any Person so prohibited who directly or indirectly acquires or holds
the beneficial ownership of more than ten percent (10%) of the issued and
outstanding shares of Voting Stock, exclusive of the shares beneficially owned
by the MHC, in violation of this Section 2 shall be subject to the provisions of
Sections 3 and 4 of this Article V, below. The Corporation is authorized to
refuse to recognize a transfer or attempted transfer of any shares of Voting
Stock to any Person who beneficially owns, or who the Corporation believes would
become by virtue of such transfer the beneficial owner of, more than ten percent
(10%) of shares of the Voting Stock, exclusive of the shares beneficially owned
by the MHC.

            SECTION 3. EXCESS SHARES. If, notwithstanding the foregoing
prohibition, a Person subject to the foregoing prohibition shall voluntarily
or involuntarily become or attempt to become the purported beneficial owner
(the "Purported Owner") of shares of Voting Stock in excess of ten percent
(10%) of the issued and outstanding shares of Voting Stock, exclusive of the
shares beneficially owned by the MHC, (i) during the period of three years
following the date of the completion of the Reorganization (the "Initial
Period"), the number of shares in excess of ten percent (10%) shall be deemed
to be "Excess Shares," and shall not be counted as shares entitled to vote,
shall not be voted by any person or counted as voting shares in connection
with any matter submitted to the stockholders for a vote, and shall not be
counted as outstanding for purposes of determining the affirmative vote
necessary to approve any matter submitted to the stockholders for a vote; or
(ii) following the intitial Period, the holder of any Excess Shares shall be
entitled to cast only one one-hundredth (1/100) of one vote per share for
each Excess Share.

                                      -4-
<PAGE>

            The restrictions set forth in this Article V shall be noted
conspicuously on all certificates evidencing ownership of shares of Voting
Stock.

            SECTION 4. POWERS OF THE BOARD OF DIRECTORS.

            (a) The Board of Directors may, to the extent permitted by law, from
time to time establish, modify, amend or rescind, by Bylaw or otherwise,
regulations and procedures not inconsistent with the express provisions of this
Article V for the orderly application, administration and implementation of the
provisions of this Article V. Such procedures and regulations shall be kept on
file with the Corporate Secretary of the Corporation and with the Transfer
Agent, shall be made available for inspection by the public and, upon request,
shall be mailed to any holder of shares of Voting Stock of the Corporation.

            (b) When it appears that a particular Person has become a Purported
Owner of Excess Shares in violation of Section 2 of this Article V, or of the
regulations or procedures of the Board of Directors with respect to this Article
V, and that the provisions of this Article V require application, interpretation
or construction, then a majority of the directors of the Corporation shall have
the power and duty to interpret all of the terms and provisions of this Article
V and to determine on the basis of information known to them after reasonable
inquiry all facts necessary to ascertain compliance with this Article V,
including, without limitation, (i) the number of shares of Voting Stock
beneficially owned by any Person or Purported Owner, (ii) whether a Person or
Purported Owner is an Affiliate or Associate of, or is acting in concert with,
any other Person or Purported Owner, (iii) whether a Person or Purported Owner
has an agreement, arrangement or understanding with any other Person or
Purported Owner as to the voting or disposition of any shares of the Voting
Stock, (iv) the application of any other definition or operative provision of
this Article V to the given facts or (v) any other matter relating to the
applicability or effect of this Article V.

            The Board of Directors shall have the right to demand that any
Person who is reasonably believed to be a Purported Owner of Excess Shares (or
who holds of record shares of Voting Stock beneficially owned by any Person
reasonably believed to be a Purported Owner in excess of such limit) supply the
Corporation with complete information as to (i) the record owner(s) of all
shares of Voting Stock beneficially owned by such Person or Purported Owner and
(ii) any other factual matter relating to the applicability or effect of this
Article V as may reasonably be requested of such Person or Purported Owner.

            Any applications, interpretations, constructions or any other
determinations made by the Board of Directors pursuant to this Article V, in
good faith and on the basis of such information and assistance as was then
reasonably available for such purpose, shall be conclusive and binding upon the
Corporation and its shareholders, and neither the Corporation nor any of its
shareholders shall have the right to challenge any such application,
interpretation, construction or determination.

            SECTION 5. SEVERABILITY. In the event any provision (or portion
thereof) of this Article V shall be found to be invalid, prohibited or
unenforceable for any reason, the remaining provisions (or portions thereof) of
this Article V shall remain in full force and effect, and shall be construed as
if such invalid, prohibited or unenforceable provision had been stricken
herefrom or


                                      -5-
<PAGE>

otherwise rendered inapplicable, it being the intent of this Corporation and its
shareholders that each such remaining provision (or portion thereof) of this
Article V remain, to the fullest extent permitted by law, applicable and
enforceable as to all shareholders, including Purported Owners, if any,
notwithstanding any such finding.

            SECTION 6. EXCLUSIONS. This Article V shall not apply to (a) any
offer or sale with a view towards public resale made exclusively by the
Corporation to any underwriter or underwriters acting on behalf of the
Corporation, or to the selling group acting on such underwriter's or
underwriters' behalf, in connection with a public offering of the Common Stock;
or (b) any reclassification of securities (including any reverse stock split),
or recapitalization of the Corporation, or any merger or consolidation of the
Corporation with any of its Subsidiaries or any other transaction or
reorganization that does not have the effect, directly or indirectly, of
changing the beneficial ownership interests of the Corporation's shareholders,
other than pursuant to the exercise of any dissenters' appraisal rights, except
as a result of immaterial changes due to fractional share adjustments, which
changes do not exceed, in the aggregate, one percent (1%) of the issued and
outstanding shares of such class of equity or convertible securities exclusive
of the shares beneficially owned by the MHC.

                                   ARTICLE VI

                             OTHER LAWFUL PROVISIONS

      6.1   CORPORATE GOVERNANCE

      The following provisions are inserted for the management of the business
and the conduct of the affairs of the Corporation, and for further definition,
limitation and regulation of the powers of the Corporation and of its Directors
and stockholders:

            A. The business and affairs of the Corporation shall be managed by
or under the direction of the Board of Directors. In addition to the powers and
authority expressly conferred upon them by statute or by these Articles or the
Bylaws of the Corporation, the Directors are hereby empowered to exercise all
such powers and do all such acts and things as may be exercised or done by the
Corporation.

            B. Any action to be taken by the stockholders of the Corporation
must be effected at a duly called annual or special meeting of stockholders of
the Corporation and may not be effected by the unanimous consent in writing by
such stockholders.

            C. Special meetings of stockholders of the Corporation may be called
only by the Board of Directors pursuant to a resolution adopted by a majority of
the total number of authorized directorships (whether or not there exist any
vacancies in previously authorized directorships at the time any such resolution
is presented to the Board for adoption) (the "Whole Board"), (provided, however,
that if there is an Interested Stockholder (as defined in Section C of Section
6.4), any such call by the Board of Directors shall also require the affirmative
vote of a majority of the Disinterested Directors (as defined in Section C of
Section 6.4) then in office).


                                      -6-
<PAGE>

Special meetings shall be called by the Clerk, or in the case of the death,
absence, incapacity or refusal of the Clerk, by any other officer, upon written
application of one or more stockholders who hold at least 80% in interest of the
capital stock entitled to vote at such meeting. Application to a court pursuant
to Section 34(b) of Chapter 156B (the "Massachusetts Business Corporation Law")
of The General Laws of The Commonwealth of Massachusetts (or successor
provisions) requesting the call of a special meeting of stockholders because
none of the officers is able and willing to call such a meeting may be made only
by stockholders who hold at least 80% in interest of the capital stock entitled
to vote at such meeting. At a special meeting of stockholders, only such
business shall be conducted, and only such proposals shall be acted upon, as
shall have been stated in the written notice of the special meeting, unless
otherwise provided by law.

      6.2   DIRECTORS

            A. The number of Directors shall be fixed from time to time
exclusively by the Board of Directors pursuant to a resolution adopted by a
majority of the Whole Board. The Directors shall be divided into three classes,
with the term of office of the first class to expire at the first annual meeting
of stockholders, the term of office of the second class to expire at the annual
meeting of stockholders one year thereafter and the term of office of the third
class to expire at the annual meeting of stockholders two years thereafter. At
each annual meeting of stockholders following such initial classification and
election, Directors elected to succeed those Directors whose terms expire shall
be elected for a term of office to expire at the third succeeding annual meeting
of stockholders after their election; provided that no director may be elected
to a term which extends beyond his or her 75th birthday.

            B. Subject to the rights of the holders of any series of Preferred
Stock then outstanding, newly created directorships resulting from any increase
in the authorized number of Directors or any vacancies in the Board of Directors
resulting from death, resignation, retirement, disqualification, removal from
office or other cause may be filled only by a majority vote of the Directors
then in office, though less than a quorum, (provided, however, that if there is
an Interested Stockholder, any such action by the Board of Directors shall also
require the affirmative vote of a majority of the Disinterested Directors then
in office) and Directors so chosen shall hold office for a term expiring at the
annual meeting of stockholders at which the term of office of the class to which
they have been chosen expires. No decrease in the number of Directors
constituting the Board of Directors shall shorten the term of any incumbent
Director.

            C. Advance notice of stockholder nominations for the election of
Directors and of business to be brought by stockholders before any meeting of
the stockholders of the Corporation shall be given in the manner provided in the
Bylaws of the Corporation.

            D. Subject to the rights of the holders of any series of Preferred
Stock then outstanding, any Director may be removed from office at any time, but
only for cause and only by the affirmative vote of either (i) two-thirds of the
Whole Board or (ii) the holders of at least 80% of the voting power of all of
the then-outstanding shares of capital stock of the Corporation entitled to vote
generally in the election of Directors, voting together as a single class. At
least 30 days prior to such meeting of the Board of Directors or stockholders,
written notice shall be sent to the Director


                                      -7-
<PAGE>

whose removal will be considered at the meeting and, if the removal is for
cause, the Director will be provided an opportunity to be heard before the Board
of Directors or stockholders, as applicable.

      6.3 AMENDMENT TO BYLAWS. The Board of Directors is expressly empowered to
adopt, amend or repeal the Bylaws of the Corporation. Any adoption, amendment or
repeal of the Bylaws of the Corporation by the Board of Directors shall require
the approval of a majority of the Whole Board (unless at the time of such action
there shall be an Interested Stockholder, in which case such action shall
require the affirmative vote of a majority of the Disinterested Directors then
in office). The stockholders shall also have power to adopt, amend or repeal the
Bylaws of the Corporation; provided, however, that, in addition to any vote of
the holders of any class or series of stock of the Corporation required by law
or by these Articles, the affirmative vote of the holders of at least 80% of the
voting power of all of the then-outstanding shares of the capital stock of the
Corporation entitled to vote generally in the election of Directors, voting
together as a single class, shall be required to adopt, amend or repeal any
provisions of the Bylaws of the Corporation.

      6.4   CERTAIN BUSINESS COMBINATIONS

            A. In addition to any affirmative vote required by law or these
Articles, and except as otherwise expressly provided in this Section 6.4:

            1. any merger or consolidation of the Corporation or any Subsidiary
      (as defined in Section C of this Section 6.4) with (i) any Interested
      Stockholder (as defined in Section C of this Section 6.4), or (ii) any
      other corporation (whether or not itself an Interested Stockholder) which
      is, or after such merger or consolidation would be, an Affiliate (as
      defined in Section C of this Section 6.4) of an Interested Stockholder; or

            2. any sale, lease, exchange, mortgage, pledge, transfer or other
      disposition (in one transaction or a series of transactions) to or with
      any Interested Stockholder, or any Affiliate of any Interested
      Stockholder, of any assets of the Corporation or any Subsidiary having an
      aggregate Fair Market Value (as herein defined in Section C of this
      Section 6.4) equaling or exceeding 25% or more of the combined assets of
      the Corporation and its Subsidiaries; or

            3. the issuance or transfer by the Corporation or any Subsidiary (in
      one transaction or a series of transactions) of any securities of the
      Corporation or any Subsidiary to any Interested Stockholder or any
      Affiliate of any Interested Stockholder in exchange for cash, securities
      or other property (or a combination thereof) having an aggregate Fair
      Market Value (as defined in Section C of this Section 6.4) equaling or
      exceeding 25% of the combined Fair Market Value of the outstanding Common
      Stock of the Corporation and its Subsidiaries, except for any issuance or
      transfer pursuant to an employee benefit plan of the Corporation or any
      Subsidiary thereof (established with the approval of a majority of the
      Disinterested Directors then in office); or


                                      -8-
<PAGE>

            4. the adoption of any plan or proposal for the liquidation or
      dissolution of the Corporation proposed by or on behalf of an Interested
      Stockholder or any Affiliate of any Interested Stockholder; or

            5. any reclassification of securities (including any reverse stock
      split), or recapitalization of the Corporation, or any merger or
      consolidation of the Corporation with any of its Subsidiaries or any other
      transaction (whether or not with or into or otherwise involving an
      Interested Stockholder) which has the effect, directly or indirectly, of
      increasing the proportionate share of the outstanding shares of any class
      of equity or convertible securities of the Corporation or any Subsidiary
      which is directly or indirectly owned by any Interested Stockholder or any
      Affiliate of any Interested Stockholder;

shall require the affirmative vote of the holders of at least 80% of the voting
power of the then-outstanding shares of stock of the Corporation entitled to
vote in the election of Directors (the "Voting Stock"), voting together as a
single class. Such affirmative vote shall be required notwithstanding the fact
that no vote may be required, or that a lesser percentage may be specified, by
law or by any other provisions of these Articles or any Certificate of
Establishment or in any agreement with any national securities exchange or
otherwise.

      The term "Business Combination" as used in this Section 6.4 shall mean any
transaction which is referred to in any one or more of paragraphs 1 through 5 of
Section A of this Section 6.4.

            B. The provisions of Section A of this Section 6.4 shall not be
applicable to any particular Business Combination, and such Business Combination
shall require only the affirmative vote of the majority of the outstanding
shares of capital stock entitled to vote, or such vote (if any), as is required
by law or by these Articles, if, in the case of any Business Combination that
does not involve any cash or other consideration being received by the
stockholders of the Corporation solely in their capacity as stockholders of the
Corporation, the condition specified in the following paragraph 1 is met or, in
the case of any other Business Combination, all of the conditions specified in
either of the following paragraphs 1 or 2 are met:

            1. The Business Combination shall have been approved by a majority
      of the Disinterested Directors (as defined in Section C of this Section
      6.4) then in office.

            2. All of the following conditions shall have been met:

                  (a) The aggregate amount of the cash and the Fair Market Value
            as of the date of the consummation of the Business Combination of
            consideration other than cash to be received per share by the
            holders of Common Stock in such Business Combination shall at least
            be equal to the higher of the following

                        (1) (if applicable) the Highest Per Share Price (as
                  hereinafter defined), including any brokerage commissions,
                  transfer taxes and soliciting dealers' fees, paid by the
                  Interested Stockholder or any of its Affiliates for any shares
                  of Common Stock acquired by it (i) within the two-year period


                                      -9-
<PAGE>

                  immediately prior to the first public announcement of the
                  proposal of the Business Combination (the "Announcement
                  Date"), or (ii) in the transaction in which it became an
                  Interested Stockholder, whichever is higher.

                        (2) the Fair Market Value per share of Common Stock on
                  the Announcement Date or on the date on which the Interested
                  Stockholder became an Interested Stockholder (such latter date
                  is referred to in this Section 6.4 as the "Determination
                  Date"), whichever is higher.

                  (b) The aggregate amount of the cash and the Fair Market Value
            as of the date of the consummation of the Business Combination of
            consideration other than cash to be received per share by holders of
            shares of any class of outstanding Voting Stock other than Common
            Stock shall be at least equal to the highest of the following (it
            being intended that the requirements of this subparagraph (b) shall
            be required to be met with respect to every such class of
            outstanding Voting Stock, whether or not the Interested Stockholder
            has previously acquired any shares of a particular class of Voting
            Stock):

                        (1) (if applicable) the Highest Per Share Price (as
                  hereinafter defined), including any brokerage commissions,
                  transfer taxes and soliciting dealers' fees, paid by the
                  Interested Stockholder for any shares of such class of Voting
                  Stock acquired by it (i) within the two-year period
                  immediately prior to the Announcement Date, or (ii) in the
                  transaction in which it became an Interested Stockholder,
                  whichever is higher;

                        (2) (if applicable) the highest preferential amount per
                  share to which the holders of shares of such class of Voting
                  Stock are entitled in the event of any voluntary or
                  involuntary liquidation, dissolution or winding up of the
                  Corporation; and

                        (3) the Fair Market Value per share of such class of
                  Voting Stock on the Announcement Date or on the Determination
                  Date, whichever is higher.

                  (c) The consideration to be received by holders of a
            particular class of outstanding Voting Stock (including Common
            Stock) shall be in cash or in the same form as the Interested
            Stockholder has previously paid for shares of such class of Voting
            Stock. If the Interested Stockholder has paid for shares of any
            class of Voting Stock with varying forms of consideration, the form
            of consideration to be received per share by holders of shares of
            such class of Voting Stock shall be either cash or the form used to
            acquire the largest number of shares of such class of Voting Stock
            previously acquired by the Interested Stockholder. The price
            determined in accordance with subparagraph B.2 of this Section 6.4
            shall be subject to appropriate adjustment in the event of any stock
            dividend, stock split, combination of shares or similar event.


                                      -10-
<PAGE>

                  (d) After such Interested Stockholder has become an Interested
            Stockholder and prior to the consummation of such Business
            Combination: (1) except as approved by a majority of the
            Disinterested Directors (as defined in Section C of this Section
            6.4) then in office, there shall have been no failure to declare and
            pay at the regular date therefor any full quarterly dividends
            (whether or not cumulative) on any outstanding stock having
            preference over the Common Stock as to dividends or liquidation; (2)
            there shall have been (i) no reduction in the annual rate of
            dividends paid on the Common Stock (except as necessary to reflect
            any subdivision of the Common Stock), except as approved by a
            majority of the Disinterested Directors then in office, and (ii) an
            increase in such annual rate of dividends as necessary to reflect
            any reclassification (including any reverse stock split),
            recapitalization, reorganization or any similar transaction which
            has the effect of reducing the number of outstanding shares of the
            Common Stock, unless the failure to so increase such annual rate is
            approved by a majority of the Disinterested Directors then in
            office, and (3) neither such Interested Stockholder or any of its
            Affiliates shall have become the beneficial owner of any additional
            shares of Voting Stock except as part of the transaction which
            results in such Interested Stockholder becoming an Interested
            Stockholder.

                  (e) After such Interested Stockholder has become an Interested
            Stockholder, such Interested Stockholder shall not have received the
            benefit, directly or indirectly (except proportionately as a
            stockholder), of any loans, advances, guarantees, pledges or other
            financial assistance or any tax credits or other tax advantages
            provided, directly or indirectly, by the Corporation, whether in
            anticipation of or in connection with such Business Combination or
            otherwise.

                  (f) A proxy or information statement describing the proposed
            Business Combination and complying with the requirements of the
            Securities Exchange Act of 1934, as amended, and the rules and
            regulations thereunder (or any subsequent provisions replacing such
            Act, and the rules or regulations thereunder) shall be mailed to
            stockholders of the Corporation at least 30 days prior to the
            consummation of such Business Combination (whether or not such proxy
            or information statement is required to be mailed pursuant to such
            Act or subsequent provisions).

            C. For the purposes of Section 6.1 and this Section 6.4:

            1. A "Person" shall include an individual, a group acting in
      concert, a corporation, a partnership, an association, a joint venture, a
      pool, a joint stock company, a trust, an unincorporated organization or
      similar company, a syndicate or any other group formed for the purpose of
      acquiring, holding or disposing of securities or any other entity.


                                      -11-
<PAGE>

            2. "Interested Stockholder" shall mean any person (other than the
      Corporation or any Holding Company or Subsidiary thereof) who or which:

                  (a) is the beneficial owner, directly or indirectly, of more
            than 5% of the outstanding Voting Stock; or

                  (b) is an Affiliate of the Corporation and at any time within
            the two-year period immediately prior to the date in question was
            the beneficial owner, directly or indirectly, of 5% or more of the
            voting power of the then outstanding Voting Stock; or

                  (c) is an assignee of or has otherwise succeeded to any shares
            of Voting Stock which were at any time within the two-year period
            immediately prior to the date in question beneficially owned by any
            Interested Stockholder, if such assignment or succession shall have
            occurred in the course of a transaction or series of transactions
            not involving a public offering within the meaning of the Securities
            Act of 1933, as amended.

            3. "Beneficial ownership" shall be determined pursuant to Rule 13d-3
      of the General Rules and Regulations under the Securities Exchange Act of
      1934 (or any successor rule or statutory provision), or, if said Rule
      13d-3 shall be rescinded and there shall be no successor rule or statutory
      provision thereto, pursuant to said Rule 13d-3 as in effect on the date of
      filing of these Articles; provided, however, that a person shall, in any
      event, also be deemed the "beneficial owner" of any Common Stock:

                  (a) which such person or any of its affiliates beneficially
            owns, directly or indirectly; or

                  (b) which such person or any of its affiliates has (i) the
            right to acquire (whether such right is exercisable immediately or
            only after the passage of time), pursuant to any agreement,
            arrangement or understanding (but shall not be deemed to be the
            beneficial owner of any voting shares solely by reason of an
            agreement, contract, or other arrangement with this Corporation to
            effect any transaction which is described in any one or more clauses
            of Section A of Section 6.4) or upon the exercise of conversion
            rights, exchange rights, warrants, or options or otherwise, or (ii)
            sole or shared voting or investment power with respect thereto
            pursuant to any agreement, arrangement, understanding, relationship
            or otherwise (but shall not be deemed to be the beneficial owner of
            any voting shares solely by reason of a revocable proxy granted for
            a particular meeting of stockholders, pursuant to a public
            solicitation of proxies for such meeting, with respect to shares of
            which neither such person nor any such affiliate is otherwise deemed
            the beneficial owner); or

                  (c) which are beneficially owned, directly or indirectly, by
            any other person with which such first mentioned person or any of
            its affiliates acts as a partnership, limited partnership, syndicate
            or other group pursuant to any agreement, arrangement


                                      -12-
<PAGE>

            or understanding for the purpose of acquiring, holding, voting or
            disposing of any shares of capital stock of this Corporation;

      and provided further, however, that (1) no Director or Officer of this
      Corporation (or any affiliate of any such Director or Officer) shall,
      solely by reason of any or all of such Directors or Officers acting in
      their capacities as such, be deemed, for any purposes hereof, to
      beneficially own any Common Stock beneficially owned by another such
      Director or Officer (or any affiliate thereof, and (2) neither any
      employee stock ownership plan or similar plan of this Corporation or any
      subsidiary of this Corporation, nor any trustee with respect thereto or
      any affiliate of such trustee (solely by reason of such capacity of such
      trustee), shall be deemed, for any purposes hereof, to beneficially own
      any Common Stock held under any such plan. For purposes of computing the
      percentage beneficial ownership of Common Stock of a person, the
      outstanding Common Stock shall include shares deemed owned by such person
      through application of this subsection but shall not include any other
      Common Stock which may be issuable by this Corporation pursuant to any
      agreement, or upon exercise of conversion rights, warrants or options, or
      otherwise. For all other purposes, the outstanding Common Stock shall
      include only Common Stock then outstanding and shall not include any
      Common Stock which may be issuable by this Corporation pursuant to any
      agreement, or upon the exercise of conversion rights, warrants or options,
      or otherwise.

            4. "Affiliate" and "Associate" shall have the respective meanings
      ascribed to such terms in Rule 12b-2 of the General Rules and Regulations
      under the Securities Exchange Act of 1934, as amended, as in effect on the
      date of filing of these Articles.

            5. "Subsidiary" means any corporation of which a majority of any
      class of equity security is owned, directly or indirectly, by the
      Corporation; provided, however, that for the purposes of the definition of
      Interested Stockholder set forth in Paragraph 2 of this Section C, the
      term "Subsidiary" shall mean only a corporation of which a majority of
      each class of equity security is owned, directly or indirectly, by the
      Corporation.

            6. "Disinterested Director" means any member of the Board of
      Directors who is unaffiliated with the Interested Stockholder and was a
      member of the Board of Directors prior to the time that the Interested
      Stockholder became an Interested Stockholder, and any Director who is
      thereafter chosen to fill any vacancy of the Board of Directors or who is
      elected and who, in either event, is unaffiliated with the Interested
      Stockholder and in connection with his or her initial assumption of office
      is recommended for appointment or election by a majority of Disinterested
      Directors then in office.

            7.    "Fair Market Value" means:

                  (a) in the case of stock, the highest closing sales price of
            the stock during the 30-day period immediately preceding the date in
            question of a share of such stock on the National Association of
            Securities Dealers Automated Quotation System or any system then in
            use, or, if such stock is admitted to trading on a principal United
            States securities exchange registered under the Securities Exchange
            Act of 1934, as


                                      -13-
<PAGE>

            amended, Fair Market Value shall be the highest sale price reported
            during the 30-day period preceding the date in question, or, if no
            such quotations are available, the Fair Market Value on the date in
            question of a share of such stock as determined by the Board of
            Directors in good faith, in each case with respect to any class of
            stock, appropriately adjusted for any dividend or distribution in
            shares of such stock or any stock split or reclassification of
            outstanding shares of such stock into a greater number of shares of
            such stock or any combination or reclassification of outstanding
            shares of such stock into a smaller number of shares of such stock,
            and

                  (b) in the case of property other than cash or stock, the Fair
            Market Value of such property on the date in question as determined
            by the Board of Directors in good faith.

            8. Reference to "Highest Per Share Price" shall in each case with
      respect to any class of stock reflect an appropriate adjustment for any
      dividend or distribution in shares of such stock or any stock split or
      reclassification of outstanding shares of such stock into a greater number
      of shares of such stock or any combination or reclassification of
      outstanding shares of such stock into a smaller number of shares of such
      stock.

            9. In the event of any Business Combination in which the Corporation
      survives, the phrase "consideration other than cash to be received" as
      used in Subparagraphs (a) and (b) of Paragraph 2 of Section B of this
      Section 6.4 shall include the shares of Common Stock and/or the shares of
      any other class of outstanding Voting Stock retained by the holders of
      such shares.

            D. A majority of the Directors of the Corporation then in office
(provided, however, that if there is an Interested Stockholder, any such
determination shall also require the affirmative vote of a majority of the
Disinterested Directors then in office) shall have the power and duty to
determine for the purposes of this Section 6.4, on the basis of information
known to them after reasonable inquiry: (a) whether a person is an Interested
Stockholder; (b) the number of shares of Voting Stock beneficially owned by any
person; (c) whether a person is an Affiliate or Associate of another; and (d)
whether the assets which are the subject of any Business Combination have, or
the consideration to be received for the issuance or transfer of securities by
the Corporation or any Subsidiary in any Business Combination has, an aggregate
Fair Market Value equaling or exceeding 25% of the combined Fair Market Value of
the Common Stock of the Corporation and its Subsidiaries. A majority of the
Disinterested Directors then in office shall have the further power to interpret
all of the terms and provisions of this Section 6.4.

            E. Nothing contained in this Section 6.4 shall be construed to
relieve any Interested Stockholder from any fiduciary obligation imposed by law.

            F. Notwithstanding any other provisions of these Articles or any
provision of law which might otherwise permit a lesser vote or no vote, but in
addition to any affirmative vote of the holders of any particular class or
series of the Voting Stock required by law, these Articles or any Certificate of
Establishment, the affirmative vote of the holders of at least 80% of the voting
power


                                      -14-
<PAGE>

of all of the then-outstanding shares of the Voting Stock, voting together as a
single class, shall be required to alter, amend or repeal this Section 6.4.

      6.5   STANDARDS FOR BOARD OF DIRECTORS' EVALUATION OF OFFERS.

      The Board of Directors of the Corporation, in determining whether the
interests of the Corporation and its stockholders will be served by any offer of
another Person (as defined in Section 6.4) to (i) make a tender or exchange
offer for any equity security of the Corporation, (ii) merge or consolidate the
Corporation with or into another institution, or (iii) purchase or otherwise
acquire all or substantially all of the properties and assets of the
Corporation, may consider the interests of the Corporation's employees,
suppliers, creditors and customers, the economy of the state, region and nation,
community and societal considerations, and the long-term and short-term
interests of the Corporation and its stockholders, including the possibility
that these interests may be best served by the continued independence of the
Corporation.

      6.6   PRE-EMPTIVE RIGHTS

      Holders of the capital stock of the Corporation shall not be entitled to
preemptive rights with respect to any shares of the capital stock of the
Corporation which may be issued.

      6.7   INDEMNIFICATION

            A. Each person who was or is made a party or is threatened to be
made a party to or is otherwise involved in any action, suit or proceeding,
whether civil, criminal, administrative or investigative (hereinafter a
"proceeding"), by reason of the fact that he or she is or was a Director or an
Officer of the Corporation or is or was serving at the request of the
Corporation as a Director, Officer, employee or agent of another corporation or
of a partnership, joint venture, trust or other enterprise, including service
with respect to an employee benefit plan (hereinafter an "indemnitee"), whether
the basis of such proceeding is alleged action in an official capacity as a
Director, Officer, employee or agent or in any other capacity while serving as a
Director, Officer, employee or agent, shall be indemnified and held harmless by
the Corporation to the fullest extent authorized by the Massachusetts Business
Corporation Law, as the same exists or may hereafter be amended (but, in the
case of any such amendment, only to the extent that such amendment permits the
Corporation to provide broader indemnification rights than such law permitted
the Corporation to provide prior to such amendment), against all expense,
liability and loss (including attorneys' fees, judgments, fines, ERISA excise
taxes or penalties and amounts paid in settlement) reasonably incurred or
suffered by such indemnitee in connection therewith; provided, however, that,
except as provided in Section C hereof with respect to proceedings to enforce
rights to indemnification, the Corporation shall indemnify any such indemnitee
in connection with a proceeding (or part thereof) initiated by such indemnitee
only if such proceeding (or part thereof) was authorized by the Board of
Directors of the Corporation.

            B. The right to indemnification conferred in Section A of this
Section 6.7 shall include, in the case of a Director or officer at the level of
Vice President or above, and in the case of any other Officer or any employee
may include (in the discretion of the Board of Directors), the


                                      -15-
<PAGE>

right to be paid by the Corporation the expenses incurred in defending any such
proceeding in advance of its final disposition (hereinafter an "advancement of
expenses"). Notwithstanding the foregoing, expenses incurred by an indemnitee in
advance of the final disposition of a proceeding may be paid only upon the
Corporation's receipt of an undertaking by the indemnitee to repay such payment
if he or she shall be adjudicated or determined to be not entitled to
indemnification under applicable law. The Corporation may accept such
undertaking without reference to the financial ability of the Indemnitee to make
such repayment. The rights to indemnification and to the advancement of expenses
conferred in Sections A and B of this Section 6.7 shall be contract rights and
such rights shall continue as to an indemnitee who has ceased to be a Director,
Officer, employee or agent and shall inure to the benefit of the indemnitee's
heirs, executors and administrators.

            C. If a claim under Section A or B of this Section 6.7 is not paid
in full by the Corporation within sixty days after a written claim has been
received by the Corporation, except in the case of a claim for an advancement of
expenses, in which case the applicable period shall be twenty days, the
indemnitee may at any time thereafter bring suit against the Corporation to
recover the unpaid amount of the claim. If successful in whole or in part in any
such suit, or in a suit brought by the Corporation to recover an advancement of
expenses pursuant to the terms of an undertaking, the indemnitee also shall be
entitled to be paid the expense of prosecuting or defending such suit. In (i)
any suit brought by the indemnitee to enforce a right to indemnification
hereunder (but not in a suit brought by the indemnitee to enforce a right to an
advancement of expenses) it shall be a defense that, and (ii) in any suit by the
Corporation to recover an advancement of expenses pursuant to the terms of an
undertaking the Corporation shall be entitled to recover such expenses upon a
final adjudication that, he or she shall not have acted in good faith in the
reasonable belief that his or her action was in the best interests of the
Corporation. Neither the failure of the Corporation (including its Board of
Directors, independent legal counsel, or its stockholders) to have made a
determination prior to the commencement of such suit that indemnification of the
indemnitee is proper in the circumstances because the indemnitee has met the
applicable standard of conduct set forth in the Massachusetts Business
Corporation Law, nor an actual determination by the Corporation (including its
Board of Directors, independent legal counsel, or its stockholders) that the
indemnitee has not met such applicable standard of conduct, shall create a
presumption that the indemnitee has not met the applicable standard of conduct
or, in the case of such a suit brought by the indemnitee, be a defense to such
suit. In any suit brought by the indemnitee to enforce a right to
indemnification or to an advancement of expenses hereunder, or by the
Corporation to recover an advancement of expenses pursuant to the terms of an
undertaking, the burden of proving that the indemnitee is not entitled to be
indemnified, or to such advancement of expenses, under this Section 6.7 or
otherwise, shall be on the Corporation.

            D. The rights to indemnification and to the advancement of expenses
conferred in this Section 6.7 shall not be exclusive of any other right which
any person may have or hereafter acquire under any statute, the Corporation's
Articles, Bylaws, agreement, vote of stockholders or disinterested Directors or
otherwise.


                                      -16-
<PAGE>

            E. The Corporation may maintain insurance, at its expense, to
protect itself and any Director, Officer, employee or agent of the Corporation
or another corporation, partnership, joint venture, trust or other enterprise
against any expense, liability or loss, whether or not the Corporation would
have the power to indemnify such person against such expense, liability or loss
under the Massachusetts Business Corporation Law.

            F. The Corporation may, to the extent authorized from time to time
by the Board of Directors, grant rights to indemnification and to the
advancement of expenses to any employee or agent of the Corporation to the
fullest extent of the provisions of this Section 6.7 with respect to the
indemnification and advancement of expenses of Directors and Officers of the
Corporation. Without limiting the generality of the foregoing, the Corporation
may enter into specific agreements, commitments or arrangements for
indemnification on any terms not prohibited by law which it deems to be
appropriate.

            G. If the Corporation is merged into or consolidated with another
corporation and the Corporation is not the surviving corporation, the surviving
Corporation shall assume the obligations of the Corporation under this Section
6.7 with respect to any action, suit, proceeding or investigation arising out of
or relating to any actions, transactions or facts occurring at or prior to the
date of such merger or consolidation.

      6.8   LIMITATION OF LIABILITY OF DIRECTORS

            A. No Director of the Corporation shall be personally liable to the
Corporation or its stockholders for monetary damages for breach of fiduciary
duty as a Director notwithstanding any provision of law imposing such liability;
provided, however, that this Section 6.8 shall not eliminate or limit any
liability of a Director (i) for any breach of the Director's duty of loyalty to
the Corporation or its stockholders, (ii) for acts or omissions not in good
faith or which involve intentional misconduct or a knowing violation of law,
(iii) under Sections 61 or 62 of Chapter 156B of the General Laws of the
Commonwealth of Massachusetts, or (iv) with respect to any transaction from
which the Director derived an improper personal benefit.

            B. No amendment or repeal of this Section 6.8 shall adversely affect
the rights and protection afforded to a Director of this Corporation under this
Section 6.8 for acts or omissions occurring prior to such amendment or repeal.
If the Massachusetts Business Corporation Law is hereafter amended to further
eliminate or limit the personal liability of Directors or to authorize corporate
action to further eliminate or limit such liability, then the liability of the
Directors of this Corporation shall be eliminated or limited to the fullest
extent permitted by the Massachusetts Business Corporation Law as so amended.

      6.9   TRANSACTIONS WITH INTERESTED PERSONS

            A. Unless entered into in bad faith, no contract or transaction by
the Corporation shall be void, voidable or in any way affected by reason of the
fact that it is with an Interested Person.


                                      -17-
<PAGE>

            B. For the purposes of this Section 6.9, "Interested Person" means
any person or organization in any way interested in the Corporation whether as a
director, officer, stockholder, employee or otherwise, and any other entity in
which any such person or organization of the Corporation is in any way
interested.

            C. Unless such contract or transaction was entered into in bad
faith, no Interested Person, because of such interest, shall be liable to the
Corporation or to any other person or organization for any loss or expense
incurred by reason of such contract or transaction or shall be accountable for
any gain or profit realized from such contract or transaction.

            D. The provisions of this Section 6.9 shall be operative
notwithstanding the fact that the presence of an Interested Person was necessary
to constitute a quorum at a meeting of Directors or stockholders of the
Corporation at which such contract or transaction was authorized or that the
vote of an Interested Person was necessary for the authorization of such
contract or transaction.

      6.10  ACTING AS A PARTNER

      The Corporation may be a partner in any business enterprise which it would
have power to conduct by itself.

      6.11  STOCKHOLDERS' MEETINGS

      Meetings of stockholders may be held at such place in The Commonwealth of
Massachusetts or, if permitted by applicable law, elsewhere in the United States
as the Board of Directors may determine.

      6.12  OWNERSHIP OF VOTING STOCK BY MUTUAL HOLDING COMPANY

      At all times so long as Westborough Bancorp, M.H.C. (the "Mutual Holding
Company"), the majority holder of the Corporation's Common Stock, shall be in
existence, the Mutual Holding Company shall own at least a majority of the
Voting Stock of the Corporation, and the Corporation shall not be authorized to
issue any shares of Voting Stock or take any action while the Mutual Holding
Company is in existence if after such issuance or action the Mutual Holding
Company shall own less than the majority of the Corporation's Voting Stock. For
these purposes, "Voting Stock" means Common Stock or preferred stock, or similar
interests if the shares by statute, charter or in any manner, entitle the
holder: (i) to vote for or to select directors of the Corporation, and (ii) to
vote on or to direct the conduct of the operations or other significant policies
of the Corporation. Notwithstanding anything in the preceding sentence,
preferred stock is not "Voting Stock" if: (i) voting rights associated with the
preferred stock are limited solely to the type customarily provided by statute
with regard to matters that would significantly and adversely affect the rights
or preferences of the preferred stock, such as the issuance of additional
amounts or classes of senior securities, the modification of the terms of the
preferred stock, the dissolution of the Corporation, or the payment of dividends
by the Corporation when preferred dividends are in arrears; (ii) the preferred
stock represents an essentially passive investment or financing device and does
not


                                      -18-
<PAGE>

otherwise provide the holder with control over the Corporation; and (iii) the
preferred stock does not at the time entitle the holder, by statute, charter, or
otherwise, to select or to vote for the selection of directors of the
Corporation. Notwithstanding anything in the preceding two sentences, "Voting
Stock" shall be deemed to include preferred stock and other securities that,
upon transfer or otherwise, are convertible into Voting Stock or exercisable to
acquire Voting Stock where the holder of the stock, convertible security or
right to acquire Voting Stock has the preponderant economic risk in the
underlying Voting Stock. Securities immediately convertible into Voting Stock at
the option of the holder without payment of additional consideration shall be
deemed to constitute the Voting Stock into which they are convertible; other
convertible securities and rights to acquire Voting Stock shall not be deemed to
vest the holder with the preponderant economic risk in the underlying Voting
Stock if the holder has paid less than 50% of the consideration required to
directly acquire the Voting Stock and has no other economic interest in the
underlying Voting Stock.

      6.13  CONVERSION TRANSACTION

            A. In the event that the Mutual Holding Company elects to convert to
stock form in accordance with applicable law and regulation (a "Conversion
Transaction"), the Mutual Holding Company or its successor may merge or combine
with the Corporation or The Westborough Bank (the "Bank"), the Corporation's
wholly-owned subsidiary, and the depositors of the Bank will receive the right
to subscribe for a number of shares of Common Stock of the surviving or
resulting corporation determined as set forth in the Plan of Reorganization From
a Mutual Savings Bank to a Mutual Holding Company and Stock Issuance Plan (the
"Plan") of the Bank's mutual savings bank predecessor. The additional shares of
Common Stock of the Corporation issued in the Conversion Transaction shall be
sold at their aggregate pro forma market value. Pursuant to the Plan, in any
Conversion Transaction, the minority stockholders of the Corporation (who
consist of the holders of Common Stock other than the Mutual Holding Company),
will be entitled to maintain the same percentage ownership interest in the
Common Stock of the Corporation (or the resulting corporation) after the
Conversion Transaction as their ownership interest in the Common Stock of the
Corporation immediately prior to the Conversion Transaction, subject only to
adjustment (if required by federal or state law, regulation, or regulatory
policy) to reflect (i) the cumulative effect of the aggregate amount of
dividends waived by the Mutual Holding Company, (ii) the market value of assets
of the Mutual Holding Company (other than Common Stock of the Corporation) and
(iii) any other factors required by applicable law.

            B. At the sole discretion of the Board of Trustees of the Mutual
Holding Company and the Board of Directors of the Corporation, a Conversion
Transaction may be effected in any other manner necessary to qualify the
Conversion Transaction as a tax-free reorganization under applicable federal and
state tax laws, provided such Conversion Transaction does not diminish the
rights and ownership interest of Minority Stockholders as set forth in the
preceding paragraphs of this Section 6.11. If a Conversion Transaction does not
occur, the Mutual Holding Company will always own a majority of the Voting Stock
of the Corporation.


                                      -19-
<PAGE>

      6.14  AMENDMENT TO ARTICLES OF ORGANIZATION

      These Articles may be amended at a duly constituted meeting of
stockholders called expressly for such purpose, by the affirmative vote of at
least 80% of the total votes eligible to be cast by stockholders on such
amendment, voting together as a single class; provided, however, that if the
Board of Directors recommends, by the affirmative vote of at least two-thirds of
the Directors then in office at a duly constituted meeting of the Board of
Directors (unless at any time within the 60 day period immediately preceding the
meeting at which the stockholder vote is to be taken, there shall be an
Interested Stockholder, in which case such action shall also require the
affirmative vote of a majority of the Disinterested Directors then in office),
that stockholders approve such amendment at such meeting of stockholders, such
amendment shall only require the affirmative vote of a majority of the total
votes eligible to be cast by stockholders on such amendment, voting together as
a single class.


                                      -20-
<PAGE>

                                   ARTICLE VII

                                 EFFECTIVE DATE

      The effective date of organization of the Corporation shall be the date
approved and filed by the Secretary of the Commonwealth.

                                  ARTICLE VIII

                             DIRECTORS AND OFFICERS

      The information contained in Article VIII is not a permanent part of the
Articles of Organization.

      a.    The street address of the principal office of the Corporation in
            Massachusetts is: 100 E. Main Street, Westborough, Massachusetts
            01581.

      b.    The name, residential address and post office address of each
            Director and Officer of the Corporation is as follows:

TITLE           NAME                 RESIDENTIAL ADDRESS AND POST OFFICE ADDRESS
- --------------- -------------------- -------------------------------------------

President:      Joseph F. MacDonough       14 Pinecrest Dr.
                                           Westborough, MA 01581

Treasurer:      John L. Casagrande         171 West St.
                                           Northborough, MA 01532

Clerk:          Nelson P. Ball             7 Adams St.
                                           Westborough, MA 01581

Director:       Edward S. Bilzerian        1 Jenkins St.
                                           Worcester, MA 01602

Director:       David E. Carlstrom         33 Gulf St.
                                           Shrewsbury, MA 01545

Director:       William W. Cotting, Jr.    203 Pleasant St.
                                           Northborough, MA 01532

Director:       Robert G. Daniel           22 Wheeler Rd.
                                           Westborough, MA 01581

Director:       Earl H. Hutt               P.O. Box 1444
                                           Westborough, MA 01581


                                      -21-
<PAGE>

TITLE           NAME                 RESIDENTIAL ADDRESS AND POST OFFICE ADDRESS
- --------------- -------------------- -------------------------------------------

Director:       Walter A. Kinell, Jr.      20 Capt. Samuel Forbush Rd.
                                           Westborough, MA 01581

Director:       Robert A. Klugman          5 Chestnut St.
                                           Westoborough, MA 01581

Director:       Roger B. Leland            24 South St.
                                           Northborough, MA 01532

Director:       Paul F. McGrath            56 Bowman St.
                                           Westborough, MA 01581

Director:       Charlotte C. Spinney       9 Cedar St.
                                           Westborough, MA 01581

Director:       Phyllis A. Stone           265 Rice Avenue
                                           Northborough, MA 01532

Director:       James E. Tashjian          225 West Main St.
                                           Westborough, MA 01581

Director:       Daniel G. Tear             10 Wesson Terr.
                                           Northborough, MA 01532-1933

      c.    The fiscal year (i.e., tax year) of the Corporation shall end on the
            last day of the month of September.

      d.    The name and business address of the resident agent, if any, of the
            Corporation is: NONE

                                   ARTICLE IX

                                     BYLAWS

      Bylaws of the Corporation have been duly adopted and the President,
Treasurer, Clerk and Directors whose names are set forth above, have been duly
elected.


                                      -22-
<PAGE>

      IN WITNESS WHEREOF AND UNDER THE PAINS AND PENALTIES OF PERJURY, I/we,
whose signature(s) appear below as incorporator(s) and whose name(s) and
business or residential address(es) are clearly typed or printed beneath each
signature do hereby associate with the intention of forming this Corporation
under the provisions of General Laws, Chapter 156B and do hereby sign these
Articles of Organization as incorporator(s) this ____ day of __________, 1999


                                        /S/
                                        ------------------------------------

<PAGE>

                                                                     Exhibit 3.3

                            ARTICLES OF ORGANIZATION

                                       OF

                              THE WESTBOROUGH BANK


                                    ARTICLE I

                                      NAME

      The name of this bank shall be "The Westborough Bank" (the "Bank") and may
be changed from time to time by the stockholders of the Bank.

                                   ARTICLE II

                                   MAIN OFFICE

      The main office of the Bank shall be located at 100 E. Main Street,
Westborough, Massachusetts, and may be changed from time to time by the Board of
Directors of the Bank, subject to compliance with the provisions of Section 2 of
Chapter 167C of the Massachusetts General Laws, or successor statute.

                                   ARTICLE III

                               PURPOSE AND POWERS

      The Bank is a stock savings bank chartered under Chapters 167H and 168 of
the Massachusetts General Laws and shall have and may exercise all powers and
authority, express and implied, available to it under law.

                                   ARTICLE IV

                                    DURATION

      The duration of the Bank is perpetual.

                                    ARTICLE V

                                  CAPITAL STOCK

      The total number of shares of all classes of capital stock which is
authorized to issue is six million (6,000,000) shares, of which five million
(5,000,000) shares shall be common stock, $1.00 par value per share and one
million (1,000,000) shares shall be preferred stock, $1.00 par value per share.
Subject to the approval of the Commissioner of Banks of the Commonwealth of
Massachusetts (the "Commissioner of Banks"), if required by law, the shares may
be issued by the
<PAGE>

Bank from time to time by a vote of its Board of Directors without the approval
of its stockholders. Upon payment of lawful consideration, such shares shall be
deemed to be fully paid and nonassessable. In the case of a stock dividend, that
part of the surplus of the Bank which is transferred to stated capital upon the
issuance of shares as a stock dividend shall be deemed to be the consideration
for their issuance.

      A description of the different classes and series of the Bank's capital
stock and a statement of the designations and the relative rights, preferences
and limitations of the shares of each class and series of capital stock are as
follows:

            A. COMMON STOCK. Except as provided by law or in this Article V (or
in any supplementary sections hereto or in any certificate of establishment of
any series of preferred stock), the holders of the common stock shall
exclusively possess all voting power. Each holder of shares of common stock
shall be entitled to one vote on all matters for each share held by such holder.
Stockholders shall not be permitted to cumulate their votes for the election of
directors.

      Whenever there shall have been paid, or declared and set aside for
payment, to the holders of the outstanding shares of any class of stock having
preference over the common stock as to the payment of dividends, the full amount
of dividends and of a sinking fund or a retirement fund or other retirement
payments, if any, to which such holders are respectively entitled in preference
to the common stock, then dividends may be paid on the common stock and on any
class or series of stock entitled to participate therewith as to dividends, out
of any assets legally available for the payment of dividends; but only when and
as declared by the Board of Directors.

            In the event of any liquidation, dissolution or winding up of the
Bank, after there shall have been paid to or set aside for the holders of any
class having preference over the common stock in the event of liquidation,
dissolution or winding up of the Bank the full preferential amounts to which
they are respectively entitled, the holders of the common stock, and of any
class or series of stock entitled to participate in whole or in part therewith
as to distribution of assets, shall be entitled, after payment or provision for
payment of all debts and liabilities of the Bank, to receive the remaining
assets of the Bank available for distribution, in cash or in kind, in proportion
to their holdings.

            B. PREFERRED STOCK. Subject to the approval of the provisions of any
series of preferred stock by the Commissioner of Banks, if required by law, the
Board of Directors of the Bank is authorized by vote or votes, from time to time
adopted, to provide for the issuance of preferred stock in one or more series
and to fix and state the voting powers, designations, preferences and relative
participating, optional or other special rights of the shares of each series and
the qualifications, limitations and restrictions thereof, including, but not
limited to, determination of one or more of the following:

            1. The distinctive serial designation and the number of shares
      constituting such series;


                                      -2-
<PAGE>

            2. The dividend rates or the amount of dividends to be paid on the
      shares of such series, whether dividends shall be cumulative and, if so,
      from which date or dates, the payment date or dates for dividends and the
      participating or other special rights, if any, with respect to dividends;

            3. The voting powers, if any, of shares of such series;

            4. Whether the shares of such series shall be redeemable and, if so,
      the price or prices at which, and the terms and conditions on which, such
      shares may be redeemed;

            5. The amount or amounts payable upon the shares of such series in
      the event of voluntary or involuntary liquidation, dissolution or winding
      up of the Bank;

            6. Whether the shares of such series shall be entitled to the
      benefit of a sinking or retirement fund to be applied to the purchase or
      redemption of such shares, and if so entitled, the amount of such fund and
      the manner of its application, including the price or prices at which such
      shares may be redeemed or purchased through the application of such fund;

            7. Whether the shares of such series shall be convertible into, or
      exchangeable for, shares of any other class or classes or of any other
      series the same or any other class or classes of stock of the Bank, and if
      so convertible or exchangeable, the conversion price or prices, or the
      rate or rates of exchange, and the adjustments thereof, if any, at which
      such conversion or exchange may be made, and any other terms and
      conditions of such conversion or exchange;

            8. The price or other consideration for which the shares of such
      series shall be issued; and

            9. Whether the shares of such series which are redeemed or converted
      shall have the status of authorized but unissued shares of preferred stock
      and whether such shares may be reissued as shares of the same or any other
      series of stock.

      Unless otherwise provided by law, any such vote shall become effective
when the Bank files with the Secretary of State of the Commonwealth of
Massachusetts a certificate of designation of one or more series of preferred
stock signed by the President or any Vice President and by the Clerk, Assistant
Clerk, Secretary or Assistant Secretary of the Bank, setting forth a copy of the
vote of the Board of Directors establishing and designating the series and
fixing and determining the relative rights and preferences thereof, the date of
adoption of such vote and a certification that such vote was duly adopted by the
Board of Directors.


                                      -3-
<PAGE>

                                  ARTICLE VI

                 NO ACTION BY WRITTEN CONSENT OF STOCKHOLDERS

      Subject to the rights of the holders of any series of Preferred Stock or
any other series or class of stock as set forth in this Charter to elect
additional Directors under specific circumstances or to consent to specific
actions taken by the Bank, any action required or permitted to be taken by the
stockholders of the Bank must be effected at a duly called annual or special
meeting of stockholders of the Bank and may not be effected by any consent in
writing in lieu of a meeting of such stockholders.

                                  ARTICLE VII

                         CERTAIN BUSINESS COMBINATIONS

            Section 1. In addition to any affirmative vote required by law or
this Charter, and except as otherwise expressly provided in this Article VII:

            A. any merger or consolidation of the Bank or any Subsidiary (as
defined in Section 3 of this Article VII) with (i) any Interested Stockholder
(as defined in Section 3 of this Article VII), or (ii) any other corporation
(whether or not itself an Interested Stockholder) which is, or after such merger
or consolidation would be, an Affiliate (as defined in Section 3 of this Article
VII) of an Interested Stockholder; or

            B. any sale, lease, exchange, mortgage, pledge, transfer or other
disposition (in one transaction or a series of transactions) to or with any
Interested Stockholder, or any Affiliate of any Interested Stockholder, of any
assets of the Bank or any Subsidiary having an aggregate Fair Market Value (as
herein defined in Section 3 of this Article VII) equaling or exceeding 25% or
more of the combined assets of the Bank and its Subsidiaries; or

            C. the issuance or transfer by the Bank or any Subsidiary (in one
transaction or a series of transactions) of any securities of the Bank or any
Subsidiary to any Interested Stockholder or any Affiliate of any Interested
Stockholder in exchange for cash, securities or other property (or a combination
thereof) having an aggregate Fair Market Value equaling or exceeding 25% of the
combined Fair Market Value of the outstanding Common Stock of the Bank and its
Subsidiaries, except for any issuance or transfer pursuant to an employee
benefit plan of the Bank or any Subsidiary thereof (established with the
approval of a majority of the Disinterested Directors then in office); or

            D. the adoption of any plan or proposal for the liquidation or
dissolution of the Bank proposed by or on behalf of an Interested Stockholder or
any Affiliate of any Interested Stockholder; or

            E. any reclassification of securities (including any reverse stock
split), or recapitalization of the Bank, or any merger or consolidation of the
Bank with any of its Subsidiaries


                                      -4-
<PAGE>

or any other transaction (whether or not with or into or otherwise involving an
Interested Stockholder) which has the effect, directly or indirectly, of
increasing the proportionate share of the outstanding shares of any class of
equity or convertible securities of the Bank or any Subsidiary which is directly
or indirectly owned by any Interested Stockholder or any Affiliate of any
Interested Stockholder;

shall require the affirmative vote of the holders of at least 80% of the voting
power of the then-outstanding shares of stock of the Bank entitled to vote in
the election of Directors (the "Voting Stock"), voting together as a single
class. Such affirmative vote shall be required notwithstanding the fact that no
vote may be required, or that a lesser percentage may be specified, by law or by
any other provisions of these Articles or any Certificate of Establishment or in
any agreement with any national securities exchange or otherwise.

      The term "Business Combination" as used in this Article VII shall mean any
transaction which is referred to in any one or more of paragraphs A through E of
Section 1 of this Article VII.

            Section 2. The provisions of Section 1 of this Article VII shall not
be applicable to any particular Business Combination, and such Business
Combination shall require only the affirmative vote of the majority of the
outstanding shares of capital stock entitled to vote, or such vote (if any), as
is required by law or by these Articles, if, in the case of any Business
Combination that does not involve any cash or other consideration being received
by the stockholders of the Bank solely in their capacity as stockholders of the
Bank, the condition specified in the following paragraph 1 is met or, in the
case of any other Business Combination, all of the conditions specified in
either of the following paragraphs 1 or 2 are met:

            A. The Business Combination shall have been approved by a majority
of the Disinterested Directors then in office.

            B. All of the following conditions shall have been met:

                  (i) The aggregate amount of the cash and the Fair Market Value
            as of the date of the consummation of the Business Combination of
            consideration other than cash to be received per share by the
            holders of Common Stock in such Business Combination shall at least
            be equal to the higher of the following:

                        (a) (if applicable) the Highest Per Share Price (as
                  hereinafter defined), including any brokerage commissions,
                  transfer taxes and soliciting dealers' fees, paid by the
                  Interested Stockholder or any of its Affiliates for any shares
                  of Common Stock acquired by it (i) within the two-year period
                  immediately prior to the first public announcement of the
                  proposal of the Business Combination (the "Announcement
                  Date"), or (ii) in the transaction in which it became an
                  Interested Stockholder, whichever is higher.

                        (b) the Fair Market Value per share of Common Stock on
                  the Announcement Date or on the date on which the Interested
                  Stockholder


                                      -5-
<PAGE>

                  became an Interested Stockholder (such latter date is referred
                  to in this Article VII as the "Determination Date"), whichever
                  is higher.

                  (ii) The aggregate amount of the cash and the Fair Market
            Value as of the date of the consummation of the Business Combination
            of consideration other than cash to be received per share by holders
            of shares of any class of outstanding Voting Stock other than Common
            Stock shall be at least equal to the highest of the following (it
            being intended that the requirements of this subparagraph (b) shall
            be required to be met with respect to every such class of
            outstanding Voting Stock, whether or not the Interested Stockholder
            has previously acquired any shares of a particular class of Voting
            Stock):

                        (a) (if applicable) the Highest Per Share Price (as
                  hereinafter defined), including any brokerage commissions,
                  transfer taxes and soliciting dealers' fees, paid by the
                  Interested Stockholder for any shares of such class of Voting
                  Stock acquired by it (i) within the two-year period
                  immediately prior to the Announcement Date, or (ii) in the
                  transaction in which it became an Interested Stockholder,
                  whichever is higher;

                        (b) (if applicable) the highest preferential amount per
                  share to which the holders of shares of such class of Voting
                  Stock are entitled in the event of any voluntary or
                  involuntary liquidation, dissolution or winding up of the
                  Bank; and

                        (c) the Fair Market Value per share of such class of
                  Voting Stock on the Announcement Date or on the Determination
                  Date, whichever is higher.

                  (iii) The consideration to be received by holders of a
            particular class of outstanding Voting Stock (including Common
            Stock) shall be in cash or in the same form as the Interested
            Stockholder has previously paid for shares of such class of Voting
            Stock. If the Interested Stockholder has paid for shares of any
            class of Voting Stock with varying forms of consideration, the form
            of consideration to be received per share by holders of shares of
            such class of Voting Stock shall be either cash or the form used to
            acquire the largest number of shares of such class of Voting Stock
            previously acquired by the Interested Stockholder. The price
            determined in accordance with subparagraph B of Section 2 of this
            Article VII shall be subject to appropriate adjustment in the event
            of any stock dividend, stock split, combination of shares or similar
            event.

                  (iv) After such Interested Stockholder has become an
            Interested Stockholder and prior to the consummation of such
            Business Combination: (1) except as approved by a majority of the
            Disinterested Directors then in office, there shall have been no
            failure to declare and pay at the regular date therefor any full
            quarterly dividends (whether or not cumulative) on any outstanding
            stock having


                                      -6-
<PAGE>

            preference over the Common Stock as to dividends or liquidation; (2)
            there shall have been (i) no reduction in the annual rate of
            dividends paid on the Common Stock (except as necessary to reflect
            any subdivision of the Common Stock), except as approved by a
            majority of the Disinterested Directors then in office, and (ii) an
            increase in such annual rate of dividends as necessary to reflect
            any reclassification (including any reverse stock split),
            recapitalization, reorganization or any similar transaction which
            has the effect of reducing the number of outstanding shares of the
            Common Stock, unless the failure to so increase such annual rate is
            approved by a majority of the Disinterested Directors then in
            office, and (3) neither such Interested Stockholder or any of its
            Affiliates shall have become the beneficial owner of any additional
            shares of Voting Stock except as part of the transaction which
            results in such Interested Stockholder becoming an Interested
            Stockholder.

                  (v) After such Interested Stockholder has become an Interested
            Stockholder, such Interested Stockholder shall not have received the
            benefit, directly or indirectly (except proportionately as a
            stockholder), of any loans, advances, guarantees, pledges or other
            financial assistance or any tax credits or other tax advantages
            provided, directly or indirectly, by the Bank, whether in
            anticipation of or in connection with such Business Combination or
            otherwise.

                  (vi) A proxy or information statement describing the proposed
            Business Combination and complying with the requirements of the
            Securities Exchange Act of 1934, as amended, and the rules and
            regulations thereunder (or any subsequent provisions replacing such
            Act, and the rules or regulations thereunder) shall be mailed to
            stockholders of the Bank at least 30 days prior to the consummation
            of such Business Combination (whether or not such proxy or
            information statement is required to be mailed pursuant to such Act
            or subsequent provisions).

            Section 3. For the purposes of this Article VII and Article XV:

            A. A "Person" shall include an individual, a group acting in
concert, a corporation, a partnership, an association, a joint venture, a pool,
a joint stock company, a trust, an unincorporated organization or similar
company, a syndicate or any other group formed for the purpose of acquiring,
holding or disposing of securities or any other entity.

            B. "Interested Stockholder" shall mean any person (other than the
Bank or any Holding Company or Subsidiary thereof) who or which:

                  (i) is the beneficial owner, directly or indirectly, of more
                  than 5% of the outstanding Voting Stock; or

                  (ii) is an Affiliate of the Bank and at any time within the
            two-year period immediately prior to the date in question was the
            beneficial owner, directly or indirectly, of 5% or more of the
            voting power of the then outstanding Voting Stock; or


                                      -7-
<PAGE>

                  (iii) is an assignee of or has otherwise succeeded to any
            shares of Voting Stock which were at any time within the two-year
            period immediately prior to the date in question beneficially owned
            by any Interested Stockholder, if such assignment or succession
            shall have occurred in the course of a transaction or series of
            transactions not involving a public offering within the meaning of
            the Securities Act of 1933, as amended.

            C. "Beneficial ownership" shall be determined pursuant to Rule 13d-3
of the General Rules and Regulations under the Securities Exchange Act of 1934
(or any successor rule or statutory provision), or, if said Rule 13d-3 shall be
rescinded and there shall be no successor rule or statutory provision thereto,
pursuant to said Rule 13d-3 as in effect on the date of filing of this Charter;
provided, however, that a person shall, in any event, also be deemed the
"beneficial owner" of any Common Stock:

                  (i) which such person or any of its affiliates beneficially
            owns, directly or indirectly; or

                  (ii) which such person or any of its affiliates has (i) the
            right to acquire (whether such right is exercisable immediately or
            only after the passage of time), pursuant to any agreement,
            arrangement or understanding (but shall not be deemed to be the
            beneficial owner of any voting shares solely by reason of an
            agreement, contract, or other arrangement with this Bank to effect
            any transaction which is described in any one or more clauses of
            Section 1 of Article VII) or upon the exercise of conversion rights,
            exchange rights, warrants, or options or otherwise, or (ii) sole or
            shared voting or investment power with respect thereto pursuant to
            any agreement, arrangement, understanding, relationship or otherwise
            (but shall not be deemed to be the beneficial owner of any voting
            shares solely by reason of a revocable proxy granted for a
            particular meeting of stockholders, pursuant to a public
            solicitation of proxies for such meeting, with respect to shares of
            which neither such person nor any such affiliate is otherwise deemed
            the beneficial owner); or

                  (iii) which are beneficially owned, directly or indirectly, by
            any other person with which such first mentioned person or any of
            its affiliates acts as a partnership, limited partnership, syndicate
            or other group pursuant to any agreement, arrangement or
            understanding for the purpose of acquiring, holding, voting or
            disposing of any shares of capital stock of this Bank;

and provided further, however, that (1) no Director or Officer of this Bank (or
any affiliate of any such Director or Officer) shall, solely by reason of any or
all of such Directors or Officers acting in their capacities as such, be deemed,
for any purposes hereof, to beneficially own any Common Stock beneficially owned
by another such Director or Officer (or any affiliate thereof, and (2) neither
any employee stock ownership plan or similar plan of this Bank or any subsidiary
of this Bank, nor any trustee with respect thereto or any affiliate of such
trustee (solely by reason of such capacity of such trustee), shall be deemed,
for any purposes hereof, to beneficially own any Common Stock held under any
such plan. For purposes of computing the percentage beneficial ownership of
Common


                                      -8-
<PAGE>

Stock of a person, the outstanding Common Stock shall include shares deemed
owned by such person through application of this subsection but shall not
include any other Common Stock which may be issuable by this Bank pursuant to
any agreement, or upon exercise of conversion rights, warrants or options, or
otherwise. For all other purposes, the outstanding Common Stock shall include
only Common Stock then outstanding and shall not include any Common Stock which
may be issuable by this Bank pursuant to any agreement, or upon the exercise of
conversion rights, warrants or options, or otherwise.

            D. "Affiliate" and "Associate" shall have the respective meanings
ascribed to such terms in Rule 12b-2 of the General Rules and Regulations under
the Securities Exchange Act of 1934, as amended, as in effect on the date of
filing of this Charter.

            E. "Subsidiary" means any corporation of which a majority of any
class of equity security is owned, directly or indirectly, by the Bank;
provided, however, that for the purposes of the definition of Interested
Stockholder set forth in Paragraph B of this Section 3, the term "Subsidiary"
shall mean only a corporation of which a majority of each class of equity
security is owned, directly or indirectly, by the Bank.

            F. "Disinterested Director" means any member of the Board of
Directors who is unaffiliated with the Interested Stockholder and was a member
of the Board of Directors prior to the time that the Interested Stockholder
became an Interested Stockholder, and any Director who is thereafter chosen to
fill any vacancy of the Board of Directors or who is elected and who, in either
event, is unaffiliated with the Interested Stockholder and in connection with
his or her initial assumption of office is recommended for appointment or
election by a majority of Disinterested Directors then in office.

            E. "Fair Market Value" means:

                  (i) in the case of stock, the highest closing sales price of
            the stock during the 30-day period immediately preceding the date in
            question of a share of such stock on the National Association of
            Securities Dealers Automated Quotation System or any system then in
            use, or, if such stock is admitted to trading on a principal United
            States securities exchange registered under the Securities Exchange
            Act of 1934, as amended, Fair Market Value shall be the highest sale
            price reported during the 30-day period preceding the date in
            question, or, if no such quotations are available, the Fair Market
            Value on the date in question of a share of such stock as determined
            by the Board of Directors in good faith, in each case with respect
            to any class of stock, appropriately adjusted for any dividend or
            distribution in shares of such stock or any stock split or
            reclassification of outstanding shares of such stock into a greater
            number of shares of such stock or any combination or
            reclassification of outstanding shares of such stock into a smaller
            number of shares of such stock, and

                  (ii) in the case of property other than cash or stock, the
            Fair Market Value of such property on the date in question as
            determined by the Board of Directors in good faith.


                                      -9-
<PAGE>

            F. Reference to "Highest Per Share Price" shall in each case with
respect to any class of stock reflect an appropriate adjustment for any dividend
or distribution in shares of such stock or any stock split or reclassification
of outstanding shares of such stock into a greater number of shares of such
stock or any combination or reclassification of outstanding shares of such stock
into a smaller number of shares of such stock.

            G. In the event of any Business Combination in which the Bank
survives, the phrase "consideration other than cash to be received" as used in
Subparagraphs (i) and (ii) of Paragraph B of Section 2 of this Article VII shall
include the shares of Common Stock and/or the shares of any other class of
outstanding Voting Stock retained by the holders of such shares.

            Section 4. A majority of the Directors of the Bank then in office
(provided, however, that if there is an Interested Stockholder, any such
determination shall also require the affirmative vote of a majority of the
Disinterested Directors then in office) shall have the power and duty to
determine for the purposes of this Article VII, on the basis of information
known to them after reasonable inquiry: (a) whether a person is an Interested
Stockholder; (b) the number of shares of Voting Stock beneficially owned by any
person; (c) whether a person is an Affiliate or Associate of another; and (d)
whether the assets which are the subject of any Business Combination have, or
the consideration to be received for the issuance or transfer of securities by
the Bank or any Subsidiary in any Business Combination has, an aggregate Fair
Market Value equaling or exceeding 25% of the combined Fair Market Value of the
Common Stock of the Bank and its Subsidiaries. A majority of the Disinterested
Directors then in office shall have the further power to interpret all of the
terms and provisions of this Article VII.

            Section 5. Nothing contained in this Article VII shall be construed
to relieve any Interested Stockholder from any fiduciary obligation imposed by
law.

            Section 6. Notwithstanding any other provisions of this Charter or
any provision of law which might otherwise permit a lesser vote or no vote, but
in addition to any affirmative vote of the holders of any particular class or
series of the Voting Stock required by law, this Article or any Certificate of
Establishment, the affirmative vote of the holders of at least 80% of the voting
power of all of the then-outstanding shares of the Voting Stock, voting together
as a single class, shall be required to alter, amend or repeal this Article VII.

                                 ARTICLE VIII

            STANDARDS FOR BOARD OF DIRECTORS' EVALUATION OF OFFERS

      The Board of Directors of the Bank, when evaluating any offer to (A) make
a tender or exchange offer for any equity security of the Bank, (B) merge or
consolidate the Bank with another institution or (C) purchase or otherwise
acquire all or substantially all of the properties and assets of the Bank,
shall, in connection with the exercise of its judgment in determining what is in
the best interests of the Bank and its stockholders, give due consideration to
all relevant factors including, without limitation, the

                                      -10-
<PAGE>

interests of the Bank's employees, suppliers, creditors and customers; the
economy of the state, region and nation; community and societal
considerations; and the long-term and short-term interests of the Bank and
its stockholders, including the possibility that these interests may be best
served by the continued independence of the Bank.

                                  ARTICLE IX

                              PRE-EMPTIVE RIGHTS

      Holders of the capital stock of the Bank shall not be entitled to
preemptive rights with respect to any shares of the capital stock of the Bank
which may be issued.

                                   ARTICLE X

                                   DIRECTORS

      The Bank shall be under the direction of a Board of Directors. The number
of Directors shall not be fewer than seven nor more than twenty-five. The names
of the original sixteen (16) Directors under this Charter, together with the
year of expiration of their respective terms, are set forth in Appendix A
hereto. The Board of Directors shall be divided into three classes as nearly
equal in number as possible, with one class to be elected each year. Directors
shall continue to serve for the terms specified in Appendix A hereto and until
their successors are elected and qualified, unless they sooner resign, retire,
die or are removed. No person shall be elected or re-elected as a Director for a
term extending beyond his or her 75th birthday.

      Subject to the rights of the holders of any series of Preferred Stock or
any other series or class of stock as set forth in any certificate of
establishment with respect thereto to elect additional Directors under specific
circumstances, any Director may be removed from office at any time, but only for
cause and only by the affirmative vote of (i) two-thirds of the total number of
authorized directorships (whether or not there exist any vacancies in previously
authorized directorships at the time any such resolution is presented to the
Board for adoption) (the "Whole Board") or (ii) the holders of at least eighty
percent (80%) of the voting power of the then outstanding shares of the Voting
Stock, voting together as a single class. At least thirty days prior to such
meeting of the Board of Directors or the stockholders, as applicable, written
notice shall be sent to the Director whose removal will be considered at such
meeting.

                                  ARTICLE XI

                             DIRECTORS' LIABILITY

      No Director shall be personally liable to the Bank or its stockholders for
monetary damages for any breach of such Director's fiduciary duty as a Director,
notwithstanding any provision of law imposing such liability; provided, however,
that, to the extent required by applicable law, this provision shall not
eliminate the liability of a Director (i) for any breach of such Director's duty
of loyalty to the Bank or its stockholders, (ii) for acts or omissions not in
good faith or which involve intentional misconduct or a knowing violation of
law, (iii) under provisions of the Massachusetts General Laws imposing
liabilities on Directors in respect of distributions to the stockholders of the


                                      -11-
<PAGE>

Bank or loans to officers or Directors of the Bank, or (iv) any transaction from
which such Director derived any improper personal benefit. This provision shall
not eliminate the liability of a Director for any act or omission occurring
prior to the date upon which this provision becomes effective. No amendment to
or repeal of this provision shall apply to or have any effect on the liability
or alleged liability of any Director of the Bank for or with respect to any acts
or omissions of such Director occurring prior to the date of such amendment or
repeal.

                                  ARTICLE XII

                     TRANSACTIONS WITH INTERESTED PERSONS

            Section 1. Unless entered into in bad faith or in violation of any
provision of this Charter, no contract or transaction by the Bank shall be void,
voidable or in any way affected by reason of the fact that it is with an
Interested Person.

            Section 2. For the purposes of this Article XIII, "Interested
Person" means any Person in any way interested in the Bank whether as a
director, officer, stockholder, employee or otherwise, and any other entity in
which any such Person is in any way interested.

            Section 3. Unless such contract or transaction was entered into in
bad faith or in violation of any provision of this Charter, no Interested
Person, because of such interest, shall be liable to the Bank or to any other
Person for any loss or expense incurred by reason of such contract or
transaction or shall be accountable for any gain or profit realized from such
contract or transaction.

            Section 4. The provisions of this Article XII shall be operative
notwithstanding the fact that the presence of an Interested Person was necessary
to constitute a quorum at a meeting of Directors or stockholders of the Bank at
which such contract or transaction was authorized or that the vote of an
Interested Person was necessary for the authorization of such contract or
transaction.

                                 ARTICLE XIII

                              ACTING AS A PARTNER

      To the extent not prohibited by applicable law, the Bank may be a partner
in any business enterprise which it would have power to conduct by itself.

                                  ARTICLE XIV

                             STOCKHOLDERS MEETINGS

      Meetings of stockholders may be held at such place in the Commonwealth of
Massachusetts or, if permitted by applicable law, elsewhere in the United States
as the Board of Directors may determine.


                                      -12-
<PAGE>

                                  ARTICLE XV

                           CALL OF SPECIAL MEETINGS

      Special meetings of stockholders of the Bank may be called only by the
Board of Directors pursuant to a resolution adopted by a majority of the Whole
Board, (provided, however, that if there is an Interested Stockholder, any such
call by the Board of Directors shall also require the affirmative vote of a
majority of the Disinterested Directors then in office). Special meetings shall
be called by the Clerk, or in the case of the death, absence, incapacity or
refusal of the Clerk, by any other officer, upon written application of one or
more stockholders who hold at least 80% in interest of the capital stock
entitled to vote at such meeting. Application to a court pursuant to Section
34(b) of Chapter 156B (the "Massachusetts Business Corporation Law") of The
General Laws of The Commonwealth of Massachusetts (or successor provisions)
requesting the call of a special meeting of stockholders because none of the
officers is able and willing to call such a meeting may be made only by
stockholders who hold at least 80% in interest of the capital stock entitled to
vote at such meeting. At a special meeting of stockholders, only such business
shall be conducted, and only such proposals shall be acted upon, as shall have
been stated in the written notice of the special meeting, unless otherwise
provided by law.

                                  ARTICLE XVI

                              AMENDMENT OF BYLAWS

      The Bylaws of the Bank may be adopted, altered, amended, changed or
repealed by the Board of Directors or the stockholders of the Bank. Such action
by the Board of Directors shall require the affirmative vote of at least
two-thirds of the Directors then in office at a duly constituted meeting of the
Board of Directors unless at the time of such action there shall be an
Interested Stockholder, in which case such action shall also require the
affirmative vote of at least a majority of the Continuing Directors then in
office. Such action by the stockholders shall require (i) approval by the
affirmative vote of a majority of Directors then in office, unless at the time
of such action there shall be an Interested Stockholder, in which case such
action shall also require the affirmative vote of at least a majority of the
Continuing Directors then in office, at such meeting, (ii) unless waived by the
affirmative vote of a majority of the Directors then in office (and, if
applicable, Continuing Directors) specified in the preceding sentence, the
submission by the stockholders of written proposals for adopting, altering,
amending, changing or repealing the Bylaws that comply in all respects with the
provisions of the Bylaws governing such submissions and (iii) the affirmative
vote of at least eighty percent (80%) of the voting power of the then
outstanding Voting Stock voting together as a single class at a duly constituted
meeting of stockholders called expressly for such purpose.


                                      -13-
<PAGE>

                                 ARTICLE XVII

                             AMENDMENT OF CHARTER

            This Charter may be amended at a duly constituted meeting of
stockholders called expressly for such purpose, by the affirmative vote of at
least 80% of the total votes eligible to be cast by stockholders on such
amendment, voting together as a single class; provided, however, that if the
Board of Directors recommends, by the affirmative vote of at least two-thirds of
the Directors then in office at a duly constituted meeting of the Board of
Directors (unless at any time within the 60 day period immediately preceding the
meeting at which the stockholder vote is to be taken, there shall be an
Interested Stockholder, in which case such action shall also require the
affirmative vote of a majority of the Disinterested Directors then in office),
that stockholders approve such amendment at such meeting of stockholders, such
amendment shall only require the affirmative vote of a majority of the total
votes eligible to be cast by stockholders on such amendment, voting together as
a single class. Unless otherwise provided by law, any amendment, addition,
alteration, change or repeal so acted upon shall be effective on the date it is
filed with the Secretary of State of the Commonwealth of Massachusetts or on
such other date as specified in such amendment, addition, alteration, change or
repeal or as the Secretary of State may specify.


                                      -14-
<PAGE>

                                   APPENDIX A

                        DIRECTORS OF THE WESTBOROUGH BANK

          NAME                                 EXPIRATION OF TERM
          ----                                 ------------------

          Nelson P. Ball                       2001

          Edward S. Bilzerian                  2002

          David E. Carlstrom                   2000

          John L. Casagrande                   2000

          William W. Cotting, Jr.              2000

          Robert G. Daniel                     2001

          Earl H. Hutt                         2001

          Walter A. Kinell, Jr.                2000

          Robert A. Klugman                    2000

          Roger B. Leland                      2001

          Joseph F. MacDonough                 2001

          Paul F. McGrath                      2002

          Charlotte C. Spinney                 2002

          Phyllis A. Stone                     2002

          James E. Tashjian                    2002

          Daniel G. Tear                       2000


                                      -15-

<PAGE>

                                                                     Exhibit 3.4

                                    BYLAWS

                                      OF

                             THE WESTBOROUGH BANK


                                   ARTICLE I

                                 ORGANIZATION

      The name of this bank is "The Westborough Bank" (the "Bank"). The Bank
shall have and fully exercise all powers and authority, both express and
implied, available to it under applicable law.

                                  ARTICLE II

                                    OFFICES

      2.1 PRINCIPAL OFFICE. The principal office of the Bank shall be located at
100 E. Main Street, Westborough, Massachusetts and may be changed from time to
time by the Board of Directors of the Bank, subject, however, to compliance with
the provisions of Section 2 of Chapter 167C of the Massachusetts General Laws,
or successor statute.

      2.2 ADDITIONAL OFFICES. The Bank may have such additional offices, either
within or without the Commonwealth of Massachusetts, as the Board of Directors
may from time to time designate or the business of the Bank may require,
subject, however, to compliance with the provisions of Section 3 of Chapter 167C
of the Massachusetts General Laws, or successor statute, and to the approval of
the Federal Deposit Insurance Corporation (the "FDIC") to the extent required by
law.

                                  ARTICLE III

                                 STOCKHOLDERS

      3.1 ANNUAL MEETING. The annual meeting of the stockholders of the Bank
shall be held on the third Thursday in January of each year or on such other day
(other than a legal holiday or day of religious significance) as the Board of
Directors shall designate. The time and place of the annual meeting shall be
designated by the Board of Directors.

      3.2 SPECIAL MEETING. Special meetings of stockholders of the Bank may be
called only by the Board of Directors pursuant to a resolution adopted by a
majority of the total number of authorized directorships (whether or not there
exist any vacancies in previously authorized directorships at the time any such
resolution is presented to the Board for adoption) (the "Whole Board"),
(provided, however, that if there is an Interested Stockholder, any such call by
the Board of Directors shall also require the affirmative vote of a majority of
the Disinterested Directors then
<PAGE>

in office). Special meetings shall be called by the Clerk, or in the case of the
death, absence, incapacity or refusal of the Clerk, by any other officer, upon
written application of one or more stockholders who hold at least 80% in
interest of the capital stock entitled to vote at such meeting. Application to a
court pursuant to Section 34(b) of Chapter 156B (the "Massachusetts Business
Corporation Law") of The General Laws of The Commonwealth of Massachusetts (or
successor provisions) requesting the call of a special meeting of stockholders
because none of the officers is able and willing to call such a meeting may be
made only by stockholders who hold at least 80% in interest of the capital stock
entitled to vote at such meeting. At a special meeting of stockholders, only
such business shall be conducted, and only such proposals shall be acted upon,
as shall have been stated in the written notice of the special meeting, unless
otherwise provided by law. As used in these Bylaws, the terms "Interested
Stockholder" and "Disinterested Director" shall have the same respective
meanings assigned to them in the Charter. Any determination of beneficial
ownership of securities under these Bylaws shall be made in the manner specified
in the Charter.

      3.3 PLACE OF MEETING. The Board of Directors may designate the place of
meeting for any meeting of the stockholders. If no designation is made by the
Board of Directors, the place of meeting shall be the principal executive
offices of the Bank.

      3.4 NOTICE OF MEETING. A written notice of all annual and special meetings
of stockholders stating the hour, date, place and purposes of such meetings
shall be given by the Clerk or an Assistant Clerk (or other person authorized by
these Bylaws or by law) not less than seven days nor more than fifty days before
the meeting to each stockholder entitled to vote thereat or to each stockholder
who, under the Charter or under these Bylaws, is entitled to such notice by
mailing it addressed to such stockholder at the address of such stockholder as
it appears on the stock transfer books of the Bank. If mailed, such notice shall
be deemed to be delivered when deposited in the United States mail with postage
thereon prepaid. In the case of a special meeting the notice shall also state
the purpose or purposes thereof. Any previously scheduled meeting of the
stockholders may be postponed by resolution of the Board of Directors upon
public notice given prior to the time previously scheduled for such meeting of
stockholders.

      3.5 WAIVER OF NOTICE. Notice of any stockholders' meeting may be waived in
writing by any stockholder either before or after the time stated therein for
convening of the meeting, and, if any person present in person or by proxy at a
stockholders' meeting does not protest, prior to or at the commencement of the
meeting, the lack of proper notice, such person shall be deemed to have waived
notice of such meeting.

      3.6 QUORUM AND ADJOURNMENT. Except as otherwise provided by law or by the
Charter, the holders of a majority of the voting power of the then outstanding
shares of the Bank entitled to vote generally in the election of directors (the
"Voting Stock"), represented in person or by proxy, shall constitute a quorum at
a meeting of stockholders, except that when specified business is to be voted on
by a class or series voting as a class, the holders of a majority of the shares
of such class or series shall constitute a quorum for the transaction of such
business. The chairman of the meeting or a majority of the voting power of the
shares of Voting Stock so represented may adjourn the meeting from time to time,
whether or not there is such a quorum (or in the case of specified business to
be voted on as a class or series, the chairman or a majority of the shares of
such class or


                                      -2-
<PAGE>

series so represented may adjourn the meeting with respect to such specified
business). No notice of the time and place of adjourned meetings need be given
except as required by law. The stockholders present at a duly organized meeting
may continue to transact business until adjournment, notwithstanding the
withdrawal of enough stockholders to leave less than a quorum.

      3.7 PROXIES. Stockholders may vote either in person or by written proxy
dated not more than six months before the meeting named therein. Proxies shall
be filed with the Clerk of the Bank at any meeting or of any adjournment
thereof, before being voted. Except as otherwise limited therein, proxies shall
entitle the persons authorized thereby to vote at any adjournment of such
meeting, but they shall not be valid after final adjournment of such meeting. A
proxy with respect to stock held in the name of two or more persons shall be
valid if executed by or on behalf of any one of them unless at or prior to the
exercise of the proxy the Bank receives a specific written notice to the
contrary from any one of them. A proxy purporting to be executed by or on behalf
of a stockholder shall be deemed valid unless challenged at or prior to its
exercise, and the burden of proving invalidity shall rest on the challenger.

      3.8   NOTICE OF STOCKHOLDER BUSINESS AND NOMINATIONS.

            A.    ANNUAL MEETINGS OF STOCKHOLDERS

            1. Nominations of persons for election to the Board of Directors of
      the Bank and the proposal of business to be considered by the stockholders
      at an annual meeting of the stockholders may be made (a) pursuant to the
      Bank's notice of meeting delivered pursuant to Section 3.4 of these
      Bylaws, (b) by or at the direction of the Board of Directors pursuant to a
      resolution adopted by a majority of the Whole Board (unless there is an
      Interested Stockholder, in which case the affirmative vote of a majority
      of the Disinterested Directors then in office shall also be required) or
      (c) by any stockholder of the Bank who is entitled to vote at the meeting,
      who complied with the notice procedures set forth in clauses (2) and (3)
      of paragraph (A) of this Section 3.8 and who was a stockholder of record
      at the time such notice is delivered to the Clerk of the Bank

            2. For nominations or other business to be properly brought before
      an annual meeting by a stockholder pursuant to clause (c) of paragraph
      (A)(1) of this Section 3.8, the stockholder must have given timely notice
      thereof in writing to the Clerk of the Bank. To be timely, a stockholder's
      notice shall be delivered to the Clerk at the principal executive offices
      of the Bank not less than seventy days nor more than ninety days prior to
      the first anniversary of the preceding year's annual meeting; provided,
      however, that in the event that the date of the annual meeting is advanced
      by more than twenty days, or delayed by more than seventy days, from such
      anniversary date, notice by the stockholder to be timely must be so
      delivered not earlier than the ninetieth day prior to such annual meeting
      and not later than the close of business on the later of the seventieth
      day prior to such annual meeting. Such stockholder's notice shall set
      forth (a) as to each person whom the stockholder proposes to nominate for
      election or reelection as a director all information relating to such
      person that is required to be disclosed in solicitations of proxies for
      election of directors, or is otherwise required, in each case pursuant to
      regulations promulgated by the FDIC pursuant to the


                                      -3-
<PAGE>

      Securities Exchange Act of 1934, as amended (the "Exchange Act"),
      including such person's written consent to being named in the proxy
      statement as a nominee and to serving as a director if elected; (b) as to
      any other business that the stockholder proposes to bring before the
      meeting, a brief description of the business desired to be brought before
      the meeting, the reasons for conducting such business at the meeting and
      any material interest in such business of such stockholder and the
      beneficial owner, if any, on whose behalf the proposal is made; and (c) as
      to the stockholder giving the notice and the beneficial owner, if any, on
      whose behalf the nomination or proposal is made (i) the name and address
      of such stockholder, as they appear on the Bank's books, and of such
      beneficial owner and (ii) the class and number of shares of the Bank which
      are owned beneficially and of record by such stockholder and such
      beneficial owner.

            B. SPECIAL MEETING OF STOCKHOLDERS. Only such business shall be
conducted at a special meeting of stockholders as shall have been brought before
the meeting pursuant to the Bank's notice of meeting pursuant to Section 3.4 of
these Bylaws.

            C.    GENERAL.

            1. Only persons who are nominated in accordance with the procedures
      set forth in these Bylaws shall be eligible to serve as directors and only
      such business shall be conducted at a meeting of stockholders as shall
      have been brought before the meeting in accordance with the procedures set
      forth in these Bylaws.

            2. Except as otherwise provided by law, the Charter or these Bylaws,
      the President of the Bank as chairman of the meeting shall have the power,
      and duty to determine whether a nomination or any business proposed to be
      brought before the meeting was made in accordance with the procedures set
      forth in these Bylaws and, if any proposed nomination or business is not
      in compliance with these Bylaws, to declare that such defective proposal
      or nomination shall be disregarded.

            3. Notwithstanding the foregoing provisions of these Bylaws, a
      stockholder shall also comply with all applicable requirements of the
      Exchange Act and the rules and regulations thereunder with respect to the
      matters set forth in those Bylaws. Nothing in these Bylaws shall be deemed
      to affect any rights (i) of stockholders to request inclusion of proposals
      in the Bank's proxy statement pursuant to rules promulgated under the
      Exchange Act or (ii) of the holders of any series of Preferred Stock to
      elect directors under specified circumstances.

      3.9 PROCEDURE FOR ELECTION OF DIRECTORS: REQUIRED VOTE. Election of
directors at all meetings of the stockholders at which directors are to be
elected shall be by written ballot, and except as otherwise set forth in the
Charter with respect to the right of the holders of any series of Preferred
Stock or any other series or class of stock to elect additional directors under
specified circumstances, a plurality of the votes cast thereat shall elect the
directors. Except as otherwise provided by law, the Charter or these Bylaws, all
matters submitted to the stockholders at any meeting shall be decided by the
affirmative vote of a majority of the shares present in person or


                                      -4-
<PAGE>

represented by proxy at the meeting and entitled to vote on the matter and shall
be the act of the stockholders.

      3.10 NO STOCKHOLDER ACTION BY WRITTEN CONSENT. Subject to the rights of
the holders of any series of Preferred Stock or any other series or class of
stock as set forth in the Charter to elect additional directors under specific
circumstances or to consent to specific actions taken by the Bank, any action
required or permitted to be taken by the stockholders of the Bank must be
effected at an annual or special meeting of stockholders of the Bank and may not
be effected by any consent in writing by such stockholders.

                                  ARTICLE IV

                              BOARD OF DIRECTORS

      4.1 GENERAL POWERS. The business and affairs of the Bank shall be managed
by or under the direction of its Board of Directors. In addition to the powers
and authorities by these Bylaws expressly conferred upon them, the Board of
Directors may exercise all such powers of the Bank and do all such lawful acts
and things as are not by law or by the Charter or by these Bylaws required to be
exercised or done by the stockholders.

      4.2 COMPOSITION AND TERM. The Board of Directors shall be composed of: (a)
those persons designated in the Charter of the Bank, such persons to serve as
directors until the respective expiration dates of their terms as set forth
therein and until their successors are elected and qualified and (b) as such
terms expire, those persons who are elected as directors from time to time as
provided herein. Subject to the rights of the holders of any series of Preferred
Stock or any other series or class of stock as set forth in the Charter to elect
directors under specified circumstances, the number of directors shall be fixed
from time to time exclusively pursuant to a resolution adopted by a majority of
the Whole Board (provided that if at the time of such action there is an
Interested Stockholder, a majority vote of the Disinterested Directors then in
office shall also be required), but shall consist of not more than twenty-five
nor less than seven directors. The directors, other than those who may be
elected by the holders of any series of Preferred Stock or any other series or
class of stock as set forth in the Charter, shall be divided into three classes
as nearly equal in number as possible, and designated as Class I, Class II and
Class III. Members of each Class shall hold office until their successors shall
have been duly elected and qualified. At each succeeding annual meeting of
stockholders of the Bank, the successors of the Class of directors whose term
expires at that meeting shall be elected by a plurality vote of all votes cast
at such meeting to hold office for a term expiring at the annual meeting of
stockholders held in the third year following the year of their election, and
until their successors are elected and qualified. Additional directors may be
elected in any fiscal year by vote of a majority of the directors then in
office. No person shall be elected or re-elected as a Director for a term
extending beyond his or her 75th birthday.

      Subject to the rights of the holders of any series of Preferred Stock then
outstanding, newly created directorships resulting from any increase in the
authorized number of directors or any vacancies in the Board of Directors
resulting from death, resignation, retirement, disqualification, removal from
office or other cause may be filled only by a majority vote of the directors
then in


                                      -5-
<PAGE>

office, though less than a quorum, (provided, however, that if there is an
Interested Stockholder, any such action by the Board of Directors shall also
require the affirmative vote of a majority of the Disinterested Directors then
in office) and directors so chosen shall hold office for a term expiring at the
annual meeting of stockholders at which the term of office of the class to which
they have been chosen expires. No decrease in the number of directors
constituting the Board of Directors shall shorten the term of any incumbent
director.

      4.3 QUALIFICATION. Each director shall have such qualifications as are
required by applicable law. Each director shall own, in his or her own right and
free of any lien or encumbrance, common stock, either of the Bank or of a
company owning seventy-five percent of the stock of the Bank, having a par
value, or a fair market value on the date the person became a director, of not
less than $1,000. Any director who ceases to be the owner of the required number
of shares of stock, or who becomes in any other manner disqualified, shall
vacate his or her office forthwith. Each director, when appointed or elected,
shall take an oath that he or she will faithfully perform the duties of his or
her office and that he or she is the owner, in his or her own right and free of
any lien or encumbrance, of the amount of stock required by this Section 4.3. To
the extent required by law, members of the Board of Directors shall be citizens
and residents of the Commonwealth of Massachusetts.

      4.4 REGULAR MEETINGS. A regular meeting of the Board of Directors shall be
held without notice other than these Bylaws immediately after, and at the same
place as, each annual meeting of stockholders. The Board of Directors may, by
resolution, provide the time and place for the holding of additional regular
meetings without notice other than such resolution.

      4.5 SPECIAL MEETINGS. Special meetings of the Board of Directors shall be
called at the request of the Chairman of the Board, if one is elected, the
President, or a majority of the Board of Directors. The person or persons
authorized to call special meetings of the Board of Directors may fix the place
and time of the meetings.

      4.6 NOTICE. Notice of any special meeting shall be given to each director
at his or her business or residence in writing by hand delivery, first class or
overnight mail or courier service, telegram or facsimile transmission or orally
by telephone communication. If mailed, such notice shall be deemed adequately
delivered when deposited in the United States mails so addressed, with postage
thereon prepaid, at least five days before such meeting. If by telegram,
overnight mail, or courier service such notice shall be deemed adequately
delivered when the telegram is delivered to the telegraph company or its notice
is delivered to the overnight mail or courier service company at least
twenty-four hours before such meeting. If by facsimile transmission, such notice
shall be deemed adequately delivered when the notice is transmitted at least
twenty-four hours before such meeting. If by telephone or by hand delivery, the
notice shall be given at least twelve hours prior to the time set for the
meeting. Neither business to be transacted at, nor the purpose of, any regular
or special meeting of the Board of Directors need be specified in the notice of
such meeting, except for amendments to these Bylaws as provided under Article 12
of these Bylaws. A meeting may be held at any time without notice if all the
directors are present or if those not present waive notice of the meeting as
provided in Section 4.7 of these Bylaws.


                                      -6-
<PAGE>

      4.7 WAIVER OF NOTICE. Notice of any directors' meeting may be waived in
writing by all the directors and, if any director present at a directors'
meeting does not protest prior to or at the commencement of the meeting the lack
of proper notice, he or she shall be deemed to have waived notice of such
meeting.

      4.8 QUORUM. A majority of the Whole Board shall constitute a quorum for
the transaction of business, but if at any meeting of the Board of Directors
there shall be less than a quorum present, a majority of the directors present
may adjourn the meeting from time to time without further notice. The act of the
majority of the directors present at a meeting at which a quorum is present
shall be the act of the Board of Directors.

      4.9 VACANCIES. Subject to the rights of the holders of any series of
Preferred Stock or any other series or class of stock as set forth in the
Charter to elect additional directors under specified circumstances, vacancies
resulting from death, resignation, retirement, disqualification, removal from
office or other cause, and newly created directorships resulting from any
increase in the authorized number of directors, may be filled only by the
affirmative vote of a majority of the remaining directors, though less than a
quorum of the Board of Directors, unless there is an Interested Stockholder, in
which case such vacancy may only be filled by vote of a majority of the
Distinterested Directors then in office. A director so elected shall hold office
for a term continuing until the next election of directors by the stockholders.
No decrease in the number of authorized directors shall shorten the term of any
incumbent director.

      4.10 PRESUMPTION OF ASSENT. A director of the Bank who is present at a
meeting of the Board of Directors at which action on any Bank matter is taken
shall be presumed to have assented to the action taken unless his or her dissent
or abstention shall be entered in the minutes of the meeting or unless he or she
shall file a written dissent to such action with the person acting as the Clerk
of the meeting before the adjournment thereof or shall forward such dissent by
registered mail to the Clerk of the Bank within five days after the date a copy
of the minutes of the meeting is received. Such right to dissent shall not apply
to a director who voted in favor of such action.

      4.11 MANNER OF PARTICIPATION. Members of the Board of Directors or of
committees elected by the Board pursuant to Section 4.15 may participate in
meetings of the Board or such committee by means of conference telephone or
similar communications equipment by which all persons participating in the
meeting can hear each other. Such participation shall constitute presence in
person but shall not constitute attendance for the purpose of compensation
pursuant to Section 4.12 or Section 5.8, unless the Board of Directors by
resolution so provides.

      4.12 COMPENSATION OF DIRECTORS. The Board of Directors shall have
authority to fix fees of directors, including a reasonable allowance for
expenses actually incurred in connection with their duties.

      4.13 RESIGNATION. Any director may resign at any time by sending a written
notice of such resignation to the principal executive office of the Bank
addressed to the Chairman of the Board, the Chief Executive Officer or the
Clerk. Unless the resigning director otherwise specifies in the notice


                                      -7-
<PAGE>

of resignation, such resignation shall take effect upon receipt by the Chairman
of the Board, the Chief Executive Officer or the Clerk.

      4.14 COMMITTEES. In addition to the Executive Committee referred to in
Article 5 of these Bylaws and the Audit Committee referred to in Section 4.15
hereof, the Board of Directors may, by resolution adopted by a majority of the
Whole Board, designate one or more additional committees, each such additional
committee to consist of those directors elected by the Board of Directors. The
Board of Directors may elect one or more directors as alternate members of any
such committee, who may take the place of any absent member or members at a
meeting of such committee.

            If a member of any such committee shall be absent from any meeting,
or disqualified from voting thereat, the remaining member or members present and
not disqualified from voting, whether or not such member or members constitute a
quorum, may, by unanimous vote, appoint another member of the Board of Directors
to act at the meeting in place of an absent or disqualified member. Any such
committee, to the extent provided in the resolution of the Board of Directors,
shall have and may exercise, when the Board of Directors is not in session, all
the powers and authority of the Board of Directors in the direction of the Bank,
except action in respect to dividends to stockholders, election of the principal
officers, the filling of vacancies in the Board of Directors or committees
created pursuant to the authority set forth in this section, the amendment of
the Charter of the Bank, or the amendment of these Bylaws.

            Such committee or committees shall have such name or names as may be
determined from time to time by resolution adopted by the Board of Directors.
Unless otherwise specified in the resolution of the Board of Directors
designating the committee, the majority of the total number of members of the
committee shall constitute a quorum for the transaction of business, and (the
vote of the majority of the members of the committee present at any meeting of
which there is a quorum shall be the act of the committee. Each such committee
shall keep regular minutes of its meetings and report the same to the Board of
Directors, when required.

      4.15 AUDIT COMMITTEE. The Board of Directors shall, by resolution adopted
by a majority of the Whole Board, designate certain directors of the Bank to
constitute an Audit Committee, none of whom shall be an operating officer of the
bank. The Board of Directors shall cause an annual audit to be made of the
financial statements of the Bank by certified public accountants under the
supervision of such Audit Committee, as of a date to be determined by such
Committee. The Audit Committee shall perform such other functions as a duly
adopted resolution of the Board of Directors may provide.

      4.16 REMOVAL. Subject to the rights of the holders of any series of
Preferred Stock or any other series or class of stock as set forth in any
certificate of establishment with respect thereto to elect additional Directors
under specific circumstances, any Director may be removed from office at any
time, but only for cause and only by the affirmative vote of (i) two-thirds of
the Whole Board or (ii) the holders of at least eighty percent (80%) of the
voting power of the then outstanding shares of the Voting Stock, voting together
as a single class. At least thirty days prior to such meeting of the Board of
Directors or the stockholders, as applicable, written notice shall be sent to
the Director whose removal will be considered at such meeting.


                                      -8-
<PAGE>

                                   ARTICLE V

                              EXECUTIVE COMMITTEE

      5.1 COMPOSITION. The Executive Committee shall consist of six directors,
one of whom shall be the President who shall preside, subject to the limitations
provided by law. The Committee shall elect a Clerk of the Executive Committee
who may but need not be member thereof; and, in the case of his or her absence
or disability, the Committee or the President may appoint a person to serve as
Clerk PRO TEM. Such Clerk shall be subject to the duties and requirements
provided by law.

      5.2 POWERS OF THE EXECUTIVE COMMITTEE. The Executive Committee shall make
the investment of all the funds of the Bank and shall have charge of, and the
power to sell, or authorize the sale of all property held by it. The Committee
also shall have charge of the Bank building and all equipment used or owned by
the Bank, and shall have authority to purchase any necessary equipment or to
make any necessary repairs. It shall approve all loans made, shall make all
changes in the property or security pledged, or the rates of interest charged
therfor, and all purchases of bonds, stocks, and notes, and in general shall
make and change all investment of the funds of the Bank under such limitations
as are prescribed by law. The Committee shall direct the Treasurer to collect,
by suit or otherwise, all monies due the Bank when its interest so requires, and
shall exercise general supervision and control of all matters pertaining to
property of the Bank, subject always to direction of the directors and to the
provisions of law.

      In addition to the powers and duties provided by law, the Executive
Committee shall exercise general supervision and control in all matters
pertaining to the interests of the Bank not otherwise provided by law or in
these bylaws, subject at all times to the direction of the Board of Directors.
In case of the death or disability of the President, the Executive Committee may
designate a Vice President or the Treasurer to perform his or her duties, and in
case of the death, disability or termination of employment of any other officer,
the Executive Committee may designate a person to act temporarily in such other
officer's stead. In each case until the next meeting of the Board of Directors,
and in case of the creation of a new office, the Executive Committee may fill
such office until the next meeting of the Board of Directors.

      5.3 RECORD OF PROCEEDINGS. The Executive Committee shall keep minutes of
its acts and proceedings which shall be submitted to the next succeeding meeting
of the Board of Directors for approval; but failure to submit or to receive
approval of such minutes shall not invalidate any action taken upon an
authorization contained in them.

      5.4 PLACE OF MEETINGS. Meetings of the Executive Committee, regular or
special, may be held either within or without the United States.

      5.5 REGULAR MEETINGS. Regular meetings of the Executive Committee, of
which no notice shall be necessary, shall be held on such days and at such
places as shall be established by resolution adopted by the majority of the
Executive Committee.


                                      -9-
<PAGE>

      5.6 SPECIAL MEETINGS. Special meetings of the Executive Committee shall be
called at the request of any member of the Executive Committee and shall be held
upon notice by mail, facsimile or comparable facility, posted or delivered for
transmission not later than during the third day immediately preceding the day
for the meeting, or by telephone not later than the day immediately preceding
the day for the meeting. Notice of any special meeting of the Executive
Committee may be waived in writing, signed by the member or members entitled to
the notice, whether before or after the time of the meeting. Attendance of any
member of the Executive Committee at a special meeting shall constitute a waiver
of notice of the meeting.

      5.7 QUORUM. Three of the Executive Committee's elected members shall
constitute a quorum for the transaction of business.

      5.8 COMPENSATION. The Board of Directors may authorize payment to the
members of the Executive Committee of a reasonable fee as compensation for
service as a member of the Executive Committee.

                                  ARTICLE VI

                                   OFFICERS

      6.1 ENUMERATION. The officers of the Bank shall consist of a President,
one or more Vice Presidents, a Treasurer, a Clerk and such other officers as the
Board of Directors may determine to be necessary for the management of the Bank.

      6.2 ELECTION. The President and Treasurer shall be elected annually by the
Board of Directors and the Clerk shall be elected by the stockholders at their
annual meeting or at a special meeting of stockholders duly called for such
purpose. Other officers may be elected by the Board of Directors at any meeting
of the Board of Directors.

      6.3 QUALIFICATION. Any two or more offices may be held by any person. The
President shall be a Director.

      6.4 TENURE. Except as otherwise provided by law, by the Charter, or by
these Bylaws, the President and Treasurer shall hold office until the first
meeting of the Board of Directors following the next annual meeting of the
stockholders and until their respective successors are elected and qualified;
the Clerk shall hold office until the next annual meeting of stockholders and
until a successor is elected and qualified; and all other officers shall hold
office until the first meeting of the Board of Directors following the next
annual meeting of stockholders, or for such shorter term as the Board of
Directors may fix at the time such officers are elected. The President may
resign at any time by written notice to the Board of Directors or the Clerk. Any
other officer may resign at any time by written notice to the President. Such
resignation shall be effective upon receipt unless the resignation otherwise
provides. Election or appointment of an officer, employee or agent shall not of
itself create contract rights. The Board of Directors may, however, authorize
the Bank to enter into an employment contract with any officer in accordance
with law, but no such contract right shall


                                      -10-
<PAGE>

impair the right of the Board of Directors to remove any officer at any time in
accordance with Section 6.5 hereof.

      6.5 REMOVAL. Except as otherwise provided by law, the Charter or these
Bylaws, the Board of Directors may remove any officer with or without cause by
the affirmative vote of a majority of the Whole Board; provided, however, that
if at the time of such removal there is an Interested Stockholder, the
affirmative vote of a majority of the Disinterested Directors then in office
shall also be required. Any such removal, other than for cause, shall be without
prejudice to the contract rights, if any, of the persons involved.

      6.6 ABSENCE OR DISABILITY. In the event of the absence or disability of
any officer, the Board of Directors may designate another officer to act
temporarily in place of such absent or disabled officer.

      6.7 VACANCIES. Any vacancy in any office may be filled for the unexpired
portion of the term by the Board of Directors.

      6.8 CHAIRMAN OF THE BOARD. The Chairman of the Board, if any, shall
preside at all meetings of the Board of Directors. If a Chairman of the Board is
not elected or is absent, the President shall preside at all meetings of the
Board of Directors. The Chairman of the Board shall have such other powers and
shall perform such other duties as the Board of Directors may from time to time
designate. If the Chairman of the Board is not the President, he or she shall
also have such powers and perform such duties as the President may from time to
time designate.

      6.9 THE PRESIDENT. The President shall be the Chief Executive Officer,
unless the Board of Trustees, by special vote, transfers the duties of Chief
Executive Officer upon the Treasurer or an Executive Vice President. The
President shall, subject to the direction of the Board of Directors, have
general supervision and control of the Bank's business and shall preside, when
present, at all meetings of the stockholders and, in the absence of the Chairman
of the Board, at all meetings of the Board of Directors.

      6.10 VICE PRESIDENTS, TREASURER AND OTHER OFFICERS. Any Vice President,
the Treasurer and any other officers whose powers and duties are not otherwise
specifically provided for herein shall have such powers and shall perform such
duties as the Chief Executive Officer may from time to time designate.

      6.11 CLERK AND ASSISTANT CLERKS. The Clerk shall keep a record of the
meetings of stockholders. If a Secretary is not elected or is absent, the Clerk
shall keep a record of the meetings of the Board of Directors. In the absence of
the Clerk, an Assistant Clerk, if one is elected, shall perform the Clerk's
duties. Otherwise a Temporary Clerk designated by the person presiding at the
meeting shall perform the Clerk's duties.


                                      -11-
<PAGE>

                                  ARTICLE VII

                       STOCK CERTIFICATES AND TRANSFERS

      7.1 CERTIFICATES OF STOCK. Unless otherwise provided by the Board of
Directors, each stockholder shall be entitled to a certificate of the capital
stock of the Bank in such form as may from time to time be prescribed by the
Board of Directors. Such certificate shall be signed by the President or a Vice
President and by the Treasurer or an Assistant Treasurer. Such signatures may be
facsimile if the certificate is signed by a transfer agent or by a registrar,
other than a Director, officer or employee of the Bank. In case any officer who
has signed or whose facsimile signature has been placed on such certificate
shall have ceased to be such officer before such certificate is issued, it may
be issued by the Bank with the same effect as if he or she were such officer at
the time of its issue. Every certificate for shares of stock which are subject
to any restriction on transfer and every certificate issued when the Bank is
authorized to issue more than one class or series of stock shall contain such
legend with respect thereto as is required by law.

      7.2 TRANSFERS. Subject to any restrictions on transfer and unless
otherwise provided by the Board of Directors, shares of stock may be transferred
on the books of the Bank by the surrender to the Bank or its transfer agent of
the certificate therefor properly endorsed or accompanied by a written
assignment and power of attorney properly executed, with transfer stamps (if
necessary) affixed, and with such proof of the authenticity of signature as the
Bank or its transfer agent may reasonably require.

      7.3 RECORD HOLDERS. Except as otherwise required by law, by the Charter or
by these Bylaws, the Bank shall be entitled to treat the record holder of stock
as shown on its books as the owner of such stock for all purposes, including the
payment of dividends and the right to vote, regardless of any transfer, pledge
or other disposition of such stock, until the shares have been transferred on
the books of the Bank in accordance with the requirements of these Bylaws.

            It shall be the duty of each stockholder to notify the Bank of his
or her address and any changes thereto.

      7.4 RECORD DATE. The Board of Directors may fix in advance a time of not
more than sixty days before the date of any meeting of the stockholders, the
date for the payment of any dividend or the making of any distribution to
stockholders or the last day on which the consent or dissent of stockholders may
be effectively expressed for any purpose, as the record date for determining the
stockholders having the right to notice of and to vote at such meeting, and any
adjournment thereof, or the right to receive such dividend or distribution or
the right to give such consent or dissent. In such case, only stockholders of
record on such record date shall have such right, notwithstanding any transfer
of stock on the books of the Bank after the record date.

            If no record date is fixed and the transfer books are not closed,
(a) the record date for determining stockholders having the right to notice of
or to vote at a meeting of stockholders shall be the close of business on the
day next preceding the day on which notice is given, and (b) the


                                      -12-
<PAGE>

record date for determining stockholders for any other purpose shall be the
close of business on the date on which the Board of Directors acts with respect
thereto.

      7.5 REPLACEMENT OF CERTIFICATES. In case of the alleged loss, destruction
or mutilation of a certificate of stock, a duplicate certificate may be issued
in place thereof, upon such terms as the Board of Directors may prescribe.

      7.6 ISSUANCE OF CAPITAL STOCK. Except as provided by law, the Board of
Directors shall have the authority, with the approval of the Commissioner of
Banks of the Commonwealth of Massachusetts to the extent required by law, to
issue or reserve for issue from time to time the whole or any part of the
capital stock of the Bank which may be authorized from time to time, to such
persons or organizations, for such consideration, whether cash, property,
services or expenses and on such terms as the Board of Directors may determine,
including, without limitation, the granting of options, warrants or conversion
or other rights to subscribe to said capital stock.

      7.7 DIVIDENDS. Subject to applicable law, the Charter and these Bylaws,
the Board of Directors may from time to time declare, and the Bank may pay,
dividends on outstanding shares of its capital stock.

                                 ARTICLE VIII

                                   DEPOSITS

      Deposits of any type permitted by law may be received by the Bank on such
terms and subject to such limitations as are from time to time provided by law
and the rules, regulations and Bylaws of the Bank, but any deposit may be
refused by the Bank for any reason. The foregoing notwithstanding, no deposit
may be refused by the Bank on a basis prohibited by state or federal law.

                                  ARTICLE IX

                                  WITHDRAWALS

      Deposits may be withdrawn by the depositor or by any person legally
authorized to act on the depositor's behalf. Withdrawals may be made by written
order or by any other method permitted by the Bank, subject to such requirements
as may be established from time to time by the Bank or by law. Withdrawals
requesting payment to the depositor or to one or more persons may be honored by
the Bank. Any payment made by the Bank to the depositor in person or pursuant to
any such withdrawal shall discharge the liability of the Bank to all persons to
the extent of such payment. No alleged agreement with a depositor or with any
other person inconsistent with law, these Bylaws or with any of the rules or
regulations of the Bank shall be valid or binding upon the Bank.


                                      -13-
<PAGE>

                                   ARTICLE X

                                   INTEREST

      The Bank may pay interest on deposits in accordance with law. The Bank may
elect not to include fractional parts of a dollar in principal in computing
interest. With respect to deposit accounts on which interest is payable, the
Bank may elect not to pay interest on accounts that have a balance of less than
ten dollars, or such other minimum amount as may be fixed or permitted by law,
unless otherwise provided by law.

                                  ARTICLE XI

                                INDEMNIFICATION

      11.1  INDEMNIFICATION AND INSURANCE.

            A. Each person who was or is made a party or is threatened to be
made a party to or is otherwise involved (including, without limitation, as a
witness) in any action, suit or proceeding, whether civil, derivative, criminal,
administrative or investigative (hereinafter a "proceeding"), by reason of the
fact that he or she or a person of whom he or she is the legal representative is
or was a director, officer, employee or agent of the Bank, or is or was serving
with the approval of the Bank as a director, officer, partner, trustee, employee
or agent of another corporation or of a partnership, joint venture, trust or
other enterprise, including service with respect to any employee benefit plan
(hereinafter an "indemnitee"), whether the basis of such proceeding is alleged
action or inaction in an official capacity as a director, officer, partner,
trustee, employee or agent or in any other capacity while serving as a director,
officer, partner, trustee, employee or agent, shall be indemnified and held
harmless by the Bank against all expense, liability and loss (including, without
limitation, attorneys' fees and disbursements, judgments, fines, excise taxes or
penalties under the Employee Retirement Income Security Act of 1974, as amended,
and amounts paid or to be paid in settlement) reasonably incurred by such
indemnitee in connection with such proceeding, provided that such indemnitee
shall have acted in good faith in the reasonable belief that such action was in,
or not opposed to, the best interests of the Bank or such corporation,
partnership, joint venture, trust, employee benefit plan or other enterprise, as
the case may be; provided, however, that except as provided in paragraph (C) of
this Section 11.1 with respect to proceedings seeking to enforce rights to
indemnification, the Bank shall indemnify any such indemnitee seeking
indemnification in connection with a proceeding (or part thereof) initiated by
such indemnitee only if such proceeding (or part thereof) was authorized by the
Board of Directors.

            B. The right to indemnification conferred in paragraph (A) of this
Section 11.1 shall include the right to be paid by the Bank the expenses
(including attorneys' fees and disbursements) incurred in defending any such
proceeding in advance of its final disposition (hereinafter an "advancement of
expenses"); provided, however, that, to the extent required by applicable law,
an advancement of expenses incurred by an indemnitee in his or her capacity as a
director or officer (and not in any other capacity in which service was or is
rendered by such indemnitee, including, without limitation, service to an
employee benefit plan) shall be made only


                                      -14-
<PAGE>

upon delivery to the Bank of an undertaking (hereinafter an "undertaking"), by
or on behalf of such indemnitee, to repay all amounts so advanced if it shall
ultimately be determined by final judicial decision from which there is no
further right to appeal (hereinafter a "final adjudication") that such
indemnitee is not entitled to be indemnified for such expenses under this
paragraph (B) or otherwise.

            C. If a claim under paragraphs (A) or (B) of this Section 11.1 is
not paid in full by the Bank within thirty days after a written claim has been
received by the Bank, except in the case of a claim for an advancement of
expenses, in which case the applicable period shall be twenty days, the
indemnitee may at any time thereafter bring suit against the Bank to recover the
unpaid amount of the claim. If successful in whole or in part in any such suit,
the indemnitee shall be entitled to be paid also the expense of prosecuting or
defending such suit. In (i) any suit brought by the indemnitee to enforce a
right to indemnification hereunder (but not in a suit brought by the indemnitee
to enforce a right of an advancement of expenses) it shall be a defense that,
and (ii) in any suit brought by the Bank to recover an advancement of expenses
pursuant to the terms of an undertaking, the Bank shall be entitled to recover
such expenses upon a final adjudication that, the indemnitee has not met any
applicable standard for indemnification set forth under applicable law. Neither
the failure of the Bank (including its Board of Directors, independent legal
counsel or stockholders) to have made a determination prior to the commencement
of such action that indemnification of the indemnitee is proper in the
circumstances because the indemnitee has met the applicable standard of conduct
set forth under applicable law, nor an actual determination by the Bank
(including its Board of Directors, independent legal counsel or stockholders)
that the indemnitee has not met such applicable standard of conduct, shall
create a presumption that the indemnitee has not met the applicable standard of
conduct or, in the case of such a suit brought by the indemnitee, be a defense
to such suit. In any suit brought by the indemnitee to enforce a right to
indemnification or to an advancement of expenses hereunder, or brought by the
Bank to recover an advancement of expenses pursuant to the terms of an
undertaking, the burden or proving that the indemnitee is not entitled to be
indemnified, or to such advancement of expenses, under these Bylaws or otherwise
shall be on the Bank.

            D. The right to indemnification and the advancement of expenses
conferred in this Section 11.1 shall not be exclusive of any other right which
any person may have or hereafter acquire under any statute, provision of the
Charter, provision of these Bylaws, agreement, vote of stockholders or
disinterested directors or otherwise.

            E. The Bank may maintain insurance, at its expense, to protect
itself and any director, officer, employee or agent of the Bank or another
corporation, partnership, joint venture, trust or other enterprise against any
expense, liability or loss, whether or not the Bank would have the power to
indemnify such person against such expense, liability or loss under applicable
law.

            F. The Bank may, to the extent authorized from time to time by the
Board of Directors, grant rights to indemnification, and rights to the
advancement of expenses, to any employee or agent of the Bank to the fullest
extent of the provisions of these Bylaws with respect to the indemnification and
advancement of expenses of directors and officers of the Bank.

            G. The rights to indemnification and to the advancement of expenses
conferred in paragraphs (A) and (B) of these Bylaws shall be contract rights and
such rights shall continue as


                                      -15-
<PAGE>

to an indemnitee who has ceased to be a director, officer, employee or agent and
shall inure to the benefit of the indemnitee's heirs, executors and
administrators.

            H. The rights to indemnification and to the advancement of expenses
conferred in paragraphs (A) and (B) of these Bylaws shall apply to actions taken
by any person who took such actions in his or her capacity as a legal
representative, director, officer, employee or agent of Westborough Savings Bank
or other predecessor institution of the Bank, or who was serving with the
approval of Westborough Savings Bank or other predecessor institution of the
Bank as a director, officer, partner, trustee, employee or agent of another
corporation or of a partnership, joint venture, trust or other enterprise,
including service with respect to any employee benefit plan.

                                  ARTICLE XII

                                  AMENDMENTS

      12.1 AMENDMENTS. These Bylaws may be amended, added to, rescinded or
repealed by the vote of two-thirds of the Board of Directors at any meeting of
the Board of Directors or by the stockholders, provided notice of the proposed
change was given in the notice of the meeting and, in the case of the Board of
Directors, in a notice given no less than five days prior to the meeting;
provided, however, that, notwithstanding any other provisions of these Bylaws or
any provision of law which might otherwise permit a lesser vote or no vote, but
in addition to any affirmative vote of the holders of any particular class or
series of stock required by law, the Charter or these Bylaws, the affirmative
vote of the holders of at least eighty percent (80%) of the voting power of the
then outstanding Voting Stock, voting together as a single class, shall be
required to alter, amend or repeal any provision of these Bylaws.

                                 ARTICLE XIII

                            SPECIAL CORPORATE ACTS

      13.1 EXECUTION OF NEGOTIABLE INSTRUMENTS. All checks, drafts, notes,
bonds, bills of exchange, and orders for the payment of money shall be signed by
such officer or officers of the Bank as the Board of Directors shall determine
from time to time. The Board of Directors may authorize the use of facsimile
signatures of any officer or employee in lieu of manual signatures.

      13.2 EXECUTION OF DEEDS, CONTRACTS, ETC. Subject always to the specific
directions of the Board of Directors or the Executive Committee, all deeds,
mortgages, assignments, extensions, releases, partial releases, and discharges
of mortgages made by the Bank and all other written contracts, agreements and
undertakings to which the Bank shall be a party shall be executed in its name by
the Chairman of the Board of Directors, the Chief Executive Officer, any
Executive Vice President, any Senior Vice President, any Vice President, or such
other officer as may be designated by the Chairman of the Board of Directors or
the Chief Executive Officer, and, when requested, the Clerk or an Assistant
Clerk shall attest to such signatures and affix the corporate seal to the
instruments.


                                      -16-
<PAGE>

      13.3 ENDORSEMENT OF STOCK CERTIFICATES. Subject always to the specific
directions of the Board of Directors or the Executive Committee, any share or
shares of stock issued by any corporation and owned by the Bank (including
reacquired shares of stock of the Bank) may, for sale or transfer, be endorsed
in the name of the Bank by the Chairman of the Board of Directors, the Chief
Executive Officer or such other officer as may be designated by the Chairman of
the Board of Directors or the Chief Executive Officer, and his or her signature
shall be attested to by the Clerk or an Assistant Clerk who shall affix the
corporate seal.

      13.4 VOTING OF SHARES OWNED BY BANK. Subject always to the specific
directions of the Board of Directors or the Executive Committee, any share or
shares of stock issued by any other corporation and owned or controlled by the
Bank may be voted at any stockholders' meeting of the other corporation by the
Chief Executive Officer of the Bank, or in the absence by such other officer as
may be designated by the Chief Executive Officer. Whenever, in the judgment of
the Chief Executive Officer, or in his or her absence, of any such other officer
as may be designated by the Chief Executive Officer, it is desirable for the
Bank to execute a proxy or give a stockholders' consent in respect to any share
or shares of stock issued by any other corporation and owned or controlled by
the Bank, the proxy or consent shall be executed in the name of the Bank by the
Chief Executive Officer without necessity of any authorization by the Board of
Directors. Any person or persons designated in the manner above stated as the
proxy or proxies of the Bank shall have full right, power and authority to vote
the share or shares of stock issued by the other corporation.

      13.5 FORECLOSURE OF MORTGAGE. Subject always to the specific directions of
the Board of Directors or the Executive Committee, in the event of a breach of
condition of any mortgage held by the Bank, the Chief Executive Officer, the
Chairman of the Board, the President, any Vice Presidents, the Treasurer or any
Assistant Treasurer are authorized and empowered severally in the name and on
behalf of the Bank, wherever authorized by the Board of Directors or the
Executive Committee, by general or specific vote, to make entry for the purpose
of taking possession of the mortgaged property or of foreclosure of such
mortgage and to perform any and all acts necessary or proper to consummate such
foreclosure and effect the due execution of any power of sale contained in such
mortgage, including the execution, acknowledgment and delivery of all deeds and
instruments of conveyance to the purchaser and the execution of all affidavits
and certificates required by law or deemed necessary by any of such officers.

                                  ARTICLE XIV

                           MISCELLANEOUS PROVISIONS

      14.1 FISCAL YEAR. Except as otherwise determined by the Board of
Directors, the fiscal year of the bank shall be the twelve months ending
September 30 or on such other date as may be required by law.

      14.2 SEAL. The Board of Directors shall have power to adopt and alter the
seal of the Bank.

      14.3 CHARTER. All references in these Bylaws to the Charter shall be
deemed to refer to the Charter of the Bank, as amended and in effect from time
to time.


                                      -17-
<PAGE>

      14.4 EFFECTIVE DATE. These Bylaws shall become effective on the date of
the formation of the Bank as a Massachusetts-chartered stock savings bank.


                                      -18-

<PAGE>
                                                                     Exhibit 8.1






Internet ID: @thacherproffitt.com

                                                        , 1999




Westborough Savings Bank
101 E. Main Street
Westborough, Massachusetts 01581

Dear Sirs:

         You have requested our opinion regarding certain federal income tax
consequences of the proposed transactions (collectively, the "Reorganization"),
more fully described below, pursuant to which Westborough Savings Bank (the
"Bank") will reorganize from a state-chartered mutual savings bank into a mutual
holding company structure. These transactions and the related sale of common
stock, also discussed below, will be effected pursuant to the Plan of
Reorganization From a Mutual Savings Bank to a Mutual Holding Company and Stock
Issuance Plan, adopted by the Board of Trustees of the Bank on March 15, 1999
(the "Plan") and amended as of the date hereof. The Reorganization and its
component and related transactions are described in the Plan and in the
Prospectus (the "Prospectus") filed with the Securities and Exchange Commission
in connection with the Reorganization and proposed sale of common stock. We are
rendering this opinion pursuant to Section 4(G) of the Plan. All capitalized
terms used but not defined in this letter shall have the meanings assigned to
them in the Plan or Prospectus. For purposes of this letter, the term "mutual
interests," with respect to the Bank and Mutual Holding Company (as defined
below), shall mean the liquidation rights in, respectively, the Bank and Mutual
Holding Company.

         The Reorganization will be effected, pursuant to the Plan, as follows:

         (1)      The Bank will organize Westborough Bancorp, as a mutual
                  savings bank ("Mutual Bank").

         (2)      Mutual Bank will organize two wholly-owned subsidiaries, one
                  of which will be Westborough Financial Services, Inc. ("Stock
                  Holding Company"), and the other of which will be an interim
                  stock savings bank ("Interim").

<PAGE>

Westborough Savings Bank
           , 1999



         (3)      The Bank will exchange its charter for a Massachusetts stock
                  savings bank charter and thereby become a stock savings bank
                  ("Stock Bank") known as The Westborough Bank (the
                  "Conversion"). The holders of deposit accounts in the Bank
                  (the "Depositors") will constructively exchange their mutual
                  interests in the Bank for shares of stock in Stock Bank. The
                  Depositors will hold deposit accounts in Stock Bank in the
                  same amount and on the same terms and conditions as the
                  deposit accounts previously held in the Bank.

         (4)      Mutual Bank will exchange its charter for a Massachusetts
                  mutual holding company charter and thereby become a mutual
                  holding company ("Mutual Holding Company").

         (5)      Interim will merge with and into Stock Bank with Stock Bank
                  surviving. In the merger, the Depositors will exchange the
                  stock of Stock Bank constructively received in the Conversion
                  for mutual interests in Mutual Holding Company (the
                  "Exchange"), which mutual interests will be substantially
                  similar to those previously held in the Bank.

         (6)      Mutual Holding Company will then contribute all of the stock
                  of Stock Bank to Stock Holding Company.

         (7)      Stock Holding Company will offer for sale up to 49% of its
                  common stock pursuant to the Plan, with priority subscription
                  rights granted in descending order to certain Depositors, to
                  certain employee stock benefit plans of the Bank, to other
                  Depositors and to certain members of the general public.

         The steps of the Reorganization described in (3) through (6) will occur
simultaneously. As a result of the Reorganization, Stock Bank will be a
wholly-owned subsidiary of Stock Holding Company and Stock Holding Company will
be a majority-owned subsidiary of Mutual Holding Company.

         In connection with the opinions expressed below, we have examined and
relied upon originals, or copies certified or otherwise identified to our
satisfaction, of the Plan and the Prospectus and of such corporate records of
the parties to the Reorganization as we have deemed appropriate. We have also
relied upon, without independent verification, the representations of the Bank
contained in its letter to us dated [__, 1999]. We have assumed that such
representations are true and that the parties to the Reorganization will act in
accordance with the Plan. In addition, we have made such investigations of law
as we have deemed appropriate to form a basis for the opinions expressed below.

         Based on and subject to the foregoing, it is our opinion that for
federal income tax purposes, under current law -

         (a) AS REGARDS THE CONVERSION:

         (1) the Conversion will constitute a reorganization under section
368(a)(1)(F) of the Code, and the Bank (in either its status as the Bank or
Stock Bank) will recognize no gain or loss as a result of the Conversion;

         (2) no Depositor will recognize gain or loss upon the constructive
receipt of shares of Stock Bank stock solely in exchange for such Depositor's
mutual interests in the Bank;

         (3) no Depositor will recognize gain or loss upon the issuance to such
Depositor of deposits in Stock Bank in the same dollar amount as such
Depositor's deposits in the Bank.

         (b) AS REGARDS THE EXCHANGE:

         (4) the Exchange will qualify as an exchange of property for stock
under Code section 351;

<PAGE>

Westborough Savings Bank
           , 1999



         (5) no shareholder of Stock Bank (I.E., a former Depositor) will
recognize gain or loss upon the transfer to Mutual Holding Company of Stock Bank
stock constructively received in the Conversion in exchange for mutual interests
in Mutual Holding Company;

         (6) Mutual Holding Company will recognize no gain or loss upon its
receipt from the shareholders of Stock Bank of shares of Stock Bank stock in
exchange for mutual interests in Mutual Holding Company;

         (c) AS REGARDS THE OFFERING UNDER THE PLAN:

         (7) no gain or loss will be recognized by the Company upon the sale of
shares of the Company common stock under the Plan;

         (8) no gain or loss will be recognized by Depositors upon the
distribution to them of nontransferable subscription rights to purchase shares
of the Company common stock under the Plan, provided that the amount to be paid
for such shares is equal to the fair market value of such shares;

         (9) the basis to the shareholders of shares of the Company common stock
purchased under the Plan pursuant to such subscription rights will be the amount
paid therefor and the holding period for such shares will begin on the date on
which such subscription rights are exercised.

         In rendering our opinion in (8), above, and our opinion regarding the
tax basis of shares of the Company common stock in (9), above, we have relied,
without independent verification, on the opinion of RP Financial, LC. that the
nontransferable subscription rights have no value.

         This opinion is given solely for the benefit of the parties to the
Plan, the Depositors and Eligible Account Holders, Supplemental Eligible Account
Holders and other investors who purchase shares pursuant to the Plan, and may
not be relied upon by any other party or entity or referred to in any document
without our express written consent. We consent to the filing of this opinion as
an exhibit to the Application for the Establishment of a Mutual Holding Company
and Associated Stock Issuance filed with the Board of Bank Incorporation and the
Division of Banks of the Commonwealth of Massachusetts in accordance with
Chapters 167A, 167H and 168 of the Massachusetts General Laws, as a supporting
document to the notice filed with the Federal Deposit Insurance Corporation
pursuant to Sections 303.161 and 303.163 and as an exhibit to the Registration
Statement on Form SB-2 filed with the Securities and Exchange Commission.


                                            Very truly yours,


                                            THACHER PROFFITT & WOOD


                                            By:

<PAGE>


                                                                     Exhibit 8.2


                            FORM OF STATE TAX OPINION




September 24, 1999




Westborough Savings Bank
100 East Main Street
Westborough, MA  01581

Re:  Mutual Holding Company Formation

Ladies and Gentlemen:

We have acted as counsel to Westborough Savings Bank (the "Bank"), a
Massachusetts chartered mutual savings bank, in connection with certain
Massachusetts state tax consequences of the transactions described in the
Westborough Savings Bank Plan of Reorganization from a Mutual Savings Bank to a
Mutual Holding Company and Stock Issuance Plan, dated as of March 15, 1999 and
amended on April 15, 1999 (the "Plan"). Capitalized terms used but not defined
herein shall have the respective meanings ascribed to them in the Plan.

We have examined the law and such papers, including the Plan of Reorganization,
as deemed necessary to render this opinion. As to questions of fact material to
our opinions we have relied upon representations set forth in the Plan of
Reorganization (including the Exhibits), and such other documents pertaining to
the transactions contemplated by the Plan of Reorganization as we have deemed
appropriate and necessary. In rendering our opinion, we have relied upon the
opinions of Thacher Proffitt & Wood related to the Federal tax consequences of
the transactions contemplated by the Plan of Reorganization (the "Federal Tax
Opinions"), without undertaking to verify the same by independent investigation.

Pursuant to the Plan of Reorganization Bank will reorganize from a
state-chartered mutual savings bank into a mutual holding company structure.

The Reorganization will be effected, pursuant to the Plan, as follows:

(1)   The Bank will organize Westborough Bancorp as a mutual savings bank
("Mutual Bank").


<PAGE>

Westborough Savings Bank
September 24, 1999
Page 2


(2)   Mutual Bank will organize two wholly-owned subsidiaries, one of which
      will be Westborough Financial Services, Inc. ("Stock Holding Company"),
      and the other of which will be an interim stock savings bank ("Interim").

(3)   The Bank will exchange its charter for a Massachusetts stock savings bank
      charter and thereby become a stock savings bank ("Stock Bank") known as
      The Westborough Bank (the "Conversion"). The holders of deposit accounts
      in the Bank (the "Depositors") will constructively exchange their mutual
      interests in the Bank for shares of stock in Stock Bank. The Depositors
      will hold deposit accounts in Stock Bank in the same amount and on the
      same terms and conditions as the deposit accounts previously held in the
      Bank.

(4)   Mutual Bank will exchange its charter for a Massachusetts mutual
      holding company charter and thereby become a mutual holding company
      ("Mutual Holding Company").

(5)   Interim will merge with and into Stock Bank with Stock Bank surviving. In
      the merger, the Depositors will exchange the stock of Stock Bank
      constructively received in the Conversion for mutual interests in Mutual
      Holding Company (the "Exchange"), which mutual interests will be
      substantially similar to those previously held in the Bank.

(6)   Mutual Holding Company will then contribute all of the stock of Stock Bank
      to Stock Holding Company.

(7)   Stock Holding Company will offer for sale up to 49% of its common stock
      pursuant to the Plan, with priority subscription rights granted in
      descending order to certain Depositors, to certain employee stock benefit
      plans of the Bank, to other Depositors and to certain members of the
      general public.

The transactions of the Reorganization described in (3) through (7) will occur
simultaneously. As a result of the reorganization, Stock Bank will be a
wholly-owned subsidiary of Stock Holding Company and Stock Holding Company will
be a majority-owned subsidiary of Mutual Holding Company.

In our examination we have assumed that (i) each entity that is a party to any
of the documents (the "Documents") described in the preceding paragraphs has
been duly organized under the laws of its state or country of organization, is
validly existing and in good standing under such laws, and is duly qualified and
in good standing in each jurisdiction in which it is required to be qualified to
engage in the transactions contemplated by the Documents; (ii) each such entity
has full power, authority, capacity and legal right to enter into and perform
the terms of the Documents and the transactions contemplated thereby; (iii) the
copies or originals of the Documents furnished to us are authentic (if
originals) or accurate (if copies), those that are contracts or instruments are
enforceable and effective in accordance with their terms against all parties
thereto, and all signatures are genuine; (iv) any representations made in the
Documents are, and will continue to be, true and complete, and no default exists
under any of the Documents; (v) the business and affairs of each of the entities
that is a party to any of the Documents will be conducted in accordance with the
Documents and all relevant laws; (vi) no actions will be taken, no change in any
of the Documents will occur, and no other events will occur,


<PAGE>

Westborough Savings Bank
September 24, 1999
Page 3

after the date hereof, that would have the effect of altering the facts,
Documents or assumptions upon which this opinion is based; and (vii) the Federal
Tax Opinions have been delivered and have not been withdrawn.

The opinions rendered herein are based upon the provisions of the Massachusetts
General Laws, proposed, temporary and final regulations of the Massachusetts
Department of Revenue (the "DOR"), judicial decisions, and rulings and
administrative interpretations of the Massachusetts General Laws, as each of the
foregoing exist on the date hereof. The opinions rendered herein are not binding
on the DOR or a court of law, and no assurance can be given that legislative or
administrative action or judicial decisions that differ from the opinions
rendered below will not be forthcoming. Any such differences could be
retroactive to transactions or business operations prior to such action or
decisions.

We express no opinion as to the Massachusetts state tax consequences other than
those described below, if any, or as to any Federal, local or foreign income or
other tax consequences, with respect to the transactions contemplated by the
Plan.

FINANCIAL INSTITUTION EXCISE TAX

Bank will be a state-chartered stock savings bank subject to the Massachusetts
financial institution excise tax under MGL chapter 63, Sections 1 and 2. Mutual
Holding Company will be a Massachusetts chartered corporation subject to the
Massachusetts financial institution excise tax under MGL chapter 63, Section 1
and 2 or the excise imposed under MGL chapter 63, Section 38B(b) if Mutual
Holding Company is classified as a security corporation pursuant to that
Section.

MGL c. 63 ss.2 provides that "[e]very financial institution engaged in business
in the commonwealth shall pay, on account of each taxable year, a tax measured
by its net income..." MGL c. 63, ss.1 defines net income for the purposes of
Section 2 as "gross income other than ninety-five percent of dividends received
in any taxable year beginning on or after January first, nineteen hundred and
ninety-nine from or on account of the ownership of any class of stock if the
financial institution owns fifteen percent or more of the voting stock of the
institution paying the dividend, less the deductions, but not credits, allowable
under the provisions of the Internal Revenue Code, as amended and in effect for
the taxable year." M.G.L. c. 63, ss.1 provides "gross income is income as
defined under the provisions of the Internal Revenue Code, as amended and in
effect for the taxable year, plus the interest from bonds, notes, and evidences
of indebtedness of any state, including this commonwealth."

MGL c 63 ss.1 provides the term "financial institution" includes any bank,
banking association, trust company, federal or state savings and loan
association, whether of issue or not, existing by authority of the United
States, or any state, or a foreign country or any law of Massachusetts. Such
financial institutions are subject to the tax rates at MGL c. 63, ss. 2(a) for
their first taxable year beginning on or after January 1, 1995 that they are
subject to Massachusetts tax. The term "financial institution" also includes a
bank

<PAGE>

Westborough Savings Bank
September 24, 1999
Page 4



holding company and any subsidiary corporation or corporate trust which
participates with it in the filing of a consolidated Federal tax return and
certain corporations subject to supervision by the Massachusetts division of
banks or any corporation in substantial competition with financial institutions
that derives more than 50% of its gross income, excluding non-recurring,
extraordinary items, from loan origination, lending or credit card activities.

Under MGL Chapter 63, Section 38B, one of the requirements for obtaining
classification as a Massachusetts security corporation is that the company be
engaged "exclusively in buying, selling, dealing in, or holding securities on
its own behalf and not as a broker".

Accordingly, based upon the facts and representation stated herein and the
existing law, it is the opinion of Wolf & Company, P.C. regarding the
Massachusetts excise tax effect of the planned reorganization that:

1.    No gain or loss shall be recognized by the Stock Bank or the Stock Holding
      Company on the receipt by the Stock Bank of money from the Stock Holding
      Company or by the Stock Holding Company upon the receipt of money from the
      sale of its Common Stock (Massachusetts Letter Ruling 87-11, Section
      1032(a) of the Code).

2.    Provided that the amount to be paid for such stock pursuant to the
      subscription rights is equal to the fair market value of the stock, no
      gain or loss will be recognized by Depositors, tax qualified employee
      plans of the Bank and employees, officers, trustees and directors of the
      Bank and of the Mutual Holding Company upon the distribution to them of
      the nontransferable subscription rights to purchase shares of stock in the
      Stock Holding Company (Section 356(a) and Massachusetts Letter Ruling
      84-11). Gain, if any, realized on the distribution to them of
      nontransferable subscription rights to purchase shares of Common Stock
      will be recognized but only in an amount not in excess of the fair market
      value of such subscription rights (Section 356(a) and Massachusetts Letter
      Ruling 84-11). They will not realize any taxable income as a result of the
      exercise of the nontransferable subscription rights (Massachusetts Letter
      Ruling 84-11).

3.    The basis of the Stock Holding Company Common Stock to its stockholders
      will be the purchase price thereof plus the fair market value, if any, of
      nontransferable subscription rights (Section 1012 of the Code and
      Massachusetts Letter Rulings 84-11 and 83-61). Accordingly, assuming the
      nontransferable subscription rights have no value, the basis of the Common
      Stock will be the amount paid therefor. The holding period of the Common
      Stock purchased pursuant to the exercise of subscription rights shall
      commence on the date on which the right to acquire such stock was
      exercised (Section 1223(6) of the Code and Massachusetts Letter Ruling
      84-11 and 83-61).

4.    For purposes of Massachusetts General Laws, chapter 63, sections 1 and 2,
      no gross income, gain or loss will be recognized by the Bank, the Mutual
      Holding Company, the Stock Bank, or the Stock Holding Company as a result
      of the transactions contemplated by the Plan.

<PAGE>

Westborough Savings Bank
September 24, 1999
Page 5


Our opinion under paragraph (2) above is predicated on the representation that
no person shall receive any payment, whether in money or property, in lieu of
the issuance of subscription rights. Our opinion under paragraphs (2) and (3)
above assumes that the subscription rights to purchase shares of Common Stock
have a fair market value of zero. We understand that you have received a letter
from R.P. Financial, LP. that the subscription rights do not have any value. We
express no view regarding the valuation of the subscription rights.

If the subscription rights are subsequently found to have a fair market value,
income may be recognized by various recipients of the subscription rights (in
certain cases, whether or not the rights are exercised) and the Mutual Holding
Company and/or the Bank may be taxable on the distribution of the subscription
rights.

Our opinion assumes that the Plan of Reorganization qualifies as a
reorganization under Code Sections 368(a)(1)(F) and as a tax free transfer to a
corporation controlled by transferors under Code Section 351. We understand that
the federal tax opinion is being rendered by Thacher Proffitt & Wood.

We express no view regarding whether the Reorganization qualifies as a
reorganization under Code Section 368(a)(1)(F) and tax free Section 351 transfer
under the Code.

CONCLUSION

The opinions contained herein are rendered only with respect to the specific
matters discussed herein and we express NO OPINION with respect to any other
legal, Federal, state, or local tax aspect of these transactions. This opinion
is not binding upon any tax authority including the Massachusetts Department of
Revenue or any court and no assurance can be given that a position contrary to
that expressed herein will not be asserted by a tax authority.

In rendering our opinions we are relying upon the relevant provisions of the
Internal Revenue Code of 1986, as amended, Massachusetts General Laws and the
regulations, judicial and administrative interpretations thereof, all as of the
date of this letter.

However, all of the foregoing authorities are subject to change or modification
which can be retroactive in effect and, therefore, could also affect our
opinions. We undertake no responsibility to update our opinions for any
subsequent change or modification.

We hereby consent to the filing of the opinion as an exhibit to the Stock
Holding Company's Registration Statement on Form SB-2 as filed with the SEC. We
also consent to the references to our firm in the Prospectus contained in the
Form SB-2 under the captions "The Offering and The Reorganization - Federal and
State Tax Consequences of the Reorganization" and "Legal and Tax Matters."



<PAGE>

Westborough Savings Bank
September 24, 1999
Page 6


We are furnishing this letter to you solely for the purpose of satisfying
Section 4 of the Plan of Reorganization. This letter is not to be used,
circulated, quoted or otherwise referred to for any other purpose without our
prior written consent. We consent, however, to the filing of this opinion letter
as an exhibit to the Registration Statement and to the reference to us under the
caption "Legal and Tax Matters" in the Prospectus.


Very truly yours,

/s/ Wolf & Company P.C.
- ------------------------
Wolf & Company, P.C.


<PAGE>
                                                                    EXHIBIT 23.2

              CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

    We consent to the use in this Amendment No. 1 of the Registration
Statement on Form SB-2 and Prospectus of Westborough Financial Services, Inc.
(proposed holding company for Westborough Savings Bank) of our report dated
November 9, 1998, except for Note 15 as to which the date is March 15, 1999,
on the consolidated balance sheets of Westborough Savings Bank and
subsidiaries as of September 30, 1998 and 1997, and the related consolidated
statements of income, changes in surplus and cash flows for each of the years
in the three-year period ended September 30, 1998, and to the use of our name
and the statements with respect to us, as appearing under the headings
"Experts" and "Legal and Tax Opinions" in the Prospectus.

Wolf & Company, P.C.



Boston, Massachusetts
September 29, 1999

<PAGE>

                                                                    Exhibit 23.3

                       [Letterhead of RP Financial, LC.]

                                               September 23, 1999

Board of Trustees
Westborough Bancorp, MHC
Board of Directors
Westborough Savings Bank
100 East Main Street
Westborough, Massachusetts  01581

Gentlemen:

      We hereby consent to the use of our firm's name in the Form SB-2
Registration Statement and any amendments thereto for Westborough Financial
Services, Inc. We also hereby consent to the inclusion of, summary of and
references to our Appraisal and our statement concerning subscription rights in
such filings including the Prospectus of Westborough Financial Services, Inc.

                                                 Sincerely,

                                                 RP FINANCIAL, LC.

                                                 /s/ RP FINANCIAL, LC.

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 9
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED FINANCIAL STATEMENT OF WESTBOROUGH SAVINGS BANK CONTAINED IN THE
PROSPECTUS BEGINNING ON PAGE F-1.
</LEGEND>
<MULTIPLIER> 1,000

<S>                             <C>                  <C>                 <C>                 <C>                  <C>
<PERIOD-TYPE>                   9-MOS                9-MOS               YEAR                YEAR                 YEAR
<FISCAL-YEAR-END>                    SEP-30-1999          SEP-30-1998         SEP-30-1998         SEP-30-1997        SEP-30-1996
<PERIOD-START>                       OCT-01-1998          OCT-01-1997         OCT-01-1997         JUN-01-1996        OCT-01-1995
<PERIOD-END>                         JUN-30-1999          JUN-30-1998         SEP-30-1998         SEP-30-1997        SEP-30-1996
<CASH>                                     2,511                    0               2,698              2,884                   0
<INT-BEARING-DEPOSITS>                     5,157                    0               3,084                366                   0
<FED-FUNDS-SOLD>                           5,385                    0               6,659              4,660                   0
<TRADING-ASSETS>                               0                    0                   0                  0                   0
<INVESTMENTS-HELD-FOR-SALE>               63,259                    0              60,107             61,654                   0
<INVESTMENTS-CARRYING>                         0                    0                   0                  0                   0
<INVESTMENTS-MARKET>                           0                    0                   0                  0                   0
<LOANS>                                   90,297                    0              83,175             71,366                   0
<ALLOWANCE>                                  869                    0                 827                786                   0
<TOTAL-ASSETS>                           172,113                    0             158,523            143,896                   0
<DEPOSITS>                               147,135                    0             135,962            125,170                   0
<SHORT-TERM>                               4,000                    0               2,000                  0                   0
<LIABILITIES-OTHER>                          546                    0                  16                 36                   0
<LONG-TERM>                                    0                    0                   0                  0                   0
                          0                    0                   0                  0                   0
                                    0                    0                   0                  0                   0
<COMMON>                                       0                    0                   0                  0                   0
<OTHER-SE>                                19,448                    0              19,367             17,447                   0
<TOTAL-LIABILITIES-AND-EQUITY>           172,113                    0             158,523            143,896                   0
<INTEREST-LOAN>                            4,742                4,329               5,884              5,242               4,868
<INTEREST-INVEST>                          2,811                2,887               3,743              3,953               3,578
<INTEREST-OTHER>                             323                  227                 306                266                 265
<INTEREST-TOTAL>                           7,876                7,443               9,933              9,461               8,711
<INTEREST-DEPOSIT>                         3,573                3,392               4,555              4,285               4,037
<INTEREST-EXPENSE>                         3,688                3,392               4,557              4,426               4,037
<INTEREST-INCOME-NET>                      4,188                4,051               5,376              5,035               4,674
<LOAN-LOSSES>                                 35                   30                  39                 96                 105
<SECURITIES-GAINS>                           534                   88                  90                337                 119
<EXPENSE-OTHER>                            3,337                2,688               3,657              3,563               3,145
<INCOME-PRETAX>                            1,799                1,634               2,063              1,984               1,878
<INCOME-PRE-EXTRAORDINARY>                 1,799                1,634               2,063              1,984               1,878
<EXTRAORDINARY>                                0                    0                   0                  0                   0
<CHANGES>                                      0                    0                   0                  0                   0
<NET-INCOME>                               1,204                1,060               1,313              1,308               1,183
<EPS-BASIC>                                    0                    0                   0                  0                   0
<EPS-DILUTED>                                  0                    0                   0                  0                   0
<YIELD-ACTUAL>                              3.55<F1>             3.81                3.76<F1>           3.74                3.74
<LOANS-NON>                                    0                    0                   0                  0                   0
<LOANS-PAST>                                   0<F1>                0<F1>              55<F1>              0<F1>               0<F1
>

<LOANS-TROUBLED>                               0                    0                   0                  0                   0
<LOANS-PROBLEM>                                0<F2>                0<F2>             269<F2>            352<F2>               0<F2
>

<ALLOWANCE-OPEN>                             827                  786                 786                690                 585
<CHARGE-OFFS>                                  6                    0                   0                  2                   8
<RECOVERIES>                                  13                    2                   2                  2                   8
<ALLOWANCE-CLOSE>                            869                  818                 827                786                 690
<ALLOWANCE-DOMESTIC>                         869                  818                 827                786                 690
<ALLOWANCE-FOREIGN>                            0                    0                   0                  0                   0
<ALLOWANCE-UNALLOCATED>                      218<F1>              134                 207                178                 103
<FN>
<F1>Information obtained from Management's Discussion and Analysis
<F2>Amounts represent impaired loans and dates indicated.
</FN>


</TABLE>

<PAGE>

                                                                    Exhibit 99.2

                      WESTBOROUGH FINANCIAL SERVICES, INC.
                          PROPOSED HOLDING COMPANY FOR
                            WESTBOROUGH SAVINGS BANK
                       (TO BE NAMED THE WESTBOROUGH BANK)
                           WESTBOROUGH, MASSACHUSETTS

                          PROPOSED MARKETING MATERIALS
<PAGE>

                             Marketing Materials for
                      Westborough Financial Services, Inc.
                           Westborough, Massachusetts

                                TABLE OF CONTENTS

I.          Press Release
            A.    Explanation
            B.    Schedule
            C.    Distribution List
            D.    Press Release Examples

II.         Advertisements
            A.    Explanation
            B.    Schedule
            C.    Advertisement Examples

III.        Officer and Director Support Brochure
            A.    Explanation
            B.    Method of Distribution
            C.    Example

IV.         IRA Mailing
            A.    Explanation
            B.    Quantity and Method of Distribution
            C.    IRA Mailing Example

V.          Counter Cards and Lobby Posters
            A.    Explanation
            B.    Quantity

VI.         Invitations
            A.    Explanation
            B.    Quantity - Method of Distribution
            C.    Examples

VII.        Letters
            A.    Explanation
            B.    Method of Distribution
            C.    Examples
<PAGE>

                                I. Press Releases

A.    Explanation

      In an effort to assure that all customers, community members and other
      interested investors receive prompt accurate information in a simultaneous
      manner, the Bank will forward press releases to area newspapers, radio
      stations, etc. at various points during the Conversion and Reorganization
      process.

      Only press releases approved by Issuer's Counsel, the FDIC and the
      Commissioner of Banks of Commonwealth of Massachusetts will be forwarded
      for publication.

B.    Schedule

      1.    Approval of Conversion and Reorganization

      2.    Close of Stock Offering
<PAGE>

                      NATIONAL AND LOCAL DISTRIBUTION LIST


The Bank should provide a supplemental distribution list that includes all local
newspapers that it considers to be within its market area.

                                (TO BE PROVIDED)
<PAGE>

Press Release                             FOR IMMEDIATE RELEASE
                                          ---------------------
                                          For More Information Contact:
                                          Joseph F. MacDonough
                                          President and Chief Executive Officer
                                          Westborough Savings Bank
                                          (508) 366-4111

                               WESTBOROUGH SAVINGS

                      REORGANIZATION FROM MUTUAL TO MUTUAL

                            HOLDING COMPANY APPROVED

      Joseph F. MacDonough, President and Chief Executive Officer of Westborough
Savings Bank (the "Bank"), Westborough, Massachusetts, announced today that the
Bank has received approval from the Commissioner of Banks of the Commonwealth of
Massachusetts and Federal Deposit Insurance Corporation to reorganize from a
mutual savings bank into the mutual holding company structure. As part of the
reorganization, the Bank will become a wholly-owned subsidiary of Westborough
Financial Services, Inc., to serve as the holding company of the Bank.

      Pursuant to a Plan of Reorganization from a Mutual Savings Bank to a
Mutual Holding Company and Stock Issuance Plan, Westborough Financial Services,
Inc. is offering up to 747,500 shares, subject to adjustment, of its common
stock, at a price of $10.00 per share. The stock will be offered on a priority
basis to depositors of the bank as of December 31, 1997, depositors of the Bank
as of December 31, 1998 and Westborough Financial Services, Inc.'s Employee
Stock Ownership Plan. Concurrent with the subscription offering, and subject to
availability, stock will be offered to persons who reside in the towns of
Grafton, Hopkinton, Northborough, Shrewsbury, Southborough and Westborough. The
subscription and community offerings (together, the "Offering") will be managed
by Trident Securities, a division of McDonald Investments, of Raleigh, North
Carolina. A Prospectuses describing, among other things, the terms of the
Offering will be mailed to eligible depositors of the Bank on or about
________, 1999.

<PAGE>

      As a result of the reorganization, the Bank will operate as a subsidiary
of Westborough Financial Services, Inc. under the name "The Westborough Bank".
According to Mr. MacDonough, "Our day to day operations will not change as a
result of the reorganization and deposits will continue to be insured in full,
up to the applicable legal limits of the FDIC and the Deposit Insurance Fund for
Massachusetts-chartered savings banks."

      Customers or members of the community with questions concerning the
reorganization should call the Stock Information Center at (508)
________________, or visit the Bank's main office at 100 East Main Street,
Westborough, Massachusetts.

This is neither an offer to sell nor a solicitation of an offer to buy the stock
of Westborough Financial Services, Inc. The offer is made only by the
Prospectus. The shares of common stock are not deposits or savings accounts and
will NOT be insured by the Federal Deposit Insurance Corporation or any other
government agency.
<PAGE>

Press Release                             FOR IMMEDIATE RELEASE
                                          ---------------------
                                          For More Information Contact:
                                          Joseph F. MacDonough
                                          President and Chief Executive Officer
                                          Westborough Savings Bank
                                                (508) 366-4111

      WESTBOROUGH FINANCIAL SERVICES, INC. , INC. COMPLETES REORGANIZATION
                                 AND STOCK SALE

      Westborough, Massachusetts - (_______, 1999) Joseph F. MacDonough,
President and Chief Executive Officer of Westborough Savings Bank, now known as
the Westborough Bank (the "Bank"), announced today that Westborough Financial
Services, Inc. (the "Company"), the holding company for the Bank, will complete
its stock offering on _________, 1999 in connection with the Bank's
reorganization from a mutual savings bank into the mutual holding company
structure. __________ shares were sold at $10.00 per share in connection with
the stock offering.

      On ________, 1999, the Bank's Plan of Reorganization from a Mutual Savings
Bank to a Mutual Holding Company and Stock Issuance Plan was approved by the
Bank's corporators at a Special Meeting.

      Mr. MacDonough indicated that the board of trustees of the Bank wants to
express their thanks for the response to the stock offering and that the Bank
looks forward to continuing to serve the needs of its customers and the
community as a stock institution. The offering was managed by Trident
Securities. The stock is expected to commence trading on the OTC Bulletin Board
under the symbol "WESI" on ___________, 1999.
<PAGE>

                               II. Advertisements

A.    Explanation

      The intended use of the attached advertisement "A" is to notify the Bank's
      customers and members of the local community that the reorganization
      offering is underway.

      The intended use of advertisement "B" is to remind the Bank's customers
      and members of the local community of the closing date of the stock
      offering.

B.    Media Schedule

      1.    Advertisement A - To be run immediately following regulatory
            approval and run as often as weekly thereafter.
      2.    Advertisement B - To be run during the last week of the subscription
            offering.

      The Bank may, depending upon the response from customers and the
      community, choose to run fewer ads or no ads at all.
<PAGE>

Advertisement (A)

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

       This announcement is neither an offer to sell nor a solicitation of
         an offer to buy these securities. The offer is made only by the
        Prospectus. These shares have not been approved or disapproved by
           the Securities and Exchange Commission, the Federal Deposit
           Insurance Corporation or the e Commissioner of Banks of the
            Commonwealth of Massachusetts, nor has such commission or
       corporation passed upon the accuracy or adequacy of the prospectus.
                 ANY representation to the contrary is unlawful.

NEW ISSUE                                                          _______, 1999

                                 ________ SHARES

       These shares are being offered pursuant to a Plan of Reorganization
           from a Mutual Savings Bank to a Mutual Holding Company and
                           Stock Issuance Plan whereby

                            WESTBOROUGH SAVINGS BANK

                         Westborough, Massachusetts will
                    convert from the mutual form of ownership
               to the mutual holding company form of organization
                     and become a wholly-owned subsidiary of

                      WESTBOROUGH FINANCIAL SERVICES, INC.

                                  COMMON STOCK

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

                             PRICE $10.00 PER SHARE

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

                               TRIDENT SECURITIES

                For a copy of the prospectus call (508) ________.

Copies of the Prospectus may be obtained in any State in which this announcement
      is circulated from the undersigned or such other brokers and dealers
              as may legally offer these securities in such state.

- --------------------------------------------------------------------------------
<PAGE>

Advertisement (B)

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

                 ATTENTION: WESTBOROUGH SAVINGS BANK'S ELIGIBLE
                  DEPOSITORS AND MEMBERS OF OUR LOCAL COMMUNITY

                        _____________, IS THE DEADLINE TO
               ORDER STOCK OF WESTBOROUGH FINANCIAL SERVICES, INC.


                 Eligible depositors of Westborough Savings Bank
             and members of our local community have the opportunity
              to invest in Westborough Savings Bank by subscribing
                for common stock in its proposed holding company
                      WESTBOROUGH FINANCIAL SERVICES, INC.

          A Prospectus relating to these securities is available at our
                            office or by calling our
                Stock Information Center at (508) _____________.

        This announcement is not an offer to sell or a solicitation of an
       offer to buy the stock of Westborough Financial Services, Inc. The
      offer is made only by the Prospectus. The shares of common stock are
     not deposits or savings accounts and will not be insured by the Federal
         Deposit Insurance Corporation or any other government agency.

- --------------------------------------------------------------------------------
<PAGE>

                        III. Officer and Trustee Brochure

A.    Explanation

      An Officer and Trustee Brochure merely highlights in brochure form the
      purchase commitments shown in the Prospectus.

B.    Quantity

      An Officer and Trustee brochure is proposed to be sent out in the initial
      mailing to all the customers and stockholders of the Bank along with the
      Prospectus. Alternatively, the information contained in this brochure may
      be combined with the Question and Answer brochure.
<PAGE>

                          TRUSTEE AND EXECUTIVE OFFICER
                               INTENDED PURCHASES

<TABLE>
<CAPTION>
NAME                 Aggregate Purchase Price   Number of Shares   Percent at Midpoint
- ----                 ------------------------   ----------------   -------------------
<S>                  <C>                        <C>                <C>

All trustees and
executive officers of
the Bank as a group
(___) persons
</TABLE>
<PAGE>

                                 IV. IRA Mailing

A.    Explanation

      A special IRA mailing is proposed to be sent to all IRA customers of the
      Bank in order to alert the customers that funds held in an IRA can be used
      to purchase stock. Since this transaction is not as simple as designating
      funds from a certificate of deposit like a normal stock purchase, this
      letter informs the customer that this process is slightly more detailed
      and involves a personal visit to the Bank.

B.    Quantity

      One IRA letter is proposed to be mailed to each IRA customer of the Bank.
      These letters would be mailed following regulatory approval of the
      reorganization and after each customer or stockholder has received the
      initial mailing containing a Prospectus.

C.    Example - See following page.
<PAGE>

                       Westborough Savings Bank Letterhead


                                 ________, 1999


Dear Individual Retirement Account Participant:

      You have probably read recently in the newspaper that Westborough Savings
Bank (the "Bank") will soon be reorganizing from a mutual savings bank into a
mutual holding company structure. This reorganization is the biggest step in the
history of the Bank in that it allows customers, community members, employees,
officers and trustees the opportunity to subscribe for stock in our new holding
company - Westborough Financial Services, Inc. (the "Company"). Through the
reorganization, certain current and former customers have a priority right to
purchase shares of common stock of the Company in a subscription offering. The
Company currently is offering up to 747,500 shares, subject to adjustment, of
the Company at a price of $10.00 per share.

      As the holder of an individual retirement account ("IRA") at the Bank, you
have an opportunity to become a stockholder in the Company using some or all of
the funds being held in your IRA. If you desire to purchase shares of common
stock of the Company through your IRA, the Bank can assist you in self-directing
those funds. This process can be done without an early withdrawal penalty and
generally without a negative tax consequence to your retirement account.

      If you are interested in receiving more information on self-directing your
IRA, please contact our Stock Information Center at (508) ____________. Because
it may take several days to process the necessary IRA forms, a response is
requested (but not required) by _______, 1999 to accommodate your interest.

                                      Sincerely,


                                      Joseph F. MacDonough
                                      President and Chief Executive Officer

This letter is neither an offer to sell nor a solicitation of an offer to buy
Westborough Financial Services, Inc. common stock. The offer is made only by the
Prospectus, which was recently mailed to you. THE SHARES OF WESTBOROUGH
FINANCIAL SERVICES, INC. COMMON STOCK ARE NOT DEPOSITS AND WILL NOT BE INSURED
BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENTAL AGENCY.
<PAGE>

                       V. Counter Cards and Lobby Posters

A.    Explanation

      Counter cards and lobby posters serve two purposes: (1) as a notice to the
      Bank's customers and members of the local community that the stock sale is
      underway and (2) to remind customers and members of the local community of
      the end of the subscription and community offerings.

B.    Quantity

      Approximately 2 - 3 Counter cards may be used in each branch location.

      Approximately 1 - 2 Lobby posters may be used at each branch office.

C.    Example
<PAGE>

C.                                                             POSTER
                                                                OR
                                                               COUNTER CARD


                      Westborough Financial Services, Inc.

                          Proposed Holding Company for

                         Westborough Bank to be renamed

                             "The Westborough Bank"


                            "STOCK OFFERING MATERIALS
                                 AVAILABLE HERE"


                    Subscription and Community Offerings End

                                  _______, 1999
<PAGE>

                                 VI. Invitations

A.    Explanation

      In order to educate customers and the public about the stock offering, the
      Bank may hold several Community Meetings in various locations. In an
      effort to target a group of interested investors Trident will request that
      each Trustee and Officer of the Bank submit a list of prospective
      investors that he/she would like to invite to a Community Meeting.

      Prospectuses are given to each prospect at the Community meeting.

B.    Quantity and Method of Distribution

      An invitation is mailed to each prospect.
<PAGE>

                       The Trustees, Officers & Employees

                                       of

                            Westborough Savings Bank

                              cordially invite you

                         to attend a brief presentation

                         regarding the stock offering of

                      Westborough Financial Services, Inc.

                                Please join us at

                                      Place

                                     Address

                                       on

                                      Date

                                     at Time

                               for hors d'oeuvres
R.S.V.P.
(508) _________________
<PAGE>

                                  VII. Letters

A.    Explanation

      Once the application for reorganization has received regulatory approval,
      the Bank may send out a series of up to three letters to targeted
      prospects. These letters are used to help facilitate the marketing effort
      to this group. All prospects will receive a Prospectus as soon as they are
      available.

B.    Method of Distribution

      Each prospect is sent a series of up to three letters during the
      subscription and community offerings.

C.    Examples

      1.    Introductory letter
      2.    A.    Thank you letter
                  or
            B.    Sorry you were unable to attend letter
      3.    Final reminder letter
<PAGE>

                                                            Example 1

                 (Introductory Letter) (non-eligible prospects)

                      (Westborough Savings Bank Letterhead)

                                  _______, 1999


Name
Address
City, State, Zip

Dear Name:

      You have probably read recently in the newspaper that Westborough Savings
Bank (the "Bank") will soon be reorganizing from a mutual savings bank into a
mutual holding company structure. This reorganization is the biggest step in the
history of the Bank in that it allows customers, community members, employees,
officers and trustees the opportunity to subscribe for stock in our new holding
company - Westborough Financial Services, Inc. (the "Company").

      I have enclosed a Prospectus and a Stock Order Form that will allow you to
subscribe for shares and possibly become a charter stockholder of the Company
should you so desire. In addition, we will be holding several presentations for
friends of the Bank in order to review the reorganization and the merits of
becoming a charter stockholder of the Company. You will receive an invitation
shortly.

      I hope that if you have any questions you will feel free to call me or the
Bank's Stock Information Center at (508) _____________. I look forward to seeing
you at our presentation.

                              Sincerely,


                              Joseph  F. MacDonough
                              President and Chief Executive Officer

THE SHARES OF COMMON STOCK OFFERED IN THE REORGANIZATION ARE NOT DEPOSITS AND
ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER
GOVERNMENTAL AGENCY.

THIS IS NOT AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY STOCK. THE
OFFER WILL BE MADE ONLY BY THE PROSPECTUS.
<PAGE>

                                                            Example 2A

                               (Thank You Letter)

                      (Westborough Savings Bank Letterhead)

                                ___________, 1999

Name
Address
City, State, Zip

Dear Name:

      On behalf of the Board of Trustees and management of Westborough Savings
Bank, I would like to thank you for attending our recent presentation regarding
the stock offering by Westborough Financial Services, Inc. We are enthusiastic
about the stock offering and look forward to completing the subscription and
community offerings on or about _______, 1999.

      I hope that you will join me in being a charter stockholder, and once
again thank you for your interest.

                              Sincerely,


                              Joseph F. MacDonough
                              President and Chief Executive Officer

THE SHARES OF COMMON STOCK OFFERED IN THE REORGANIZATION ARE NOT SAVINGS
ACCOUNTS OR DEPOSITS AND ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE
CORPORATION, THE BANK INSURANCE FUND OR ANY OTHER GOVERNMENTAL AGENCY.

THIS IS NOT AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY STOCK. THE
OFFER WILL BE MADE ONLY BY THE PROSPECTUS.
<PAGE>

                                                            Example 2B

                        (Sorry You Were Unable to Attend)

                      (Westborough Savings Bank Letterhead)


                              _______________, 1999

Name
Address
City, State, Zip

Dear Name:

      I am sorry you were unable to attend our recent presentation regarding
Westborough Savings Bank's reorganization. The Board of Trustees and management
are committed to building long term stockholder value, and as a group we are
investing over $______ of our own funds in Westborough Financial Services, Inc.
We are enthusiastic about the stock offering and look forward to completing the
subscription and community offerings on or about _______, 1999.

      We have established a Stock Information Center to answer any questions
regarding the stock offering. Should you require any assistance between now and
_______, I encourage you either to stop by any office of Westborough Savings
Bank or to call our Stock Information Center at (508) ____________.

      I hope you will join me in becoming a charter stockholder of Westborough
Financial Services, Inc.

                              Sincerely,


                              Joseph F. MacDonough
                              President and Chief Executive Officer

THE SHARES OF COMMON STOCK OFFERED IN THE REORGANIZATION ARE NOT SAVINGS
ACCOUNTS OR DEPOSITS AND ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE
CORPORATION, THE BANK INSURANCE FUND OR ANY OTHER GOVERNMENTAL AGENCY.

THIS IS NOT AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY STOCK. THE
OFFER WILL BE MADE ONLY BY THE PROSPECTUS.
<PAGE>

                                                                  Example 3

                             (Final Reminder Letter)

                      (Westborough Savings Bank Letterhead)

                                ___________, 1999

Name
Address
City, State, Zip

Dear Name:

      Just a quick note to remind you that the deadline is quickly approaching
for subscribing for stock in Westborough Financial Services, Inc., the proposed
holding company for The Westborough Bank (formerly known as Westborough Savings
Bank). I hope you will join me in becoming a charter stockholder in Central
Massachusetts's newest publicly owned financial institution holding company.

      The deadline for subscribing for shares to become a charter stockholder is
_______, 1999. If you have any questions, I hope you will call our Stock
Information Center at (508) __________________.

      Once again, I look forward to having you join me as a stockholder of
Westborough Financial Services, Inc.

                              Sincerely,


                              Joseph F. MacDonough
                              President and Chief Executive Officer

THE SHARES OF COMMON STOCK OFFERED IN THE REORGANIZATION ARE NOT SAVINGS
ACCOUNTS OR DEPOSITS AND ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE
CORPORATION, THE BANK INSURANCE FUND OR ANY OTHER GOVERNMENTAL AGENCY.

THIS IS NOT AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY STOCK. THE
OFFER WILL BE MADE ONLY BY THE PROSPECTUS.


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission