VERMONT FINANCIAL SERVICES CORP
S-4, 1997-02-04
STATE COMMERCIAL BANKS
Previous: AQUILA BIOPHARMACEUTICALS INC, SC 13G/A, 1997-02-04
Next: PIONEER MID CAP FUND, 497J, 1997-02-04



                                                   Registration No. 333-

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                              --------------------
                                    FORM S-4
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
                              --------------------
                        VERMONT FINANCIAL SERVICES CORP.
             (Exact name of registrant as specified in its charter)
                          -----------------------------


            DELAWARE                    6021                03-0284445

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


                   100 Main Street, Brattleboro, Vermont 05301
                                 (802) 257-7151
       (Address, including zip code, and telephone number, including area
               code, of registrant's principal executive offices)
                          -----------------------------

                              JOHN D. HASHAGEN, JR.
                        VERMONT FINANCIAL SERVICES CORP.
                                 100 Main Street
                           Brattleboro, Vermont 05301
                                 (802) 257-7151
                            Telecopy: (802) 258-4097
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)
                          -----------------------------
                                   Copies to:

         STEPHEN J. COUKOS, ESQ.                    EDWARD YOUNG, ESQ.
        SULLIVAN & WORCESTER LLP                    HALE AND DORR LLP
         One Post Office Square                      60 State Street
       Boston, Massachusetts 02109             Boston, Massachusetts 02109
             (617) 338-2800                           (617) 526-6000
        Telecopy: (617) 338-2880                 Telecopy: (617) 526-5000

         Approximate  date of  commencement  of proposed sale to the public:  As
soon as practicable after this Registration  Statement becomes effective and all
other  conditions to the merger of Eastern  Bancorp,  Inc. with and into Vermont
Financial  Services Corp.  pursuant to the Agreement and Plan of  Reorganization
described  in  the  accompanying  Joint  Proxy  Statement-Prospectus  have  been
satisfied or waived.

         If the  securities  being  registered on this Form are being offered in
connection  with the formation of a holding company and there is compliance with
General Instruction G, check the following box. |_|
<TABLE>
<CAPTION>

                                                 CALCULATION OF REGISTRATION FEE

Title of Each Class of Securities     Amount to be           Proposed Maximum              Proposed Maximum            Amount of
         to be Registered              Registered        Offering Price Per Share      Aggregate Offering Price    Registration Fee
   <S>                                    <C>                    <C>                     <C>                        <C>

          Common Stock,                    (1)                     (1)                     $69,649,356 (2)            $24,017 (2)
    Par Value $1.00 per share
<FN>
   (1)   The  Securities to be offered  hereby will be offered on the basis of a maximum aggregate offering price. Accordingly, 
         pursuant to Rule 457(a), the number of shares offered and, as a consequence, the maximum offering price per share are 
         omitted from this table.

   (2)   Pursuant to Rule 457(f), the maximum aggregate offering price has been determined as the value of the shares of 
         Eastern Bancorp, Inc. to be acquired by Vermont Financial Services Corp. in the merger, less the minimum portion of the 
         purchase price to be paid in cash.
</FN>
</TABLE>
                        --------------------------------

The Registrant hereby amends this  Registration  Statement on such date or dates
as may be necessary to delay its effective date until the Registrant will file a
further amendment which  specifically  states that this  Registration  Statement
will  thereafter  become  effective  in  accordance  with  Section  8(a)  of the
Securities  Act of 1933,  or  until  this  Registration  Statement  will  become
effective  on such  date  as the  Securities  and  Exchange  Commission,  acting
pursuant to Section 8(a), may determine.

<PAGE>



                        VERMONT FINANCIAL SERVICES CORP.
                                 100 Main Street
                           Brattleboro, Vermont 05301


                                                              _________, 1997


Dear Stockholder:

         You are cordially  invited to attend a Special  Meeting of Stockholders
(the "Special Meeting") of Vermont Financial Services Corp.  ("VFSC") to be held
on ______, 1997 at ____ a.m., local time, at ________________________________.

         At the Special Meeting, stockholders will be asked to approve and adopt
an Agreement and Plan of Reorganization (the "Merger Agreement") entered into on
November 13, 1996  providing  for the merger of Eastern  Bancorp,  Inc. with and
into VFSC (the "Merger").

         Your Board of Directors has carefully evaluated the proposed Merger and
believes that the Merger is advisable and in the best  interests of VFSC and its
stockholders.  The Board has  unanimously  approved  the Merger and the  related
transactions and recommends that stockholders vote FOR that proposal.

         The enclosed Joint Proxy Statement-Prospectus contains a description of
the  Merger  as well  as the  background  of the  proposed  transaction  and the
businesses of the two merging companies and their subsidiaries.  I encourage you
to read this  document  closely.  Should you have any questions  concerning  the
Special Meeting, you may call us at (802) 257-7151.

         Accompanying  this letter are a Notice of the Special Meeting,  a Proxy
and the Joint  Proxy  Statement-Prospectus.  To  assure  that  your  shares  are
properly  represented at the Special Meeting,  please sign, date and return your
Proxy as soon as possible in the  envelope  provided.  If you attend the Special
Meeting in person, you may vote your shares even if you have previously returned
a Proxy.

         YOUR VOTE IS IMPORTANT.  We urge you to vote FOR the proposed Merger.

                                      Sincerely,



                                      JOHN D. HASHAGEN, JR.
                                      President and Chief Executive Officer


<PAGE>
                        VERMONT FINANCIAL SERVICES CORP.

                    NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                          To Be Held On _________, 1997

TO THE STOCKHOLDERS OF VERMONT FINANCIAL SERVICES CORP.

         NOTICE IS HEREBY  GIVEN  that a Special  Meeting of  Stockholders  (the
"VFSC  Meeting") of VERMONT  FINANCIAL  SERVICES CORP.  ("VFSC") will be held on
__________ at ______ a.m.,  local time, at  ______________________________,  for
the purpose of considering and voting upon the following matter:

o        To approve and adopt the Agreement and Plan of Reorganization  dated as
         of  November  13,  1996 (the  "Merger  Agreement"),  by and among VFSC,
         Eastern   Bancorp,   Inc.   ("Eastern")  and  Eastern's   wholly  owned
         subsidiary,  Vermont  Federal Bank,  FSB, and each of the  transactions
         contemplated  thereby,  including the merger (the  "Merger") of Eastern
         with and into VFSC upon the terms and  subject  to the  conditions  set
         forth  in  the  Merger  Agreement,  as  more  fully  described  in  the
         accompanying  Joint  Proxy  Statement-Prospectus.  A copy of the Merger
         Agreement  is attached as  Appendix A to the  accompanying  Joint Proxy
         Statement-Prospectus,  and certain  related  documents  are attached as
         exhibits thereto.

         The VFSC  Board of  Directors  has  fixed  the  close  of  business  on
________, 1997 as the record date for the determination of stockholders entitled
to  notice  of  and  to  vote  at the  VFSC  Meeting  and  any  adjournments  or
postponements  thereof.  Only stockholders of record at the close of business on
such date are entitled to notice of and to vote at the VFSC  Meeting.  A list of
VFSC  stockholders  entitled to vote at the VFSC Meeting or any  adjournments or
postponements  thereof will be available for examination for any purpose germane
to the VFSC  Meeting,  for 10 days  prior to the VFSC  Meeting  during  ordinary
business hours, at the principal  executive  offices of VFSC located at 100 Main
Street, Brattleboro, Vermont.

         Shares of VFSC Common Stock are the only securities of VFSC the holders
of which are  entitled  to vote upon the  matters  to be  presented  at the VFSC
Meeting.

         Your vote is  important  regardless  of the  number of shares  you own.
Approval of the Merger requires the affirmative  vote of the holders of not less
than two-thirds of the issued and outstanding  shares of VFSC Common Stock. Each
stockholder,  even  though he or she now plans to attend  the VFSC  Meeting,  is
requested  to sign,  date and return the  enclosed  Proxy  without  delay in the
enclosed  postage-paid  return  envelope.  You may revoke your Proxy at any time
prior to its  exercise.  Any  stockholder  present at the VFSC Meeting or at any
adjournments  or  postponements  thereof  may  revoke  his or her Proxy and vote
personally on each matter brought before the VFSC Meeting.

                                           By Order of the Board of Directors,

                                           RICHARD O. MADDEN
                                           Secretary
___________, 1997


         THE BOARD OF  DIRECTORS  RECOMMENDS  THAT YOU VOTE FOR THE  PROPOSAL TO
APPROVE AND ADOPT THE MERGER AGREEMENT AND EACH OF THE TRANSACTIONS CONTEMPLATED
THEREBY.

         PLEASE  DATE AND SIGN THE  ENCLOSED  PROXY AND MAIL IT  PROMPTLY IN THE
ENCLOSED POSTAGE-PAID RETURN ENVELOPE.


<PAGE>

                              EASTERN BANCORP, INC.
                               537 CENTRAL AVENUE
                           DOVER, NEW HAMPSHIRE 03820
                                 (603) 749-2150

                                                              _________ __, 1997

Dear Stockholder:

         You are cordially  invited to attend a Special  Meeting of Stockholders
of Eastern Bancorp,  Inc. ("Eastern") to be held on ________________ __, 1997 at
__:__ a.m., at ___________________ ( the "Special Meeting").

         At the  Special  Meeting,  stockholders  will be asked to  approve  the
Agreement  and Plan of  Reorganization  (the  "Merger  Agreement"),  dated as of
November 13, 1996, by and among  Eastern,  its wholly owned  subsidiary  Vermont
Federal  Bank,  FSB, and Vermont  Financial  Services  Corp.  ("VFSC").  VFSC, a
Delaware  corporation,  is a registered  bank holding company with its principal
place of business in Brattleboro, Vermont.

         If the Merger  Agreement  is approved  and the merger  between VFSC and
Eastern (the "Merger") is consummated,  each outstanding share of Eastern Common
Stock,  other than shares as to which dissenters' rights have been perfected and
shares held by Eastern as treasury  stock,  will be converted  into the right to
receive (in cash and/or shares of VFSC Common Stock, as described below) the sum
of (i) $7.25 plus (ii) the product of 0.49 times the  average  closing bid price
per  share of VFSC  Common  Stock  on the  Nasdaq  National  Market  during  the
20-trading-  day period ending on the fifth  business day prior to the effective
date of the Merger (the "Average  Closing  Price").  Eastern's  stockholders may
elect to receive  cash,  VFSC  Common  Stock or a  combination  of cash and VFSC
Common Stock, subject to pro rata adjustment as provided in the Merger Agreement
to ensure that the total cash  consideration  to be paid and the total number of
shares of VFSC Common  Stock to be issued will equal the  aggregate  cash amount
and share number referred to below.

         The price per share will be subject to maximum and  minimum  collars as
follows:  if the Average  Closing Price is equal to or greater than $39.96,  the
acquisition  price per share of Eastern Common Stock will be fixed at $26.83 and
if the Average  Closing  Price is equal to or less than $29.54 but not less than
$26.06, the acquisition price per share of Eastern Common Stock will be fixed at
$21.72.  The total  consideration  to be paid in connection with the Merger will
consist of approximately  $26.65 million in cash and  approximately  1.8 million
shares of VFSC Common  Stock;  the number of shares of VFSC Common Stock will be
decreased if the Average  Closing Price equals or exceeds the $39.96 maximum and
increased if the Average Closing Price equals or falls below the $29.54 minimum.
If the Average  Closing  Price is less than $26.06,  Eastern may  terminate  the
Merger unless VFSC agrees to issue  additional  shares of VFSC Common Stock such
that the adjusted  acquisition  price per share of Eastern Common Stock is equal
to $21.72.


<PAGE>

         Eastern  stock  certificates  should not be returned with the proxy and
should not be forwarded  until you receive a letter of transmittal  that will be
provided approximately ___ weeks before the Merger is consummated.

         VFSC's  banking  subsidiaries  have  a  total  of 38  offices,  located
primarily  in  central  and  southern  Vermont  and  the  contiguous  market  of
Greenfield, Massachusetts, with total deposits of approximately $1.1 billion and
total  assets of  approximately  $1.3 billion at  September  30,  1996.  Vermont
Federal Bank conducts business through a network of 25 offices located primarily
in northern  Vermont and  southeastern  New  Hampshire,  with total  deposits of
approximately $641.3 million and total assets of approximately $868.7 million at
September 30, 1996.

         The Merger and the Merger  Agreement are described in the  accompanying
Joint Proxy  Statement-Prospectus,  the forepart of which  includes a summary of
the terms of the Merger and certain other  information  relating to the proposed
transaction.  Consummation  of the  Merger is  subject  to  certain  conditions,
including  the approval of the Merger  Agreement by the holders of two-thirds of
Eastern's  outstanding  Common Stock and two-thirds of VFSC's outstanding Common
Stock,  as well as  regulatory  approvals.  We urge you to read the Joint  Proxy
Statement-Prospectus carefully.

         Eastern's  Board of Directors  (the  "Eastern  Board") has received the
opinion of its financial advisor,  McConnell, Budd & Downes, Inc. ("MB&D"), that
the Merger Consideration (as defined in the Joint Proxy Statement-Prospectus) is
fair to the  stockholders  of Eastern  from a financial  point of view,  and has
determined  that  the  Merger  Agreement  is in the  best  interest  of  Eastern
stockholders.

         ACCORDINGLY,  THE EASTERN  BOARD HAS  UNANIMOUSLY  APPROVED  THE MERGER
AGREEMENT, THE MERGER AND RELATED TRANSACTIONS,  AND RECOMMENDS THAT YOU VOTE IN
FAVOR OF THE MERGER AGREEMENT AT THE SPECIAL MEETING.

         MB&D's  opinion is summarized in the Joint Proxy  Statement-Prospectus,
and  the  complete  opinion  is  included  as  Appendix  B to  the  Joint  Proxy
Statement-Prospectus. We urge you to read these items carefully.

         YOUR VOTE IS IMPORTANT.  FAILURE TO VOTE WILL HAVE THE SAME EFFECT AS A
VOTE  AGAINST  THE MERGER  AGREEMENT.  You are urged to sign,  date and mail the
enclosed proxy card promptly in the postage-prepaid  envelope provided,  whether
or not you plan to  attend  the  Special  Meeting.  If you  attend  the  Special
Meeting, you may vote in person even if you have already mailed your proxy card.

         On behalf of the Eastern Board, I thank you for your continued support.
We appreciate your interest in Eastern.

                                                     Sincerely yours,

                                                     W. STEVENS SHEPPARD
                                                     Chairman of the Board


<PAGE>


                              EASTERN BANCORP, INC.
                               537 Central Avenue
                           Dover, New Hampshire 03820
                                 (603) 749-2150


                    NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                         TO BE HELD ON __________, 1997


To the Stockholders of Eastern Bancorp, Inc.


         Notice is hereby given that a Special  Meeting of the  Stockholders  of
Eastern  Bancorp,  Inc.  ("Eastern")  will be held on __________ at ______ a.m.,
local time, at  ______________________________,  for the purpose of  considering
and voting upon the following matters:

1.   A proposal to approve and adopt the Agreement  and Plan of  Reorganization,
     dated as of  November  13,  1996  (the  "Merger  Agreement"),  by and among
     Eastern, Eastern's wholly owned subsidiary,  Vermont Federal Bank, FSB, and
     Vermont  Financial  Services  Corp.  ("VFSC") and each of the  transactions
     contemplated  thereby,  pursuant to which Merger Agreement Eastern would be
     merged with and into VFSC, and  shareholders  of Eastern would receive cash
     and/or shares of Common Stock of VFSC,  all as more fully  described in the
     attached Joint Proxy  Statement-Prospectus.  A copy of the Merger Agreement
     is   attached   as   Appendix   A   to   the   accompanying   Joint   Proxy
     Statement-Prospectus and certain related documents are attached as exhibits
     thereto.

2.   Such other matter or matters  which may properly come before the meeting or
     any adjournment or adjournments thereof.

       Only stockholders of record at the close of business on __________,  1997
(the  "Record  Date")  are  entitled  to  notice  of and to vote at the  Special
Meeting.  The  affirmative  vote of the holders of  two-thirds  of the shares of
Common Stock of Eastern  outstanding on the Record Date is required for approval
of the Merger Agreement.

       The  persons  named  as  proxies  may  propose  and  vote for one or more
adjournments  or   postponements  of  the  Special  Meeting  to  permit  further
solicitation of proxies in favor of the foregoing proposal.

       If the proposal described in Item 1 above is approved by the stockholders
at the Special  Meeting and  effected  by Eastern,  stockholders  of Eastern who
follow  the  procedures  set  forth  in  Section  262  of the  Delaware  General
Corporation Law will have dissenters' rights of appraisal as therein provided.

         A JOINT PROXY  STATEMENT-PROSPECTUS IS SET FORTH ON THE FOLLOWING PAGES
AND A PROXY CARD IS  ENCLOSED  HEREWITH.  TO ENSURE  THAT YOUR VOTE IS  COUNTED,
PLEASE  COMPLETE,  SIGN,  DATE  AND  RETURN  THE  PROXY  CARD  IN THE  ENCLOSED,


<PAGE>


POSTAGE-PAID  RETURN  ENVELOPE,  WHETHER OR NOT YOU PLAN TO ATTEND  THE  SPECIAL
MEETING IN PERSON. IF YOU ATTEND THE SPECIAL MEETING,  YOU MAY REVOKE YOUR PROXY
AND VOTE YOUR SHARES IN PERSON.  HOWEVER,  ATTENDANCE AT THE MEETING WILL NOT OF
ITSELF  CONSTITUTE  REVOCATION OF A PROXY.  IF YOUR SHARES ARE NOT REGISTERED IN
YOUR OWN NAME, YOU WILL NEED ADDITIONAL  DOCUMENTATION FROM THE HOLDER OF RECORD
OF SUCH SHARES IN ORDER TO VOTE PERSONALLY AT THE SPECIAL MEETING.

                                       By Order of the Board of Directors,


                                       W. STEVENS SHEPPARD
                                       Chairman of the Board

Dover, New Hampshire
_______________, 1997





<PAGE>

                              JOINT PROXY STATEMENT

 VERMONT FINANCIAL SERVICES CORP.                  EASTERN BANCORP, INC.
 SPECIAL MEETING OF STOCKHOLDERS              SPECIAL MEETING OF STOCKHOLDERS
  TO BE HELD ON __________, 1997               TO BE HELD ON __________, 1997


                        VERMONT FINANCIAL SERVICES CORP.
                                   PROSPECTUS
           1,994,484 Shares of Common Stock, Par Value $1.00 Per Share
                   (subject to adjustment as described below)

         This Joint Proxy  Statement-Prospectus  is furnished in connection with
the  solicitation  of proxies  from the  holders of the common  stock of Eastern
Bancorp, Inc.  ("Eastern"),  par value $0.01 per share ("Eastern Common Stock"),
for  use at the  Special  Meeting  of  Stockholders  of  Eastern  to be  held on
__________,  1997 and any  adjournments or  postponements  thereof (the "Eastern
Meeting") and from the holders of the common stock of Vermont Financial Services
Corp. ("VFSC"),  $1.00 par value per share ("VFSC Common Stock"), for use at the
Special Meeting of stockholders of VFSC, to be held on __________,  1997 and any
adjournments or postponements thereof (the "VFSC Meeting" and, together with the
Eastern Meeting, the "Special Meetings").  The solicitation of proxies from VFSC
stockholders  is made by VFSC's Board of Directors (the "VFSC  Board"),  and the
solicitation  of proxies from Eastern's  stockholders is made by Eastern's Board
of Directors (the "Eastern Board").

         At the Special  Meetings,  the Eastern  and VFSC  stockholders  will be
asked to consider and act upon a proposal to approve and adopt the Agreement and
Plan of Reorganization by and among VFSC, Eastern and Vermont Federal Bank, FSB,
dated as of  November  13,  1996 (the  "Merger  Agreement"),  pursuant  to which
Eastern  will be  merged  with and into  VFSC,  with VFSC  being  the  surviving
corporation (the "Merger"). A copy of the Merger Agreement is attached hereto as
Appendix A and is incorporated herein by reference.

         The terms of the Merger Agreement provide that upon the satisfaction or
waiver of the  conditions to closing set forth  therein,  Eastern will be merged
with and into VFSC and each then outstanding  share of Eastern Common Stock will
be  converted  into the right to receive  consideration  payable  in cash,  VFSC
Common Stock or a combination of cash and VFSC Common Stock,  subject to certain
adjustments,    as   is   more   fully    described    in   this   Joint   Proxy
Statement-Prospectus. Persons wishing to inquire about the acquisition price for
shares of Eastern  Common Stock and the  exchange  ratio at which shares of VFSC
Common Stock will be issued for shares of Eastern Common Stock in the Merger may
telephone VFSC toll-free between 9:00 a.m. and 5:00 p.m., Eastern standard time,
at (800) 482-6245, ext. 4003.

         Consummation  of the Merger is  conditioned  upon,  among other things,
receipt of all required stockholder and regulatory  approvals.  If there are not


<PAGE>

sufficient votes at the time of their respective Special Meetings to approve and
adopt the Merger Agreement, the stockholders of Eastern and/or VFSC may be asked
to approve adjournment of the Special Meeting to permit further  solicitation of
proxies.

         This Joint Proxy  Statement-Prospectus also constitutes a prospectus of
VFSC in respect of up to  1,994,484  shares of VFSC Common Stock to be issued to
Eastern  stockholders  in connection  with the Merger (subject to increase to an
amount which cannot currently be determined if the Average Closing Price of VFSC
Common Stock at the Effective Time (as those terms are  hereinafter  defined) is
less than $26.06 per share).  Such shares of VFSC Common  Stock are to be issued
on the  conversion  of the  outstanding  shares  of  Eastern  Common  Stock,  as
described in this Joint Proxy  Statement-Prospectus.  See "THE  MERGER--Terms of
the Merger."

         All  information  contained  in this Joint  Proxy  Statement-Prospectus
relating  to VFSC and its  subsidiaries  has  been  supplied  by  VFSC,  and all
information  contained  in this Joint  Proxy  Statement-Prospectus  relating  to
Eastern  and its  subsidiaries  has been  supplied  by  Eastern.  The pro  forma
financial  information  contained  herein  relating to VFSC has been prepared by
VFSC and includes historical  financial  information  regarding Eastern that was
supplied to VFSC by Eastern.

         The Joint Proxy Statement-Prospectus and the respective proxy forms for
the Special  Meetings are first being mailed to stockholders of Eastern and VFSC
on or about __________, 1997.

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

THE  SHARES OF VFSC  COMMON  STOCK  OFFERED  HEREBY  HAVE NOT BEEN  APPROVED  OR
DISAPPROVED BY THE SECURITIES  AND EXCHANGE  COMMISSION OR ANY STATE  SECURITIES
COMMISSION  NOR  HAS  THE  SECURITIES  AND  EXCHANGE  COMMISSION  OR  ANY  STATE
SECURITIES  COMMISSION  PASSED UPON THE ACCURACY OR ADEQUACY OF THIS JOINT PROXY
STATEMENT-PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

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

THE  SECURITIES  OFFERED  HEREBY ARE NOT  SAVINGS  ACCOUNTS,  DEPOSITS  OR OTHER
OBLIGATIONS OF A BANK OR SAVINGS  ASSOCIATION AND ARE NOT INSURED BY THE FEDERAL
DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.

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

         The date of this Joint Proxy Statement-Prospectus is ________, 1997.

No person is authorized to give any  information  or to make any  representation
with respect to the matters  described in this Joint Proxy  Statement-Prospectus
other than those contained herein in connection with the solicitation of proxies

<PAGE>


or the  offering  of  securities  made  hereby  and,  if  given  or  made,  such
information or representations must not be relied upon as having been authorized
by VFSC or Eastern. This Joint Proxy Statement-Prospectus does not constitute an
offer to sell,  or a  solicitation  of an offer to buy, any  securities,  or the
solicitation of a proxy, in any jurisdiction to or from any person to whom it is
unlawful to make such offer or  solicitation in such  jurisdiction.  Neither the
delivery  of this  Joint  Proxy  Statement-Prospectus  nor any  distribution  of
securities made hereunder will, under any circumstances,  create any implication
that there has been no change in the  affairs of VFSC or Eastern  since the date
of this Joint Proxy  Statement-Prospectus  or that information herein is correct
as of any time subsequent to its date.


<PAGE>



                                TABLE OF CONTENTS



AVAILABLE INFORMATION.......................................................1

INFORMATION INCORPORATED BY REFERENCE.......................................2

SUMMARY  ...................................................................4
  The Companies.............................................................4
  The Merger................................................................6
  The Special Meetings......................................................9
  Record Date and Vote Required.............................................9
  Management and Operations after the Merger...............................10
  Recommendation of the Boards of Directors and Reasons for the Merger.....10
  Opinions of Financial Advisors...........................................11
  No Solicitation..........................................................11
  Interests of Certain Persons in the Merger...............................12
  Conditions to Consummation of the Merger; Termination....................13
  Amendment and Waiver of the Merger Agreement; Extensions.................14
  Regulatory Approvals.....................................................14
  Certain Federal Income Tax and Accounting Consequences...................14
  Stock Option Agreement...................................................15
  Appraisal Rights and Dissenting Eastern Stockholders.....................15
  Certain Differences in the Rights of Stockholders........................15
  Market Prices and Dividend Data..........................................16

SELECTED FINANCIAL DATA....................................................18

COMPARATIVE UNAUDITED PER SHARE FINANCIAL DATA.............................23

RECENT DEVELOPMENTS........................................................25

THE SPECIAL MEETINGS.......................................................27
  Record Date, Quorum and Voting for Eastern Meeting.......................27
  Required Vote at Eastern Meeting ........................................28
  Record Date, Quorum and Voting for VFSC Meeting..........................29
  Required Vote at VFSC Meeting............................................29
  Solicitation Expenses....................................................30
  Appraisal Rights and Dissenting Eastern Stockholders.....................31

THE MERGER.................................................................35
  General  ................................................................35
  Background of the Merger.................................................35
  Recommendation of the Eastern Board and Reasons for the Merger...........38
  Recommendation of the VFSC Board and Reasons for the Merger..............40
  Opinion of Financial Advisors............................................41

                                       (i)

<PAGE>



  Effective Time of the Merger; Closing Date...............................54
  Conversion of Shares of Eastern Common Stock Pursuant to the Merger......54
  Election Procedures......................................................57
  Certificate Exchange Procedures..........................................59
  Treatment of Eastern Stock Options.......................................60
  Conduct of Business Pending the Merger...................................61
  Conditions to Consummation of the Merger.................................64
  Termination..............................................................66
  Amendment, Extension and Waiver..........................................67
  Requisite Regulatory Approvals...........................................68
  Expenses ................................................................68
  Stock Option Agreement...................................................68
  Stockholders Agreement...................................................70
  No Solicitation..........................................................71
  Interests of Certain Persons in the Merger...............................71
  Employment Obligations...................................................72
  Resale of VFSC Common Stock..............................................73
  Certain Federal Income Tax Consequences..................................74

PRO FORMA COMBINED FINANCIAL DATA..........................................79

INFORMATION REGARDING VFSC.................................................85

DESCRIPTION OF VFSC CAPITAL STOCK..........................................85
         Common Stock......................................................85
         Preferred Stock...................................................86

MARKET FOR VFSC COMMON STOCK...............................................87

COMPARISON OF RIGHTS OF HOLDERS OF
  EASTERN COMMON STOCK AND VFSC COMMON STOCK...............................89
  Special Meetings of Stockholders.........................................89
  Inspection Rights........................................................89
  Action by Consent of Stockholders........................................89
  Cumulative Voting........................................................89
  Preemptive Rights........................................................90
  Classification of the Board of Directors.................................90
  Removal of Directors.....................................................90
  Additional Directorships and Vacancies on the Board of Directors.........90
  Exculpation of Directors and Officers....................................90
  Indemnification of Directors, Officers and Others........................90
  Restrictions upon Certain Business Combinations..........................91
  Mergers, Share Exchanges or Asset Sales..................................92
  Certain Issuances of Stock...............................................92
  Amendments to By-laws....................................................93
  Appraisal Rights.........................................................93


                                      (ii)

<PAGE>



LEGAL MATTERS..............................................................93

EXPERTS  ..................................................................94

APPENDICES

Appendix A -- Agreement and Plan of Reorganization dated as of November 13, 1996
Appendix B -- Form of Opinion of McConnell, Budd & Downes, Inc.
Appendix C -- Form of Opinion of Tucker Anthony Incorporated
Appendix D -- Text of Section 262 of Delaware General Corporation Law 
              (Appraisal Rights)

                                      (iii)

<PAGE>

                              AVAILABLE INFORMATION

         VFSC has  filed  with  the  Securities  and  Exchange  Commission  (the
"Commission") a Registration  Statement (the  "Registration  Statement") on Form
S-4 under  the  Securities  Act of 1933,  as  amended  (the  "Securities  Act"),
relating to the  securities  to be issued in  connection  with the  Merger.  For
further  information  pertaining  to the  securities of VFSC to which this Joint
Proxy  Statement-Prospectus  relates,  reference  is  made  to the  Registration
Statement,  including  the exhibits and schedules  filed as a part  thereof.  In
addition, VFSC and Eastern are each subject to the informational requirements of
the Securities  Exchange Act of 1934, as amended (the "Exchange  Act"),  and, in
accordance therewith,  file reports, proxy statements and other information with
the Commission. Proxy statements,  reports and other information concerning VFSC
and Eastern can be inspected and copied at the Commission's office at Room 1024,
Judiciary  Plaza,  450  Fifth  Street,  N.W.,  Washington,  D.C.  20549  and the
Commission's Regional Offices in New York (7 World Trade Center, Suite 1300, New
York, New York 10048) and Chicago  (CitiCorp  Center,  500 West Madison  Street,
Suite  1400,  Chicago,  Illinois  60661),  and  copies of such  material  can be
obtained  from the  Public  Reference  Section  of the  Commission  at 450 Fifth
Street,  N.W.,  Washington,  D.C.  20549,  at prescribed  rates.  The Commission
maintains a World Wide Web site (located at  http://www.sec.gov)  which contains
reports,  proxy and information  statements and other information regarding VFSC
and Eastern. VFSC Common Stock and Eastern Common Stock are listed on the Nasdaq
National Market (the "Nasdaq NM").  Consequently,  reports, proxy statements and
other  information  concerning  VFSC and  Eastern may also be  inspected  at the
offices of the NASD, Inc. at 1735 K Street, N.W.,  Washington,  D.C. 20006. This
Joint Proxy  Statement-Prospectus does not contain all the information set forth
in the Registration Statement and exhibits thereto which VFSC has filed with the
Commission under the Securities Act, which  Registration  Statement and exhibits
thereto may be obtained from the Public  Reference  Section of the Commission at
its principal  office at 450 Fifth Street,  N.W.,  Washington,  D.C.  20549 upon
payment of the prescribed fees, and to which reference is hereby made.

THIS  JOINT  PROXY  STATEMENT-PROSPECTUS  INCORPORATES  DOCUMENTS  BY  REFERENCE
RELATING  TO VFSC  AND  EASTERN  THAT  ARE NOT  PRESENTED  HEREIN  OR  DELIVERED
HEREWITH.  COPIES  OF ANY SUCH  DOCUMENTS,  OTHER  THAN  EXHIBITS  THERETO,  ARE
AVAILABLE  WITHOUT CHARGE TO ANY PERSON,  INCLUDING ANY BENEFICIAL OWNER OF VFSC
COMMON   STOCK  OR   EASTERN   COMMON   STOCK,   TO  WHOM   THIS   JOINT   PROXY
STATEMENT-PROSPECTUS  IS DELIVERED  UPON WRITTEN OR ORAL REQUEST TO, IN THE CASE
OF VFSC, VERMONT FINANCIAL SERVICES CORP., 100 MAIN STREET, BRATTLEBORO, VERMONT
05301, ATTENTION: RICHARD O. MADDEN, SECRETARY (TELEPHONE:  802-257-7151), OR IN
THE CASE OF EASTERN,  EASTERN  BANCORP,  INC., 537 CENTRAL  AVENUE,  DOVER,  NEW
HAMPSHIRE 03820,  ATTENTION:  PRESIDENT (TELEPHONE:  603-749-2150).  IN ORDER TO
ENSURE  TIMELY  DELIVERY  OF THE  DOCUMENTS,  ANY  REQUEST  SHOULD  BE  MADE  BY
_____________, 1997.


<PAGE>


                      INFORMATION INCORPORATED BY REFERENCE

         The following  documents  previously  filed by VFSC with the Commission
are incorporated by reference herein:

(1)      VFSC's Annual Report on Form 10-K for the year ended December 31, 1995;

(2)      VFSC's Quarterly  Reports on Form 10-Q for the quarters ended March 31,
         1996 as amended on Form 10-Q/A,  June 30, 1996 and  September 30, 1996;
         and

(3)      VFSC's  Current  Reports on Form 8-K, dated March 18, 1996 and November
         21, 1996.

         The following documents previously filed by Eastern with the Commission
are incorporated by reference herein:

(1)      Eastern's  Annual Report on Form 10-K for the year ended  September 30,
         1996; and

(2)      Eastern's Current Report on Form 8-K, dated November 21, 1996.

         Also  incorporated  herein by reference are the  following  portions of
Eastern's  Annual Report to Stockholders for the fiscal year ended September 30,
1996,  which  accompanies  this Joint Proxy  Statement-Prospectus:  (i) Business
(pages to ); (ii) Market for Registrant's  Common Stock and Related  Stockholder
Matters; (iii) Selected Financial Data (pages to ); (iv) Management's Discussion
and Analysis of Financial  Condition and Results of Operations  (pages to ); and
(v) Consolidated Financial Statements and Notes thereto (pages to ).

         In  addition,  all  documents  subsequently  filed  by  VFSC  with  the
Commission  pursuant to Sections  13(a),  13(c), 14 or 15(d) of the Exchange Act
prior to the date of the Special  Meetings shall be deemed to be incorporated by
reference  into this Joint  Proxy  Statement-Prospectus  and to be a part hereof
from the date of filing of such documents. Any statement contained in a document
incorporated or deemed to be incorporated by reference herein shall be deemed to
be modified or superseded for purposes of this Joint Proxy  Statement-Prospectus
to the extent that a statement  contained herein,  or in any subsequently  filed
document  which also is or is deemed to be  incorporated  by  reference  herein,
modifies or supersedes such  statement.  Any statement so modified or superseded
shall not be deemed,  except as so modified or superseded,  to constitute a part
of this Joint Proxy Statement-Prospectus.

         THIS JOINT PROXY STATEMENT-PROSPECTUS  CONTAINS CERTAIN FORWARD-LOOKING
STATEMENTS  WITH RESPECT TO THE FINANCIAL  CONDITION,  RESULTS OF OPERATIONS AND
BUSINESS OF VFSC FOLLOWING THE CONSUMMATION OF THE MERGER,  INCLUDING STATEMENTS
RELATING TO THE COST SAVINGS,  REVENUE  ENHANCEMENTS AND FUNDING ADVANTAGES THAT
ARE  EXPECTED  TO BE  REALIZED  FROM THE MERGER AND THE  EXPECTED  IMPACT OF THE


                                        2

<PAGE>


MERGER ON VFSC'S FINANCIAL PERFORMANCE (SEE "THE MERGER--REASONS OF VFSC FOR THE
MERGER,"  "--REASONS OF EASTERN FOR THE MERGER" AND "--MANAGEMENT AND OPERATIONS
AFTER THE MERGER").  THESE FORWARD-LOOKING  STATEMENTS INVOLVE CERTAIN RISKS AND
UNCERTAINTIES.  FOR THIS PURPOSE,  ANY STATEMENTS  CONTAINED HEREIN THAT ARE NOT
STATEMENTS OF HISTORICAL  FACT MAY BE DEEMED TO BE  FORWARD-LOOKING  STATEMENTS.
WITHOUT LIMITING THE FOREGOING,  THE WORDS "BELIEVES,"  "ANTICIPATES,"  "PLANS,"
"EXPECTS"  AND SIMILAR  EXPRESSIONS  ARE  INTENDED  TO IDENTIFY  FORWARD-LOOKING
STATEMENTS.  FACTORS THAT MAY CAUSE  ACTUAL  RESULTS TO DIFFER  MATERIALLY  FROM
THOSE CONTEMPLATED BY SUCH FORWARD-LOOKING STATEMENTS INCLUDE, AMONG OTHERS, THE
FOLLOWING  POSSIBILITIES:  (1) INABILITY FULLY TO REALIZE  EXPECTED COST SAVINGS
FROM THE MERGER ; (2) GREATER THAN EXPECTED DEPOSIT ATTRITION,  CUSTOMER LOSS OR
REVENUE LOSS  FOLLOWING THE MERGER;  (3)  SIGNIFICANT  INCREASES IN  COMPETITIVE
PRESSURE  IN THE  BANKING  INDUSTRY;  (4)  GREATER  THAN  ANTICIPATED  COSTS  OR
DIFFICULTIES  RELATED TO THE  INTEGRATION OF THE BUSINESSES OF VFSC AND EASTERN;
(5) REDUCTIONS IN MARGINS  BECAUSE OF CHANGES IN THE INTEREST RATE  ENVIRONMENT;
(6) LESS FAVORABLE GENERAL ECONOMIC CONDITIONS, EITHER NATIONALLY OR REGIONALLY,
THAN  EXPECTED,  RESULTING IN, AMONG OTHER  THINGS,  A  DETERIORATION  IN CREDIT
QUALITY,  (7)  CHANGES IN THE  REGULATORY  ENVIRONMENT,  (8) CHANGES IN BUSINESS
CONDITIONS AND INFLATION, AND (9) CHANGES IN THE SECURITIES MARKETS.

                                        3

<PAGE>

                                     SUMMARY

The following is a brief summary of certain  information  contained elsewhere in
this Joint Proxy Statement-Prospectus. Reference is made to, and this summary is
qualified in its entirety by, the more detailed  information  contained  herein,
the  appendices  hereto and the  documents  incorporated  by  reference  herein.
Stockholders   of  VFSC  and   Eastern  are  urged  to  read  this  Joint  Proxy
Statement-Prospectus with care in its entirety.

The Companies

         VFSC.  VFSC,  a Delaware  corporation,  is a  registered  bank  holding
company under the Bank Holding  Company Act of 1956, as amended (the "BHC Act").
VFSC has two  wholly  owned  subsidiaries,  Vermont  National  Bank,  a national
banking association  ("VNB"),  and United Bank, a Massachusetts  chartered stock
savings bank ("UB" and, together with VNB, the "Banks").  At September 30, 1996,
VFSC had total  consolidated  assets of  approximately  $1.3  billion  and total
consolidated stockholders' equity of approximately $115.5 million.

         VNB,  which operates 31 branches  throughout the State of Vermont,  and
UB,  which  operates  seven  branches in western  Massachusetts,  are engaged in
commercial and retail banking and in the trust business, including the taking of
deposits, the making of secured and unsecured loans, the financing of commercial
transactions,  and the  performance  of  corporate,  pension and personal  trust
services.

         The  principal  offices of VFSC and VNB are located at 100 Main Street,
Brattleboro,  Vermont 05301.  VFSC's  telephone  number is (802)  257-7151.  The
principal  offices  of  UB  are  located  at  45  Federal  Street,   Greenfield,
Massachusetts 01301.

         VFSC and the Banks  are  subject  to  federal,  state  and  local  laws
applicable to state savings banks, national banks and bank holding companies and
to the  regulations of the Board of Governors of the Federal Reserve System (the
"Federal  Reserve  Board"),  the  Comptroller  of the Currency (the "OCC"),  the
Federal  Deposit  Insurance  Corporation  (the  "FDIC")  and  the  Massachusetts
Division of Banks.

         For further  information  concerning VFSC, see  "INFORMATION  REGARDING
VFSC" and the VFSC documents incorporated by reference herein as described under
"INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE."

         Eastern.  Eastern, a Delaware corporation,  is a nondiversified savings
and loan holding company. It owns 100% of the stock of Vermont Federal Bank, FSB
("Vermont Federal"), a federally chartered stock savings bank. Eastern also owns
Vermont Service Corporation  ("VSC"), a real estate development company which it
purchased from Vermont Federal in 1991. VSC and its subsidiary company,  Vermont
East Coast  Company  ("VECC"),  are joint  venture  partners in the ownership of
development  rights in a mobile home association known as "Williston  Woods." At
present, Eastern is not significantly engaged in operating business activities

                                        4

<PAGE>



other than management of its investments and operations through Vermont Federal,
VSC, and VECC. At September 30, 1996, Eastern had total  consolidated  assets of
approximately  $868.7  million and total  consolidated  stockholders'  equity of
approximately $63.6 million.

         The  principal  offices of Eastern are  located at 537 Central  Avenue,
Dover, New Hampshire 03820.  Eastern's  telephone number is (603) 749-2150.  The
principal  offices  of  Vermont  Federal  are  located  at 282  Williston  Road,
Williston, Vermont 05495. Vermont Federal's telephone number is (802) 879-9000.

         Eastern  and Vermont  Federal  are subject to federal,  state and local
laws applicable to savings and loan holding  companies and federal savings banks
and to the regulations,  principally,  of the Office of Thrift  Supervision (the
"OTS").

         For  further   information   concerning   Eastern,   see   "INFORMATION
INCORPORATED BY REFERENCE,"  "SELECTED HISTORICAL FINANCIAL DATA OF EASTERN" and
the information  contained in the form of Annual Report to Stockholders  for the
fiscal   year  ended   September   30,  1996   accompanying   this  Joint  Proxy
Statement-Prospectus.

         Comparison of Loan Portfolios. Through its subsidiary Banks, VFSC makes
commercial   loans  to  small  and   medium-sized   businesses  in  Vermont  and
Massachusetts.  VNB is the leading commercial lender in the State of Vermont. At
September 30, 1996, approximately 19.4% of VFSC's outstanding loans consisted of
commercial  real estate  loans,  20.1%  consisted of  commercial  loans and 2.6%
consisted of construction  loans. These percentages are somewhat higher than for
Eastern in the case of  commercial  real estate and  construction  loans,  which
accounted  for  16.8% and 2%,  respectively,  of  Eastern's  loan  portfolio  at
September 30, 1996, and  significantly  higher in the case of commercial  loans,
which  accounted  for  1.5%  of  Eastern's   portfolio.   After  the  Merger  is
consummated,  the proportion of the combined company's loan portfolio consisting
of such loans  will be  greater  than is the case with  Eastern's  current  loan
portfolio,  and the proportion  consisting of residential mortgage loans will be
less.  Because  commercial real estate and commercial lending generally involves
larger loan  balances to single  borrowers or groups of related  borrowers,  and
because  repayment  of the loan depends in part on the  underlying  business and
financial  condition of the borrower and is more  susceptible  to adverse future
developments,  such lending typically accounts for a  disproportionate  share of
delinquent  loans and real estate owned through  foreclosure  when compared with
residential  mortgage lending.  In addition to such factors,  construction loans
are, in general,  subject to uncertainties  inherent in estimating  construction
costs,  delays  arising from labor  problems,  shortages of material,  uncertain
marketability of a completed project and other unpredictable  contingencies that
make it  relatively  difficult  to  determine  accurately  the total  loan funds
required  to  complete  a project  or the value of the  completed  project.  For
certain historical indicia of the performance of VFSC's loan portfolio,  see the
information on Selected Financial Ratios in "SELECTED  FINANCIAL  DATA--Selected
Historical Financial Data of VFSC."


                                        5

<PAGE>


         VFSC and Eastern both realize income  principally from the differential
between the interest  earned on loans,  investments  and other  interest-earning
assets, and the interest paid on deposits, borrowings and other interest-bearing
liabilities.  However, residential mortgage loans, which generally have a longer
maturity than  commercial  and  commercial  real estate  loans,  tend to respond
differently  to  increases  in  interest   rates.   Because  the  proportion  of
residential mortgage loans to commercial and commercial real estate loans in the
combined  company will be different  from that in Eastern's  current  portfolio,
unanticipated  changes in interest  rates could have a  different,  and possibly
adverse,  effect on the combined  company's  actual interest rate spread and net
income.

         For further  information  concerning  the  portfolios and interest rate
experience of VFSC and Eastern,  see  "INFORMATION  INCORPORATED  BY REFERENCE,"
"SELECTED HISTORICAL FINANCIAL DATA OF EASTERN" and the information contained in
the form of Annual Report to  Stockholders  for the fiscal year ended  September
30, 1996 accompanying this Joint Proxy Statement-Prospectus.

The Merger

         General.  Pursuant to the terms of the Merger Agreement,  Eastern is to
be merged  with and into  VFSC,  with VFSC  being the  surviving  entity.  It is
anticipated  that the Merger will close in the second quarter of 1997,  although
there can be no assurance in this regard.  See  "--Conditions to Consummation of
the Merger; Termination."

         Merger  Consideration.  The  Merger  Agreement  provides  that,  on the
closing date (the "Closing  Date") and at the effective  time of the Merger (the
"Effective Time") and subject to the election and allocation procedures provided
for therein,  each share of Eastern  Common Stock  outstanding  at the Effective
Time (other than shares with respect to which  appraisal  rights are  perfected)
shall be  converted  into  either  (i) an amount in cash equal to the sum of (x)
$7.25 plus (y) the product of 0.49 times the average closing bid price per share
of VFSC Common Stock on the Nasdaq NM during the 20-trading-day period ending on
the fifth business day prior to the Effective Time (the "Average Closing Price")
(such  total  per  share   purchase  price  being  referred  to  herein  as  the
"Acquisition  Price" and such  total per share cash  amount  being  referred  to
herein as the "Cash  Distribution"),  or (ii) the number of whole and fractional
shares of VFSC Common Stock,  rounded to the nearest  ten-thousandth of a share,
equal to the number  obtained by dividing the  Acquisition  Price by the Average
Closing Price (such number being  referred to herein as the "Exchange  Ratio" or
the  "Stock  Distribution"  and,  together  with the Cash  Distribution,  as the
"Merger  Consideration").  However, if the Average Closing Price is greater than
or equal to $39.96 per share, the Acquisition  Price shall equal $26.83,  and if
the Average  Closing Price is less than or equal to $29.54 per share but greater
than or equal to $26.06 per share, the Acquisition  Price shall equal $21.72. If
the Average Closing Price is less than $26.06, the Acquisition Price shall equal
the sum of (x) $7.25 and (y) the  product of 0.5553  times the  Average  Closing
Price.


                                        6

<PAGE>


         If the  Average  Closing  Price is less than  $26.06  per  share,  then
Eastern  shall have the right to  terminate  the Merger  Agreement,  unless VFSC
elects,  in its sole discretion,  to adopt $21.72 as the Acquisition  Price (the
"Adjusted Acquisition Price").

         The total amount of the Cash  Distribution to be made to all holders of
shares of Eastern  Common Stock will equal the product of $7.25 times the number
of shares of Eastern  Common  Stock  outstanding  at the  Effective  Time (which
product is  currently  estimated  at $26.6  million);  the balance of the Merger
Consideration  will  consist  of shares of VFSC  Common  Stock.  Subject  to the
allocation  procedures  provided  for in the Merger  Agreement,  each  holder of
shares of Eastern  Common  Stock may, by means of an election  form that will be
mailed following the Special Meetings, elect to receive, with respect to some or
all of such holder's shares of Eastern Common Stock, shares of VFSC Common Stock
or cash, or may make no election.  Any election may be revoked or changed by the
person submitting such form,  provided such notice is timely received.  See "THE
MERGER--Election Procedures."

         Because  the  aggregate  number of shares  of VFSC  Common  Stock to be
issued in the Merger is fixed  under the Merger  Agreement,  the extent to which
elections to receive cash or VFSC Common Stock can be  accommodated  will depend
upon the number of Eastern stockholders who elect to receive cash or VFSC Common
Stock or who make no election. No prediction can be made as to the election that
any Eastern  stockholder may make and,  consequently,  no assurance can be given
that an election  by any given  holder of Eastern  Common  Stock will be honored
with  respect to any or all shares of Eastern  Common Stock held by such holder,
and holders may not receive their requested form or mix of consideration.

         For  example,  a holder of Eastern  Common  Stock who elects to receive
cash may instead  receive  shares of VFSC Common Stock (plus cash in lieu of any
fractional  share) for some or all of such  holder's  shares of  Eastern  Common
Stock.  Conversely,  a holder who elects to receive  shares of VFSC Common Stock
could receive cash for some or all of the shares of Eastern Common Stock subject
to such  election.  Holders of Eastern  Common Stock who do not submit  properly
completed  election  forms by 5:00  p.m.,  Eastern  standard  time,  on the 15th
calendar  day  following,  but not  including,  the mailing date of the election
forms will be deemed to have made no election as to whether  they  receive  VFSC
Common  Stock or cash in the Merger.  Such  persons  will be  allocated  cash or
shares of VFSC Common Stock based on the effect of valid elections on the amount
of cash and number of shares of VFSC Common Stock available under the allocation
formula.  Because the deadline for return of the election forms will occur prior
to the end of the  valuation  period,  the  Average  Closing  Price  will not be
determined  by the time  holders of Eastern  Common  Stock will be  required  to
submit their election forms. See "THE MERGER--Election Procedures." In the event
a holder of Eastern Common Stock receives both VFSC Common Stock and cash (other
than cash for fractional  shares),  the receipt of such cash could be subject to
tax as a dividend. See "THE MERGER--Certain Federal Income Tax Consequences."



                                        7

<PAGE>
          TABULAR AND GRAPHIC ILLUSTRATION OF THE MERGER CONSIDERATION
                        AT VARIOUS AVERAGE CLOSING PRICES

         The table below shows the Merger Consideration corresponding to various
possible  values  of the  Acquisition  Price  and  Adjusted  Acquisition  Price,
respectively.  If the Average  Closing Price is less than $26.06 and VFSC in its
sole  discretion  so  elects,  the  Merger  Consideration  will be  based on the
Adjusted  Acquisition Price of $21.72.  The Merger  Consideration will be in the
form of the Cash  Distribution  per share of Eastern  Common  Stock or the Stock
Distribution  of the number of shares of VFSC Common Stock to be  exchanged  for
each share of Eastern Common Stock.

         There can be no assurance as to what the Average  Closing Price will be
or what the  value  of the  Merger  Consideration  will be at or  following  the
Effective Time. The table and graph below are intended as illustrative  examples
only. This  illustration is qualified in its entirety by reference to the Merger
Agreement.  The  highest  and lowest  Average  Closing  Prices  depicted  in the
illustration  are not intended to suggest that the Average  Closing Price,  when
computed, will not be higher or lower than these respective values.

         As shown below,  if the Average  Closing  Price were to be $36.25,  the
closing price of VFSC Common Stock on November 11, 1996, the  Acquisition  Price
would be  $25.0125;  an Eastern  Stockholder  receiving  all cash would  receive
$25.0125 per share of Eastern Common Stock, and an Eastern Stockholder receiving
all stock would  receive  0.69 shares of VFSC Common  Stock per share of Eastern
Common Stock.

<TABLE>
<CAPTION>

                                  Merger Consideration
                              --------------------------
    Average     Acquisition                     Stock
 Closing Price     Price                    Distribution
   (of VFSC     (per Eastern      Cash          (VFSC
    shares)        Share)     Distribution     shares)
- --------------  ------------  ------------  -------------
  <S>           <C>            <C>            <C>         <C>                       <C>               <C>

   $44.000       $26.8300       $26.8300       0.6098
    42.000        26.8300        26.8300       0.6388
    40.000        26.8300        26.8300       0.6708
    39.960        26.8300        26.8300       0.6714

    38.000        25.8700        25.8700       0.6808
    36.000        24.8900        24.8900       0.6914
    35.500        24.6450        24.6450       0.6942
    34.000        23.9100        23.9100       0.7032                If Eastern elects to terminate the Merger           
    32.000        22.9300        22.9300       0.7166           but VFSC elects to keep the Merger Agreement in effect:  
    30.000        21.9500        21.9500       0.7317                                        Merger Consideration
                                                                                            ---------------------
    29.540        21.7200        21.7200       0.7353              Adjusted           
    28.000        21.7200        21.7200       0.7757       Acquisition Price (per         Cash         Stock Distribution
    26.060        21.7200        21.7200       0.8335           Eastern share)         Distribution       (VFSC shares)
                                                            ----------------------     ------------     ------------------
    26.000        21.6878        21.6878       0.8341              $21.7200              $21.7200             0.8354
    24.000        20.5772        20.5772       0.8574               21.7200               21.7200             0.9050
    22.000        19.4666        19.4666       0.8848               21.7200               21.7200             0.9873
</TABLE>
                                                                

[GRAPHIC OMITTED]

Graph showing value of merger  consideration  plotted  against  Average  Closing
Prices  between  $20.00 and $45.00 of VFSC  stock to be  issued,  with  specific
example at VFSC stock price of $36.25.





                                        8

<PAGE>


         Because the tax  consequences  of  receiving  cash or VFSC Common Stock
will differ,  holders of Eastern  Common Stock are urged to read  carefully  the
information set forth under the caption "THE MERGER--Certain  Federal Income Tax
Consequences."

The Special Meetings

         At the  Special  Meetings,  the  stockholders  of Eastern and VFSC will
consider and vote upon a proposal to approve and adopt the Merger  Agreement and
the transactions contemplated thereby.

         The VFSC Meeting will be held on __________, 1997 at _____ a.m. at
______________________.

         The Eastern Meeting will be held on __________, 1997 at _____ a.m. at
______________________.

Record Date and Vote Required

         VFSC.  The VFSC Board has fixed the close of  business  on  __________,
1997  as  the  record  date  (the  "VFSC  Record  Date")  for  determination  of
stockholders  entitled  to  notice  of and to vote at the VFSC  Meeting  and any
adjournments or postponements thereof. The Merger Agreement and the transactions
contemplated  thereby must be approved by the affirmative vote of the holders of
at least  two-thirds of the issued and outstanding  shares of VFSC Common Stock.
Stockholders of VFSC are entitled to one vote at the VFSC Meeting for each share
of VFSC Common  Stock held of record at the close of business on the VFSC Record
Date.  At the close of business on the VFSC Record  Date,  __________  shares of
VFSC Common Stock were outstanding and entitled to vote, of which  approximately
__________  shares, or _____%,  were held by directors and executive officers of
VFSC and their respective  affiliates.  See "THE SPECIAL  MEETINGS--Record Date,
Quorum and Voting for VFSC Meeting."

         Eastern.  The  Eastern  Board  has  fixed  the  close  of  business  on
__________,   1997  as  the  record  date  (the   "Eastern   Record  Date")  for
determination  of stockholders  entitled to notice of and to vote at the Eastern
Meeting and any adjournments or postponements  thereof.  The affirmative vote of
the holders of at least  two-thirds of the outstanding  shares of Eastern Common
Stock entitled to vote is required to approve and adopt the Merger Agreement and
the transactions  contemplated thereby.  Stockholders of Eastern are entitled to
one vote at the Eastern  Meeting for each share of Eastern  Common Stock held of
record at the close of  business  on the Eastern  Record  Date.  At the close of
business on the Eastern Record Date,  __________  shares of Eastern Common Stock
were outstanding and entitled to vote, of which approximately  _________ shares,
or  approximately  _____%,  were  beneficially  owned by directors and executive
officers  of  Eastern  and  their  respective   affiliates.   See  "THE  SPECIAL
MEETINGS--Record  Date, Quorum and Voting for Eastern Meeting" and "--BeneficiaL
Ownership of Eastern Common Stock."

                                        9

<PAGE>


         Certain  Eastern  directors,  who  beneficially  own in  the  aggregate
____________  shares on the  Eastern  Record  Date,  representing  approximately
_______ of the shares of Eastern  Common  Stock  issued and  outstanding  on the
Eastern Record Date, have entered into a letter  agreement with VFSC dated as of
November 13, 1996 (the "Stockholders Agreement") to vote their shares of Eastern
Common   Stock  in   favor   of  the   Merger   Agreement.   See  "THE   SPECIAL
MEETINGS--Beneficial    Ownership   of   Eastern    Common   Stock"   and   "THE
MERGER--StockholderS Agreement."

Management and Operations after the Merger

         The  Merger  will  become  effective  on the  Closing  Date  and at the
Effective  Time as set forth in a  Certificate  of  Merger to be filed  with the
Secretary of State of the State of Delaware.  The directors and officers of VFSC
will continue to serve in such offices after the Effective  Time.  However,  the
size of the VFSC Board will be  increased,  and a minimum of three and a maximum
of four  individuals  who are members of the Eastern Board will be designated by
VFSC to serve as members of the VFSC Board.

Recommendation of the Boards of Directors and Reasons for the Merger

         THE BOARDS OF DIRECTORS OF VFSC AND EASTERN EACH  UNANIMOUSLY  APPROVED
THE MERGER  AGREEMENT AND EACH UNANIMOUSLY  RECOMMENDS  APPROVAL AND ADOPTION OF
THE MERGER  AGREEMENT  AND THE  CONSUMMATION  OF THE  TRANSACTIONS  CONTEMPLATED
THEREBY.

         Eastern.  The Eastern Board has determined the Merger to be fair to and
in the best  interests  of  Eastern  and its  stockholders  and has  unanimously
approved  the  Merger  Agreement  and  the  transactions  contemplated  thereby,
including  the  Merger.  Accordingly,  the  Board  unanimously  recommends  that
stockholders vote "for" approval of the Merger Agreement.

         In the  course  of  reaching  its  decision  to enter  into the  Merger
Agreement  with  VFSC,  the  Eastern  Board  consulted  with  its  advisors  and
considered a number of factors, including without limitation, the following: (i)
its belief that the Merger  represents an attractive  strategic  alternative  to
Eastern for enhancing  stockholder  value;  (ii) the presentation and opinion of
its  financial  advisor,  McConnell,  Budd & Downes,  Inc.  ("MB&D"),  as to the
fairness from a financial point of view of the Merger  Consideration  to Eastern
and its  stockholders;  and (iii) a number of factors relating to Eastern,  VFSC
and  Eastern's  stockholders.  See "THE  MERGER--Background  of the Merger," and
"--Recommendation  of the  Eastern  Board  anD  Reasons  for the  Merger"  for a
discussion of the reasons for the Eastern Board's  recommendation to approve the
Merger Agreement and the transactions contemplated thereby.

         VFSC.  The VFSC Board  believes that the terms of the Merger  Agreement
and the  transactions  contemplated  thereby  are in the best  interests  of its
stockholders and recommends

                                       10

<PAGE>



that its stockholders vote FOR the approval and adoption of the Merger Agreement
and the transactions contemplated thereby.

         In reaching its determination,  the VFSC Board considered the following
factors:  (i) the  opportunity  for VFSC to expand and  strengthen  its existing
franchise  in Vermont and to  establish a presence in the  attractive  market of
southeastern  New Hampshire;  (ii) the opportunity for cost savings arising from
Eastern's  existing  presence  in  Vermont;  (iii)  cross-selling  opportunities
provided by  Eastern's  customer  base;  and (iv) the  opinion of its  financial
advisor,  Tucker  Anthony  Incorporated  ("Tucker  Anthony"),  that,  subject to
certain  assumptions,  the  consideration  to  be  paid  by  VFSC  to  Eastern's
stockholders  was fair to the  stockholders  of VFSC,  from a financial point of
view.

Opinions of Financial Advisors

         Eastern.  MB&D has delivered to the Eastern  Board its written  opinion
dated the date of this Joint Proxy  Statement-Prospectus  that,  in its opinion,
the  consideration  to be received in the Merger is fair, from a financial point
of view, to the  stockholders of Eastern.  The full text of MB&D's opinion as of
the  date  of  this  Joint  Proxy  Statement-Prospectus,   which  describes  the
procedures followed,  assumptions made, limitations on the review undertaken and
other  matters  in  connection  with  rendering  such  opinion,  is set forth in
Appendix  B attached  hereto.  Stockholders  of  Eastern  are urged to read this
opinion in its entirety. MB&D's opinion is directed only to the consideration to
be received in the Merger and does not  constitute a  recommendation  to Eastern
stockholders as to how they should vote at the Eastern Meeting.

         VFSC.  Tucker  Anthony  has  delivered  to the VFSC  Board its  written
opinions   dated   November   13,   1996  and  the  date  of  this  Joint  Proxy
Statement-Prospectus,  that the  consideration to be paid in the Merger is fair,
from a financial  point of view, to the  stockholders  of VFSC. The full text of
Tucker   Anthony's    opinion   as   of   the   date   of   this   Joint   Proxy
Statement-Prospectus,  which sets forth assumptions made, matters considered and
limits on the  review  undertaken  by it, is  attached  hereto  as  Appendix  C.
Stockholders  of VFSC are urged to read this  opinion  in its  entirety.  Tucker
Anthony's  opinions are  directed  only to the  consideration  to be paid in the
Merger and do not constitute a  recommendation  to VFSC  stockholders  as to how
they should vote at the VFSC Meeting.

         See "THE  MERGER--Background  of the Merger,"  "--Opinions of Financial
Advisors"    and   Appendix   B   and   Appendix   C   to   this   Joint   Proxy
Statement-Prospectus.

No Solicitation

         Eastern  has also  agreed  that  neither it nor  Vermont  Federal  will
encourage,  solicit,  initiate or,  subject to the fiduciary  obligations of the
Eastern Board (as advised by outside counsel), participate in any discussions or
negotiations  with, or provide  information  to, any other party  concerning any
merger,  tender offer,  sale of  substantial  assets,  sale of shares of capital
stock or debt securities or similar transaction  involving Eastern or any of its
subsidiaries (any

                                       11

<PAGE>


of the foregoing being referred to as an "Acquisition Transaction"), except that
Eastern may  communicate or disclose  certain  information  to its  stockholders
pursuant to applicable  securities or other law. Eastern has also agreed that it
will  immediately  communicate  to VFSC the terms of any  proposal,  discussion,
negotiation or inquiry  relating to an Acquisition  Transaction and the identity
of the party making such  proposal or inquiry which it may receive in respect of
any such  transaction  or its receipt of any request  for  information  from any
governmental  agency  or  authority  with  respect  to  a  proposed  Acquisition
Transaction. See "THE MERGER--No Solicitation."

Interests of Certain Persons in the Merger

         Pursuant  to  the  Merger  Agreement,  VFSC  has,  subject  to  certain
limitations, agreed to indemnify, defend and hold harmless each present and past
director,  officer and employee of Eastern  against  certain  claims and related
expenses  and  liabilities.  VFSC has also agreed to maintain  for six years the
directors' and officers' liability insurance  maintained by Eastern prior to the
Effective Time (or provide an appropriate substitute therefor),  but VFSC is not
required to expend more than $207,000 for such insurance coverage.  VFSC is also
required to  designate  a minimum of three and a maximum of four  members of the
Eastern Board to serve on the VFSC Board after the Merger is  consummated.  VFSC
has not yet  designated  the members of the Eastern  Board who will serve on the
VFSC Board.

         Certain  members of Eastern's  management and of the Eastern Board have
certain  arrangements,  including  certain  benefits under  existing  employment
agreements and severance and benefit plans,  which are likely to be triggered in
connection with the Merger. In addition,  at the Effective Time, certain options
granted to one executive  officer of Eastern to purchase 1,200 shares of Eastern
Common  Stock  will  become  immediately  exercisable  in full  pursuant  to the
accelerated  vesting  provisions  contained in the  agreements  under which such
options  were  granted.  See "THE  MERGER--Interests  of Certain  Persons in the
Merger."

Employment Matters

         VFSC is not  obligated  to employ any person who is employed by Eastern
immediately  prior to the Effective  Time.  Following the Effective  Time,  VFSC
will, or will cause its  subsidiaries  to, honor in accordance  with their terms
all employment,  severance and other  compensation  contracts between Eastern or
any subsidiary  thereof and any director,  officer or employee thereof,  and all
provisions for benefits or other amounts earned or accrued through the Effective
Time under  Eastern's  pension or benefit  plans.  VFSC has agreed to provide to
those persons who are  employees of Eastern or any  subsidiary of Eastern at the
Effective Time and who are  thereafter  employed by VFSC or a subsidiary of VFSC
with the benefits  maintained by VFSC and its  affiliates  from time to time for
the benefit of their employees  similarly  situated.  VFSC will cause each plan,
program or arrangement  included among the benefits of VFSC to be provided after
the Effective Time (other than VFSC's defined benefit pension plan) to treat the
prior  service of each such  employee  with  Eastern or its  affiliates,  to the
extent such prior service is recognized  under the comparable  plan,  program or
arrangement of Eastern, as service

                                       12

<PAGE>



rendered  to  VFSC  or its  affiliate,  as the  case  may be,  for  purposes  of
eligibility to participate,  vesting, and eligibility for special benefits under
each such plan,  program or arrangement of VFSC, but not in any case for benefit
accrual  attributable  to any period before the Effective  Time. Any employee of
Eastern or any  subsidiary  of Eastern  who  becomes an  employee of VFSC or any
subsidiary of VFSC immediately following the Effective Time who is not otherwise
covered by an employment,  severance or other compensation agreement and who has
been  identified  by VFSC within the first six months from and after the Closing
Date as an  employee  whose  employment  is  terminated  as a result  of  VFSC's
consolidation  and/or  cost-saving  efforts  in  connection  with  the  Merger
following  the  Effective  Time,  will be entitled to receive from and after the
date of such employee's  termination of employment  certain salary  continuation
payments based on the length of the employee's  employment by Eastern.  See "THE
MERGER--Employment Obligations."

Conditions to Consummation of the Merger; Termination

         Conditions  to the  Merger.  The  obligations  of VFSC and  Eastern  to
consummate  the Merger are  subject to various  conditions,  including,  but not
limited  to,  obtaining  requisite   stockholder,   regulatory  and  third-party
approvals,  the absence of breaches of  representations  and  warranties  by the
other party,  authorization for listing (subject to official notice of issuance)
on the Nasdaq NM of the  additional  shares of VFSC Common Stock to be issued in
connection  with the  Merger,  and the receipt by each of VFSC and Eastern of an
opinion of counsel with respect to certain  federal income tax  consequences  of
the  Merger.  In  addition,  it is a  condition  to the  obligations  of VFSC to
consummate the Merger that none of the requisite regulatory approvals pertaining
to the  Merger  impose  any  term,  condition  or  restriction  upon VFSC or its
subsidiaries  after the Merger that,  in VFSC's  reasonable  business  judgment,
would be  burdensome  in the  context of the  transactions  contemplated  by the
Merger Agreement.  It is also a condition to the obligations of each party that,
since the date of the end of the other  party's most recent  fiscal year,  there
will have been no material adverse change in the financial condition, results of
operations,  business,  assets or prospects of the other party. Finally, it is a
condition of VFSC's  obligations  to effect the Merger that the number of shares
of Eastern Common Stock held by persons  dissenting from the Merger and electing
statutory  appraisal  rights shall not exceed 20% of the issued and  outstanding
shares of Eastern Common Stock. See "THE  MERGER--Conditions  to Consummation of
the Merger."

         Termination.  The Merger  Agreement may be terminated at any time prior
to the Effective  Time by the mutual  consent of VFSC and Eastern,  or by either
party if: (i) a requisite  regulatory  approval of the Merger is denied and such
denial becomes final and  nonappealable  or the requisite  approval of the other
party's  stockholders is not obtained;  (ii) the Merger is not consummated on or
before November 30, 1997,  unless the failure to consummate the Merger is due to
the failure of the party  seeking to terminate  the Merger  Agreement to perform
its obligations  thereunder;  or (iii) the other party  materially  breaches its
obligations under the Merger Agreement or the Stock Option Agreement (as defined
below) and fails to cure such breach within 30 days after notice of such breach.


                                       13

<PAGE>



         The Merger  Agreement may also be  terminated at Eastern's  election if
the Average  Closing  Price of VFSC Stock is less than $26.06 per share,  unless
VFSC  elects to adjust  upward the  consideration  payable to holders of Eastern
Common Stock.  Reference is made to the Merger  Agreement  for a designation  of
additional     termination    provisions    contained    therein.    See    "THE
MERGER--Termination."

Amendment and Waiver of the Merger Agreement; Extensions

         At any time prior to the  consummation  of the Merger or termination of
the Merger  Agreement,  the parties may amend the Merger  Agreement,  extend the
time  for  performance  of  any   obligations  or  waive  any   inaccuracies  in
representations and warranties or compliance with any conditions; provided, that
stockholders'  approval  shall be  necessary  to amend the Merger  Agreement  to
change the amount or form of the  consideration  to be paid in the  Merger.  See
"THE MERGER--Amendment, Extension and Waiver."

Regulatory Approvals

         The Merger is subject to prior approval by the Federal Reserve Board in
accordance  with  the  requirements  of  Section  4(c)(8)  of the  BHC  Act  and
applicable regulations of the Federal Reserve Board. Prior notices of the Merger
will also be filed with the  Vermont  Commissioner  of  Banking,  Insurance  and
Securities (the "Vermont Commissioner"), the United States Department of Justice
("Department of Justice") and the Federal Trade  Commission  (the "FTC").  There
can be no  assurance  that the Merger will be  approved  by the Federal  Reserve
Board or any other  applicable  regulatory  agency or body.  If such approval is
received,  there  can be no  assurance  as to the date of such  approval  or the
absence of any litigation  challenging such approval.  The Merger will not occur
until all regulatory approvals,  notices or other filings required to consummate
the Merger have been obtained or made and are in full force and effect,  and any
statutory   waiting   periods  in  respect   thereof  have  expired.   See  "THE
MERGER--Requisite Regulatory Approvals."

Certain Federal Income Tax and Accounting Consequences

         Neither  VFSC nor  Eastern  has  requested  or will  receive an advance
ruling  from the  Internal  Revenue  Service as to the tax  consequences  of the
Merger. The respective  obligations of VFSC and Eastern to effect the Merger are
conditioned  upon  receipt of  opinions  dated as of the  Closing  Date of their
respective  counsel,  substantially  to the effect that,  for federal income tax
purposes,  the Merger constitutes a reorganization within the meaning of section
368 of the  Internal  Revenue Code of 1986,  as amended  (the  "Code")  (noting,
however,  that the  nontaxability to the stockholders of Eastern  resulting from
such  reorganization  does not  extend to cash  received  as part of the  Merger
Consideration,  cash in lieu of a fractional share interest in VFSC Common Stock
or cash received by dissenting stockholders, if any).

         It  is   intended   that  the  Merger   will   constitute   a  tax-free
reorganization  and that no gain or loss will be recognized by VFSC,  Eastern or
Vermont Federal and that no gain or loss will

                                       14

<PAGE>



be  recognized  by Eastern  stockholders  with respect to their  receipt of VFSC
Common Stock in exchange for their shares of Eastern  Common Stock.  The receipt
of cash by Eastern  stockholders in exchange for shares of Eastern Common Stock,
in lieu of fractional shares of VFSC Common Stock or as a dissenting stockholder
will be taxable to the extent of any taxable gain  realized upon such receipt of
cash.

         Stockholders of Eastern should consult their own tax advisors as to the
tax  consequences  of the  Merger  under  federal,  state,  local  or any  other
applicable law. See "THE MERGER-- Certain Federal Income Tax Consequences."

         It is  intended  that the  Merger  will be  accounted  for by VFSC as a
purchase. See "THE MERGER--Accounting Treatment."

Stock Option Agreement

         As a condition to, and in  consideration  for entering into, the Merger
Agreement, Eastern entered into an agreement dated November 13, 1996 (the "Stock
Option  Agreement"),  pursuant to which it granted VFSC an option to purchase up
to 732,425 shares of Eastern  Common Stock (the "Option  Shares") at an exercise
price of $21.00 per share (the "Option").

         The Option is  exercisable  only upon the  occurrence of certain events
after  execution  of the  Merger  Agreement  as set  forth in the  Stock  Option
Agreement,  none of which has occurred as of the date hereof.  In the event that
VFSC's rights to purchase the Option Shares become  exercisable  under the Stock
Option Agreement,  VFSC is also entitled under the Merger Agreement to receive a
fee  of  up  to  $1  million.  See  "THE  MERGER--Stock  Option  Agreement"  and
"--Termination."

Appraisal Rights and Dissenting Eastern Stockholders

         Holders of Eastern  Common  Stock who do not vote to approve  and adopt
the Merger  Agreement and who comply with the requirements of Section 262 of the
Delaware  General  Corporation  Law (the "DGCL") will be entitled to dissenters'
rights under Delaware law. A copy of Section 262 of the DGCL is attached to this
Joint Proxy Statement--Prospectus as Appendix D. Holders of VFSC Common Stock do
not  have  appraisal  rights  with  respect  to the  Merger.  See  "THE  SPECIAL
MEETINGS--Appraisal  Rights and Dissenting Eastern Stockholders" and "COMPARISON
OF RIGHTS OF HOLDERS OF EASTERN  COMMON  STOCK AND VFSC COMMON  STOCK--Appraisal
Rights."

Certain Differences in the Rights of Stockholders

         The rights of  stockholders  of Eastern are  currently  governed by the
DGCL, Eastern's Restated Certificate of Incorporation,  as amended (the "Eastern
Certificate"),  and Eastern's by-laws, as amended (the "Eastern By-laws").  Upon
consummation of the Merger,  Eastern stockholders who do not receive all cash in
the Merger will automatically become stockholders

                                       15

<PAGE>



of VFSC,  and their rights will be governed by the DGCL,  VFSC's  Certificate of
Incorporation (the "VFSC  Certificate") and VFSC's by-laws (the "VFSC By-laws").
See  "COMPARISON  OF RIGHTS OF HOLDERS OF EASTERN  COMMON  STOCK AND VFSC COMMON
STOCK."

Market Prices and Dividend Data

         VFSC Common Stock and Eastern  Common Stock are both listed for trading
on the Nasdaq NM.

         The following table sets forth, for the periods indicated, the range of
high and low asked and bid prices per share for VFSC  Common  Stock and  Eastern
Common  Stock on the Nasdaq NM as reported on the  Lexis-Nexis  IDD  Information
Services,  Tradeline quotation service.  Such prices are approximate and reflect
inter-dealer prices, without retail markup, markdown or commission,  and may not
necessarily  reflect  actual  transactions.  The table also sets forth,  for the
periods  indicated,  the  quarterly  cash  dividends  per share paid by VFSC and
Eastern, respectively, on such shares. All per share information with respect to
Eastern  Common  Stock has been  adjusted  to reflect  Eastern's  June 19,  1996
three-for-two stock split paid to stockholders of record as of June 5, 1996.

<TABLE>
<CAPTION>

                                                                                                 Cash Dividends
                                       VFSC                           Eastern                     Per Share of
      Quarter Ended                Common Stock                    Common Stock                   Common Stock
      -------------                ------------                    ------------                   ------------
                                High            Low            High             Low           VFSC          Eastern
                                ----            ---            ----             ---           ----          -------
<S>                            <C>             <C>             <C>             <C>           <C>           <C>

1994
   March 31                    $19.25          $16.25          $12.33          $10.42         $0.10          $0.03
   June 30                      20.00           16.50           15.67           10.25          0.12           0.03
   September 30                 24.25           19.00           16.33           13.33          0.15           0.03
   December 31                  22.25           19.75           14.83           10.83          0.17           0.03
1995
   March 31                     23.50           20.75           14.33           12.50          0.20           0.07
   June 30                      27.25           21.75           15.00           12.33          0.20           0.07
   September 30                 30.88           26.00           16.00           14.17          0.22           0.08
   December 31                  35.00           29.50           19.67           14.67          0.25           0.11
1996
   March 31                     35.00           31.50           17.50           15.67          0.25           0.12
   June 30                      34.00           31.00           17.67           15.17          0.27           0.12
   September 30                 35.13           31.25           22.25           16.00          0.27           0.14
   December 31                  36.50           34.25           24.00           20.00          0.27           0.14
1997
   through January 24           40.00           35.25           24.75           22.75          0.30           0.16  

</TABLE>


         On January 9, 1997,  VFSC  announced a first quarter  dividend of $0.30
per share,  payable on February 25, 1997 to stockholders of record as of January
24, 1997. See "RECENT DEVELOPMENTS."

                                       16

<PAGE>


         The  following  table sets forth the last reported bid prices per share
of VFSC Common Stock and Eastern Common Stock,  reported as described  above, on
November 12, 1996,  the last trading day before the  announcement  of the Merger
Agreement,  and on __________,  1997, the latest practicable  trading day before
the printing of this Joint Proxy Statement-Prospectus,  and equivalent per share
prices for Eastern  Common  Stock based on the VFSC Common Stock prices using an
assumed  Exchange Ratio of 0.69. See Note 1 to "COMPARATIVE  UNAUDITED PER SHARE
DATA."

<TABLE>
<CAPTION>

                                                 VFSC                 Eastern              Eastern
                                             Common Stock          Common Stock           Pro Forma
                                                 Price                 Price             Equivalent
                                             ------------          ------------          ----------
<S>                                            <C>                   <C>                  <C>

November 12, 1996....................           $36.50                $22.00               $25.14
__________, 1997.....................
</TABLE>

         On __________,  1997, there were approximately  2,500 holders of record
of VFSC Common Stock and approximately 1,100 holders of record of Eastern Common
Stock.

         Holders  of Eastern  Common  Stock are urged to obtain  current  market
quotations  for VFSC Common Stock and Eastern  Common Stock in  connection  with
voting their shares and making  elections to receive shares of VFSC Common Stock
and/or cash during the election period.


                                       17

<PAGE>

                             SELECTED FINANCIAL DATA

         The  following  tables set forth (i)  consolidated  historical  summary
financial  data for the periods and as of the dates  indicated  for VFSC and its
consolidated  subsidiaries and for Eastern and its consolidated subsidiaries and
(ii) pro forma  combined  summary  financial  data for the periods and as of the
dates  indicated,  giving effect to the Merger as if it had been  consummated on
January 1, 1995 for income  statement  information and on September 30, 1996 for
balance sheet information. Pro forma adjustments made to arrive at the pro forma
combined  amounts  are  based  on  the  purchase  method  of  accounting  and  a
preliminary   allocation  of  the  purchase  price.  However,   changes  to  the
adjustments  included in the pro forma combined financial  information set forth
below are expected as  evaluations of assets and  liabilities  are completed and
additional  information  becomes  available.  Accordingly,  the  final pro forma
combined amounts will differ from those set forth below.

         The following  information  should be read in  conjunction  with and is
qualified  in  its  entirety  by  the  consolidated   financial  statements  and
accompanying   notes  of  VFSC  included  in  the  documents   described   under
"INFORMATION  INCORPORATED  BY REFERENCE," the selected  consolidated  financial
statements  and  accompanying  notes of Eastern  contained in the form of Annual
Report to Stockholders for the fiscal year ended September 30, 1996 accompanying
this Joint  Proxy-Prospectus and the pro forma combined financial statements and
accompanying  discussion and notes set forth under "PRO FORMA COMBINED FINANCIAL
DATA."

         The  combined  company  expects to realize  benefits  from the  Merger,
including  operating  cost  savings  and  revenue  enhancements.  The pro  forma
earnings,  which do not reflect any direct costs,  potential  savings or revenue
enhancements that are expected to result from the consolidation of operations of
VFSC and Eastern,  are not  indicative of the results of future  operations.  No
assurances can be given with respect to the actual amount of expense  savings or
revenue  enhancements  that may be  realized,  if any.  The pro  forma  combined
summary  financial  data are  intended  for  informational  purposes and are not
necessarily  indicative of the future  financial  position or future  results of
operations of the combined  company or of the financial  position or the results
of operations of the combined company that would have actually  occurred had the
Merger been in effect as of the date or for the periods presented.


                                       18

<PAGE>

<TABLE>
<CAPTION>

                                                  SELECTED HISTORICAL FINANCIAL DATA OF VFSC


                                                         At or for the                          At or for the
                                                       Nine Months Ended                    Years Ended December 31,    
                                                         September 30,     ------------------------------------------------------
                                                        1996       1995        1995       1994      1993      1992        1991
                                                    ----------- ---------- ---------- ---------- --------- ----------  ---------
                                                                      (Dollars in thousands, except per share data)
<S>                                                <C>         <C>        <C>        <C>        <C>        <C>        <C>

Results of Operations:
Interest income.................................     $   73,201 $   71,615 $   96,457 $   84,391 $   82,142 $   88,265 $  102,012
Interest expense................................         30,977     30,833     41,969     33,293     31,361     41,164     57,869
                                                     ---------- ---------- ---------- ---------- ---------- ---------- ----------
   Net interest income..........................         42,224     40,782     54,488     51,098     50,781     47,101     44,143
Provision for loan losses.......................          2,600      3,000      3,900      4,000      5,053      9,430     15,748
                                                     ---------- ---------- ---------- ---------- ---------- ---------- ----------
   Net interest income after provision               
       for loan losses..........................         39,624     37,782     50,588     47,098     45,728     37,671     28,395
Other operating income..........................         13,784     12,964     17,549     16,692     17,348     15,223     14,365
Other operating expense.........................         34,954     34,547     45,999     46,763     52,459     45,384     41,331
                                                     ---------- ---------- ---------- ---------- ---------- ---------- ----------
   Income before income taxes...................         18,454     16,199     22,138     17,027     10,617      7,510      1,429
Applicable income tax expense...................          6,337      5,302      7,241      5,159      3,386      2,436        539
                                                     ---------- ---------- ---------- ---------- ---------- ---------- ----------
   Net income...................................     $   12,117 $   10,897 $   14,897 $   11,868 $    7,231 $    5,074 $      890
                                                     ========== ========== ========== ========== ========== ========== ==========
                                                     
Balance Sheet Data:                                  
Total assets....................................     $1,276,645 $1,229,623 $1,246,669 $1,205,421 $1,158,101 $1,124,578 $1,102,034
Loans, net of unearned income...................        907,229    912,554    893,470    911,503    872,441    856,768    815,690
Securities available for sale...................        263,255    215,083    249,682    173,865    184,400    149,487    179,121
Total deposits..................................      1,074,314  1,019,752  1,033,957  1,012,869    967,582    941,882  1,005,338
Stockholders' equity............................        115,454    107,055    111,833     90,457     91,027     83,484     78,770
                                                
Per Share Data:
Net Income, primary and fully diluted...........        $  2.51    $  2.27    $  3.10    $  2.51    $  1.54    $  1.08   $   0.19
Total cash dividends declared...................           0.79       0.62       0.87       0.54       0.24       0.13       0.19
Tangible book value at period end, 
   fully diluted (1):                                     22.87      21.54      22.47      18.36      18.61      17.00      16.05
Average primary shares outstanding..............      4,835,044  4,799,898  4,807,553  4,735,480  4,710,228  4,686,116  4,626,064

Selected Financial Ratios:
Return on average total assets (2)..............           1.29%      1.22%      1.23%      1.00%      0.64%      0.46%      0.08%
Return on average stockholders' equity (3)......          14.20      14.76      14.69      13.23       8.36       6.31       1.16
Net interest margin (4).........................           4.94       4.99       4.92       4.74       4.97       4.72       4.54
Cash dividends as a percentage of earnings per share         31         27         28         22         16         12        100
Average stockholders' equity to average assets..           9.28       8.63       8.69       7.97       7.67       7.32       7.11
Core (leverage) capital ratio at period end (5).           8.60       8.49       8.77       7.26       7.59       7.11       6.79
Total risk-based capital ratio at period end (6)          15.05      14.29      14.67      13.03      12.06      11.11      10.80
Allowance for loan losses to period end loans,                                                                
   net of unearned income.......................           1.56       1.74       1.65       1.78       2.04       2.46       2.34
Nonperforming assets to period end loans,                                                                     
   plus other real estate owed (7)..............           1.20       1.80       1.67       2.32       3.64       5.71       5.97
Net charge-offs to average net loans............           0.47       0.49       0.59       0.62       0.95       0.90       1.30
<FN>
                                                                                                              
(1) Equal to stockholders'  equity less intangibles divided by fully diluted end of period shares outstanding. 
(2) Based on average total assets after adjustment for  securities  available  for sale.  
(3) Based on average  total  equity after adjustment for securities  available for sale. 
(4) Net interest income stated on a fully taxable equivalent basis divided by average earning assets. 
(5) Equal to stockholders'  equity less intangibles divided by total assets less intangibles.
(6) Equal to stockholders' equity less intangibles plus the allowable portion of the allowance for loan losses divided by 
    total risk weighted assets.
(7) Nonperforming assets include nonaccrual loans,  restructured loans and other real estate owned.
</FN>
</TABLE>

                                       19
<PAGE>

<TABLE>
<CAPTION>


                  SELECTED HISTORICAL FINANCIAL DATA OF EASTERN

                                                                                 At or for the
                                                                           Years ended September 30,
                                                            ----------------------------------------------------------
                                                              1996        1995        1994        1993         1992
                                                             ------      ------      ------      ------       ------
                                                                 (Dollars in thousands, except per share data)
<S>                                                          <C>        <C>         <C>          <C>        <C>

Results of Operations:
Interest income...........................................    $61,273     $60,098     $51,546     $49,066     $49,898
Interest expense..........................................     32,340      32,218      25,613      25,881      30,427
                                                              -------     -------     -------     -------     -------
   Net interest income....................................     28,933      27,880      25,933      23,185      19,471
Provision for loan losses.................................        895       1,822         797       1,330       2,118
                                                              -------     -------    --------     -------     -------
   Net interest income after provision for loan losses....     28,038      26,058      25,136      21,855      17,353
Other operating income....................................     11,273      10,017       8,022       8,208       8,345
Other operating expense...................................     33,952      29,533      27,192      26,471      24,168
                                                              -------     -------     -------     -------     -------
   Income before income taxes.............................      5,359       6,542       5,966       3,592       1,530
Applicable income tax expense.............................      2,055       2,347       2,307         878         513
Cumulative effect of accounting change....................         --          --          --       1,000          --
                                                              -------     -------     -------     -------    -------- 
   Net income.............................................    $ 3,304     $ 4,195     $ 3,659     $ 3,714    $  1,017
                                                              =======     =======     =======     =======    ========

Balance Sheet Data at Year End:
Total assets..............................................   $868,678    $846,085    $819,236    $776,504    $739,263
Loans, net of unearned income.............................    491,644     457,614     422,577     422,024     427,376
Investment and mortgage backed securities
   available for sale.....................................          9       4,177       3,878     162,912           7
Securities held to maturity...............................    293,649     312,392     319,102     106,999     227,584
Total deposits............................................    641,286     616,350     584,389     571,954     573,183
Stockholders' equity......................................     63,580      60,983      57,203      54,683      49,968

Per Share Data:
Net income, primary and fully diluted.....................    $  0.87     $  1.13     $  1.00     $  1.05    $   0.29
Total cash dividends paid.................................       0.49        0.24        0.10        0.07        0.05
Tangible book value at period end, fully diluted (1)......      17.41       17.07       16.15       15.66       14.49
Average primary shares outstanding........................  3,807,724   3,721,573   3,658,510   3,511,321   3,451,015

Selected Financial Ratios:
Return on average total assets............................       0.40%       0.50%       0.46%       0.49%       0.16%
Return on average stockholders' equity....................       5.20        6.95        6.60        7.15        2.06
Net interest margin (2)...................................       3.75        3.63        3.55        3.40        3.30
Cash dividends per share as a percentage of
     earnings per share...................................      56.32       21.24       10.00        6.67       17.24
Average stockholders' equity to average assets............       7.64        7.26        6.94        6.89        7.51
Core (leverage) capital ratio at period end (3)(6)........       6.50        5.70*       5.50*       5.50*       5.14*
                                                                              8.0**      7.90**      8.30**      7.76**
Total risk-based capital ratio at period end (4)(6).......      12.30       10.50       10.30*      10.50*       9.21*
                                                                            16.10**     15.90**     13.30**     13.26**
Allowance for loan losses to period end
     loans, net of unearned income........................       0.58        0.79        0.88        1.12        1.12
Nonperforming assets to period-end loans
     plus other real estate owned & ISF (5)...............       2.42        3.62        3.38        5.85        6.13
Net charge-offs to average net loans......................       0.36        0.44        0.44        0.40        0.74

                                       20

<PAGE>
Footnotes to preceding page
- ----------------------------------




<FN>

(1) Equal to stockholders'  equity  divided by end of period shares outstanding.  
(2) Net interest income stated on a fully taxable equivalent  basis divided by average earning assets.  
(3) Equal to stockholders' equity less intangibles  divided by total assets less intangibles.  
(4) Equal to stockholders'  equity  less  intangibles  plus  the  allowable  portion  of  the allowance for loan losses 
     divided by total risk weighted assets.
(5) Nonperforming assets include nonaccrual loans, restructured loans and other real estate owned.
(6) Prior to 1996, the capital ratios were separately stated for:      *   Vermont Federal Bank (VFB)
                                                                       **  First Savings of New Hampshire (FS)
</FN>
</TABLE>


                                       21
<PAGE>

<TABLE>
<CAPTION>


                        SELECTED PRO FORMA FINANCIAL DATA


                                                                        At or for the               At or for
                                                                      Nine Months Ended          the Year Ended
                                                                      September 30, 1996        December 31, 1995
                                                                      ------------------        -----------------
                                                                      (Dollars in thousands, except per share data)
<S>                                                                      <C>                       <C>   

Results of Operations:
Interest income..................................................         $  120,263                $  159,396
Interest expense.................................................             54,644                    75,315
                                                                          ----------                ----------
Net interest income..............................................             65,619                    84,081
Provision for loan losses........................................              3,060                     5,897
                                                                          ----------                ----------
Net interest income after provision for loan losses..............             62,559                    78,184
Other operating income...........................................             21,988                    28,379
Other operating expense..........................................             64,066                    78,946
                                                                          ----------                ----------
Income before income taxes.......................................             20,481                    27,617
Applicable income tax expense....................................              8,132                    10,351
                                                                          ----------                ----------
Net income.......................................................         $   12,349                $   17,266
                                                                          ==========                ==========

Average Balance Sheet Data:
Total assets.....................................................         $2,158,956                        --
Loans, net of unearned income....................................          1,393,248                        --
Securities available for sale....................................            263,264                        --
Securities held to maturity......................................            284,815                        --
Total deposits...................................................          1,717,093                        --
Stockholders' equity.............................................            187,754                        --

Per Share Data:
Net income, primary and fully diluted............................              $1.81                     $2.54
Cash dividends declared..........................................               0.79                      0.87
Tangible book value at period end, fully diluted.................              18.55                        --
Average primary shares outstanding...............................          6,829,528                 6,802,037

</TABLE>


                                       22

<PAGE>

                 COMPARATIVE UNAUDITED PER SHARE FINANCIAL DATA

         The following table sets forth (i) selected  unaudited  comparative per
share  data for each of VFSC  Common  Stock and  Eastern  Common  Stock and (ii)
selected   unaudited  pro  forma  comparative  per  share  data  reflecting  the
consummation  of the Merger for the nine months ended September 30, 1996 and for
the twelve months ended December 31, 1995.  The unaudited pro forma  comparative
per share data assume that the Merger had been  consummated  at the beginning of
the periods presented,  and are based on the purchase method of accounting and a
preliminary allocation of the purchase price. For a description of the effect of
purchase  accounting on the Merger and the  historical  statements of VFSC,  see
"THE MERGER--Accounting Treatment."

         The unaudited pro forma  comparative  per share data reflect the Merger
based upon preliminary  purchase  accounting  adjustments.  Actual  adjustments,
which may include adjustments to additional assets, liabilities and other items,
will be made on the basis of appraisals and evaluations as of the Effective Time
and,  therefore,  are likely to differ from those reflected in the unaudited pro
forma comparative per share data. Accordingly,  the information herein should be
read in conjunction with the pro forma combined financial information, including
the notes thereto, appearing elsewhere in this Joint Proxy Statement-Prospectus.
See  "SUMMARY--Summary  Historical and Pro Forma  Financial Data" and "PRO FORMA
COMBINED  FINANCIAL  DATA." Results of VFSC for the nine months ended  September
30, 1996 are not necessarily indicative of results expected for the entire year,
nor are pro forma amounts necessarily indicative of results of operations or the
combined  financial  position  that would  have  resulted  had the  Merger  been
consummated  at  the  beginning  of  the  periods  indicated.   All  adjustments
consisting of only normal recurring  adjustments  necessary for a fair statement
of results of interim periods have been included.


                                         Nine Months Ended
                                           September 30,         Year Ended
                                               1996           December 31, 1995
                                         ------------------   -----------------
Income Per Share(1)
  VFSC...................................      $2.51              $3.10
  Eastern................................      $0.47              $1.19
  VFSC Pro Forma.........................      $1.81              $2.54
  Eastern Pro Forma Equivalent...........      $1.25              $1.75
Fully Diluted Income Per Share(1)
  VFSC...................................      $2.51              $3.10
  Eastern................................      $0.47              $1.19
  VFSC Pro Forma.........................      $1.81              $2.54
  Eastern Pro Forma Equivalent...........      $1.25              $1.75

Dividends Declared Per Share(2)
  VFSC...................................      $0.79              $0.87
  Eastern................................      $0.38              $0.33
  VFSC Pro Forma.........................      $0.79              $0.87
  Eastern Pro Forma Equivalent...........      $0.55              $0.60
Book Value Per Share at Period End(3)
  VFSC...................................     $22.87             $22.47
  Eastern................................     $17.41             $17.48
  VFSC Pro Forma.........................     $18.55               --
  Eastern Pro Forma Equivalent...........     $12.80               --



                                       23

<PAGE>



footnotes to preceding page
- ------------------------------------
(1)      Pro forma income per share data is calculated  using pro forma VFSC net
         income divided by the average pro forma shares of the combined  entity.
         The  average  pro  forma  shares  of  the  combined  entity  have  been
         calculated  by  combining  VFSC's  historical  average  shares with the
         historical average shares of Eastern as adjusted by an assumed Exchange
         Ratio of 0.69  (computed  using  the VFSC  stock  price  of  $36.25  on
         November 11,  1996).  The Exchange  Ratio is subject to change based on
         the  determination  of a value of VFSC Common  Stock  according  to the
         Average  Closing Price prior to the Effective  Time and there can be no
         assurance as to whether the actual  Exchange  Ratio will be equal to or
         smaller than the assumed  ratio used in this table or elsewhere in this
         Joint Proxy Statement and  Prospectus.  See "THE  MERGER-Conversion  of
         Shares of Eastern Common Stock Pursuant to the Merger." The Eastern pro
         forma  equivalent  income per share amounts are computed by multiplying
         the VFSC pro forma amounts by the above-assumed Exchange Ratio.
(2)      VFSC pro forma dividends per share represent  historical dividends paid
         by VFSC.  Eastern pro forma  equivalent  dividends per share  represent
         such amounts multiplied by the assumed Exchange Ratio of 0.69. See "The
         Merger-Conversion  of Shares of Eastern  Common  Stock  Pursuant to the
         Merger".
(3)      VFSC  pro  forma  book  value  per  share  is  based  on the pro  forma
         stockholders'  equity of the combined  entity  divided by the pro forma
         common  shares of the  combined  entity less  intangibles.  Eastern pro
         forma book value per share  represents  such amount  multiplied  by the
         assumed Exchange Ratio of 0.69. See "THE MERGER-Conversion of Shares of
         Eastern Common Stock Pursuant to the Merger."

                                       24

<PAGE>



                               RECENT DEVELOPMENTS


VFSC 1996 Fourth Quarter and Year-End Results

         On January  22,  1997,  VFSC  announced  the  unaudited  results of its
consolidated operations for the fourth quarter of 1996 and the fiscal year ended
December 31, 1996.

         Net  income  for the fourth  quarter  of 1996 was $4.5  million,  a 12%
increase  over the $4.0 million  earned during the fourth  quarter of 1995.  Net
income per share for the fourth  quarter of 1996 was $0.94,  a 13% increase over
per share net  income of $0.83 for the  fourth  quarter  of 1995.  Net  overhead
increased by $213,000 or 3.1% from the fourth  quarter of 1995, as a result of a
17% increase in noninterest income and a 9% increase in noninterest expense.

         Net  income for the year was $16.6  million,  a 12%  increase  over the
$14.9 million  earned in 1995.  Net income per share for 1996 was $3.45,  an 11%
increase over per share net income of $3.10 for 1995.

         Total assets at December 31, 1996 were $1.3  billion,  a 5.3%  increase
from 1995. Core deposits increased 4.8% to $1.03 billion.  Total loans increased
1.9% to $910.4 million.

         Nonperforming  assets (nonaccrual  loans,  restructured loans and other
real estate owned  ("OREO"))  were $9.2 million at December 31, 1996,  down from
$11.0  million at September  30, 1996 and $15.0  million at December 31, 1995, a
decrease of 39%.  The decline in  nonperforming  assets  during the year was the
result of loan charge-offs and normal problem asset  resolutions and sales. From
December  31, 1995 to December 31,  1996,  nonperforming  assets were reduced by
$5.8  million or 39%,  and  nonperforming  loans were reduced by $3.5 million or
29%.  VFSC's  allowance  for loan losses of $13.6  million at December  31, 1996
represented 161% of nonperforming  loans and 149% of  nonperforming  assets,  as
opposed to 123% and 98%, respectively, at December 31, 1995.

         On January 9, 1997,  VFSC  announced a first quarter  dividend of $0.30
per share,  payable on February 25, 1997 to stockholders of record as of January
24, 1997.

Summary of VFSC Operating Results

         The  following  table sets forth  selected  historical  data  regarding
VFSC's  operating  results  and  financial  position  for  and  at  the  periods
indicated.  The financial data in the following table for, and as of the end of,
the fiscal year ended  December  31, 1995 are derived  from VFSC's  consolidated
financial  statements and the notes thereto which have been audited by Coopers &
Lybrand LLP, VFSC's independent certified public accountants. The data as of and
for the  three-month  periods  ended  December  31,  1996  and  1995 and for the
twelve-month period ended December 31, 1996 are derived from unaudited financial
statements,  and reflect,  in the opinion of management of VFSC, all adjustments
necessary for the fair presentation of such data.

                                       25

<PAGE>



<TABLE>
<CAPTION>

                                                               Three Months           Twelve Months
                                                                   Ended                  Ended
                                                                December 31,          December 31,
                                                            --------------------    -------------------
                                                              1996         1995        1996        1995
                                                              ----         ----        ----        ----
                                                               (In thousands, except per share data)
<S>                                                        <C>          <C>        <C>          <C>

Net Interest Income.......................................  $14,530      $13,796     $58,754     $54,760
Provision for Loan Losses.................................      750          900       3,350       3,900
Noninterest Income (excluding securities transactions)....    5,377        4,495      19,150      17,198
OREO and Collection Expense and Losses....................      549          528       1,780       2,244
Other Noninterest Expense.................................   11,908       10,924      45,631      43,755
Securities Gains..........................................       --           --          11          79
Net Income After Taxes....................................    4,498        4,000      16,615      14,897
Per Common Share:
     Net Income...........................................    $0.94        $0.83       $3.45       $3.10
     Dividend Declared During Period......................    $0.27        $0.25       $1.06       $0.87
Fully Diluted Tangible Book Value at Period End...........   $23.73       $22.47      $23.73      $22.47

</TABLE>


                                       26

<PAGE>

                              THE SPECIAL MEETINGS

         This Joint Proxy Statement-Prospectus is being furnished by VFSC to its
stockholders  and  by  Eastern  to  its  stockholders  in  connection  with  the
solicitation of proxies from such  stockholders  for use at the VFSC Meeting and
the Eastern Meeting, respectively.

         The Special  Meetings will be held for the purpose of  considering  and
voting on a  proposal  to  approve  the Merger  Agreement  and the  transactions
contemplated thereby, including the Merger, which is being submitted to both the
VFSC stockholders and the Eastern stockholders.

         THE BOARD OF  DIRECTORS  OF VFSC HAS  UNANIMOUSLY  APPROVED  THE MERGER
AGREEMENT  AND  RECOMMENDS  A VOTE  FOR  APPROVAL  AND  ADOPTION  OF THE  MERGER
AGREEMENT  AND  THE  CONSUMMATION  OF  THE  TRANSACTIONS  CONTEMPLATED  THEREBY,
INCLUDING THE MERGER.

         THE BOARD OF DIRECTORS OF EASTERN HAS  UNANIMOUSLY  APPROVED THE MERGER
AGREEMENT AND RECOMMENDS THAT STOCKHOLDERS VOTE FOR APPROVAL AND ADOPTION OF THE
MERGER AGREEMENT AND THE CONSUMMATION OF THE TRANSACTIONS  CONTEMPLATED THEREBY,
INCLUDING THE MERGER.

Record Date, Quorum and Voting for Eastern Meeting

         Only the  holders  of record of shares of Eastern  Common  Stock at the
close of business on __________,  1997 will be entitled to notice of and to vote
at the Eastern Meeting and any  adjournments or  postponements  thereof.  At the
Eastern Record Date, ___________ shares of Eastern Common Stock were outstanding
and entitled to vote.

         The  presence  in  person or by proxy of the  holders  of not less than
one-third of the issued and outstanding  shares of Eastern Common Stock entitled
to vote as of the Eastern Record Date is required to constitute a quorum for the
transaction of business at any meeting of stockholders. Abstentions are included
in the determination of the number of shares of Eastern Common Stock present and
entitled to vote, but broker non-votes are not.  "Broker  non-votes" are proxies
with respect to shares held in record name by brokers or  nominees,  as to which
(i)  instructions  have not been received from the beneficial  owners or persons
entitled to vote, (ii) the broker or nominee does not have discretionary  voting
power under  applicable  national  securities  exchange  rules or the instrument
under which it serves in such  capacity or (iii) the record holder has indicated
on the proxy card or otherwise  notified Eastern that it does not have authority
to vote such shares on that matter.


                                       27

<PAGE>


Required Vote at Eastern Meeting

         The  affirmative  vote of the holders of two-thirds of the  outstanding
shares of Eastern  Common Stock  (_____  shares) is required for approval of the
Merger  Agreement and the  transactions  contemplated  thereby.  Abstentions and
broker  non-votes  will  have  the  same  effect  as votes  against  the  Merger
Agreement.  Stockholders  of Eastern  are  entitled  to one vote at the  Eastern
Meeting  for each share of Eastern  Common  Stock held of record at the close of
business on the Eastern Record Date.

         At the close of business on the Eastern Record Date,  __________ shares
of Eastern Common Stock were  outstanding and entitled to vote.  Certain Eastern
directors  who own a total of  ____________  shares  of  Eastern  Common  Stock,
representing  approximately  ____% of the shares of Eastern  Common Stock issued
and outstanding on the Eastern Record Date,  have entered into the  Stockholders
Agreement,   pursuant  to  which  such   stockholders  have  agreed  to  certain
restrictions on their respective  shares of Eastern Common Stock.  Specifically,
such stockholders have agreed, with respect to all Eastern Common Stock owned by
them at the time of the Eastern Meeting,  (a) to vote such stock in favor of the
Merger and against  any other  acquisition  transaction  with a party other than
VFSC or its affiliates and (b) generally not to sell, assign, transfer, encumber
or otherwise  dispose of such stock. The  Stockholders  Agreement will remain in
effect until the earlier of the consummation of the Merger or the termination of
the Merger  Agreement in  accordance  with its terms.  Assuming  that all of the
shares subject to the  Stockholders  Agreement are in fact voted in favor of the
Merger Agreement,  the vote of holders of approximately  _____ additional shares
of Eastern  Common  Stock,  representing  approximately  _____% of the shares of
Eastern Common Stock issued and  outstanding on the Eastern Record Date, will be
required  to  approve  and  adopt  the  Merger  Agreement  and the  transactions
contemplated thereby.

         Proxies in the form enclosed are being  solicited by the Eastern Board.
Stockholders  are  requested to  complete,  date,  sign and promptly  return the
accompanying  proxy  card in the  enclosed  envelope.  Shares  represented  by a
properly  executed proxy  received prior to the vote at the Eastern  Meeting and
not revoked will be voted at the Eastern  Meeting as directed in the proxy. IF A
PROXY IS SUBMITTED AND NO DIRECTIONS ARE GIVEN,  THE PROXY WILL BE VOTED FOR THE
APPROVAL AND ADOPTION OF THE MERGER AGREEMENT AND THE TRANSACTIONS  CONTEMPLATED
THEREBY.

         The persons named as proxies by an Eastern  stockholder may propose and
vote for one or more  adjournments  or  postponements  of the Eastern Meeting to
permit  further  solicitation  of  proxies  in  favor  of  the  proposals  to be
considered  at the  Eastern  Meeting;  provided,  that a  proxy  that  withholds
discretionary  authority or that is voted against the Merger  Agreement will not
be voted in favor of any adjournment or postponement of the Eastern Meeting.

         Any proxy  given  pursuant to this  solicitation  may be revoked by the
person  giving it at any time before it is voted.  Proxies may be revoked by (i)
filing with the  President  of  Eastern,  at or before the  Eastern  Meeting,  a
written notice of revocation bearing a date later than the date

                                       28

<PAGE>



of the proxy, (ii) duly executing a subsequent proxy relating to the same shares
and  delivering it to the President of Eastern at or before the Eastern  Meeting
or (iii) attending the Eastern Meeting and voting in person (although attendance
at the Eastern Meeting will not by itself constitute revocation of a proxy). Any
written  notice  revoking a proxy should be sent to Eastern  Bancorp,  Inc., 537
Central Avenue, Dover, New Hampshire 03820, Attention:
President.

Record Date, Quorum and Voting for VFSC Meeting

         Only  holders of record of shares of VFSC Common  Stock at the close of
business  on  __________,  1997 will be entitled to notice of and to vote at the
VFSC Meeting or any adjournments or postponements thereof. As of the VFSC Record
Date,  there were  [__________]  shares of VFSC  Common  Stock  outstanding  and
entitled to vote.

         The  presence in person or by proxy of the holders of a majority of the
issued and  outstanding  shares of VFSC Common Stock  entitled to vote as of the
VFSC  Record  Date is required to  constitute  a quorum for the  transaction  of
business at any meeting of  stockholders.  Abstentions and broker  non-votes are
included  in the  determination  of the  number of shares of VFSC  Common  Stock
present and voting.  "Broker  non-votes" are proxies with respect to shares held
in record name by brokers or  nominees,  as to which (i)  instructions  have not
been received from the beneficial  owners or persons  entitled to vote, (ii) the
broker or nominee  does not have  discretionary  voting  power under  applicable
national  securities  exchange rules or the instrument  under which it serves in
such  capacity  or (iii) the record  holder has  indicated  on the proxy card or
otherwise  notified VFSC that it does not have  authority to vote such shares on
that matter.

Required Vote at VFSC Meeting

         The  affirmative  vote of the holders of two-thirds of the  outstanding
shares of VFSC Common Stock (_____ votes) is required for approval of the Merger
Agreement and the  transactions  contemplated  thereby.  Abstentions  and broker
non-votes  will have the same  effect as votes  against  the  Merger  Agreement.
Stockholders of VFSC are entitled to one vote at the VFSC Meeting for each share
of VFSC Common  Stock held of record at the close of business on the VFSC Record
Date.  At the close of business on the VFSC Record Date,  [_________]  shares of
VFSC Common Stock were outstanding and entitled to vote, of which  approximately
[_________]  shares,  or  approximately  [____]%,  were  held by  directors  and
executive officers of VFSC.

         Stockholders  of record on the VFSC  Record  Date are  entitled to cast
their votes, in person or by properly  executed proxy, at the VFSC Meeting.  All
shares  represented at the VFSC Meeting by properly  executed  proxies  received
prior to or at the VFSC  Meeting and not  properly  revoked will be voted at the
VFSC Meeting in accordance with the instructions  indicated in such proxies.  IF
NO  INSTRUCTIONS  ARE INDICATED,  SUCH PROXIES WILL BE VOTED FOR APPROVAL OF THE
MERGER AGREEMENT AND THE TRANSACTIONS CONTEMPLATED THEREBY.

                                       29

<PAGE>



         If a quorum is not present at the time the VFSC Meeting is convened, or
if for any other reason VFSC believes that additional time should be allowed for
the  solicitation of proxies or for the satisfaction of conditions to the Merger
or the transactions contemplated thereby, VFSC may adjourn the VFSC Meeting with
a vote of the holders of a majority of the voting power  represented by the VFSC
Common  Stock  present at such  meeting.  If VFSC  proposes  to adjourn the VFSC
Meeting,  the persons named in the enclosed  proxy card will vote all shares for
which they have voting authority in favor of such adjournment.

         Any proxy  given  pursuant to this  solicitation  may be revoked by the
person  giving it at any time before it is voted.  Proxies may be revoked by (i)
filing with the  Secretary  of VFSC,  at or before the VFSC  Meeting,  a written
notice of revocation  bearing a date later than the date of the proxy, (ii) duly
executing a subsequent  proxy  relating to the same shares and  delivering it to
the Secretary of VFSC at or before the VFSC Meeting or (iii)  attending the VFSC
Meeting and voting in person  (although  attendance at the VFSC Meeting will not
in and of itself constitute  revocation of a proxy). Any written notice revoking
a proxy should be sent to Vermont  Financial  Services  Corp.,  100 Main Street,
Brattleboro, Vermont 05301, Attention:
Richard O. Madden, Secretary.

Solicitation Expenses

         Solicitation of proxies may be made in person or by mail,  telephone or
facsimile,  by directors,  officers and employees of VFSC and Eastern,  who will
not be specially compensated for such solicitation. Such directors, officers and
employees  will  not be  specifically  compensated,  but may be  reimbursed  for
out-of-pocket   expenses  in  connection  with  such   solicitation.   Nominees,
fiduciaries  and other  custodians  will be  requested  to forward  solicitation
materials  to  beneficial  owners and to secure their  voting  instructions,  if
necessary,  and may be  reimbursed  for the expenses  incurred in sending  proxy
materials to beneficial owners. In addition, VFSC intends to engage the services
of Regan & Associates,  a proxy solicitation firm, to assist in the solicitation
of proxies at an estimated cost of $5,000 plus expenses,  and Eastern intends to
engage  the  services  of  Corporate  Investor  Communications,  Inc.,  a  proxy
solicitation firm, to assist in the solicitation of proxies at an estimated cost
of $4,750 plus expenses.

         VFSC and Eastern will pay their respective  expenses in connection with
the solicitation of proxies.

Beneficial Ownership of Eastern Common Stock

         The following table sets forth certain information regarding beneficial
ownership  of Eastern  Common  Stock as of  __________,  1997 by (i) each person
known by Eastern to own beneficially  more than 5% of Eastern Common Stock, (ii)
each  director and  executive  officer of Eastern,  and (iii) all  directors and
executive  officers  of  Eastern as a group.  The number of shares  beneficially
owned by such persons is determined  according to rules of the  Commission,  and
the  information is not necessarily  indicative of beneficial  ownership for any
other purpose. Under such rules,  beneficial ownership includes any shares as to
which the individual or entity

                                       30

<PAGE>



has sole or shared  voting power or investment  power,  and also any shares that
the  individual or entity has the right to acquire within 60 days of __________,
1997 through the  exercise of an option,  conversion  feature or similar  right.
Except as noted  below,  each holder has sole voting and  investment  power with
respect  to shares of Eastern  Common  Stock  listed as owned by such  person or
entity.

<TABLE>
<CAPTION>

                                                                                 Percentage of
                                                           Number of Shares       Outstanding
                                                              of Eastern         Eastern Common
Name                                                         Common Stock            Stock
- ----                                                       ----------------      --------------
<S>                                                          <C>                   <C>

Directors and Executive Officers
John A. Cobb                                                   195,888                5.1%
E. David Humphrey                                               94,441                2.5%
John K. Dwight                                                  13,200                   *
Michael D. Flynn                                                 6,900                   *
John S. Kimbell                                                  7,590                   *
Mary Alice McKenzie                                              7,571                   *
Garry T. Melia                                                   7,650                   *
Ernest A. Pomerleau                                             14,500                   *
W. Stevens Sheppard                                             43,800                1.2%
James M. Sutton                                                361,500                9.8%
All Directors and Executive Officers as a group
  (12 persons)                                                 753,040               19.0%

5% Stockholders
Kramer Spellman, L.P.                                          331,450                9.0%
James M. Sutton                                                361,500                9.8%
Wellington Management Company                                  353,700                9.6%

- ---------
*Less than 1%
</TABLE>


Appraisal Rights and Dissenting Eastern Stockholders

         SECTION 262 OF THE DELAWARE GENERAL CORPORATION LAW IS REPRINTED IN ITS
ENTIRETY AS APPENDIX D TO THIS JOINT PROXY  STATEMENT-PROSPECTUS.  THE FOLLOWING
DISCUSSION IS NOT A COMPLETE  STATEMENT OF THE LAW RELATING TO APPRAISAL  RIGHTS
AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO APPENDIX D. THIS DISCUSSION AND
APPENDIX D SHOULD BE  REVIEWED  CAREFULLY  BY ANY HOLDER WHO WISHES TO  EXERCISE
STATUTORY  APPRAISAL  RIGHTS OR WHO  WISHES TO  PRESERVE  THE RIGHT TO DO SO, AS
FAILURE TO COMPLY WITH THE PROCEDURES SET FORTH HEREIN OR THEREIN WILL RESULT IN
THE LOSS OF APPRAISAL RIGHTS.


                                       31

<PAGE>



         A holder of record of Eastern  Common  Stock as of the  Eastern  Record
Date who makes the demand  described  below with  respect  to such  shares,  who
continuously is the record holder of such shares through the Effective Time, who
otherwise  complies with the statutory  requirements  of Section 262 of the DGCL
and who neither votes in favor of the Merger  Agreement nor consents  thereto in
writing may be entitled to an appraisal by the Delaware  Court of Chancery  (the
"Delaware  Court") of the fair value of his, her or its shares of Eastern Common
Stock. All references in this summary of appraisal rights to a "stockholder" are
to the record holder or holders of shares of Eastern Common Stock. Except as set
forth herein,  stockholders of Eastern will not be entitled to appraisal  rights
in connection with the Merger.

         Under Section 262,  where a merger is to be submitted for approval at a
meeting of stockholders,  as in the Eastern Meeting, not less than 20 days prior
to the meeting, each constituent  corporation must notify each of the holders of
its stock for which  appraisal  rights are available that such appraisal  rights
are  available and include in each such notice a copy of Section 262. This Joint
Proxy Statement-Prospectus shall constitute such notice to the record holders of
Eastern Common Stock.

         Holders of Eastern Common Stock who desire to exercise their  appraisal
rights  must not vote in favor of the  Merger  Agreement  or the Merger and must
deliver a separate  written demand for appraisal to Eastern prior to the vote by
the  stockholders  of  Eastern  on  the  Merger  Agreement  and  the  Merger.  A
stockholder  who  signs and  returns  a proxy  without  expressly  directing  by
checking the  applicable  boxes on the reverse  side of the proxy card  enclosed
herewith  that his or her shares of Eastern  Common  Stock be voted  against the
proposal or that an  abstention  be  registered  with respect to his, her or its
shares of Eastern Common Stock in connection with the proposal will  effectively
have  thereby  waived his,  her or its  appraisal  rights as to those  shares of
Eastern Common Stock because,  in the absence of express contrary  instructions,
such shares of Eastern Common Stock will be voted in favor of the proposal. (See
"--Required Vote at Eastern Meeting"). Accordingly, a stockholder who desires to
perfect  appraisal  rights with  respect to any shares of Eastern  Common  Stock
must, as one of the  procedural  steps involved in such  perfection,  either (i)
refrain from  executing  and  returning  the  enclosed  proxy and from voting in
person in favor of the  proposal to approve the Merger  Agreement  or (ii) check
either the  "Against" or the "Abstain" box next to the proposal on such proxy or
affirmatively  vote in person  against  the  proposal  or  register in person in
abstention with respect  thereto.  A demand for appraisal must be executed by or
on behalf of the stockholder of record and must reasonably inform Eastern of the
identity of the stockholder of record and that such stockholder  intends thereby
to demand  appraisal of the Eastern  Common  Stock.  A proxy or vote against the
Merger  does not  constitute  such a demand  for  appraisal.  A person  having a
beneficial interest in shares of Eastern Common Stock that are held of record in
the name of another person, such as a broker,  fiduciary or other nominee,  must
act promptly to cause the record  holder to follow the steps  summarized  herein
properly  and in a timely  manner  to  perfect  whatever  appraisal  rights  are
available. If the shares of Eastern Common Stock are owned of record by a person
other  than the  beneficial  owner,  including  a broker,  fiduciary  (such as a
trustee,  guardian or custodian) or other nominee,  such demand must be executed
by or for the record owner.  If the shares of Eastern  Common Stock are owned of
record by more than

                                       32

<PAGE>



one  person,  as in a joint  tenancy or tenancy in common,  such  demand must be
executed by or for all joint owners. An authorized agent, including an agent for
two or more joint owners, may execute the demand for appraisal for a stockholder
of record;  however,  the agent must  identify  the record  owner and  expressly
disclose the fact that, in exercising the demand, such person is acting as agent
for the record owner.

         A record owner, such as a broker, fiduciary or other nominee, who holds
shares of Eastern Common Stock as a nominee for others,  may exercise  appraisal
rights  with  respect  to the  shares  held for all or less than all  beneficial
owners of shares as to which such person is the record owner.  In such case, the
written demand must set forth the number of shares covered by such demand. Where
the number of shares is not  expressly  stated,  the demand  will be presumed to
cover all shares of Eastern Common Stock  outstanding in the name of such record
owner.

         A stockholder who elects to exercise  appraisal  rights,  if available,
should mail or deliver his, her or its written demand to: Eastern Bancorp, Inc.,
537 Central Avenue, Dover, New Hampshire 03820, Attention: President.

         The written demand for appraisal should specify the stockholder's  name
and mailing  address,  the number of shares of Eastern  Common Stock owned,  and
that the stockholder is thereby demanding appraisal of his, her or its shares. A
proxy or vote against the Merger  Agreement  will not itself  constitute  such a
demand. Within ten days after the Effective Time, the surviving corporation must
provide notice of the Effective Time to all  stockholders who have complied with
Section 262.

         Within  120  days  after  the  Effective  Time,  either  the  surviving
corporation or any stockholder who has complied with the required  conditions of
Section 262 may file a petition in the Delaware Court, with a copy served on the
surviving  corporation  in  the  case  of a  petition  filed  by a  stockholder,
demanding  a  determination  of the fair value of the  shares of all  dissenting
stockholders.  Accordingly, Eastern stockholders who desire to have their shares
appraised  should  initiate any petitions  necessary for the perfection of their
appraisal rights within the time periods and in the manner prescribed in Section
262. If  appraisal  rights are  available,  within 120 days after the  Effective
Time,  any  stockholder  who  has  theretofore   complied  with  the  applicable
provisions  of Section 262 will be entitled,  upon written  request,  to receive
from the surviving corporation a statement setting forth the aggregate number of
shares of Eastern  Common Stock not voting in favor of the Merger  Agreement and
with respect to which  demands for  appraisal  were  received by Eastern and the
number of holders of such shares.  Such  statement must be mailed within 10 days
after  the  written  request   therefor  has  been  received  by  the  surviving
corporation.

         If a petition for an  appraisal is timely filed and assuming  appraisal
rights are available,  at the hearing on such petition,  the Delaware Court will
determine  which  stockholders,  if any, are entitled to appraisal  rights.  The
Delaware Court may require the  stockholders  who have demanded an appraisal for
their shares and who hold stock represented by certificates to submit

                                       33

<PAGE>



their  certificates of stock to the Register in Chancery for notation thereon of
the pendency of the appraisal  proceedings;  if any stockholder  fails to comply
with such  direction,  the Delaware Court may dismiss the proceedings as to such
stockholder.  Where  proceedings  are not  dismissed,  the  Delaware  Court will
appraise  the  shares  of  Eastern  Common  Stock  owned  by such  stockholders,
determining  the fair value of such  shares  exclusive  of any  element of value
arising from the  accomplishment  or expectation of the Merger,  together with a
fair rate of interest,  if any, to be paid upon the amount  determined to be the
fair value.  In  determining  fair  value,  the  Delaware  Court is to take into
account all relevant  factors.  In Weinberger v. UOP Inc., the Delaware  Supreme
Court  discussed the factors that could be considered in determining  fair value
in an appraisal  proceeding,  stating that "proof of value by any  techniques or
methods which are generally considered acceptable in the financial community and
otherwise  admissible  in court"  should be  considered,  and that  "fair  price
obviously requires  consideration of all relevant factors involving the value of
a company." The Delaware Supreme Court stated that in making this  determination
of fair value,  the court must consider  market value,  asset value,  dividends,
earnings   prospects,   the  nature  of  the  enterprise  and  any  other  facts
ascertainable  as of the date of the merger that throw light on future prospects
of the merged corporation. In Weinberger, the Delaware Supreme Court stated that
"elements of future  value,  including the nature of the  enterprise,  which are
known or  susceptible  of proof as of the date of the merger and not the product
of speculation,  may be considered."  Section 262,  however,  provides that fair
value  is  to  be   "exclusive   of  any  element  of  value  arising  from  the
accomplishment or expectation of the merger."

         The cost of the appraisal  proceeding may be determined by the Delaware
Court and taxed against the parties as the Delaware Court deems equitable in the
circumstances.  Upon  application of a dissenting  stockholder  of Eastern,  the
Delaware  Court may order that all or a portion of the expenses  incurred by any
dissenting  stockholder in connection with the appraisal proceeding,  including,
without  limitation,  reasonable  attorney's  fees and the fees and  expenses of
experts,  be charged pro rata against the value of all shares of stock  entitled
to appraisal.

         Any  holder of shares of  Eastern  Common  Stock who has duly  demanded
appraisal in compliance  with Section 262 will not, after the Effective Time, be
entitled to vote for any purpose any shares subject to such demand or to receive
payment of dividends or other distributions on such shares, except for dividends
or  distributions  payable  to  stockholders  of record  at a date  prior to the
Effective Time.

         If no petition for  appraisal  is filed with the Delaware  Court within
120 days after the  Effective  Time,  stockholders'  rights to  appraisal  shall
cease. Any stockholder may withdraw such  stockholder's  demand for appraisal by
delivering  to the  surviving  corporation  a written  withdrawal  of his or her
demand for  appraisal  and  acceptance  of the Merger,  except that (i) any such
attempt to withdraw made more than 60 days after the Effective Time will require
written approval of the surviving  corporation and (ii) no appraisal  proceeding
in the  Delaware  Court shall be  dismissed  as to any  stockholder  without the
approval of the Delaware Court,  and such approval may be conditioned  upon such
terms as the Delaware Court deems just.

                                       34

<PAGE>

                                   THE MERGER

General

         This  section of the Joint  Proxy  Statement-Prospectus  describes  the
material  terms and provisions of the proposed  Merger,  including the principal
provisions  of the Merger  Agreement,  and related  transactions.  A copy of the
Merger  Agreement  is  attached  to this  Joint  Proxy  Statement-Prospectus  as
Appendix A and is incorporated by reference  herein.  All stockholders are urged
to read the Merger Agreement in its entirety.

         The Merger  Agreement  provides that,  subject to the  satisfaction  or
waiver (where permissible) of certain conditions, which are described more fully
herein and  therein,  Eastern will be merged with and into VFSC.  In  connection
with  the  Merger,  each  outstanding  share of  Eastern  Common  Stock  will be
converted into and become  exchangeable for either the Stock Distribution or the
Cash  Distribution  in accordance  with the terms of the Merger  Agreement.  See
"--Conversion of Shares of Eastern Common Stock Pursuant to the Merger."

Background of the Merger

         For several years VFSC has been actively  following a business strategy
that  calls for  supplementing  its  internal  growth  with  carefully  selected
acquisitions.  Since early 1991,  it has  acquired  one bank from the FDIC,  two
branches  from  another  Vermont  bank,  two credit card  portfolios,  two trust
departments and a Massachusetts-based savings bank. In pursuing this acquisition
strategy,  VFSC's management,  with assistance from its financial advisors,  has
been continuously  evaluating  acquisition  opportunities both in Vermont and in
adjacent market areas.

         Since the first  quarter of 1994,  Eastern  has  retained  a  financial
advisory  firm to assist the  Eastern  Board in  comprehensively  analyzing  and
periodically reviewing Eastern's strategic alternatives for maximizing long-term
stockholder   value.  These  alternatives  have  included  the  continuation  of
independent operations,  growth through acquisitions,  growth through merger-of-
equals transactions,  and being acquired for cash and/or stock. Since July 1995,
representatives  of  MB&D  have  periodically  made  detailed  presentations  to
management and the Eastern Board describing  changing  conditions in the mergers
and acquisitions ("M&A") market and Eastern's strengths and weaknesses either as
potential  acquiror or acquiree.  Concurrently,  management  has provided to the
Board its analysis of what  Eastern  needed to  accomplish  in order to increase
stockholder value through internal growth and performance.

         At the request of the Eastern Board, MB&D developed a list of financial
institutions,  primarily  but  not  exclusively  headquartered  in New  England,
believed to have a strategic interest in expanding in New England as well as the
financial  and  other  capacity  to  do  so,  including  certain   Vermont-based
institutions that might be expected to have a particular  strategic interest and
the  operating  ability  to  derive  synergistic  benefits.   Certain  of  these
institutions from time to time contacted representatives of MB&D or Eastern, and
MB&D contacted selected  institutions which did not contact MB&D or Eastern. Any
expressions of interest were

                                       35

<PAGE>


preliminary and inconclusive, and no agreements or understandings concerning any
transaction were reached.

         During the first half of 1995,  the Eastern Board focused on the choice
between (i)  integrating  the  operations  of Eastern's  New  Hampshire  banking
subsidiary  with those of Vermont  Federal or (ii)  evaluating the potential for
selling the New Hampshire  subsidiary and either  redeploying the sales proceeds
in Vermont operations or distributing them to Eastern's stockholders. Based upon
the analysis at that time,  the Eastern  Board  concluded  that  integration  of
Vermont and New Hampshire operations was the preferable alternative.

         In early August 1996, VFSC's management  contacted Eastern's management
to see if  Eastern  might be  interested  in a possible  combination  of the two
companies.  On  August 9,  1996,  John D.  Hashagen,  Jr.,  President  and Chief
Executive Officer of VFSC, met with John A. Cobb,  President and Chief Executive
Officer of  Eastern,  to discuss on a  preliminary  basis the  possibility  of a
combination  of the two  companies.  Although no  agreements  or  understandings
concerning  such a  possible  combination  were  reached at that  meeting,  both
parties  agreed  that  there  was  sufficient  mutual  interest  in  a  possible
combination of the two companies to continue the  discussions.  They also agreed
that a confidentiality agreement should be drafted and signed by both parties so
that certain non-public  information regarding VFSC and Eastern could be shared.
The  confidentiality  agreement  was signed by VFSC and Eastern as of August 15,
1996.

         During  the last  half of  August  1996 and the  first  three  weeks of
September 1996, VFSC senior management and Eastern senior  management  conducted
off-site due diligence and exchanged  detailed  information on each's companies,
deposit products, operations,  markets, loan portfolios and financial condition.
Senior  management  of the  two  companies  met in  person  and  held  telephone
conference calls several times as a part of this information  exchange  process.
During  these  meetings,   issues  such  as  potential  cost  savings,   revenue
enhancement  opportunities,  deposit product compatibility and loan quality were
discussed  and possible  consolidation  strategies  were  reviewed.  During this
process the senior  management of the two companies kept their respective Boards
of Directors advised of the status of the preliminary merger discussions and the
content of the information exchanges.

         On  September  25,  1996,  VFSC  senior  management  and the Merger and
Acquisition  Committee of the VFSC Board  reviewed  and  evaluated in detail the
business  strategy of VFSC and  information on Eastern and its  operations,  and
discussed the business aspects of a potential acquisition of Eastern by VFSC. At
the  conclusion  of  this  meeting,   the  Committee  authorized  VFSC's  senior
management to continue  discussions with Eastern  regarding a possible merger or
acquisition.  During late September 1996 and October 1996, senior management and
the Boards of Directors of VFSC and Eastern  continued  their  evaluation of the
potential  combination  of the two companies  and, with the  assistance of their
respective financial advisors,  continued  discussions of the possible structure
and pricing of an  acquisition  of Eastern by VFSC. On October 4, 1996 VFSC made
an oral presentation to Eastern outlining for discussion purposes

                                       36

<PAGE>


a  nonbinding  proposal  for an  acquisition  of  Eastern by VFSC,  including  a
purchase price and other financial and structural terms.

         At an Eastern Board meeting held on October 10, 1996,  Fred Schluter of
MB&D made a  comprehensive  presentation  with  regard to New England M&A market
conditions and the  possibility  of receiving  other offers;  Eastern's  current
estimated value as an acquisition candidate, based upon such customary financial
measures as (i)  multiples of earnings and cash flow,  (ii) premiums to adjusted
book value,  deposits and market  capitalization  and (iii)  recent  acquisition
prices for comparable  companies;  and the terms of VFSC's nonbinding discussion
proposal. The directors considered, in particular,  structural issues such as an
all-stock  transaction  versus a  transaction  involving  a mixture  of cash and
stock; pooling and purchase  accounting;  tax-deferred  treatment;  the possible
combination of Vermont Federal with VNB; the timetable for the transaction;  and
factors affecting VFSC's future earnings  potential and potentially  influencing
future market  values for the VFSC stock to be received by Eastern  stockholders
in such a transaction.  The Eastern Board  concluded  that VFSC's  expression of
interest deserved serious consideration; expressed its preference for a purchase
transaction  involving a significant  tax-deferred  stock component as well as a
cash  component;  and authorized  Messrs.  Cobb and Schluter to conduct  further
discussions and report back to the Eastern Board.

         Starting on October 11, 1996,  MB&D and Tucker  Anthony were in regular
ongoing communication concerning all aspects of the possible transaction.

         On  October  23,  1996,  VFSC  senior  management  and the  Merger  and
Acquisition  Committee of the VFSC Board,  together with its financial  advisor,
reviewed once again all aspects of a possible acquisition of Eastern,  including
a proposed transaction structure, a possible pricing range and other elements of
such a transaction.  At the conclusion of this review, the Committee  authorized
VFSC senior  management to continue  merger  negotiations  within the parameters
discussed at the meeting.

         On October 24, 1996, Messrs.  Cobb and Schluter reported to the Eastern
Board that VFSC was prepared to consider a per share payment of as much as $7.25
per  share in cash and  0.4892  shares of VFSC  Common  Stock  under a  collared
formula,  subject to satisfactory due diligence review, agreement upon structure
and  timetable,  and  negotiation  of  mutually  satisfactory  agreements.   The
directors reviewed and commented on numerous aspects of the proposed transaction
and  authorized  Messrs.  Cobb and  Schluter  to  continue  negotiations  in the
expectation that, should such negotiations proceed  satisfactorily,  the parties
would  arrange to perform  reciprocal  on-site due  diligence  and VFSC's  legal
counsel would prepare a draft merger agreement and related documents.

         During  later  October  1996  and  early   November  1996,  the  senior
managements  of VFSC and  Eastern,  with  the  assistance  of  their  respective
financial  advisors and legal counsel,  continued active discussions of possible
merger terms. In the meantime,  on-site due diligence review, which supplemented
the off-site due diligence review that had commenced in August

                                       37

<PAGE>


1996,  took place  between  November 2 and 11, 1996,  and draft  documents  were
circulated on November 6, 1996.

         At a meeting held on November 11, 1996,  MB&D updated the Eastern Board
in regard to the status of the  ongoing  discussions  with VFSC.  Legal  counsel
described  the key  provisions  of the  documents  that had  been or were  being
negotiated  or which had been left open  pending  Board  review.  The  directors
considered  and stated their views in regard to these issues.  Eastern's  credit
review team and members of  management  then  presented the results of their due
diligence review of VFSC. Further  negotiation with VFSC ensued over the next 48
hours.

         Separate special meetings of the VFSC Board and Eastern Board were held
on November 13, 1996 to consider the merger proposal. At the VFSC Board meeting,
presentations were delivered by VFSC senior management  concerning the strategic
rationale  for the  proposed  transaction  and the results of its due  diligence
review, by its financial advisor  concerning the financial terms of the proposed
transaction and by its legal counsel  regarding the terms of the proposed Merger
Agreement and Stock Option Agreement.  After discussion and consideration by the
VFSC Board of the potential  financial  and strategic  benefits and risks of the
proposed transaction and other factors described below under  "--Recommendations
of the VFSC  Board and  Reasons  for the  Merger,"  the VFSC  Board  unanimously
approved the Merger  Agreement and Stock Option Agreement that were presented to
them and authorized Mr. Hashagen to execute them on behalf of VFSC.

         At the Eastern Board  Meeting,  the Eastern Board  reviewed the changes
agreed to by the  negotiators  during the previous two days.  Legal counsel then
made a presentation and answered directors' questions. MB&D reviewed and updated
its  previous  financial  analysis of the merger  consideration,  after which it
advised the Eastern Board orally that, in its opinion,  and based on facts known
to MB&D at that time, the merger  consideration was fair, from a financial point
of view, to Eastern's  stockholders as of that date and confirmed its readiness,
in the  absence  of any  intervening  significant  change,  to  render a written
opinion to that effect  immediately  prior to the circulation of proxy materials
for the Special Meeting.  The Eastern Board then unanimously approved the Merger
Agreement and related agreements, and authorized Mr. Cobb to sign them on behalf
of Eastern.

         Messrs.  Hashagen and Cobb executed the Merger  Agreement and the Stock
Option Agreement, as authorized, on November 13, 1996.

Recommendation of the Eastern Board and Reasons for the Merger

         In reaching its determination to approve and adopt the Merger Agreement
and the transactions contemplated thereby, the Eastern Board considered a number
of factors, including, without limitation, the following:


                                       38

<PAGE>



         (1)        its belief,  based on the  analysis of and  presentation  to
                    Eastern's Board by MB&D of Eastern's strategic alternatives,
                    that  the  Merger   represents   an   attractive   strategic
                    alternative to Eastern for enhancing stockholder value;

         (2)        the financial  presentation  of MB&D and the opinion of MB&D
                    as to the  fairness  from a  financial  point of view of the
                    Merger  Consideration to Eastern and its  stockholders  (see
                    "--Opinions  of Financial  Advisors--Opinion  of  McConnell,
                    Budd & Downes, Inc.");

         (3)        its belief that the Merger will provide an  opportunity  for
                    the stockholders of Eastern to receive  increased  dividends
                    and to enjoy increased liquidity in their investment;

         (4)        the  ability  of  Eastern   stockholders,   subject  to  the
                    limitations contained in the Merger Agreement,  to specify a
                    preference for payment in cash or stock; and the expectation
                    that  the  Merger  will be a  tax-deferred  transaction  for
                    stockholders  who receive  payment in stock (see  "--Certain
                    Federal Income Tax Consequences");

         (5)        its review,  with the  assistance of management and MB&D, of
                    the financial condition, results of operations, business and
                    overall  prospects of VFSC, as well as of management's  best
                    estimates of Eastern's prospects as an independent  business
                    entity;

         (6)        its review of the banking  environment  in which  Eastern is
                    now, and in the future would be, competing,  including,  but
                    not   limited   to,  the   significant   consolidation   and
                    increasingly   competitive   climate  in  the   banking  and
                    financial  services markets,  both in the United States as a
                    whole and in New England in  particular,  the  prospect  for
                    further   changes  in  these  markets  and  the  competitive
                    constraints facing relatively small,  independent  financial
                    institutions;

         (7)        its view of the increasing importance to a bank's ability to
                    capitalize  on  opportunities  in the banking and  financial
                    services markets of economies of scale and access to greater
                    financial  resources  such as may be expected to be realized
                    as a result of the Merger;

         (8)        its assessment that affiliation with another community-based
                    institution   such  as  VFSC,  which  has  a  commitment  to
                    community  reinvestment  that has been rated  "outstanding,"
                    would put Eastern in a good  position to be able to continue
                    its high level of personal  service to its customers and the
                    Vermont and New Hampshire communities that it serves;

         (9)        its view that VFSC's approach to the banking business,  with
                    its emphasis on quality  products and customer  service,  is
                    congruent with that of Eastern and its

                                       39

<PAGE>



                    perception  that  VFSC  uniquely  values  Vermont  Federal's
                    approach,  so  that  the  combination  of  their  respective
                    products  and  services  should  enhance the business of the
                    combined institution; and

         (10)       the  geographic  concentration  of VFSC's branch  network in
                    central and southern  Vermont and the  contiguous  market of
                    Greenfield,  Massachusetts, the complementary nature of such
                    concentration  to  Eastern's  geographic   concentration  in
                    northern  Vermont and  southeastern  New  Hampshire  and the
                    effect such complementary  nature would have on the combined
                    enterprise's  ability to prosper in its three-state  banking
                    market.

         The Eastern Board did not assign any  particular  weights to any of the
factors mentioned above.

         FOR THE REASONS  DESCRIBED  ABOVE, THE EASTERN BOARD HAS DETERMINED THE
MERGER TO BE FAIR TO AND IN THE BEST  INTERESTS OF EASTERN AND ITS  STOCKHOLDERS
AND  HAS  UNANIMOUSLY   APPROVED  THE  MERGER  AGREEMENT  AND  THE  TRANSACTIONS
CONTEMPLATED THEREBY, INCLUDING THE MERGER.  ACCORDINGLY,  THE BOARD UNANIMOUSLY
RECOMMENDS THAT STOCKHOLDERS VOTE "FOR" APPROVAL OF THE MERGER AGREEMENT.

Recommendation of the VFSC Board and Reasons for the Merger

         In reaching its determination  that the Merger is in the best interests
of the VFSC  stockholders,  and recommending that the VFSC stockholders  approve
the Merger, the VFSC Board considered a number of factors. The following are the
material factors considered by the Board in reaching its determination:

         (1)        The Merger  will enable  VFSC to expand and  strengthen  its
                    existing franchise in Vermont and to establish a presence in
                    the  market  of  southeastern  New  Hampshire,   which  VFSC
                    considers attractive;

         (2)        Given   Eastern's   existing   presence  in   Vermont,   the
                    acquisition of Eastern offers  significant  opportunity  for
                    cost  savings  and  represents  an  opportunity  to leverage
                    VFSC's infrastructure,  technology,  products, marketing and
                    lines of business through Eastern's established distribution
                    network;

         (3)        Eastern's customer base provides VFSC with significant 
                    cross-selling opportunities;

         (4)        The   Merger  is   expected   to  provide   revenue   growth
                    opportunities based on the combined company's  leadership in
                    its major  markets,  its broad  product  line,  its delivery
                    channels and its brand name; and

                                       40

<PAGE>


         (5)        Tucker   Anthony's   opinion   that,   subject   to  certain
                    assumptions,  the  consideration  to  be  paid  by  VFSC  to
                    Eastern's stockholders was fair to the stockholders of VFSC,
                    from a financial point of view.

         The VFSC  Board did not  assign  any  particular  weights to any of the
factors mentioned above.

         FOR THE REASONS  DESCRIBED  ABOVE,  THE VFSC BOARD HAS  DETERMINED  THE
MERGER TO BE FAIR TO AND IN THE BEST INTERESTS OF VFSC AND ITS  STOCKHOLDERS AND
HAS UNANIMOUSLY APPROVED THE MERGER AGREEMENT AND THE TRANSACTIONS  CONTEMPLATED
THEREBY,  INCLUDING THE MERGER.  ACCORDINGLY,  THE BOARD UNANIMOUSLY  RECOMMENDS
THAT STOCKHOLDERS VOTE "FOR" APPROVAL OF THE MERGER AGREEMENT.

Opinion of Financial Advisors

Opinion of McConnell, Budd & Downes, Inc.

         MB&D has  delivered  to the Board of  Directors  of Eastern its written
opinion,  dated as of the date of this Joint  Proxy  Statement-Prospectus,  that
both the Exchange  Ratio of VFSC Common Stock to be  exchanged  for  outstanding
shares of Eastern Common Stock and the Cash Distribution for outstanding  shares
of Eastern Common Stock are fair,  from a financial  point of view, to Eastern's
stockholders.  The  mechanisms for  determination  of the Exchange Ratio and the
Cash  Distribution  are each  described in detail  elsewhere in this Joint Proxy
Statement-Prospectus and shareholders should read this with care. MB&D has acted
as financial  advisor to Eastern  since July 1995 in connection  with  Eastern's
evaluation of its strategic  alternatives,  including  hypothetical  affiliation
opportunities.

         MB&D advised Eastern during the  negotiation  process leading up to the
execution of the Merger  Agreement and provided Eastern with various analyses as
to the range of financially feasible exchange ratios and cash acquisition prices
that might be received in such a transaction.  Representatives  of MB&D met with
the executive  management and the full Board of Directors of Eastern on a number
of occasions in connection with the analysis of Eastern's  options.  Each of the
Exchange Ratio and alternative Cash  Distributions was arrived at in arms length
negotiations  between  VFSC and  Eastern  in a  process  in which  MB&D  advised
Eastern.

         MB&D was retained  based on its  qualifications  and  experience in the
financial analysis of banking and thrift institutions, knowledge of the Vermont,
New Hampshire,  Massachusetts,  New York and Maine banking markets in particular
and New England banking  markets in general,  and its experience with merger and
acquisition   transactions  involving  banking  institutions.   Members  of  the
Corporate Finance Department of MB&D have advised financial

                                       41

<PAGE>



institution   clients  on  more  than  60  successfully   completed  mergers  or
acquisitions   of  financial   institutions,   many  of  those  in  New  England
marketplaces.

         The full text of the  opinion of MB&D,  which  sets  forth  assumptions
made,  matters  considered  and  limits on the  review  undertaken  by MB&D,  is
attached  hereto as a part of Appendix B.  Eastern's  stockholders  are urged to
read the  opinion  in its  entirety.  MB&D's  opinion  is  directed  only to the
Exchange Ratio or Cash  Distribution and does not constitute a recommendation to
any holder of Eastern  Common  Stock as to how such  holder  should  vote at the
Eastern  Meeting.  The  summary  of the  opinion of MB&D set forth in this Joint
Proxy  Statement-Prospectus  was provided to Eastern by MB&D and is qualified in
its entirety by reference to the full text of the opinion itself. MB&D's opinion
was necessarily based upon conditions as they existed and should be evaluated as
of the date of the written  opinion and the  information  made available to MB&D
through such date.

         In arriving at its opinion,  MB&D (i) reviewed the Merger Agreement and
this Joint Proxy  Statement-Prospectus  in substantially  the form to be sent to
Eastern  stockholders;  (ii) reviewed publicly  available business and financial
information with respect to both Eastern and VFSC and certain internal financial
information and financial projections prepared by the managements of Eastern and
VFSC; (iii) held discussions with members of the senior  management and Board of
Directors of Eastern  concerning  the past and current  results of operations of
Eastern,  its current financial condition and management's opinion of its future
prospects;  (iv) reviewed the  historical  reported  price and record of trading
volume for both Eastern Common Stock and VFSC Common Stock; (v) held discussions
with the senior  management of VFSC  concerning  the current and past results of
operations of VFSC, its current financial condition and management's  opinion of
its future prospects;  (vi) considered the current state of and future prospects
for the economies of Vermont,  New  Hampshire  and north  central  Massachusetts
generally  and the  relevant  market  areas for Eastern and VFSC in  particular;
(vii)  reviewed the specific  acquisition  analysis  models  employed by MB&D to
evaluate potential business  combinations of banking companies;  (viii) reviewed
the reported  financial  terms of certain recent  business  combinations  in the
banking  industry;  and (ix)  performed  such other studies and analyses as MB&D
considered  appropriate under the circumstances  associated with this particular
transaction.

         In rendering  its opinion,  no  limitations  were imposed by Eastern or
VFSC upon MB&D with respect to the investigations made or procedures followed by
MB&D  in  rendering  its  opinion.  As part of its  ongoing  financial  advisory
business, MB&D had in 1992 entered into and maintained, a nonexclusive financial
advisory  relationship  with  VFSC.  In the  context of this  transaction,  MB&D
rendered financial advisory services exclusively to Eastern and disclosed to the
Eastern  Board and  management  the  relationship  with VFSC.  VFSC retained and
relied upon an independent third party firm as financial advisor for purposes of
this transaction.

         MB&D's opinion takes into account its  assessment of general  economic,
market and financial  conditions  and its experience in other  transactions,  as
well as its  experience  in bank  securities  valuation and its knowledge of the
banking industry generally. For purposes of

                                       42

<PAGE>



reaching  its  opinion,  MB&D has  assumed  and  relied  upon the  accuracy  and
completeness  of the information  provided to it by Eastern and VFSC,  including
the adequacy of the reserve for loan losses  established  by each  Company,  and
does not assume any  responsibility  for the  independent  verification  of such
information  or any  independent  valuation or appraisal of any of the assets or
liabilities  of either  Eastern or VFSC.  In the course of reaching its opinion,
MB&D did not make or receive any  independent  valuation  or appraisal of any of
the  assets or  liabilities  of either  Eastern  or VFSC.  With  respect  to the
financial  projections  reviewed by MB&D in the course of rendering its opinion,
MB&D has assumed that such projections have been reasonably  prepared to reflect
the best currently available estimates and judgment of the management of each of
Eastern and VFSC as to the most likely future  performance  of their  respective
companies.

         The  following  is a summary of material  analyses  employed by MB&D in
connection with rendering its written  opinion.  Given that it is a summary,  it
does not  purport  to be a complete  and  comprehensive  description  of all the
analyses  performed,  or an  enumeration  of all matters  considered  by MB&D in
arriving at its opinion.  The preparation of a fairness opinion is a complicated
process,  involving a  determination  as to the most  appropriate  and  relevant
methods  of  financial  analysis  and the  application  of those  methods to the
particular circumstances.  Therefore, such an opinion is not readily susceptible
to a summary  description.  In arriving at its  fairness  opinion,  MB&D did not
attribute  any  particular  weight  to  any  one  specific  analysis  or  factor
considered by it and made  qualitative as well as  quantitative  judgments as to
the significance of each analysis and factor.  Therefore, MB&D believes that its
analyses must be considered as a whole and feels that  attributing  undue weight
to any  single  analysis  or factor  considered  could  create a  misleading  or
incomplete view of the process  leading to the formation of its opinion.  In its
analyses,  MB&D has made certain  assumptions  with respect to banking  industry
performance, general business and economic conditions and other factors, many of
which are  beyond the  control  of  management  of either  Eastern or VFSC.  Any
estimates  which  are  referred  to  in  MB&D's  analyses  are  not  necessarily
indicative of actual values or predictive of future results or values, which may
vary significantly from those set forth.

         Analysis of the  Anticipated  Merger and the Exchange Ratio in Relation
to  VFSC.  The  anticipated  consideration  to be paid in the  merger  for  each
outstanding  share of Eastern  Common  Stock is (i) cash equal to $7.25 plus the
product of 0.49 times the average  closing bid price of VFSC common  stock for a
twenty  day  trading  period  ending  on the  fifth  business  day  prior to the
Effective Time of the Merger,  or (ii) the number of whole and fractional shares
of VFSC Common Stock, rounded to the nearest ten-thousandth of a share, equal to
the number  obtained by dividing the  Acquisition  Price by the Average  Closing
Price.  However, if the Average Closing Price is greater than or equal to $39.96
per Common Share, the Acquisition  Price shall equal $26.83,  and if the Average
Closing  Price is less than or equal to $29.54  per  share but  greater  than or
equal to $26.06 per Common Share, the Acquisition  Price shall equal $21.72.  If
the Average Closing Price is less than $26.06,  the  Acquisition  Price shall be
equal  the sum of $7.25 and the  product  of 0.5553  times the  Average  Closing
Price.


                                       43

<PAGE>


         When valued at the closing bid price of VFSC Common Stock,  $36.00,  on
the last day there were trades in VFSC Common  Stock prior to the signing of the
transaction  on  Wednesday,  November  13, 1996,  as well as the 20-day  average
closing bid price of VFSC Common Stock computed as of the last trading day prior
to the signing of the transaction on Wednesday,  November 13, 1996,  $34.85, the
consideration represents the following transaction multiples:

o        Transaction  Value  (Values and Ratios in this  section  will change to
         reflect  date more  proximate  to proxy  mailing):  $24.89 per  Eastern
         Common  Share  based  upon the  single  day VFSC  closing  bid price on
         Tuesday,  November 12, 1996.  Based upon the 20-day average closing bid
         price for VFSC for the period ending  November 12, 1996 the transaction
         value would be worth $24.33 per Eastern Common Share.

o        Multiple of Earnings  based upon the  November 12, 1996 VFSC single day
         closing bid price:  28.61 times Eastern's  reported  earnings per share
         for the  twelve  months  ended  September  30,  1996,  and 13.10  times
         Eastern's  budgeted  earnings per share for the fiscal year 1997 ending
         September 30, 1997. After removing the one time impact of the federally
         mandated SAIF adjustment,  the comparable multiple of reported earnings
         for the twelve month period ending September 30, 1996 would be 16.59.

o        Multiple of Earnings  based upon the 20-day  average  closing bid price
         for VFSC for the period ending November 12, 1996: 27.96 times Eastern's
         reported  earnings per share for the twelve months ended  September 30,
         1996,  and 12.80 times  Eastern's  budgeted  earnings per share for the
         fiscal year 1997 ending September 30, 1997. After removing the one time
         impact  of the  federally  mandated  SAIF  adjustment,  the  comparable
         multiple  of  reported  earnings  for the twelve  month  period  ending
         September 30, 1996 would be 16.22.

o        Multiple of Tangible  Book Value based upon the  November 12, 1996 VFSC
         single day closing bid price: 1.514 times Eastern's tangible book value
         per share as of September 30, 1996.

o        Multiple of Tangible Book Value based upon the 20-day  average  closing
         bid price for VFSC for the period ending November 12, 1996: 1.479 times
         Eastern's book value per share as of September 30, 1996.

o        Multiple of Accounting Book Value based upon the November 12, 1996 VFSC
         single day closing  bid price:  1.430  times  Eastern's  book value per
         share as of September 30, 1996.

o        Multiple of Accounting Book Value based upon the 20-day average closing
         bid price for VFSC for the period ending November 12, 1996: 1.397 times
         Eastern's book value per share as of September 30, 1996.

o        Multiples  of  Eastern's  Market Value based upon the November 12, 1996
         VFSC  single day closing bid price:  The  approximate  $24.89 in market
         value of the consideration for each

                                       44

<PAGE>



         share of Eastern Common Stock, based upon the VFSC closing bid price on
         the day prior to the  signing of the  transaction,  represents  a 13.1%
         premium over the closing  price of Eastern's  Common Stock  reported on
         the Nasdaq NM as of the close of business on  Wednesday,  November  12,
         1996.

o        Multiples  of  Eastern's  Market  Value  based upon the 20-day  average
         closing bid price for VFSC for the period ending November 12, 1996: The
         approximate  $24.33 in market value of the consideration for each share
         of Eastern Common Stock, based upon the VFSC 20-day average closing bid
         price  for the  period  ending  on the day  prior to the  announcement,
         represents a 10.6% premium over the closing  price of Eastern's  Common
         Stock  reported  on  the  Nasdaq  NM as of the  close  of  business  on
         Wednesday, November 12, 1996.

         Specific  Acquisition  Analysis.  MB&D employs a number of  proprietary
analysis models to examine  hypothetical  transactions  involving banking and/or
thrift companies. The models involve the use of forecast earnings data, selected
current period balance sheet,  fully diluted common share information and income
statement data, current and historic market and trading information and a number
of  assumptions as to interest rates for borrowed  funds,  opportunity  costs of
funds,  discount rates,  dividend  streams,  effective tax rates and transaction
structures  (the  alternative or combined uses of common equity,  cash,  debt or
other securities to fund a transaction). The models distinguish between purchase
and  pooling  accounting   treatments  and  inquire  into  the  likely  economic
feasibility  of a given  hypothetical  transaction  at a given  price  level  or
specified exchange rate while employing a specified transaction  structure.  The
models  also  permit  evaluation  of various  levels of  potential  non-interest
expense savings which might be chieved and potential  implementation  timetables
for such savings as well as the possibility of revenue enhancement opportunities
which  may  arise in a  hypothetical  transaction.  The  models  also  permit an
examination of pro forma capital adequacy.

         In this  transaction,  MB&D  evaluated an exchange ratio of VFSC Common
Stock for each share of Eastern Common Stock and a Cash Distribution price, each
based upon $7.25 plus the product of 0.49 times the average closing bid price of
VFSC Common Stock for a 20-day period  (subject to adjustment as provided in the
Merger  Agreement and detailed in this proxy  statement) in a joint common stock
and  cash  merger  transaction  which  is  to be  accounted  for  as a  purchase
transaction.

         Discounted  Cash Flow  Analysis.  MB&D reviewed a discounted  cash flow
analysis to permit the conceptual  examination of the present  discounted values
of potential future results employing selected assumptions and discount rates.

         In the discounted  cash flow analysis,  MB&D reviewed a cash flow model
with the  management and Board of Directors of Eastern that used a projection of
hypothetical earnings for the three twelve-month periods subsequent to September
1996 of $1.90,  $2.18 and $2.45 per common share,  respectively,  with projected
earnings in two subsequent  twelve-month  periods equal to a return on assets of
0.95% and 1.00% respectively. A hypothetical dividend payout

                                       45

<PAGE>



ratio  assumption  which  depicted  average  annual  payouts as a percentage  of
earnings  increasing  gradually  from a level of 31.5% to 33.0% over a five-year
period was used.  A  long-term  growth  rate of 4.00% was also  used.  MB&D then
assumed  that the control  sale  price/earnings  ratio at the end of a five year
period would  approximate  13.0 times earnings,  and in a separate  exercise,  a
price-to-tangible-book-value ratio of 160%. Given the five-year time horizon and
a discount rate of 12.5%,  these cash flow  calculations  resulted in a range of
present  discounted  values  of cash  flows of $21.49  to  $24.96,  which can be
compared to the nominal value of the proposed  exchange  ratio of  approximately
$24.89 based upon the closing bid price of VFSC the day before  announcement  as
described  above and $24.33 based upon the trailing  20-day average  closing bid
price of VFSC prior to and including November 12, 1996.

         It is important to note that the discount  factors employed embody both
the concept of a riskless  time value of money and risk factors that reflect the
uncertainty of the forecast cash flows,  terminal  price/earnings and price/book
multiples, growth assumptions and other economic and financial variables subject
to change. Use of higher discount rates would result in lower discounted present
values.  Conversely,  use  of  lower  discount  rates  would  result  in  higher
discounted  present  values.  MB&D  advised  the  Eastern  Board  that  although
discounted cash flow analysis is a widely used valuation methodology,  it relies
on numerous assumptions, including discount rates, terminal values, earnings and
asset growth, as well as dividend payout ratios. Any or all of these assumptions
may vary from actual future performance and results.

         Analysis of Other Comparable  Transactions.  MB&D is reluctant to place
much emphasis on "comparables  analysis" as a valuation  methodology  because of
what it considers to be inherent  limitations of the process,  which application
of the  results  to  specific  cases  questionable.  It has  observed  that such
analyses as performed by some industry  observers and financial  advisors  often
fail to adequately take into consideration such factors as material  differences
in the underlying  capitalization of the comparable institutions which are being
acquired;  differences in the historic  earnings (or loss) patterns  recorded by
the compared institutions, which can depict a very different trend than might be
implied  by  examining  only  recent  financial  results;   failure  to  exclude
nonrecurring  profit or loss items from the last twelve months' earnings streams
of target companies, which can distort apparent earnings multiples;  differences
in the  form or  forms  of  consideration  used  to  complete  the  transaction;
differences   between  the  planned  method  of  accounting  for  the  completed
transaction;  and such  less  accessible  factors  as the  relative  population,
business and economic demographics of the acquired entities' markets as compared
or  contrasted  to such factors for the markets in which  comparables  are doing
business.  Comparables analysis also rarely seems to take into consideration the
degree or absence of facilities  overlap between the acquiror's  market and that
of the target or the absence of such  overlap  and the  resulting  cost  savings
differentials  between  otherwise  apparently  comparable   transactions.   MB&D
consequently believes that comparables analysis has serious limitations.

         Nevertheless,   in  the  course  of  its   analysis  of  the   proposed
transaction,  MB&D reviewed a universe of 21 publicly announced  transactions in
the financial  institutions industry in which either a savings bank or thrift or
their  respective   holding   companies  were  acquired  by  another   financial
institution. These transactions were announced after March 1, 1994 and prior to

                                       46

<PAGE>



November 12, 1996.  All of the examined  transactions  involved  entities  doing
business in New England.

         The 21 transactions reviewed by MB&D are as follows: Citizens Financial
Group's  acquisition of Grove Bank, Webster Financial Corp.'s  acquisition of DS
Bancorp,  UST  Corporation's   acquisition  of  Walden  Bancorp,   Grove  Bank's
acquisition  of Greater Boston Bank,  First Union Corp.'s  acquisition of Center
Financial  Corp.,   Peoples  Heritage's   acquisition  of  Family  Bancorp,  CFX
Corporation's  acquisition  of Milford  Co-op  Bank,  Center  Financial  Corp.'s
acquisition  of Great Country Bank;  Albank  Financial  Corp.'s  acquisition  of
Marble  Financial  Corp.;  Webster  Financial  Corp.'s  acquisition  of  Shelton
Bancorp;  The Co-operative  Bank of Concord's  acquisition of Bank of Braintree;
Main Street Community Bancorp's acquisition of Lexington Savings Bank; Baybanks,
Inc.'s  acquisition  of NFS Financial  Corp.;  Bank of Ireland's  acquisition of
Great Bay  Bankshares;  CFX  Corporation's  acquisition  of Orange Savings Bank;
Citizens  Financial Group's  acquisition of Quincy Savings Bank;  Shawmut Bank's
acquisition of Northeast Federal Corp.;  Fleet Financial Group's  acquisition of
NBB Bancorp,  Inc.;  Shawmut  National's  acquisition of West Newton SB; Bank of
Boston's acquisition of Pioneer Financial; and Shawmut National's acquisition of
Cohasset Savings Bank.

         Within this group of 21  transactions,  the median multiple of tangible
book value paid by the acquiror was 159.7%, the maximum multiple paid was 199.3%
and the  minimum  multiple  was  95.6%.  These  statistics  can be  compared  to
multiples  derived using the indicated values on transaction  date, which can be
derived for the proposed acquisition of Eastern by VFSC as 151.4% based upon the
nominal  present value of the proposed  exchange ratio of  approximately  $24.89
based upon the closing price of VFSC the day before the  transaction was signed.
Based upon the  trailing  20-day  average  closing  bid price of VFSC before the
announcement,  the same ratio was 147.9% using the nominal  present value of the
proposed exchange ratio of approximately $24.33.

         With respect to trailing  12-months  earnings  multiples  for this same
data sample of 21  transactions,  the median  price/earnings  multiple  paid was
13.13 and the maximum  multiple was 20.66,  while the minimum multiple was 9.95.
These statistics can be compared to multiples derived using the indicated values
on the transaction  date,  which can be derived for the proposed  acquisition of
Eastern by VFSC as 28.61 based upon the nominal  present  value of the  proposed
exchange ratio of approximately  $24.89 based upon the closing bid price of VFSC
on the day before the  announcement  as described above and 27.96 based upon the
nominal  present value of the proposed  exchange ratio of  approximately  $24.33
based upon the  trailing  20-day  average  closing  bid price of VFSC before the
announcement.  For the reasons  detailed  above,  MB&D does not believe that the
comparable data presented should be viewed as the most meaningful  analytic tool
with respect to a thorough review and understanding of the proposed transaction.

         Pursuant to a letter  agreement  with Eastern  dated  November 1, 1996,
MB&D  will  receive  a fee  equal  to  1.00%  of the  fair  market  value of all
consideration  received by Eastern  shareholders and option holders for services
rendered  to  Eastern  in  conjunction  with the  proposed  transaction,  if the
transaction is consummated. The fee represents compensation for

                                       47

<PAGE>



services   rendered  in  connection  with  the  analysis  of  the   hypothetical
transaction,  support of the negotiations and for the rendering of its opinions.
Eastern paid MB&D $100,000 upon signing the agreement and $100,000 following the
execution of the Merger Agreement.  An additional $200,000 became payable at the
mailing of this proxy  statement  and the remainder  will become  payable at the
closing of the  transaction.  Based  upon a  hypothetical  transaction  value at
closing  of $95  million,  MB&D  would  receive  compensation  of  $950,000.  In
addition,  Eastern has agreed to reimburse MB&D for its reasonable out-of-pocket
expenses incurred in connection with the transaction. Eastern also has agreed to
indemnify MB&D and its directors, officers and employees against certain losses,
claims, damages and liabilities relating to or arising out of MB&D's engagement,
including liabilities under the federal securities laws.

Opinion of Tucker Anthony Incorporated

         Tucker  Anthony was retained by VFSC in October 1996 for the purpose of
providing  financial  advice and  consultation  in  connection  with a potential
acquisition of Eastern,  including  assistance in developing an overall strategy
for the acquisition of Eastern,  advice on valuation and transaction  structure,
assistance in bid presentation,  negotiations and related strategy and analysis,
and, if  appropriate,  the rendering of a fairness  opinion in connection with a
proposed acquisition.

         VFSC  selected  Tucker  Anthony for a number of reasons  including  its
familiarity  with VFSC and Eastern and their  respective  businesses.  VFSC also
considered  Tucker Anthony's  experience and reputation in the area of valuation
and financial advisory work generally, and in relation to financial institutions
specifically.  Tucker  Anthony  makes a market in VFSC Common  Stock and Eastern
Common Stock. Tucker Anthony is a nationally  recognized investment banking firm
and is regularly  engaged in the valuation of businesses and their securities in
connection  with  mergers  and  acquisitions,   leveraged  buyouts,   negotiated
underwritings,  private  placements  and  valuations  for  corporate  and  other
purposes.

         Tucker Anthony has rendered  written opinions to the Board of Directors
of VFSC to the effect  that,  as of November 13, 1996 and as of the date of this
Joint Proxy Statement-Prospectus, the consideration to be paid to the holders of
Eastern  Common  Stock in the Merger  pursuant to the Merger  Agreement is fair,
from a financial  point of view, to the holders of VFSC Common  Stock.  The full
text  of the  fairness  opinion  dated  as of  the  date  of  this  Joint  Proxy
Statement-Prospectus,  setting forth the assumptions made,  procedures followed,
matters  considered and certain  limitations on the review  undertaken by Tucker
Anthony,  is included  as  Appendix C to this Joint Proxy  Statement-Prospectus.
Holders  of VFSC  Common  Stock are urged to read the  fairness  opinion  in its
entirety.  This  opinion  is  directed  to the  VFSC  Board  only  and  does not
constitute  a  recommendation  to any holder of VFSC Common Stock as to how such
stockholder  should  vote at the  meeting.  The  November  13,  1996  opinion is
substantially identical to the opinion attached hereto as Appendix C.

         As  compensation  for its  services  as  financial  advisor,  including
issuance  of the  opinions,  VFSC has  agreed to pay  Tucker  Anthony a total of
$500,000 of which amount $300,000 has

                                       48

<PAGE>



been paid as of the date hereof and the balance is payable at the closing of the
Merger.  VFSC has also agreed to reimburse Tucker Anthony for its  out-of-pocket
expenses and to indemnify Tucker Anthony against certain liabilities arising out
of its services.

         In arriving at its opinion dated as of the date hereof, Tucker Anthony,
among other things, reviewed the Agreement;  reviewed the Registration Statement
on Form S-4, including this Joint Proxy  Statement-Prospectus  in the form first
filed with the  Commission;  reviewed  certain  historical  financial  and other
information  concerning  VFSC for the five fiscal years ended  December 31, 1995
and for the three  quarters  ended  March 31,  June 30 and  September  30,  1996
including  VFSC's reports on Forms 10-K and 10-Q;  reviewed  certain  historical
financial  and other  information  concerning  Eastern for the five fiscal years
ended September 30, 1996,  including  Eastern's  reports on Forms 10-K and 10-Q;
held discussions with the senior  management of VFSC and Eastern with respect to
their past and current  financial  performance,  financial  condition and future
prospects;  reviewed  certain  internal  financial  data,  projections and other
information  of VFSC and Eastern  including  financial  projections  prepared by
management;  analyzed certain publicly available  information of other financial
institutions that it deemed comparable or otherwise relevant to its inquiry, and
compared  VFSC and Eastern from a financial  point of view with certain of these
institutions;  compared  the  consideration  to be paid by VFSC  pursuant to the
Merger Agreement with the consideration  paid by acquirors in other acquisitions
of financial institutions that it deemed comparable or otherwise relevant to its
inquiry;  reviewed publicly  available  earnings  estimates,  historical trading
activity and  ownership  data of VFSC Common Stock and Eastern  Common Stock and
considered the prospects for dividends and price movement in each; and conducted
such other  financial  studies,  analyses and  investigations  and reviewed such
other  information as it deemed  appropriate to enable it to render its opinion.
In its review,  it also took into  account an  assessment  of general  economic,
market and financial conditions and certain industry trends and related matters.
Tucker Anthony's opinions were necessarily based upon conditions as they existed
and could be evaluated on the date thereof and the information made available to
Tucker Anthony through the date thereof.

         No limitations were imposed by the VFSC Board or the Eastern Board upon
Tucker Anthony with respect to the investigations made or procedures followed by
Tucker  Anthony in its review and  analysis.  In its review and  analysis and in
arriving at its opinions,  Tucker  Anthony  assumed and relied upon the accuracy
and completeness of all the financial information publicly available or provided
to it by  VFSC  and  Eastern,  and  did  not  attempt  to  verify  any  of  such
information.  Tucker Anthony assumed (i) that the financial  projections of VFSC
and Eastern  provided to it with respect to the results of operations  likely to
be  achieved  by each  company  were  prepared  on a basis  reflecting  the best
currently available  estimates and reasonable  judgments of VFSC's and Eastern's
management and advisors as to future financial performance and results, and (ii)
that such  forecasts and  estimates  would be realized in the amounts and in the
time  periods  estimated.  Tucker  Anthony  also  assumed,  without  independent
verification,  that the current and  projected  aggregate  reserves for possible
loan losses for VFSC and Eastern  were  adequate  to cover such  losses.  Tucker
Anthony did not make or obtain any independent  evaluations or appraisals of any
assets or liabilities of VFSC, Eastern or any of their

                                       49

<PAGE>



respective  subsidiaries  nor did it verify any of VFSC's or Eastern's  books or
records or review any individual loan credit files.

         On  November  13,  1996,  Tucker  Anthony  made  a  presentation,   and
subsequently  rendered a written fairness opinion,  to the VFSC Board. Set forth
below is a summary of the main elements of the financial  analyses  performed by
Tucker Anthony in connection  with rendering its written opinion of November 13,
1996. It does not purport to be a complete description of the analyses performed
by Tucker Anthony or of the presentation of Tucker Anthony to the VFSC Board. In
connection  with  its  opinion  dated  as  of  the  date  of  this  Joint  Proxy
Statement-Prospectus,  Tucker  Anthony  performed  procedures to update  certain
analyses and reviewed the  assumptions on which such analyses were based and the
factors considered in connection therewith.

         Pro  Forma  Accretion/Dilution   Analysis.   Tucker  Anthony  developed
financial  projections  of the  expected  future  performance  of the pro  forma
combined  entity  assuming the  consummation  of the Merger based on:  financial
forecasts  for VFSC  and  Eastern  prepared  by  their  respective  managements;
projected pro forma  noninterest  income  enhancements  and noninterest  expense
savings,  and their respective  phase-in  schedules,  as identified by VFSC; and
one-time  transaction-related  adjustments  and expenses as  identified by VFSC.
Tucker Anthony did not develop such forecasts and projections, and assumed their
validity.   The  projections   assumed,   among  other  things,  that  Eastern's
stand-alone  baseline  projected  earnings  per share for its fiscal  year ended
September 30, 1997 would be $1.85, and that noninterest  income  enhancements of
approximately  $1.1 million and noninterest  expense savings of approximately $9
million  (approximately  30% of  Eastern's  noninterest  expense  for the twelve
months  ended  September  30,  1996,  excluding  a  one-time  special  statutory
assessment  of $3.8 million  pre-tax paid by Eastern to  capitalize  the Savings
Association  Insurance  Fund (the  "SAIF"))  would be phased in during  the year
after the closing of the Merger.

         This  analysis  suggested  that the  Merger  would  result in  earnings
accretion in VFSC's fiscal year ended December 31, 1998;  that is, that earnings
per share for the pro forma  combined  entity would be higher than for VFSC as a
stand-alone  entity.  This analysis also  suggested that tangible book value per
share  and  capital  ratios  for the pro  forma  combined  entity at the time of
closing of the Merger would be lower than for VFSC as a stand-alone entity.

         Discounted  Dividend  Stream  Analysis.  Tucker  Anthony  presented the
results of a discounted  dividend  stream  analysis  through  VFSC's fiscal year
ended December 31, 2002 designed to estimate the internal rate of return ("IRR")
of the future streams of after-tax cash flows, under certain  assumptions,  that
would be  achieved  in the  Merger.  Tucker  Anthony  based its  analysis on the
portion of the detailed  financial  model  developed for the  accretion/dilution
analysis referred to above,  which focused on the contribution of Eastern to the
pro forma  combined  entity  (including  the net  effect of  noninterest  income
enhancements,  noninterest  expense  savings  and  one-time  transaction-related
adjustments and expenses).


                                       50

<PAGE>


         The  projected  cash flows from the  portion of the pro forma  combined
entity  representing  the  contribution  of Eastern  consisted of dividends  (to
maintain  a target  tangible-equity-to-  tangible-assets  ratio of 7.00%) in the
quarters  ended  September  30, 1997 and December 31, 1997 and VFSC fiscal years
ended  December 31, 1998 through 2002 plus the terminal value at fiscal year end
2002. In estimating the appropriate  terminal value at fiscal year 2002,  Tucker
Anthony  applied to  estimated  earnings in fiscal year 2002  multiples of 9.0x,
10.0x and 11.0x,  representing a range which  approximated  the trading range of
VFSC  Common  Stock  in the  prior  eighteen  months.  Acquisition  and  trading
multiples from time to time fluctuate considerably, and no assurance can be made
that future trading multiples will be comparable to historical levels. Under the
terms of the Merger, based on the foregoing assumptions, this analysis suggested
an IRR in the range 16.6% to 26.9% for an Acquisition  Price in the range $21.72
to $26.83 per share and terminal earnings multiples in the range 9.0x to 11.0x.

         Based upon Tucker Anthony's experience and judgment and its estimate of
VFSC's required return on equity,  Tucker Anthony estimated that holders of VFSC
Common Stock would typically  expect returns on equity on  acquisitions  such as
the Merger of approximately 14% to 16%, in view of VFSC's operating projections,
historical  performance,  financial condition and market  capitalization,  among
other matters.

         Acquisition  Price/Exchange  Ratio Analysis.  Tucker Anthony considered
the ranges of possible  acquisition prices and exchange ratios that could result
under the Merger, and the impact of these on its analyses.

         Stock Trading Analysis.  Tucker Anthony examined the historical trading
prices,  volume,  price/book value and  price/earnings  multiples of VFSC Common
Stock and Eastern Common Stock,  and compared the  historical  trading prices of
VFSC Common  Stock and Eastern  Common Stock in relation to movements in certain
stock indices,  specifically  the Standard & Poor's  Regional Bank Index and the
Standard and Poor's Savings & Loan Index, as well as to other selected  publicly
traded financial institutions.

         Analysis  of  Selected   Transactions.   Tucker  Anthony  reviewed  and
performed analysis on 84 unassisted  acquisitions of thrift  institutions in the
Northeastern  US  (the  "Selected  Northeast  Transactions")  and 71  unassisted
acquisitions of thrift  institutions  in the US with a transaction  size between
$50 million and $150 million (the "Selected US  Transactions")  announced  since
January 1, 1993, comparing the target financial  institutions' capital structure
and  profitability  to Eastern's  current  results of  operations  and financial
condition. The Selected Northeast Transactions and Selected US Transactions were
chosen  because  they  represented  merger  and  acquisition  transactions  that
involved     target     financial      institutions      exhibiting      certain
characteristics-including   asset  size,   geographic   proximity  and  business
risk-similar  to those  exhibited by Eastern.  Excluding  the highest and lowest
ratios,  the target financial  institutions  involved in the Selected  Northeast
Transactions  and the Selected US  Transactions  had an average return on assets
for the latest twelve months prior to  announcement  date of 0.83% and 0.90% and
an average  return on equity for the latest twelve months prior to  announcement
date of  8.90%  and  11.07%,  respectively,  as  compared  to  0.69%  and  9.01%
(excluding a one-time

                                       51

<PAGE>



special  statutory  assessment  of $2.4  million  after tax paid by  Eastern  to
capitalize the Savings Association Insurance Fund),  respectively,  for Eastern.
Set forth  below is a summary  of the  analysis  with  respect  to the  Selected
Northeast Transactions and the Selected US Transactions.
<TABLE>
<CAPTION>

                                                                   Selected Northeast                Selected US
                                                                      Transactions                   Transactions
                                                  Vermont          ------------------             -------------------
                                                 Financial                     Offer                           Offer
                                                  Offer(1)      Median     Percentile(2)       Median      Percentile(2)
                                                 ---------      ------     -------------       ------      -------------
<S>                                               <C>          <C>             <C>           <C>               <C>   

Price/Trailing Twelve Months Earnings(3)           16.0x         14.5x          64%            15.1x            59%
Price/Book Value                                   1.45x         1.53x          42%            1.58x            36%
Premium to Market Price (4)                         125%         130%           43%             130%            41%
<FN>

(1)  Based upon value of $25.01 per share of Eastern  Common Stock (based on the
     November  11, 1996 closing  price of VFSC Common  Stock of $36.25).  If the
     value of the VFSC Common Stock were based on its average  closing bid price
     per share during the twenty trading day period ending on the fifth business
     day prior to the announcement of the Merger of $34.66,  implying a value of
     $24.23 per share of Eastern Common Stock,  the  corresponding  multiples in
     the  table  would  be:  price/trailing  twelve  months  earnings  of 15.6x;
     price/book value of 1.40x; and premium to market price of 121%.
(2)  Position  of the VFSC  offer in  relation  to  percentile  rankings  of the
     Selected   Northeast   Transactions   and  the  Selected  US  Transactions,
     respectively.
(3)  Excludes  a  one-time  special  statutory  assessment  paid by  Eastern  to
     capitalize the Savings Association Insurance Fund.
(4)  Premium  to  market  price  for  Selected  Northeast  Transactions  and the
     Selected  US   Transactions   based  on  stock  price  one  week  prior  to
     announcement;  market price for Eastern of $20.00/share  based on price one
     month prior to announcement.
</FN>
</TABLE>

         Analysis of Selected Publicly Traded Companies. Tucker Anthony compared
selected  financial  data  and  financial  ratios  of VFSC  and  Eastern  to the
corresponding  data and ratios of certain  publicly  traded  commercial bank and
thrift institutions  located in New England with total assets comparable to VFSC
and Eastern,  respectively. The commercial bank and thrift institutions included
in the comparison to VFSC were: Banknorth Group, Inc.,  Chittenden  Corporation,
Merchants  Bankshares,  Inc., Peoples Heritage Financial Group, Inc. and TrustCo
Bank Corp NY (the "Selected  Banks").  The thrift  institutions  included in the
comparison to Eastern were:  Andover Bancorp,  Inc., CFX Corporation,  Community
Bancshares,  Inc., First Essex Bancorp,  Inc.,  MASSBANK Corp.,  Medford Savings
Bank,   MetroWest  Bank,  New  Hampshire  Thrift  Bancshares,   Inc.,   People's
Bancshares,  Inc.,  Sandwich  Co-operative  Bank  and  SIS  Bancorp,  Inc.  (the
"Selected  Thrifts").  The Selected Banks and the Selected  Thrifts,  as groups,
exhibited certain characteristics-including asset size, geographic proximity and
business risk-similar to those exhibited by VFSC and Eastern, respectively.

         The  comparison of VFSC to the Selected Banks showed among other things
that based on  financial  data as of  September  30, 1996  (other  than  certain
instances in which June 30, 1996 data was the latest  available  data):  (i) the
ratio of VFSC's  net loans to assets was 70.0%  compared  to an average of 66.2%
for the Selected Banks; (ii) the ratio of VFSC's  non-performing assets to total
loans plus real estate owned was 1.2%  compared to 1.9% for the Selected  Banks;
(iii) the ratio of VFSC's non-performing assets to the sum of stockholders'

                                       52

<PAGE>


equity and loan loss  reserves was 8.5%  compared to an average of 13.0% for the
Selected  Banks;  (iv) the ratio of VFSC's  equity to total  assets was 9.04% as
compared to an average of 8.04% for the Selected  Banks;  (v) the latest quarter
annualized  return on assets for VFSC was 1.30%  compared to an average of 1.19%
for the Selected Banks; (vi) the latest quarter  annualized return on equity for
VFSC was 14.51%,  compared to an average of 14.89% for the Selected Banks; (vii)
the ratio of VFSC's  market  price to its book value per common  share was 1.48x
compared  to  an  average  of  1.87x  for  the   Selected   Banks;   (viii)  the
price/earnings ratio for the trailing twelve months earnings for VFSC was 10.9x,
compared  to an average of 11.4x for the  Selected  Banks;  and (ix) the average
latest quarter  annualized  dividend yield for VFSC was 3.0% as compared to 3.6%
for the Selected Banks.

         The  comparison of Eastern to the Selected  Thrifts  showed among other
things that based on financial data as of September 30, 1996 (other than certain
instances in which June 30, 1996 data was the latest  available  data):  (i) the
ratio of Eastern's net loans to assets was 56.3% compared to an average of 56.3%
for the Selected Thrifts;  (ii) the ratio of Eastern's  non-performing assets to
total loans plus real estate  owned was 2.4%  compared to 2.6% for the  Selected
Thrifts;  (iii)  the  ratio of  Eastern's  non-performing  assets  to the sum of
stockholders'  equity and loan loss reserves was 18.1% compared to an average of
11.3% for the  Selected  Thrifts;  (iv) the ratio of  Eastern's  equity to total
assets was 7.32% as  compared to an average of 7.77% for the  Selected  Thrifts;
(v) the  latest  quarter  annualized  return on  assets  for  Eastern  was 0.67%
compared  to an  average  of 0.99% for the  Selected  Thrifts;  (vi) the  latest
quarter  annualized  return on equity  for  Eastern  was 8.89%,  compared  to an
average of 12.73% for the Selected Thrifts;  (vii) the ratio of Eastern's market
price to its book value per  common  share was 1.28x  compared  to an average of
1.34x for the Selected Thrifts; (viii) the price/earnings ratio for the trailing
twelve  months  earnings for Eastern was 14.8x,  compared to an average of 10.6x
for the  Selected  Thrifts;  and  (ix) the  average  latest  quarter  annualized
dividend  yield  for  Eastern  was 2.5% as  compared  to 3.1%  for the  Selected
Thrifts.

         The  foregoing  is a  summary  of the main  elements  of the  financial
analyses  performed by Tucker Anthony,  but it does not purport to be a complete
description of such analyses.  The  preparation of a fairness  opinion  involves
various  determinations  as to the most  appropriate  and  relevant  methods  of
financial  analysis  and the  application  of these  methods  to the  particular
circumstances and,  therefore,  such an opinion is not readily  susceptible to a
summary   description.   Accordingly,   notwithstanding   the  separate  factors
summarized  above,  Tucker Anthony believes that its analyses must be considered
as a whole and that selecting portions of its analyses and factors considered by
it,  without  considering  all analyses and factors,  or  attempting  to ascribe
relative  weights to some or all of such  analyses or factors,  could  create an
incomplete view of the evaluation  process  underlying Tucker Anthony's opinion.
In addition,  Tucker  Anthony may have used the various  analyses for  different
purposes and may have deemed  various  assumptions  more or less  probable  than
other  assumptions,  so  that  the  ranges  of  valuations  resulting  from  any
particular  analysis  described above should not be taken to be Tucker Anthony's
view of the actual value of Eastern to VFSC. The fact that any specific analysis
has been  referred  to in the summary  above is not meant to indicate  that such
analysis was given more weight than any other analyses.

                                       53

<PAGE>


         In performing its analyses,  Tucker  Anthony made numerous  assumptions
with respect to industry performance,  general business and economic conditions,
and other matters, many of which are beyond the control of VFSC and Eastern. The
analyses  performed by Tucker Anthony are not  necessarily  indicative of actual
values  or  actual  future  results,  which  may be  significantly  more or less
favorable  than those  suggested by such  analyses.  Such analyses were prepared
solely as a part of Tucker Anthony's analysis of the fairness,  from a financial
point of view,  to the holders of VFSC Common Stock of the  consideration  to be
paid in the Merger to the holders of Eastern Common Stock,  and were provided to
VFSC's Board of Directors in  connection  with the delivery of Tucker  Anthony's
opinion.  The analyses do not purport to be  appraisals or to reflect the prices
at which  Eastern  or VFSC  might  actually  be sold or the  prices at which any
securities  may  trade  at the  present  time or at any time in the  future.  In
addition,  as described above,  Tucker Anthony's opinion is just one of the many
factors   taken  into   consideration   by  VFSC's  Board  of   Directors   (see
"--Recommendation   of  the  VFSC  Board  and   Reasons   for  the  Merger"  and
"--Background of the Merger").

Effective Time of the Merger; Closing Date

         If the Merger  Agreement is approved and adopted by the requisite  vote
of VFSC and Eastern  stockholders,  and the other  conditions  to the Merger are
satisfied or (where  permissible)  waived,  the Merger will be  consummated  and
become  effective when the  Certificate of Merger is filed with the Secretary of
State of Delaware, or at such later date and time as is specified therein. Under
the terms of the Merger  Agreement,  the Closing Date shall be the date on which
the Effective Time occurs.

Conversion of Shares of Eastern Common Stock Pursuant to the Merger

         At the Effective Time, automatically and without any action on the part
of the holder thereof, each share of Eastern Common Stock issued and outstanding
immediately  prior to the  Effective  Time (other than shares held by dissenting
stockholders  ("Dissenting Shares"), shares held directly or indirectly by VFSC,
other than  shares in trust  accounts,  merged  accounts  and the like which are
beneficially  owned by third parties ("Trust  Account  Shares") and other shares
held in respect of a debt previously  contracted ("DPC Shares"),  and any shares
held as treasury stock by Eastern) shall become and be converted into either:

          (i)     an amount in cash  equal to the sum of (x) $7.25  plus (y) the
                  product of 0.49 times the  Average  Closing  Price (such total
                  per  share  purchase  price  being  referred  to herein as the
                  "Acquisition Price" and such total per share cash amount being
                  referred to herein as the "Cash Distribution"); or

         (ii)     the  number of whole  and  fractional  shares  of VFSC  Common
                  Stock, rounded to the nearest ten-thousandth of a share, equal
                  to the number  obtained by dividing the  Acquisition  Price by
                  the Average  Closing  Price  (such  number  being  referred to
                  herein as the "Exchange  Ratio" or the "Stock  Distribution");
                  provided,

                                       54

<PAGE>



                  however,  that if the Average Closing Price is greater than or
                  equal to $39.96 per share,  the Acquisition  Price shall equal
                  $26.83, and if the Average Closing Price is less than or equal
                  to $29.54  per share but  greater  than or equal to $26.06 per
                  share,  the  Acquisition  Price  shall  equal  $21.72.  If the
                  Average  Closing  Price is less than $26.06,  the  Acquisition
                  Price shall equal the sum of (x) $7.25 plus (y) the product of
                  0.5553 times the Average Closing Price.

If the  Average  Closing  Price is less  than  $26.06  per share  (the  "Minimum
Price"),  then Eastern shall have the right to terminate  the Merger  Agreement,
unless VFSC  elects,  in its sole  discretion,  to adopt  $21.72 as the Adjusted
Acquisition  Price. The Acquisition  Price shall be identical  without regard to
any  election  made  pursuant  to  Section  2.14 of the  Merger  Agreement  (see
"--Election Procedures").

         As of the  Effective  Time,  each  share of Eastern  Common  Stock held
directly or indirectly by VFSC, other than Trust Account Shares, and DPC Shares,
and each share of Eastern  Common Stock held by Eastern as treasury  stock shall
be canceled and retired and shall cease to exist,  and no payment  shall be made
with respect thereto.

         The Merger Agreement  defines "Average Closing Price" as the average of
the closing bid prices of shares of VFSC Common  Stock as reported on the Nasdaq
NM composite  transactions  reporting system for the twenty consecutive  trading
days (the  "Valuation  Period")  ending on the fifth  business  day prior to the
Closing Date. The Merger Agreement defines "Merger  Consideration" as the shares
of VFSC  Common  Stock  and/or  cash that  holders of Eastern  Common  Stock are
entitled to receive under the Merger Agreement. Subject to the provisions of the
Merger  Agreement  with respect to  Dissenting  Shares,  each  certificate  that
immediately  prior to the  Effective  Time  represented  outstanding  shares  of
Eastern  Common  Stock shall on and after the  Effective  Time be deemed for all
purposes to represent the Merger  Consideration into which the shares of Eastern
Common Stock represented by such certificate shall have been converted.


                                       55

<PAGE>
          TABULAR AND GRAPHIC ILLUSTRATION OF THE MERGER CONSIDERATION
                        AT VARIOUS AVERAGE CLOSING PRICES

         The table below shows the Merger Consideration corresponding to various
possible  values  of the  Acquisition  Price  and  Adjusted  Acquisition  Price,
respectively.  If the Average  Closing Price is less than $26.06 and VFSC in its
sole  discretion  so  elects,  the  Merger  Consideration  will be  based on the
Adjusted  Acquisition Price of $21.72.  The Merger  Consideration will be in the
form of the Cash  Distribution  per share of Eastern  Common  Stock or the Stock
Distribution  of the number of shares of VFSC Common Stock to be  exchanged  for
each share of Eastern Common Stock.

         There can be no assurance as to what the Average  Closing Price will be
or what the  value  of the  Merger  Consideration  will be at or  following  the
Effective Time. The table and graph below are intended as illustrative  examples
only. This  illustration is qualified in its entirety by reference to the Merger
Agreement.  The  highest  and lowest  Average  Closing  Prices  depicted  in the
illustration  are not intended to suggest that the Average  Closing Price,  when
computed, will not be higher or lower than these respective values.

         As shown below,  if the Average  Closing  Price were to be $36.25,  the
closing price of VFSC Common Stock on November 11, 1996, the  Acquisition  Price
would be  $25.0125;  an Eastern  Stockholder  receiving  all cash would  receive
$25.0125 per share of Eastern Common Stock, and an Eastern Stockholder receiving
all stock would  receive  0.69 shares of VFSC Common  Stock per share of Eastern
Common Stock.

<TABLE>
<CAPTION>

                                  Merger Consideration
                              --------------------------
    Average     Acquisition                     Stock
 Closing Price     Price                    Distribution
   (of VFSC     (per Eastern      Cash          (VFSC
    shares)        Share)     Distribution     shares)
- --------------  ------------  ------------  -------------
  <S>           <C>            <C>            <C>         <C>                       <C>               <C>

   $44.000       $26.8300       $26.8300       0.6098
    42.000        26.8300        26.8300       0.6388
    40.000        26.8300        26.8300       0.6708
    39.960        26.8300        26.8300       0.6714

    38.000        25.8700        25.8700       0.6808
    36.000        24.8900        24.8900       0.6914
    35.500        24.6450        24.6450       0.6942
    34.000        23.9100        23.9100       0.7032                If Eastern elects to terminate the Merger           
    32.000        22.9300        22.9300       0.7166           but VFSC elects to keep the Merger Agreement in effect:  
    30.000        21.9500        21.9500       0.7317                                        Merger Consideration
                                                                                            ---------------------
    29.540        21.7200        21.7200       0.7353              Adjusted           
    28.000        21.7200        21.7200       0.7757       Acquisition Price (per         Cash         Stock Distribution
    26.060        21.7200        21.7200       0.8335           Eastern share)         Distribution       (VFSC shares)
                                                            ----------------------     ------------     ------------------
    26.000        21.6878        21.6878       0.8341              $21.7200              $21.7200             0.8354
    24.000        20.5772        20.5772       0.8574               21.7200               21.7200             0.9050
    22.000        19.4666        19.4666       0.8848               21.7200               21.7200             0.9873
</TABLE>
                                                           

[GRAPHIC OMITTED]


Graph showing value of merger  consideration  plotted  against  Average  Closing
Prices  between  $20.00 and $45.00 of VFSC  stock to be  issued,  with  specific
example at VFSC stock price of $36.25.



                                       56

<PAGE>


Election Procedures

         Following  the  Special  Meetings  and 25  business  days  prior to the
anticipated  Closing Date, or on such other date as may be mutually  agreed upon
by the parties (the "Mailing Date"),  VNB, acting as an exchange agent appointed
by VFSC (the "Exchange Agent"),  will mail to each holder of record of shares of
Eastern  Common Stock  outstanding as of five business days prior to the Mailing
Date  an  election  form  (the  "Election  Form"),   together  with  appropriate
transmittal materials.

         The  Election  Form will  permit a holder of shares of  Eastern  Common
Stock to elect,  with respect to some or all of such holder's  shares of Eastern
Common  Stock,  (i) to  receive  the Stock  Distribution  (the  "Stock  Election
Shares"), (ii) to receive the Cash Distribution (the "Cash Election Shares"), or
(iii) to indicate that such holder makes no election (the "No Election Shares").

         Any shares of  Eastern  Common  Stock with  respect to which the holder
thereof  shall not, as of the Election  Deadline (as defined  below),  have made
such an election by  submission  to the Exchange  Agent of a properly  completed
Election  Form,  will be deemed to be No Election  Shares.  "Election  Deadline"
means  5:00  p.m.,  local  time,  on the 15th  business  day  following  but not
including the Mailing Date or such other date as VFSC and Eastern shall mutually
agree upon in writing.

         Any election  shall have been properly made only if the Exchange  Agent
has received a properly  completed  Election Form by the Election  Deadline.  An
Election  Form will be  properly  completed  only if  accompanied  by either (i)
certificates  representing all shares of Eastern Common Stock covered thereby or
(ii) an appropriate  guarantee of delivery of such  certificates as set forth in
the Election Form from a member of a national  securities  exchange or the NASD,
or a commercial bank or trust company in the United States, provided that if the
certificates  are not  delivered  by the time  set  forth  in the  guarantee  of
delivery  (which time may not be later than two business days after the Election
Deadline), the holder shall be entitled only to receive in respect of each share
of  Eastern   Common  Stock   represented  by  such   certificates   the  Merger
Consideration to be received by holders of No Election Shares,  as determined in
accordance  with the allocation  provisions set forth below. As a result of this
requirement,  stockholders  who submit  Election  Forms will not be able to sell
their shares on the Nasdaq NM, or otherwise,  after  submitting  their  Election
Forms and will be irrevocably bound to receive the Merger  Consideration  rather
than retaining the ability to choose, up to the Effective Time,  whether to sell
their shares or to receive the Merger  Consideration.  Any Election  Form may be
revoked or changed by the person  submitting  such Election Form to the Exchange
Agent by written notice to the Exchange Agent,  provided such notice is received
by the Exchange Agent at or prior to the Election  Deadline.  The Exchange Agent
will have reasonable discretion to determine when any election,  modification or
revocation is received and whether any such election, modification or revocation
has been properly made.


                                       57

<PAGE>


         The total amount of the Cash  Distribution to be made to all holders of
shares of Eastern  Common Stock will equal the product of $7.25 times the number
of shares of Eastern Common Stock  outstanding at the Effective Time  (currently
estimated at $26.6 million); the balance of the consideration to be paid to such
holders will consist of shares of VFSC Common Stock.  The allocation  procedures
contained in the Merger Agreement are intended to cause these aggregate  amounts
to be  distributed  among such holders as nearly as possible in accordance  with
their expressed wishes as set forth in their Election Forms.

         If the  aggregate  number of Stock  Election  Shares does not equal the
Stock  Conversion  Number (as defined below),  the Exchange Agent will within 10
business days after the Election Deadline, unless the Effective Time has not yet
occurred,  in which  case as soon  thereafter  as  practicable,  allocate  among
holders of shares of Eastern Common Stock  outstanding at the Effective Time the
right to receive with respect to each such share the Stock  Distribution  or the
Cash Distribution as follows:

         (i)      if the aggregate number of Stock Election Shares is less than
                  the Stock Conversion Number (as defined below), then

                  (a)      all Stock Election  Shares will be converted into the
                           right to  receive  the  Stock  Distribution;  

                  (b)      the Exchange Agent will select,  on a pro rata basis,
                           first from among the  holders of No  Election  Shares
                           and then (if  necessary)  from  among the  holders of
                           Cash  Election  Shares,  a sufficient  number of such
                           shares ("Stock Designee Shares") such that the number
                           of Stock  Designee  Shares  will,  when  added to the
                           number of Stock Election Shares,  equal as closely as
                           practicable,  but in no event be less than, the Stock
                           Conversion Number, and all Stock Designee Shares will
                           be  converted  into the  right to  receive  the Stock
                           Distribution; and

                  (c)      the Cash Election  Shares and the No Election  Shares
                           not so  selected  as Stock  Designee  Shares  will be
                           converted   into  the  right  to  receive   the  Cash
                           Distribution; or

         (ii)     if the aggregate number of Stock Election Shares is greater 
                  than the Stock Conversion Number, then

                  (a)      all Cash Election  Shares will be converted  into the
                           right to receive the Cash Distribution;

                  (b)      the Exchange Agent will select,  on a pro rata basis,
                           first from among the  holders of No  Election  Shares
                           and then (if  necessary)  from  among the  holders of
                           Stock Election  Shares,  a sufficient  number of such
                           shares ("Cash Designee  Shares") such that the number
                           of Cash Designee Shares

                                       58

<PAGE>


                           will,  when  added  to the  number  of Cash  Election
                           Shares,  equal as closely as  practicable,  but in no
                           event will it exceed,  the Cash Conversion Number (as
                           defined below),  and all Cash Designee Shares will be
                           converted   into  the  right  to  receive   the  Cash
                           Distribution; and

                  (c)      the Stock Election  Shares and the No Election Shares
                           not so  selected  as  Cash  Designee  Shares  will be
                           converted   into  the  right  to  receive  the  Stock
                           Distribution.

         "Cash  Conversion  Number"  means the number of  outstanding  shares of
Eastern Common Stock as of the Effective Time,  including all Dissenting Shares,
if any,  multiplied  by the  ratio  of $7.25 to the  Acquisition  Price.  "Stock
Conversion  Number"  means the number of  outstanding  shares of Eastern  Common
Stock as of the Effective Time minus the Cash Conversion Number.

         The proration  process to be used by the Exchange Agent shall be as the
Exchange Agent deems equitable in its sole reasonable discretion,  provided that
each holder of Stock Election  Shares shall,  to the greatest  extent  possible,
except for rounding to whole numbers of shares, be subject to the same degree of
proration as each other holder of Stock Election Shares.

Certificate Exchange Procedures

         Certificates  representing  shares of Eastern Common Stock  outstanding
immediately  prior to the  Effective  Time that are  converted  into the  Merger
Consideration (the  "Certificates"),  shall, after the Effective Time, be deemed
to represent the Merger Consideration into which such shares have been converted
and  shall be  exchangeable  by the  holders  thereof  for (i) new  certificates
representing  the shares of VFSC  Common  Stock into which such shares have been
converted  and/or  (ii) a check for the total cash amount into which such shares
have been converted.

         Upon surrender of a Certificate,  together with a duly executed  letter
of transmittal and any other required documents,  the holder of such Certificate
will be entitled to receive,  in exchange  therefor,  as soon as practicable,  a
certificate for the number of shares of VFSC Common Stock and/or a check for the
cash  amount  to which  such  holder is  entitled,  and such  Certificate  shall
forthwith be canceled.  No interest will be paid on the cash amount payable with
respect to any unsurrendered Certificate representing Cash Election Shares.

         In lieu of the issuance of fractional  shares of VFSC Common  Stock,  a
payment in cash, without interest, will be made to the holders of Eastern Common
Stock in respect of any fractional share that would otherwise be issuable, equal
to an amount in cash determined by multiplying such holder's fractional interest
by the  Acquisition  Price (rounded up to the nearest cent).  If any Certificate
has been lost, stolen or destroyed,  upon receipt of appropriate  evidence as to
such loss,  theft or destruction and to the ownership of such Certificate by the
person  claiming  such  Certificate  to be lost,  stolen or  destroyed,  and the
receipt by VFSC of appropriate

                                       59

<PAGE>



and  customary  indemnification,  VFSC will  deliver in exchange  for such lost,
stolen or destroyed  Certificate  the Merger  Consideration  and any  fractional
share payment.

         If any Merger  Consideration  is to be issued in a name other than that
in which the  Certificate  surrendered in exchange  therefor is  registered,  it
shall be a condition of the issuance thereof that the Certificate so surrendered
shall be properly  endorsed (or  accompanied  by an  appropriate  instrument  of
transfer)  and  otherwise  in  proper  form for  transfer  and  that the  person
requesting such exchange shall pay to the Exchange Agent in advance any transfer
or other taxes required by reason of the delivery of the Merger Consideration.

Treatment of Eastern Stock Options

         As soon as practicable  following the Eastern  Meeting and in any event
not later than 10 business  days prior to the Effective  Time,  each holder of a
then-outstanding  stock  option to  purchase  shares  of  Eastern  Common  Stock
pursuant to Eastern's 1984 and 1987 stock option plans (the aggregate  number of
shares of Eastern Common Stock subject to purchase under which options shall not
at the Effective Time exceed 398,975  shares) shall be entitled to exercise such
option (whether or not such option would otherwise have been exercisable) at the
exercise  price  thereof.  If such options are not so exercised,  then each such
holder shall be entitled to elect by written notice to VFSC, delivered not later
than 10  business  days prior to the  Effective  Time,  either  (i) to  receive,
immediately  prior to the Effective  Time,  from Eastern in cancellation of each
such option a cash  payment in an amount  equal to the excess of $24.28 over the
per share  exercise  price of such  option,  multiplied  by the number of shares
covered by such option (less any withholding  required under applicable  federal
or state income tax law),  or (ii) to have each such option,  upon the Effective
Time,  converted  into an option to purchase  shares of VFSC Common  Stock.  Any
option so converted shall have the following terms:

         (a)      the  number of shares of VFSC  Common  Stock  subject  to such
                  option  shall be equal to the  product of the number of shares
                  of Eastern Common Stock previously  subject thereto multiplied
                  by the  Exchange  Ratio,  rounded  down to the  nearest  whole
                  share;

         (b)      the exercise  price per share of VFSC Common Stock  subject to
                  such option shall be equal to the exercise  price per share of
                  Eastern Common Stock previously subject thereto divided by the
                  Exchange Ratio, rounded up to the nearest cent;

         (c)      the   duration  and  other  terms  of  such  option  shall  be
                  unchanged,  except  that all  references  to Eastern  shall be
                  deemed to be references to VFSC;

         (d)      VFSC shall assume the option as contemplated by Section 424(a)
                  of the Code; and

         (e)      with  respect to any such  option that is an  incentive  stock
                  option  within the  meaning of Section  422 of the Code,  VFSC
                  shall take such actions (other than

                                       60

<PAGE>



                  delaying  the date on which such  option  becomes  exercisable
                  beyond the date on which it would otherwise become exercisable
                  pursuant  to  the  terms  thereof)  as  may  be  necessary  or
                  appropriate to cause such option, upon being converted into an
                  option to purchase  shares of VFSC Common Stock,  to remain an
                  incentive stock option.

         If any such holder fails either to exercise  such  holder's  options as
provided for above or to elect one of the other two foregoing alternatives, then
such holder's  options shall  terminate at the Effective Time as provided in the
applicable Eastern stock option plans.

Conduct of Business Pending the Merger

         Pursuant to the Merger  Agreement,  each of Eastern and Vermont Federal
has agreed that,  except as specifically  required or permitted  pursuant to the
Merger Agreement or as otherwise  specifically  disclosed therein, it will prior
to the Effective  Time carry on its business in the ordinary  course  consistent
with past practice.

         In  addition,  each of Eastern  and Vermont  Federal  has agreed  that,
except as contemplated by the Merger Agreement,  prior to the Effective Time, it
will not,  directly or  indirectly,  do any of the  following  without the prior
written consent of VFSC:

         (a)      engage or participate in any material  transaction or incur or
                  sustain any material  obligation  or  liability  except in the
                  ordinary,  regular and usual course of its business consistent
                  with past practices,  including  without  limitation  entering
                  into any settlement agreement or understanding with respect to
                  any material litigation matters;

         (b)      accept,  renew or roll over any "brokered deposit" or offer an
                  interest  rate with  respect to any deposit  that would either
                  constitute  an  impermissible  interest  rate with  respect to
                  deposits of an undercapitalized insured depository institution
                  or otherwise  set interest  rates on deposits that depart from
                  past practices of Vermont Federal;

         (c)      except in the  ordinary,  regular and usual course of business
                  consistent with past practices and in an immaterial  aggregate
                  amount, sell, lease, transfer,  assign,  encumber or otherwise
                  dispose  of  or  enter  into  any   contract,   agreement   or
                  understanding to lease, transfer,  assign, encumber or dispose
                  of any of its assets;

         (d)      relocate,  or file any  application  to  relocate,  any branch
                  office;

         (e)      terminate, or give any notice (written or verbal) to customers
                  or  governmental  authorities  or  agencies to  terminate  the
                  operations of any branch office;


                                       61

<PAGE>



         (f)      waive any material right, whether in equity or at law, that it
                  has with respect to any asset except in the ordinary,  regular
                  and usual course of business consistent with past practices;

         (g)      declare   or  pay  any   dividends   on  or  make  any   other
                  distributions  in respect of the Eastern Common Stock,  except
                  that  Eastern  shall be  permitted  to declare and pay regular
                  quarterly  cash  dividends  to its  stockholders  of $0.14 per
                  share for the quarter  ending  September  30, 1996,  $0.16 per
                  share for the quarters  ending  December 31 and March 31, 1997
                  and  $0.18 per share for the  quarter  ending  June 30,  1997,
                  provided,  however,  that  Eastern  may not declare or pay any
                  such regular  quarterly cash dividend  hereunder  greater than
                  $0.14 per share if the aggregate amount of such dividend would
                  exceed forty  percent  (40%) of  Eastern's  net income for the
                  fiscal  quarter  for which the  dividend  would be declared or
                  paid;

         (h)      adopt or amend in any  material  respect any  pension  plan or
                  benefit  plan or  enter  into  any  employment,  severance  or
                  similar  contract  with any person or amend any such  existing
                  agreement,  plan or contract to increase  any amounts  payable
                  thereunder or benefits provided thereunder, or grant or permit
                  any  increase in  compensation  to its  employees  as a class,
                  except in the ordinary course of business consistent with past
                  practices,  or pay any bonus except as agreed to by Eastern or
                  Vermont  Federal  and  VFSC  and as  disclosed  in the  Merger
                  Agreement;

         (i)      subject to its directors'  fiduciary  duties and  obligations,
                  authorize,  recommend,  propose or  announce an  intention  to
                  authorize,  recommend  or propose,  or enter into an agreement
                  with  respect  to, any  merger,  consolidation,  purchase  and
                  assumption transaction or business combination (other than the
                  Merger),  any  acquisition  of a material  amount of assets or
                  securities or assumption of liabilities,  any disposition of a
                  material  amount of assets or  securities,  or any  release or
                  relinquishment  of any  material  contract  rights  not in the
                  ordinary  course  of  business  and  inconsistent   with  past
                  practices;

         (j)      propose or adopt  amendments to its certificate or articles of
                  incorporation or by-laws;

         (k)      issue,  deliver or sell any shares of its capital stock except
                  upon exercise or  fulfillment of options issued or existing on
                  the date of the Merger  Agreement,  or effect any stock split,
                  reverse  stock split,  recapitalization,  reclassification  or
                  similar   transaction   or   otherwise   change   its   equity
                  capitalization;

         (l)      grant,  confer  or award  any  options,  warrants,  conversion
                  rights or other rights, not existing on the date of the Merger
                  Agreement, to acquire any shares of its capital stock;

                                       62

<PAGE>


         (m)      purchase,  redeem  or  otherwise  acquire  any  shares  of its
                  capital   stock  or  any   securities   convertible   into  or
                  exercisable  for any shares of its capital stock,  except in a
                  fiduciary capacity;

         (n)      impose,  or suffer to exist  the  imposition,  on any share of
                  capital stock held by it or by any of its  subsidiaries of any
                  material lien, charge or encumbrance, or permit any such lien,
                  charge or encumbrance;

         (o)      incur,  or  permit  any  of its  subsidiaries  to  incur,  any
                  additional  debt  obligation or other  obligation for borrowed
                  money,  or guaranty any  additional  debt  obligation or other
                  obligation for borrowed  money,  except in the ordinary course
                  of business consistent with past practices;

         (p)      incur or commit to any capital expenditures or any obligations
                  or  liabilities  in connection  therewith,  other than capital
                  expenditures  and  such  related  obligations  or  liabilities
                  incurred or  committed  to in the ordinary and usual course of
                  business consistent with past practices,  which, in all cases,
                  do not  individually  exceed  $50,000 or  cumulatively  exceed
                  $150,000;

         (q)      change its methods of  accounting  in effect at September  30,
                  1995,  except  as may be  required  by  changes  in  generally
                  accepted accounting principles, or change its fiscal year;

         (r)      make  any  loan or  extension  of  credit  or  enter  into any
                  commitment  therefor on other than Vermont Federal's customary
                  terms,   conditions  and  standards  and  in  accordance  with
                  applicable  law and  regulation  and  consistent  with prudent
                  banking  practices,  and  in any  event  Eastern  and  Vermont
                  Federal are required to provide  VFSC with monthly  reports of
                  all loans, extensions of credit and commitments therefor equal
                  to or greater than $500,000, individually, and to consult with
                  VFSC prior to making or entering into any new loan,  extension
                  of credit or  commitment  therefor  equal to or  greater  than
                  $750,000  individually,  or which,  when  aggregated  with all
                  other loans,  extensions of credit and commitments therefor to
                  a single borrower or affiliated group of borrowers,  equals at
                  least $1,500,000; and

         (s)      agree, in writing or otherwise, to take any actions prohibited
                  under the Merger  Agreement  or any action that would make any
                  of its  representations or warranties  contained in the Merger
                  Agreement  untrue or incorrect or would otherwise  violate any
                  of its other agreements or commitments contained in the Merger
                  Agreement in any material respect.


                                       63

<PAGE>


         Each of Eastern and Vermont Federal has also agreed that, except as may
be  specifically  required  or  permitted  pursuant to the Merger  Agreement  or
specifically  described therein or in the accompanying  disclosure schedule,  it
shall:

         (a)      use all reasonable efforts, and cause each of its subsidiaries
                  to use all reasonable efforts, to preserve intact its business
                  organization  and  goodwill  in all  material  respects,  keep
                  available  the  services of its  officers  and  employees as a
                  group and maintain satisfactory  relationships with borrowers,
                  depositors,   other   customers  and  others  having  business
                  relationships with it;

         (b)      at VFSC's  request,  use all  reasonable  efforts to cooperate
                  with VFSC with respect to preparation  for the combination and
                  integration  of the  businesses,  systems  and  operations  of
                  Eastern and VFSC,  and confer on a regular and frequent  basis
                  with  one  or  more  representatives  of  VFSC  to  report  on
                  operational and related matters;

         (c)      subject  to  any   restrictions   under   applicable   law  or
                  regulation,  promptly  notify VFSC of any  emergency  or other
                  change  in the  normal  course  of  its  or its  subsidiaries'
                  businesses  or in the  operation  of its or its  subsidiaries'
                  properties and of any governmental complaints,  investigations
                  or hearings (or communications indicating that the same may be
                  contemplated)   if   such   emergency,    change,   complaint,
                  investigation  or  hearing  would  be  material  to its or its
                  subsidiaries'  assets,  properties,   liabilities,   business,
                  results of operations,  condition  (financial or  regulatory);
                  and

         (d)      file all reports, applications and other documents required to
                  be filed by it with the OTS, the Federal  Reserve  Board,  the
                  FDIC, any other federal or state banking or other governmental
                  agency or authority  between the date of the Merger  Agreement
                  and the Effective Time and shall furnish to VFSC copies of all
                  such reports promptly after the same are filed.

Conditions to Consummation of the Merger

         Mutual  Conditions.  The respective  obligations of VFSC and Eastern to
consummate the Merger are subject to  satisfaction  at or prior to the Effective
Time of the following conditions:

         (a)      The Merger Agreement and the transactions contemplated thereby
                  shall have been approved and adopted by the requisite  vote of
                  Eastern and VFSC stockholders;

         (b)      Other  than the  filing  of the  Certificate  of  Merger,  all
                  necessary  approvals,   authorizations  and  consents  of  any
                  governmental or regulatory  authority or agency  necessary for
                  the  consummation  of  the  transactions  contemplated  by the
                  Merger  Agreement shall have occurred or been file or obtained
                  and  shall be in full  force  and  effect,  and all  statutory
                  waiting periods in respect thereof shall have expired

                                       64

<PAGE>



                  or been  terminated  (all such approvals and the expiration of
                  all such  waiting  periods  being  referred  to  herein as the
                  "Requisite Regulatory Approvals");

         (c)      No  temporary  restraining  order,  preliminary  or  permanent
                  injunction  or other  order  issued  by any court or agency of
                  competent jurisdiction or other legal restraint or prohibition
                  preventing the  consummation of the Merger or any of the other
                  transactions  contemplated by the Merger Agreement shall be in
                  effect; and

         (d)      No stop order  suspending  the  effectiveness  of the Form S-4
                  Registration  Statement  registering the shares of VFSC Common
                  Stock to be issued in the  Merger of which  this  Joint  Proxy
                  Statement-Prospectus  forms a part shall have been issued, and
                  no  proceedings  for that purpose shall have been initiated or
                  threatened by the Commission.

         Conditions to VFSC's Obligations.  The obligation of VFSC to effect the
Merger  and  the  transactions  contemplated  thereby  is  also  subject  to the
following  conditions,  any or all of which may be waived in whole or in part by
VFSC in its sole discretion:

         (a)      No material adverse change shall have occurred since September
                  30, 1996 in the business,  operations,  results of operations,
                  assets,   liabilities  or  condition  of  Eastern  or  Vermont
                  Federal;

         (b)      VFSC shall have received  assurances  that Eastern and Vermont
                  Federal's  representations  and  warranties  are  true  at the
                  Closing Date and that all of Eastern's pre-closing obligations
                  have been complied with;

         (c)      All required approvals of non-governmental  third parties that
                  are the responsibility of Eastern or Vermont Federal to obtain
                  shall have been received;

         (d)      None of the Requisite  Regulatory  Approvals shall contain any
                  materially burdensome condition or restriction;

         (e)      VFSC  shall  have  received a legal  opinion  from  Sullivan &
                  Worcester LLP,  VFSC's outside  counsel,  that the Merger will
                  constitute  a tax-free  reorganization  within the  meaning of
                  Section 368(a) of the Code;

         (f)      VFSC shall have  received a legal  opinion  from Hale and Dorr
                  LLP,  Eastern's  outside counsel,  regarding certain corporate
                  and other matters in such form as is customary in transactions
                  of this type;

         (g)      Eastern  shall have  delivered  a letter  identifying  persons
                  deemed to be its  affiliates  and,  to the extent  received by
                  Eastern,  delivery of letters  from such  persons  agreeing to
                  comply with certain limitations applicable after the Effective
                  Time to  their  sales of VFSC  Common  Stock  received  in the
                  Merger; and

                                       65

<PAGE>




         (h)      The Dissenting Shares shall not represent more than 20% of the
                  shares  of  Eastern   Common  Stock  issued  and   outstanding
                  immediately prior to the Effective Time.

         Conditions to Eastern and Vermont Federal's Obligations. The obligation
of Eastern to effect the Merger and the other  transactions  contemplated in the
Merger   Agreement  is  also  subject  to  the  satisfaction  of  the  following
conditions, any or all of which may be waived by Eastern in its sole discretion:

         (a)      No material  adverse change shall have occurred since December
                  31, 1995 in the business,  operations,  results of operations,
                  assets, liabilities, or condition of VFSC;

         (b)      Eastern   shall   have   received   assurances   that   VFSC's
                  representation  and  warranties are true at the Effective Time
                  and that  all of  VFSC's  pre-closing  obligations  have  been
                  complied with;

         (c)      All required approvals of non-governmental  third parties that
                  are the  responsibility  of VFSC to  obtain  shall  have  been
                  received;

         (d)      Eastern shall have received a legal opinion from Hale and Dorr
                  LLP that the Merger will constitute a tax-free  reorganization
                  within  the  meaning  of  Section  368(a)  of the Code and any
                  taxable gain realized by any Eastern  stockholder  as a result
                  of the Merger  will not exceed the amount of cash  received by
                  such stockholder;

         (e)      The shares of VFSC Common Stock issuable at the Effective Time
                  shall have been  authorized  for listing on the Nasdaq NM upon
                  official notice of issuance; and

         (f)      Eastern  shall have  received a legal  opinion from Sullivan &
                  Worcester LLP regarding certain corporate and other matters in
                  such form as is customary in transactions of this type.

Termination

         The Merger  Agreement will be subject to termination  any time prior to
the Effective Time (i) by mutual agreement of the parties;  (ii) by either party
if the Merger shall not have been  consummated on or before November 30, 1997 or
such later date as the parties may agree; (iii) by either party if any Requisite
Regulatory  Approval  or the  approval  of the  stockholders  of  Eastern or the
stockholders  of VFSC is not  obtained or if  consummation  of the  transactions
contemplated by the Merger Agreement is enjoined or otherwise  prohibited;  (iv)
by  either  party  for a  material  breach of any  representation,  warranty  or
covenant  or other  agreement  contained  in the Merger  Agreement  by the other
party, which breach is not cured after 30 days written

                                       66

<PAGE>



notice thereof is given to the party  committing such breach;  (v) by Eastern if
the Average Closing Price is less than $26.06 per share, subject to VFSC's right
to elect to increase the number of shares of VFSC Common  Stock  issuable in the
Merger by using the Adjusted  Acquisition Price; and (vi) by VFSC if the Eastern
Board does not recommend to Eastern's stockholders the approval of the proposals
to be submitted to such  stockholders in accordance with the Merger Agreement or
if such recommendation is subsequently withdrawn, modified or amended in any way
that is materially adverse to VFSC.

         If  either  party  terminates  the  Merger  Agreement  for  any  of the
foregoing  reasons,  neither  party shall have any further  liability  under the
Merger Agreement;  provided, however, in the event of a party's gross negligence
or  willful  breach  of  any  material  representation,  warranty,  covenant  or
agreement  contained in the Merger  Agreement,  the breaching party shall remain
liable for any and all damages,  costs and expenses sustained or incurred by the
non-breaching  party. In addition,  Eastern will be liable for a cash payment of
up to $1 million if there  should  occur an event  that  would  entitle  VFSC to
exercise  the  option  granted  to it under the  Stock  Option  Agreement.  This
termination  fee is intended to increase the likelihood  that the Merger will be
consummated  in accordance  with the terms of the Merger  Agreement and may have
the effect of discouraging  persons who might now or prior to the Effective Time
be  interested  in acquiring  all of or a  significant  interest in Eastern from
considering or proposing such an acquisition.

Amendment, Extension and Waiver

         At any time prior to the consummation of the transactions  contemplated
by the Merger Agreement or termination of the Merger  Agreement,  whether before
or after the approvals of the parties' respective stockholders,  the parties may
amend the Merger  Agreement,  extend the time for the  performance of any of the
obligations or other acts of any other party hereto,  waive any  inaccuracies in
the  representations  and  warranties  contained  therein  or  in  any  document
delivered  pursuant  thereto,  or waive compliance with any of the agreements or
conditions with respect to covenants of the parties or closing conditions of the
Merger (other than the mutual conditions  described above);  provided,  however,
that there may not be, without further approval of the parties' stockholders, to
the extent  required by law,  any  amendment,  extension or waiver of the Merger
Agreement that changes the amount or form of the  consideration  to be delivered
to the Eastern  stockholders other than as may be expressly  contemplated by the
Merger  Agreement.  The  Merger  Agreement  may  not  be  amended  except  by an
instrument  in  writing  signed on behalf of each of the  parties  thereto.  Any
agreement  on the part of any party to any  extension  or waiver  shall be valid
only if set forth in an  instrument  in writing  signed on behalf of such party,
but such waiver or failure to insist on strict  compliance with such obligation,
covenant,  agreement or condition  shall not operate as a waiver of, or estoppel
with respect to, any subsequent or other failure.


                                       67

<PAGE>


Requisite Regulatory Approvals

         The Merger is subject to  approval by the  Federal  Reserve  Board upon
notice by VFSC of the Merger  pursuant to Section  4(c)(8) of the BHC Act.  VFSC
will also provide  prior notice of the Merger to the Vermont  Commissioner,  the
Department  of Justice  and the FTC.  In  evaluating  whether to approve  VFSC's
notice of the Merger,  the Federal Reserve Board, or the Federal Reserve Bank of
Boston, acting on delegated authority,  will be required to consider whether the
activities  of a federal  savings  bank (i.e.  those of Vermont  Federal)  to be
undertaken  by VFSC as a result of the  Merger can  reasonably  be  expected  to
produce  benefits  to  the  public  (such  as  greater  convenience,   increased
competition or gains in efficiency) that outweigh possible adverse effects (such
as undue concentration of resources, decreased or unfair competition,  conflicts
of  interest  or unsound  banking  practices).  Such  consideration  includes an
evaluation of the financial and managerial resources of VFSC and Eastern and the
effect of the  Merger on such  resources.  There  can be no  assurance  that the
Merger will be approved by the  Federal  Reserve  Board or any other  applicable
regulatory  agency  or body.  If such  approval  is  received,  there  can be no
assurance  as to the date of such  approval  or the  absence  of any  litigation
challenging  the  Merger.  The  Merger  will  not  occur  until  all  regulatory
approvals,  notices or other filings required to consummate the Merger have been
obtained or made and are in full force and  effect,  and any  statutory  waiting
periods in respect thereof have expired.

         Except for state securities  ("blue sky") filings,  the parties are not
aware of any  other  regulatory  approvals  or  filings  that are  required  for
consummation  of the  Merger,  except  as  described  above.  Should  any  other
approvals  or  filings  be  required,  it is  presently  contemplated  that such
approvals or filings  will be sought or made,  as  appropriate.  There can be no
assurances  given,  however,  that any other  approvals,  if  required,  will be
obtained.

         The  Merger  will  not be  consummated  unless  all  of  the  requisite
regulatory   approvals  or  other  filings   pertaining   to  the   transactions
contemplated by the Merger  Agreement are obtained or made, as appropriate.  See
"--Conditions to Consummation of the Merger."

Expenses

         In general, each party will pay its own expenses in connection with the
Merger,  except that in the event of gross negligence or willful breach, a party
breaching the Merger  Agreement shall be liable for damages,  costs and expenses
including reasonable attorneys' fees incurred by the nonbreaching party.

Stock Option Agreement

         Simultaneously  with the  execution of the Merger  Agreement,  VFSC and
Eastern  entered into the Stock Option  Agreement.  Pursuant to the Stock Option
Agreement,  Eastern granted to VFSC an option to purchase, subject to adjustment
in certain  events,  up to 732,425 shares of Eastern Common Stock at an exercise
price of $21.00 per share. The Option becomes

                                       68

<PAGE>



exercisable  in  whole or in  part,  after  the  occurrence  of both an  Initial
Triggering Event and a Subsequent Triggering Event (each as defined below).

         The term "Initial  Triggering  Event" means the  occurrence at any time
after  November  13,  1996 of: (i) the  agreement  by Eastern or any  subsidiary
thereof to enter into,  or the  approval or  acceptance  by  Eastern's  Board of
Directors  of or  recommendation  by  Eastern's  Board of Directors to Eastern's
stockholders  of,  any  transaction  involving  a  merger  or  consolidation,  a
purchase,  lease or other  acquisition of all or substantially all of the assets
of Eastern or any  significant  subsidiary of Eastern (except as contemplated by
the  Merger  Agreement),  or a  purchase  or  other  acquisition  of  securities
representing  fifteen  percent 15% or more of the voting power of Eastern or any
significant  subsidiary  of  Eastern  (each  of the  foregoing  an  "Acquisition
Transaction")  without VFSC's prior written consent; (ii) the acquisition by any
person  (other than VFSC,  its  subsidiaries  and Eastern  acting in a fiduciary
capacity) owning beneficially less than 15% of the outstanding shares of Eastern
Common  Stock on  November  13,  1996 of  beneficial  ownership  or the right to
acquire beneficial ownership of 15% or more of the outstanding shares of Eastern
Common Stock, or the acquisition by any person owning beneficially more than 15%
of the  outstanding  shares of Eastern  Common  Stock on  November  13,  1996 of
beneficial  ownership of an additional 5% of the  outstanding  shares of Eastern
Common Stock; (iii) the making by any person,  other than VFSC or any subsidiary
of VFSC, of a bona-fide  proposal to Eastern or its shareholders to engage in an
Acquisition  Transaction by public  announcement or written  communication  that
shall be or become the subject of public disclosure;  (iv) the breach by Eastern
after a proposal as described in the preceding clause (iii) of certain covenants
in the Merger Agreement,  unless remedied within an applicable notice period; or
(v) the filing by any person other than VFSC or any  subsidiary  of VFSC,  other
than in connection  with a transaction to which VFSC has given its prior written
consent,  of an application  or notice with the OTS or Federal  Reserve Board or
other federal or state bank regulatory  authority,  which  application or notice
has been  accepted  for  processing,  for  approval to engage in an  Acquisition
Transaction.

         The term "Subsequent Triggering Event" means either (i) the acquisition
after  November 13, 1996 by any person of beneficial  ownership of 24.9% or more
of the then  outstanding  Eastern  Common Stock;  or (ii) the  occurrence of the
Initial  Triggering  Event  described  in  subparagraph  (i)  of  the  foregoing
paragraph,  except  that,  in respect of the  purchase or other  acquisition  of
securities of Eastern or any significant  subsidiary of Eastern,  the percentage
of voting power represented by such securities shall be 24.9% rather than 15%.

         The Option will expire upon the earliest of:

           (i)    the Effective Time of the Merger;

          (ii)    any termination of the Merger Agreement in accordance with the
                  provisions thereof if such termination (w) occurs prior to the
                  occurrence of an Initial Triggering Event, (x) is because of a
                  failure to obtain any Requisite Regulatory  Approvals,  (y) is
                  made at the election of Eastern because of a specified decline

                                       69

<PAGE>


                  in the price per share of the common stock of VFSC,  or (z) by
                  Eastern   because   of  a   material   breach  by  VFSC  of  a
                  representation, warranty, covenant or other agreement; or

         (iii)    except as provided in the foregoing clause (ii), twelve months
                  after the  termination  of the Merger  Agreement in accordance
                  with the provisions thereof after the occurrence of an Initial
                  Triggering Event.

         Notwithstanding the termination of the Option, VFSC will be entitled to
purchase  those Option  Shares with respect to which it has exercised the Option
in whole or in part prior to the termination of the Option.

         The Option  Agreement  also  provides  that upon the  occurrence of any
event which would cause the Option to be  exercisable,  Eastern shall (i) at the
request of VFSC, prepare and file a registration  statement under the Securities
Act with  respect  to any or all of the  Option  Shares  and  shall use its best
efforts to cause such registration statement to become effective and (ii) notify
VFSC of any  determination by Eastern to proceed with the preparation and filing
of a registration statement under the Securities Act with respect to any Eastern
Common Stock and cause any or all Option  Shares which VFSC shall  request to be
included in such registration statement.  VFSC may also require, upon the Option
becoming  exercisable,  that Eastern repurchase the unexercised Option, in whole
or in part, at a purchase  price intended to provide VFSC with the same economic
benefit as it would realize if it exercised the Option and subsequently sold the
Option Shares.

         The Stock Option  Agreement is intended to increase the likelihood that
the  Merger  will be  consummated  in  accordance  with the terms of the  Merger
Agreement and may have the effect of discouraging persons who might now or prior
to the  Effective  Time  be  interested  in  acquiring  all of or a  significant
interest in Eastern from considering or proposing such an acquisition.

Stockholders Agreement

         Four  members  of  the  Eastern  Board,  who  beneficially  own  in the
aggregate  __________  shares of Eastern  Common  Stock (not  including  _______
shares  that  may be  acquired  upon  the  exercise  of  options),  representing
approximately   _____%  of  the  shares  of  Eastern  Common  Stock  issued  and
outstanding on the Eastern Record Date, have executed the Stockholders Agreement
with respect to such shares. Pursuant to the Stockholders  Agreement,  each such
director has agreed (i) to vote all shares of Eastern Common Stock  beneficially
owned by such director and entitled to vote thereon in favor of the Merger, (ii)
to vote  all  such  shares  against  any  other  proposal  involving  a  merger,
acquisition,  consolidation,  sale of a  material  amount  of  assets  or  other
business  combination  with  respect to Eastern,  (iii)  generally  not to sell,
assign,  transfer,  encumber or otherwise  dispose of such  shares,  and (iv) to
recommend the Merger,  subject to such  director's  fiduciary duty, to Eastern's
stockholders.  The  Stockholders  Agreement  shall  remain in  effect  until the
earlier  of the  consummation  of the  Merger or the  termination  of the Merger
Agreement in accordance with its terms.

                                       70

<PAGE>


No Solicitation

         Eastern  has  agreed  that it shall not (and  shall use all  reasonable
efforts to cause its officers, directors, employees, representatives and agents,
not to), directly or indirectly, encourage, solicit, initiate or, subject to the
fiduciary  obligations  of the Eastern  Board (as  advised by outside  counsel),
participate in any discussions or negotiations  with, or provide any information
to, any  corporation,  partnership,  person or other entity or group (other than
VFSC  and  its  affiliates  or   representatives)   concerning  any  Acquisition
Transaction.  Notwithstanding  the foregoing,  Eastern and the Eastern Board are
not prohibited  from taking and disclosing to Eastern's  stockholders a position
with  respect to a tender  offer by a third  party  pursuant  to  certain  rules
promulgated  under the Exchange Act or from making such  disclosure to Eastern's
stockholders as, in the judgment of the Eastern Board with the advice of outside
counsel,  may  be  required  under  applicable  law.  Eastern  will  immediately
communicate  to VFSC  the  terms of any  proposal,  discussion,  negotiation  or
inquiry and the identity of the party making such proposal or inquiry.  Any such
communication  shall be delivered no less promptly  than by telephone  within 24
hours after Eastern's  receipt of any such proposal or inquiry or its receipt of
any request  for  information  from the  Federal  Reserve  Board,  the OTS,  the
Department of Justice or any other governmental agency or authority with respect
to a proposed Acquisition Transaction.

Interests of Certain Persons in the Merger

         Indemnification  of  Directors  and  Officers.   The  Merger  Agreement
provides that the provisions with respect to  indemnification  existing in favor
of, and all limitations on the personal  liability of, any director,  officer or
other  employee of Eastern or any of its  subsidiaries  contained in the Eastern
Certificate and Eastern By-laws on the date of the Merger Agreement with respect
to matters  occurring  prior to the Effective  Time shall survive the Merger and
shall continue in full force and effect in  perpetuity.  VFSC has also agreed to
use all  reasonable  efforts to cause to be maintained in effect for a period of
not less than six years from the  Effective  Time the  current  policies  of the
directors' and officers'  liability insurance of Eastern (or substitute policies
of at least  the same  coverage  with  terms  and  conditions  that are not less
favorable than those presently  maintained by Eastern),  with respect to matters
occurring at or prior to the Effective  Time.  However,  VFSC is not required to
expend an aggregate amount in excess of $207,000 for such insurance.

         As  described  under   "SUMMARY--Management  and  Operation  after  the
Merger," a minimum of three and a maximum of four members to serve as members of
the VFSC Board. VFSC has not yet designated the members of the Eastern Board who
will serve on the VFSC Board.

         Employment  Agreements  with Named  Officers.  Eastern  has  employment
agreements (collectively, the "Employment Agreements") with each of Messrs. Cobb
and Humphrey (collectively, the "Named Officers"), pursuant to which each of the
Named Officers is entitled, upon the termination of employment with Eastern in

                                       71

<PAGE>



connection  with a "change of control," to receive a lump-sum  payment  equal to
three times his average annual compensation for the five most recent years, less
$1.00 and less any special bonus paid in connection with such change of control.
Eastern also has severance agreements (collectively, the "Severance Agreements")
with Janine Pinel and Robert Hamme,  its two executive  officers  other than the
Named  Officers,  pursuant to which each is entitled,  upon the  termination  of
employment  with Eastern in connection  with a "Change of control," to receive a
lump sum payment equal to 12 times such officer's current monthly  compensation.
The Merger will constitute a "change of control" under the Employment Agreements
and Severance Agreements. Assuming that the Merger were to be consummated during
1997 and that there were to be no increase in the  monthly  compensation  of Ms.
Pinel and Mr. Hamme,  the aggregate  amounts of such lump-sum  payments would be
approximately $_____, $_____, $_____ and $_____, respectively.  Messrs. Cobb and
Humphrey  will  also be  entitled  to  certain  health  insurance  benefits,  as
described under "--Employment Obligations."

         Executive Officer Stock Options. Eastern has granted stock options (the
"Eastern Stock  Options") to the Named  Officers and to certain other  executive
level  officers under  Eastern's  stock option plans.  As described  above under
"--Treatment of Eastern Stock Options," at the Effective Time such stock options
will become immediately  exercisable in full pursuant to the accelerated vesting
provisions contained in the agreements under which such options were granted.

         The following  tables sets forth,  as of the Eastern Record Date,  with
respect to the Named  Officers  and all  executive  officers  as a group (i) the
number of shares covered by Eastern Stock Options held by such person,  (ii) the
number of shares covered by currently-exercisable  Eastern Stock Options held by
any such persons, (iii) the number of additional shares covered by Eastern Stock
Options held by such persons that will become  exercisable upon  consummation of
the Merger,  (iv) the weighted  average exercise price of all such Eastern Stock
Options held by such persons,  and (v) the aggregate value (i.e. the Acquisition
Price less the weighted  average  option  exercise price per option) of all such
options based upon the $____ per share closing price of Eastern  Common Stock on
the Eastern Record Date.

<TABLE>
<CAPTION>

                                                             Options Becoming
                                                 Options     Exercisable Upon  Weighted Average
                                                Currently    Consummation of    Exercise Price      Aggregate Value
Name                            Options Held   Exercisable        Merger          Per Option          of Options
- ----                            ------------   -----------   ----------------  ----------------     ---------------
<S>                                 <C>          <C>            <C>               <C>   

John A. Cobb...................       157,500      157,500          --              $ 8.79
E. David Humphrey..............        75,000       75,000          --                8.27
Janine K. Pinel................         6,000        6,000          --               14.71
Robert K. Hamme................         6,000        4,800        1,200              11.85
All executive officers as a group                             
(4 persons)....................       244,500      243,300        1,200
                                                            
</TABLE>

Employment Obligations

         VFSC is not  obligated  to employ any person who is employed by Eastern
immediately  prior to the Effective  Time.  Following the Effective  Time,  VFSC
will, or will cause its  subsidiaries  to, honor in accordance  with their terms
all employment,  severance and other  compensation  contracts between Eastern or
any subsidiary  thereof and any director,  officer or employee thereof,  and all
provisions for benefits or other amounts earned or accrued through the Effective
Time under Eastern's pension or benefit plans. VFSC agrees to provide to those

                                       72

<PAGE>


persons  who are  employees  of  Eastern  or any  subsidiary  of  Eastern at the
Effective Time and who are  thereafter  employed by VFSC or a subsidiary of VFSC
with the benefits  maintained by VFSC and its  affiliates  from time to time for
the benefit of their employees  similarly  situated.  VFSC will cause each plan,
program or arrangement  included among the benefits of VFSC to be provided after
the Effective Time (other than VFSC's defined benefit pension plan) to treat the
prior  service of each such  employee  with  Eastern or its  affiliates,  to the
extent such prior service is recognized  under the comparable  plan,  program or
arrangement of the Eastern, as service rendered to VFSC or its affiliate, as the
case  may  be,  for  purposes  of  eligibility  to  participate,   vesting,  and
eligibility for special benefits under each such plan, program or arrangement of
VFSC, but not in any case for benefit accrual  attributable to any period before
the  Effective  Time.  Any employee of Eastern or any  subsidiary of Eastern who
becomes an employee of VFSC or any subsidiary of VFSC immediately  following the
Effective Time who is not otherwise covered by an employment, severance or other
compensation  agreement and who has been identified by VFSC within the first six
months from and after the Closing Date as an employee whose  employment shall be
terminated  as a result  of  VFSC's  consolidation  and/or  cost-saving  efforts
following  the Effective  Time,  shall be entitled to receive from and after the
date of such employee's  termination of employment  certain salary  continuation
payments based on the length of the employee's  employment by Eastern (two weeks
of continued salary for each full year of service with Eastern,  up to a maximum
of 26 weeks of salary continuation).  In addition to the foregoing, Messrs. Cobb
and  Humphrey  will  continue to receive,  following  any  termination  of their
employment with VFSC or any VFSC subsidiary following the Effective Time, health
care continuation coverage under VFSC's appropriate group health plan until such
persons reach the age at which they become  eligible to receive  Medicare health
coverage, subject to certain conditions.

Resale of VFSC Common Stock

         The shares of VFSC  Common  Stock to be issued  pursuant  to the Merger
Agreement  have  been  registered  under  the  Securities  Act by  means  of the
Registration  Statement of which this Joint Proxy  Statement-Prospectus  forms a
part. Accordingly,  such shares will be freely transferable under the Securities
Act,  except for shares  issued to persons who are  affiliates of Eastern at the
time of the Eastern  Meeting and persons who are  affiliates of VFSC at the time
of such proposed  transfer.  Such persons will  generally be able to resell such
shares only pursuant to an effective registration statement under the Securities
Act or pursuant to a statutory or regulatory exemption or "safe harbor" from the
registration  requirements  of the Securities  Act,  including the provisions of
Rule 144 and Rule 145 under the Securities Act discussed below.  Affiliates of a
person are other  persons who control,  are  controlled  by, or are under common
control with the person. The affiliates of a corporation are generally deemed to
include its executive  officers,  directors and  significant  (i.e. 10% or more)
stockholders.

         Affiliates of VFSC who desire to dispose of shares of VFSC Common Stock
acquired  in the Merger  may  utilize  the "safe  harbor"  provided  by Rule 144
promulgated under the Securities Act ("Rule 144"). Rule 144 permits, among other
things,  the  resale  of such  shares  if  certain  conditions  are  met.  These
conditions include the requirement that VFSC have filed all

                                       73

<PAGE>


reports  required  of it  under  the  Exchange  Act for the  past 12  months,  a
limitation  on the number of shares  sold by the  affiliate  in any  three-month
period,  and a  restriction  on the  manner in which  the sale is made.  In most
cases, a notice of proposed sale must also be filed with the Commission.

         Persons  who are  affiliates  of  Eastern  at the  time of the  Eastern
meeting  and are not  affiliates  of VFSC at the time of a  proposed  resale may
utilize the resale  provisions of Rule 145 promulgated  under the Securities Act
("Rule 145").  During the two years  following the Effective  Time,  such resale
would be subject to the  satisfaction  of the conditions  imposed under Rule 144
which are described above,  other than the notice of proposed sale requirements.
After two years,  only the condition  relating to VFSC's Exchange Act reports is
applied and, after three years,  Rule 145 imposes no restriction on dispositions
by persons who were not  affiliates of VFSC for at least three months  preceding
the proposed disposition.

Certain Federal Income Tax Consequences

         The  following   discussion   summarizes  certain  federal  income  tax
consequences of the Merger,  including  certain  consequences to stockholders of
Eastern who are citizens or  residents  of the United  States and who hold their
shares as capital  assets.  It does not discuss  all  aspects of federal  income
taxation that may be relevant to a particular  Eastern  stockholder  in light of
the stockholder's  personal  circumstances (for example,  an Eastern stockholder
who acquired  shares of Eastern stock pursuant to the exercise of employee stock
options or otherwise as  compensation),  or to Eastern  stockholders  subject to
special  federal  income  tax  treatment  (such as  foreign  persons,  insurance
companies,  regulated  investment  companies,  dealers  in  securities,  certain
retirement plans,  financial  institutions,  tax exempt  organizations,  persons
subject to the alternative  minimum tax, persons that have a functional currency
other than the U.S.  dollar,  or  persons  who hold  Eastern  stock as part of a
straddle,  hedging  transaction or conversion  transaction).  In addition,  this
summary does not address any aspects of state, local,  foreign or other tax laws
that may be relevant to Eastern stockholders.

         It is the policy of the  Internal  Revenue  Service  (the "IRS") not to
rule directly on the tax status of transactions such as the Merger,  and no such
ruling will be sought.  The obligations of VFSC and Eastern to effect the Merger
are each  conditioned  upon receipt by each from its counsel of an opinion dated
as of the Effective Time, in form and substance  reasonably  satisfactory to it,
regarding certain tax consequences of the Merger. Such opinions are collectively
substantially  to the effect that for  federal  income tax  purposes  the Merger
constitutes a reorganization within the meaning of section 368 of the Code, that
no gain or loss will be  recognized by Eastern or VFSC as a result of the Merger
and that no gain or loss will be recognized by the  stockholders of Eastern as a
result of the Merger except to the extent of cash received as part of the Merger
Consideration,  cash received in lieu of a fractional share of VFSC Common Stock
or cash  received  by  dissenting  stockholders,  if  any.  In  rendering  their
opinions,  counsel  will  reply  upon,  and  assume  the  factual  accuracy  of,
representations of VFSC, Eastern, and certain stockholders of Eastern, including
a representation that there is no plan or intent on the part of the stockholders
of Eastern receiving VFSC stock to engage in a sale or other

                                       74

<PAGE>


disposition of such stock that would result in the reduction of the ownership of
shares of VFSC stock  received  by the Eastern  stockholders  in the Merger to a
number of shares having a value as of the Effective Time of less than 50% of the
aggregate fair market value of all the outstanding shares of Eastern stock. Such
opinions are not binding on the IRS and would not, in any event, prevent the IRS
from challenging the tax-free nature of the Merger under the Code.

         Tax  opinions of Hale and Dorr LLP and  Sullivan &  Worcester  LLP have
been filed as exhibits (the "Exhibit Opinions") to the Registration Statement of
which  this  Joint  Proxy  Statement-Prospectus  is a  part.  However,  it  is a
condition of the  respective  obligations  of VFSC and Eastern to consummate the
Merger  that  VFSC and  Eastern  receive  confirming  tax  opinions  from  their
respective  counsel to the effect  that for  federal  income tax  purposes,  the
Merger will constitute a reorganization within the meaning of section 368 of the
Code. The Exhibit  Opinions are not intended to satisfy this closing  condition.
These closing  opinions,  which are collectively  referred to herein as the "Tax
Opinions,"  neither bind the IRS nor  preclude the IRS from  adopting a contrary
position.  As with the Exhibit  Opinions,  the Tax  Opinions  will be subject to
certain  assumptions,  exceptions  and  qualifications  and will be based on the
truth and  accuracy of certain  representations  of VFSC,  Eastern,  and certain
Eastern stockholders.

         A successful IRS challenge to the tax-free reorganization status of the
Merger  would  result in an Eastern  stockholder  recognizing  gain or loss with
respect  to  each  share  of  Eastern  Common  Stock  surrendered  equal  to the
difference between the stockholder's basis in such share and the sum of the cash
and fair market  value,  as of the  Effective  Time,  of the VFSC  Common  Stock
received in exchange therefor. In such event, a stockholder's aggregate basis in
the VFSC Common  Stock so received  would equal its fair market  value,  and the
stockholder's  holding  period  for such  stock  would  begin  the day after the
Merger. Even if the Merger qualifies as a tax-free  reorganization,  a recipient
of shares of VFSC  Common  Stock  would  recognize  gain to the extent that such
shares were  considered  to be received  in  exchange  for  services or property
(other than solely for Eastern Common Stock),  and all or a portion of such gain
may be taxable as ordinary  income.  Gain would also be recognized to the extent
that an Eastern  stockholder  was treated as receiving  (directly or indirectly)
consideration  other than VFSC Common Stock in exchange  for such  stockholder's
Eastern Common Stock.

         The discussion below summarizes certain federal income tax consequences
of  the  Merger   assuming   that  the  Merger   will   qualify  as  a  tax-free
reorganization.

Tax Consequences to Holders of Eastern Common Stock

         In General.  As discussed below, the federal income tax consequences of
the Merger to an Eastern stockholder depend on whether such stockholder receives
cash or VFSC Common  Stock or some  combination  thereof for such  stockholder's
shares of Eastern  Common  Stock,  as well as for any  shares of Eastern  Common
Stock that such  stockholder  constructively  owns within the meaning of section
318 of the Code  (which  generally  deems a person to own stock that is owned by
certain family members or related entities or that is the subject of options

                                       75

<PAGE>


owned or deemed owned by such  person),  and may further  depend on whether such
stockholder actually or constructively owns any VFSC Common Stock.

         Only VFSC Common Stock Received. Except as discussed below with respect
to  cash  received  in lieu of a  fractional  share  of  VFSC  Common  Stock,  a
stockholder of Eastern that receives only VFSC Common Stock in exchange for such
stockholder's  shares of Eastern  Common Stock will not recognize  gain or loss.
The tax basis of the VFSC Common  Stock  received in the Merger will be the same
as the tax basis of the shares of Eastern Common Stock exchanged  therefor.  The
holding period of the VFSC Common Stock received will include the holding period
of shares of Eastern Common Stock exchanged  therefor,  assuming that the shares
of Eastern Common Stock are held as capital assets.

         Only Cash Received. An Eastern stockholder that receives solely cash in
the Merger in exchange for such stockholder's shares of Eastern Common Stock, or
that  exercises such  stockholder's  right to seek an appraisal of his shares of
Eastern Common Stock and obtain cash therefor,  generally will recognize capital
gain or loss measured by the difference  between the amount of cash received and
the tax basis of the shares of Eastern Common Stock  surrendered.  If,  however,
any such stockholder constructively owns shares of Eastern Common Stock that are
exchanged for VFSC Common Stock in the Merger,  or,  possibly,  owns VFSC Common
Stock actually or  constructively  after the Merger,  the  consequences  to such
stockholder  may  in  certain  circumstances  be  similar  to  the  consequences
discussed  below in "--VFSC  Common  Stock and Cash  Received,"  except that the
amount of  consideration  treated as a dividend,  if any, will not be limited to
the amount of such stockholder's gain.

         VFSC Common Stock and Cash  Received.  Except as  discussed  below with
respect to cash received in lieu of a fractional  share of VFSC Common Stock, an
Eastern  stockholder  that, as a result of prorations or  allocations  resulting
from  limitations  on cash (see "The  Merger --  Election  Procedures")  or as a
result of not electing  either Stock  Election  Shares or Cash Election  Shares,
receives  both VFSC  Common  Stock and cash in exchange  for his Eastern  Common
Stock,  will  not  recognize  loss  in such  exchange.  However,  under  section
356(a)(1) of the Code, such stockholder will recognize gain (measured by the sum
of the fair market  value of the VFSC Common Stock  received  plus the amount of
any cash  received  (other  than in lieu of a  fractional  share of VFSC  Common
Stock),  minus the tax basis of the shares of  Eastern  Common  Stock  exchanged
(less basis  allocable to cash  received in lieu of a  fractional  share of VFSC
Common  Stock)),  if any,  but  only to the  extent  of the  amount  of any cash
received (other than in lieu of a fractional share of VFSC Common Stock).  Under
applicable U.S. Supreme Court  precedent,  such gain will be capital gain except
in the circumstances described in the next paragraph.  The tax basis of the VFSC
Common Stock received will be the same as the tax basis of the shares of Eastern
Common Stock exchanged, decreased by the basis allocable to any fractional share
of VFSC  Common  Stock for which cash is  received  in the  Merger,  and further
decreased by the amount of cash received  (other than cash received in lieu of a
fractional  share of VFSC Common  Stock),  and  increased  by the amount of gain
recognized on the exchange  (including any portion that is treated as a dividend
but excluding gain recognized on cash received in lieu of a fractional  share of
VFSC Common Stock). Provided the Eastern Common Stock surrendered was held as

                                       76

<PAGE>

a capital asset at the time of the exchange,  the holding  period of VFSC Common
Stock  received will include the holding  period of the shares of Eastern Common
Stock surrendered.

         The gain recognized by an Eastern stockholder on the exchange generally
will  be  capital  gain  unless  the  receipt  of  cash  in the  Merger  by such
stockholder is treated as having the effect of the  distribution  of a dividend.
This  determination is made separately for each Eastern  stockholder by treating
the Eastern stockholder as first receiving solely shares of VFSC Common Stock in
the Merger and then receiving  cash from VFSC in a hypothetical  redemption of a
portion of those shares.  The recognized  gain will not be treated as having the
effect of a dividend if the hypothetical  redemption  satisfies the requirements
for a stock redemption to be treated as a sale of stock under section 302 of the
Code. For this purpose,  the constructive  ownership rules in section 318 of the
Code apply.  These rules apply in certain  specified  circumstances to attribute
ownership of shares of a corporation  from the  stockholder  actually owning the
shares  (whether an individual,  a trust,  a partnership  or a  corporation)  to
certain members of the individual's  family or to certain  individuals,  trusts,
partnerships  or  corporations  in which that  stockholder  has an  ownership or
beneficial  interest,  or that have an ownership or beneficial  interest in that
stockholder. A stockholder is also considered under these rules generally to own
any shares with respect to which he holds exercisable options. The amount of any
such dividend, so determined,  is limited to that stockholder's ratable share of
the accumulated earnings and profits of Eastern at the Effective Time.

         Under IRS rulings  interpreting  the rules of section  302(b)(1) of the
Code, if a hypothetical  redemption  involves a minority VFSC stockholder  whose
relative  stock  interest in VFSC is minimal,  who exercises no control over the
affairs of VFSC and who  experiences  a  reduction  in his  proportionate  stock
interest, such stockholder will not receive dividend treatment on cash received.
Because  the  determination  of whether  the  receipt of cash will be treated as
having the effect of the  distribution  of a dividend  generally  will depend in
part upon the facts and circumstances of each stockholder,  Eastern stockholders
are  strongly  advised  to  consult  their own tax  advisors  regarding  the tax
treatment of cash received in the Merger.

         Fractional  Shares.  If a holder  of  shares of  Eastern  Common  Stock
receives cash in lieu of a fractional  share of VFSC Common Stock in the Merger,
such cash amount will be treated as  received  in  exchange  for the  fractional
share of VFSC Common Stock. Gain or loss recognized as a result of that exchange
will be equal to the  cash  amount  received  for the  fractional  share of VFSC
Common Stock  reduced by the  proportion  of the holder's tax basis in shares of
Eastern  Common Stock  exchanged and allocable to the  fractional  share of VFSC
Common Stock.

Tax Consequences to Holders of VFSC Common Stock

         The holders of VFSC Common Stock,  as such,  will not recognize gain or
loss as a result of the Merger.

                                       77

<PAGE>


Backup Withholding

         Under the  federal  income  tax  backup  withholding  rules,  unless an
exemption  applies,  the Exchange  Agent will be required to withhold,  and will
withhold,  31% of any cash  payments  to which an Eastern  stockholder  or other
payee is entitled  pursuant to the Merger  Agreement  unless such stockholder or
other payee provides his tax  identification  number (social  security number or
employer  identification number) and certifies that such number is correct. Each
Eastern  stockholder  and, if applicable,  each other payee should  complete and
sign the  substitute  Form W-9 that will be included as part of the  transmittal
letter to avoid back-up  withholding,  unless an applicable exemption exists and
is proved in a manner  satisfactory to VFSC and the Exchange Agent.  Any amounts
withheld  will be allowed as a credit  against  the payee's  federal  income tax
liability.

         THE ABOVE DISCUSSION SUMMARIZES CERTAIN FEDERAL INCOME TAX CONSEQUENCES
OF  THE  MERGER  AND  ASSUMES  THAT  THE  MERGER  WILL  QUALIFY  AS  A  TAX-FREE
REORGANIZATION.  THE DISCUSSION IS BASED UPON CURRENTLY  EXISTING  PROVISIONS OF
THE INTERNAL  REVENUE  CODE,  EXISTING AND PROPOSED  U.S.  TREASURY  REGULATIONS
THEREUNDER,   JUDICIAL  DECISIONS  AND  ADMINISTRATIVE  AUTHORITY  WITH  RESPECT
THERETO,  ALL AS OF THE DATE HEREOF.  THE IRS IS NOT  PRECLUDED  FROM ADOPTING A
CONTRARY POSITION. IN ADDITION, ALL OF THE FOREGOING AUTHORITIES RELIED UPON ARE
SUBJECT TO CHANGE,  POSSIBLY WITH RETROACTIVE  EFFECT, AND ANY SUCH CHANGE COULD
ADVERSELY  AFFECT THE  CONTINUING  VALIDITY  OF THE  DISCUSSION.  MOREOVER,  THE
DISCUSSION  IS  INTENDED  ONLY  AS A  SUMMARY  OF  CERTAIN  FEDERAL  INCOME  TAX
CONSEQUENCES  OF THE MERGER AND DOES NOT  PURPORT TO BE A COMPLETE  ANALYSIS  OR
DISCUSSION OF ALL POTENTIAL TAX EFFECTS RELEVANT THERETO.  EASTERN  STOCKHOLDERS
ARE  STRONGLY  URGED TO  CONSULT  THEIR OWN TAX  ADVISORS  WITH  RESPECT  TO THE
SPECIFIC  TAX  CONSEQUENCES  TO THEM OF THE  MERGER  AND  RELATED  TRANSACTIONS,
INCLUDING TAX RETURN  REPORTING  REQUIREMENTS  AND THE APPLICATION AND EFFECT OF
FEDERAL,  STATE,  LOCAL,  FOREIGN AND OTHER  APPLICABLE TAX LAWS, AS WELL AS THE
EFFECT OF ANY PROPOSED CHANGES IN SUCH TAX LAWS.

Accounting Treatment

         It is anticipated that the Merger will be accounted for as a "purchase"
transaction under generally accepted accounting principles. Under such method of
accounting, the book value of the assets and liabilities of Eastern, as reported
on its balance sheet,  will be increased or decreased to their fair value at the
Effective  Time and  intangible  assets  will be recorded to the extent that the
purchase  price  exceeds  the fair value of the net assets  and  liabilities  in
addition  to any assets or  liabilities  assumed or  incurred as a result of the
Merger.   The  results  of  operations  of  Eastern  will  be  included  in  the
consolidated  income  of VFSC  from the  Effective  Time and not for the  entire
fiscal year.

                                       78

<PAGE>

                        PRO FORMA COMBINED FINANCIAL DATA

         The following  unaudited pro forma  combined  condensed  financial data
have been  prepared to give effect to the Merger of Eastern  with and into VFSC.
The unaudited pro forma combined condensed financial data assume that the Merger
had been consummated at the beginning of the periods presented, and are based on
the purchase  method of accounting and a preliminary  allocation of the purchase
price. For a description of the effect of purchase  accounting on the Merger and
the historical statements of VFSC, see "THE MERGER--Accounting Treatment."

         The unaudited pro forma combined  condensed  financial data reflect the
Merger  based  upon  preliminary   purchase   accounting   adjustments.   Actual
adjustments, which may include adjustments to additional assets, liabilities and
other items,  will be made on the basis of appraisals and  evaluations as of the
Effective Time and, therefore,  are likely to differ from those reflected in the
unaudited pro forma  comparative  per share data.  Accordingly,  the information
herein should be read in conjunction with the historical  consolidated financial
statements,  including the notes  thereto,  of VFSC,  contained in VFSC's Annual
Report  to  Stockholders  for  1995,  which  report  is  incorporated  herein by
reference,  and the  historical  consolidated  financial  statements of Eastern,
including  their  notes  thereto,   contained  in  Eastern's  Annual  Report  to
Stockholders  for the  fiscal  year  ended  September  30,  1996,  which  report
accompanies this Joint Proxy Statement-Prospectus. See "INCORPORATION OF CERTAIN
DOCUMENTS BY REFERENCE."


         Results of VFSC for the nine months  ended  September  30, 1996 are not
necessarily  indicative  of results  expected for the entire  year,  nor are pro
forma  amounts  necessarily  indicative of results of operations or the combined
financial  position that would have resulted had the Merger been  consummated at
the  beginning of the periods  indicated.  All  adjustments  consisting  of only
normal  recurring  adjustments  necessary  for a fair  statement  of  results of
interim  periods have been  included.  The combined  company  expects to realize
benefits  from  the  Merger,   including  operating  cost  savings  and  revenue
enhancements.  The pro forma  earnings,  which do not reflect any direct  costs,
potential  savings or revenue  enhancements that are expected to result from the
consolidation  of  operations  of VFSC and Eastern,  are not  indicative  of the
results of future  operations.  No  assurances  can be given with respect to the
actual amount of expense savings or revenue enhancements that may be realized.


                                       79

<PAGE>


<TABLE>
<CAPTION>

                                 VERMONT FINANCIAL SERVICES CORP.-EASTERN BANCORP.

                                Pro Forma Combined Condensed Statement of Condition
                                                September 30, 1996
                                              (Dollars in Thousands)
                                                    (unaudited)


                                                             VFSC         Eastern        Pro Forma              Pro Forma
                                                          Historical    Historical      Adjustments               VFSC
                                                          ----------    ----------      -----------             ---------
<S>                                                    <C>              <C>             <C>                   <C>

Assets
Cash and Due from Banks..............................   $    58,178      $ 27,766         $(25,424) (D)        $   60,520
Interest Bearing Balances with Banks.................            66                                                    66
Securities Available for Sale........................       263,255             9                                 263,264
Securities Held to Maturity..........................                     293,649           (8,834) (A)           284,815
FHLB Stock...........................................                       9,283                                   9,283
Federal Funds Sold...................................           400        12,043                                  12,443
Loans................................................       907,229       491,644           (5,625) (A)         1,393,248
   Allowance for Loan Losses.........................       (14,193)       (2,858)                                (17,051)
                                                          ---------       -------         --------             ----------
        Net Loans....................................       893,036       488,786           (5,625)             1,376,197
Premises and Equipment...............................        21,782        16,693             (757) (A)            37,718
Real Estate Held for Investment......................         1,373           437                                   1,810
Other Real Estate Owned..............................         1,867         3,611                                   5,478
Goodwill and Other Intangibles.......................         6,141         6,589           48,314  (A)(E)         61,044
Other Assets.........................................        30,547         9,812            5,959  (B)            46,318
                                                         ----------      --------         --------             ----------
   Total Assets......................................    $1,276,645      $868,678         $ 13,633             $2,158,956
                                                         ==========      ========         ========             ==========

Liabilities and Stockholders' Equity
Liabilities:
   Total Deposits....................................    $1,074,314      $641,286         $ (1,493) (A)        $1,717,093
   Federal Funds Purchased and Securities Sold
     with Agreements to Repurchase...................        65,562                                                65,562
   Borrowed Money....................................        12,175       153,636              333  (A)           165,478
   Other Liabilities.................................         9,140        10,176           (3,753) (C)            23,069
                                                         ----------      --------         --------             ----------
      Total Liabilities..............................     1,161,191       805,098           (4,913)             1,971,202

Stockholders' Equity:
   Common Stock......................................         4,887            41               41  (E)             6,881
                                                                                            (1,994) (D)
   Capital Surplus...................................        49,526        36,384           36,384  (E)           119,832
                                                                                           (70,306) (D)
   Undivided Profits.................................        67,893        30,138           30,138  (E)            67,893
   Security Valuation Allowance......................        (2,230)            6                6  (E)            (2,230)
   Treasury Stock, at Cost...........................        (4,622)       (2,989)          (2,989) (E)            (4,622)
                                                         ----------      --------        ---------            -----------
     Total Stockholders' Equity......................       115,454        63,580           (8,720)               187,754
                                                         ----------      --------        ---------            -----------

      Total Liabilities and Stockholders' Equity.....    $1,276,645      $868,678         $(13,633)            $2,158,956
                                                         ==========      ========        =========             ==========
</TABLE>

                                       80

<PAGE>

<TABLE>
<CAPTION>
                                              VERMONT FINANCIAL SERVICES CORP.-EASTERN BANCORP.

                                                Pro Forma Combined Condensed Statement of Income
                                                  For the nine months ended September 30, 1996
                                                 (Dollars in thousands, except per share data)
                                                                    (Unaudited)

 

                                                             VFSC         Eastern        Pro Forma              Pro Forma
                                                          Historical    Historical      Adjustments               VFSC
                                                          ----------    ----------      -----------             ---------
<S>                                                       <C>            <C>            <C>                   <C>


Interest Income
     Interest and Fees on Loans                             $61,027       $31,320         $  (603)(G)           $  92,950
     Interest on Securities Available for Sale               11,482           204            (662)(F)              12,348
     Interest on Securities Held to Maturity                               14,273                                  14,273
     Other                                                      692                                                   692
                                                            -------       -------         -------               ---------
          Total Interest Income                              73,201        45,797          (1,265)                120,263

Interest Expense:
     Deposits                                                27,687        17,874            (224) (I)             45,337
     Other                                                    3,290         5,892             125  (K)              9,307
                                                            -------       -------         -------                --------
          Total Interest Expense                             30,977        23,766             (99)                 54,644

Net Interest Income                                          42,224        22,031          (1,364)                 65,619
Provison for loan losses                                      2,600           460                                   3,060
                                                            -------       -------         -------                --------
                                                             39,624        21,571          (1,364)                 62,559

Other Income                                                 13,784         8,204                                  21,988
Other Expenses                                               34,954        26,685           2,427 (H)(J)           64,066
                                                            -------       -------         -------                --------
     Income Before Income Taxes                              18,454         3,090           1,063                  20,481
Applicable Income Taxes                                       6,337         1,273             522 (L)               8,132
                                                            -------       -------         -------                --------
     Net Income                                             $12,117       $ 1,817         $ 1,585                $ 12,349
                                                            =======       =======         =======                ========

Weighted average common shares outstanding                4,835,044                     1,994,484               6,829,528

Earnings per share                                          $  2.51       $  0.47                                 $  1.81

</TABLE>

                                       81


<PAGE>
<TABLE>
<CAPTION>

                                           VERMONT FINANCIAL SERVICES CORP.-EASTERN BANCORP.

                                            Pro Forma Combined Condensed Statement of Income
                                              For the twelve months ended December 31, 1995
                                             (Dollars in thousands, except per share data)
                                                               (Unaudited)


                                                            VFSC         Eastern        Pro Forma              Pro Forma
                                                          Historical    Historical      Adjustments               VFSC
                                                          ----------    ----------      -----------             ---------
<S>                                                       <C>            <C>            <C>                   <C>


Interest Income
     Interest and Fees on Loans                             $83,506       $39,764         $  (804)(G)            $124,074
     Interest on Securities Available for Sale               11,923           552            (883)(F)              13,358
     Interest on Securities Held to Maturity                               20,936                                  20,936
     Other                                                    1,028                                                 1,028
                                                            -------       -------         -------                --------
          Total Interest Income                              96,457        61,252          (1,687)                159,396

Interest Expense:
     Deposits                                                36,945        23,109            (299)(I)              59,755
     Other                                                    5,024        10,369             167 (K)              15,560
                                                            -------       -------         -------                 -------
          Total Interest Expense                             41,969        33,478            (132)                 75,315

Net Interest Income                                          54,488        27,774          (1,819)                 84,081
Provison for loan losses                                      3,900         1,997                                   5,897
                                                            -------       -------         -------                 -------
                                                             50,588        25,777          (1,819)                 78,184

Other Income                                                 17,549        10,830                                  28,379
Other Expenses                                               45,999        29,711           3,236 (H)(J)           78,946
                                                            -------       -------         -------                --------
     Income Before Income Taxes                              22,138         6,896           1,417                  27,617
Applicable Income Taxes                                       7,241         2,414             696 (L)              10,351
                                                            -------       -------         -------                --------
     Net Income                                             $14,897       $ 4,482         $ 2,113                $ 17,266
                                                            =======       =======         =======                ========

Weighted average common shares outstanding                4,807,553                    1,994,484                6,802,037

Earnings per share                                            $3.10         $1.19                                   $2.54


</TABLE>

                                       82

<PAGE>

                      VERMONT FINANCIAL SERVICES CORP.--EASTERN BANCORP, INC.
                             NOTES TO PRO FORMA COMBINED FINANCIAL DATA
                            (Dollars in thousands, except per share data)

Note (A) To adjust assets and liabilities to their estimated fair values:


<TABLE>
<CAPTION>
                                                                                                            Dr. (Cr.)
             <S>                                                                                             <C>
              Investments............................................................................         ($8,834)
              Loans..................................................................................         ( 5,625)
              Premises and Equipment.................................................................         (   757)
              Deposits...............................................................................         ( 1,493)
              Mortgage Servicing Rights..............................................................           2,188
              FHLB Advances..........................................................................             333
</TABLE>


Note (B)      To reflect tax effects of transaction:
<TABLE>
<CAPTION>


                                                                                                            Dr. (Cr.)
             <S>                                                                                             <C>

              Tax effect of fair value adjustments...................................................         ($5,959)
</TABLE>



Note (C) To accrue  estimated  professional  and other costs associated with the
merger of $3,753.

Note (D) To reflect issuance of stock and payment of cash to Eastern:
<TABLE>
<CAPTION>

                                                                                                             Dr. (Cr.)
             <S>                                                                                             <C>

              Market value of 1,801,032 shares of VFSC Common Stock (based on closing bid
              price per share of $36.25 for VFSC Common Stock on November 11, 1996)..................         $65,286
              Cash to be paid........................................................................          26,648
              Consideration for Eastern stock option spread..........................................           5,790
                                                                                                             --------

                                                                                                              $97,724
</TABLE>


              This assumes that all holders of Eastern  stock  options  exercise
              such options and an additional 193,452 shares of VFSC common stock
              are issued. See "THE MERGER--Treatment of Eastern Stock Options."

Note (E)      Goodwill is calculated as follows:

<TABLE>
<CAPTION>
                                                                                                            Dr. (Cr.)
            <S>                                                                                             <C>

              Stockholders' equity of Eastern at September 30, 1996..................................         $63,580
              Increase (decrease) to Eastern's equity as a result of
                   estimated fair value adjustments:
                   Investments.......................................................................         ( 8,834)
                   Loans.............................................................................         ( 5,625)
                   Premises and Equipment............................................................         (   757)
                   Deposits..........................................................................         ( 1,493)
                   Mortgage Servicing Rights.........................................................           2,188
                   FHLB Advances.....................................................................             333
                   Tax effect of fair value adjustments..............................................           5,959
                                                                                                              -------
                                                                                                               55,351


                                                        83

<PAGE>




                   Unallocated purchase price (goodwill).............................................          46,126
                                                                                                             --------
                       Total purchase price (including merger costs).................................        $101,477
                                                                                                             ========
</TABLE>


Note (F) To accrete fair value adjustment for investments (10 years).

Note (G) To accrete fair value adjustment for loans (7 years).

Note (H) To accrete fair value adjustment for premises and equipment (5 years).

Note (I) To accrete fair value adjustment for deposits (5 years).

Note (J)      To amortize intangibles:


                                        Nine Months Ended      Year Ended
                                       September 30, 1996   December 31, 1995
Mortgage Servicing Rights (7 years)....      $   235            $   313
Goodwill (15 years)....................        2,306              3,075
                                              ------             ------
         Total ........................       $2,541             $3,338
                                              ======             ======


Note (K) To amortize fair value adjustment of FHLB advances (2 years).

Note (L) To record  tax  impact of  accretion  and  amortization  of fair  value
adjustments.

Note (M) Pursuant  to the  Merger  Agreement  described  elsewhere  in this
         document,  VFSC will issue  1,801,032  shares of VFSC  Common  Stock in
         connection  with the  Merger,  provided  that the price of VFSC  Common
         Stock at the  Effective  Date, as defined in the Merger  Agreement,  is
         greater than $26.06 per share (minimum  price) and less than $39.96 per
         share  (maximum  price).  The  following  table  presents the pro forma
         effect on selected  financial  data assuming  these minimum and maximum
         per share prices.  This table assumes that all holders of Eastern stock
         options exercise such options and an additional  193,452 shares of VFSC
         common stock are issued.  See "THE  MERGER--Treatment  of Eastern Stock
         Options."



                                                     Minimum         Maximum
In thousands, except per share data

Purchase Price....................................    $77,404        $105,128
Goodwill      ....................................     25,806          53,530
Net Income:
         Year ended December 31, 1995.............     18,620          16,772
         Nine months ended September 30, 1996.....     13,365           9,251
Earnings per share:
         Year ended December 31, 1995.............      2.74            2.47
         Nine months ended September 30, 1996.....      1.96            1.35




                                          84

<PAGE>



                           INFORMATION REGARDING VFSC

         VFSC  is  a  multi-bank  holding  company  established  as  a  Delaware
corporation  in 1990 and is  registered  under the BHC Act,  with its  principal
assets being the stock of its  subsidiaries.  Through its banking  subsidiaries,
VFSC  provides  banking  and  banking-related  services  in Vermont  and western
Massachusetts.  The principal  executive offices of VFSC are located at 100 Main
Street, Brattleboro,  Vermont 05301. Its telephone number is (802) 257-7151. For
more  information  about VFSC,  reference  is made to VFSC's most recent  annual
report on Form 10-K and  subsequent  quarterly  reports on Form 10-Q,  which are
incorporated herein by reference.  See "AVAILABLE  INFORMATION" and "INFORMATION
INCORPORATED BY REFERENCE."

                        DESCRIPTION OF VFSC CAPITAL STOCK

Common Stock

         General.  As of December  31,  1996,  VFSC Common  Stock  consisted  of
20,000,000 authorized shares, $1.00 par value per share, 15,000,000 of which are
shares of VFSC Common  Stock,  of which  4,705,825  were issued and  outstanding
(exclusive  of  treasury  shares),  and  5,000,000  of which are  shares of VFSC
Preferred Stock,  none of which are outstanding.  VFSC Common Stock is traded on
the Nasdaq NM under the trading symbol "VFSC."

         Shares of VFSC Common  Stock may be issued  from time to time,  in such
amount and proportions and for such  consideration  as may be fixed by the Board
of  Directors  of VFSC.  No holder of VFSC Common  Stock has any  preemptive  or
preferential  rights to purchase or to subscribe for any shares of capital stock
or other  securities  which  may be  issued by VFSC.  VFSC  Common  Stock has no
redemption or sinking fund provisions  applicable  thereto and has no conversion
rights.

         The  outstanding  shares  of VFSC  Common  Stock  are  fully  paid  and
nonassessable.

         Liquidation. In the event of any liquidation, dissolution or winding up
of VFSC, whether voluntary or involuntary,  the holders of VFSC Common Stock are
entitled to receive,  on a  share-for-share  basis,  any assets or funds of VFSC
which are  distributable  to the holders of VFSC Common  Stock upon such events,
subject to the prior rights of creditors of VFSC and the holders of  outstanding
shares of VFSC Preferred Stock, if any.

         Voting.  The holders of VFSC Common  Stock are entitled to one vote for
each share in all matters voted upon by the  stockholders of VFSC. The shares of
VFSC Common Stock have noncumulative voting rights; consequently, the holders of
a majority in interest of VFSC  Common  Stock can  conceivably  elect all of the
directors of VFSC and, in such event, the holders of the remaining shares voting
for  election of  directors  would not be able to elect any person or persons to
the Board of Directors of VFSC.

         Dividends.  When and if  dividends,  payable  as  cash,  stock or other
property,  are declared by the Board of  Directors of VFSC out of funds  legally
available  therefor,  the  holders of VFSC  Common  Stock are  entitled to share
equally,  share for share, in such  dividends.  The payment of dividends on VFSC
Common Stock is subject to applicable bank regulatory approval.

                                       85

<PAGE>



Preferred Stock

         Under  the  VFSC  Certificate,  the  Board  of  Directors  of  VFSC  is
authorized,  without further  stockholder action, to provide for the issuance of
the VFSC  Preferred  Stock,  in one or more series,  with such  designations  or
titles;  dividend rates, special or relative rights in the event of liquidation,
distribution or sale of assets or dissolution or winding up of VFSC; any sinking
fund provisions;  any redemption or purchase account provision; any conversions;
and any voting rights thereof,  as shall be set forth as and when established by
the Board of Directors of VFSC.



                                       86

<PAGE>


                          MARKET FOR VFSC COMMON STOCK

         VFSC Common Stock is traded over-the-counter on the Nasdaq NM under the
symbol "VFSC."

         At December 31,  1996,  there were  4,705,825  shares  outstanding  and
approximately  2,500 stockholders of record. This does not reflect the number of
persons or  entities  who hold their  stock in  nominee or street  name  through
various brokerage firms.

         The price  information  regarding  VFSC Common  Stock in the  following
table is based on high and low asked and bid prices on the Nasdaq NM.


<TABLE>
<CAPTION>


                                                                                                 Cash Dividends
                                       VFSC                           Eastern                     Per Share of
      Quarter Ended                Common Stock                    Common Stock                   Common Stock
      -------------                ------------                    ------------                   ------------
                                High            Low            High             Low           VFSC          Eastern
                                ----            ---            ----             ---           ----          -------
<S>                            <C>             <C>             <C>             <C>           <C>           <C>

1994
   March 31                    $19.25          $16.25          $12.33          $10.42         $0.10          $0.03
   June 30                      20.00           16.50           15.67           10.25          0.12           0.03
   September 30                 24.25           19.00           16.33           13.33          0.15           0.03
   December 31                  22.25           19.75           14.83           10.83          0.17           0.03
1995
   March 31                     23.50           20.75           14.33           12.50          0.20           0.07
   June 30                      27.25           21.75           15.00           12.33          0.20           0.07
   September 30                 30.88           26.00           16.00           14.17          0.22           0.08
   December 31                  35.00           29.50           19.67           14.67          0.25           0.11
1996
   March 31                     35.00           31.50           17.50           15.67          0.25           0.12
   June 30                      34.00           31.00           17.67           15.17          0.27           0.12
   September 30                 35.13           31.25           22.25           16.00          0.27           0.14
   December 31                  36.50           34.25           24.00           20.00          0.27           0.14
1997
   through January 24           40.00           35.25           24.75           22.75          0.30           0.16  

</TABLE>


         On January 9, 1997,  VFSC  announced a first quarter  dividend of $0.30
per share,  payable on  February  25, 1997 to its  stockholders  of record as of
January 24, 1997. See "RECENT DEVELOPMENTS."

         On  November  12,  1996,  the last  business  day  prior to the  public
announcement of the Merger, the closing price of VFSC Common Stock on the Nasdaq
NM was $36.50.

Dividends

         The  Federal  Reserve  Board has  authority  to prohibit  bank  holding
companies  from paying  dividends if such payment would  constitute an unsafe or
unsound practice.  The Federal Reserve Board has indicated generally that it may
be an unsound  practice for bank holding  companies to pay dividends  unless the
bank holding  company's net income over the preceding year is sufficient to fund
the dividends and the expected rate of earnings retention is consistent with the
organization's  capital needs, asset quality,  and overall financial  condition.
VFSC's ability to pay dividends is dependent upon the flow of dividend income to
it from the Banks, which may be

                                       87

<PAGE>



affected or limited by regulatory  restrictions imposed by federal or state bank
regulatory agencies. At September 30, 1996 the Banks had available approximately
$25 million for payment of dividends to VFSC under regulatory  guidelines.  VFSC
has a  policy  to pay  out  over  time  between  30% and  35% of net  income  to
shareholders in the form of cash dividends.  Earnings for prior years as well as
prospective  earnings  are analyzed to  determine  compliance  with this policy.
Dividend  payout  rates  for any one year may vary from  this  long-term  payout
policy based on these  analyses and  projections  of future  earnings and future
capital needs.

                                       88

<PAGE>



                       COMPARISON OF RIGHTS OF HOLDERS OF
                   EASTERN COMMON STOCK AND VFSC COMMON STOCK

         At the Effective Time, the  stockholders  of Eastern,  other than those
stockholders  exercising  appraisal rights, will become stockholders of VFSC. As
stockholders of Eastern, their rights are presently governed by Delaware law and
by the Eastern  Certificate  and the Eastern  By-laws.  As stockholders of VFSC,
their  rights will be governed by Delaware law and by the VFSC  Certificate  and
the VFSC By-laws. The following  discussion  summarizes the material differences
between the rights of holders of Eastern Common Stock and holders of VFSC Common
Stock and differences  between the Eastern and VFSC Certificates and the Eastern
and VFSC By-laws.  This summary does not purport to be complete and is qualified
in its entirety by reference to the Eastern  Certificate,  the Eastern  By-laws,
the VFSC  Certificate  and the  VFSC  By-laws  and the  relevant  provisions  of
Delaware law.

Special Meetings of Stockholders

         The Eastern By-laws provide that special  meetings of the  stockholders
may be called at any time only by a majority of the Eastern Board.

         The VFSC By-laws provide that,  unless  otherwise  provided by statute,
special  meetings  may be called by the Board of Directors or by the Chairman of
the Board or the President.

Inspection Rights

         Both the Eastern By-laws and the VFSC By-laws provide that stockholders
may,  during  ordinary  business hours in the period  beginning at least 10 days
prior to a meeting of stockholders through the date of such meeting, inspect the
stockholder  list  prepared  for such  meeting for any  purpose  germane to such
meeting.

Action by Consent of Stockholders

         Under Delaware law,  unless the certificate of  incorporation  provides
otherwise,  any  action  to be taken by  stockholders  may be  taken  without  a
meeting,  without prior notice,  and without a vote, if the stockholders  having
the number of votes that would be  necessary to take such action at a meeting at
which all stockholders  were present and voted consent to the action in writing.
The Eastern Certificate does not so otherwise provide.

         Under the VFSC  Certificate,  any action  required or  permitted  to be
taken by  stockholders  must be  effected  at a duly  called  annual or  special
meeting and may not be effected by any consent in writing.

Cumulative Voting

         Neither the Eastern  Certificate nor the VFSC Certificate  provides for
cumulative voting.


                                       89

<PAGE>



Preemptive Rights

         The VFSC Certificate does not provide for, and the Eastern  Certificate
provides that stockholders do not have, preemptive rights.

Classification of the Board of Directors

         Both the Eastern  Certificate  and the VFSC  Certificate  provide  that
their respective Boards of Directors are to be divided into three classes,  with
the directors in each class being elected for staggered three-year terms.

Removal of Directors

         The DGCL  provides  that members of a  classified  board may be removed
only for cause and only if such  removal is approved by a majority of the shares
then  entitled to vote for the election of directors.  Both the Eastern  By-laws
and the VFSC By-laws  provide that any director or the entire Board of Directors
may be removed from office only for cause and only by an affirmative  vote of at
least a majority of the outstanding shares of voting stock of the corporation.

Additional Directorships and Vacancies on the Board of Directors

         The Eastern  By-laws  provide that the Board of Directors shall consist
of 10 members.  The VFSC By-laws  provide that the number of directors  shall be
determined  from  time  to time  by a  majority  vote  of the  entire  Board  of
Directors.  Both the Eastern By-laws and the VFSC By-laws provide that vacancies
shall be filled by a majority vote of the directors  then in office and that the
director  chosen to fill a vacancy shall hold office for the  unexpired  term of
such director's predecessor.

Exculpation of Directors and Officers

         Delaware  law permits a  corporation  to provide,  and both the Eastern
Certificate  and the  VFSC  Certificate  provide,  that  no  director  shall  be
personally  liable to the corporation or its  stockholders  for monetary damages
for  breaches of  fiduciary  duty except  where such  exculpation  is  expressly
prohibited.  In Delaware,  a director is not  exculpated  from  liability  under
provisions  of  Delaware  law  relating to unlawful  payments of  dividends  and
unlawful stock purchases or redemptions.  In addition,  both the Eastern and the
VFSC  Certificate  provide that this  limitation  cannot apply to liability of a
director (i) for breach of the director's  duty of loyalty to the corporation or
its stockholders; (ii) for acts and omissions not in good faith or which involve
intentional  misconduct or knowing  violation of law;  (iii) pursuant to Section
174 of the DGCL; or (iv) for any transaction  from which the director derived an
improper personal benefit.

Indemnification of Directors, Officers and Others

         Delaware  law  generally  permits   indemnification  of  directors  and
officers  for  expenses  incurred by them by reason of their  position  with the
corporation,  if the  director  or officer  has acted in good faith and with the
reasonable belief that his conduct was in the best interests of

                                       90

<PAGE>



the corporation. Delaware law does not permit a corporation to indemnify persons
in  actions  brought  by or in the  right of the  corporation  if the  person is
adjudged   to  be  liable  to  the   corporation   (although   it  does   permit
indemnification  in such situations if, and only to the extent,  approved by the
Delaware  Court of  Chancery).  Both the Eastern  By-laws  and the VFSC  By-laws
provide  indemnification  to  the  fullest  extent  permitted  by  the  DGCL  to
directors,  officers,  employees and agents designated by the Board of Directors
and any person  serving,  at the request of the Board,  as a director,  officer,
employee  or agent of another  corporation  or  enterprise  affiliated  with the
corporation;  provided,  however, that except with respect to actions to enforce
indemnification  rights,  the  corporation  shall  indemnify any such person for
actions  initiated by that person only if the action was  authorized or ratified
by the Board of Directors.

Restrictions upon Certain Business Combinations

         Both Eastern and VFSC, as Delaware corporations, are subject to Section
203  of  the  DGCL,   which  governs  business   combinations   with  interested
stockholders.  Subject to certain  exceptions set forth therein,  Section 203 of
the  DGCL  provides  that  a  corporation  shall  not  engage  in  any  business
combination with any "interested  stockholder" for a three-year period following
the date that such  stockholder  becomes an  interested  stockholder  unless (i)
prior to such date, the Board of Directors of the  corporation  approved  either
the business  combination or the  transaction  that resulted in the  stockholder
becoming an interested  stockholder,  (ii) the interested  stockholder  owned at
least 85% of the voting  stock of the  corporation  outstanding  at the time the
transaction  commenced  (excluding  certain shares) or (iii) on or subsequent to
such date, the business combination is approved by the Board of Directors of the
corporation  and by the  affirmative  vote of at least 662/3% of the outstanding
voting  stock  which  is not  owned by the  interested  stockholder.  Except  as
specified therein, an interested  stockholder is defined to mean any person that
(a) is the  owner  of  15% or  more  of  the  outstanding  voting  stock  of the
corporation or (b) is an affiliate or associate of the  corporation  and was the
owner of 15% or more of the  outstanding  voting stock of the corporation at any
time within three years immediately prior to the relevant date, or any affiliate
or associate of such person  referred to in (a) or (b) of this  sentence.  Under
certain  circumstances,  Section 203 of the DGCL makes it more  difficult for an
interested   stockholder  to  effect  various  business   combinations   with  a
corporation for a three-year period,  although the stockholders may, by adopting
an amendment to the corporation's certificate of incorporation or by-laws, elect
not to be governed by this section, effective twelve months after adoption.

         Neither the Eastern  Certificate  and the Eastern  By-laws nor the VFSC
Certificate and the VFSC By-laws exclude  Eastern and VFSC,  respectively,  from
the restrictions imposed by Section 203 of the DGCL.

         In addition,  the Eastern Certificate contains a "fair price" provision
relating to certain business combinations  (including certain mergers,  security
issuances,  recapitalizations,  and the sale, lease or transfer of a substantial
part of Eastern's  assets) involving Eastern or a subsidiary and an owner of 10%
or more of the voting power of the  outstanding  shares of Eastern  Common Stock
(an  "interested  shareholder").  Any such  business  combination  requires  the
affirmative  vote  of  (i)  the  holders  of  75% of  the  voting  power  of the
outstanding shares of Eastern Common Stock and (ii) the holders of a majority of
the  outstanding  shares of  Eastern  Common  Stock not held by such  interested
shareholder and such shareholder's affiliates, unless either (i) the

                                       91

<PAGE>



business  combination  is  approved  by a  majority  of the  directors  who  are
unaffiliated with the interested shareholder and who were directors prior to the
time  such  owner  became an  interested  shareholder  or (ii) the  shareholders
receive the "fair market value" (as defined therein) of their holdings and other
procedural  requirements  are met.  Neither  the VFSC  Certificate  nor the VFSC
By-laws contain a similar provision.

Mergers, Share Exchanges or Asset Sales

         Delaware law requires the approval of the directors and the vote of the
holders of a majority of the outstanding  stock entitled to vote thereon for the
merger of the corporation into any other  corporation,  although the certificate
of  incorporation  may require a higher  stockholder  vote. The VFSC Certificate
provides  that the  affirmative  vote of  holders of  two-thirds  or more of the
outstanding  shares of capital  stock of VFSC is  required to  authorize,  or to
approve any agreement, contract or other arrangement providing for, (i) any plan
of merger or  consolidation  to which  VFSC is to be a party and which  requires
shareholder approval, (ii) any sale or other disposition of substantially all of
the VFSC's  property and assets,  if not made in the usual and regular course of
its business, or (iii) a combination or majority share acquisition in which VFSC
is the acquiring  corporation  and a majority of its voting shares are issued or
transferred  to  another   corporation  or  another  entity  or  person,  or  to
shareholders (or their equivalent) of such other corporation or entity.  Neither
the Eastern Certificate nor the Eastern By-laws contain a similar provision.

         The  Eastern   Certificate   contains   provisions   limiting   certain
acquisitions by any person of beneficial  ownership of 10% or more of the voting
stock of the corporation  unless such acquisition has been approved prior to its
consummation  by the affirmative  vote of the holders of at least  two-thirds of
the voting power of the outstanding shares of Eastern Common Stock.  Neither the
VFSC Certificate nor the VFSC By-laws contain a similar provision.

Certain Issuances of Stock

         The  Eastern  Certificate  provides  that no  shares of  capital  stock
(except for certain  issuances  upon  conversion,  exchange or exercise of other
securities) shall be issued, directly or indirectly,  to officers,  directors or
controlling  persons of Eastern other than as part of a general public  offering
or as  qualifying  shares to a director,  unless such issuance or the plan under
which such shares  would be issued has been  approved by a majority of the total
votes eligible to be cast at a legal meeting.  The VFSC Certificate  contains no
comparable provision.

Amendments to Charter

         Under  Delaware  law,  charter  amendments  require the approval of the
directors and the vote of the holders of a majority of the outstanding stock and
a majority of each class of stock  outstanding and entitled to vote thereon as a
class,  unless the  certificate  of  incorporation  requires a greater  vote. In
addition,  Delaware  law  requires a class vote when,  among  other  things,  an
amendment will adversely  affect the powers,  preferences or special rights of a
class of stock.  The VFSC  Certificate  provides  that no  amendment,  addition,
alteration,  change  or repeal of  Articles  6  (relating  to  constitution  and
classification of the VFSC Board), 9 (relating to certain provisions for conduct
of the corporation, including director liability and indemnification), 10

                                       92

<PAGE>


(prohibiting  stockholder action by written consent),  12 (providing for greater
than majority  stockholder votes to approve mergers,  sales of substantially all
assets and other  transactions)  or 13 (requiring  the vote of two-thirds of the
outstanding  voting stock to amend the foregoing Articles and Article 13) of the
VFSC  Certificate  shall be made unless approved by the stockholders by not less
than two-thirds of the total votes entitled to vote thereon.

Amendments to By-laws

         Under Delaware law, the power to adopt, amend or repeal by-laws lies in
stockholders  entitled to vote; provided,  however, that any corporation may, in
its  certificate of  incorporation,  confer the power to adopt,  amend or repeal
by-laws upon the directors.  The Eastern  Certificate  provides that the Eastern
By-laws may be amended by the  affirmative  vote of at least  two-thirds  of the
directors then in office,  or by the affirmative  vote of at least two-thirds of
the stockholders to vote thereon.  The VFSC  Certificate  provides that the VFSC
By-Laws may be amended by the affirmative vote of a majority of the directors.

Appraisal Rights

         Under Delaware law, appraisal rights are available in connection with a
statutory  merger or consolidation in certain  specified  situations.  Appraisal
rights are not available for shares of stock of a corporation which is to be the
surviving  corporation if no vote of its stockholders is required to approve the
merger.  In addition,  unless  otherwise  provided in the charter,  no appraisal
rights are available to holders of shares of any class of stock which is either:
(a) listed on a national  securities exchange or designated as a national market
system security on an inter-dealer  quotation  system by the NASD or (b) held of
record by more than 2,000 stockholders, unless such stockholders are required by
the terms of the merger to accept  anything  other than:  (i) shares of stock of
the surviving corporation; (ii) shares of stock of another corporation which are
or will be so  listed on a  national  securities  exchange  or  designated  as a
national market system security on an inter-dealer  quotation system by the NASD
or held of  record  by  more  than  2,000  stockholders;  (iii)  cash in lieu of
fractional  shares of such  stock;  or (iv) any  combination  of the  foregoing.
Neither the VFSC  Certificate  nor the  Eastern  Certificate  provides  for such
appraisal rights.

         Holders  of VFSC  Common  Stock  will not have  appraisal  rights  with
respect to the Merger.

                                  LEGAL MATTERS

         The validity of the VFSC Common Stock  offered in  connection  with the
Merger will be passed upon by Sullivan & Worcester LLP,  Boston,  Massachusetts,
counsel to VFSC. Certain federal income tax consequences of the Merger and other
legal  matters in  connection  with the Merger will be passed upon by Sullivan &
Worcester LLP and Hale and Dorr LLP.


                                       93

<PAGE>


                                     EXPERTS

         The  consolidated  financial  statements of Eastern  Bancorp,  Inc. and
subsidiaries as of September 30, 1996 and 1995, and for each of the years in the
three-year  period ended September 30, 1996, have been incorporated by reference
herein and in the  Registration  Statement  in reliance  upon the report of KPMG
Peat Marwick LLP,  independent  certified  public  accountants,  incorporated by
reference  herein and upon the  authority of said firm as experts in  accounting
and auditing. The Report of KPMG Peat Marwick LLP refers to the adoption in 1995
of Statement of Financial Accounting Standards No. 122, "Accounting for Mortgage
Servicing  Rights,  an Amendment of FASB Statement No. 65."  Representatives  of
KPMG Peat  Marwick LLP are expected to be present at the Eastern  Meeting,  will
have an  opportunity  to make a statement if they wish to do so and are expected
to be available to respond to appropriate questions.

         The  consolidated   financial   statements  of  VFSC  and  subsidiaries
appearing in VFSC's Annual  Report on Form 10-K for the year ended  December 31,
1995  incorporated by reference  herein have been certified by Coopers & Lybrand
LLP,  independent  certified  public  accountants,  as set forth in their report
thereon included therein and incorporated herein by reference. Such consolidated
financial  statements are incorporated herein by reference in reliance upon such
report  given  upon the  authority  of such firm as experts  in  accounting  and
auditing. Representatives of Coopers & Lybrand LLP are expected to be present at
the VFSC Meeting,  will have an  opportunity to make a statement if they wish to
do so and are expected to be available to respond to appropriate questions.


                                       94

<PAGE>
                                                                      APPENDIX A

                      AGREEMENT AND PLAN OF REORGANIZATION

                                  By and Among

                     VERMONT FINANCIAL SERVICES CORPORATION


                              EASTERN BANCORP, INC.

                                       and

                            VERMONT FEDERAL BANK, FSB






                                November 13, 1996






<PAGE>


                                                       

                      AGREEMENT AND PLAN OF REORGANIZATION


         AGREEMENT AND PLAN OF REORGANIZATION  (this  "Agreement"),  dated as of
November  13, 1996,  by and among  Vermont  Financial  Services  Corporation,  a
Delaware   Corporation  (the  "Buyer"),   Eastern  Bancorp,   Inc.,  a  Delaware
corporation  (the  "Seller")  and Vermont  Federal  Bank,  FSB, the wholly owned
subsidiary of the Seller and a federal savings bank in stock form (the "Bank").

         The  parties  deem it  advisable  and in the  best  interests  of their
respective  stockholders  to consummate  the business  combination  provided for
herein.

         In consideration of the mutual covenants,  representations,  warranties
and agreements  contained herein,  and in consideration of (a) the execution and
delivery of the Seller  Option  Agreement (as  hereinafter  defined in Article I
hereof)  between  the Seller and the Buyer,  pursuant to which the Seller has on
this day  granted  the  Seller  Option  (as  defined in Article I hereof) to the
Buyer,  and (b) the execution and delivery by the Principal  Stockholders of the
Seller Stockholders'  Agreement (as such terms are defined in Article I hereof),
each as a condition and  inducement  to the Buyer to enter into this  Agreement,
the parties agree as follows:

                                    ARTICLE I

                                   DEFINITIONS

         Except as otherwise provided herein or as otherwise clearly required by
the context,  the following terms shall have the respective  meanings  indicated
when used in this Agreement:

         "Acquisition  Merger"  shall  mean the  merger of Seller  with and into
Buyer in accordance with the terms and conditions of this Agreement.

         "Acquisition  Price" shall have the meaning ascribed thereto in Section
2.09(a) hereof.

         "Acquisition  Transaction"  shall have the meaning  ascribed thereto in
Section 5.03 hereof.

         "Adjusted Acquisition Price" shall have the meaning ascribed thereto in
Section 2.09(a) hereof.
         "Agreement" shall mean this Agreement and Plan of Reorganization by and
among the Buyer, the Seller and the Bank.

         "Average  Closing  Price"  shall have the meaning  ascribed  thereto in
Section 2.09(a) hereof.

         "Bank" shall have the meaning  ascribed thereto in the preamble to this
agreement.

         "BHCA" shall mean the Bank Holding Company Act of 1956, as amended.

         "Buyer" shall have the meaning ascribed thereto in the preamble to this
Agreement.


<PAGE>


                                       -2-

         "Buyer  Balance  Sheet"  shall  have the  meaning  ascribed  thereto in
Section 3.05 hereof.

         "Buyer Common Stock" shall have the meaning ascribed thereto in Section
3.02(a) hereof.

         "Buyer Benefit Plan" shall have the meaning ascribed thereto in Section
3.18 hereof.

         "Buyer Pension Plan" shall have the meaning ascribed thereto in Section
3.18 hereof.

         "Buyer  Preferred  Stock"  shall have the meaning  ascribed  thereto in
Section 3.02(a) hereof.

         "Buyer Registration  Statement" shall have the meaning ascribed thereto
in Section 5.04 hereof.

         "Buyer Reports" shall have the meaning ascribed thereto in Section 3. l
2 hereof.

         "Buyer  Requisite  Vote"  shall have the  meaning  ascribed  thereto in
Section 3.04 hereof.

         "Cash  Conversion  Number" shall have the meaning  ascribed  thereto in
Section 2.14(e) hereof.

         "Cash  Designee  Shares"  shall have the  meaning  ascribed  thereto in
Section 2.14(e) hereof.

         "Cash  Distribution" shall have the meaning ascribed thereto in Section
2.09(a) hereof.

         "Cash Election Designee Shares" shall have the meaning ascribed thereto
in Section 2.14(e) hereof.

         "Cash  Election  Shares"  shall have the  meaning  ascribed  thereto in
Section 2.14(b) hereof.

         "Certificate"  shall  have the  meaning  ascribed  thereto  in  Section
2.11(a) hereof.

         "Certificate  of Merger"  shall have the  meaning  ascribed  thereto in
Section 2.07 hereof.

         "Closing Date" shall mean the date on which the Effective Time occurs.

         "CMPs" shall have the meaning ascribed thereto in Section 3.13 hereof.

         "Code" shall mean the Internal Revenue Code of 1986, as amended.

         "Companies"  shall have the meaning ascribed thereto in Section 4.10(a)
hereof.

         "Confidentiality  Agreement"  shall mean that certain letter  agreement
between the Buyer and the Seller dated August 15, 1996.

         "Confidential  Information"  shall have the meaning ascribed thereto in
Section 5.02(b) hereof.


<PAGE>


                                       -3-

         "Constituent  Corporations"  shall have the meaning ascribed thereto in
Section 2.01 hereof.

         "DGCL" shall mean the Delaware General Corporation Law, as amended.

         "Dissenting  Holder" shall have the meaning ascribed thereto in section
2.09(c) hereof.

         "Dissenting  Shares" shall have the meaning ascribed thereto in Section
2.09(c) hereof.

         "DOJ" shall mean the United States Department of Justice.

         "DPC Shares"  shall have the meaning  ascribed  thereto in Section 3.16
hereof.

         "Effective  Time" shall mean the  specific  time on the Closing Date at
which the Acquisition  Merger has become  effective  pursuant to the laws of the
State of Delaware.

         "Election  Deadline" shall have the meaning ascribed thereto in Section
2.14(c) hereof.

         "Election  Form"  shall have the  meaning  ascribed  thereto in Section
2.14(a) hereof.

         "Election Form Record Date" shall have the meaning  ascribed thereto in
Section 2.11(b) hereof.

         "EPA" shall mean the United States Environmental Protection Agency.

         "ERISA" shall mean the Employee Retirement Income Security Act of 1974,
as amended.

         "ERISA Affiliate" shall mean, with reference to any person,  within the
meaning of Section  414 (b),  (c),  (m) or (o) of the Code,  (a) any member of a
controlled  group of  corporations  that includes such person,  (b) any trade or
business,  whether or not  incorporated,  under common control with such person,
(c) any member of an  affiliated  service  group with such person,  and (iv) any
member of a group that is treated as a single  employer by  regulation  and that
includes such person.

         "Exchange Act" shall have the meaning  ascribed thereto in Section 3.05
hereof.

         "Exchange  Agent"  shall have the meaning  ascribed  thereto in Section
2.13 hereof.

         "Exchange  Ratio"  shall have the meaning  ascribed  thereto in Section
2.09(a) hereof.

         "FDIA" shall mean the Federal Deposit Insurance Act, as amended.

         "FDIC" shall mean the Federal Deposit Insurance Corporation.

         "Federal  Reserve  Board"  shall  mean the  Board of  Governors  of the
Federal Reserve System or the Federal Reserve Bank of Boston, as applicable.


<PAGE>


                                       -4-

         "FTC" shall mean the Federal Trade Commission.

         "GAAP"  shall  mean  generally  accepted   accounting   principles  and
practices  in  effect  from  time to  time  within  the  United  States  applied
consistently throughout the period involved.

         "HOLA" shall mean the Home Owners Loan Act of 1933, as amended.

         "Injunction" shall have the meaning ascribed thereto in Section 6.01(d)
hereof.

         "IRS" shall mean the United States Internal Revenue Service.

         "Loans" shall have the meaning ascribed thereto in Section 4.24 hereof.

         "Mailing  Date"  shall  have the  meaning  ascribed  thereto in Section
2.11(b) hereof.

         "Material  Adverse  Effect" shall mean with respect to Buyer or Seller,
or any other  entity,  a material  adverse  effect on the  assets,  liabilities,
business,   operations,   results  of  operations  or  condition  (financial  or
regulatory) of Buyer or Seller or such other entity, as the case may be, and its
subsidiaries, taken as a whole.

         "Merger  Consideration"  shall  have the  meaning  ascribed  thereto in
Section 2.09(a) hereof.

         "Minimum  Price"  shall have the  meaning  ascribed  thereto in Section
2.09(a) hereof.

         "NASD" shall mean the National Association of Securities Dealers, Inc.

         "Nasdaq-NM" shall mean the National  Association of Securities  Dealers
Automated Quotation - National Market.

         "No Election  Cash  Designee  Shares"  shall have the meaning  ascribed
thereto in Section 2.14(e) hereof.

         "No Election  Designee  Shares" shall have the meaning ascribed thereto
in Section 2.14(e) hereof.

         "No Election Shares" shall have the meaning ascribed thereto in Section
2.14(b) hereof.

         "OCC" shall mean the Office of the  Comptroller  of the Currency of the
United States Department of the Treasury.

         "OTS" shall mean the Office of Thrift  Supervision of the United States
Department of the Treasury.

         "PBGC" shall mean the Pension Benefit Guaranty Corporation.


<PAGE>


                                       -5-

         "Principal Stockholders" shall mean John A. Cobb, E. David Humphrey, W.
Stevens Sheppard and James M. Sutton.

         "Proxy  Statement"  shall have the meaning  ascribed thereto in Section
5.04(a) hereof.

         "Recapitalization"  shall have the meaning  ascribed thereto in Section
2.10 hereof.

         "Records"  means all records and  original  documents  in the  Seller's
possession  which pertain to and are utilized by the Seller and its subsidiaries
to  administer,  reflect,  monitor,  evidence or record  information  respecting
Seller's consolidated business and operations,  including but not limited to all
records and documents  relating to (a) corporate,  regulatory,  supervisory  and
litigation  matters,  (b) tax planning and payment of taxes,  (c)  personnel and
employment matters, and (d) the business or conduct of the consolidated business
of the Seller.

         "Requisite  Regulatory  Approvals"  shall  have  the  meaning  ascribed
thereto in Section 6.01(b) hereof.

         "SEC" shall have the meaning ascribed thereto in Section 3.04 hereof.

         "Securities Act" shall mean the Securities Act of 1933, as amended.

         "Seller"  shall have the meaning  ascribed  thereto in the  preamble to
this Agreement.

         "Seller  Affiliates" shall have the meaning ascribed thereto in Section
5.06 hereof.

         "Seller Affiliates  Agreement" shall mean the form of written agreement
to be executed  and  delivered to the Buyer prior to the  Effective  Time by the
Seller Affiliates, substantially in the form attached hereto as Exhibit C.

         "Seller  Balance  Sheet"  shall have the  meaning  ascribed  thereto in
Section 4.05 hereof.

         "Seller  Benefit  Plans"  shall have the  meaning  ascribed  thereto in
Section 4.11(a) hereof.

         "Seller  Common  Stock"  shall  have the  meaning  ascribed  thereto in
Section 4.02(a) hereof.

         "Seller Disclosure Schedule" shall have the meaning ascribed thereto in
Section 4.01(a) hereof.

         "Seller  Option" shall mean the option granted to the Buyer pursuant to
the Seller Option Agreement.

         "Seller  Option   Agreement"  shall  mean  that  certain  stock  option
agreement  of even date  herewith by and between the Buyer and the Seller in the
form attached as Exhibit A.



<PAGE>


                                       -6-

         "Seller Other Plans" shall have the meaning ascribed thereto in Section
4.11(a) hereof.

         "Seller  Pension  Plans"  shall have the  meaning  ascribed  thereto in
Section 4.11(a) hereof.

         "Seller  Preferred  Stock" shall have the meaning  ascribed  thereto in
Section 4.02(a) hereof.

         "Seller  Reports"  shall have the meaning  ascribed  thereto in Section
4.15 hereof.

         "Seller  Stock Option  Plans" shall mean the 1984 and 1987 stock option
plans of Seller.

         "Seller  Stockholders'   Agreement"  shall  mean  that  certain  letter
agreement  of even date  herewith  executed  and  delivered  to the Buyer by the
Principal Stockholders in the form attached hereto as Exhibit B.

         "Seller  Requisite  Vote"  shall have the meaning  ascribed  thereto in
Section 4.04 hereof.

         "Stock  Conversion  Number" shall have the meaning  ascribed thereto in
Section 2.14(e) hereof.

         "Stock Distribution" shall have the meaning ascribed thereto in Section
2.09(a) hereof.

         "Stock Election Cash Designee  Shares" shall have the meaning  ascribed
thereto in Section 2.14(e) hereof.

         "Stock  Election  Shares"  shall have the meaning  ascribed  thereto in
Section 2.14(b) hereof.

         "subsidiaries"  shall mean,  when used with  reference to a party,  any
corporation or other organization,  whether  incorporated or unincorporated,  of
which such  party or any other  subsidiary  of such  party is a general  partner
(excluding  partnerships the general partnership interests of which held by such
party or any  subsidiary  of such  party do not have a  majority  of the  voting
interests in such  partnership)  or, with respect to such  corporation  or other
organization, at least a majority of the securities or other interests having by
their terms ordinary  voting power to elect a majority of the board of directors
or others  performing  similar  functions  is  directly or  indirectly  owned or
controlled by such party or by any one or more of its  subsidiaries,  or by such
party and one or more of its subsidiaries.

         "Surviving  Corporation"  shall have the  meaning  ascribed  thereto in
Section 2.01 hereof.

         "Tax" shall have the  meaning  ascribed  thereto in Section  4.10(t)(A)
hereof.

         "Tax  Return"  shall  have the  meaning  ascribed  thereto  in  Section
4.10(t)(B) hereof.

         "Termination  Date" shall have the meaning  ascribed thereto in Section
8.01(b) hereof.



<PAGE>


                                       -7-

         "Trust  Account  Shares"  shall have the  meaning  ascribed  thereto in
Section 3.16 hereof.

         "Valuation  Period" shall have the meaning  ascribed thereto in Section
2.09(a) hereof.

         "Vermont  Commissioner" shall mean the Vermont Commissioner of Banking,
Insurance and Securities.

                                   ARTICLE II

                             THE ACQUISITION MERGER

         2.01 Surviving  Corporation.  In accordance with the provisions of this
Article II and Section 251 of the DGCL, at the Effective  Time,  Seller shall be
merged  with and  into  Buyer  (the two  merging  corporations  being  sometimes
collectively  referred  to herein  as the  "Constituent  Corporations")  and the
separate corporate existence of Seller shall cease. Buyer shall be the surviving
corporation in the Acquisition Merger (hereinafter  sometimes referred to as the
"Surviving  Corporation")  and shall continue its corporate  existence under the
laws of the  State of  Delaware.  The name of the  Surviving  Corporation  shall
continue to be "Vermont Financial Services Corporation".

         2.02 Purposes and Authorized Capital Stock of Surviving Corporation. As
of the  Effective  Time,  the  purposes  and  authorized  capital  stock  of the
Surviving  Corporation shall be as stated in the Certificate of Incorporation of
Buyer immediately prior to the Effective Time.

         2.03     Effect of the Acquisition Merger.

                  (a) At the  Effective  Time,  all  of  the  estate,  property,
         rights,   privileges,   powers  and   franchises  of  the   Constituent
         Corporations and all of their property,  real,  personal and mixed, and
         all the debts due on  whatever  account to any of them,  as well as all
         stock  subscriptions  and other  choses in action  belonging  to any of
         them, shall be transferred to and vested in the Surviving  Corporation,
         without  further act or deed,  and all claims,  demands,  property  and
         other interest shall be the property of the Surviving Corporation,  and
         the  title  to all  real  estate  vested  in  any  of  the  Constituent
         Corporations  shall not revert or be in any way  impaired  by reason of
         the  Acquisition   Merger,   but  shall  be  vested  in  the  Surviving
         Corporation.

                  (b) From and after the Effective Time, the rights of creditors
         of any Constituent Corporation shall not in any manner be impaired, nor
         shall any  liability or  obligation,  including  taxes due or to become
         due,  or any  claim  or  demand  in any  cause  existing  against  such
         corporation,  or any  stockholder,  director,  or officer  thereof,  be
         released or  impaired  by the  Acquisition  Merger,  but the  Surviving
         Corporation  shall be deemed to have assumed,  and shall be liable for,
         all liabilities and obligations of each of the Constituent Corporations
         in the  same  manner  and  to  the  same  extent  as if  the  Surviving
         Corporation  had itself incurred such  liabilities or obligations.  The
         stockholders, directors, and officers of the Constituent


<PAGE>


                                       -8-

         Corporations  shall continue to be subject to all  liabilities,  claims
         and demands  existing against them as such at or before the Acquisition
         Merger.  No action  or  proceeding  then  pending  before  any court or
         tribunal of the State of Delaware,  the State of Vermont,  the State of
         New Hampshire or otherwise in which any  Constituent  Corporation  is a
         party,  or in which any such  stockholder,  director,  or  officer is a
         party,  shall  abate or be  discontinued  by reason of the  Acquisition
         Merger,  but any such action or  proceeding  may be prosecuted to final
         judgment  as  though  no  merger  had  taken  place,  or the  Surviving
         Corporation  may be substituted as a party in place of any  Constituent
         Corporation by the court in which such action or proceeding is pending.

         2.04 Additional Actions.  If, at any time after the Effective Time, the
Surviving  Corporation  shall  consider or be advised  that any deeds,  bills of
sale,  assignments,  assurances  or any other actions or things are necessary or
desirable to vest,  perfect or confirm of record or  otherwise in the  Surviving
Corporation  its right,  title or  interest  in, to or under any of the  rights,
properties or assets of either of the Constituent Corporations acquired or to be
acquired by the Surviving Corporation as a result of, or in connection with, the
Acquisition  Merger or to otherwise carry out this  Agreement,  the officers and
directors of the Surviving  Corporation  shall and will be authorized to execute
and  deliver,  in the name and on  behalf  of the  Constituent  Corporations  or
otherwise, all such deeds, bills of sale, assignments and assurances and to take
and do, in the name and on behalf of the Constituent  Corporations or otherwise,
all such other  actions and things as may be  necessary  or  desirable  to vest,
perfect or confirm any and all right,  title and  interest in, to and under such
rights,  properties or assets in the Surviving Corporation or to otherwise carry
out the purposes and intent of this Agreement.

         2.05  Certificate  of  Incorporation  and By-laws.  The  Certificate of
Incorporation  and the By-Laws of Buyer, as in effect  immediately  prior to the
Effective Time, shall be the Certificate of Incorporation and the By-laws of the
Surviving  Corporation  and  shall  thereafter  continue  to  be  the  Surviving
Corporation's Certificate of Incorporation and By-Laws until amended as provided
therein or by applicable law.

         2.06  Directors  and  Officers.  The  directors  and  officers  of  the
Surviving  Corporation  shall be the directors and officers of Buyer immediately
prior to the  Effective  Time and, in  addition,  the Board of  Directors of the
Surviving  Corporation  shall  include  at  least  three  (3) and up to four (4)
additional  persons to be designated by Buyer prior to the Effective  Time,  who
shall be selected  from among the members of Seller's  Board of  Directors,  and
each  such  director  and  officer  shall  hold  office in  accordance  with the
Certificate of Incorporation and By-Laws of the Surviving  Corporation.  Subject
to the first sentence of this Section 2.06, the exact number of Seller directors
who  shall be  selected  to serve on the  Board of  Directors  of the  Surviving
Corporation  upon the  Effective  Time shall be  determined by Buyer in its sole
discretion.

         2.07 Effective Time; Conditions. If all of the conditions precedent set
forth in  Article  VI  hereof  have been  satisfied  or  waived  (to the  extent
permitted by law), and this Agreement has not otherwise been properly terminated
under Article VIII hereof,  the  appropriate  form of certificate of merger with
respect to the  Acquisition  Merger  shall be  prepared  by Buyer and Seller and



<PAGE>


                                       -9-

filed  and  recorded  pursuant  to  Section  251 of the DGCL  with the  Delaware
Secretary of State (as so filed and recorded,  the "Certificate of Merger"). The
Acquisition  Merger shall become  effective at, and the Effective Time shall be,
the time specified in the Certificate of Merger.

         2.08 Dissenters'  Appraisal Rights. Any Dissenting Holder (i) who files
with  Seller an  objection  to the  Acquisition  Merger in  writing  before  the
approval of this Agreement by the  stockholders of Seller and who states in such
objection  that he intends  to demand  payment  for his shares of Seller  Common
Stock if the  Acquisition  Merger is  concluded  and (ii) whose shares of Seller
Common Stock are not voted in favor of the Acquisition  Merger shall be entitled
to demand  payment for his shares of Seller Common Stock and an appraisal of the
value thereof,  subject to and in accordance  with the provisions of Section 262
of the DGCL.

         2.09     Effect on Outstanding Shares.

                  (a) Seller Common Stock. By virtue of the Acquisition  Merger,
         automatically and without any action on the part of the holder thereof,
         and subject to and in accordance  with Section 2.14 hereof,  each share
         of Seller Common Stock issued and outstanding  immediately prior to the
         Effective Time (other than  Dissenting  Shares and any such shares held
         directly or  indirectly by Buyer,  other than Trust Account  Shares and
         DPC Shares, and any such shares held as treasury stock by Seller) shall
         become and be converted  into either (i) an amount in cash equal to the
         sum of (x) $7.25 and (y) the product of 0.4900 and the Average  Closing
         Price (such total per share  purchase price being referred to herein as
         the  "Acquisition  Price" and such total per share  cash  amount  being
         referred  to herein as the "Cash  Distribution")  or (ii) the number of
         shares or fraction  of a share of Buyer  Common  Stock,  rounded to the
         nearest  ten-thousandth  of a share,  equal to the number  obtained  by
         dividing  the  Acquisition  Price by the  Average  Closing  Price (such
         number being  referred to herein as the "Exchange  Ratio" or the "Stock
         Distribution"); provided, however, that if the Average Closing Price is
         greater than or equal to $39.96 per share the  Acquisition  Price shall
         equal $26.83 and if the Average  Closing Price is less than or equal to
         $29.54  per share  but  greater  than or equal to $26.06  per share the
         Acquisition  Price shall equal $21.72.  If the Average Closing Price is
         less than  $26.06,  the  Acquisition  Price  shall equal the sum of (x)
         $7.25 and (y) the  product of 0.5553  and the  Average  Closing  Price.
         Notwithstanding the foregoing, however, if the Average Closing Price is
         less than $26.06 per share (the  "Minimum  Price"),  then Seller  shall
         have the right to terminate this Agreement  pursuant to Section 8.01(f)
         of this  Agreement,  unless Buyer elects,  in its sole  discretion,  to
         adopt  $21.72 (the  "Adjusted  Acquisition  Price") as the  Acquisition
         Price.  The parties hereto  acknowledge  and agree that the Acquisition
         Price shall be identical  without  regard to any election made pursuant
         to Section 2.14 hereof.  As of the Effective Time, each share of Seller
         Common Stock held  directly or  indirectly  by Buyer,  other than Trust
         Account  Shares and DPC Shares,  and held by Seller as  treasury  stock
         shall be canceled,  retired and cease to exist, and no payment shall be
         made with respect  thereto.  For purposes of this  Agreement,  "Average
         Closing  Price"  shall mean the  average of the  closing  bid prices of
         shares of Buyer  Common  Stock as reported on the  Nasdaq-NM  composite
         transactions  reporting system for the twenty consecutive  trading days
         (the "Valuation Period") ending on the fifth business day prior to


<PAGE>


                                      -10-

         the Closing  Date and "Merger  Consideration"  shall mean the shares of
         Buyer Common Stock and/or cash that holders of Seller  Common Stock are
         entitled to receive  hereunder.  Subject to the  provisions  of Section
         2.09(c) with  respect to  Dissenting  Shares,  each  certificate  which
         immediately prior to the Effective Time represented  outstanding shares
         of Seller Common Stock shall on and after the Effective  Time be deemed
         for all purposes to represent the Merger  Consideration  into which the
         shares of Seller Common Stock  represented  by such  certificate  shall
         have been converted pursuant to this Section 2.09(a).

                  (b) Buyer  Common  Stock.  Each  share of Buyer  Common  Stock
         issued and  outstanding  immediately  prior to the Effective Time shall
         remain  issued  and  outstanding  upon the  Effective  Time  and  shall
         constitute  one  share of  common  stock of the  Surviving  Corporation
         ("Surviving   Corporation   Common  Stock").   Each  certificate  which
         immediately prior to the Effective Time represented  outstanding shares
         of Buyer Common Stock shall on and after the  Effective  Time be deemed
         for all purposes to  represent  such like number of shares of Surviving
         Corporation  Common Stock issued and  outstanding  as of the  Effective
         Time in accordance with this Section 2.09(b).

                  (c) Dissenting  Shares.  No conversion  under Section  2.09(a)
         hereof shall be made with respect to the shares of Seller  Common Stock
         held by a Dissenting  Holder  (such shares being  referred to herein as
         "Dissenting  Shares");  provided,  however,  (i) each Dissenting  Share
         outstanding  immediately  prior  to the  Effective  Time  and held by a
         Dissenting  Holder  who  shall,  at or  prior  to the  Effective  Time,
         withdraw his demand for  appraisal or lose his right of  appraisal,  in
         either case pursuant to the applicable  provisions of the DGCL shall be
         deemed to be  converted,  as of the  Effective  Time,  into the  Merger
         Consideration   payable  with  respect  to  such  Dissenting  Share  in
         accordance  with the  terms of  Section  2.09(a)  hereof  and (ii) each
         Dissenting Share  outstanding  immediately  prior to the Effective Time
         and held by a Dissenting  Holder who shall,  after the Effective  Time,
         withdraw his demand for  appraisal or lose his right of  appraisal,  in
         either case pursuant to the applicable provisions of the DGCL, shall be
         deemed  to be  converted,  as of the  Effective  Time,  into the  Stock
         Distribution  or the Cash  Distribution as the Buyer shall determine in
         its sole and absolute discretion.  For purposes of this Agreement,  the
         term "Dissenting Holder" shall mean a holder of shares of Seller Common
         Stock  who  has  demanded  appraisal  rights  in  compliance  with  the
         applicable  provisions of the DGCL  concerning the right of such holder
         to dissent  from the  Acquisition  Merger and demand  appraisal of such
         holder's shares of Seller Common Stock.

         2.10  Anti-Dilution.  In the event that during the period  beginning on
the  first day of the  Valuation  Period  and  ending  on the  Closing  Date the
outstanding  shares of Buyer Common Stock shall have been increased,  decreased,
changed into or exchanged for a different number or kind of shares or securities
through  reorganization,  recapitalization,  reclassification,  stock  (or other
non-cash) dividend,  stock split,  reverse stock split, or other like changes in
Buyer's   capitalization  (a   "Recapitalization"),   then  an  appropriate  and
proportionate  adjustment  shall be made to the number and/or kind of securities
to be  delivered  to the holders of Seller  Common  Stock who are to receive the
Stock Distribution so that each such holder of Seller Common Stock shall receive



<PAGE>


                                      -11-

under Section  2.09(a)  hereof the number of shares of Buyer Common Stock and/or
other  securities  that such holder would have received if the  Recapitalization
had occurred  immediately  after the Effective Time.  Nothing  contained in this
Section 2.10 is intended to mean that Buyer may engage in a Recapitalization for
the intended  purpose of affecting the Average Closing Price in a way that would
be adverse to the interests of Seller and its stockholders.

         2.11     Exchange Procedures.

                  (a) Certificates which represent shares of Seller Common Stock
         that are  outstanding  immediately  prior to the Effective Time (each a
         "Certificate") and are converted into the Merger Consideration pursuant
         to this  Article  II shall,  after  the  Effective  Time,  be deemed to
         represent  the Merger  Consideration  into which such  shares have been
         converted  and shall be  exchangeable  by the  holders  thereof  in the
         manner  provided in the transmittal  materials  described below for (i)
         new  certificates  representing  the shares of Buyer  Common Stock into
         which such shares have been converted and/or (ii) a check for the total
         cash amount into which such shares have been converted.

                  (b) Following  the meeting of Seller's and Buyer's  respective
         stockholders  contemplated  by  Section  5.05  hereof  and  twenty-five
         business days prior to the  anticipated  Closing Date, or on such other
         date as may be  mutually  agreed  upon  by the  parties  (the  "Mailing
         Date"),  the  Exchange  Agent  shall  send to each  holder of record of
         shares of Seller  Common Stock  outstanding  as of five  business  days
         prior  to  the  Mailing  Date  (the   "Election   Form  Record  Date"),
         transmittal  materials and the Election Form as provided for in Section
         2.14  hereof  (which  materials  and form shall be  approved by Seller,
         which  approval  shall  not  be  unreasonably   withheld)  for  use  in
         exchanging   the   Certificates   for  such   shares   for  the  Merger
         Consideration  into which such shares of Seller  Common Stock have been
         converted pursuant to this Article II. Upon surrender of a Certificate,
         together  with a duly  executed  letter  of  transmittal  and any other
         required documents, the holder of such Certificate shall be entitled to
         receive,  in exchange  therefor,  as soon as practicable  following the
         Effective  Time, a certificate for the number of shares of Buyer Common
         Stock  and/or a check  for the cash  amount  to which  such  holder  is
         entitled, and such Certificate shall forthwith be canceled. Buyer shall
         use all  reasonable  efforts to cause the Exchange  Agent to distribute
         the Merger  Consideration  as  promptly  as  practicable  to the former
         holders of the Certificates.  No dividend or other distribution payable
         after the  Effective  Time with  respect to Buyer Common Stock shall be
         paid to the holder of any unsurrendered  Certificate representing Stock
         Election Shares until the holder thereof surrenders such Certificate in
         accordance  with the provisions of this Article II and the  transmittal
         materials,  at which time such holder shall  receive all  dividends and
         distributions,   without  interest  thereon,   previously  payable  but
         withheld from such holder pursuant hereto. No interest shall be paid on
         the cash amount payable with respect to any  unsurrendered  Certificate
         representing  Cash Election Shares,  and such cash amount shall be paid
         at such time as such Certificate is properly  surrendered by the holder
         thereof.  After the Effective Time,  there shall be no transfers on the
         stock  transfer  books of Seller of shares of Seller Common Stock which
         were  issued  and  outstanding  at the  Effective  Time  and  converted
         pursuant to the provisions of this Article II. If, after the


<PAGE>


                                      -12-

         Effective Time, Certificates are presented for transfer to Seller, they
         shall  be  canceled  and   exchanged   for  the  Merger   Consideration
         deliverable  in respect  thereof as determined  in accordance  with the
         provisions and procedures set forth in this Article II.

                  (c) In lieu of the  issuance  of  fractional  shares  of Buyer
         Common Stock pursuant to the applicable  provisions of Section  2.09(a)
         hereof,  cash  adjustments,  without  interest,  shall  be  paid to the
         holders of Seller Common Stock in respect of any fractional  share that
         would  otherwise  be issuable,  and the amount of such cash  adjustment
         shall be equal to an  amount in cash  determined  by  multiplying  such
         holder's  fractional  interest by the Acquisition  Price (rounded up to
         the nearest  cent).  For purposes of determining  whether,  and in what
         amounts,  a particular  holder of Seller Common Stock would be entitled
         to receive  cash  adjustments  under this  Section  2.11(c),  shares of
         record held by such holder and represented by two or more  Certificates
         shall be aggregated.

                  (d) After the Effective  Time,  holders of Seller Common Stock
         shall  have no rights as  stockholders  of  Seller,  other  than (i) to
         receive  the Merger  Consideration  into  which  such  shares of Seller
         Common Stock have been converted and fractional share payments, if any,
         pursuant to the provisions of Section 2.11(c) above and (ii) the rights
         afforded to any Dissenting  Holder under  applicable  provisions of the
         DGCL.

                  (e) Any amounts remaining  unclaimed by stockholders of Seller
         twenty-four  months  after the  Effective  Time (or such  earlier  date
         immediately  prior to such time as such amounts would otherwise escheat
         to or become property of any governmental  entity) shall, to the extent
         permitted  by  applicable  law,  become the  property of Buyer free and
         clear of any  claims of  interest  of any  person  previously  entitled
         thereto;  provided,  however,  that  Buyer  shall send  30-days'  prior
         written notice to former  stockholders of Seller at such  stockholders'
         last known addresses as reflected in Seller's stockholder records prior
         to Buyer's taking possession of any such unclaimed amounts

                  (f)  Notwithstanding  anything contained in this Section 2.11,
         neither Buyer,  Seller, the Surviving  Corporation nor any other person
         shall be liable to any former  holder of shares of Seller  Common Stock
         for any shares or any dividends or  distributions  with respect thereto
         or any other  cash  amounts  properly  delivered  to a public  official
         pursuant to applicable abandoned property, escheat or similar laws.

                  (g) In the event any Certificate  shall have been lost, stolen
         or  destroyed,  upon receipt of  appropriate  evidence as to such loss,
         theft or  destruction  and to the ownership of such  Certificate by the
         person claiming such Certificate to be lost,  stolen or destroyed,  and
         the  receipt by Buyer of  appropriate  and  customary  indemnification,
         Buyer will  deliver in  exchange  for such  lost,  stolen or  destroyed
         Certificate the Merger  Consideration and the fractional share payment,
         if any, deliverable in respect thereof as determined in accordance with
         this Article II.



<PAGE>


                                      -13-

                  (h) If any  Merger  Consideration  is to be  issued  in a name
         other  than  that in which  the  Certificate  surrendered  in  exchange
         therefor is registered, it shall be a condition of the issuance thereof
         that the  Certificate  so  surrendered  shall be properly  endorsed (or
         accompanied by an appropriate  instrument of transfer) and otherwise in
         proper  form for  transfer  (including,  but not  limited  to, that the
         signature  of  the  transferor  shall  be  properly   guaranteed  by  a
         commercial  bank,  trust  company or member  firm of the New York Stock
         Exchange or other eligible guarantor institution),  and that the person
         requesting such exchange shall pay to the Exchange Agent in advance any
         transfer  or other  taxes  required  by reason of the  delivery  of the
         Merger  Consideration  in any name  other  than that of the  registered
         holder  of the  Certificate  surrendered,  or  required  for any  other
         reason,  or  shall  establish  to the  reasonable  satisfaction  of the
         Exchange Agent that such tax has been paid or is not payable.

         2.12  Treatment  of  Seller  Stock  Options.  As  soon  as  practicable
following  the date of the  meeting of  Seller's  stockholders  contemplated  by
Section  5.05  hereof,  and in any event not later than ten (10)  business  days
prior to the Effective Time, each holder of a then  outstanding  stock option to
purchase shares of Seller Common Stock pursuant to the Seller Stock Option Plans
(it being  understood that the aggregate number of shares of Seller Common Stock
subject  to  purchase  under  such  stock  options  is not or  shall  not at the
Effective  Time be more than 398,975  shares) shall be entitled to exercise such
option (whether or not such option would otherwise have been exercisable) at the
exercise  price  thereof,  and if such options are not so exercised at such time
prior to the Effective Time, then each such holder shall be entitled to elect by
written  notice to Buyer,  delivered  not later than such ten (10) business days
prior to the  Effective  Time,  one of the two  following  alternatives:  (i) to
receive, immediately prior to the Effective Time, from Seller in cancellation of
each such option a cash  payment in an amount equal to the excess of $24.28 over
the per share exercise price of such option,  multiplied by the number of shares
covered  by such  option or (ii) to have each such  option,  upon the  Effective
Time, converted into an option to purchase shares of Buyer Common Stock with the
following terms:

                           (A) the  number  of  shares  of  Buyer  Common  Stock
                  subject to such  option  shall be equal to the  product of the
                  number of shares of Seller  Common  Stock  previously  subject
                  thereto and the  Exchange  Ratio,  rounded down to the nearest
                  whole share;

                           (B) the  exercise  price  per  share of Buyer  Common
                  Stock  subject to such option  shall be equal to the  exercise
                  price per  share of Seller  Common  Stock  previously  subject
                  thereto  divided  by the  Exchange  Ratio,  rounded  up to the
                  nearest cent;

                           (C) the duration and other terms of such option shall
                  be  unchanged,  except that all  references to Seller shall be
                  deemed to be references to Buyer;

                           (D) Buyer shall assume the option as contemplated by 
                  Section 424(a) of the Code; and


<PAGE>


                                      -14-


                           (E)  with  respect  to any  such  option  that  is an
                  incentive  stock  option  within the meaning of Section 422 of
                  the Code,  Buyer shall take such actions  (other than delaying
                  the date on which such option becomes  exercisable  beyond the
                  date on which it would otherwise become  exercisable  pursuant
                  to the terms  thereof) as may be necessary or  appropriate  to
                  cause  such  option,  upon being  converted  into an option to
                  purchase  shares of Buyer  Common  Stock,  to  remain  such an
                  incentive stock option.

         If any such holder fails to either  exercise such  holder's  options as
provided for above or elect either of the other two foregoing alternatives, then
such holder's  options shall  terminate at the Effective Time as provided in the
Seller Stock Option Plans.

         2.13  Exchange  Agent.  Prior to the Election  Form Record Date,  Buyer
shall  appoint  an  exchange  agent  reasonably  acceptable  to Seller (it being
acknowledged  and agreed by Seller that Vermont  National Bank is so acceptable)
for the purpose of exchanging  certificates  representing shares of Buyer Common
Stock for Certificates (the "Exchange Agent").  Buyer shall issue and deliver on
the Closing Date to the Exchange Agent  certificates  representing the shares of
Buyer  Common Stock to be issued and shall  deposit with the Exchange  Agent the
aggregate  cash  amount  to be  paid  in  consideration  of the  aggregate  Cash
Distribution and in lieu of fractional  share interests,  all in accordance with
the terms of this Article II.

         2.14  Election  Procedures.  The  election  to receive  shares of Buyer
Common  Stock or cash in  exchange  for  shares of Seller  Common  Stock and the
allocation  of shares of Buyer Common Stock and cash among  holders of shares of
Seller Common Stock shall be conducted as follows:

                  (a) The  Exchange  Agent  shall mail to each  holder of record
         (or,  in the  case  of  individuals  who  have  established  individual
         retirement accounts ("IRAs"),  to such individuals,  treating each such
         individual  and his or her IRA(s) as a single holder of record for this
         purpose) of shares of Seller Common Stock  outstanding  at the Election
         Form Record Date an election form (the "Election Form"),  together with
         appropriate transmittal materials, on the Mailing Date.

                  (b) The  Election  Form  shall  permit a holder  of  shares of
         Seller  Common  Stock to  elect,  with  respect  to some or all of such
         holder's  shares of  Seller  Common  Stock,  (i) to  receive  the Stock
         Distribution  (the "Stock Election  Shares"),  (ii) to receive the Cash
         Distribution  (the "Cash Election  Shares"),  or (iii) to indicate that
         such holder makes no election (the "No Election Shares").

                  (c) Any shares of Seller  Common  Stock with  respect to which
         the holder  thereof shall not, as of the Election  Deadline (as defined
         below), have made such an election by submission to the Exchange Agent,
         of a properly completed Election Form shall be deemed to be No Election
         Shares.  "Election  Deadline"  means  5:00  p.m.,  local  time,  on the
         fifteenth


<PAGE>


                                      -15-

         business day following but not including the Mailing Date or such other
         date as Buyer and Seller shall mutually agree upon in writing.

                  (d) Any  election  shall have been  properly  made only if the
         Exchange Agent shall have received a properly  completed  Election Form
         by the  Election  Deadline.  Subject  to  Section  2.11(g)  hereof,  an
         Election Form will be properly  completed only if accompanied by either
         (i) certificates representing all shares of Seller Common Stock covered
         thereby  or  (ii)  an   appropriate   guarantee  of  delivery  of  such
         certificates  as set  forth in the  Election  Form  from a member  of a
         national securities exchange or the NASD, or a commercial bank or trust
         company in the United States, provided that if the certificates are not
         delivered  by the time set forth in the  guarantee  of delivery  (which
         time may not be  later  than  two  business  days  after  the  Election
         Deadline),  the holder shall be entitled  only to receive in respect of
         each share of Seller Common Stock  represented by such certificates the
         Merger  Consideration  to be received by holders of No Election Shares,
         subject to the allocation and other provisions of this Section 2.14 and
         Section 2.11 hereof. Any Election Form may be revoked or changed by the
         person  submitting  such Election Form to the Exchange Agent by written
         notice to the Exchange  Agent,  provided such notice is received by the
         Exchange Agent at or prior to the Election Deadline. The Exchange Agent
         shall  have  reasonable  discretion  to  determine  when any  election,
         modification  or revocation is received and whether any such  election,
         modification or revocation has been properly made.

                  (e) If the aggregate  number of Stock Election Shares does not
         equal the Stock  Conversion  Number  (as  defined  below),  within  ten
         business days after the Election  Deadline,  unless the Effective  Time
         has not yet occurred,  in which case as soon thereafter as practicable,
         the Exchange  Agent shall  allocate  among  holders of shares of Seller
         Common Stock  outstanding  at the Effective  Time the rights to receive
         with  respect  to each such  share the Stock  Distribution  or the Cash
         Distribution as follows:

                  (i)      if the number of Stock Election Shares is less than 
                           the Stock Conversion Number, then

                           (A)      all Stock Election Shares will be converted 
                  into the right to receive the Stock Distribution,

                           (B) the  Exchange  Agent will  select,  on a pro rata
                  basis,  first from among the holders of No Election  Shares, a
                  sufficient  number  of  such  shares  ("No  Election  Designee
                  Shares") such that the number of No Election  Designee  Shares
                  will, when added to the number of Stock Election Shares, equal
                  as closely as practicable the Stock Conversion Number, and all
                  such No Election  Designee  Shares will be converted  into the
                  right to receive the Stock Distribution,

                           (C) if,  after  giving  effect to clauses (A) and (B)
                  above,  the number of Stock  Election  Shares plus No Election
                  Designee Shares is less than the Stock Conversion  Number, the
                  Exchange Agent will select, on a pro rata basis, from among


<PAGE>


                                      -16-

                  the holders of Cash Election  Shares,  a sufficient  number of
                  such shares ("Cash  Election  Designee  Shares") such that the
                  number of Cash Election  Designee  Shares will,  when added to
                  the number of No Election  Designee  Shares and Stock Election
                  Shares,  equal as closely as practicable the Stock  Conversion
                  Number,   and  all  Cash  Election  Designee  Shares  will  be
                  converted  into the right to receive  the Stock  Distribution,
                  and

                           (D) the  Cash  Election  Shares  and the No  Election
                  Shares not so selected as Cash Election  Designee Shares or No
                  Election  Designee  Shares,  respectively,  shall be converted
                  into the right to receive the Cash Distribution; or

                  (ii) if the aggregate number of Stock Election Shares is 
                       greater than the Stock Conversion Number, then

                           (A) all Cash Election Shares will be converted into 
                  the right to receive the Cash Distribution,

                           (B) the  Exchange  Agent will  select,  on a pro rata
                  basis,  first from among the holders of No Election  Shares, a
                  sufficient  number of such shares ("No  Election Cash Designee
                  Shares")  such that the number of No  Election  Cash  Designee
                  Shares will,  when added to the number of Cash Election Shares
                  and Dissenting  Shares,  equal as closely as  practicable  the
                  Cash Conversion Number (as defined below), and all No Election
                  Cash  Designee  Shares  will be  converted  into the  right to
                  receive the Cash Distribution,

                           (C) if,  after  giving  effect to clauses (A) and (B)
                  above,  the number of Cash  Election  Shares  plus No Election
                  Cash Designee Shares plus  Dissenting  Shares is less than the
                  Cash Conversion  Number,  the Exchange Agent will select, on a
                  pro rata  basis,  from  among the  holders  of Stock  Election
                  Shares,  a sufficient  number of such shares ("Stock  Election
                  Cash Designee  Shares") such that the number of Stock Election
                  Cash  Designee  Shares will,  when added to the number of Cash
                  Election  Shares  and No  Election  Cash  Designee  Shares and
                  Dissenting  Shares,  equal as closely as practicable  the Cash
                  Conversion Number, and all Stock Election Cash Designee Shares
                  will  be  converted   into  the  right  to  receive  the  Cash
                  Distribution, and

                           (D) the Stock  Election  Shares  and the No  Election
                  Shares not so selected as Stock Election Cash Designee  Shares
                  or No Election Cash  Designee  Shares,  respectively,  will be
                  converted into the right to receive the Stock Distribution.

"Cash Conversion Number" means the number of outstanding shares of Seller Common
Stock  as of the  Effective  Time,  including  all  Dissenting  Shares,  if any,
multiplied by the ratio of $7.25 to the  Acquisition  Price.  "Stock  Conversion
Number" means the number of outstanding  shares of Seller Common Stock as of the
Effective Time minus the Cash Conversion Number.



<PAGE>


                                      -17-

                  (f) The  proration  process to be used by the  Exchange  Agent
         shall be as the Exchange Agent deems  equitable in its sole  reasonable
         discretion,  provided that each holder of Stock Election  Shares shall,
         to the greatest extent  possible,  except for rounding to whole numbers
         of shares,  be subject to the same  degree of  proration  as each other
         holder of Stock Election Shares.

                  (g) In the event that this  Agreement  is duly  terminated  in
         accordance  with  Section  8.01  hereof  after the  Mailing  Date,  the
         Exchange  Agent shall use all  reasonable  efforts to effect the prompt
         return of stock certificates representing shares of Seller Common Stock
         submitted thereto with Election Forms as provided for hereunder.


                                   ARTICLE III

                     REPRESENTATIONS AND WARRANTIES OF BUYER

         Buyer hereby represents and warrants to Seller and the Bank as follows:

         3.01     Corporate Organization.

                  (a)  The  Buyer  is  a  corporation  duly  organized,  validly
         existing and in good standing  under the laws of the State of Delaware.
         The  Buyer  has the  corporate  power and  authority  to own,  lease or
         operate all of its  properties  and assets and to carry on its business
         as it is now being  conducted,  and is duly licensed or qualified to do
         business  in each  jurisdiction  in which the  nature  of the  business
         conducted  by it or the  character  or location of the  properties  and
         assets  owned,  leased  or  operated  by it  makes  such  licensing  or
         qualification necessary,  except where the failure to be so licensed or
         qualified  would not result in, with  respect to the Buyer,  a Material
         Adverse  Effect.  The Buyer is a bank holding  company duly  registered
         with the Federal  Reserve  Board  under the BHCA.  The  certificate  of
         incorporation  and the  by-laws  of Buyer,  copies  of which  have been
         provided  to Seller,  are true,  complete  and  correct  copies of such
         documents as in effect on the date hereof.

                  (b) Each  subsidiary of the Buyer is duly  organized,  validly
         existing  and  in  corporate  good  standing  under  the  laws  of  the
         jurisdiction of its incorporation. Each subsidiary of the Buyer has the
         corporate  power and  authority  to own,  lease or  operate  all of its
         properties  and assets and to carry on its  business as it is now being
         conducted,  and is duly  licensed or  qualified  to do business in each
         jurisdiction in which the nature of the business conducted by it or the
         character or location of the  properties and assets owned,  leased,  or
         operated by it makes such licensing or qualification necessary,  except
         where  the  failure  to be  so  licensed  or  qualified  would  neither
         individually  nor in the  aggregate,  result  in,  with  respect to the
         Buyer, a Material Adverse Effect.

         3.02 Capitalization. The authorized capital stock of the Buyer consists
of  20,000,000  shares of common  stock,  par value  $1.00 per share (the "Buyer
Common Stock"), and 5,000,000 shares of preferred stock, par value $1.00 per


<PAGE>


                                      -18-

share (the "Buyer Preferred Stock").  As of the close of business on October 31,
1996,  there  were  4,886,704  shares  of the  Buyer  Common  Stock  issued  and
outstanding and no shares of the Buyer  Preferred Stock issued and  outstanding.
As of the close of business on October 31, 1996,  there were also 184,018 shares
of the Buyer Common Stock held in the Buyer's treasury and 214,125 shares of the
Buyer Common Stock  reserved for issuance  upon  exercise of  outstanding  stock
options.  All issued and outstanding  shares of the Buyer Common Stock have been
duly authorized and validly issued and are fully paid, nonassessable and free of
preemptive  rights,  with  no  personal  liability  attaching  to the  ownership
thereof.

         3.03     Authority; No Violation.

                  (a) The  Buyer  has full  corporate  power  and  authority  to
         execute and deliver this Agreement and to consummate  the  transactions
         contemplated  hereby.  The execution and delivery of this Agreement and
         the consummation of the transactions contemplated hereby have been duly
         and validly  approved by the Board of Directors of the Buyer. The Board
         of  Directors  of  Buyer  has  directed  that  this  Agreement  and the
         transactions  contemplated  hereby be submitted to the  stockholders of
         Buyer for  approval  at a  meeting  of such  stockholders  and no other
         corporate  proceedings  on the  part  of the  Buyer  are  necessary  to
         consummate any of the  transactions  so contemplated by this Agreement.
         This Agreement has been duly and validly  executed and delivered by the
         Buyer and  (assuming due  authorization,  execution and delivery by the
         Seller and the Bank)  constitutes  the valid and binding  obligation of
         the Buyer,  enforceable against the Buyer in accordance with its terms,
         except  that  enforcement  hereof may be  limited by the  receivership,
         conservatorship  and  supervisory  powers of bank  regulatory  agencies
         generally as well as bankruptcy, insolvency, reorganization, moratorium
         or other  similar  laws  affecting  enforcement  of  creditors'  rights
         generally and except that enforcement thereof may be subject to general
         principles of equity  (regardless of whether  enforcement is considered
         in a proceeding in equity or at law) and the  availability of equitable
         remedies.

                  (b) Neither the  execution  and delivery of this  Agreement by
         the  Buyer  nor  the  consummation  by the  Buyer  of the  transactions
         contemplated by this Agreement, nor compliance by the Buyer with any of
         the terms or provisions of this  Agreement,  will (i) assuming that the
         consents  and  approvals  referred  to in Section  3.04 hereof are duly
         obtained,  violate any  statute,  code,  ordinance,  rule,  regulation,
         judgment,  order, writ, decree or injunction applicable to the Buyer or
         any  of its  subsidiaries  or any of  their  respective  properties  or
         assets,  or, (ii)  violate,  conflict  with,  result in a breach of any
         provisions of,  constitute a default (or an event which, with notice or
         lapse of time, or both,  would  constitute a default) under,  result in
         the termination of,  accelerate the performance  required by, or result
         in a right of termination or  acceleration or the creation of any lien,
         security  interest,  charge  or  other  encumbrance  upon  any  of  the
         respective properties or assets of the Buyer or any of its subsidiaries
         under,  any  of  the  terms,   conditions  or  provisions  of  (A)  the
         certificate of  incorporation  or other charter document of like nature
         or by-laws of the Buyer, or such Buyer subsidiary,  as the case may be,
         or (B) any note, bond,  mortgage,  indenture,  deed of trust,  license,
         lease,  agreement or other  instrument or obligation to which the Buyer
         


<PAGE>

                                      -19-

         or any of its  subsidiaries is a party thereto as issuer,  guarantor or
         obligor,  or by which  they or any of their  respective  properties  or
         assets may be bound or affected,  except, in the case of clause (ii)(B)
         above,  for such  violations,  conflicts,  breaches or  defaults  which
         either  individually or in the aggregate will not result,  with respect
         to the Buyer, in a Material Adverse Effect.

         3.04 Consents and Approvals.  Except for consents, waivers or approvals
of, notice to, or filings or registrations  with, the Federal Reserve Board, the
DOJ, the FTC, the Vermont  Commissioner,  the Securities and Exchange Commission
(the "SEC"),  the NASD, the Delaware Secretary of State, and certain state "Blue
Sky" or securities commissioners,  no consents, waivers or approvals of, notices
to,  or  filings  or  registrations  with,  any  public  body or  authority  are
necessary,  and  no  permits,  consents,  waivers,   clearances,   approvals  or
authorizations of or notices to any  non-governmental  or  non-regulatory  third
parties  (which  term  does not  include  the  stockholders  of the  Buyer)  are
necessary,  in  connection  with the execution and delivery by the Buyer of this
Agreement or the consummation by the Buyer of the  transactions  contemplated by
this Agreement (except Section 5.17 hereof). The affirmative vote of the holders
of  two-thirds of the  outstanding  shares of the Buyer Common Stock (the "Buyer
Requisite  Vote") is the only vote of the  holders of any class or series of the
Buyer's  capital stock or other  securities  necessary to approve this Agreement
and the  transactions  contemplated  hereby,  including  without  limitation the
Acquisition Merger.

         3.05 Financial  Statements.  The Buyer has made available to the Seller
copies of (a) the consolidated  balance sheets of the Buyer and its subsidiaries
as of December 31 for the fiscal years 1993  through  1995,  inclusive,  and the
related consolidated  statements of income,  changes in stockholders' equity and
cash flows for the fiscal years 1993 through 1995, inclusive, as reported in the
Buyer's  Annual  Reports on Form 10-K for each of the three  fiscal  years ended
December  31,  1993  through  December  31,  1995  filed  with the SEC under the
Securities  Exchange Act of 1934, as amended (the "Exchange  Act"), in each case
accompanied  by  the  audit  report  of  Coopers  &  Lybrand  LLP,   independent
accountants for the Buyer, and (b) the unaudited  consolidated balance sheets of
Buyer and its  subsidiaries as of September 30, 1996 and September 30, 1995, the
related unaudited consolidated statements of income and changes in stockholders'
equity for the nine months ended  September  30, 1996 and September 30, 1995 and
the related unaudited consolidated  statements of cash flows for the nine months
ended  September  30, 1996 and  September  30, 1995,  all as reported in Buyer's
Quarterly  Report on Form 10-Q for the quarter  ended  September  30, 1996 filed
with the SEC under the Exchange Act. The December 31, 1995 consolidated  balance
sheet of the Buyer (the "Buyer  Balance  Sheet")  (including  the related notes,
where  applicable)  and  the  other  financial  statements  referred  to  herein
(including  the  related  notes,  where  applicable)  fairly  present,  and  the
financial  statements  to be included in any  reports or  statements  (including
reports on Forms 10-Q, 10-K and 8-K) to be filed by the Buyer with the SEC after
the date hereof will fairly present,  the  consolidated  financial  position and
results  of  the   consolidated   operations  and  cash  flows  and  changes  in
stockholders' equity of the Buyer and its subsidiaries for the respective fiscal
periods  or as of the  respective  dates  therein  set  forth;  and each of such
statements  (including the related notes, where applicable) has been and will be
prepared  in  accordance  with GAAP  consistently  applied  during  the  periods
involved,  except as otherwise set forth in the notes thereto  (subject,  in the
case of unaudited interim statements, to normal year-end adjustments). The books



<PAGE>


                                      -20-

and  records  of the  Buyer  and its  subsidiaries  have  been,  and are  being,
maintained  in  accordance  with  GAAP  and  applicable   legal  and  regulatory
requirements and reflect only actual transactions.

         3.06 Absence of Undisclosed Liabilities.  As of December 31, 1995, none
of the  Buyer  or any  of its  subsidiaries  had  any  obligation  or  liability
(contingent or otherwise) that is material on a consolidated basis to the Buyer,
or that when  combined  with all similar  obligations  or  liabilities  would be
material on a consolidated basis to the Buyer,  except as disclosed or reflected
in the Buyer's Quarterly Report on Form 10-Q for the quarter ended September 30,
1996.

         3.07  Broker's  Fees.  Neither  the  Buyer nor any of its  officers  or
directors  has employed any broker or finder or incurred any  liability  for any
broker's  fees,  commissions  or  finder's  fees in  connection  with any of the
transactions contemplated by this Agreement,  except that Buyer has engaged, and
will pay a fee or commission to, Tucker Anthony Incorporated.

         3.08 Absence of Certain Changes or Events. Since December 31, 1995, the
Buyer and its subsidiaries have not incurred any material  liability,  except in
the ordinary course of their business consistent with their past practices,  nor
has there  been any change in the  assets,  liabilities,  business,  operations,
results of operations or condition of the Buyer or any of its subsidiaries which
has  had or  could  be  reasonably  expected  to  have,  individually  or in the
aggregate, a Material Adverse Effect on the Buyer.

         3.09  Legal  Proceedings.  There  is no  pending  or,  to  the  Buyer's
knowledge,  threatened  legal,  administrative,  arbitral,  or other proceeding,
claim, action or governmental  investigation  against Buyer or any subsidiary of
the  Buyer  or  challenging  the  validity  or  propriety  of  the  transactions
contemplated by this Agreement, as to which there is a reasonable probability of
an adverse determination and which, if adversely determined, would have or could
be reasonably  expected to have,  individually  or in the aggregate,  a Material
Adverse Effect on the Buyer or otherwise materially adversely affect the Buyer's
ability to  perform  its  obligations  under  this  Agreement,  nor is there any
judgment,  decree,  injunction,  rule or order of any legal,  administrative  or
governmental body or arbitrator  outstanding against the Buyer or any subsidiary
of the Buyer having any such effect.

         3.10 Agreements with Banking Authorities.  Neither Buyer nor any of its
subsidiaries is a party to any commitment letter, written agreement,  memorandum
of  understanding  or  order  to cease  and  desist  with,  or has  adopted  any
resolutions at the request of, any federal or state governmental  entity charged
with the  supervision or regulation of banks,  bank holding  companies,  savings
associations  or savings and loan holding  companies or engaged in the insurance
of bank or savings association  deposits which restricts  materially the conduct
of its  business,  or in any manner  relates  to its  capital  adequacy,  credit
policies, management or overall safety and soundness or such entity's ability to
perform its obligations hereunder.

         3.11 Material Agreements.  Except as set forth in the index of exhibits
in Buyer's Annual Report on Form 10-K for the year ended December 31, 1995 or in
Buyer's Quarterly Reports for the fiscal quarters ended March 31, 1996, June 30,



<PAGE>


                                      -21-

1996 and September 30, 1996,  and except for this  Agreement and the  agreements
specifically  referred to herein,  neither the Buyer nor any of its subsidiaries
is a party  to or is bound by any  other  contract  or  agreement  or  amendment
thereto that would be required to be filed as an exhibit to a Form 10-K filed by
the  Buyer as of the date  hereof  or is  otherwise  material  to the  business,
operations,  results of operations  or condition of the Buyer on a  consolidated
basis.

         3.12  Reports.  Since January 1, 1993,  the Buyer and its  subsidiaries
have timely  filed,  and  subsequent  to the date hereof will timely  file,  all
reports, registrations and statements,  together with any amendments required to
be made with  respect  thereto,  that were and are required to be filed with (a)
the SEC,  including,  but not limited to, Forms 10-K,  Forms 10-Q, Forms 8-K and
proxy statements (and all such reports,  registrations  and statements have been
made  available by the Buyer to the Seller),  (b) the OCC, (c) the FDIC, (d) the
Federal  Reserve  Board  and (e) any  applicable  state  securities  or  banking
authorities  (except,  in the  case of  state  securities  authorities,  no such
representation  is made as to filings which are not material) (all such reports,
registrations  and statements are collectively  referred to herein as the "Buyer
Reports").  As of their  respective  dates, the Buyer Reports complied and, with
respect to filings  made after the date of this  Agreement,  will at the date of
filing  comply,  in all material  respects with all of the  statutes,  rules and
regulations  enforced or promulgated by the regulatory authority with which they
were filed. As of their respective dates, the Buyer Reports did not contain and,
with respect to filings made after the date of this  Agreement,  will not at the
date of filing contain, any untrue statement of a material fact or omit to state
a material fact required to be stated  therein or necessary in order to make the
statements  therein,  in light of the circumstances  under which they were made,
not misleading.

         3.13 Compliance with  Applicable Law. Buyer and its  subsidiaries  hold
all material licenses,  franchises, permits and authorizations necessary for the
lawful conduct of Buyer's consolidated  business, and Buyer and its subsidiaries
have complied with, and are not in default in any respect under any,  applicable
law,  statute,  order,  rule,  regulation or policy of, or agreement  with,  any
federal,  state or local governmental agency or authority relating to Buyer on a
consolidated basis, other than where such default or noncompliance does not have
and could not reasonably be expected to have a Material  Adverse Effect on Buyer
or  otherwise  materially  adversely  affect  Buyer's  ability  to  perform  its
obligations  under  this  Agreement.  Buyer has not  received  any notice of any
violation of, or commencement of any proceeding in connection with any violation
(including  without  limitation  any  hearing or  investigation  relating to the
imposition  or  contemplated  imposition  of  civil  money  penalties  or  other
financial  penalty  under  Section  8(i) of the  FDIA or  applicable  state  law
("CMPs"))  of  any  such  law,  statute,  order,  rule,  regulation,  policy  or
agreement.

         3.14  Environmental   Matters.   Buyer  and  its  subsidiaries  are  in
compliance  and have  always been in  compliance  with all  environmental  laws,
rules, regulations and standards promulgated, adopted or enforced by the EPA and
of similar agencies in states in which they conduct their  respective  business,
except for any  noncompliance  that singly or in the aggregate  would not have a
Material Adverse Effect on Buyer. There is no suit, claim,  action or proceeding
now pending before any court, governmental agency or board or other forum or, to
the  knowledge  of  Buyer,  threatened  by any  person,  as to which  there is a
reasonable  probability  of an adverse  determination  and which,  if  adversely


<PAGE>


                                      -22-

determined,  would,  individually or in the aggregate,  have a Material  Adverse
Effect on Buyer (i) for alleged  noncompliance  with any environmental law, rule
or regulation or (ii) relating to the discharge or release into the  environment
of any hazardous  material or waste at or on a site presently or formerly owned,
leased or operated by Buyer or any  subsidiary of Buyer or in which Buyer or any
Buyer subsidiary has a lien or other security interest.

         3.15  Buyer  Common  Stock.  The  Buyer  Common  Stock to be  issued in
connection  with the  Acquisition  Merger is duly authorized and, when issued in
accordance  with  Article II  hereof,  will be  validly  issued,  fully paid and
nonassessable and not subject to preemptive  rights,  with no personal liability
attaching thereto.

         3.16  Ownership of Seller Common  Stock.  Neither the Buyer nor, to its
best  knowledge,  any of its affiliates or associates (as such terms are defined
under the Exchange Act), (a) beneficially  own,  directly or indirectly,  or (b)
are parties to any agreement,  arrangement or  understanding  for the purpose of
acquiring,  holding,  voting or  disposing  of, in each case,  shares of capital
stock of the Seller,  which in the aggregate represent five percent (5%) or more
of the  outstanding  shares of  capital  stock of the  Seller  entitled  to vote
generally  in the election of  directors  (other than shares in trust  accounts,
managed accounts and the like that are beneficially  owned by third parties (any
such shares,  "Trust Account  Shares") and any other shares held in respect of a
debt previously contracted (any such shares, "DPC Shares").

         3.17  Financing.  Buyer's  ability to pay the total  amount of the cash
consideration  to be paid with  respect to those  shares of Seller  Common Stock
that are converted into the Cash Distribution in accordance with Section 2.09(a)
above is not contingent upon raising  additional  equity capital (which does not
include  receipt of cash  dividends from its banking or other  subsidiaries)  or
obtaining specific financing from any third-party lender.

         3.18     Buyer Benefit Plans.

         (a) Buyer represents that with respect to each employee pension benefit
plan (as  defined  in Section  3(2) of ERISA)  ("Buyer  Pension  Plan") and each
employee  welfare  benefit  plan (as defined in Section  3(1) of ERISA)  ("Buyer
Benefit Plan") which the Buyer,  any subsidiary of Buyer or any ERISA  Affiliate
maintains or to which the Buyer,  any subsidiary of Buyer or any ERISA Affiliate
contributes,  each such plan has been  administered in compliance with its terms
in all material  respects and is in compliance in all material respects with the
applicable  provisions of ERISA, the Code and other applicable laws, and each of
the Buyer Pension Plans  intended to qualify under Section 401(a) of the Code is
so  qualified.  Neither  the  Buyer  nor any  subsidiary  of Buyer has taken any
action, nor has any event occurred,  that has resulted, or will likely result in
liability  under  Title IV of ERISA or has engaged in a  prohibited  transaction
(within the meaning of Section 406 of ERISA or Section 4975 of the Code).

         (b) There is no "accumulated funding deficiency" (within the meaning of
Section 302 of ERISA and Section 412 of the Code),  whether or not waived,  with
respect to any Buyer Pension Plan. The Buyer, its subsidiaries,  and their ERISA
Affiliates  have made all  contributions  to the Buyer  Pension  Plans and Buyer
Benefit Plans  required  thereunder as of the date of this  representation,  and



<PAGE>


                                      -23-

have established adequate reserves on their books for all contributions to Buyer
Pension Plans and Buyer Benefit Plans  required  thereunder for the period prior
to the date of this  representation,  to the extent such  contributions  are not
required  to have been made,  and have not been made,  prior to the date of this
representation.

         3.19 Buyer Information.  The information  relating to the Buyer and its
subsidiaries  to  be  contained  or  incorporated  by  reference  in  the  Buyer
Registration  Statement  and the Proxy  Statement,  as described in Section 5.04
hereof,  and any other documents filed with the SEC or any regulatory  agency in
connection  herewith,  to the extent such  information is provided in writing by
the Buyer,  will not contain any untrue  statement of a material fact or omit to
state a material fact necessary to make such information not misleading.

         3.20 Disclosure. To the best of Buyer's knowledge, no representation or
warranty  contained  in  this  Agreement,  and  no  statement  contained  in any
certificate,  list or other  writing  furnished  to the Seller  pursuant  to the
provisions hereof,  contains any untrue statement of a material fact or omits to
state a  material  fact  necessary  in order to make the  statements  herein  or
therein  not  misleading.  No  information  believed  by Buyer to be material to
Seller's interests in the transactions contemplated by this Agreement, which has
not otherwise been disclosed to Seller in connection  with this  Agreement,  has
been intentionally withheld from Seller.


                                   ARTICLE IV

              REPRESENTATIONS AND WARRANTIES OF SELLER AND THE BANK

         Seller and the Bank hereby represent and warrant to Buyer as follows:

         4.01     Corporate Organization.

                  (a)  The  Seller  is a  corporation  duly  organized,  validly
         existing and in good standing  under the laws of the State of Delaware.
         The Bank is a  federal  savings  bank in  stock  form  duly  organized,
         validly  existing  and in good  standing  under the laws of the  United
         States.  Each of the  Seller and the Bank has the  corporate  power and
         authority to own, lease or operate all of its respective properties and
         assets  and to  carry on its  respective  business  as it is now  being
         conducted,  and is duly  licensed or  qualified  to do business in each
         jurisdiction in which the nature of the business conducted by it or the
         character or location of the  properties  and assets  owned,  leased or
         operated by it makes such licensing or qualification necessary,  except
         where the failure to be so licensed or  qualified  would not result in,
         with respect to the Seller,  any Material Adverse Effect.  The deposits
         of the Bank are insured by the FDIC in accordance  with the FDIA,  and,
         except as  disclosed  in  Section  4.01(a) of the  disclosure  schedule
         prepared  by  Seller  and  delivered  to Buyer on the  date  hereof  in
         conjunction with the parties'  execution and delivery of this Agreement
         (the "Seller Disclosure  Schedule"),  the Bank has paid all assessments
         that have become due and  payable to the FDIC.  The Seller is a savings
         and loan holding company registered with the OTS under the HOLA.

<PAGE>


                                      -24-
        

                  (b) Each  subsidiary  of the Seller,  other than the Bank,  is
         duly organized, validly existing and in good standing under the laws of
         the  jurisdiction of its  incorporation.  Each subsidiary of the Seller
         has the corporate  power and authority to own,  lease or operate all of
         its  properties  and assets and to carry on its  business  as it is now
         being  conducted,  and is duly  licensed or qualified to do business in
         each  jurisdiction in which the nature of the business  conducted by it
         or the character or location of the properties and assets owned, leased
         or  operated by it makes such  licensing  or  qualification  necessary,
         except where the failure to be so licensed or qualified would,  neither
         individually  nor in the  aggregate,  result  in,  with  respect to the
         Seller, a Material Adverse Effect.

                  (c)  Except as  disclosed  in  Section  4.01(c)  of the Seller
         Disclosure   Schedule,   the  minute   books  of  the  Seller  and  its
         subsidiaries  contain complete and accurate records of all meetings and
         other corporate actions authorized at such meetings held or taken since
         December  31,  1990 by its  stockholders  and Board of  Directors.  The
         certificate  of  incorporation  and the  by-laws  of the Seller and the
         federal  stock  charter and  by-laws of the Bank,  copies of which have
         been provided to the Buyer,  are true,  complete and correct  copies of
         such documents as in effect on the date hereof.

         4.02     Capitalization.

                  (a) The  authorized  capital  stock of the Seller  consists of
         5,000,000  shares  of common  stock,  par  value  $0.01 per share  (the
         "Seller Common Stock"),  and 1,000,000  shares of preferred  stock, par
         value $0.01 per share (the "Seller Preferred Stock"). As of October 31,
         1996,  there were  3,677,226  shares of the Seller  Common Stock and no
         shares of the Seller  Preferred Stock issued and  outstanding,  418,323
         shares of the Seller  Common  Stock held in the  Seller's  treasury and
         392,775  shares of Seller  Common Stock  reserved for issuance upon the
         exercise  of  outstanding  stock  options.  All issued and  outstanding
         shares of the Seller Common Stock have been duly authorized and validly
         issued and are fully paid, nonassessable and free of preemptive rights,
         with no personal liability attaching to the ownership thereof.  Section
         4.02(a) of the Seller Disclosure Schedule identifies by name all of the
         holders  of record  as of the date  hereof of any  options  or  rights,
         whether or not presently exercisable,  to purchase any shares of Seller
         Common  Stock,  the number of shares of Seller  Common Stock subject to
         such  outstanding  stock  options or rights  held by each such  holder,
         together  with the various  dates on which such  options or rights were
         granted and the various exercise prices for such options or rights, the
         number of shares for which such options or rights are presently  vested
         and the vesting schedule for the remaining  balance of shares for which
         such options or rights are not presently vested.  Except as referred to
         in this  Section  4.02 or  disclosed  in Section  4.02(a) of the Seller
         Disclosure Schedule, and except for the Seller Option Agreement and the
         Seller Stock Option Plans, the Seller does not have and is not bound by
         any outstanding subscriptions, options, warrants, calls, commitments or
         agreements of any character calling for the Seller to issue, deliver or


<PAGE>


                                      -25-

         sell, or cause to be issued, delivered or sold any shares of the Seller
         Common Stock or any other  equity  security of the Seller or any Seller
         subsidiary or any  securities  convertible  into,  exchangeable  for or
         representing the right to subscribe for,  purchase or otherwise receive
         any shares of the Seller  Common Stock or any other equity  security of
         the Seller or any Seller  subsidiary or obligating the Seller to grant,
         extend or enter into any such subscriptions,  options, warrants, calls,
         commitments  or  agreements.  As of  the  date  hereof,  there  are  no
         outstanding contractual obligations of the Seller to repurchase, redeem
         or otherwise  acquire any shares of capital  stock of the Seller or any
         Seller subsidiary.

                  (b) Section  4.02(b) to the Seller  Disclosure  Schedule lists
         each of the subsidiaries of the Seller as of the date of this Agreement
         and  indicates  for  such  subsidiary  as of  such  date,  the  number,
         percentage  and type of equity  securities  owned or  controlled by the
         Seller and the  jurisdiction  of  incorporation.  No  subsidiary of the
         Seller  has or is  bound  by any  outstanding  subscriptions,  options,
         warrants, calls, commitments or agreements of any character calling for
         such  Seller  subsidiary  to  issue,  deliver  or sell,  or cause to be
         issued,  delivered or sold, any equity security of the Seller or of any
         Seller subsidiary or any securities convertible into,  exchangeable for
         or  representing  the right to  subscribe  for,  purchase or  otherwise
         receive any such equity  security or obligating a Seller  subsidiary to
         grant, extend or enter into any such subscriptions,  options, warrants,
         calls,  commitments or agreements.  As of the date hereof, there are no
         outstanding   contractual  obligations  of  any  Seller  subsidiary  to
         repurchase,  redeem or otherwise acquire any shares of capital stock of
         the Seller or any Seller subsidiary. All of the shares of capital stock
         of each of the Seller's  subsidiaries held by the Seller are fully paid
         and  nonassessable  and are owned by the  Seller  free and clear of any
         claim, lien, encumbrance or agreement with respect thereto.

         4.03     Authority; No Violation.

                  (a) The  Seller  has full  corporate  power and  authority  to
         execute and deliver this Agreement and the Seller Option  Agreement and
         to consummate the  transactions  contemplated  hereby and thereby.  The
         execution  and  delivery  of  this  Agreement  and  the  Seller  Option
         Agreement and the consummation of the transactions  contemplated hereby
         and  thereby  have  been  duly and  validly  approved  by the  Board of
         Directors of the Seller.  The Board of Directors of Seller has directed
         that  this  Agreement  and  the  transactions  contemplated  hereby  be
         submitted to the  stockholders  of the Seller for approval at a meeting
         of such stockholders and no other corporate  proceedings on the part of
         Seller  are  necessary  to  consummate  any  of  the   transactions  so
         contemplated  by this  Agreement or the Seller Option  Agreement.  This
         Agreement  and the Seller Option  Agreement  have been duly and validly
         executed and delivered by the Seller and  (assuming due  authorization,
         execution  and  delivery  of  this  Agreement  and  the  Seller  Option
         Agreement by the Buyer) constitute the valid and binding obligations of
         the Seller,  enforceable against it in accordance with their respective
         terms,   except  that  enforcement   thereof  may  be  limited  by  the
         receivership, conservatorship and supervisory powers of bank regulatory
         agencies generally as well as bankruptcy,  insolvency,  reorganization,
         moratorium or other similar laws  affecting  enforcement  of creditors'
         rights generally and except that enforcement thereof may be


<PAGE>


                                      -26-

         subject  to  general   principles  of  equity  (regardless  of  whether
         enforcement  is considered in a proceeding in equity or at law) and the
         availability of equitable remedies.

                  (b) Neither the execution  and delivery of this  Agreement and
         the Seller Option  Agreement by the Seller nor the  consummation by the
         Seller  of  the  transactions  contemplated  hereby  and  thereby,  nor
         compliance by the Seller with any of the terms or provisions  hereof or
         thereof,  will (i) assuming that the consents and approvals referred to
         in  Section  4.04  are  duly  obtained,   violate  any  statute,  code,
         ordinance,   rule,  regulation,   judgment,   order,  writ,  decree  or
         injunction  applicable to the Seller or any of its  subsidiaries or any
         of their respective  properties or assets,  or (ii) except as set forth
         in Section 4.03(b) of the Seller Disclosure Schedule, violate, conflict
         with, result in a breach of any provisions of, constitute a default (or
         an event which, with notice or lapse of time, or both, would constitute
         a  default)  under,  result  in  the  termination  of,  accelerate  the
         performance  required  by,  or  result  in a right  of  termination  or
         acceleration or the creation of any lien, security interest,  charge or
         other  encumbrance  upon any of the respective  properties or assets of
         the  Seller  or any  of  its  subsidiaries  under,  any  of the  terms,
         conditions or provisions of (A) the  certificate  of  incorporation  or
         other charter documents of like nature or by-laws of the Seller or such
         Seller subsidiary, as the case may be, or (B) any note, bond, mortgage,
         indenture, deed of trust, license, lease, agreement or other instrument
         or obligation to which the Seller or any of its subsidiaries is a party
         thereto as issuer,  guarantor  or  obligor,  or by which they or any of
         their respective properties or assets may be bound or affected, except,
         in the case of clause (ii)(B) above,  for such  violations,  conflicts,
         breaches or defaults which either individually or in the aggregate will
         not result, with respect to the Seller, in a Material Adverse Effect.

         4.04 Consents and Approvals.  Except for consents, waivers or approvals
of, notices to, or filings or registrations with, the Federal Reserve Board, the
DOJ, the FTC,  the Vermont  Commissioner,  the SEC,  the  Delaware  Secretary of
State,  or as may be  set  forth  in  Section  4.04  or  4.03(b)  of the  Seller
Disclosure  Schedule,  no  consents,  waivers or  approvals  of,  notices to, or
filings or registrations  with, any public body or authority are necessary,  and
no permits,  consents,  waivers,  clearances,  approvals or authorizations of or
notices to any non-governmental or non-regulatory third parties (which term does
not include the  stockholders  of the Seller) are necessary,  in connection with
the execution and delivery by the Seller of this Agreement and the Seller Option
Agreement or the consummation by the Seller of the transactions  contemplated by
this Agreement (except Section 5.17 hereof) or the Seller Option Agreement.  The
affirmative  vote of  holders of  two-thirds  of the  outstanding  shares of the
Seller  Common  Stock  (the  "Seller  Requisite  Vote")  is the only vote of the
holders of any class or series of the Seller's capital stock or other securities
necessary to approve this Agreement and the  transactions  contemplated  hereby,
including without limitation the Acquisition Merger.

         4.05 Financial  Statements.  The Seller has made available to the Buyer
copies of (a) the consolidated balance sheets of the Seller and its subsidiaries
as of September 30 for the fiscal years 1993 through  1995,  inclusive,  and the
related consolidated  statements of income,  changes in stockholders' equity and
cash flows for such fiscal years 1993 through  1995,  inclusive,  as reported in
the  Seller's  Annual  Reports on Form 10-K for each of the three  fiscal  years



<PAGE>


                                      -27-

ended September 30, 1993 through September 30, 1995 filed with the SEC under the
Exchange Act, in each case  accompanied by the audit report of KPMG Peat Marwick
LLP,  independent  accountants  for the Seller,  (b) the unaudited  consolidated
balance sheets of Seller and its  subsidiaries  as of June 30, 1996 and June 30,
1995,  the related  unaudited  consolidated  statements of income and changes in
stockholders'  equity for the nine months  ended June 30, 1996 and June 30, 1995
and the related  unaudited  consolidated  statements  of cash flows for the nine
months  ended June 30,  1996 and June 30,  1995,  all as  reported  in  Seller's
Quarterly Report on Form 10-Q for the quarter ended June 30, 1996 filed with the
SEC under the Exchange Act, and (c) the unaudited  consolidated balance sheet of
Seller and its  subsidiaries  as of September  30, 1996,  the related  unaudited
consolidated  statements of income and changes in  stockholders'  equity for the
fiscal year ended  September  30, 1996 and the  related  unaudited  consolidated
statement of cash flows for the fiscal year ended  September  30,  1996,  all as
prepared by management, but not yet certified by KPMG Peat Marwick LLP as of the
date hereof.  The  September 30, 1995  consolidated  balance sheet of the Seller
(the "Seller Balance Sheet") (including the related notes, where applicable) and
the other financial  statements referred to herein (including the related notes,
where applicable) fairly present, and the financial statements to be included in
any reports or statements  (including reports on Forms 10-Q, 10-K and 8-K) to be
filed by the Seller with the SEC after the date hereof will fairly present,  the
consolidated  financial position and results of the consolidated  operations and
cash  flows  and  changes  in  shareholders'   equity  of  the  Seller  and  its
subsidiaries  for the respective  fiscal  periods or as of the respective  dates
therein set forth;  and each of such  statements  (including  the related notes,
where  applicable)  has  been and  will be  prepared  in  accordance  with  GAAP
consistently applied during the periods involved,  except as otherwise set forth
in the notes thereto (subject,  in the case of unaudited interim statements,  to
normal  year-end  adjustments).  The books and  records  of the  Seller  and its
subsidiaries  have been, and are being,  maintained in accordance  with GAAP and
applicable   legal  and   regulatory   requirements   and  reflect  only  actual
transactions.

         4.06 Absence of Undisclosed Liabilities. As of September 30, 1995, none
of the  Seller  or any of its  subsidiaries  had  any  obligation  or  liability
(contingent  or  otherwise)  that is  material  on a  consolidated  basis to the
Seller, or that when combined with all similar  obligations or liabilities would
be  material  on a  consolidated  basis to the Seller,  except as  disclosed  or
reflected in the Seller's  Quarterly  Report on Form 10-Q for the quarter  ended
June 30, 1996 or Section 4.06 of the Seller Disclosure Schedule.

         4.07 Broker's Fees.  Neither the Seller or any of its  subsidiaries nor
any of their respective  officers or directors has employed any broker or finder
or incurred any liability for any broker's fees, commissions or finder's fees in
connection with any of the transactions  contemplated by this Agreement,  except
that Seller has engaged, and will pay a fee or commission to, McConnell,  Budd &
Downes, Inc.

         4.08  Absence of Certain  Changes or  Events.  Except as  disclosed  in
Schedule 4.08 of the Seller  Disclosure  Schedule,  since September 30, 1995 the
Seller and its subsidiaries have not incurred any material liability,  except in
the ordinary course of their business consistent with their past practices,  nor
has there  been any change in the  assets,  liabilities,  business,  operations,
results of  operations  or  condition  of the Seller or any of its  subsidiaries



<PAGE>


                                      -28-

which has had or could be reasonably  expected to have,  individually  or in the
aggregate, a Material Adverse Effect on the Seller.

         4.09 Legal  Proceedings.  Except as  disclosed  in Section  4.09 of the
Seller  Disclosure  Schedule,  there is no pending  or, to  Seller's  knowledge,
threatened legal, administrative,  arbitral, or other proceeding,  claim, action
or governmental investigation against the Seller or any subsidiary of the Seller
or challenging  the validity or propriety of the  transactions  contemplated  by
this  Agreement,  as to which there is a  reasonable  probability  of an adverse
determination  and  which,  if  adversely  determined,  would  have or  could be
reasonably  expected  to have,  individually  or in the  aggregate,  a  Material
Adverse  Effect on the  Seller or  otherwise  materially  adversely  affect  the
Seller's ability to perform its obligations  under this Agreement,  nor is there
any judgment, decree, injunction,  rule or order of any legal, administrative or
governmental body or arbitrator outstanding against the Seller or any subsidiary
of the Seller having any such effect.

         4.10 Taxes and Tax Returns.  Except as may be set forth in Section 4.10
of the Seller Disclosure Schedule:

                  (a) The Seller has timely filed all Tax Returns required to be
         filed by it, each such Tax Return has been prepared in compliance  with
         all applicable laws and regulations,  and all such Tax Returns are true
         and accurate in all respects material to the financial condition of the
         Seller and its subsidiaries,  taken as a whole. All Taxes shown on such
         Tax  Returns  as due and  payable  by Seller  have  been  paid and,  to
         Seller's knowledge,  Seller will not be liable for any additional Taxes
         for any taxable period ending on or before the Effective Time in excess
         of the  amounts  set up as  reserves  for taxes on the  Seller  Balance
         Sheet.  Seller has made available to Buyer correct and complete  copies
         of all  federal  income Tax  Returns  filed with  respect to Seller for
         taxable   periods  ended  on  or  after  December  31,  1990,  and  all
         examination reports, and statements of deficiencies assessed against or
         agreed to by Seller with respect to such taxable periods;

                  (b) Seller has neither requested nor been granted an extension
         of the  time  for  filing  any Tax  Return  to a date  later  than  the
         Effective Time;

                  (c) With  respect  to each  taxable  period of Seller  through
         September 30, 1992,  either such taxable period has been audited by the
         relevant  taxing  authority  or the time for  assessing  or  collecting
         income Tax with respect to each such taxable period has closed and such
         taxable  period  is  not  subject  to  review  by any  relevant  taxing
         authority or the statute of  limitations  for  assessing or  collecting
         income  Tax  with  respect  to each  such  taxable  period  has not yet
         expired;

                  (d) Seller has not  consented  to extend the time in which any
         Tax may be assessed or collected by any tax authority;

                  (e) No  deficiency or proposed  adjustment  which has not been
         settled or otherwise  resolved for any amount of Tax has been  asserted
         or assessed by any taxing authority against


<PAGE>


                                      -29-

         Seller, other than such additional Taxes as are being contested in good
         faith  and which if  determined  adversely  to Seller  would not have a
         Material  Adverse  Effect on Seller,  and Seller  has not  executed  or
         entered into a closing  agreement  pursuant to Code Section 7121 or any
         predecessor  provision thereof or any similar provision of state, local
         or foreign law;

                  (f) There is no action,  suit, taxing authority  proceeding or
         audit  now in  progress,  pending  or,  to  the  knowledge  of  Seller,
         threatened against or with respect to Seller with respect to any Tax;

                  (g) To the best of Seller's knowledge,  no claim has ever been
         made by a taxing authority in a jurisdiction  where Seller does not pay
         Tax or file Tax  Returns  that  Seller  is or may be  subject  to Taxes
         assessed by that jurisdiction;

                  (h) To the best of Seller's knowledge,  there are no liens for
         Taxes (other than current  Taxes not yet due and payable) on the assets
         of Seller;

                  (i)  Seller  has not  filed or been  included  in a  combined,
         consolidated or unitary income Tax Return (other than  consolidated Tax
         Returns in which it is the parent corporation);

                  (j) Seller has neither  made nor is affected by any  elections
         under Code Sections  108(b)(5),  338(g), or 565, or Treasury Regulation
         Section 1.1502-20(g);

                  (k) Seller is not a party to or bound by any Tax allocation or
         Tax sharing  agreement  nor does  Seller have any current or  potential
         contractual  obligation  to  indemnify  any other person or entity with
         respect to Taxes (other than the tax sharing agreement among Seller and
         its subsidiaries, a copy of which has been made available to Buyer);

                  (l) Seller has  withheld  and paid all Taxes  required to have
         been withheld and paid in connection  with amounts paid or owing to any
         employee, creditor, independent contractor or other third party;

                  (m)  Seller  has no  permanent  establishment  in any  foreign
         country,  as defined in the  relevant  tax  treaty  between  the United
         States of America and such foreign country,  nor otherwise  operates or
         conducts business through any branch in any foreign country;

                  (n) Seller  will not be  required,  as a result of a change in
         method of accounting for any period before and immediately prior to the
         Effective  Time, to include any adjustment  under Section 481(c) of the
         Code (or any  similar or  corresponding  provision  or  requirement  of
         federal,  state, local or foreign income Tax law) in taxable income for
         any period ending after the Effective Time;



<PAGE>


                                      -30-

                  (o)  None of the  assets  of  Seller  directly  or  indirectly
         secures any  indebtedness  the  interest on which is  tax-exempt  under
         Section 103(a) of the Code, and Seller is not directly or indirectly an
         obligor or a guarantor with respect to any such indebtedness;

                  (p)  Seller  has not filed a consent  under  Code Sec.  341(f)
         concerning collapsible corporations;

                  (q) Seller has not made any payments, nor is obligated to make
         any  payments,  nor is it a party to any  agreement  that under certain
         circumstances  could  obligate it to make any payments that will not be
         deductible under Code Sec. 280G;

                  (r) Seller and each of its subsidiaries is not currently,  has
         not been within the last five years and does not anticipate  becoming a
         "United States real property holding corporation" within the meaning of
         Code Section 897(c) .

                  (s) The  liabilities of the Bank will not, as of the Effective
         Time, exceed the tax basis of its assets;

                  (t)   For purposes of this Section 4.10:

                           (A) "Tax" means any federal,  state, local or foreign
                  income,  gross  receipts,  franchise,  estimated,  alternative
                  minimum, add-on minimum,  sales, use, transfer,  registration,
                  value added,  excise,  natural  resources,  severance,  stamp,
                  occupation, premium, windfall profit, environmental,  customs,
                  duties,  real  property,  personal  property,  capital  stock,
                  intangibles,   social  security,   unemployment,   disability,
                  payroll,  license,  employee or other tax or levy, of any kind
                  whatsoever,  including any interest, penalties or additions to
                  tax in respect of the foregoing.

                           (B)  "Tax  Return"  means  any  return,  declaration,
                  report, claim for refund, information return or other document
                  (including  any related or  supporting  estimates,  elections,
                  schedules,  statements or information) filed or required to be
                  filed in  connection  with the  determination,  assessment  or
                  collection  of  any  Tax or the  administration  of any  laws,
                  regulations  or  administrative  requirements  relating to any
                  Tax.

         4.11  Employees.  Except as set  forth in  Section  4.11 of the  Seller
Disclosure Schedule:

                  (a) Neither the Seller, any of its subsidiaries, nor any ERISA
         Affiliate  of  the  Seller  or any of  its  subsidiaries  maintains  or
         contributes to any "employee pension benefit plan" (the "Seller Pension
         Plans"),  as such term is defined in Section  3(2) of ERISA,  "employee
         welfare  benefit plan" (the "Seller  Benefit  Plans"),  as such term is
         defined in Section 3(1) of ERISA,  for the employees of Seller,  any of
         its  subsidiaries,  or any  ERISA  Affiliate  of  Seller  or any of its
         subsidiaries,  and neither Seller nor any of its subsidiaries maintains
         or contributes to any stock option plan, stock purchase plan, deferred


<PAGE>


                                      -31-

         compensation  plan,  other  employee  benefit plan for employees of the
         Seller  or any  subsidiary  thereof,  or any  other  plan,  program  or
         arrangement  of the same or similar  nature that  provides  benefits to
         non-employee   directors  of  the  Seller  or  any  subsidiary  thereof
         (collectively, the "Seller Other Plans").

                  (b) The Seller shall have  delivered or made  available to the
         Buyer prior to, or  contemporaneously  with, the delivery of the Seller
         Disclosure  Schedule  a  complete  and  accurate  copy  of  each of the
         following with respect to each of the Seller Pension Plans,  the Seller
         Benefit Plans and the Seller Other Plans: (i) plan document  (including
         all amendments, if any); (ii) trust agreement or insurance contract, if
         any;  (iii) most recent IRS  determination  letter,  if any;  (iv) most
         recent  financial  statements  and  actuarial  report,  if any;(v) most
         recent annual report on Form 5500 (including all schedules thereto), if
         any;  and (vi)  summary  plan  description  currently in effect and all
         material  modifications thereto, if any, and any written communications
         to employees to the extent the substance of the plan described  therein
         differs materially from the other  documentation  relating to such plan
         furnished by Seller to Buyer hereunder.

                  (c) The  current  value of the  assets  of each of the  Seller
         Pension Plans subject to Title IV of ERISA exceeds that plan's "Benefit
         Liabilities"  as that term is defined in Section  4001(a)(16) of ERISA,
         when determined  under actuarial  factors that would apply if that plan
         terminated in accordance with all applicable legal requirements.

                  (d)  Neither  Seller,  any of its  subsidiaries,  any of their
         ERISA Affiliates,  nor any plan  administrator of a Seller Pension Plan
         subject  to Title IV of ERISA has given  notice of intent to  terminate
         such plan, nor, to the knowledge of Seller or any of its  subsidiaries,
         has the PBGC instituted proceedings to terminate any such plan.

                  (e) Neither Seller, any of its subsidiaries,  nor any of their
         ERISA Affiliates has incurred any liability to the PBGC (other than for
         premium  payments  that are not yet due),  to any Seller  Pension  Plan
         subject to Title IV of ERISA,  or to any trustee  under Section 4042 of
         ERISA, on account of the termination of or withdrawal as a contributing
         employer from, any Seller  Pension Plan,  which  liability has not been
         satisfied in full as of the date of this representation.

                  (f) Each of the  Seller  Pension  Plans and each of the Seller
         Benefit Plans has been administered in compliance with its terms in all
         material  respects and is in compliance  in all material  respects with
         the applicable provisions of ERISA (including,  but not limited to, the
         funding and prohibited  transactions  provisions thereof), the Code and
         other applicable laws.

                  (g) There has been no  reportable  event within the meaning of
         Section  4043(c) of ERISA  (except for any such event,  notice of which
         has been waived by PBGC  regulation) or any waived  funding  deficiency
         within the meaning of Section 412(d)(3) (or any predecessor section) of
         the Code with respect to any Seller Pension Plan.



<PAGE>


                                      -32-

                  (h) There is no "accumulated  funding  deficiency" (within the
         meaning of Section 302 of ERISA and  Section 412 of the Code),  whether
         or not waived, with respect to any Seller Pension Plan. The Seller, its
         subsidiaries, and their ERISA Affiliates have made all contributions to
         the Seller Pension Plans and Seller  Benefit Plans required  thereunder
         as of the date of this  representation,  and have established  adequate
         reserves on their books for all  contributions  to Seller Pension Plans
         and Seller  Benefit Plans  required  thereunder for the period prior to
         the date of this  representation,  to the extent such contributions are
         not  required to have been made,  and have not been made,  prior to the
         date of this representation.

                  (i) Neither the Seller,  any of its  subsidiaries,  nor any of
         their ERISA Affiliates has, since September 2, 1974, contributed to any
         "Multiemployer  Plan,"  as such term is  defined  in  Section  3(37) of
         ERISA.

                  (j) Each of the Seller Pension Plans which is intended to be a
         qualified  plan within the meaning of Section  401(a) of the Code is so
         qualified,  and Seller is not aware of any fact or  circumstance  which
         would adversely affect the qualified status of any such plan.

                  (k) Neither the Seller nor any of its subsidiaries has engaged
         in a prohibited transaction (within the meaning of Section 406 of ERISA
         or Section 4975 of the Code) which could have a Material Adverse Effect
         on Seller or its subsidiaries.

                  (l) There are no material  pending or, to the knowledge of the
         Seller,  threatened or anticipated claims by or on behalf of any of the
         Seller Pension Plans,  Seller Benefit Plans,  or Seller Other Plans, by
         any employee or  beneficiary  covered under any such plan, or otherwise
         involving such plan,  other than routine claims for benefits or actions
         seeking qualified domestic relations orders.

                  (m) Neither Seller, any of its subsidiaries,  nor any of their
         ERISA  Affiliates  is  party  to or  maintains  any  contract  or other
         arrangement  with  any  employee  or  group  of  employees,   providing
         severance   payments,    stock   or   stock-equivalent    payments   or
         post-employment  benefits other than health benefit continuation rights
         under federal or state law, of any kind or providing that any otherwise
         disclosed plan, program or arrangement will irrevocably continue,  with
         respect to any or all of its participants, for any period of time.

         4.12  Agreements  with  Banking  Authorities.  Except as  disclosed  in
Section 4.12 of the Seller  Disclosure  Schedule,  neither the Seller nor any of
its  subsidiaries  is a  party  to any  commitment  letter,  written  agreement,
memorandum  of  understanding  or order to cease and desist with, or has adopted
any  resolutions  at the request of, any  federal or state  governmental  entity
charged with the supervision or regulation of savings associations,  savings and
loan  holding  companies,  banks or bank  holding  companies  or  engaged in the
insurance of savings association or bank deposits which restricts materially the
conduct of its  business,  or in any manner  relates  to its  capital  adequacy,
credit  policies,  management  or overall  safety and soundness or such entity's
ability to perform its obligations hereunder.



<PAGE>


                                      -33-

         4.13 Material Agreements.  Except as set forth in the index of exhibits
in Seller's  Annual Report on Form 10-K for the year ended September 30, 1995 or
in Seller's  Quarterly  Reports for the fiscal quarters ended December 31, 1995,
March 31, 1996 and June 30, 1996 or as  otherwise  disclosed  in Section 4.13 of
the Seller Disclosure Schedule, and except for this Agreement and the agreements
specifically referred to herein,  neither the Seller nor any of its subsidiaries
is a party to or is  bound  by (a) any  agreement,  arrangement,  or  commitment
(other than contracts  entered into in the ordinary course of the Bank's banking
business that are consistent  with past practice and have terms of not more than
one year and require  payments by the Seller or any  subsidiary of not more than
$100,000  annually);  (b)  any  written  or  oral  agreement,   arrangement,  or
commitment relating to the employment  (including  severance) of any person; (c)
any contract, agreement, or understanding with any labor union; or (d) any other
contract or agreement or amendment thereto that would be required to be filed as
an  exhibit  to a Form  10-K  filed by the  Seller  as of the date  hereof or is
otherwise  material  to the  business,  operations,  results  of  operations  or
condition of the Seller on a consolidated basis.

         4.14 Ownership of Property.  Except as disclosed in Section 4.14 of the
Seller Disclosure Schedule, the Seller and its subsidiaries have good and, as to
real property,  marketable  title to all assets and properties,  whether real or
personal,  tangible or intangible  (including,  without limitation,  the capital
stock of its subsidiaries and all other assets and properties), reflected on the
Seller Balance Sheet, or acquired subsequent thereto subject to no encumbrances,
liens,  mortgages,  security  interests or pledges,  except (a) those items that
secure  liabilities  that are reflected in the Seller Balance Sheet or the notes
thereto or incurred in the  ordinary  course of business  after the date of such
balance sheet,  (b) statutory  liens for amounts not yet delinquent or which are
being  contested in good faith,  (c) those items that secure public or statutory
obligations or any discount with,  borrowing  from, or other  obligations to any
Federal Reserve Bank, Federal Home Loan Bank,  inter-bank credit facilities,  or
any transaction by the Seller or any subsidiary acting in a fiduciary  capacity,
and (d) such encumbrances,  liens,  mortgages,  security interests,  and pledges
that are not in the aggregate  material to the Seller on a  consolidated  basis.
The  Seller  and its  subsidiaries  as lessees  have the right  under  valid and
existing  leases to use,  possess and control all of the  personal  property and
real estate leased by Seller and its  subsidiaries as presently used,  possessed
and controlled by the Seller and its subsidiaries.

         4.15  Reports.  Except  as  disclosed  in  Section  4.15 of the  Seller
Disclosure Schedule, since January 1, 1993, the Seller and its subsidiaries have
timely filed,  and  subsequent to the date hereof will timely file, all reports,
registrations and statements,  together with any amendments  required to be made
with respect  thereto,  that were and are required to be filed with (a) the SEC,
including  but not limited  to,  Forms  10-K,  Forms  10-Q,  Forms 8-K and proxy
statements,  (b) the OTS, (c) the FDIC, and (d) any applicable  state securities
or banking authorities (except, in the case of state securities authorities,  no
such  representation is made as to filings which are not material) (and all such
reports,  registrations  and  statements  have been made  available by Seller to
Buyer and are collectively  referred to herein as the "Seller  Reports").  As of
their respective dates, the Seller Reports complied and, with respect to filings
made after the date of this Agreement, will at the date of filing comply, in all
material  respects with all of the statutes,  rules and regulations  enforced or
promulgated by the regulatory  authority with which they were filed. As of their



<PAGE>


                                      -34-

respective  dates,  the Seller  Reports did not  contain  and,  with  respect to
filings  made after the date of this  Agreement,  will not at the date of filing
contain,  any untrue  statement  of a material  fact or omit to state a material
fact required to be stated  therein or necessary in order to make the statements
therein,  in  light  of the  circumstances  under  which  they  were  made,  not
misleading.

         4.16  Compliance  with  Applicable  Law. Except as disclosed in Section
4.16 of the Seller  Disclosure  Schedule,  Seller and its subsidiaries  hold all
material  licenses,  franchises,  permits and  authorizations  necessary for the
lawful conduct of Seller's  consolidated  business,  and each of the Seller, its
subsidiaries and each  "institution-affiliated  party" of Seller or the Bank, as
such term is defined in Section 3(u) of the FDIA,  has complied  with and is not
in default in any respect  under any,  applicable  law,  statute,  order,  rule,
regulation  or  policy  of,  or  agreement  with,  any  federal,  state or local
governmental  agency or  authority  relating to the Seller or its  business on a
consolidated  basis or any such  institution-affiliated  party, other than where
such default or noncompliance does not have and could not reasonably be expected
to have a Material  Adverse Effect on Seller or otherwise  materially  adversely
affect  Seller's  or the Bank's  ability to perform its  obligations  under this
Agreement or otherwise result in the imposition of CMPs on the Seller,  the Bank
or any such  institution-affiliated  party,  and neither the Seller nor the Bank
has received  notice of any violation of, or  commencement  of any proceeding in
connection  with any  violation  (including  without  limitation  any hearing or
investigation relating to the imposition or contemplated  imposition of CMPs) of
any such law, statute, order, rule, regulation, policy or agreement, which could
have any such result.

         4.17 Environmental Matters.  Except as disclosed in Section 4.17 of the
Seller  Disclosure  Schedule,  Seller and its subsidiaries are in compliance and
have always been in compliance with all environmental  laws, rules,  regulations
and  standards  promulgated,  adopted  or  enforced  by the EPA  and of  similar
agencies in states in which they conduct their respective  business,  except for
any  noncompliance  that  singly or in the  aggregate  would not have a Material
Adverse Effect on Seller.  Except as disclosed in Section 4.17 of the Disclosure
Schedule,  there is no suit, claim,  action or proceeding now pending before any
court,  governmental  agency or board or other  forum or,  to the  knowledge  of
Seller,  threatened by any person, as to which there is a reasonable probability
of  an  adverse  determination  and  which,  if  adversely  determined,   would,
individually or in the aggregate,  have a Material  Adverse Effect on Seller (i)
for alleged noncompliance with any environmental law, rule or regulation or (ii)
relating to the  discharge  or release  into the  environment  of any  hazardous
material  or  waste at or on a site  presently  or  formerly  owned,  leased  or
operated by Seller or any  subsidiary of Seller or in which Seller or any Seller
subsidiary has a lien or other security interest.

         4.18  Antitakeover  Statutes Not  Applicable.  Assuming the accuracy of
Buyer's  representation  in Section 3.14 above,  no "fair price,"  "moratorium,"
"control share acquisition" or other form of antitakeover  statute or regulation
is applicable to the transactions contemplated by this Agreement.

         4.19  Ownership of Buyer Common Stock.  As of the date hereof,  neither
the Seller nor, to its best  knowledge,  any of its affiliates or associates (as
such terms are defined under the Exchange Act), (a) beneficially  own,  directly
or indirectly, or (b) are parties to any agreement, arrangement or understanding


<PAGE>


                                      -35-

for the purpose of  acquiring,  holding,  voting or disposing  of, in each case,
shares of capital  stock of the Buyer,  which in the  aggregate  represent  five
percent  (5%) or more of the  outstanding  shares of capital  stock of the Buyer
entitled  to vote  generally  in the  election  of  directors  (other than Trust
Account Shares or DPC Shares).

         4.20  Insurance.  Except as  disclosed  in  Section  4.20 of the Seller
Disclosure  Schedule,  the  Seller  and each of its  subsidiaries  is  presently
insured,  and since January 1, 1993 has been  insured,  for  reasonable  amounts
against  such  risks as  companies  engaged in a similar  business  in a similar
location  would,  in accordance  with good  business  practice,  customarily  be
insured.

         4.21  Labor.  No  work  stoppage  involving  the  Seller  or any of its
subsidiaries  is pending or, to the best  knowledge  of the Seller,  threatened.
Except as disclosed in Section 4.21 of the Seller Disclosure  Schedule,  neither
the Seller nor any of its subsidiaries is involved in, or, to the best knowledge
of the Seller, threatened with or affected by, any dispute, arbitration, lawsuit
or administrative proceeding relating to labor or employment matters which might
reasonably  be expected to result in a Material  Adverse  Effect with respect to
the  Seller.  No  employees  of  the  Seller  or any  of  its  subsidiaries  are
represented  by any labor union,  and, to the best  knowledge of the Seller,  no
labor  union is  attempting  to organize  employees  of the Seller or any of its
subsidiaries.

         4.22  Material  Interests  of Certain  Persons.  Except as disclosed in
Section 4.22 of the Seller  Disclosure  Schedule,  no officer or director of the
Seller,  or any  "associate"  (as such term is defined  in Rule 14a-1  under the
Exchange Act) of any such officer or director,  has any material interest in any
material contract or property (real or personal),  tangible or intangible,  used
in or pertaining to the business of the Seller or any of its subsidiaries.

         4.23 Absence of Registration Obligations. Neither the Seller nor any of
its subsidiaries is under any obligation,  contingent or otherwise, by reason of
any agreement to register or otherwise  issue any of its  securities  which will
continue after the Effective Time.

         4.24 Loans. All currently  outstanding loans of, or current  extensions
of credit by, Seller or the Bank (individually,  a "Loan," and collectively, the
"Loans") were  solicited,  originated and currently exist in compliance with all
applicable  requirements  of  federal  and state  statutory  and  common law and
regulations and regulatory policies promulgated thereunder, except to the extent
that any such non-compliance, individually or in the aggregate, would not have a
Material  Adverse Effect with respect to Seller.  Except as disclosed in Section
4.24 of the Seller Disclosure  Schedule,  each note evidencing a Loan or loan or
credit  agreement  or security  instrument  related to the Loans  constitutes  a
valid,  legal and binding obligation of the obligor  thereunder,  enforceable in
accordance   with  the  terms  thereof,   except  where  the  failure   thereof,
individually or in the aggregate,  would not have a Material Adverse Effect with
respect to Seller.  There are no oral  modifications or amendments or additional
agreements  related to the Loans that are not reflected in Seller's records,  no
claims of defense as to the enforcement of any Loan has been asserted and Seller
has  committed no acts or omissions  which would give rise to any claim or right
of  rescission,  set-off,  counterclaim  or  defense,  except  where  any of the
foregoing would not have,  either  individually or in the aggregate,  a Material
Adverse Effect with respect to Seller. Seller currently maintains, and shall


<PAGE>


                                      -36-

continue to maintain,  an allowance for loan losses allocable to the Loans which
is adequate to provide for all known and estimable losses, net of any recoveries
relating to such extensions of credit previously charged off, on the Loans, such
allowance for loan losses complying in all material respects with all applicable
loan loss reserve  requirements  established in accordance  with GAAP and by any
governmental  authorities  having  jurisdiction with respect to Seller or any of
its   subsidiaries,   except  to  the  extent  that  any  such   inadequacy   or
non-compliance  would not  have,  either  individually  or in the  aggregate,  a
Material  Adverse Effect with respect to Seller.  Except as disclosed in Section
4.24 of the  Seller  Disclosure  Schedule,  (i) none of the Loans are  presently
serviced by third parties and there is no  obligation  which could result in any
Loan  becoming  subject to any third party  servicing  and (ii) no Loan has been
sold  with  continuing  recourse  liability  on the part of Seller or any of its
subsidiaries.

         4.25 Investment Securities.  Except as disclosed in Section 4.25 of the
Seller  Disclosure   Schedule,   none  of  the  investments   reflected  in  the
consolidated  balance sheet contained in Seller's  Quarterly Report on Form 10-Q
filed  with  the SEC for the  quarter  ended  June  30,  1996,  and  none of the
investments  made by the Seller or the Bank since June 30,  1996,  is subject to
any  restriction  (contractual,  statutory or otherwise)  that would  materially
impair the ability of the entity  holding such  investment  freely to dispose of
such  investment  at any time,  except to the extent  that any such  restriction
would not have,  either  individually  or in the aggregate,  a Material  Adverse
Effect with respect to Seller. Seller and the Bank have (a) properly reported as
such any investment securities which are required under GAAP to be classified as
"available  for sale" at fair value,  and (b)  accounted  for any decline in the
market value of its securities portfolio in accordance with Financial Accounting
Standards Board Statement of Financial  Accounting  Standards No. 115, including
without limitation the recognition through the Seller's  consolidated  statement
of income of any unrealized  loss with respect to any  individual  security as a
realized loss in the accounting period in which a decline in the market value of
such security is determined to be "other than  temporary",  except to the extent
that any such failure to so properly report or to so properly  account would not
have,  either  individually or in the aggregate,  a Material Adverse Effect with
respect to Seller.

         4.26  Derivative  Transactions.  Except as disclosed in Section 4.26 of
the Seller  Disclosure  Schedule,  neither  Seller  nor the Bank has  engaged in
transactions in or involving  forwards,  futures,  options on futures,  swaps or
other derivative instruments.

         4.27  Intellectual  Property.  Seller  and the Bank  each  owns or,  to
Seller's knowledge, possesses valid and binding licenses and other rights to use
all material patents,  copyrights,  trade secrets, trade names, servicemarks and
trademarks used in its businesses,  each without payment, and neither Seller nor
the Bank has received any notice of conflict  with respect  thereto that asserts
the  rights of  others.  Seller  and the Bank  have  performed  in all  material
respects  all the  obligations  required to be  performed by them and are not in
default in any material  respect under any contract,  agreement,  arrangement or
commitment relating to any of the foregoing.

         4.28 Seller Information. The information relating to the Seller and its
subsidiaries  to  be  contained  or  incorporated  by  reference  in  the  Buyer
Registration  Statement  and the Proxy  Statement  as  described in Section 5.04
hereof, and any other documents filed with the SEC or any regulatory


<PAGE>


                                      -37-

agency in connection  herewith,  to the extent such  information  is provided in
writing by the Seller,  will not contain any untrue statement of a material fact
or omit to  state a  material  fact  necessary  to  make  such  information  not
misleading.

         4.29 Disclosure.  To the best of Seller's knowledge,  no representation
or warranty  contained  in this  Agreement,  and no  statement  contained in any
certificate, list or other writing, including but not necessarily limited to the
Seller Disclosure  Schedules,  furnished to the Buyer pursuant to the provisions
hereof,  contains any untrue  statement  of a material  fact or omits to state a
material fact  necessary in order to make the  statements  herein or therein not
misleading.  No  information  believed  by  Seller  to be  material  to  Buyer's
interests in the  transactions  contemplated  by this  Agreement,  which has not
otherwise been disclosed to Buyer in connection  with this  Agreement,  has been
intentionally withheld from Buyer.

                                    ARTICLE V

                            COVENANTS OF THE PARTIES

         5.01  Conduct of  Business.  During  the  period  from the date of this
Agreement to the  Effective  Time or for such other  period as may  otherwise be
expressly  provided  for below,  and except as may be  specifically  required or
permitted  pursuant to this  Agreement or as  specifically  described in Section
5.01 of the Seller  Disclosure  Schedule,  the  parties  shall  comply  with the
following applicable requirements:

                  (a) Seller  and the Bank  shall,  and shall  cause each of its
         subsidiaries  to, conduct its business and engage in transactions  only
         in the  ordinary  and usual  course of  business  consistent  with past
         practices, which shall mean (i) conducting its banking, trust and other
         businesses in the ordinary and usual course,  (ii)  refraining from any
         of the  activities  described  in Section  5.01(b)  below and (iii) not
         entering  into any  material  transactions  except in the  ordinary and
         usual course of business consistent with past practices;

                  (b)  Seller and the Bank shall not and shall not permit any of
         its subsidiaries to, without the prior written consent of the Buyer:

                  (i)      engage or participate in any material  transaction or
                           incur or sustain any material obligation or liability
                           except in the  ordinary,  regular and usual course of
                           its  businesses   consistent   with  past  practices,
                           including  without   limitation   entering  into  any
                           settlement agreement or understanding with respect to
                           any material litigation matters;

                  (ii)     accept,  renew or roll over any "brokered deposit" as
                           defined  under  12  C.F.R.  337.6(a)(3)  or  offer an
                           interest  rate with respect to any deposit that would
                           either constitute an impermissible interest rate with
                           respect to  deposits of an  undercapitalized  insured
                           depository  institution  pursuant to the  limitations
                           contained   under  12   C.F.R.   337.6(b)(3)(ii)   or
                           otherwise set interest rates on


<PAGE>


                                                       -38-

                           deposits that depart from past practices of the Bank 
                           with respect to the setting of interest rates on 
                           deposits;

                  (iii)    except in the  ordinary,  regular and usual course of
                           business  consistent  with past  practices  and in an
                           immaterial aggregate amount,  sell, lease,  transfer,
                           assign,  encumber  or  otherwise  dispose of or enter
                           into any  contract,  agreement  or  understanding  to
                           lease, transfer,  assign,  encumber or dispose of any
                           of its assets;

                  (iv)     relocate,  or file any  application to relocate,  any
                           branch office;

                  (v)      terminate,  or give any notice (written or verbal) to
                           customers or governmental  authorities or agencies to
                           terminate the operations of any branch office; or

                  (vi)     waive any  material  right,  whether  in equity or at
                           law,  that it has with respect to any asset except in
                           the  ordinary,  regular and usual  course of business
                           consistent with past practice;

                  (c) each of Buyer,  on the one hand,  and Seller and the Bank,
         on the other hand, shall use all reasonable efforts,  and cause each of
         its subsidiaries to use all reasonable  efforts, to preserve intact its
         respective business organization and goodwill in all material respects,
         keep available the services of its respective officers and employees as
         a group and maintain  satisfactory  relationships  with its  respective
         borrowers,  depositors,  other  customers  and others  having  business
         relationships with it;

                  (d) each of Buyer,  on the one hand,  and Seller and the Bank,
         on the other hand,  shall use all reasonable  efforts to cooperate with
         the  other  with  respect  to  preparation   for  the  combination  and
         integration  of the  businesses,  systems and  operations  of Buyer and
         Seller,   including   without   limitation  their  respective   banking
         subsidiaries, and shall confer on a regular and frequent basis with one
         or more  representatives  of the  other to report  on  operational  and
         related matters;

                  (e) each of Buyer,  on the one hand,  and Seller and the Bank,
         on the other hand, shall,  subject to any restrictions under applicable
         law or regulation,  promptly notify the other of any emergency or other
         change in the normal course of its or its  subsidiaries'  businesses or
         in the  operation  of its or its  subsidiaries'  properties  and of any
         governmental complaints,  investigations or hearings (or communications
         indicating  that  the  same  may be  contemplated)  if such  emergency,
         change,  complaint,  investigation  or hearing would be material to the
         assets,  properties,  liabilities,  business,  operations,  results  of
         operations or condition  (financial or  regulatory) of Buyer or Seller,
         as the case may be, or any of its respective subsidiaries;



<PAGE>


                                      -39-

                  (f) Seller  shall not declare or pay any  dividends on or make
         any other  distributions in respect of the Seller Common Stock,  except
         that Seller  shall be  permitted  to declare and pay regular  quarterly
         cash dividends to its  stockholders  of $0.14 per share for the quarter
         ending  September  30, 1996,  $0.16 per share for the  quarters  ending
         December  31 and  March 31,  1997 and  $0.18 per share for the  quarter
         ending June 30, 1997; provided,  however, that in no event shall Seller
         be permitted to declare or pay any such regular quarterly cash dividend
         hereunder  greater than $0.14 per share if the aggregate amount of such
         dividend  would exceed forty  percent  (40%) of Seller's net income for
         the fiscal quarter for which the dividend would be declared or paid, as
         such net income is calculated in accordance with GAAP and then adjusted
         to include the amount of all non-recurring  expenses incurred by Seller
         in such fiscal  quarter  that result  from  actions  taken by Seller to
         prepare for or otherwise  complete the  consummation of the Acquisition
         Merger;  and  provided  further,  however,  that the  parties  agree to
         consult  with respect to the amount of the last Seller  quarterly  cash
         dividend  payable  prior to the  Effective  Time with the  objective of
         ensuring that the  stockholders of Seller do not receive a shortfall or
         a premium  based on the record and payment dates of their last dividend
         prior to the  Effective  Time and the record and  payment  dates of the
         first dividend of Buyer  following the Effective  Time, and that Seller
         may pay a special  dividend to holders of record of Seller Common Stock
         immediately  prior to the Effective Time  consistent with the objective
         described herein;

                  (g) Buyer shall not declare or pay any dividend on or make any
         other  distribution  in respect of the Buyer  Common  Stock  during the
         Valuation  Period,  except that Buyer shall be permitted to declare and
         pay a cash  dividend to its  stockholders  for the quarter in which the
         Valuation Period occurs or the quarter immediately following thereafter
         if such  dividend does not exceed,  on a per share basis,  the dividend
         paid by Buyer to stockholders for the immediately  preceding quarter or
         if it does so exceed such prior  dividend then the aggregate  amount of
         such  dividend  shall not exceed  forty  percent  (40%) of Buyer's  net
         income for such quarter, as such net income is calculated in accordance
         with GAAP and then adjusted to include the amount of all  non-recurring
         expenses  incurred by Buyer in such  quarter  that result from  actions
         taken by Buyer to prepare for or otherwise complete the consummation of
         the Acquisition Merger;

                  (h) neither  Seller nor the Bank shall  adopt or amend  (other
         than  amendments  required by applicable law or amendments  that reduce
         amounts payable by it or its  subsidiaries) in any material respect any
         Seller  Pension Plan,  any Seller Benefit Plan or any Seller Other Plan
         or  enter  (or  permit  any of its  subsidiaries  to  enter)  into  any
         employment,  severance or similar contract with any person  (including,
         without limitation,  contracts with management which might require that
         payments be made upon the consummation of the transactions contemplated
         hereby,   including   without   limitation  the   consummation  of  the
         Acquisition  Merger) or amend any such  existing  agreements,  plans or
         contracts  to  increase  any  amounts  payable  thereunder  or benefits
         provided thereunder, or grant or permit any increase in compensation to
         its or its subsidiaries'  employees as a class,  except in the ordinary
         course of business  consistent  with past  practices,  or pay any bonus
         except as agreed to by the parties and disclosed in Section 5.12 of the
         Seller Disclosure Schedule;


<PAGE>


                                      -40-


                  (i) Seller,  subject to its  directors'  fiduciary  duties and
         obligations  referred to in Section 5.03 below, shall not, with respect
         to itself or any of its subsidiaries,  authorize, recommend, propose or
         announce an intention to authorize, recommend or propose, or enter into
         an agreement with respect to, any merger,  consolidation,  purchase and
         assumption   transaction  or  business   combination  (other  than  the
         Acquisition  Merger), any acquisition of a material amount of assets or
         securities   or   assumption   of   liabilities    (including   deposit
         liabilities),  any  disposition  of a  material  amount  of  assets  or
         securities,  or any release or  relinquishment of any material contract
         rights not in the ordinary  course of business and consistent with past
         practices;

                  (j)  neither  Seller nor the Bank  shall  propose or adopt any
         amendments  to  its  certificate  of  incorporation  or  other  charter
         documents or by-laws;

                  (k) Buyer,  on the one hand during the Valuation  Period,  and
         Seller and the Bank,  on the other hand at all times during the term of
         this  Agreement,  shall not issue,  deliver or sell any shares (whether
         original  issuance or from  treasury  shares) of its  capital  stock or
         securities  convertible  into or exercisable  for shares of its capital
         stock (or permit any of its subsidiaries to issue,  deliver or sell any
         shares of such  subsidiaries'  capital stock or securities  convertible
         into or exercisable  for shares of such  subsidiaries'  capital stock),
         except,  in the case of Buyer,  upon exercise or fulfillment of options
         issued or existing  immediately  prior to the Valuation Period pursuant
         to stock  option or other  plans of Buyer,  and, in the case of Seller,
         upon exercise or  fulfillment of options issued or existing on the date
         hereof  pursuant to the Seller Stock Option Plans or as required  under
         the terms of any other  Seller  Benefit  Plans in effect as of the date
         hereof  and in all such cases  listed in Section  4.02(a) of the Seller
         Disclosure  Schedule,  or effect any stock split,  reverse stock split,
         recapitalization,  reclassification or similar transaction or otherwise
         change its equity capitalization as it exists, in the case of Buyer, on
         the date immediately prior to the commencement of the Valuation Period,
         and, in the case of Seller and the Bank, on the date hereof;

                  (l) Buyer,  on the one hand during the Valuation  Period,  and
         Seller and the Bank,  on the other hand at all times during the term of
         this Agreement, shall not grant, confer or award any options, warrants,
         conversion rights or other rights, not existing,  in the case of Buyer,
         on the date  immediately  prior to the  commencement  of the  Valuation
         Period, and, in the case of Seller and the Bank, on the date hereof, to
         acquire any shares of its capital stock;

                  (m) Buyer,  on the one hand during the Valuation  Period,  and
         Seller and the Bank,  on the other hand at all times during the term of
         this Agreement,  shall not purchase,  redeem or otherwise  acquire,  or
         permit  any  of its  subsidiaries  to  purchase,  redeem  or  otherwise
         acquire, any shares of its capital stock or any securities  convertible
         into or exercisable  for any shares of its capital  stock,  except in a
         fiduciary capacity;



<PAGE>


                                      -41-

                  (n) neither  Seller nor the Bank shall  impose,  or suffer the
         imposition,  on any share of capital  stock held by it or by any of its
         subsidiaries of any material lien,  charge,  or encumbrance,  or permit
         any such lien, charge, or encumbrance to exist;

                  (o) neither Seller nor the Bank shall incur,  or permit any of
         its  subsidiaries  to incur,  any additional  debt  obligation or other
         obligation  for  borrowed  money,  or to guaranty any  additional  debt
         obligation  or other  obligation  for  borrowed  money,  except  in the
         ordinary course of business consistent with past practices, which shall
         include  but  not   necessarily  be  limited  to  creation  of  deposit
         liabilities,  purchases  of federal  funds,  sales of  certificates  of
         deposit, borrowings from the Federal Home Loan Bank of Boston and entry
         into  repurchase  agreements  or other  similar  arrangements  commonly
         employed by banks;

                  (p)  neither  Seller nor the Bank shall incur or commit to any
         capital  expenditures  or any  obligations or liabilities in connection
         therewith, other than capital expenditures and such related obligations
         or  liabilities  incurred or  committed  to in the  ordinary  and usual
         course  of  business  consistent  with  past  practices,  which  do not
         individually exceed $50,000 or cumulatively exceed $150,000;

                  (q) Buyer,  on the one hand during the Valuation  Period,  and
         Seller and the Bank,  on the other hand at all times during the term of
         this  Agreement,  shall not change its methods of accounting in effect,
         in the case of Buyer,  at December 31, 1995, and, in the case of Seller
         and the Bank,  at  September  30,  1995,  except as may be  required by
         changes  in GAAP  as  concurred  in by the  Seller's  and  the  Buyer's
         respective  independent  auditors,  and  Buyer,  during  the  Valuation
         Period,  and  Seller,  at all time  during the term of this  Agreement,
         shall not change its fiscal year;

                  (r) Each of Buyer,  on the one hand,  and Seller and the Bank,
         on the other  hand,  shall  file all  reports,  applications  and other
         documents  required  to be  filed by it with  the  OTS,  FDIC,  Federal
         Reserve  Board  and  any  other  federal  or  state  banking  or  other
         governmental agency or authority between the date of this Agreement and
         the  Effective  Time and shall  furnish to the other copies of all such
         reports promptly after the same are filed;

                  (s)  neither  Seller  nor the  Bank  shall  make  any  loan or
         extension of credit or enter into any commitment therefor on other than
         the Bank's customary terms,  conditions and standards and in accordance
         with  applicable law and regulation and consistent with prudent banking
         practices, and in any event shall provide Buyer with monthly reports of
         all loans,  extensions of credit and  commitments  therefor equal to or
         greater than $500,000, individually, and shall consult with Buyer prior
         to  making  or  entering  into any new  loan,  extension  of  credit or
         commitment therefor equal to or greater than $750,000 individually,  or
         which,  when aggregated with all other loans,  extensions of credit and
         commitments  therefor  to a  single  borrower  or  affiliated  group of
         borrowers equals at least $1,500,000; and



<PAGE>


                                      -42-

                  (t)  neither  Seller nor the Bank nor Buyer  shall  agree,  in
         writing  or  otherwise,  to take any of the  actions  applicable  to it
         prohibited  under this  Section 5.01 or any action which would make any
         of its representations or warranties contained in this Agreement untrue
         or incorrect or would otherwise  violate any of its other agreements or
         commitments contained in this Agreement in any material respect.

         5.02     Access to Properties and Records; Confidentiality.

                  (a) The Seller shall permit the Buyer reasonable access,  upon
         reasonable   advance  notice,  to  its  properties  and  those  of  its
         subsidiaries,  and shall  disclose and make  available to the Buyer all
         Records,  including  all books,  papers  and  records  relating  to the
         assets,  stock  ownership,  properties,   operations,  obligations  and
         liabilities  of the Seller  and its  subsidiaries,  including,  but not
         limited to, all books of account  (including the general  ledger),  tax
         records,   minute  books  of  directors  and   stockholders   meetings,
         organizational  documents,  by-laws, material contracts and agreements,
         filings  with  any  regulatory  authority,  accountants'  work  papers,
         litigation  files,  plans affecting  employees,  and any other business
         activities  or  prospects  in which the Buyer  may  reasonably  have an
         interest in light of the transactions  contemplated  hereby. The Seller
         shall use all reasonable  efforts to make  arrangements with each third
         party provider of services to the Seller to permit the Buyer reasonable
         access to all of the  Seller's  Records  held by each such third party.
         The Buyer shall permit the Seller  reasonable access to such properties
         and records of the Buyer  and/or its  subsidiaries  in which the Seller
         may  reasonably   have  an  interest  in  light  of  the   transactions
         contemplated hereby.  Neither the Buyer nor the Seller nor any of their
         respective  subsidiaries  shall be required to provide  access to or to
         disclose  information  where such access or disclosure would violate or
         prejudice   the  rights  of  any   customer,   would   jeopardize   the
         attorney-client  privilege of the  institution in possession or control
         of such  information,  or would  contravene any law, rule,  regulation,
         order, judgment,  decree or binding agreement. The parties will use all
         reasonable   efforts   to  make   appropriate   substitute   disclosure
         arrangements  under  circumstances  in which  the  restrictions  of the
         preceding sentence apply.

                  (b) All  Confidential  Information,  as such  term is  defined
         below,  furnished by each party  hereto to the other,  or to any of its
         affiliates or to any of its affiliates' directors, officers, employees,
         or   representatives   or  agents  (such  persons  being   referred  to
         collectively herein as "Representatives")  shall be treated as the sole
         property of the party furnishing the information until  consummation of
         the transactions  contemplated  hereby, and, if such transactions shall
         not  occur,  the  party  receiving  the  information,  or  any  of  its
         affiliates or Representatives, as the case may be, shall, upon request,
         return to the party which  furnished such  information all documents or
         other   materials   containing,   reflecting   or   referring  to  such
         information,  shall  keep  confidential  all such  information  for the
         period hereinafter referred to, and shall not directly or indirectly at
         any time use such  information for any competitive or other  commercial
         purpose; provided,  however, that the Buyer and its affiliates shall be
         permitted  to retain  and share with their  regulators,  examiners  and
         auditors  (who need to know such  information  and are  informed of the
         confidential  nature  thereof and  directed  to treat such  information
         confidentially), and with no other persons, such materials, files and


<PAGE>


                                      -43-

         information  relating  to or  constituting  the  Buyer's  or any of its
         affiliates'  or   Representatives'   work  product,   presentations  or
         evaluation  materials  as  the  Buyer  deems  reasonably  necessary  or
         advisable in connection  with  auditing or  examination  purposes,  and
         Buyer shall not make use of any such  materials,  files or  information
         for  any  other  purpose.  The  obligation  to  keep  such  information
         confidential  shall continue for two years from the date this Agreement
         is  terminated  or as long as may be required by law. In the event that
         either party or its  affiliates  or  Representatives  are  requested or
         required  in the  context of a  litigation,  governmental,  judicial or
         regulatory   investigation   or  other  similar   proceeding  (by  oral
         questions,  interrogatories,  requests for  information  or  documents,
         subpoenas,  civil investigative demands or similar process) to disclose
         any  Confidential  Information,  the  party  or  its  affiliate  or its
         Representative  so requested or required  will  directly or through the
         party or such affiliate or  Representative,  if practicable and legally
         permitted,  prior to  providing  such  information,  and as promptly as
         practicable after receiving such request,  provide the other party with
         notice of each such request or  requirement so that the other party may
         seek  an   appropriate   protective   order  or  other  remedy  or,  if
         appropriate,  waive  compliance  with the provisions of this Agreement.
         If, in the  absence of a  protective  order or the  receipt of a waiver
         hereunder,  the party or  affiliate or  Representative  so requested or
         required is, in the written opinion of its counsel, legally required to
         disclose  Confidential  Information  to any tribunal,  governmental  or
         regulatory  authority,  or  similar  body,  the party or  affiliate  or
         Representative   so  required   may   disclose   that  portion  of  the
         Confidential Information which it is advised in writing by such counsel
         it is legally  required to so disclose to such tribunal or authority or
         similar  body  without  liability  to the other  party  hereto for such
         disclosure.  The parties and their affiliates and Representatives  will
         exercise  reasonable efforts, at the expense of the party who disclosed
         Confidential  Information to the other party, to obtain  assurance that
         confidential treatment will be accorded the information so disclosed.

         As used in this Section 5.02(b),  "Confidential  Information" means all
         data,  reports,  interpretations,  forecasts  and  records  (whether in
         written  form,   electronically  stored  or  otherwise)  containing  or
         otherwise reflecting information concerning the disclosing party or its
         affiliates  which is not available to the general  public and which the
         disclosing   party  or  any  affiliate  or  any  of  their   respective
         Representatives  provides or has  previously  provided to the receiving
         party or to the receiving party's  affiliates or Representatives at any
         time  in  connection  with  the   transactions   contemplated  by  this
         Agreement,  including  but not limited to any  information  obtained by
         meeting with Representatives of the disclosing party or its affiliates,
         together with summaries,  analyses,  extracts,  compilations,  studies,
         personal notes or other documents or records,  whether  prepared by the
         receiving  party or others,  which  contain or  otherwise  reflect such
         information.  Notwithstanding the foregoing,  the following information
         will not constitute "Confidential Information": (i) information that is
         or becomes generally  available to the public other than as a result of
         a disclosure by the receiving party or any affiliate or  Representative
         of the receiving  party without the consent of the party providing such
         information  (including  without  limitation all  information of Seller
         disclosed or otherwise utilized by Buyer, with the knowledge of Seller,
         in  connection  with  presentations  to  securities  analysts  or other
         investor  relations-related  activities),  (ii)  information  that  was
         previously known to the receiving party or its affiliates or


<PAGE>


                                      -44-

         Representatives  on a nonconfidential  basis prior to its disclosure by
         the  disclosing  party,  its  affiliates  or   Representatives,   (iii)
         information that became or becomes  available to the receiving party or
         any affiliate or Representative thereof on a nonconfidential basis from
         a  source  other  than  the  disclosing   party  or  any  affiliate  or
         Representatives  of the disclosing party,  provided that such source is
         not known by the disclosing party or its affiliates or  Representatives
         to  be  subject  to  any  confidentiality   agreement  or  other  legal
         restriction on disclosing such  information and (iv)  information  that
         has been independently  acquired or developed by the receiving party or
         its affiliates or Representatives  without violating the obligations of
         this Section 5.02(b).

         5.03 No  Solicitation.  Neither the Seller nor any of its  subsidiaries
shall  (and the  Seller and each of its  subsidiaries  shall use all  reasonable
efforts to cause its officers, directors, employees, representatives and agents,
including,  but not limited to, investment  bankers,  attorneys and accountants,
not to), directly or indirectly, encourage, solicit, initiate or, subject to the
fiduciary  obligations of the Seller's Board of Directors (as advised by outside
counsel),  participate in any discussions or  negotiations  with, or provide any
information to, any  corporation,  partnership,  person or other entity or group
(other than the Buyer and its  affiliates  or  representatives)  concerning  any
merger,  tender offer,  sale of  substantial  assets,  sale of shares of capital
stock or debt securities or similar  transaction  involving the Seller or any of
its  subsidiaries  (any  of  the  foregoing  being  referred  to  herein  as  an
"Acquisition Transaction").  Notwithstanding the foregoing, nothing contained in
this  Section  5.03 shall  prohibit  the Seller or its Board of  Directors  from
taking and disclosing to the Seller's  stockholders a position with respect to a
tender offer by a third party  pursuant to Rules 14d-9 and 14e-2(a)  promulgated
under  the  Exchange  Act  or  from  making  such  disclosure  to  the  Seller's
stockholders  which, in the judgment of the Board of Directors,  with the advice
of outside  counsel,  may be  required  under  applicable  law.  The Seller will
immediately  communicate  to the Buyer the  terms of any  proposal,  discussion,
negotiation or inquiry  relating to an Acquisition  Transaction and the identity
of the party making such  proposal or inquiry which it may receive in respect of
any such  transaction  (which  shall mean that any such  communication  shall be
delivered no less promptly than by telephone  within  twenty-four  (24) hours of
the  Seller's  receipt of any such  proposal  or  inquiry) or its receipt of any
request for information  from the Federal  Reserve Board,  OTS, DOJ or any other
governmental  agency  or  authority  with  respect  to  a  proposed  Acquisition
Transaction.

         5.04     Regulatory Matters; Consents.

                  (a) The parties  will  cooperate  in  connection  with (i) the
         preparation  and filing by the Buyer with the SEC under the  Securities
         Act of a  registration  statement on Form S-4 and/or such other form as
         may be  necessary  or  appropriate  relating to the shares of the Buyer
         Common Stock to be issued in  connection  with the  Acquisition  Merger
         (the "Buyer  Registration  Statement"),  and (ii) the  preparation  and
         filing by the Buyer and the  Seller  of a joint  proxy  statement  (the
         "Proxy  Statement")  as shall be  necessary  or  desirable  in order to
         consummate the transactions  contemplated by this Agreement, each to be
         undertaken  as  promptly as  practicable,  and the Buyer and the Seller
         will use their  respective best efforts to have the Buyer  Registration
         Statement declared effective by the SEC and to mail the


<PAGE>


                                      -45-

         Proxy  Statement  to the  Buyer's  and  the  Seller's  stockholders  as
         promptly as  practicable.  The parties  shall also take any  reasonable
         action  required  to be  taken  under  any  state  "Blue  Sky"  laws in
         connection with the  consummation of the  transactions  contemplated by
         this Agreement. In addition to the foregoing,  neither party shall take
         or permit any of its  subsidiaries  to take any action that  materially
         adversely   affects  its  ability  to   consummate   the   transactions
         contemplated under this Agreement in a timely manner.

                  (b) Each of the Seller and the Buyer will  cooperate  with the
         other and use its best efforts to prepare all documentation,  to effect
         all  filings  and  to  obtain  all  permits,  consents,  approvals  and
         authorizations  of all third parties and governmental  bodies necessary
         or  appropriate  to consummate the  transactions  contemplated  by this
         Agreement as promptly as practicable, including without limitation that
         Seller shall use its best efforts to obtain all of the non-governmental
         third-party permits,  consents,  approvals and authorizations disclosed
         in Sections 4.03(c) and 4.04 of the Seller  Disclosure  Schedule.  Each
         party  hereto shall have the right to review and approve in advance all
         descriptions of it and its subsidiaries which appear in any filing made
         in connection  with the  transactions  contemplated  by this Agreement,
         including  without  limitation  all  filings  contemplated  by  Section
         5.04(a) above, with any governmental  body. In exercising the foregoing
         right,  the  parties  hereto  shall act  reasonably  and as promptly as
         practicable.

                  (c) The Buyer shall take all actions  necessary or appropriate
         to  ensure  that all  shares  of Buyer  Common  Stock  received  in the
         Acquisition  Merger are fully  registered  on the  appropriate  form to
         facilitate  sale of such shares by the holders in  accordance  with the
         Securities Act (including in accordance  with any applicable  exemption
         from registration requirements) to the extent customary in transactions
         of this nature.

         5.05 Approval of Stockholders. Each of the Buyer and Seller will (a) as
promptly as practicable,  take all steps necessary to duly call, give notice of,
convene and hold a meeting of its stockholders for the purpose of approving this
Agreement and the transactions contemplated hereby, including without limitation
the  Acquisition  Merger,  and, in each case,  for such other purposes as may be
necessary  or  desirable,  (b) subject to the  fiduciary  duties of its Board of
Directors  as advised by outside  counsel,  recommend  to its  stockholders  the
approval of such  foregoing  matters to be submitted by it to its  stockholders,
and (c)  cooperate  and  consult  with each  other  with  respect to each of the
foregoing matters.  Subject to the fiduciary duties of its Board of Directors as
advised in writing by outside counsel, each of the Buyer and the Seller will use
all reasonable efforts to obtain the necessary  approvals of its stockholders of
the  proposals  described  above to be submitted by it in  connection  with this
Agreement.  If the Board of Directors of either party is required by  applicable
law to review or restate the recommendation to its stockholders  contemplated in
clause (b) of the  preceding  sentence,  this  Section  5.05 shall not  prohibit
accurate  disclosure  by a party that is required  in any release or  regulatory
filing (including the Proxy Statement and the Buyer  Registration  Statement) or
otherwise  under  applicable  law  in the  opinion  of  such  party's  Board  of
Directors,  upon the written advice of outside  counsel,  as of the date of such
release  or  regulatory  filing  or such  other  required  disclosure  as to the
transactions  contemplated  hereby  or,  in the  case of the  Seller,  as to any
Acquisition Transaction.


<PAGE>


                                      -46-


         5.06 Agreements of Seller's Affiliates.  The Seller shall identify in a
letter to the Buyer,  after  consultation with counsel,  all persons who, at the
time of the meeting of its stockholders  referred to in Section 5.05 hereof,  it
believes may be deemed to be "affiliates" of the Seller, as that term is defined
for purposes of paragraphs (c) and (d) of Rule 145 under the Securities Act (the
"Seller Affiliates").  The Seller shall use all reasonable efforts to cause each
person who is identified as a Seller  Affiliate in the letter  referred to above
to deliver to the Buyer at least  forty (40) days prior to the  Closing  Date an
executed copy of the Seller Affiliates Agreement. Prior to the Closing Date, the
Seller shall amend and supplement such letter and use all reasonable  efforts to
cause each additional  person who is identified as a Seller  Affiliate as of the
Closing Date to execute a copy of the Seller Affiliates Agreement.

         5.07 Further  Assurances.  Subject to the terms and  conditions  herein
provided, each of the parties hereto agrees to use all reasonable efforts to, as
promptly as  practicable,  take, or cause to be taken,  all action and to do, or
cause to be done, all things  necessary,  proper or advisable  under  applicable
laws  and  regulations  to  consummate  and  make  effective  the   transactions
contemplated by this Agreement. In case at any time after the Effective Time any
further  action is  necessary  or  desirable  to carry out the  purposes of this
Agreement,  the proper  officers and  directors of each party to this  Agreement
shall take all such necessary action.

         5.08  Disclosure   Supplements.   On  the  Closing  Date,  Seller  will
supplement  or amend the Seller  Disclosure  Schedule with respect to any matter
hereafter  arising  which,  if existing,  occurring or known at the date of this
Agreement,  would have been  required to be set forth or described in the Seller
Disclosure  Schedule or which is  necessary  to correct any  information  in the
Seller Disclosure  Schedule which has become inaccurate.  To the extent that any
such supplement or amendment to the Seller Disclosure Schedules pursuant to this
Section 5.08  discloses  the existence of any material  misstatement  of fact or
other material misrepresentation contained in any of Seller's representations or
warranties as made as of the date of this Agreement or otherwise discloses facts
or  circumstances  which  constitute  or have  resulted in the  occurrence  of a
Material  Adverse  Effect on Seller,  Seller's  delivery of such  supplement  or
amendment to Buyer shall have no effect for the purpose of determining  Seller's
satisfaction of any of the conditions set forth in Article VI hereof.

         5.09 Public  Announcements.  Except as otherwise required by law or the
rules of the Nasdaq-NM,  the Seller and the Buyer will cooperate with each other
in the  development  and  distribution  of all news  releases  and other  public
information   disclosures   with  respect  to  this  Agreement  or  any  of  the
transactions contemplated hereby.

         5.10 Tax-Free Reorganization  Treatment.  None of the parties hereto or
any of their  respective  subsidiaries  or affiliates  has taken,  shall take or
cause to be taken any action,  whether before or after the Effective Time, which
would disqualify the Acquisition  Merger as a reorganization  within the meaning
of  Section  368(a)  of the  Code.  Each of the  parties  hereto  shall  use all
reasonable  efforts  to cause the  Acquisition  Merger to  qualify as a tax-free
reorganization  under  Section  368(a) of the Code and to obtain the opinions of
counsel referred to in Sections 6.02(d) and 6.03(d) hereof.


<PAGE>


                                      -47-


         5.11 Stock  Exchange  Listing.  The Buyer shall cause the shares of the
Buyer Common Stock to be issued in connection with the Acquisition  Merger to be
approved for listing on the Nasdaq-NM,  subject to official  notice of issuance,
as of or prior to the Effective Time.

         5.12     Employment and Benefit Matters.

                  (a)  Termination of Existing  Seller Plans;  Benefits  Service
         Credit. Except as otherwise provided herein, Buyer agrees to provide to
         those persons who are  employees of Seller or any  subsidiary of Seller
         at the Effective  Time and who are employed by Buyer or a subsidiary of
         Buyer  thereafter  with  the  benefits  maintained  by  Buyer  and  its
         affiliates  from  time  to time  for the  benefit  of  their  employees
         similarly situated. Buyer shall not be required to provide any benefits
         with respect to persons who at the Effective Time are former  employees
         or  beneficiaries  of former  employees  of Seller,  except as provided
         under the terms of the  governing  documents of the Buyer Pension Plans
         and  Buyer  Benefit  Plans or as may be  otherwise  required  under any
         health benefit  continuation rights provisions of federal or state law.
         Buyer  shall  provide all such Buyer  benefits  as soon as  practicable
         following  the  Effective  Time.  Until  such  time as Buyer is able to
         provide such benefits to such persons  (such time being  referred to as
         the "Transition  Date"),  Buyer agrees to provide such persons with the
         employee  benefits set forth in Section  4.11 of the Seller  Disclosure
         Schedule  as  maintained  for their  benefit  immediately  prior to the
         Effective  Time.  Buyer shall cause each plan,  program or  arrangement
         included among the benefits of Buyer to be provided after the Effective
         Time, except for the Buyer's defined benefit pension plan, to treat the
         prior service of each such employee with the Seller or its  affiliates,
         to the extent such prior  service is  recognized  under the  comparable
         plan,  program or  arrangement  of the Seller,  as service  rendered to
         Buyer or its affiliate, as the case may be, for purposes of eligibility
         to participate,  vesting,  and  eligibility for special  benefits under
         each such plan,  program or arrangement  of Buyer,  but not in any case
         for benefit  accrual  attributable  to any period  before the Effective
         Time.  Without  limiting the foregoing,  Buyer and its affiliates shall
         not treat any  employee of Seller or any of its  affiliates  as a "new"
         employee for purposes of any exclusion under any health or similar plan
         of Buyer or any of its affiliates for a preexisting  medical condition.
         Nothing  herein  shall  impose  any  obligation   upon  Buyer  and  its
         subsidiaries to maintain, continue or adopt any employee pension plans,
         employee  benefit  plans,  or  other  benefit  arrangements  after  the
         Transition  Date,  nor  prohibit  the  Buyer or its  subsidiaries  from
         amending  any such plan or plans  after  the  Transition  Date,  to the
         extent permitted by the terms of such plans and applicable law.

                  (b) Additional Benefits Matters. Following the Effective Time,
         Buyer shall,  or shall cause its  subsidiaries  to, honor in accordance
         with  their  terms all  employment,  severance  and other  compensation
         contracts  between Seller or any  subsidiary  thereof and any director,
         officer or employee  thereof,  and all provisions for benefits or other
         amounts  earned or accrued  through the Effective Time under the Seller
         Pension Plans or the Seller  Benefit  Plans.  Any employee of Seller or
         any  subsidiary  of Seller  who  becomes  an  employee  of Buyer or any
         subsidiary of Buyer immediately following the Effective Time


<PAGE>


                                      -48-

         who is not  otherwise  covered  by an  employment,  severance  or other
         compensation  agreement and who has been identified by Buyer within the
         first six months from and after the Closing  Date as an employee  whose
         employment  shall be  terminated  as a result of Buyer's  consolidation
         and/or  cost-saving  efforts  in  respect  of  the  Acquisition  Merger
         following  the  Effective  Time,  shall be entitled to receive from and
         after the date of such  employee's  termination of employment two weeks
         of salary  continuation for each full year of prior service with Seller
         prior to the Effective Time, such salary continuation to continue for a
         maximum  period,  regardless  of such  employee's  length of such prior
         service,  of twenty-six  weeks.  Buyer shall not be obligated under any
         circumstances   to  employ  any  person  who  is   employed  by  Seller
         immediately  prior to the Effective Time. In addition to the foregoing,
         (i) Buyer has  agreed to provide  the  employee  benefits  set forth in
         Section 5.12 of the Seller  Disclosure  Schedule and (ii) those persons
         who are  identified in Section 5.12 of the Seller  Disclosure  Schedule
         shall  continue  to  receive,   following  any   termination  of  their
         employment with Buyer or any Buyer  subsidiary  following the Effective
         Time, health care continuation coverage under Buyer's appropriate group
         health  plan until  such  persons  reach the age at which  they  become
         eligible to receive Medicare health coverage;  provided,  however, that
         such  persons  must pay to Buyer at all times during which they receive
         such continuing  coverage the same premium amounts as would be required
         of persons receiving such health care continuation coverage pursuant to
         the  requirements of COBRA and such health care  continuation  coverage
         shall terminate for any such person at such time as he becomes eligible
         to receive substantially equivalent health care coverage from any other
         employer after the Effective Time.

         5.13     Directors' and Officers' Indemnification and Insurance.

                  (a) In the event of any  threatened or actual  claim,  action,
         suit,   proceeding  or  investigation,   whether  civil,   criminal  or
         administrative,  including, without limitation, any such claim, action,
         suit,  proceeding or  investigation  in which any person who is now, or
         has  been at any  time  prior  to the  date of this  Agreement,  or who
         becomes prior to the Effective  Time, a director or officer or employee
         of the  Seller or any of  Seller's  subsidiaries  or a  trustee  of any
         Seller Benefit  Plans,  Seller Pension Plans or Seller Other Plans (the
         "Indemnified  Parties")  is, or is threatened to be, made a party based
         in whole  or in part  on,  or  arising  in whole or in part out of,  or
         pertaining to (i) the fact that he or she is or was a director, officer
         or employee of the Seller or any of Seller's  subsidiaries or (ii) this
         Agreement or any of the transactions  contemplated  hereby,  whether in
         any case asserted or arising  before or after the Effective  Time,  the
         parties  hereto agree to cooperate  and use all  reasonable  efforts to
         defend  against and respond  thereto.  It is understood and agreed that
         prior to the Effective Time,  Seller shall indemnify and hold harmless,
         and that from and after the Effective  Time the  Surviving  Corporation
         shall  indemnify  and  hold  harmless,  as and to  the  fullest  extent
         permitted by applicable  law, each such  Indemnified  Party against any
         losses,  claims,  damages,  liabilities,   costs,  expenses  (including
         reasonable attorney's fees and expenses),  judgments, fines and amounts
         paid in  settlement in  connection  with any such  threatened or actual
         claim, action, suit,  proceeding or investigation.  In the event of any
         such  threatened  or  actual  claim,   action,   suit,   proceeding  or
         investigation (whether asserted or


<PAGE>


                                      -49-

         arising before or after the Effective  Time),  (i) Seller and, from and
         after the Effective Time, the Surviving  Corporation shall promptly pay
         all reasonably  documented expenses in advance of the final disposition
         of any  claim,  action,  suit,  proceeding  or  investigation  to  each
         Indemnified  Party  to the  full  extent  permitted  by law,  (ii)  the
         Indemnified  Parties may retain counsel  mutually  satisfactory to them
         and  Seller  and,  from and after the  Effective  Time,  the  Surviving
         Corporation  shall pay all reasonable fees and expenses of such counsel
         for  the  Indemnified  Parties  within  thirty  days  after  statements
         therefor  are  received,  and  (iii)  Seller  and,  from and  after the
         Effective  Time,  the  Surviving  Corporation  will use all  reasonable
         efforts to assist in the vigorous defense of any such matter; provided,
         however, that neither Seller, Buyer nor the Surviving Corporation shall
         be liable for any settlement effected without its prior written consent
         (which  consent  shall  not be  unreasonably  withheld);  and  provided
         further,   however,  that  the  Surviving  Corporation  shall  have  no
         obligation  hereunder to any  Indemnified  Party when and if a court of
         competent   jurisdiction   shall   ultimately   determine,   and   such
         determination  shall  have  become  final  and   non-appealable,   that
         indemnification  of such Indemnified  Party in the manner  contemplated
         hereby is prohibited by applicable law. Any  Indemnified  Party wishing
         to claim  indemnification,  upon  learning of any such  claim,  action,
         suit,  proceeding or  investigation,  shall notify Seller and, from and
         after the Effective Time, the Surviving  Corporation thereof,  provided
         that the  failure  to so notify  shall not affect  the  obligations  of
         Seller, Buyer or the Surviving  Corporation,  except to the extent such
         failure to notify materially prejudices such party.

                  (b) Buyer agrees that all rights to  indemnification  existing
         in  favor,  and  all  limitations  on the  personal  liability,  of any
         director,   officer  or  other   employee  of  Seller  or  any  of  its
         subsidiaries  provided for in Seller's  certificate of incorporation or
         by-laws  as in effect as of the date  hereof  with  respect  to matters
         occurring  prior to the Effective  Time shall  survive the  Acquisition
         Merger and shall  continue in full force and effect in  perpetuity.  In
         the event Buyer or the Surviving  Corporation  or any of its successors
         or assigns (i)  consolidates  with or merges into any other  person and
         shall not be the continuing or surviving  corporation or entity of such
         consolidation   or  merger,   or  (ii)  transfers  or  conveys  all  or
         substantially all of its properties and assets to any person, then, and
         in each such case, to the extent  necessary,  proper provision shall be
         made so that the  successors  and  assigns  of  Buyer or the  Surviving
         Corporation,  as the case may be, assume the  obligations  set forth in
         this Section 5.13.

                  (c)  Buyer  shall  use all  reasonable  efforts  to cause  the
         persons  serving  as  officers  and  directors  of the  Seller  and any
         subsidiary  of Seller  immediately  prior to the  Effective  Time to be
         covered  for a period of six (6)  years  from the  Closing  Date by the
         directors' and officers'  liability  insurance policy  maintained as of
         the date  hereof by the  Seller  (provided  that  Buyer may  substitute
         therefor policies of at least the same coverage and amounts  containing
         terms and conditions which are not less  advantageous than such policy)
         with  respect  to  acts  or  omissions  occurring  at or  prior  to the
         Effective Time,  which were committed by such officers and directors in
         their capacity as such; provided, however, that if such coverage cannot
         be obtained at a total cost to Buyer of not more than $207,000 then


<PAGE>


                                      -50-

         Buyer shall only be required  hereunder to obtain such lesser  coverage
         as may be obtained for such amount.

         5.14  Accountants'  Letters.  Each of the  parties  shall  cause  to be
delivered  to  the  other  "comfort"   letters  from  its   independent   public
accountants,  dated the date on which the Buyer Registration  Statement (or last
amendment  thereto) shall become effective and dated the Closing Date,  relating
to  the  information  about  such  party  included  in  the  Buyer  Registration
Statement,  including the Proxy Statement,  and addressed to the other party, in
form and substance  which is reasonably  satisfactory to the receiving party and
customary in transactions of the nature contemplated hereby.

         5.15  Maintenance  of Records.  Through the Effective  Time, the Seller
will  maintain  the  Records in the same  manner and with the same care that the
Records have been maintained prior to the execution of this Agreement. The Buyer
may, at its own expense, make such copies of and excerpts from the Records as it
may deem desirable.  All Records, whether held by the Buyer or the Seller, shall
be maintained for such periods as are required by law, unless the parties shall,
applicable  law  permitting,  agree in writing to a different  period.  From and
after the Effective  Time, the Buyer shall be solely  responsible for continuing
maintenance of the Records.

         5.16  Leases.  Seller  shall  consult  with Buyer  before  renewing  or
extending any lease of Seller or any subsidiary of real property or any material
lease of Seller or any subsidiary  relating to furniture,  fixtures or equipment
or other  personal  property , in each case that is currently in effect but that
would  otherwise  expire on or prior to the  Effective  Time.  Seller  shall not
cancel,  terminate  or take any  other  action  that is  likely to result in any
cancellation  or  termination  of any such lease without first  consulting  with
Buyer.

         5.17 Bank Merger. To the extent requested by Buyer,  Seller shall take,
and cause the Bank to take, all necessary and appropriate  actions to effect the
merger of the Bank with and into Buyer's principal banking  subsidiary,  Vermont
National Bank, on or after the Closing Date, in accordance with the requirements
of all applicable laws and regulations.

         5.18  Certain  Policies of Seller.  At the request of Buyer,  after the
time at which all  Requisite  Regulatory  Approvals  have been  received for the
Acquisition Merger, all other conditions precedent to Seller's obligations under
this  Agreement have been satisfied or waived and Buyer has confirmed in writing
that all other conditions  precedent to Buyer's obligations under this Agreement
have been  satisfied or waived,  and prior to the Effective  Time,  Seller shall
cooperate   with  Buyer  with  the  objective  of  modifying  and  changing  its
receivables,  loan accrual, charge-off, real estate valuation, loan loss reserve
and investment policies and practices and such other accounting and/or financial
policies and  practices as may be  requested by Buyer to reflect  Buyer's  plans
with  respect to the  conduct of Seller's  business  following  the  Acquisition
Merger  and to make  adequate  provision  for the  cost  and  expenses  relating
thereto.  The Seller's  representations,  warranties and covenants  contained in
this  Agreement  shall not be deemed to be untrue or breached in any respect for
any purpose as a consequence of any  modifications or changes  undertaken solely
on account of this Section 5.18.


<PAGE>


                                      -51-


                                   ARTICLE VI

                               CLOSING CONDITIONS

         6.01 Conditions to Each Party's  Obligations Under This Agreement.  The
respective  obligations of each party under this  Agreement  shall be subject to
the  fulfillment at or prior to the Effective Time of the following  conditions,
none of which may be waived:

                  (a)  Stockholders'   Approvals.   This  Agreement  and/or  the
         transactions  contemplated hereby shall have been approved by the Buyer
         Requisite Vote and the Seller Requisite Vote.

                  (b)  Governmental  Consents.  All  authorizations,   consents,
         orders or  approvals  of, or  declarations  or  filings  with,  and all
         expirations  of  waiting  periods  imposed  by,  any   governmental  or
         regulatory authority or agency which are necessary for the consummation
         of the transactions  contemplated by this Agreement,  including without
         limitation the Acquisition Merger,  shall have been filed,  occurred or
         been  obtained   (all  such   authorizations,   orders,   declarations,
         approvals,  filings  and  consents  and the  lapse of all such  waiting
         periods being referred to as the "Requisite Regulatory  Approvals") and
         all such  Requisite  Regulatory  Approvals  shall be in full  force and
         effect. In addition, the Buyer shall have received all state securities
         or blue sky permits  and other  authorizations  necessary  to issue the
         Buyer  Common  Stock in  connection  with  the  Acquisition  Merger  in
         accordance with all applicable state securities or blue sky laws.

                  (c)  Buyer  Registration  Statement.  The  Buyer  Registration
         Statement  shall have been declared  effective under the Securities Act
         and shall not be subject to a stop order or a threatened stop order.

                  (d) No  Injunctions or  Restraints.  No temporary  restraining
         order, preliminary or permanent injunction or other order issued by any
         court of competent jurisdiction or other legal restraint or prohibition
         (an  "Injunction")  preventing  the  consummation  of the  transactions
         contemplated by this Agreement shall be in effect.

         6.02 Conditions to the  Obligations of Buyer Under This Agreement.  The
obligations  of the Buyer under this Agreement  shall be further  subject to the
satisfaction  or waiver by the Buyer,  at or prior to the Effective Time, of the
following conditions:

                  (a) Absence of Material Adverse Changes.  There shall not have
         occurred   any  change  since   September   30,  1995  in  the  assets,
         liabilities,  business,  operations, results of operations or condition
         of the Seller or any of its subsidiaries which has had, individually or
         in the aggregate, a Material Adverse Effect on the Seller.



<PAGE>


                                      -52-

                  (b)   Representations    and   Warranties;    Performance   of
         Obligations.  The  obligations of the Seller to the Bank required to be
         performed  by them at or prior to the  Effective  Time  pursuant to the
         terms of this  Agreement  shall have been duly  performed  and complied
         with and the  representations and warranties of the Seller and the Bank
         contained in this  Agreement  shall be true and correct in all material
         respects as of the date of this  Agreement and as of the Effective Time
         as though made at and as of the  Effective  Time  (except as  otherwise
         specifically  contemplated  by  this  Agreement  and  except  as to any
         representation  or warranty  which  specifically  relates to an earlier
         date) and the Buyer  shall have  received  certificates  to that effect
         signed by the chairman or president and the chief financial  officer or
         chief accounting officer of each of the Seller and the Bank.

                  (c)  Third-Party  Approvals.  Any and all  permits,  consents,
         waivers, clearances,  approvals and authorizations of or notices to all
         non-governmental  and non-regulatory  third parties which are necessary
         in connection with the consummation of the transactions contemplated by
         this Agreement and are required to be received, made or obtained by the
         Seller or the Bank,  shall have been so  received,  made or obtained by
         the Seller or the Bank, as  applicable,  other than permits,  consents,
         waivers, clearances, approvals,  authorizations and notices the failure
         of which to have  received,  made or  obtained  would  neither  make it
         impossible  to  consummate  the   transactions   contemplated  by  this
         Agreement nor result in any Material  Adverse Effect on the Buyer after
         the Effective Time.

                  (d) Tax  Opinion.  The Buyer  shall have  received  an opinion
         dated the Closing Date from its counsel,  Sullivan & Worcester  LLP, or
         other counsel  selected by the Buyer and  reasonably  acceptable to the
         Seller,  substantially  to the effect that (A) the  Acquisition  Merger
         should be treated for federal  income tax purposes as a  reorganization
         within the meaning of Section 368(a) of the Code, (B) each of the Buyer
         and the Seller should be a party to a reorganization within the meaning
         of  Section  368(b)  of the  Code,  and (C) no gain or loss  should  be
         recognized  by the Buyer or the  Seller as a result of the  Acquisition
         Merger.  In rendering  such opinion,  Sullivan & Worcester LLP shall be
         entitled to require  delivery  of, and to refer to and rely upon,  such
         facts and representations  set forth in certificates  received from the
         Buyer, the Seller, their respective officers, directors and affiliates,
         and from the  stockholders  of the Seller,  as Sullivan & Worcester LLP
         shall  deem  necessary  or  appropriate  to enable  it to  render  such
         opinion,  and the parties  hereto  agree to use their  respective  best
         efforts to obtain such representations and certificates.

                  (e) Seller Affiliates Agreements.  Seller shall have delivered
         to  Buyer  the  letter   pertaining  to  the  Seller   Affiliates,   as
         contemplated  under Section 5.06 above, and each of the executed Seller
         Affiliates  Agreements  that  have  been  received  by Seller as of the
         Effective Time.

                  (f)  Burdensome  Condition.  None of the Requisite  Regulatory
         Approvals shall impose any term, condition or restriction upon Buyer or
         any Buyer  subsidiary  that Buyer in good faith  reasonably  determines
         would so materially  adversely impact the economic or business benefits
         of  the  transactions  contemplated  by  this  Agreement  as to  render
         inadvisable in the reasonable judgment of Buyer the consummation of the
         Acquisition Merger.


<PAGE>

                                      -53-

         
                  (g) Dissenting  Shares.  The Dissenting  Shares, as defined in
         Section 2.09(c) hereof, shall not represent more than 20% of the shares
         of Seller Common Stock issued and outstanding  immediately prior to the
         Effective Time.

                  (h) Legal  Opinion.  Buyer shall have  received the opinion of
         Hale and Dorr,  counsel to Seller and the Bank, dated the Closing Date,
         in a form that is customary for transactions of this type.

         In addition to the foregoing,  the Seller and the Bank will furnish the
Buyer with such additional  certificates,  instruments or other documents in the
name or on behalf of the  Seller or the Bank,  as the case may be,  executed  by
appropriate  officers or others,  including without  limitation  certificates or
correspondence of governmental  agencies or authorities or nongovernmental third
parties,  to evidence  fulfillment  of the  conditions set forth in this Section
6.02 as the Buyer may reasonably request.

         6.03  Conditions  to the  Obligations  of Seller  and Bank  Under  This
Agreement. The obligations of the Seller and the Bank under this Agreement shall
be further subject to the  satisfaction or waiver by the Seller,  at or prior to
the Effective Time, of the following conditions:

                  (a) Absence of Material Adverse Changes.  There shall not have
         occurred any change since December 31, 1995 in the assets, liabilities,
         business,  operations, results of operations or condition (financial or
         otherwise)  of the  Buyer  or any of its  subsidiaries  which  has had,
         individually  or in the  aggregate,  a Material  Adverse  Effect on the
         Buyer.

                  (b)   Representations    and   Warranties;    Performance   of
         Obligations.  The  obligations of the Buyer required to be performed by
         it at or prior to the  Effective  Time  pursuant  to the  terms of this
         Agreement  shall have been duly  performed  and  complied  with and the
         representations and warranties of the Buyer contained in this Agreement
         shall be true and  correct in all  material  respects as of the date of
         this Agreement and as of the Effective Time as though made at and as of
         the Effective Time (except as otherwise  specifically  contemplated  by
         this  Agreement and except as to any  representation  or warranty which
         specifically  relates to an  earlier  date) and the Seller and the Bank
         shall  have  received  a  certificate  to  that  effect  signed  by the
         executive  vice  president  and  chief  financial   officer  (or  other
         authorized officer(s)) of the Buyer.

                  (c)  Third-Party  Approvals.  Any and all  permits,  consents,
         waivers, clearances,  approvals and authorizations of or notices to all
         non-governmental  and non-regulatory  third parties which are necessary
         in connection with the consummation of the transactions contemplated by
         this Agreement and are required to be received, made or obtained by the
         Buyer,  shall have been so  received,  made or  obtained  by the Buyer,
         other  than  permits,   consents,   waivers,   clearances,   approvals,
         authorizations and notices the failure of which to


<PAGE>


                                      -54-

         obtain would neither make it impossible to consummate the  transactions
         contemplated by this Agreement nor result in a Material  Adverse Effect
         on the Buyer after the Effective Time.

                  (d) Tax  Opinion.  The Seller  shall have  received an opinion
         dated the  Closing  Date  from its  counsel,  Hale and  Dorr,  or other
         counsel selected by the Seller and reasonably  acceptable to the Buyer,
         substantially  to the effect that (A) the Acquisition  Merger should be
         treated for federal income tax purposes as a reorganization  within the
         meaning  of Section  368(a) of the Code,  (B) each of the Buyer and the
         Seller  should be a party to a  reorganization  within  the  meaning of
         Section  368(b) of the Code,  and (C) gain,  if any,  realized  will be
         recognized  by  a  stockholder  of  the  Seller  as  a  result  of  the
         Acquisition Merger, but not in excess of the amount of cash received by
         such  stockholder.  In rendering  such opinion,  Hale and Dorr shall be
         entitled to require  delivery  of, and to refer to and rely upon,  such
         facts and representations  set forth in certificates  received from the
         Buyer  and  the  Seller,  their  respective  officers,   directors  and
         affiliates,  and from the stockholders of the Seller,  as Hale and Dorr
         shall  deem  necessary  or  appropriate  to enable  it to  render  such
         opinion,  and the parties  hereto  agree to use their  respective  best
         efforts to obtain such representations and certificates.

                  (e)  Nasdaq-NM  Listing.  The shares of the Buyer Common Stock
         issuable upon the Effective Time shall have been authorized for listing
         on the Nasdaq-NM upon official notice of issuance.

                  (f) Legal  Opinion.  Seller shall have received the opinion of
         Sullivan & Worcester LLP, counsel to Buyer,  dated the Closing Date, in
         a form that is customary for transactions of this type.

         In addition to the  foregoing,  the Buyer will  furnish the Seller with
such additional  certificates,  instruments or other documents in the name or on
behalf of the Buyer,  executed  by  appropriate  officers  or others,  including
without  limitation  certificates or correspondence of governmental  agencies or
authorities or  nongovernmental  third parties,  to evidence  fulfillment of the
conditions set forth in this Section 6.03 as the Seller may reasonably request.


                                   ARTICLE VII

                                     CLOSING

         7.01 Time and Place.  Subject to the provisions of Articles VI and VIII
hereof,  the closing of the  transactions  contemplated  by this Agreement shall
take place at the Boston,  Massachusetts  offices of Sullivan & Worcester LLP at
10:00 A.M.,  local time, on such date that is not later than the fifth  business
day after the date on which all of the conditions contained in Article VI hereof
are satisfied or waived;  or at such other place, at such other time, or on such
other date as Seller and Buyer may mutually  agree upon for such closing to take
place.



<PAGE>


                                      -55-

         7.02  Deliveries at the Closing.  Subject to the provisions of Articles
VI and VIII  hereof,  at the closing  contemplated  by Section  7.01 above there
shall be  delivered  to Seller and Buyer and their  respective  subsidiaries  as
applicable,  the opinions,  certificates,  and other  documents and  instruments
required to be delivered under Article VI hereof.


                                  ARTICLE VIII

                        TERMINATION, AMENDMENT AND WAIVER

         8.01 Termination. This Agreement may be terminated at any time prior to
the Effective  Time,  whether before or after approval of this Agreement and the
transactions contemplated hereby by the parties' respective stockholders:

                  (a) by mutual  written  consent  of the  Seller  and the Buyer
         authorized by their respective Boards of Directors;

                  (b) by either Buyer or Seller, if the Effective Time shall not
         have occurred on or prior to November 30, 1997 (the "Termination Date")
         or such later date as shall have been agreed to in writing by the Buyer
         and the Seller,  unless the failure of such occurrence  shall be due to
         the failure of the party seeking to terminate this Agreement to perform
         or observe its agreements  herein  required to be performed or observed
         at or prior to the Effective Time;

                  (c) by the Buyer or the Seller (i) thirty  days after the date
         on which any request or application for a Requisite Regulatory Approval
         shall have been denied,  unless within the thirty-day  period following
         such denial a petition for rehearing or an amended application has been
         filed with such  governmental  regulatory  authority or agency,  except
         that no party shall have the right to terminate this Agreement pursuant
         to this  clause (i) if such  denial  shall be due to the failure of the
         party seeking to terminate  this Agreement to perform or observe in any
         material  respects the covenants and agreements of such party set forth
         herein, or (ii) if any governmental or regulatory  authority or agency,
         or court of competent jurisdiction, shall have issued a final permanent
         order or Injunction enjoining or otherwise prohibiting the consummation
         of the  transactions  contemplated  by this  Agreement and the time for
         appeal or  petition  for  reconsideration  of such order or  Injunction
         shall have  expired  without such appeal or petition  being  granted or
         such  order  or  Injunction  shall  otherwise  have  become  final  and
         non-appealable;

                  (d) by the Buyer or the Seller  (provided that the terminating
         party is not then in material breach of any  representation,  warranty,
         covenant or other  agreement  contained  herein or in the Seller Option
         Agreement), in the event of a material breach by the other party of any
         representation, warranty, covenant or other agreement contained herein,
         or in the Seller  Option  Agreement,  which  breach is not cured  after
         thirty  (30)  days  written  notice  thereof  is  given  to  the  party
         committing such breach;



<PAGE>


                                      -56-

                  (e) by Buyer or Seller (provided that the terminating party is
         not then in material breach of any representation, warranty or covenant
         or other agreement contained herein or in the Seller Option Agreement),
         if the  approval of either  party's  stockholders  specified in Section
         5.05  above  shall not have  been  obtained  by reason of such  party's
         failure to have obtained the requisite  stockholder vote at a duly held
         meeting of such party's stockholders or at any adjournment thereof;

                  (f) by Seller, by action of its Board of Directors,  by giving
         written notice of such election to Buyer within two business days after
         the Valuation  Period,  in the event the Average  Closing Price is less
         than the Minimum Price; provided, however, that no right of termination
         shall  arise  under this  Section  8.01(f) if Buyer  elects  within two
         business  days of  receipt  of such  written  notice  to  increase  the
         Acquisition Price by notifying Seller in writing that it has elected to
         utilize the Adjusted Acquisition Price in lieu of the Acquisition Price
         that would otherwise be required under Section 2.09(a) hereof; or

                  (g) by Buyer if Seller's  Board of Directors does not publicly
         recommend in the Proxy Statement that Seller's stockholders approve the
         proposals  submitted to them in accordance with this  Agreement,  or if
         after  recommending in the Proxy  Statement that Seller's  stockholders
         approve  such  proposals,   Seller's  Board  of  Directors  shall  have
         withdrawn,  modified  or amended  such  recommendation  in any  respect
         materially adverse to Buyer.

         8.02     Effect of Termination.

                  (a) In the event of  termination  of this  Agreement by either
         the  Seller  or the  Buyer as  provided  above,  this  Agreement  shall
         forthwith become null and void (other than Sections  5.02(b),  8.02 (if
         applicable)  and 9.01  hereof,  which  shall  remain in full  force and
         effect) and there shall be no further  liability  on the part of any of
         the parties  hereto or their  respective  officers or  directors to the
         others,  except (i) any  liability  of any party  under  said  Sections
         5.02(b),  8.02 (as may be  applicable)  and 9.01,  (ii) that the Seller
         Option  Agreement shall be governed by its own terms as to termination,
         and (iii) in the event of a party's gross  negligence or willful breach
         of  any  material  representation,   warranty,  covenant  or  agreement
         contained in this  Agreement,  in which case, the breaching party shall
         remain liable for any and all damages,  costs and  expenses,  including
         all  reasonable   attorneys'   fees,   sustained  or  incurred  by  the
         non-breaching  party as a result thereof or in connection  therewith or
         with the enforcement of its rights hereunder.

                  (b) As a  condition  of Buyer's  willingness,  and in order to
         induce Buyer,  to enter into this Agreement and to reimburse  Buyer for
         incurring  the  costs  and  expenses  related  to  entering  into  this
         Agreement  and  consummating  the  transactions  contemplated  by  this
         Agreement, Seller shall make a cash payment to Buyer of $1,000,000 if a
         Subsequent  Triggering  Event  occurs at any time after the date hereof
         and prior to an Exercise  Termination  Event (as such terms are defined
         in  Sections  2(b)  and  2(e),  respectively,   of  the  Seller  Option
         Agreement).  Any payment  required under this Section  8.02(b) shall be
         


<PAGE>


                                      -57-

         (i)  payable  by  Seller  to Buyer  (by wire  transfer  of  immediately
         available funds to an account designated by Buyer) within five business
         days after  demand by Buyer and (ii) net of any  expense  reimbursement
         paid or to be paid by Seller to Buyer in  accordance  with Section 7(a)
         of the Seller Option  Agreement and any other payments made on or prior
         to the date of such  payment  under this  Section  8.02(b) by Seller to
         Buyer  pursuant to the  provisions of Section  8.02(a) (but in no event
         shall the amount payable under this Section 8.02(b) be less than zero).

         8.03 Amendment,  Extension and Waiver. Subject to applicable law and as
may be authorized by their respective Boards of Directors,  at any time prior to
the  consummation  of  the  transactions   contemplated  by  this  Agreement  or
termination of this Agreement in accordance  with the provisions of Section 8.01
hereof,  whether  before  or after  the  approvals  of the  parties'  respective
stockholders contemplated by Section 5.05 above, the parties may, (a) amend this
Agreement,  (b) extend the time for the performance of any of the obligations or
other  acts of any  other  party  hereto,  (c)  waive  any  inaccuracies  in the
representations  and warranties  contained  herein or in any document  delivered
pursuant  hereto,  or  (d)  waive  compliance  with  any of  the  agreements  or
conditions  contained  in Articles V and VI (other than  Section  6.01)  hereof;
provided,  however,  that  there may not be,  without  further  approval  of the
parties' stockholders,  to the extent required by law, any amendment,  extension
or  waiver  of  this  Agreement   which  changes  the  amount  or  form  of  the
consideration to be delivered to Seller's  stockholders  hereunder other than as
may be expressly  contemplated  by this  Agreement.  This  Agreement  may not be
amended  except  by an  instrument  in  writing  signed on behalf of each of the
parties hereto.  Any agreement on the part of a party hereto to any extension or
waiver shall be valid only if set forth in an  instrument  in writing  signed on
behalf of such party, but such waiver or failure to insist on strict  compliance
with such  obligation,  covenant,  agreement or condition shall not operate as a
waiver of, or estoppel with respect to, any subsequent or other failure.


                                   ARTICLE IX

                                  MISCELLANEOUS

         9.01 Expenses.  Except as otherwise agreed to in Section 8.02 hereunder
or in other  writing  by the  parties,  all legal and other  costs and  expenses
incurred in connection  with this  Agreement and the  transactions  contemplated
hereby shall be paid by the party incurring such costs and expenses.

         9.02 Non-Survival. None of the representations,  warranties,  covenants
and agreements of the parties shall survive after the Effective Time, except for
the  agreements  and covenants  contained or referred to in Article II,  Section
5.02(b),  the last sentence of Section 5.07 and Sections 5.10, 5.12, 5.13, 8.02,
9.01 and 9.02, which agreements and covenants shall survive the Effective Time.



<PAGE>


                                      -58-

         9.03 Notices. All notices or other communications hereunder shall be in
writing and shall be deemed given if delivered  personally  or mailed by prepaid
registered or certified mail (return receipt  requested) or by telecopy,  cable,
telegram or telex addressed as follows:

                  (a)      If to the Seller, to:

                           Eastern Bancorp, Inc.
                           537 Central Avenue
                           Dover, New Hampshire  03820
                           Attention:  John A. Cobb
                                       President and Chief Executive Officer

                           Copy to:

                           Hale and Dorr
                           60 State Street
                           Boston, Massachusetts  02109
                           Attention:  Edward G. Young, Esq.

                  (b)      If to the Buyer, to:

                           Vermont Financial Services Corporation
                           100 Main Street
                           Brattleboro, Vermont  05302
                           Attention:  John D. Hashagen, Jr.
                                       President and Chief Executive Officer

                           Copy to:

                           Sullivan & Worcester LLP
                           One Post Office Square
                           Boston, Massachusetts  02109
                           Attention:  Christopher Cabot, Esq. 
                                   and Stephen J. Coukos, Esq.

or such other  address as shall be  furnished  in writing by any party,  and any
such notice or  communication  shall be deemed to have been given as of the date
delivered to the recipient party.

         9.04  Parties in  Interest.  This  Agreement  shall be binding upon and
shall inure to the benefit of the parties hereto and their respective successors
and assigns;  provided,  however,  that neither  this  Agreement  nor any of the
rights, interests or obligations hereunder shall be assigned by any party hereto
without the prior written consent of the other parties, and that nothing in this
Agreement,  except for  Sections  5.12 and 5.13  above,  is  intended to confer,
expressly or by implication,  upon any other person any rights or remedies under
or by reason of this Agreement.



<PAGE>


                                      -59-

         9.05 Entire  Agreement.  This  Agreement,  including  the documents and
other writing  referred to herein or delivered  pursuant  hereto,  including the
Seller  Disclosure  Schedule,   the  Seller  Option  Agreement  and  the  Seller
Stockholders'  Agreement,  is  complete,  and  all  promises,   representations,
understandings,  warranties and agreements  with reference to the subject matter
hereof,  and all  inducements  to the making of this  Agreement  relied  upon by
either party hereto, have been expressed herein.  This Agreement  (including the
aforementioned  documents and writings)  supersedes any prior or contemporaneous
agreement  or  understanding  between  the  parties  hereto,  oral  or  written,
pertaining to any such matters, including without limitation the Confidentiality
Agreement,  which agreements or  understandings  shall be of no further force or
effect for any persons.

         9.06 Counterparts.  This Agreement may be executed in counterparts, all
of which shall be considered  one and the same agreement and each of which shall
be deemed to be an original and shall become  effective  when a counterpart  has
been signed by each of the parties and delivered to each of the other parties.

         9.07 Governing Law. This Agreement shall be governed by the laws of the
State of Delaware,  without giving effect to the principles of conflicts of laws
thereof, and, to the extent applicable, by federal law.

         9.08  Captions.  The  Article and Section  headings  contained  in this
Agreement  are for  reference  purposes only and shall not affect in any way the
meaning or interpretation of this Agreement.

         9.09 Effect of  Investigations.  No investigation by the parties hereto
made  heretofore or hereafter,  whether  pursuant to this Agreement or otherwise
shall  affect  the  representations  and  warranties  of the  parties  which are
contained  herein and each such  representation  and warranty shall survive such
investigation, subject, however, to Section 9.02 hereof.

         9.10 Severability. In the event that any one or more provisions of this
Agreement shall for any reason be held invalid,  illegal or unenforceable in any
respect, by any court of competent jurisdiction, such invalidity,  illegality or
unenforceability shall not affect any other provisions of this Agreement and the
parties  shall  use  their  best  efforts  to  substitute  a  valid,  legal  and
enforceable provision which, insofar as practicable, implements the purposes and
intents of this Agreement.

         9.11  Specific   Enforceability.   The  parties  recognize  and  hereby
acknowledge  that it is  impossible  to measure in money the damages  that would
result to a party by reason of the  failure of either of the  parties to perform
any of the  obligations  imposed on it by this  Agreement.  Accordingly,  if any
party should institute an action or proceeding  seeking specific  enforcement of
the  provisions  hereof,  each party  against which such action or proceeding is
brought  hereby  waives the claim or  defense  that the party  instituting  such
action or  proceeding  has an  adequate  remedy at law and hereby  agrees not to
assert in any such action or proceeding  the claim or defense that such a remedy
at law exists.



<PAGE>


                                      -60-

         IN WITNESS WHEREOF, the parties have caused this Agreement and Plan of
Reorganization  to be executed as a sealed  instrument by their duly  authorized
officers as of the day and year first above written.

                                 VERMONT FINANCIAL SERVICES CORPORATION



                                 By:/s/ John D. Hashagen, Jr.
                                    John D. Hashagen, Jr.
                                    President and Chief Executive Officer


                                 EASTERN BANCORP, INC.




                                 By:/s/ John A. Cobb
                                    John A. Cobb
                                    President and Chief Executive Officer


                                  VERMONT FEDERAL BANK, FSB



                                  By:/s/ E. David Humphrey
                                     E. David Humphrey
                                     President and Chief Operating Officer



<PAGE>


<TABLE>
<CAPTION>


                                TABLE OF CONTENTS
<S>              <C>                                                                                               <C>

ARTICLE I:  DEFINITIONS..........................................................................................    1
                                                                                                                    
ARTICLE II:  THE ACQUISITION MERGER..............................................................................    7
                                                                                                                    
                  2.01     Surviving Corporation.................................................................    7
                  2.02     Purposes and Authorized Capital Stock of Surviving Corporation........................    7
                  2.03     Effect of the Acquisition Merger......................................................    7
                  2.04     Additional Actions....................................................................    8
                  2.05     Certificate of Incorporation and By-laws..............................................    8
                  2.06     Directors and Officers................................................................    8
                  2.07     Effective Time; Conditions............................................................    8
                  2.08     Dissenters' Appraisal Rights..........................................................    9
                  2.09     Effect on Outstanding Shares..........................................................    9
                  2.10     Anti-Dilution.........................................................................   10
                  2.11     Exchange Procedures...................................................................   11
                  2.12     Treatment of Seller Stock Options.....................................................   13
                  2.13     Exchange Agent........................................................................   14
                  2.14     Election Procedures...................................................................   14
                                                                                                                    
ARTICLE III:  REPRESENTATIONS AND WARRANTIES OF BUYER............................................................   17
                                                                                                                    
                  3.01     Corporate Organization................................................................   17
                  3.02     Capitalization........................................................................   17
                  3.03     Authority; No Violation...............................................................   18
                  3.04     Consents and Approvals................................................................   19
                  3.05     Financial Statements..................................................................   19
                  3.06     Absence of Undisclosed Liabilities....................................................   20
                  3.07     Broker's Fees.........................................................................   20
                  3.08     Absence of Certain Changes or Events..................................................   20
                  3.09      Legal Proceedings....................................................................   20
                  3.10     Agreements with Banking Authorities...................................................   20
                  3.11     Material Agreements...................................................................   20
                  3.12     Reports...............................................................................   21
                  3.13     Compliance with Applicable Law........................................................   21
                  3.14     Environmental Matters.................................................................   21
                  3.15     Buyer Common Stock....................................................................   22
                  3.16     Ownership of Seller Common Stock......................................................   22
                  3.17     Financing.............................................................................   22
                  3.18     Buyer Benefit Plans...................................................................   22
                  3.19     Buyer Information.....................................................................   23
                  3.20     Disclosure............................................................................   23
                                                                                                                 

                                       -i-

<PAGE>




ARTICLE IV:  REPRESENTATIONS AND WARRANTIES OF
                    SELLER AND THE BANK..........................................................................   23
                                                                                                                    
                  4.01     Corporate Organization................................................................   23
                  4.02     Capitalization........................................................................   24
                  4.03     Authority; No Violation...............................................................   25
                  4.04     Consents and Approvals................................................................   26
                  4.05     Financial Statements..................................................................   26
                  4.06     Absence of Undisclosed Liabilities....................................................   27
                  4.07     Broker's Fees.........................................................................   27
                  4.08     Absence of Certain Changes or Events..................................................   27
                  4.09     Legal Proceedings.....................................................................   28
                  4.10     Taxes and Tax Returns.................................................................   28
                  4.11     Employees.............................................................................   30
                  4.12     Agreements with Banking Authorities...................................................   32
                  4.13     Material Agreements...................................................................   33
                  4.14     Ownership of Property.................................................................   33
                  4.15     Reports...............................................................................   33
                  4.16     Compliance with Applicable Law........................................................   34
                  4.17     Environmental Matters.................................................................   34
                  4.18     Antitakeover Statutes Not Applicable..................................................   34
                  4.19     Ownership of Buyer Common Stock.......................................................   34
                  4.20     Insurance.............................................................................   35
                  4.21     Labor.................................................................................   35
                  4.22     Material Interests of Certain Persons.................................................   35
                  4.23     Absence of Registration Obligations...................................................   35
                  4.24     Loans.................................................................................   35
                  4.25     Investment Securities.................................................................   36
                  4.26     Derivative Transactions...............................................................   36
                  4.27     Intellectual Property.................................................................   36
                  4.28     Seller Information....................................................................   36
                  4.29     Disclosure............................................................................   37
                                                                                                                    
ARTICLE V:  COVENANTS OF THE PARTIES.............................................................................   37
                                                                                                                    
                  5.01     Conduct of Business...................................................................   37
                  5.02     Access to Properties and Records; Confidentiality.....................................   42
                  5.03     No  Solicitation......................................................................   44
                  5.04     Regulatory Matters; Consents..........................................................   44
                  5.05     Approval of Stockholders..............................................................   45
                  5.06     Agreements of Seller's Affiliates.....................................................   46
                  5.07     Further Assurances....................................................................   46
                  5.08     Disclosure Supplements................................................................   46

                                      -ii-

<PAGE>



                  5.09     Public Announcements..................................................................   46
                  5.10     Tax-Free Reorganization Treatment.....................................................   46
                  5.11     Stock Exchange Listing................................................................   47
                  5.12     Employment and Benefit Matters........................................................   47
                  5.13     Directors' and Officers' Indemnification and Insurance................................   48
                  5.14     Accountants' Letters..................................................................   50
                  5.15     Maintenance of Records................................................................   50
                  5.16     Leases................................................................................   50
                  5.17     Bank Merger...........................................................................   50
                  5.18     Certain Policies of Seller............................................................   50
                                                                                                                    
ARTICLE VI:  CLOSING CONDITIONS..................................................................................   51
                                                                                                                    
                  6.01     Conditions to Each Party's Obligations Under This Agreement...........................   51
                  6.02     Conditions to the Obligations of Buyer Under This Agreement...........................   51
                  6.03     Conditions to the Obligations of Seller and                                              
                           Bank Under This Agreement.............................................................   53
                                                                                                                    
ARTICLE VII:  CLOSING............................................................................................   54
                                                                                                                    
                  7.01     Time and Place........................................................................   54
                  7.02     Deliveries at the Closing.............................................................   55
                                                                                                                    
ARTICLE VIII:  TERMINATION, AMENDMENT AND WAIVER.................................................................   55
                                                                                                                    
                  8.01     Termination...........................................................................   55
                  8.02     Effect of Termination.................................................................   56
                  8.03     Amendment, Extension and Waiver.......................................................   57
                                                                                                                    
ARTICLE IX:  MISCELLANEOUS.......................................................................................   57
                                                                                                                    
                  9.01     Expenses..............................................................................   57
                  9.02     Non-Survival..........................................................................   57
                  9.03     Notices...............................................................................   58
                  9.04     Parties in Interest...................................................................   58
                  9.05     Entire Agreement......................................................................   59
                  9.06     Counterparts..........................................................................   59
                  9.07     Governing Law.........................................................................   59
                  9.08     Captions..............................................................................   59
                  9.09     Effect of Investigations..............................................................   59
                  9.10     Severability..........................................................................   59
                  9.11     Specific Enforceability...............................................................   59


                                      -iii-
</TABLE>

<PAGE>



                         LIST OF SCHEDULES AND EXHIBITS



         SCHEDULES

         Seller Disclosure Schedule

         4.01(a)           FDIC Assessments
         4.01(c)           Minute Books
         4.02(a)           Holders of Seller Stock Options
         4.02(b)           Seller Subsidiaries
         4.03(b)           Non Contravention Exceptions
         4.04              Consents and Approvals
         4.06              Liabilities
         4.08              Material Changes
         4.09              Legal Proceedings
         4.10              Taxes
         4.11              Seller Plans
         4.12              Regulatory Agreements
         4.13              Material Agreements
         4.14              Ownership of Property
         4.15              Seller Reports
         4.16              Compliance With Laws
         4.17              Environmental Matters
         4.20              Insurance Matters
         4.21              Labor Matters
         4.22              Material Interests of Certain Persons
         4.24              Loans
         4.25              Investment Securities
         4.26              Derivative Transactions
         5.01              Conduct of the Business
         5.12              Additional Employee Benefits; Senior Executives to 
                           Receive Continuing Health Care Coverage


         EXHIBITS

         A.       Form of Seller Option Agreement
         B.       Form of Seller Stockholders' Agreement
         C.       Form of Seller Affiliates Agreement



                                      -iv-

<PAGE>

                                                                       EXHIBIT A
                                                             TO MERGER AGREEMENT




                             STOCK OPTION AGREEMENT


         STOCK OPTION AGREEMENT,  dated as of November 13, 1996, between Eastern
Bancorp,  Inc., a Delaware  corporation  (the "Issuer"),  and Vermont  Financial
Services Corporation, a Delaware corporation (the "Grantee").

         WHEREAS,  the  Grantee,  the Issuer and Issuer's  wholly owned  banking
subsidiary,  Vermont  Federal Bank, FSB, are entering into an Agreement and Plan
of  Reorganization of even date herewith (the  "Acquisition  Agreement"),  which
agreement  is being  executed by the parties  thereto  simultaneously  with this
Agreement; and

         WHEREAS,  as a condition to the  Grantee's  entry into the  Acquisition
Agreement and in  consideration  for such entry,  the Issuer has agreed to grant
the Grantee the Option (as hereinafter defined);

         NOW,  THEREFORE,  in  consideration  of the  foregoing  and the  mutual
covenants and agreements set forth herein and in the Acquisition Agreement,  the
parties hereto agree as follows:

         1. (a) The  Issuer  hereby  grants  to the  Grantee  an  unconditional,
irrevocable and non-transferable  option (the "Option") to purchase,  subject to
the terms hereof, up to 732,425 fully paid and nonassessable shares (the "Option
Shares")  of common  stock,  $0.01 par value per share,  of the Issuer  ("Common
Stock")  at a price of $21.00  per share  (the  "Option  Price").  The number of
shares of Common Stock that may be received  upon the exercise of the Option and
the Option Price are subject to adjustment as herein set forth  provided that in
no event shall the number of shares for which this Option is exercisable  exceed
19.9% of the Issuer's  issued and  outstanding  shares of Common Stock  (without
giving  effect to any shares of Common  Stock  issuable  pursuant to the Option)
less the number of shares, if any, previously issued pursuant to exercise of the
Option.

                  (b) In the event that any  additional  shares of Common  Stock
are issued or  otherwise  become  outstanding  after the date of this  Agreement
(other than pursuant to exercise of the Option  pursuant to this Agreement or as
contemplated by Section 5(a) of this Agreement),  including, without limitation,
pursuant to stock option or other  employee plans or as a result of the exercise
of  conversion  rights,  the number of Option Shares shall be increased so that,
after such  issuance,  it equals  19.9% of the number of shares of Common  Stock
then  issued and  outstanding  without  giving  effect to any shares  subject or
issued  pursuant  to the Option  less the number of shares,  if any,  previously
issued  pursuant to exercise of the Option.  Nothing  contained  in this Section
1(b) or elsewhere in this  Agreement  shall be deemed to authorize the Issuer or
the Grantee to breach any provision of the Acquisition Agreement.

         2. (a)  Provided  that the  Grantee  is not in  material  breach of the
Acquisition  Agreement,  the Grantee may exercise the Option,  in whole or part,
if, but only if, both an Initial Triggering Event (as defined in paragraph (e)
 

<PAGE>


                                       -2-

below) and a Subsequent  Triggering  Event (as defined in  paragraph  (f) below)
shall have occurred prior to the occurrence of an Exercise Termination Event (as
defined in paragraph  (b) below),  provided that the Grantee shall have sent the
written notice of such exercise (as provided in paragraph (h) of this Section 2)
within thirty (30) days following such Subsequent  Triggering Event and prior to
the Exercise Termination Event.

                  (b) The  term  "Exercise  Termination  Event"  shall  mean the
earliest  of  (i)  the  Effective  Time  of the  Acquisition  Merger,  (ii)  any
termination  of the  Acquisition  Agreement in  accordance  with the  provisions
thereof  if such  termination  occurs  prior  to the  occurrence  of an  Initial
Triggering  Event or if such  termination  is  pursuant  to  Section  8.01(c) or
8.01(f) or by the Issuer pursuant to Section 8.01(d)  thereof,  and (iii) except
as provided in subparagraph  2(b)(ii) hereof, in the event of any termination of
the Acquisition  Agreement in accordance  with the provisions  thereof after the
occurrence  of an Initial  Triggering  Event,  the passage of twelve (12) months
after such  termination.  Notwithstanding  the  termination  of the Option,  the
Grantee shall be entitled to purchase  those Option Shares with respect to which
it has exercised the Option in whole or in part prior to the  termination of the
Option.

                  (c)      [This paragraph intentionally omitted]

                  (d) The term "Initial  Triggering Event" shall mean any of the
following events or transactions occurring after the date hereof:

                  (i) The Issuer or any subsidiary of the Issuer, without having
         received the Grantee's prior written  consent,  shall have entered into
         an agreement to engage in an  Acquisition  Transaction  with any Person
         (the term  "person" for purposes of this  Agreement  having the meaning
         assigned  thereto in Sections  3(a)(9) and 13(d)(3) of the Exchange Act
         and the rules and  regulations  thereunder),  other than the Grantee or
         any subsidiary of the Grantee,  or, without the consent of the Grantee,
         the Board of Directors of the Issuer shall have approved an Acquisition
         Transaction or recommended  that the shareholders of the Issuer approve
         or accept any Acquisition Transaction other than as contemplated by the
         Acquisition  Agreement.  For  purposes  of  this  Agreement,  the  term
         "Acquisition Transaction" shall mean (A) a merger or consolidation,  or
         any  similar  transaction,  with the  Issuer or any  subsidiary  of the
         Issuer that is a "significant  subsidiary" as defined in Regulation S-X
         promulgated by the Securities and Exchange  Commission (a  "Significant
         Subsidiary"),  or  any  subsidiary  of the  Issuer  which,  after  such
         transaction,  would be a Significant  Subsidiary  of the Issuer,  (B) a
         purchase, lease or other acquisition of all or substantially all of the
         assets  of the  Issuer  or any  Significant  Subsidiary  of the  Issuer
         (except  as  contemplated  by  the  Acquisition  Agreement),  or  (C) a
         purchase   or  other   acquisition   (including   by  way  of   merger,
         consolidation,  share exchange or otherwise) of securities representing
         fifteen  percent (15%) or more of the voting power of the Issuer or any
         Significant Subsidiary of the Issuer;

                  (ii) Any Person,  other than the Grantee or any  subsidiary of
         the Grantee or the Issuer in a fiduciary capacity,  shall have acquired
         beneficial  ownership (as hereinafter  defined) or the right to acquire
         beneficial   ownership  of  fifteen   percent  (15%)  or  more  of  the
         outstanding  shares of Common Stock if such Person  owned  beneficially
         less than fifteen  percent  (15%) of the  outstanding  shares of Common
         Stock on the date of this Agreement,  or any Person shall have acquired
         beneficial ownership of an additional five percent (5%)


<PAGE>


                                       -3-

         of the  outstanding  shares  of  Common  Stock  if  such  Person  owned
         beneficially fifteen percent (15%) or more of the outstanding shares of
         Common  Stock  on the  date of this  Agreement  (the  term  "beneficial
         ownership" for purposes of this Agreement  having the meaning  assigned
         thereto  in Section  13(d) of the  Exchange  Act,  and in the rules and
         regulations thereunder);

                  (iii) Any Person,  other than the Grantee or any subsidiary of
         the Grantee,  shall have made a bona-fide proposal to the Issuer or its
         shareholders  to  engage  in  an  Acquisition   Transaction  by  public
         announcement  or  written  communication  that  shall be or become  the
         subject of public disclosure;

                  (iv) After any Person other than the Grantee or any subsidiary
         of the Grantee has made a proposal to the Issuer or its shareholders to
         engage in an  Acquisition  Transaction,  the Issuer shall have breached
         any covenant or obligation  contained in Sections 5.01,  5.03,  5.04 or
         5.05 of the Acquisition Agreement and such breach (A) would entitle the
         Grantee to terminate the  Acquisition  Agreement and (B) shall not have
         been  remedied  prior to the Notice Date (as defined in  paragraph  (h)
         below); or

                  (v) Any Person other than the Grantee or any subsidiary of the
         Grantee,  other  than in  connection  with a  transaction  to which the
         Grantee  has given its  prior  written  consent,  shall  have  filed an
         application  or notice with the OTS or Federal  Reserve  Board or other
         federal or state bank regulatory authority, which application or notice
         has  been  accepted  for  processing,  for  approval  to  engage  in an
         Acquisition Transaction.

                  (e) The term "Subsequent  Triggering  Event" shall mean either
of the following events or transactions occurring after the date hereof:

                  (i) The  acquisition by any Person of beneficial  ownership of
24.9% or more of the then outstanding Common Stock; or

                  (ii) The occurrence of the Initial  Triggering Event described
in  subparagraph  (i) of  paragraph  (d) of this  Section  2,  except  that  the
percentage  referenced  in clause (C) shall be 24.9% in lieu of fifteen  percent
(15%).

                  (f) The Issuer shall notify the Grantee promptly in writing of
the occurrence of any Initial  Triggering  Event or Subsequent  Triggering Event
(together,  a "Triggering  Event"),  it being understood that the giving of such
notice by the Issuer  shall not be a  condition  to the right of the  Grantee to
exercise the Option.

                  (g) In the event the  Grantee  is  entitled  to and  wishes to
exercise the Option,  it shall send to the Issuer a written  notice (the date of
which being herein  referred to as the "Notice  Date")  specifying (i) the total
number of shares of Common Stock it will purchase pursuant to such exercise, and
(ii) a place and date not earlier  than three (3)  business  days nor later than
forty-five  (45)  business  days from the  Notice  Date for the  closing of such
purchase (the "Closing");  provided that if prior notification to or approval of
the OTS or Federal Reserve Board or any other  regulatory  agency is required in
connection  with such  purchase,  the Grantee  shall  promptly file the required
notice or application for approval and shall expeditiously  process the same and



<PAGE>


                                       -4-

the period of time that otherwise  would run pursuant to this sentence shall run
instead from the date on which any required notification periods have expired or
been  terminated or such approvals have been obtained and any requisite  waiting
period or periods shall have passed;  provided,  however, that in no event shall
the Closing be more than twelve (12) months  after the Notice  Date,  and if the
Closing shall not have occurred  within twelve (12) months after the Notice Date
due to the  failure of the  Grantee to obtain any such  required  approval,  the
exercise  of the  Option  effected  on the  Notice  Date shall be deemed to have
expired.  The term "business day" for purposes of this Agreement  means any day,
excluding  Saturdays,  Sundays and any other day that is a legal  holiday in the
Commonwealth  of  Massachusetts  or a day on which banking  institutions  in the
Commonwealth of Massachusetts are authorized by law or executive order to close.

                  (h) At the  Closing,  the Grantee  shall pay to the Issuer the
aggregate  purchase price for the shares of Common Stock  purchased  pursuant to
the exercise of the Option in immediately  available funds by a wire transfer to
a bank account designated by the Issuer, provided that failure or refusal of the
Issuer to  designate  such a bank  account  shall not  preclude the Grantee from
exercising the Option.

                  (i) At such  Closing,  simultaneously  with  the  delivery  of
immediately available funds as provided in paragraph (i) above, the Issuer shall
deliver to the Grantee a certificate or certificates  representing the number of
shares of Common Stock  purchased  by the Grantee  and, if the Option  should be
exercised  in part only,  a new  Option  evidencing  the  rights of the  Grantee
thereof to  purchase  the  balance of the shares  purchasable  hereunder  and in
accordance  with the  provisions  hereof,  and the Grantee  shall deliver to the
Issuer a copy of this Agreement and a letter  agreeing that the Grantee will not
offer to sell or otherwise dispose of such shares in violation of applicable law
or the provisions of this Agreement.

                  (j)  Certificates  for the Common Stock delivered at a Closing
hereunder  may (in  the  sole  discretion  of the  Issuer)  be  endorsed  with a
restrictive legend that shall read substantially as follows:

"THE  TRANSFER  OF THE  SHARES  REPRESENTED  BY THIS  CERTIFICATE  IS SUBJECT TO
RESTRICTIONS  ARISING UNDER THE SECURITIES ACT OF 1933, AS AMENDED, AND PURSUANT
TO THE TERMS OF A STOCK OPTION  AGREEMENT  DATED AS OF NOVEMBER 13, 1996, A COPY
OF WHICH  AGREEMENT  WILL BE PROVIDED TO THE HOLDER HEREOF  WITHOUT  CHARGE UPON
RECEIPT BY THE ISSUER OF A WRITTEN REQUEST THEREFOR."

It is understood and agreed that (i) the reference to the resale restrictions of
the  Securities  Act in the  above  legend  shall  be  removed  by  delivery  of
substitute  certificate(s)  without  such  reference  if the Grantee  shall have
delivered to the Issuer a copy of a letter from the staff of the  Securities and
Exchange Commission,  or an opinion of counsel, in form and substance reasonably
satisfactory  to the Issuer,  to the effect that such legend is not required for
purposes of the  Securities  Act; (ii) the  reference to the  provisions of this
Agreement  in the above  legend  shall be  removed  by  delivery  of  substitute
certificate(s)   without  such  reference  if  the  shares  have  been  sold  or
transferred  in  compliance  with the  provisions  of this  Agreement  and under
circumstances that do not require the retention of such reference; and (iii) the



<PAGE>


                                       -5-

legend  shall be removed in its  entirety  if the  conditions  in the  preceding
clauses (i) and (ii) are both satisfied.  In addition,  such certificates  shall
bear any other legend as may be required by law.

                  (k)  Upon the  giving  by the  Grantee  to the  Issuer  of the
written notice of exercise of the Option provided for under paragraph (h) above,
the tender of the applicable  purchase price in immediately  available funds and
the tender of a copy of this  Agreement  to the  Issuer,  the  Grantee  shall be
deemed to be the holder of record of the shares of Common  Stock  issuable  upon
such exercise, notwithstanding that the stock transfer books of the Issuer shall
then be closed or that  certificates  representing  such shares of Common  Stock
shall not then be actually  delivered to the  Grantee.  The Issuer shall pay all
expenses, and any and all United States federal, state and local taxes and other
charges  that may be  payable  in  connection  with the  preparation,  issue and
delivery of stock  certificates  under this Section 2 in the name of the Grantee
or its assignee, transferee or designee.

         3. The Issuer agrees (a) that it shall at all times maintain, free from
preemptive  rights,  sufficient  authorized  but unissued or treasury  shares of
Common Stock so that the Option may be exercised  without requiring the Issuer's
stockholders to approve an increase in the number of authorized shares of Common
Stock after giving effect to all other options, warrants, convertible securities
and other  rights to  purchase  Common  Stock,  (b) that it will not, by charter
amendment or through reorganization,  consolidation, merger, dissolution or sale
of assets,  or by any other voluntary act, avoid or seek to avoid the observance
or  performance  of any of  the  covenants,  stipulations  or  conditions  to be
observed or  performed  hereunder  by the Issuer,  and (c)  promptly to take all
action as may from time to time be required  (including  without  limitation (i)
complying  with all  applicable  premerger  notification,  reporting and waiting
period requirements  specified in 15 U.S.C. ss. 18a and regulations  promulgated
thereunder  and  (ii)  cooperating  fully  with any  Holders  in  preparing  any
applications  or notices  required  under the Home Owners  Loan Act of 1933,  as
amended, the Bank Holding Company Act of 1956, as amended, or the Change in Bank
Control Act of 1978,  as amended,  or any state banking law), in order to permit
the Grantee to exercise the Option and the Issuer duly and  effectively to issue
shares of Common Stock pursuant hereto.

         4. This  Agreement  and the Option  granted  hereby  are  exchangeable,
without expense,  at the option of the Grantee,  upon presentation and surrender
of this Agreement at the principal  office of the Issuer,  for other  Agreements
providing for Options of different  denominations  entitling the Grantee thereof
to  purchase,  on the same terms and subject to the same  conditions  as are set
forth  herein,  in the  aggregate  the same  number of  shares  of Common  Stock
purchasable hereunder. The terms "Agreement" and "Option" as used herein include
any Stock Option  Agreements  and related  Options for which this Agreement (and
the Option  granted  hereby)  may be  exchanged.  Upon  receipt by the Issuer of
evidence  reasonably  satisfactory  to it of the  loss,  theft,  destruction  or
mutilation of this Agreement, and (in the case of loss, theft or destruction) of
reasonably satisfactory indemnification,  and upon surrender and cancellation of
this  Agreement,  if  mutilated,  the  Issuer  will  execute  and  deliver a new
Agreement of like tenor and date. Any such new Agreement  executed and delivered
shall  constitute  for all purposes and under all  circumstances  an  additional
contractual obligation on the part of the Issuer.

         5. (a) In addition  to the  adjustment  in the number of Option  Shares
pursuant to Section 1 of this  Agreement,  the number of Option  Shares shall be
subject to adjustment from time to time as provided in this Section 5.


<PAGE>


                                       -6-


                  (i) In the event of any change in the  shares of Common  Stock
         by  reason  of  stock  dividend,  split-up,  merger,  recapitalization,
         subdivision,  conversion,  combination,  exchange  of shares or similar
         transaction, the type and number of Option Shares, and the Option Price
         therefor, shall be adjusted appropriately in accordance with subsection
         (b) of this  Section  5,  and  proper  provision  shall  be made in the
         agreements  governing such  transaction,  so that Grantee shall receive
         upon  exercise  of the  Option the number and class of shares of Common
         Stock that Grantee would have held immediately  after such event if the
         Option  had been  exercised  immediately  prior to such  event,  or the
         record date therefor, as applicable.

                  (ii) Issuer may (but in no event  shall be  required  to) make
         such  increases  in the number of Option  Shares,  in addition to those
         required under subsection  (a)(i),  as shall be determined by its Board
         of  Directors  to be  advisable  in order to avoid  taxation  so far as
         practicable,  of any  dividend  of stock or stock  rights  or any event
         treated as such for Federal income tax purposes to the recipients.

                  (b)  Whenever  the  number of Option  Shares  is  adjusted  as
provided in this  Section 5, the Option  Price shall be adjusted by  multiplying
the Option Price by a fraction, the numerator of which is equal to the number of
Option Shares prior to the adjustment  and the  denominator of which is equal to
the number of Option Shares after the adjustment.

         6. Upon the  occurrence  of a Subsequent  Triggering  Event that occurs
prior to an Exercise  Termination  Event,  and provided  that the Grantee is not
precluded,  pursuant to subsection (a) of Section 2 hereof,  from exercising the
Option,  the Issuer shall, at the request of the Grantee delivered within thirty
(30) days following such Subsequent Triggering Event, promptly prepare, file and
keep  current,  with  respect to the Option  and the Option  Shares,  a "shelf "
registration  statement  under Rule 415 of the  Securities  Act or any successor
provision and the Issuer shall use all reasonable efforts to qualify such shares
under any applicable  state  securities laws. The Issuer will use all reasonable
efforts to cause such registration  statement first to become effective and then
to remain  effective for such period not in excess of 120 days from the day such
registration  statement  first becomes  effective or such shorter time as may be
reasonably necessary to effect sales or other dispositions of Option Shares. The
Grantee shall have the right to demand two (2) such registrations,  at least one
of which shall be on Form S-3. The foregoing notwithstanding, if, at the time of
any request by the Grantee for  registration  of the Option or Option  Shares as
provided above,  the Issuer is in registration  with respect to any underwritten
public  offering of share of Common Stock,  and if in the good faith judgment of
the  managing  underwriter  or  managing  underwriters,  or,  if none,  the sole
underwriter or  underwriters,  of such offering,  the inclusion of the Option or
Option Shares would  interfere  with the  successful  marketing of the shares of
Common Stock offered by the Issuer in such  underwritten  public  offering,  the
number of shares  represented  by the Option  and/or the number of Option Shares
otherwise to be covered in the registration statement contemplated hereby may be
reduced (to zero, if necessary or advisable);  provided,  however,  that if such
reduction  occurs,  then the Issuer shall file a registration  statement for the
balance  as  promptly  as  practicable  in  the  good  faith  judgment  of  such
underwriters and no reduction shall thereafter  occur. The Grantee shall provide
all  information  reasonably  requested  by  the  Issuer  for  inclusion  in any
registration  statement  to be filed  hereunder.  If requested by the Grantee in
connection  with  such  registration,  the  Issuer  shall  become a party to any
underwriting agreement relating to the sale of such shares, but


<PAGE>


                                       -7-

only  to  the  extent  of  obligating  itself  in  respect  of  representations,
warranties,  indemnities  and  other  agreements  customarily  included  in such
underwriting agreements for the Issuer.

         7. (a) Upon the occurrence of a Subsequent Triggering Event that occurs
prior to an Exercise  Termination  Event,  and provided  that the Grantee is not
precluded,  pursuant to subsection (a) of Section 2 hereof,  from exercising the
Option,  (i) at the request of the Grantee,  delivered  within  thirty (30) days
following such  occurrence (or such later period as provided in Section 10), the
Issuer or any successor shall  repurchase the Option from the Grantee at a price
(the  "Option   Repurchase  Price")  equal  to  the  amount  by  which  (A)  the
market/offer  price (as defined below) exceeds (B) the Option Price,  multiplied
by the number of shares for which this Option may then be  exercised,  plus,  to
the extent not previously  reimbursed,  the Grantee's  reasonable  out-of-pocket
expenses  incurred in connection with the transactions  contemplated by, and the
enforcement of the Grantee's rights under, the Acquisition Agreement,  including
without limitation legal, accounting and investment banking fees (the "Grantee's
Out-of-Pocket Expenses"),  and (ii) at the request of any owner of Option Shares
from time to time (the  "Owner"),  delivered  within thirty (30) days  following
such  occurrence  (or such later  period as provided in Section  10), the Issuer
shall  repurchase  such number of the Option Shares from such Owner as the Owner
shall designate at a price per share ("Option Share Repurchase  Price") equal to
the greater of (A) the market/offer price and (B) the average exercise price per
share paid by the Owner for the Option Shares so designated, plus, to the extent
not  previously  reimbursed,  the  Grantee's  Out-of-Pocket  Expenses.  The term
"market/offer  price"  shall mean the  highest of (w) the price per share of the
Common Stock at which a tender offer or exchange  offer  therefor has been made,
(x) the price per share of the Common Stock to be paid by any Person, other than
the Grantee or a subsidiary  of the Grantee,  pursuant to an agreement  with the
Issuer of the kind described in Section  2(e)(i),  (y) the highest closing price
for shares of Common  Stock  within the  shorter of the period  from the date of
this  Agreement up to the date on which such  required  repurchase of Options or
Option  Shares,  as the  case  may  be,  occurs  or the  six  (6)  month  period
immediately  preceding the date of such required repurchase of Options or Option
Shares,  as  the  case  may  be,  or  (z)  in  the  event  of a  sale  of all or
substantially all of the Issuer's assets, the sum of the price paid in such sale
for such  assets and the current  market  value of the  remaining  assets of the
Issuer as determined in good faith by a nationally recognized investment banking
firm selected by the Grantee and reasonably acceptable to the Issuer, divided by
the number of shares of Common  Stock of the Issuer  outstanding  at the time of
such sale. In determining the  market/offer  price,  the value of  consideration
other than cash shall be  determined  in good faith by a  nationally  recognized
investment banking firm selected by the Grantee and reasonably acceptable to the
Issuer.

                  (b) The Grantee may  exercise  its right to require the Issuer
to  repurchase  the Option and any Option  Shares  pursuant to this Section 7 by
surrendering for such purpose to the Issuer,  at its principal office, a copy of
this Agreement or certificates for Option Shares, as applicable,  accompanied by
a written  notice or notices  stating  that the  Grantee  elects to require  the
Issuer to repurchase  this Option  and/or  Option Shares in accordance  with the
provisions  of this  Section 7. As  promptly  as  practicable,  and in any event
within  ten  (10)  business  days  after  the  surrender  of the  Option  and/or
certificates  representing  Option  Shares  and the  receipt  of such  notice or
notices relating  thereto,  the Issuer shall deliver or cause to be delivered to
the Grantee the Option Repurchase Price and/or the Option Share Repurchase Price
therefor or the portion  thereof  that the Issuer is not then  prohibited  under
applicable law and regulation from so delivering.



<PAGE>


                                       -8-

                  (c)  To  the  extent  that  the  Issuer  is  prohibited  under
applicable law or regulation,  or as a consequence of administrative  policy, or
as  a  result  of a  written  agreement  or  other  binding  obligation  with  a
governmental or regulatory body or agency,  from  repurchasing the Option and/or
the Option Shares in full,  the Issuer shall  immediately  so notify the Grantee
and  thereafter  deliver  or cause to be  delivered,  from time to time,  to the
Grantee  the  portion of the Option  Repurchase  Price  and/or the Option  Share
Repurchase  Price that it is no longer  prohibited from  delivering,  within ten
(10)  business  days  after  the  date on  which  the  Issuer  is no  longer  so
prohibited;  provided, however, that if the Issuer at any time after delivery of
a notice of repurchase pursuant to paragraph (b) of this Section 7 is prohibited
under  applicable  law or  regulation,  or as a  consequence  of  administrative
policy,  from delivering to the Grantee the Option  Repurchase  Price and/or the
Option  Share  Repurchase  Price  in part  or in full  (and  the  Issuer  hereby
undertakes to use all reasonable efforts to receive all required  regulatory and
legal  approvals and to file any required  notices as promptly as practicable in
order to  accomplish  such  repurchase),  the  Grantee  may revoke its notice of
repurchase of the Option or the Option Shares, as applicable, either in whole or
to the extent of the  prohibition,  whereupon  the  Issuer  shall  promptly  (i)
deliver to the Grantee that portion of the Option  Purchase  Price or the Option
Share  Repurchase  Price that the Issuer is not prohibited  from delivering with
respect to Options or Option  Shares as to which the Grantee has not revoked its
repurchase  demand;  and (ii) deliver,  as  appropriate,  either (A) a new Stock
Option Agreement  evidencing the right of the Grantee to purchase that number of
shares of Common Stock  obtained by  multiplying  the number of shares of Common
Stock for which the  surrendered  Stock Option  Agreement was exercisable at the
time of delivery of the notice of  repurchase  by a fraction,  the  numerator of
which is the  Option  Repurchase  Price  less the  portion  thereof  theretofore
delivered to the Grantee and the  denominator of which is the Option  Repurchase
Price,  or (B) a certificate for the Option Shares it is then so prohibited from
repurchasing.

         8. (a) In the event that prior to an Exercise Termination Event, Issuer
shall enter into an agreement (i) to consolidate  with or merge into any person,
other than  Grantee or any  subsidiary  of Grantee,  and Issuer shall not be the
continuing or surviving  corporation of such  consolidation  or merger,  (ii) to
permit any person,  other than Grantee or a subsidiary of Grantee, to merge into
Issuer and Issuer  shall be the  continuing  or surviving  corporation,  but, in
connection with such merger,  the then outstanding  shares of Common Stock shall
be changed into or exchanged  for stock or other  securities of any other person
or cash or any other property,  or the then  outstanding  shares of Common Stock
shall, after such merger,  represent less than 50% of the outstanding shares and
share equivalents of the merged company,  or (iii) to sell or otherwise transfer
all or  substantially  all of its assets to any person,  other than Grantee or a
subsidiary of Grantee, then, and in each such case, the agreement governing such
transaction  shall make  proper  provision  so that the Option  shall,  upon the
consummation of any such transaction and upon the terms and conditions set forth
herein,  be  converted  into,  or  exchanged  for,  an option  (the  "Substitute
Option"),  at  the  election  of  the  Grantee,  of  either  (y)  the  Acquiring
Corporation  (as  hereinafter  defined) or (z) any corporation or other business
entity that controls the Acquiring Corporation.

                  (b)      The following terms have the meanings indicated:

                  (i)  The  term  "Acquiring  Corporation"  shall  mean  (A) the
         continuing or surviving  corporation of a consolidation  or merger with
         Issuer (if other than  Issuer),  (B) Issuer in a merger in which Issuer
         is the continuing or surviving person, and (C) the transferee of all or
         substantially all of Issuer's assets.


<PAGE>


                                       -9-


                  (ii) The term "Substitute  Common Stock" shall mean the common
         stock issued by the issuer of the  Substitute  Option upon  exercise of
         the Substitute Option.

                  (iii) The term "Assigned  Value" shall mean the  "market/offer
         price", as defined in Section 7.

                  (iv) The term "Average  Price" shall mean the average  closing
         price  of a share  of the  Substitute  Common  Stock  for the one  year
         immediately  preceding the  consolidation,  merger or sale in question,
         but in no event  higher  than the  closing  price of the  shares of the
         Substitute Common Stock on the day preceding such consolidation, merger
         or sale;  provided  that if  Issuer  is the  issuer  of the  Substitute
         Option,  the Average Price shall be computed with respect to a share of
         common stock issued by the person merging into Issuer or by any company
         which controls such person, as the Grantee may elect.

                  (c) The  Substitute  Option  shall  have the same terms as the
Option,  provided,  that if the terms of the Substitute Option cannot, for legal
reasons,  be the same as the Option,  such terms  shall,  to the extent  legally
permissible,  be as similar as possible to, and in no event less advantageous to
the Grantee than, the terms of the Option.  The issuer of the Substitute  Option
shall also enter into an agreement  with the Grantee in  substantially  the same
form as this Agreement, which shall be applicable to the Substitute Option.

                  (d) The Substitute Option shall be exercisable for such number
of shares  of the  Substitute  Common  Stock as is equal to the  Assigned  Value
multiplied  by the number of shares of Common Stock for which the Option is then
exercisable,  divided by the Average Price. The exercise price of the Substitute
Option  per share of the  Substitute  Common  Stock  shall  then be equal to the
Option Price  multiplied  by a fraction in which the  numerator is the number of
Option  Shares and the  denominator  is the  number of shares of the  Substitute
Common Stock for which the Substitute Option is exercisable.

                  (e) In no event,  pursuant to any of the foregoing paragraphs,
shall the Substitute  Option be exercisable for more than 19.9% of the aggregate
of the shares of the Substitute  Common Stock  outstanding  prior to exercise of
the Substitute  Option (without giving effect to any shares of Substitute Common
Stock issued  pursuant to the Substitute  Option) less the number of shares,  if
any,  previously issued pursuant to the Substitute Option. In the event that the
Substitute  Option  would be  exercisable  for more than  19.9% of the shares of
Substitute  Common Stock  outstanding prior to exercise but for this clause (e),
the issuer of the Substitute Option (the "Substitute  Option Issuer") shall make
a cash  payment  to the  Grantee  equal to the  excess  of (i) the  value of the
Substitute  Option  without  giving effect to the  limitation in this clause (e)
over  (ii)  the  value of the  Substitute  Option  after  giving  effect  to the
limitation in this clause (e). The  difference in value shall be determined by a
nationally recognized investment banking firm selected by the Grantee.

                  (f) Issuer shall not enter into any  transaction  described in
subsection  (a) of this  Section  8 unless  the  Acquiring  Corporation  and any
corporation  or other  business  entity that controls the Acquiring  Corporation
shall have assumed in writing all the obligations of Issuer hereunder.



<PAGE>


                                      -10-

         9. (a) At the request of the Grantee,  as the holder of the  Substitute
Option (referred to herein as the "Substitute Option Holder"), the issuer of the
Substitute  Option  (the  "Substitute   Option  Issuer")  shall  repurchase  the
Substitute  Option from the Substitute Option Holder at a price (the "Substitute
Option  Repurchase  Price") equal to the amount by which (i) the Highest Closing
Price (as hereinafter defined) exceeds (ii) the exercise price of the Substitute
Option,  multiplied by the number of shares of the  Substitute  Common Stock for
which  the  Substitute  Option  may  then  be  exercised,   plus  the  Grantee's
Out-of-Pocket Expenses, and at the request of the Grantee as the owner (referred
to herein as the  "Substitute  Share Owner") of shares of the Substitute  Common
Stock (the "Substitute  Shares"),  the Substitute Option Issuer shall repurchase
the Substitute  Shares at a price per share (the  "Substitute  Share  Repurchase
Price")  equal to the  greater  of (y) the  Highest  Closing  Price  and (z) the
average  exercise  price per share paid by the  Substitute  Share  Owner for the
Substitute Shares so designated, plus Grantee's Out-of-Pocket Expenses. The term
"Highest  Closing Price" shall mean the highest  closing price for shares of the
Substitute  Common Stock within the six-month period  immediately  preceding the
date the Substitute Option Holder gives notice of the required repurchase of the
Substitute  Option or the  Substitute  Share Owner gives  notice of the required
repurchase of the Substitute Shares, as applicable.

                  (b) The Grantee,  as the  Substitute  Option Holder and/or the
Substitute  Share  Owner,  as the case may be, may exercise its right to require
the  Substitute  Option  Issuer to  repurchase  the  Substitute  Option  and the
Substitute Shares pursuant to this Section 9 by surrendering for such purpose to
the Substitute Option Issuer,  at its principal  office,  the agreement for such
Substitute  Option  (or,  in the  absence of such an  agreement,  a copy of this
Agreement)  and  certificates  for  Substitute  Shares  accompanied by a written
notice or notices stating that the Substitute  Option Holder or Substitute Share
Owner,  as  applicable,  elects  to  require  the  Substitute  Option  Issuer to
repurchase the Substitute Option and/or the Substitute Shares in accordance with
the provisions of this Section 9. As promptly as  practicable,  and in any event
within five business days after the  surrender of the  Substitute  Option and/or
the certificates  representing  Substitute Shares and the receipt of such notice
or notices relating thereto, the Substitute Option Issuer shall deliver or cause
to be delivered to the Grantee,  as the Substitute Option Holder, the Substitute
Option  Repurchase  Price,  and/or as the Substitute Share Owner, the Substitute
Share Repurchase Price therefor,  or the portion(s) thereof which the Substitute
Option Issuer is not then prohibited under applicable law and regulation from so
delivering.

                  (c) To  the  extent  that  the  Substitute  Option  Issuer  is
prohibited  under  applicable  law  or  regulation,   or  as  a  consequence  of
administrative  policy,  or as a result of a written  agreement or other binding
obligation with a governmental or regulatory body or agency,  from  repurchasing
the  Substitute  Option and/or the  Substitute  Shares in full,  the  Substitute
Option Issuer shall immediately so notify the Grantee,  as the Substitute Option
Holder and/or the Substitute Share Owner, and thereafter  deliver or cause to be
delivered,  from time to time, to the Grantee,  as the Substitute  Option Holder
and/or  Substitute  Share Owner, as appropriate,  that portion of the Substitute
Option Repurchase Price and/or the Substitute Share Repurchase Price which it is
no longer  prohibited from delivering,  within five business days after the date
on which the  Substitute  Option  Issuer is no longer so  prohibited;  provided,
however,  that if the Substitute Option Issuer is, at any time after delivery of
a notice of repurchase  pursuant to subsection  (b) of this Section 9 prohibited
under  applicable  law or  regulation,  or as a  consequence  of  administrative
policy, or as a result of a written agreement or other binding obligation with a
governmental  or regulatory body or agency,  from delivering to the Grantee,  as
the Substitute  Option Holder and/or the Substitute Share Owner, as appropriate,



<PAGE>


                                      -11-

the Substitute  Option  Repurchase  Price and/or the Substitute Share Repurchase
Price,  in part or in full (and the Substitute  Option Issuer shall use its best
efforts to receive all required  regulatory  and legal  approvals as promptly as
practicable  in  order to  accomplish  such  repurchase),  the  Grantee,  as the
Substitute  Option Holder or Substitute  Share Owner, as applicable,  may revoke
its notice of  repurchase  of the  Substitute  Option or the  Substitute  Shares
either in whole or to the extent of the  prohibition,  whereupon the  Substitute
Option  Issuer  shall  promptly (i) deliver to the  Grantee,  as the  Substitute
Option Holder or Substitute  Share Owner,  as  appropriate,  that portion of the
Substitute Option Repurchase Price or the Substitute Share Repurchase Price that
the  Substitute  Option  Issuer  is not  prohibited  from  delivering;  and (ii)
deliver, as appropriate, either (A) a new Substitute Option evidencing the right
of the  Substitute  Option  Holder  to  purchase  that  number  of shares of the
Substitute  Common  Stock  obtained by  multiplying  the number of shares of the
Substitute  Common  Stock  for  which  the  surrendered  Substitute  Option  was
exercisable  at the time of delivery of the notice of  repurchase by a fraction,
the  numerator  of which is the  Substitute  Option  Repurchase  Price  less the
portion thereof  theretofore  delivered to the Substitute  Option Holder and the
denominator  of  which  is the  Substitute  Option  Repurchase  Price,  or (B) a
certificate  for the  Substitute  Option  Shares it is then so  prohibited  from
repurchasing.

         10. The thirty  (30) day period for  exercise of certain  rights  under
Sections 2, 6, 7 and 12 hereof  shall be extended in each such case:  (i) in the
manner, and subject to the limitations,  provided in Section 2(g) hereof, to the
extent  necessary to obtain all  regulatory  approvals  for the exercise of such
rights and for the expiration of all statutory waiting periods;  and (ii) to the
extent  necessary to avoid  liability under Section 16(b) of the Exchange Act by
reason of such exercise,  provided that notice of intent to exercise such rights
shall be given to the Issuer within the requisite thirty (30) day period and the
Grantee  shall use all  reasonable  efforts to  promptly  obtain  all  requisite
approvals and cause the expiration of all requisite waiting periods.

        11. The Issuer hereby represents and warrants to the Grantee as follows:

                  (a) The  Issuer  has full  corporate  power and  authority  to
execute  and  deliver  this  Agreement  and  to  consummate   the   transactions
contemplated  hereby.  The  execution  and  delivery of this  Agreement  and the
consummation of the transactions  contemplated hereby have been duly and validly
authorized  by the  Board of  Directors  of the  Issuer  and no other  corporate
proceedings  on the part of the Issuer are necessary to authorize this Agreement
or to consummate the transactions so contemplated.  This Agreement has been duly
and validly  executed and delivered by the Issuer.  This  Agreement is the valid
and  legally  binding  obligation  of  the  Issuer,  enforceable  against  it in
accordance with its terms, except that enforcement thereof may be limited by the
receivership, conservatorship and supervisory powers of bank regulatory agencies
generally as well as bankruptcy, insolvency, reorganization, moratorium or other
similar laws  affecting  enforcement of creditors'  rights  generally and except
that  enforcement  thereof  may be  subject  to  general  principles  of  equity
(regardless of whether enforcement is considered in a proceeding in equity or at
law) and the availability of equitable remedies.

                  (b) The Issuer  has taken all  necessary  corporate  action to
authorize and reserve and to permit it to issue,  and at all times from the date
hereof through the  termination  of this Agreement in accordance  with its terms
will have reserved for issuance upon the exercise of the Option,  that number of
shares of Common Stock equal to the maximum  number of shares of Common Stock at
any time and from time to time  issuable  hereunder,  and all such shares,  upon



<PAGE>


                                      -12-

issuance pursuant hereto, will be duly authorized,  validly issued,  fully paid,
nonassessable,  and will be  delivered  free and  clear  of all  claims,  liens,
encumbrances and security interests and not subject to any preemptive rights.

         12.  Neither  of the  parties  hereto  may  assign any of its rights or
obligations  under this Option Agreement or the Option created  hereunder to any
other  Person,  whether by  operation of law or  otherwise,  without the express
written  consent  of the other  party,  except  that in the  event a  Subsequent
Triggering Event shall have occurred prior to an Exercise  Termination Event and
the Grantee is not  precluded,  pursuant to Section 2(a),  from  exercising  the
Option,  the  Grantee  may,  subject to the right of first  refusal set forth in
Section  13,  assign,  transfer  or sell in whole or in part its  rights  in any
Option Shares held by the Grantee  following any exercise,  in whole or in part,
of the Option.

         13. If at any time  after the  occurrence  of a  Subsequent  Triggering
Event and, with respect to shares of Common Stock or other  securities  acquired
by the Grantee pursuant to an exercise of the Option, prior to the expiration of
twenty-four  (24) months after the expiration of the Option  pursuant to Section
2(b), the Grantee shall desire to sell, assign, transfer or otherwise dispose of
all or any of the shares of Common  Stock or other  securities  acquired  by the
Grantee pursuant to the Option, the Grantee shall give the Issuer written notice
of the proposed  transaction (an "Offeror's  Notice"),  identifying the proposed
transferee,  accompanied by a copy of a binding offer to purchase such shares or
other  securities  signed by such  transferee and setting forth the terms of the
proposed  transaction.  An  Offeror's  Notice  shall be  deemed  an offer by the
Grantee to the Issuer,  which may be accepted  within ten (10)  business days of
the receipt of such  Offeror's  Notice,  on the same terms and conditions and at
the same price at which the  Grantee is  proposing  to  transfer  such shares or
other  securities  to such  transferee.  The  purchase  of such  shares or other
securities  by the Issuer shall be settled  within ten (10) business days of the
date of the  acceptance of the offer and the purchase price shall be paid to the
Grantee in immediately  available funds, provided that, if prior notification to
or approval,  consent or waiver of the OTS or Federal Reserve Board or any other
regulatory  authority is required in connection  with such purchase,  the Issuer
shall promptly file the required notice or application for approval,  consent or
waiver and shall expeditiously process the same (and the Grantee shall cooperate
with  the  Issuer  in the  filing  of any such  notice  or  application  and the
obtaining of any such approval) and the period of time that otherwise  would run
pursuant to this sentence shall run instead from the date on which,  as the case
may be, (a) the required  notification  period has expired or been terminated or
(b) such approval has been obtained and, in either event, any requisite  waiting
period shall have  passed.  In the event of the failure or refusal of the Issuer
to purchase the shares or other securities  covered by an Offeror's Notice or if
the OTS or Federal Reserve Board or any other regulatory  authority  disapproves
the Issuer's proposed  purchase of such shares or other securities,  the Grantee
may, within sixty (60) days following the date of the Offeror's  Notice (subject
to any necessary  extension for regulatory  notification,  approval,  or waiting
periods),  sell all,  but not less than all, of such shares or other  securities
proposed  to be  transferred  to  the  proposed  transferee  identified  in  the
Offeror's  Notice  at no less  than  the  price  specified  and on terms no more
favorable  to the  proposed  transferee  than  those set forth in the  Offeror's
Notice. The requirements of this Section 13 shall not apply to any sale by means
of a public  offering  registered  under the  Securities  Act in which steps are
taken to reasonably  ensure that no purchaser will own  securities  representing
more than two  percent  (2%) of the  outstanding  shares of Common  Stock of the
Issuer or any transfer to a direct or indirect  wholly-owned  subsidiary  of the
Grantee which agrees in writing to be bound by the terms hereof.


<PAGE>


                                      -13-


         14. Notwithstanding  anything to the contrary herein, in the event that
the Grantee or any Related Person thereof (as  hereinafter  defined) is a person
making an offer or proposal to engage in an Acquisition  Transaction (other than
the transaction contemplated by the Acquisition Agreement), then the Option held
by it shall  immediately  terminate and be of no further force or effect and the
Option  Shares  held by it  shall,  at the  Issuer's  election,  be  immediately
repurchasable by Issuer at the Option Price.  For purposes of this Agreement,  a
Related  Person of the Grantee  means any Affiliate (as defined in Rule 12b-2 of
the rules and regulations  under the Exchange Act) of the Grantee and any person
that is required to file a Schedule  13D with the Grantee with respect to shares
of Common Stock or options to acquire the Common Stock.

         15. Each of the Grantee and the Issuer will use all reasonable  efforts
to make all  filings  with,  and to obtain  consents  of, all third  parties and
governmental  authorities  necessary  to the  consummation  of the  transactions
contemplated by this Agreement, including without limitation applying to the OTS
or the Federal Reserve Board, as applicable,  for approval to acquire the shares
issuable hereunder.

         16. The parties hereto  acknowledge that damages would be an inadequate
remedy  for a breach of this  Agreement  by  either  party  hereto  and that the
obligations  of the parties  hereto shall be  enforceable by either party hereto
through injunctive or other equitable relief.

         17. If any term,  provision,  covenant or restriction contained in this
Agreement  is held  by a court  or a  federal  or  state  regulatory  agency  of
competent  jurisdiction to be invalid,  void or unenforceable,  the remainder of
the terms, provisions and covenants and restrictions contained in this Agreement
shall remain in full force and effect, and shall in no way be affected, impaired
or  invalidated.  If for any reason such court or regulatory  agency  determines
that the Grantee is not permitted to acquire,  or the Issuer is not permitted to
repurchase  pursuant  to  Section 7, the full  number of shares of Common  Stock
provided in Section  l(a)  hereof (as  adjusted  pursuant to Sections  l(b) or 5
hereof),  it is the  express  intention  of the  Issuer to allow the  Grantee to
acquire or to require the Issuer to  repurchase  such lesser number of shares as
may be permissible, without any amendment or modification hereof.

         18. All notices,  requests,  claims,  demands and other  communications
hereunder  shall be deemed to have been duly given when delivered in person,  by
cable, telegram,  telecopy or telex, or by registered or certified mail (postage
prepaid,  return receipt  requested) at the respective  addresses of the parties
set forth in the Acquisition Agreement.

         19. This  Agreement  shall be governed by and  construed in  accordance
with the laws of the  State  of  Delaware,  regardless  of the laws  that  might
otherwise govern under applicable principles of conflicts of laws thereof.

         20. This Agreement may be executed in two or more counterparts, each of
which shall be deemed to be an original,  but all of which shall  constitute one
and the same agreement.

         21. Except as otherwise expressly provided herein or in the Acquisition
Agreement,  each of the parties hereto shall bear and pay all costs and expenses


<PAGE>


                                      -14-

incurred by it or on its behalf in connection with the transactions contemplated
hereunder,  including  fees  and  expenses  of its  own  financial  consultants,
investment bankers, accountants and counsel.

         22.  Except as otherwise  expressly  provided  herein,  this  Agreement
contains  the  entire  agreement   between  the  parties  with  respect  to  the
transactions  contemplated  hereunder and supersedes all prior  arrangements  or
understandings  with respect thereof,  written or oral. The terms and conditions
of this Agreement  shall inure to the benefit of and be binding upon the parties
hereto and their respective  successors and permitted  assigns.  Nothing in this
Agreement,  express or implied, is intended to confer upon any party, other than
the parties hereto, and their respective  successors and permitted assigns,  any
rights,  remedies,  obligations  or  liabilities  under  or by  reason  of  this
Agreement, except as expressly provided herein.

         23.  Capitalized  terms used in this  Agreement and not defined  herein
shall have the meanings assigned thereto in the Acquisition Agreement.

         IN WITNESS  WHEREOF,  each of the parties has caused this Stock  Option
Agreement  to be executed as a sealed  instrument  on its behalf by its officers
thereunder duly authorized, all as of the day and year first above written.

                              EASTERN BANCORP, INC.




                              By:_________________________________
                                 John A. Cobb
                                 President and Chief Executive Officer




                              VERMONT FINANCIAL SERVICES CORPORATION



                              By:_________________________________
                                 John D. Hashagen, Jr.
                                 President and Chief Executive Officer

<PAGE>
                                                                       EXHIBIT B
                                                             TO MERGER AGREEMENT








                                                  November 13, 1996



Vermont Financial Services Corporation
100 Main Street
Brattleboro, Vermont  05302


Ladies and Gentlemen:

         Each of the undersigned  (each a "Stockholder")  beneficially  owns and
has sole or shared  voting  power  with  respect  to the number of shares of the
common  stock,  par value $0.01 per share (the  "Shares"),  of Eastern  Bancorp,
Inc.,  a  Delaware   corporation   (the  "Seller"),   indicated   opposite  such
Stockholder's name on Schedule 1 attached hereto.

         Simultaneously  with the  execution of this letter  agreement,  Vermont
Financial  Services  Corporation  (the "Buyer"),  the Seller and Seller's wholly
owned  banking  subsidiary,  Vermont  Federal  Bank,  FSB, are entering  into an
Agreement and Plan of Reorganization  (the "Acquisition  Agreement")  providing,
among other things,  for the acquisition of Seller by Buyer by means of a merger
of Seller  with and into  Buyer  (the  "Acquisition").  Each of the  undersigned
understands  that the  Buyer  has  undertaken  and will  continue  to  undertake
substantial  expenses in connection  with the  negotiation  and execution of the
Acquisition  Agreement and the  subsequent  actions  necessary to consummate the
transactions contemplated by the Acquisition Agreement.

         In  consideration  of, and as a condition to, the Buyer's entering into
the Acquisition Agreement,  and in consideration of the expenses incurred and to
be incurred by the Buyer in connection therewith, each Stockholder and the Buyer
agree as follows:

         1. Each  Stockholder,  while this letter agreement is in effect,  shall
vote or cause to be voted  all of the  Shares  that  such  Stockholder  shall be
entitled  to so  vote,  whether  such  Shares  are  beneficially  owned  by such
Stockholder on the date of this letter agreement or are  subsequently  acquired,
whether  pursuant to the exercise of stock options or otherwise,  at any meeting
of the  Seller's  stockholders  that may be called and held  following  the date
hereof,  for  the  approval  of  the  Acquisition,  as  contemplated  under  the
Acquisition  Agreement,  and shall vote or cause to be voted all such Shares, at
any such meeting or any other meeting of the Seller's stockholders following the
date hereof, against the approval of any other agreement providing for a merger,
acquisition,  consolidation,  sale of a  material  amount  of  assets  or  other
business combination of the Seller or any of its subsidiaries with any person or
entity other than the Buyer or any  subsidiary of the Buyer.  Each  Stockholder,
while this  letter  agreement  is in  effect,  shall  support at all times,  and
recommend for approval by the Seller's


<PAGE>


Vermont Financial Services Corporation
November 13, 1996
Page 2

stockholders,  the  Acquisition,  subject  only to the  Stockholder's  fiduciary
obligations  as a director of the  Seller,  to the extent  applicable,  and each
Stockholder shall conduct himself or herself, both publicly and privately,  in a
manner  consistent  with such  support and  recommendation  of the  Acquisition,
subject to the Stockholder's  fiduciary  obligations as a director of the Seller
as applicable.

         2.  Each  Stockholder  will not sell,  assign,  transfer  or  otherwise
dispose of (including, without limitation, by the creation of a Lien (as defined
in paragraph 4 below)), or permit to be sold, assigned, transferred or otherwise
disposed of, any Shares owned by such Stockholder,  whether such Shares are held
by the  Stockholder  on the date of this letter  agreement  or are  subsequently
acquired, whether pursuant to the exercise of stock options or otherwise, except
(a)  transfers  by will  or by  operation  of law (in  which  case  this  letter
agreement  shall bind the  transferee),  (b)  transfers  pursuant  to any pledge
agreement  (subject to the pledgee  agreeing in writing to be bound by the terms
of this letter  agreement),  (c) transfers,  in connection  with estate planning
purposes, to members of the Stockholder's immediate family, trusts or charitable
organizations,  subject to the transferee agreeing in writing to be bound by the
terms of this letter  agreement,  and (d) such other  transfers  (subject to the
transferee  agreeing  in  writing  to be  bound  by the  terms  of  this  letter
agreement)  as may be  consented  to by the Buyer,  which  consent  shall not be
unreasonably  withheld.  The Buyer  shall  have the  option to elect to have any
existing  certificates  representing  Shares  subject to this  letter  agreement
canceled and reissued bearing the following legend:

                  THIS  CERTIFICATE,  AND THE  SHARES  REPRESENTED  HEREBY,  ARE
                  SUBJECT TO CERTAIN VOTING AND TRANSFER RESTRICTIONS  CONTAINED
                  IN  A  VOTING  AGREEMENT  BY  AND  BETWEEN  VERMONT  FINANCIAL
                  SERVICES  CORPORATION AND THE BENEFICIAL OWNER OF THESE SHARES
                  AND MAY BE TRANSFERRED ONLY IN COMPLIANCE THEREWITH. COPIES OF
                  THE ABOVE- REFERENCED  AGREEMENT ARE ON FILE AT THE OFFICES OF
                  VERMONT FINANCIAL SERVICES CORPORATION

         3.  The  agreements   contained   herein  are  intended  to  relate  to
restrictions  on  transferability  and to  continue  only for  such  time as may
reasonably  be  necessary  to obtain  all  necessary  approvals,  including  all
necessary  shareholder and  governmental  approvals,  of the Acquisition and all
other transactions contemplated by the Acquisition Agreement.

         4. Each  Stockholder  represents that such Stockholder has the complete
and unrestricted  power and the unqualified  right to enter into and perform the
terms of this letter agreement.  Each Stockholder  further  represents that this
letter agreement (assuming this letter agreement constitutes a valid and binding
agreement of the Buyer)  constitutes a valid and binding  agreement with respect
to the Stockholder,  enforceable  against the Stockholder in accordance with its
terms,  except as  enforcement  may be limited by general  principles  of equity
whether  applied  in a court  of law or a court  of  equity  and by  bankruptcy,
insolvency and similar laws affecting  creditors' rights and remedies generally.
Except as may be set forth in Schedule 1, each Stockholder  represents that such
Stockholder  beneficially  owns the  number of Shares  indicated  opposite  such
Stockholder's  name on said  Schedule  1, free and clear of any  liens,  claims,



<PAGE>


Vermont Financial Services Corporation
November 13, 1996
Page 3

charges or other encumbrances or restrictions of any kind whatsoever  ("Liens"),
and has sole or shared, and otherwise unrestricted, voting power with respect to
such Shares.

         5.  Notwithstanding  anything  herein to the contrary,  the  agreements
contained  herein shall remain in full force and effect until the earlier of (a)
the  consummation  of the  Acquisition or (b) the termination of the Acquisition
Agreement in accordance with Article VIII thereof.

         6. Each  Stockholder has signed this letter  agreement  intending to be
bound hereby. Each Stockholder expressly agrees that this letter agreement shall
be specifically enforceable in any court of competent jurisdiction in accordance
with its terms against such  Stockholder.  All of the  covenants and  agreements
contained  in this  letter  agreement  shall be binding  upon,  and inure to the
benefit of, the  respective  parties and their  permitted  successors,  assigns,
heirs,  executors,  administrators and other legal representatives,  as the case
may be.

         7. This letter  agreement may be executed in one or more  counterparts,
each of  which  will be  deemed  an  original  but all of which  together  shall
constitute one and the same instrument.

         8. No waivers of any breach of this  letter  agreement  extended by the
Buyer  to any  Stockholder  shall be  construed  as a waiver  of any  rights  or
remedies  of the Buyer with  respect to any other  Stockholder  with  respect to
Shares held by such other  Stockholder or with respect to any subsequent  breach
of the Stockholder or any other Stockholder hereunder.

         9. This letter agreement is deemed to be signed as a sealed  instrument
and is to be  governed  by the laws of the  State of  Delaware,  without  giving
effect to the principles of conflicts of laws thereof.  If any provision  hereof
is deemed unenforceable, the enforceability of the other provisions hereof shall
not be affected.

         If the foregoing  accurately reflects your understanding of the subject
matter intended to be contained herein,  please confirm our agreement by signing
this letter where indicated below.

                                               Very truly yours,



/s/John A. Cobb                                       /s/E. David Humphrey
John A. Cobb                                          E. David Humphrey


/s/W. Stevens Sheppard                                /s/James M. Sutton
W. Stevens Sheppard                                   James M. Sutton




<PAGE>


Vermont Financial Services Corporation
November 13, 1996
Page 4



AGREED TO AND ACCEPTED BY AS
OF THE DATE FIRST ABOVE WRITTEN

VERMONT FINANCIAL SERVICES CORPORATION


By: /s/ John D. Hashagen, Jr.
       John D. Hashagen, Jr.
       President and Chief Executive Officer


<PAGE>


Vermont Financial Services Corporation
November 13, 1996
Page 5
                                   SCHEDULE I



                             Number of Shares
Name of Stockholder         Beneficially Owned*     Shares Subject to Pledge
- -------------------         ------------------      ------------------------
John A. Cobb                    195,888.64                  -0-
E. David Humphrey                94,441.15                  -0-
W. Stevens Sheppard                 57,801                  -0-
James M. Sutton                    363,357                  -0-


*    Includes the  following  numbers of shares  subject to stock  options:  Mr.
     Cobb: 157,500;  Mr. Humphrey:  75,000; Mr. Sheppard:  8,250 and Mr. Sutton:
     5,250.


<PAGE>

                                                         



                                                                       EXHIBIT C
                                                             TO MERGER AGREEMENT





                                               ________________ __, 199_



Vermont Financial Services Corporation
100 Main Street
Brattleboro, Vermont 05302

Gentlemen:

         I have been advised that, as of the date hereof,  I may be deemed to be
an "affiliate" of Eastern Bancorp,  Inc. ("Seller"),  as the term "affiliate" is
defined  for  purposes  of  paragraphs  (c) and (d) of Rule 145 of the Rules and
Regulations  (the  "Rules  and  Regulations")  of the  Securities  and  Exchange
Commission (the "Commission")  under the Securities Act of 1933, as amended (the
"Act").  In  accordance  with the terms of that  certain  Agreement  and Plan of
Reorganization,  dated as of November 13, 1996 (the  "Agreement"),  by and among
Vermont Financial  Services  Corporation  ("Buyer"),  Seller and Seller's wholly
owned banking subsidiary,  Vermont Federal Bank, FSB, Seller will be merged with
and into Buyer (the "Merger").

         Following the  consummation of the Merger,  I may receive shares of the
common stock of Buyer, par value $1.00 per share ("Buyer Common Stock"). I would
receive  such shares of Buyer  Common Stock in exchange for shares of the common
stock of Seller,  par value $0.01 per share ("Seller Common Stock"),  held by me
immediate prior to the consummation of the Merger.

         I represent, warrant and covenant to Buyer that, in the event I receive
any shares of Buyer Common Stock following the Merger:

         1. I shall not make any sale,  transfer  or other  disposition  of such
shares  of  Buyer  Common  Stock  in  violation  of the  Act or  the  Rules  and
Regulations.

         2. I have  carefully  read this letter and the  Agreement and discussed
its  requirements  and other  applicable  limitations  upon my  ability to sell,
transfer or  otherwise  dispose of shares of Buyer  Common Stock to the extent I
felt necessary, with my counsel or counsel for Seller.

         3. I have been  advised  that the  issuance  of shares of Buyer  Common
Stock to me in accordance  with the terms of the  Agreement has been  registered
with the  Commission  under the Act.  However,  I have also been  advised  that,
since,  at the time the Merger was submitted for a vote of the  stockholders  of
Seller,  I may be deemed  to have  been an  affiliate  of  Seller,  and that the
distribution by me of shares of Buyer Common Stock has not been registered under
the Act,  that I may not sell,  transfer or  otherwise  dispose of any shares of
Buyer  Common  Stock  issued to me  following  the Merger  unless (i) such sale,
transfer or other disposition has been registered under the Act, (ii) such sale,
transfer or other  disposition  is made in conformity  with the volume and other
limitations of Rule 145 promulgated by the Commission under the Act, or (iii) in
the opinion of counsel  reasonably  acceptable to Buyer, such sale,  transfer or
other disposition is otherwise exempt from registration under the Act.

         4.  Except  as may  be  otherwise  contemplated  by  the  Agreement,  I
understand  that Buyer is under no obligation to register the sale,  transfer or



<PAGE>


                                       -2-

other  disposition  of shares of Buyer  Common Stock by me or on my behalf under
the Act or to take any other action  necessary in order to make  compliance with
an exemption from such registration available.

         5. I also understand that stop transfer  instructions  will be given to
Buyer's  transfer  agents with  respect to the Buyer Common Stock and that there
will be placed on the  certificates  for the shares of Buyer Common Stock issued
to me, or any substitutions therefor, a legend stating in substance:

The shares represented by this certificate were issued in a transaction to which
Rule 145  promulgated  under the  Securities  Act of 1933  applied.  The  shares
represented by this  certificate  may only be transferred in accordance with the
terms of an agreement  dated as of  ___________,  199_,  between the  registered
holder  hereof  and  Vermont  Financial  Services  Corporation,  a copy of which
agreement  is on file at the  principal  offices of Vermont  Financial  Services
Corporation.

         It is  understood  and agreed that the legend set forth in  paragraph 5
above shall be removed by  delivery  of  substitute  certificates  without  such
legend if the undersigned  shall have delivered to Buyer a copy of a letter from
the staff of the  Commission,  or an opinion  of  counsel in form and  substance
reasonably satisfactory to Buyer, to the effect that such legend is not required
for purposes of the Act.


                                                   Very truly yours,



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


Accepted this ___ day of ________, 19__, by

VERMONT FINANCIAL SERVICES CORPORATION


By:______________________________
      Name:
      Title:

<PAGE>
                                                                      APPENDIX B

                FORM OF OPINION OF MCCONNELL, BUDD & DOWNES, INC.
                                     [DRAFT]


[DATE]

The Board of Directors
Eastern Bancorp, Inc.
537 Central Avenue
Dover, NH  03820

The Board of Directors:

        You have requested our opinion as to the fairness from a financial point
of  view  to the  shareholders  of  Eastern  Bancorp,  Inc.  ("Eastern")  of the
consideration  to be paid to the  shareholders of Eastern in connection with the
proposed  acquisition of Eastern by Vermont Financial  Services Corp.,  ("VFSC")
pursuant to the  Agreement  and Plan of Merger (the  "Merger  Agreement")  dated
November  13,  1996 by and  between  Eastern  and VFSC.  Pursuant  to the Merger
Agreement Eastern will merge with and into VFSC (the "Merger").

        As is  more  specifically  set  forth  in  the  Merger  Agreement,  upon
consummation  of the  Merger,  each  outstanding  share of the  common  stock of
Eastern,  par value $0.01 per share  ("Eastern  Common  Stock"),  except for any
dissenting  shares and except for shares held by VFSC and its subsidiaries or by
Eastern (in both cases,  other than shares held in a fiduciary  capacity or as a
result of debts  previously  contracted),  will be  entitled  to receive  Merger
Consideration  payable  in cash or shares of common  stock,  $1.00 par value per
share,  of VFSC ("VFSC Common Stock") or a combination of cash and stock,  based
on the average  closing  bid price per share of VFSC Common  Stock on the Nasdaq
Stock Market during the 20 day trading  period ending on the fifth  business day
prior to the effective  date of the Merger (the  "Average VFSC Closing  Price"),
which  will be equal to the sum of (i) $7.25  plus (ii) the  product of 0.49 and
the Average  VFSC  Closing  Price,  subject to the  maximum and minimum  collars
described  below.  If the Average VFSC Closing Price is equal to or greater than
$39.96, the acquisition price per share of eastern Common Stock will be fixed at
$26.83 and if the Average VFSC Closing  Price is equal to or greater than $29.54
but not less than  $26.06,  the  acquisition  price per share of Eastern  Common
Stock will be fixed at $21.72.

        Eastern  shareholders  may elect to receive cash, VFSC Common Stock or a
combination of cash and VFSC Common Stock, subject to pro rata adjustment as set
forth in the Merger Agreement.

                                       1




<PAGE>



         In addition,  upon  consummation of the Merger,  each stock option with
respect to Eastern Common Stock granted by Eastern under  Eastern's Stock Option
Plans (the "Eastern  Stock Option  Plans") which is outstanding at the effective
time,  whether or not then exercisable,  will receive either (i) an amount equal
to the  excess of $24.28  over the per share  exercise  price of such  option in
cash, or (ii) have such options to purchase  Eastern Common Stock converted into
options  to  purchase  shares  of VFSC  Common  Stock  in  accordance  with  the
provisions of the Agreement.

        The  reader  is urged to  carefully  read  all the  terms of the  Merger
Agreement,   which  is  reproduced  in  its  entirety  elsewhere  in  the  Proxy
Statement-Prospectus.

        McConnell,  Budd &  Downes,  Inc.,  as  part of its  investment  banking
business,  is engaged in the  valuation  of bank  holding  companies  and banks,
thrift  holding  companies and thrifts and their  securities in connection  with
mergers  and  acquisitions,   negotiated   underwritings,   private  placements,
competitive bidding processes,  market making as a NASD market maker,  secondary
distributions  of listed  securities and  valuations  for corporate,  estate and
other purposes.  Our experience arid  familiarity  with Eastern  includes having
worked as a  financial  advisor to Eastern  since July of 1995 on a  contractual
basis  and   specifically   includes  our   participation  in  the  process  and
negotiations  leading up to the proposed transaction with VFSC. In the course of
our role as financial  advisor to Eastern in connection  with the transaction we
have received fees for our services and will receive  additional fees contingent
on the occurrence of certain defined events. We will receive a fee in connection
with the rendering of this opinion.  In the ordinary course of our business,  we
may, from time to time,  trade the equity  securities of Eastern in our capacity
as a NASD market maker,  for our own account,  for the accounts of our customers
and for the accounts of individual  employees of McConnell,  Budd & Downes, Inc.
Accordingly  we may,  from time to time,  hold a long or short  position  in the
equity securities of Eastern.

         In arriving at our opinion,  we have reviewed the Merger  Agreement and
Proxy Statement-Prospectus in substantially the form to be mailed to Eastern and
VFSC shareholders.  We have also reviewed publicly available business, financial
and shareholder  information  relating to Eastern and its subsidiaries,  certain
publicly available financial  information relating to VFSC and certain financial
information  relating to VFSC and its  subsidiaries  provided to Eastern by VFSC
management.  In addition, we have reviewed certain other information,  including
internal  reports  and  documents  of Eastern  and VFSC and  certain  management
prepared financial  information provided to us by Eastern and VFSC. We have also
met with and had  discussions  with members of the senior  management of Eastern


                                       2




<PAGE>


and  VFSC to  discuss  their  past  and  current  business  operations,  current
financial condition and future prospects.  In connection with the foregoing,  we
have reviewed the annual reports to shareholders  and annual report on form 10-K
of VFSC for the fiscal years ended  December 31,  1993,  1994 and 1995.  We have
similarly  reviewed  the annual  reports of Eastern  for the fiscal  years ended
September  30,  1992,  1993,  1994 and 1995.  We have  reviewed  and studied the
historical  stock prices and trading  volumes of the common stock of Eastern and
VFSC as well as the terms and conditions of 10 recent acquisition  transactions,
selected from a larger universe of 32 transactions involving New England banking
institutions,   involving  publicly  traded  financial  institutions  conducting
business in the northeast  which can be compared to the proposed  acquisition of
Eastern by VFSC. We also  considered  the current state of and future  prospects
for the economies of Vermont, New Hampshire and Massachusetts  generally and the
relevant market areas for VFSC and Eastern in particular. We have also conducted
such other studies,  analyses and  investigations as we deemed appropriate under
the circumstances surrounding this proposed transaction.

        In the course of our review and  analysis  we  considered,  among  other
things, such topics as relative capitalization, capital adequacy, profitability,
availability of  non-interest  income,  relative asset quality,  adequacy of the
reserve for loan losses and the  composition  of the loan  portfolio  of each of
Eastern and VFSC. We also considered  management's estimates of cost savings and
revenue  enhancements  which might  result from a  consolidation  of Eastern and
VFSC. In the conduct of our review and analysis we have relied upon and assumed,
without independent verification, the accuracy and completeness of the financial
information  provided  to us by  Eastern  and  VFSC  and or  otherwise  publicly
obtainable.  In reaching our opinion we have not assumed any  responsibility for
the independent verification of such information or any independent valuation or
appraisal of any of the assets or the  liabilities of either Eastern or VFSC nor
have we obtained from any other source,  any current appraisals of the assets or
liabilities  of either Eastern or VFSC. We have also relied on the management of
Eastern as to the  reasonableness of various  financial and operating  forecasts
and of the  assumptions  on which they are based,  which were provided to us for
use in our analyses.

        In the course of rendering  this opinion,  which is being rendered prior
to the  receipt  of  certain  required  regulatory  approvals  necessary  before
consummation  of the  transaction,  we have assumed that no  conditions  will be
imposed  by any  regulatory  agency  in  connection  with  its  approval  of the
transaction  that  will  have  a  material  adverse  effect  on the  results  of
operations,   the  financial  condition  or  the  prospects  of  VFSC  following
consummation of the transaction.

                                       3




<PAGE>


        Based upon and subject to the foregoing,  it is our opinion,  that as of
the date of this  letter,  the  Exchange  Ratio is fair to the  shareholders  of
Eastern from a financial point of view.

Very truly yours,
McConnell, Budd & Downes, Inc.
By:_____________________
         David A. Budd
         Managing Director



                                       4



<PAGE>
                                                         

                                                                      APPENDIX C

                 FORM OF OPINION OF TUCKER ANTHONY INCORPORATED
                                     [DRAFT]





                                                             November 13, 1996

                                                            Board of Directors
                                              Vermont Financial Services Corp.
                                                               100 Main Street
                                                               Brattleboro, VT

Members of the Board:

You have  requested  our opinion as to the fairness,  from a financial  point of
view, to the holders of Vermont Financial  Services Corp. (the "Company") common
stock (the "Buyer Common Stock"),  par value $1.00, of the  consideration  to be
paid by the Company to the holders of Eastern Bancorp,  Inc.  ("Eastern") common
stock (the "Seller Common  Stock"),  par value $0.01 per share,  pursuant to the
Agreement  and Plan of  Reorganization  (the  "Agreement")  by and  between  the
Company and Eastern.  On the Closing  Date,  as defined in the  Agreement,  each
share of Seller Common Stock held by Eastern's  shareholders  (other than shares
held by dissenting  shareholders)  shall become and be converted into either (i)
an amount in cash  equal to the sum of (x) $7.25 and (y) the  product  of 0.4900
and the  Average  Closing  Price  (such  total per share  purchase  price  being
referred  to herein as the  "Acquisition  Price"  and such  total per share cash
amount  being  referred  to as the "Cash  Distribution")  or (ii) the  number of
shares or  fraction  of a share of Buyer  Common  Stock,  rounded to the nearest
ten-thousandth  of a  share,  equal  to the  number  obtained  by  dividing  the
Acquisition Price by the Average Closing Price (such number being referred to as
the "Exchange Ratio" or the "Stock  Distribution");  provided,  however, that if
the  Average  Closing  Price is  greater  than or equal to $39.96  per share the
Acquisition  Price shall equal $26.83 and if the Average  Closing  Price is less
than or equal to $29.54 per share but greater  than or equal to $26.06 per share
the Acquisition  Price shall equal $21.72.  If the Average Closing Price is less
than $26.06,  the Acquisition Price shall equal the sum of (x) $7.25 and (y) the
product of 0.5553 and the Average Closing Price.  Notwithstanding the foregoing,
however,  if the  Average  Closing  Price is less than  $26.06  per  share  (the
"Minimum Price"),  then Eastern shall have the right to terminate the Agreement,
unless  the  Company  elects,  in its sole  discretion  to adopt  $21.72  as the
Acquisition  Price.  The "Average  Closing  Price" as referenced  above shall be
determined  by  calculating  the average of the daily  closing bid prices of the



<PAGE>


                                                          November 13, 1996
                                                            Page Two of Two


Buyer  Common  Stock on each of the twenty (20) trading days ending on the fifth
business day prior to the Closing Date. The Company and Eastern have agreed that
the Acquisition  Price shall be identical without regard to any election made by
holders of Seller Common Stock to receive Buyer Common Stock or cash.

Tucker Anthony Incorporated ("Tucker Anthony") as part of its investment banking
business  is  regularly  engaged  in  the  valuation  of  businesses  and  their
securities   in   connection   with   mergers   and   acquisitions,   negotiated
underwritings,  private  placements  and  valuations  for  corporate  and  other
purposes.  In the ordinary  course of our  business,  we may actively  trade the
securities  of both the  Company  and  Eastern  for our own  account and for the
accounts of  customers  and,  accordingly,  may at any time hold a long or short
position in such securities.  Tucker Anthony has served as financial  advisor to
the Company in the negotiation of the Agreement, and will receive a fee from the
Company for those services.

In arriving at our opinion, we have among other things:

         Reviewed the most recent draft of the Agreement;

         Reviewed certain historical financial and other information  concerning
         the Company for the five fiscal  years ended  December 31, 1995 and for
         the two  quarters  ended  March  31 and June 30,  1996,  including  the
         Company's reports on Forms 10-K and 10-Q;

         Reviewed certain historical financial and other information  concerning
         Eastern for the five fiscal years ended  September 30, 1995 and for the
         three  quarters ended December 31, 1995 and March 31 and June 30, 1996,
         including Eastern's reports on Forms 10-K and 10-Q;

         Held discussions with the senior  management of the Company and Eastern
         with respect to their past and current financial performance, financial
         condition and future prospects;

         Reviewed  certain  internal  financial  data,   projections  and  other
         information of the Company and Eastern, including financial projections
         prepared by management;

         Analyzed  certain  publicly  available  information of other  financial
         institutions  that we deemed  comparable  or otherwise  relevant to our
         inquiry, and compared the Company and Eastern from a financial point of
         view with certain of these institutions;

         Compared the consideration to be paid by the Company pursuant
         to the Agreement with the consideration paid by acquirors in


<PAGE>


                                                            November 13, 1996
                                                              Page Two of Two


         other acquisitions of financial institutions that we deemed
         comparable or otherwise relevant to our inquiry;

         Reviewed publicly  available  earnings  estimates,  historical  trading
         activity and  ownership  data of both the Buyer Common Stock and Seller
         Common Stock and  considered  the  prospects  for  dividends  and price
         movement in each; and

         Conducted such other financial studies, analyses and investigations and
         reviewed such other  information as we deemed  appropriate to enable us
         to render our opinion.  In our review,  we have also taken into account
         an assessment of general economic,  market and financial conditions and
         certain industry trends and related matters.

In our review and  analysis  and in arriving at our opinion we have  assumed and
relied upon the  accuracy  and  completeness  of all the  financial  information
publicly  available  or  provided  to us by the Company and Eastern and have not
attempted  to  verify  any of such  information.  We have  assumed  that (i) the
financial  projections of the Company and Eastern provided to us with respect to
the  results of  operations  likely to be  achieved  by each  company  have been
prepared  on a basis  reflecting  the best  currently  available  estimates  and
judgments of the Company's and  Eastern's  management  and advisors as to future
financial  performance  and results and (ii) that such  forecasts  and estimates
will be realized in the amounts and in the time periods currently estimated.  We
have also  assumed,  without  independent  verification,  that the  current  and
projected  aggregate  reserves  for  possible  loan  losses for the  Company and
Eastern  are  adequate  to cover  such  losses.  We did not make or  obtain  any
independent  evaluations  or  appraisals  of any  assets or  liabilities  of the
Company,  Eastern or any of their respective  subsidiaries nor did we verify any
of the  Company's or Eastern's  books or records or review any  individual  loan
credit files. Our opinion is necessarily  based upon market,  economic and other
conditions  as they exist and can be  evaluated  as of the date of this  letter.
This  opinion  is  being  furnished  for the use and  benefit  of the  Board  of
Directors of the Company and is not a  recommendation  to  shareholders.  Tucker
Anthony has advised the Board that it does not believe any person other than the
Board has the legal right to rely on the  opinion  and,  absent any  controlling
precedent, would resist any assertion otherwise.

Based upon and subject to the  foregoing,  it is our opinion that as of the date
hereof the  consideration to be paid by the Company pursuant to the Agreement is
fair to the Company's stockholders from a financial point of view.

                                                 Very truly yours,

<PAGE>



                                                                      APPENDIX D
                  TEXT OF DGCL SECTION 262 -- APPRAISAL RIGHTS


262   APPRAISAL RIGHTS.

         (a) Any  stockholder of a corporation of this State who holds shares of
         stock on the date of the making of a demand  pursuant to subsection (d)
of this section with respect to such shares,  who continuously holds such shares
through the  effective  date of the merger or  consolidation,  who has otherwise
complied with  subsection (d) of this section and who has neither voted in favor
of the merger or  consolidation  nor  consented  thereto in writing  pursuant to
Section  228 of this title shall be  entitled  to an  appraisal  by the Court of
Chancery  of the fair  value of his  shares  of stock  under  the  circumstances
described in subsections  (b) and (c) of this section.  As used in this section,
the word "stockholder"  means a holder of record of stock in a stock corporation
and also a member of record of a nonstock  corporation;  the words  "stock"  and
"share"  mean and  include  what is  ordinarily  meant by those  words  and also
membership or membership interest of a member of a nonstock corporation; and the
words  "depository  receipt"  mean a  receipt  or other  instrument  issued by a
depository representing an interest in one or more shares, or fractions thereof,
solely of stock of a corporation, which stock is deposited with the depository.

         (b) Appraisal  rights shall be available for the shares of any class or
series of stock of a constituent  corporation in a merger or consolidation to be
effected pursuant to ss.251 (other than a merger effected pursuant to subsection
(g) of Section 251), 252, 254, 257, 258, 263 or 264 of this title:

         (1)  Provided,  however,  that no  appraisal  rights under this section
shall be available for the shares of any class or series of stock,  which stock,
or depository receipts in respect thereof, at the record date fixed to determine
the  stockholders  entitled  to receive  notice of and to vote at the meeting of
stockholders to act upon the agreement of merger or  consolidation,  were either
(i) listed on a national  securities exchange or designated as a national market
system security on an interdealer  quotation system by the National  Association
of Securities  Dealers,  Inc. or (ii) held of record by more than 2,000 holders;
and further  provided that no appraisal rights shall be available for any shares
of stock of the constituent corporation surviving a merger if the merger did not
require for its approval the vote of the holders of the surviving corporation as
provided in subsection (f) of Section 251 of this title.

         (2) Notwithstanding paragraph (1) of this subsection,  appraisal rights
under this section  shall be available  for the shares of any class or series of
stock of a constituent  corporation  if the holders  thereof are required by the



<PAGE>


                                       -2-


terms of an agreement of merger or consolidation  pursuant to Sections 251, 252,
254,  257,  258,  263 and 264 of this title to accept  for such  stock  anything
except:

         a. Shares of stock of the corporation  surviving or resulting from such
merger or consolidation, or depository receipts in respect thereof;

         b. Shares of stock of any other corporation,  or depository receipts in
respect thereof,  which shares of stock or depository  receipts at the effective
date  of the  merger  or  consolidation  will be  either  listed  on a  national
securities  exchange or  designated as a national  market system  security on an
interdealer  quotation system by the National Association of Securities Dealers,
Inc. or held of record by more than 2,000 holders;

         c. Cash in lieu of fractional shares or fractional  depository receipts
described in the foregoing subparagraphs a. and b. of this paragraph; or

         d. Any combination of the shares of stock, depository receipts and cash
in lieu of fractional shares or fractional  depository receipts described in the
foregoing subparagraphs a., b. and c. of this paragraph.

         (3) In the event all of the stock of a subsidiary Delaware  corporation
party to a merger  effected  under Section 253 of this title is not owned by the
parent  corporation  immediately prior to the merger,  appraisal rights shall be
available for the shares of the subsidiary Delaware corporation.

         (c) Any  corporation  may provide in its  certificate of  incorporation
that  appraisal  rights under this section  shall be available for the shares of
any class or series of its stock as a result of an amendment to its  certificate
of  incorporation,  any merger or  consolidation  in which the  corporation is a
constituent corporation or the sale of all or substantially all of the assets of
the corporation.  If the certificate of incorporation contains such a provision,
the procedures of this section, including those set forth in subsections (d) and
(e) of this section, shall apply as nearly as is practicable.

         (d)  Appraisal rights shall be perfected as follows:

         (1) If a proposed merger or  consolidation  for which appraisal  rights
are provided  under this section is to be submitted for approval at a meeting of
stockholders, the corporation, not less than 20 days prior to the meeting, shall
notify each of its stockholders who was such on the record date for such meeting
with  respect to shares for which  appraisal  rights are  available  pursuant to
subsections (b) or (c) hereof that appraisal rights are available for any or all
of the shares of the constituent corporations,  and shall include in such notice
a copy of this section. Each stockholder electing to demand the appraisal of his


<PAGE>


                                       -3-

shares shall  deliver to the  corporation,  before the taking of the vote on the
merger or  consolidation,  a written  demand for  appraisal of his shares.  Such
demand  will be  sufficient  if it  reasonably  informs the  corporation  of the
identity of the stockholder  and that the stockholder  intends thereby to demand
the appraisal of his shares. A proxy or vote against the merger or consolidation
shall not constitute such a demand.  A stockholder  electing to take such action
must do so by a separate written demand as herein provided. Within 10 days after
the effective date of such merger or  consolidation,  the surviving or resulting
corporation  shall notify each stockholder of each  constituent  corporation who
has complied with this  subsection and has not voted in favor of or consented to
the merger or  consolidation  of the date that the merger or  consolidation  has
become effective; or

         (2) If the merger or consolidation was approved pursuant to Section 228
or Section 253 of this title,  each constituent  corporation,  either before the
effective  date of the merger or  consolidation  or within ten days  thereafter,
shall  notify  each of the holders of any class or series of stock of the merger
or  consolidation  and that appraisal rights are available for any or all shares
of such  class or series  of stock of such  constituent  corporation,  and shall
include in such notice a copy of this section;  provided  that, if the notice is
given on or after the effective date of the merger or consolidation, such notice
shall be given by the surviving or resulting  corporation to all such holders of
any class or series of stock of a constituent  corporation  that are entitled to
appraisal rights.  Such notice may, and, if given on or after the effective date
of the merger or  consolidation,  shall,  also notify such  stockholders  of the
effective  date of the merger or  consolidation.  Any  stockholder  entitled  to
appraisal  rights  may,  within  twenty  days  after the date of mailing of such
notice,  demand in writing  from the  surviving  or  resulting  corporation  the
appraisal  of  such  holder's  shares.  Such  demand  will be  sufficient  if it
reasonably  informs the  corporation of the identity of the stockholder and that
the stockholder intends thereby to demand the appraisal of such holder's shares.
If such notice did not notify  stockholders  of the effective date of the merger
or  consolidation,  either (i) each such  constituent  corporation  shall send a
second notice before the effective date of the merger or consolidation notifying
each of the  holders  of any  class  or  series  of  stock  of such  constituent
corporation  that are entitled to appraisal  rights of the effective date of the
merger or  consolidation  or (ii) the surviving or resulting  corporation  shall
send such a second  notice to all such  holders  on or within 10 days after such
effective date; provided,  however, that if such second notice is sent more than
20 days following the sending of the first notice,  such second notice need only
be sent to each  stockholder  who is  entitled to  appraisal  rights and who has
demanded  appraisal of such holder's shares in accordance with this  subsection.
An affidavit of the secretary or assistant secretary or of the transfer agent of
the corporation that is required to give either notice that such notice has been


<PAGE>


                                       -4-


given  shall,  in the  absence of fraud,  be prima  facie  evidence of the facts
stated therein. For purposes of determining the stockholders entitled to receive
either notice,  each constituent  corporation may fix, in advance, a record date
that  shall be not more  than 10 days  prior to the date the  notice  is  given;
provided  that,  if the  notice is given on or after the  effective  date of the
merger or  consolidation,  the record date shall be such  effective  date. If no
record date is fixed and the notice is given prior to the  effective  date,  the
record date shall be the close of business on the day next  preceding the day on
which the notice is given.

         (e)  Within  120  days  after  the  effective  date  of the  merger  or
consolidation, the surviving or resulting corporation or any stockholder who has
complied with  subsections  (a) and (d) hereof and who is otherwise  entitled to
appraisal  rights,  may file a petition  in the Court of  Chancery  demanding  a
determination   of  the   value  of  the   stock   of  all  such   stockholders.
Notwithstanding  the  foregoing,  at any time within 60 days after the effective
date of the merger or  consolidation,  any  stockholder  shall have the right to
withdraw  his demand for  appraisal  and to accept  the terms  offered  upon the
merger or consolidation.  Within 120 days after the effective date of the merger
or  consolidation,  any  stockholder  who has complied with the  requirements of
subsections  (a) and (d)  hereof,  upon  written  request,  shall be entitled to
receive  from  the  corporation  surviving  the  merger  or  resulting  from the
consolidation  statement  setting forth the aggregate number of shares not voted
in favor of the merger or  consolidation  and with respect to which  demands for
appraisal have been received and the aggregate number of holders of such shares.
Such written  statement shall be mailed to the stockholder  within 10 days after
his  written  request  for such a statement  is  received  by the  surviving  or
resulting  corporation  or within 10 days  after  expiration  of the  period for
delivery of demands for  appraisal  under  subsection  (d) hereof,  whichever is
later.

         (f) Upon the filing of any such petition by a stockholder, service of a
copy thereof  shall be made upon the surviving or resulting  corporation,  which
shall  within 20 days after such  service  file in the office of the Register in
Chancery in which the petition was filed a duly  verified  list  containing  the
names and  addresses of all  stockholders  who have  demanded  payment for their
shares and with whom  agreements  as to the value of their  shares have not been
reached by the  surviving or  resulting  corporation.  If the petition  shall be
filed  by  the  surviving  or  resulting  corporation,  the  petition  shall  be
accompanied  by such a duly  verified  list.  The  Register in  Chancery,  if so
ordered by the  Court,  shall  give  notice of the time and place  fixed for the
hearing of such  petition by  registered  or certified  mail to the surviving or
resulting corporation and to the stockholders shown on the list at the addresses
therein  stated.  Such notice shall also be given by 1 or more  publications  at
least  1  week  before  the  day of  the  hearing,  in a  newspaper  of  general



<PAGE>


                                       -5-

circulation published in the City of Wilmington, Delaware or such publication as
the Court deems  advisable.  The forms of the notices by mail and by publication
shall be  approved  by the Court,  and the costs  thereof  shall be borne by the
surviving or resulting corporation.

         (g) At the  hearing on such  petition,  the Court shall  determine  the
stockholders who have complied with this section and who have become entitled to
appraisal  rights.  The Court may require the  stockholders who have demanded an
appraisal for their shares and who hold stock  represented  by  certificates  to
submit  their  certificates  of stock to the  Register in Chancery  for notation
thereon of the pendency of the  appraisal  proceedings;  and if any  stockholder
fails to comply with such direction, the Court may dismiss the proceedings as to
such stockholder.

         (h) After  determining the stockholders  entitled to an appraisal,  the
Court shall appraise the shares,  determining  their fair value exclusive of any
element of value arising from the accomplishment or expectation of the merger or
consolidation,  together  with a fair rate of interest,  if any, to be paid upon
the amount  determined to be the fair value. In determining such fair value, the
Court shall take into account all relevant factors. In determining the fair rate
of interest, the Court may consider all relevant factors,  including the rate of
interest,  which the surviving or resulting corporation would have had to pay to
borrow money  during the pendency of the  proceeding.  Upon  application  by the
surviving or resulting corporation or by any stockholder entitled to participate
in the appraisal proceeding, the Court may, in its discretion,  permit discovery
or other pretrial  proceedings and may proceed to trial upon the appraisal prior
to the final  determination  of the  stockholder  entitled to an appraisal.  Any
stockholder  whose name appears on the list filed by the  surviving or resulting
corporation pursuant to subsection (f) of this section and who has submitted his
certificates  of stock to the  Register in Chancery,  if such is  required,  may
participate fully in all proceedings  until it is finally  determined that he is
not entitled to appraisal rights under this section.

         (i) The Court shall direct the payment of the fair value of the shares,
together with interest, if any, by the surviving or resulting corporation to the
stockholders entitled thereto.  Interest may be simple or compound, as the Court
may direct.  Payment shall be so made to each such  stockholder,  in the case of
holders of  uncertificated  stock  forthwith,  and the case of holders of shares
represented  by  certificates  upon  the  surrender  to the  corporation  of the
certificates  representing  such stock.  The  Court's  decree may be enforced as
other decrees in the Court of Chancery may be enforced,  whether such  surviving
or resulting corporation be a corporation of this State or of any state.

         (j) The  costs of the  proceeding  may be  determined  by the Court and
taxed upon the parties as the Court deems equitable in the  circumstances.  Upon
application  of a  stockholder,  the Court  may  order  all or a portion  of the



<PAGE>

                                       -6-


expenses   incurred  by  any   stockholder  in  connection  with  the  appraisal
proceeding,  including,  without limitation,  reasonable attorney's fees and the
fees and  expenses of experts,  to be charged pro rata  against the value of all
the shares entitled to an appraisal.

         (k) From and after the effective  date of the merger or  consolidation,
no stockholder  who has demanded his appraisal  rights as provided in subsection
(d) of this  section  shall be entitled to vote such stock for any purpose or to
receive  payment  of  dividends  or other  distributions  on the  stock  (except
dividends or other  distributions  payable to  stockholders  of record at a date
which is prior to the effective date of the merger or consolidation);  provided,
however,  that it no petition  for an  appraisal  shall be filed within the time
provided in subsection (e) of this section, or if such stockholder shall deliver
to the surviving or resulting corporation a written withdrawal of his demand for
an appraisal and an acceptance of the merger or consolidation,  either within 60
days after the  effective  date of the merger or  consolidation  as  provided in
subsection  (e) of this section or thereafter  with the written  approval of the
corporation,  then the right of such  stockholder  to an appraisal  shall cease.
Notwithstanding the foregoing,  no appraisal proceeding in the Court of Chancery
shall be dismissed as to any stockholder  without the approval of the Court, and
such approval may be conditioned upon such terms as the Court deems just.

         (l) The shares of the surviving or resulting  corporation  to which the
shares  of such  objecting  stockholders  would  have  been  converted  had they
assented to the merger or consolidation  shall have the status of authorized and
unissued shares of the surviving or resulting corporation.  (Last amended by Ch.
349, L.'96, eff. 7-1-96.)



<PAGE>

                                     Part II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 20.  Indemnification of Directors and Officers.

         Section  145 of the  Delaware  General  Corporation  Law  (the  "DGCL")
provides,  in  effect,  that a  corporation  may,  and in  certain  cases  must,
indemnify any person made a party to any action by reason of the fact that he is
or was a director, officer, employee or agent of the corporation against, in the
case of a nonderivative action, judgments, fines, amounts paid in settlement and
reasonable expenses  (including  attorney's fees) incurred by him as a result of
such action, and in the case of a derivative action, against expenses (including
attorney's  fees),  if in either  type of action he acted in good faith and in a
manner he reasonably  believed to be in or not opposed to the best  interests of
the corporation. This indemnification does not apply, in a derivative action, to
matters as to which it is adjudged that the director, officer, employee or agent
is liable to the Company, unless upon court order it is determined that, despite
such  adjudication  of liability,  but in view of all the  circumstances  of the
case, he is fairly and reasonable entitled to indemnity for expenses,  and, in a
nonderivative  action,  to any  criminal  proceeding  in which  such  person had
reasonable cause to believe his conduct was unlawful.

         Article Nine of VFSC's Certificate of Incorporation  provides that VFSC
shall  indemnify each person who is or was an officer or director of VFSC to the
fullest extent permitted by Section 145 of the DGCL.

         Article  Nine of VFSC's  Certificate  of  Incorporation  states that no
director of the Company shall be liable to the Company or its  stockholders  for
monetary  damages  for breach of  fiduciary  duty as a  director,  except to the
extent that  exculpation  from  liability is not permitted  under the DGCL as in
effect when such breach occurred.

Item 21.  Exhibits and Financial Statement Schedules.

(a)  Exhibits


       Number                             Description
       ------                            --------------

         2.1      Agreement and Plan of Reorganization  dated as of November 13,
                  1996  (incorporated by reference to Exhibit A to VFSC's Report
                  on Schedule 13D dated November 25, 1996;  included as Appendix
                  A to Joint Proxy Statement-Prospectus).
   
         3.1      Certificate  of   Incorporation   of  VFSC   (incorporated  by
                  reference  to Exhibit  3.1 to VFSC's  Report on Form 8-K dated
                  April 23, 1990).

         3.2      Bylaws of VFSC  (incorporated  by  reference to Exhibit 3.2 to
                  VFSC's Report on Form 8-K dated April 23, 1990).

         4        Form of  certificate  of VFSC Common Stock (not required to be
                  filed under EDGAR).


                                      II-1

<PAGE>

       Number                             Description
       ------                            --------------

         5        Opinion of  Sullivan &  Worcester  LLP as to  legality  (to be
                  filed by amendment).

         8.1      Opinion of Sullivan &  Worcester  LLP as to tax matters (to be
                  filed by amendment).

         8.2      Opinion of Hale and Dorr LLP as to tax matters (to be filed by
                  amendment).

         10.1     Management   Continuity  Agreements  dated  February  9,  1990
                  between  VFSC's  predecessor  and each of the  following  four
                  executive officers:
                               (a) John D. Hashagen, Jr.
                               (b) Richard O. Madden
                               (c) W. Bruce Fenn
                               (d) Robert G. Soucy
                  (incorporated  by reference to Exhibit 3.2 to VFSC's  Annual 
                   Report on Form 10-K for the year ended December 31, 1990).

         10.2     Management  Continuity  Agreement dated March 17, 1994 between
                  VFSC and  Louis  J.  Dunham.  (incorporated  by  reference  to
                  Exhibit 10.1 of VFSC's Annual Report on Form 10-K for the year
                  ended December 31, 1994).

         10.3     Executive Deferred Compensation  Agreement dated July 19, 1988
                  by and  between  VFSC,  as and  for  VNB,  and W.  Bruce  Fenn
                  (incorporated   by   reference   to  Exhibit  10.2  of  VFSC's
                  Registration  Statement on Form S-4, File No. 33-72554,  filed
                  on December 3, 1993).

         10.4     Executive Deferred Compensation Agreement dated August 9, 1988
                  by and  between  VFSC,  as and for VNB,  and  Robert G.  Soucy
                  (incorporated   by   reference   to  Exhibit  10.3  of  VFSC's
                  Registration  Statement on Form S-4, File No. 33-72554,  filed
                  on December 3, 1993).

         10.5     Executive Deferred  Compensation  Agreement dated May 13, 1988
                  by and  between VNB and  William H.  George  (incorporated  by
                  reference to Exhibit 10.4 of VFSC's Registration  Statement on
                  Form S-4, File No. 33-72554, filed on December 3, 1993).

         10.6     Executive Deferred Compensation Agreement dated April 11, 1989
                  by and  between  VFSC,  as an for VNB,  and  Richard O. Madden
                  (incorporated   by   reference   to  Exhibit  10.5  of  VFSC's
                  Registration  Statement on Form S-4, File No. 33-72554,  filed
                  on December 3, 1993).

         10.7     Executive Deferred Compensation Agreement dated August 1, 1988
                  by and  between  VFSC,  as and for VNB,  and John D.  Hashagen
                  (incorporated   by   reference   to  Exhibit  10.6  of  VFSC's
                  Registration  Statement on Form S-4, File No. 33-72554,  filed
                  on December 3, 1993).

         10.8     Employment  Agreement  dated  October  19,  1993 by and  among
                  United Savings Bank, VFSC and Kenneth R. Cole (incorporated by
                  reference to Exhibit 10.8 of VFSC's Registration  Statement on
                  Form S-4, File No. 33-72554, filed on December 3, 1993).

         10.9     Agreement  of Merger dated  February 28, 1990 between  Vermont
                  Financial  Services  Corp.,  a Vermont  corporation,  and VFSC
                  (incorporated  by  reference  to Exhibit 3.2 to VFSC's  Annual
                  Report on Form 10-K for the year ended December 31, 1990).

         10.10    Agreement  and Plan of  Reorganization  dated as of August 24,
                  1993  Merger  dated   February  28,  1990  between  West  Mass
                  Bankshares,  Inc.  and  VFSC  (incorporated  by  reference  to
                  Exhibit 2.1 of VFSC's Registration Statement on Form S-4, File
                  No. 33-72554, filed on December 3, 1993).

         10.11    Stock  Purchase  Agreement,  dated as of  February  26,  1996,
                  between   Arrow   Financial    Corporation,    Arrow   Vermont
                  Corporation,  Green  Mountain  Bank and Vermont  National Bank
                  (incorporated  by  reference  Exhibit 2 to VFSC's 8-K filed on
                  March 18, 1996).

         10.12    Stock  Option   Agreement   dated  as  of  November  13,  1996
                  (incorporated  by reference  to Exhibit 4 to VFSC's  Report on
                  Schedule 13D dated  November 25, 1996;  contained as Exhibit A
                  in Appendix A to Joint Proxy Statement-Prospectus).

         10.13    Stockholders  Agreement  dated as of  November  13, 1996 among
                  certain  stockholders  of  Eastern  and VFSC (incorporated  by
                  reference  to Exhibit  99.1 to VFSC's  Report on Schedule  13D
                  dated November 25, 1996;  contained as Exhibit B in Appendix A
                  to Joint Proxy Statement-Prospectus).

         21       Subsidiaries of VFSC  (incorporated by reference to Exhibit 22
                  to  VFSC's  Annual  Report  on Form  10-K for the  year  ended
                  December 31, 1995).

         22.1     Form of Proxy for Eastern Meeting.


                                      II-2

<PAGE>

       Number                             Description
       ------                            --------------

         22.2     Form of Proxy for VFSC Meeting (to be filed by amendment).

         22.3     Opinion of McConnell,  Budd & Downes,  Inc. (draft included as
                  Appendix  B to the Joint  Proxy  Statement--Prospectus;  final
                  opinion to be filed by amendment).

         22.4     Opinion of Tucker  Anthony  Incorporated  (draft  included  as
                  Appendix  C to the Joint  Proxy  Statement--Prospectus;  final
                  opinion to be filed by amendment).

         23.1     Consent of Coopers & Lybrand LLP with respect to VFSC.

         23.2     Consent of KPMG Peat Marwick LLP with respect to Eastern..

         23.3     Consent of Sullivan & Worcester  LLP (included in Exhibit 5-to
                  be  filed by  amendment).  

         23.4     Consent of Hale and Dorr LLP  (included  in Exhibit  8.2-to be
                  filed by amendment).

         23.5     Consent of McConnell, Budd & Downes, Inc.

         23.6     Consent of Tucker Anthony Incorporated.

         24       Powers of Attorney of certain  directors  and officers of VFSC
                  (included in pages II-5 and II-6).

         99.1     Form of Eastern  Bancorp,  Inc.  Annual Report to Stockholders
                  for fiscal year ended September 30, 1996.





(b) Financial Statement Schedules - Not applicable.


Item 17.  Undertakings

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933, as amended (the  "Securities  Act"), may be permitted to directors,
officers and  controlling  persons of the  registrant,  the  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  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 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.

         The undersigned registrant hereby undertakes to respond to requests for
information  that is incorporated  by reference into the prospectus  pursuant to
Items 4, 10(b),  11, or 13 of this Form,  within one  business day of receipt of
such  request,  and to send the  incorporated  documents  by first class mail or
other equally  prompt means.  This includes  information  contained in documents
filed subsequent to the effective date of the registration statement through the
date of responding to the request.

         The registrant  hereby undertakes that, for purposes of determining any
liability  under the  Securities  Act,  each filing of the  registrant's  annual
report pursuant to Section 13(a) or Section 15(d) of the Securities Exchange Act
of 1934, as amended (the "Exchange Act") (and where  applicable,  each filing of
an employee  benefit  plan's  annual  report  pursuant  to Section  15(d) of the
Exchange Act), that is incorporated by reference in this Registration  Statement
shall be

                                      II-3

<PAGE>



deemed to be a new  registration  statement  relating to the securities  offered
herein,  and the offering of such  securities at that time shall be deemed to be
the initial bona fide offering thereof.

         The undersigned  registrant  hereby  undertakes to supply by means of a
post-effective  amendment  all  information  concerning a  transaction,  and the
company  being  acquired  involved  therein,  that  was not the  subject  of and
included in the registration statement when it became effective.



                                      II-4

<PAGE>




                                   SIGNATURES

         Pursuant to the requirements of the Securities Act of 1933, as amended,
Vermont Financial Services Corp. has duly caused this registration  statement to
be signed on its behalf by the undersigned,  thereunto duly  authorized,  in the
City of Brattleboro, State of Vermont, on January 31, 1997.


                                    VERMONT FINANCIAL SERVICES CORP.


                                    By:/s/John D. Hashagen, Jr.
                                       Name: John D. Hashagen, Jr.
                                       Title: President and Chief
                                              Executive Officer


         Pursuant to the requirements of the Securities Act of 1933, as amended,
this Registration  Statement on Form S-4 relating to the Common Stock of Vermont
Financial  Services Corp. has been signed below by the following  persons in the
capacities and on the dates indicated;  and each of the undersigned officers and
directors of Vermont Financial  Services Corp. hereby severally  constitutes and
appoints John D. Hashagen,  Jr. and Richard O. Madden, and each of them, to sign
for him,  and in his name in the capacity  indicated  below,  such  Registration
Statement for the purpose of registering  such  securities  under the Securities
Act of 1933, as amended,  and any and all amendments thereto,  including without
limitation any registration statement or post-effective  amendment thereof filed
under and meeting the  requirements  of Rule 462(b)  under the  Securities  Act,
hereby  ratifying  and  confirming  our  signatures as they may be signed by our
attorneys to such Registration Statement and any and all amendments thereto.


Signature                           Title                          Date


/s/John D. Hashagen, Jr.  President, Director and Chief      January 31, 1997
John D. Hashagen, Jr.       Executive Officer


/s/Richard O. Madden      Executive Vice President,          January 31, 1997
Richard O. Madden           Treasurer and Chief Financial
                            Officer


/s/Anthony F. Abatiell    Director                           January 31, 1997
Anthony F. Abatiell


/s/Zane V. Akins          Director                           January 31, 1997
Zane V. Akins


                                      II-5

<PAGE>
/s/Charles A. Cairns      Director                           January 31, 1997
Charles A. Cairns


/s/William P. Cody        Director                           January 31, 1997
William P. Cody


/s/Allyn W. Coombs        Director                           January 31, 1997
Allyn W. Coombs


/s/Beverly G. Davidson    Director                           January 31, 1997
Beverly G. Davidson


/s/Philip M. Drumheller   Director                           January 31, 1997
Philip M. Drumheller


/s/James E. Griffin       Director                           January 31, 1997
James E. Griffin


/s/Francis L. Lemay       Director                           January 31, 1997
Francis L. Lemay


/s/Kimball E. Mann        Director                           January 31, 1997
Kimball E. Mann


/s/Stephan A. Morse       Director                           January 31, 1997
Stephan A. Morse


/s/Donald E. O'Brien      Director                           January 31, 1997
Donald E. O'Brien


/s/Roger M. Pike          Director                           January 31, 1997
Roger M. Pike


/s/Mark W. Richards       Director                           January 31, 1997
Mark W. Richards


                                 II-6



                                                                    Exhibit 22.1

                              EASTERN BANCORP, INC.
                                 REVOCABLE PROXY
                THIS PROXY IS SOLICITED BY THE BOARD OF DIRECTORS


The undersigned  stockholder of Eastern  Bancorp,  Inc. (the  "Company")  hereby
authorizes  John A. Cobb, E. David Humphrey and Janine K. Pinel and each of them
singly, with full power of substitution,  to vote and otherwise represent all of
the shares of stock of the Company at the Special Meeting of  Stockholders  (the
"Special      Meeting")     to     be     held     at     the     offices     of
___________________________________________,  on  _______________,  April _____,
1997 at _____________a.m. Eastern Standard Time, and any adjournments thereof.

The  undersigned  may revoke this Proxy at any time before it is voted by filing
with the secretary of the Company a written notice of revocation,  by delivering
to the Company a duly  executed  Proxy bearing a later date, or by attending the
Special  Meeting  and  voting in  person.  The  undersigned  stockholder  hereby
acknowledges  receipt of the Notice of Special Meeting of Stockholders and Joint
Proxy  Statement-Prospectus  and hereby revokes any Proxy or Proxies  heretofore
given.

This Proxy, when properly completed, will be voted in the manner directed herein
by the undersigned stockholder. UNLESS CONTRARY DIRECTIONS ARE GIVEN, THIS PROXY
WILL BE VOTED FOR PROPOSAL 1 AND IN  ACCORDANCE  WITH THE  DETERMINATION  OF THE
MAJORITY OF THE BOARD OF DIRECTORS AS TO ALL OTHER MATTERS, IF ANY.  ABSTENTIONS
WILL BE COUNTED AS VOTES AGAINST PROPOSAL 1.

If you receive more than one proxy card, please sign and return all cards in the
accompanying envelope.

PLEASE VOTE AND SIGN ON OTHER SIDE AND RETURN PROMPTLY IN ENCLOSED ENVELOPE.

Please sign this proxy exactly as your name appears on the books of the Company.
Joint owners should each sign personally.  Trustees and other fiduciaries should
indicate the capacity in which they sign,  and where more than one name appears,
a majority  must sign. If a  corporation,  this  signature  should be that of an
authorized officer who should state his or her title.

HAS YOUR ADDRESS CHANGED?                          DO YOU HAVE ANY COMMENTS

__________________________                         _________________________

__________________________                         _________________________


                                                     

<PAGE>


         1. To approve and adopt the Agreement and Plan of  Reorganization  (the
"Merger  Agreement"),  dated as of November 13, 1996,  by and among the Company,
the  Company's  wholly  owned  subsidiary,  Vermont  Federal  Bank,  and Vermont
Financial  Services Corp.  ("VFSC"),  and each of the transactions  contemplated
thereby, pursuant to which Merger Agreement the Company would be merged with and
into VFSC, and  shareholders  of the Company would receive cash and/or shares of
Common  Stock  of  VFSC,  all  as  more  fully  described  in  the  Joint  Proxy
Statement-Prospectus of the Company and VFSC.


                  / / FOR    / / AGAINST    / /  ABSTAIN


         2. As determined by a majority of the Company's Board of Directors, the
Proxies are  authorized  to vote upon such other  matters as may  properly  come
before the Special Meeting or any adjournments thereof.



Please be sure to sign and date this Proxy.


Signature of Shareholder:________________         Date:__________________
Signatures of Co-Owner:__________________         Date:__________________







                                       -2-


                                                                   EXHIBIT 23.1



                       CONSENT OF INDEPENDENT ACCOUNTANTS


We consent to the  incorporation by reference in the  registration  statement of
Vermont  Financial  Services  Corp.  on Form S-4 of our report,  which  includes
explanatory paragraphs regarding (i) our responsibility related to the Company's
consolidated  balance sheet as of December 31, 1993 and the related consolidated
statements of income, changes in stockholders' equity and cash flow for the year
ended  December  31,  1993;  and (ii) the  Company's  change  in its  method  of
accounting for certain  investments in debt and equity securities and accounting
for postretirement benefits other than pensions in 1993, dated January 18, 1996,
on our audit of the  consolidated  financial  statements  of  Vermont  Financial
Services Corp. and subsidiaries as of December 31, 1995 and 1994 and for each of
the two years in the period ended December 31, 1995, which report is included in
the Company's  Annual Report on Form 10-K for the year ended  December 31, 1995.
We also  consent  to the  reference  to our firm  under the  captions  "Selected
Historical Financial Data of VFSC and Subsidiaries" and "Experts."



/s/Coopers & Lybrand L.L.P.
COOPERS & LYBRAND L.L.P.


Springfield, Massachusetts
January 31, 1997

                                                                    Exhibit 23.2

                          Independent Auditors' Consent


The Board of Directors and Stockholders
Eastern Bancorp, Inc.:

We consent to incorporation  by reference in the registration  statement on Form
S-4 of Vermont  Financial  Services  Corp. of our report dated November 8, 1996,
except  as to  note  20  which  is as of  November  13,  1996,  relating  to the
consolidated  statements  of financial  condition of Eastern  Bancorp,  Inc. and
subsidiaries  as of September  30, 1996 and 1995,  and the related  consolidated
statements of operations,  stockholders'  equity, and cash flows for each of the
years in the three-year period ended September 30, 1996, which report appears in
the September 30, 1996, annual report on Form 10-K of Eastern Bancorp,  Inc. and
to the  reference to our Firm under the heading  "Experts"  in the  registration
statement.  Our report  refers to the adoption in 1995 of Statement of Financial
Accounting  Standards No. 122,  "Accounting for Mortgage  Servicing  Rights,  an
Amendment of FASB Statement No. 65."

                                                 /s/ KPMG Peat Marwick LLP
                                                 KPMG PEAT MARWICK LLP


Boston, Massachusetts
January 22, 1997

                                                                    EXHIBIT 23.5


                    [TUCKER ANTHONY INCORPORATED LETTERHEAD]


                                                January 31, 1997


Members of the Board of Directors
Vermont Financial Services Corp.
100 Main Street
Brattleboro, Vermont 05301

Members of the Board of Directors
Eastern Bancorp, Inc.
537 Central Avenue
Dover, New Hampshire 03820

Members of the Board:

         We hereby consent to the reference to the opinion of our Firm under the
heading "The Merger -- Opinion  Financial  Advisors" and to the inclusion of the
foregoing opinion in the Registration  Statement of Vermont  Financial  Services
Corp.  on Form S-4 to be filed with the  Securities  and Exchange  Commission in
connection  with the  proposed  merger of Eastern  Bancorp.,  Inc.  with Vermont
Financial Services Corp. In giving such consent, we do not thereby admit that we
come within the category of persons whose consent is required under Section 7 of
the  Securities  Act of 1933 or the rules and  regulations of the Securities and
Exchange Commission thereunder.

                                                Very truly yours,

                                                TUCKER ANTHONY INCORPORATED


                                                By:  /s/Gregory W. Benning
                                                     Gregory W. Benning
                                                     Managing Director


                              
                                                           EXHIBIT 23.6


                         MCCONNELL, BUDD & DOWNES, INC.

                                365 South Street
                          Morristown, New Jersey 07960
                                  201-538-7800
                                Fax: 201-538-0522



                          CONSENT OF FINANCIAL ADVISOR


We hereby  consent to the inclusion of the Opinion of McConnell,  Budd & Downes,
Inc. on the Form S-4 Registration Statement of Vermont Financial Services Corp.,
("VFSC") to be filed with the Securities  and Exchange  Commission in connection
with  the  proposed  merger  of  Eastern  Bancorp,  Inc.  with  VFSC  and to the
references to our firm as Financial Advisor to Eastern Bancorp, Inc. in the text
of the related Proxy  Statement-Prospectus.  In giving such  consent,  we do not
thereby  admit that we come  within the  category  of persons  whose  consent is
required  under  Section  7 of the  Securities  Act of  1933  or the  rules  and
regulations of the Securities and Exchange Commission.

                                              McConnell, Budd & Downes, Inc.


                                              By:/s/David A. Budd
                                                   David A. Budd
                                                   Managing Director

January 31, 1997


                                                                 EXHIBIT 99.1

                             EASTERN BANCORP, INC.
                      FORM OF ANNUAL REPORT TO STOCKHOLDERS
                    FOR FISCAL YEAR ENDED SEPTEMBER 30, 1996

                               TABLE OF CONTENTS


                                                                  Page
Business
Market for Registrant's Common Stock and Related
           Stockholder Matters                                        2
Selected Financial Data                                              13
Management's Discussion and Analysis of
         Financial Condition and Results of Operations               14
Financial Statements and Supplementary Data                          17
Directors and Executive Officers of the Registrant                   41







   

<PAGE>



                              EASTERN BANCORP, INC.

                               1996 Annual Report

         This  Annual  Report for the fiscal  year ended  September  30, 1996 is
being furnished to stockholders of Eastern Bancorp, Inc. in conjunction with the
Joint Proxy  Statement-Prospectus of Eastern Bancorp, Inc. and Vermont Financial
Services Corp. dated  ______________ __, 1997.


General

         Preliminary Note In Regard To Forward-Looking  Statements.  This annual
report on contains forward-looking  statements. For this purpose, any statements
contained  herein that are not statements of historical fact may be deemed to be
forward-looking   statements.   Without   limiting  the  foregoing,   the  words
"believes,"  "anticipates,"  "plans,"  "expects"  and  similar  expressions  are
intended to identify forward-looking statements. There are a number of important
factors that could cause the  registrant's  actual results to differ  materially
from those  contemplated  by such  forward-  looking  statements.  These factors
include,  without  limitation,  those set forth below under the caption "Certain
Factors That May Affect Future Results."

         Certain Factors That May Affect Future Results. The following important
factors,  among others,  could cause actual  results to differ  materially  from
those contemplated by  forward-looking  statements made in this annual report or
presented  elsewhere  by  management  from  time to  time.  Defined  terms  used
elsewhere in this annual report have the same meanings herein as therein.

         A number of uncertainties  exist that could affect the Company's future
operating results,  including,  without limitation, the Bank's continued ability
to originate quality loans (loan originations increased significantly for fiscal
1996 compared to fiscal 1995), fluctuation of interest rates, real estate market
conditions in the Bank's lending areas,  general and local economic  conditions,
the Bank's  continued  ability to attract  and retain  deposits,  the  Company's
ability to control costs, new accounting pronouncements, and changing regulatory
requirements.

         A new  concern  involves  regulatory  and  stockholder  approval of the
Agreement and Plan of  Reorganization  (the Merger Agreement) dated November 13,
1996 by and among the Company.  The Bank, and Vermont  Financial  Services Corp.
(VFSC)  which is  described  in Item 1 and note 20 of the notes to  consolidated
financial  statements.  While management does not anticipate a negative response
from the regulatory  bodies or the stockholders of the Company or VFSC,  failure
to approve the agreement could materially  impact the future  performance of the
Company because of distraction of management's attention, fees, and restrictions
on interim operations.

         The Merger  Agreement sets forth certain  restrictions on activities of
the Company and its subsidiaries  which are not in the ordinary and usual course
of  business  consistent  with past  practices  and must be adhered to until the
effective date of the Merger.  These  restrictions  include ,but are not limited
to, (i) the  execution of any material  contract or  incurrence  of any material
obligation  outside the ordinary  course of business,  (ii) the  declaration  or
payment of any dividends or other  distributions to stockholders that are in any
way  inconsistent  with prior  practices,  (iii) the amendment,  in any material
respect, of the Company's employee benefit plans or employment

                                        2

<PAGE>



contracts,  (iv) the issuance of any shares of its capital stock or grant of any
options except in fulfillment of pre-existing  option plans,  (v) the incurrence
of any  additional  debt  obligation  except in the ordinary  course of business
consistent  with past  practices or to any capital  expenditures  above  certain
monetary limits,  (vi) and the making of any loans or extensions of credit other
than those which are on customary terms, conditions and standards.

         As a result of the Deposit Insurance Funds Act of 1996 the Secretary of
the Treasury is to review  recommendations  in 1997 for the  establishment  of a
common charter for banks and savings associations.  Accordingly, the Bank may be
required to convert its federal  savings bank charter to either a national  bank
charter, a state depository  institution  charter,  or a newly designed charter.
The Company may also become  regulated at the holding company level by the Board
of Governors of the Federal Reserve System (Federal  Reserve) rather than by the
OTS.  Regulation  by the  Federal  Reserve  could  subject  Eastern  to  capital
requirements  that are not  currently  applicable  to the  Company  as a holding
company under OTS regulation and may result in statutory limitations on the type
of business  activities  in which the Company may engage at the holding  company
level, which business  activities  currently are not restricted.  The Company is
unable to predict whether such  initiatives  will result in enacted  legislation
requiring  a  charter  change  and  if  so  whether  the  charter  change  would
significantly impact the Company's operations.

         Revenue   generated   by  the  Company  is  highly   dependent  on  its
asset/liability   management   policies.   While   management  has  considerable
experience  in  asset/liability  management,   future  changes  in  the  general
direction of interest rates and the overall economy could negatively  impact net
interest  margin.  Currently,  a 100 basis point  increase or decrease would not
impact net interest margin by more than ten percent.

         The  Company's   operating  results  are  negatively  affected  by  its
nonperforming  assets.  Management strives to reduce nonperforming  assets. (The
Company was unable to reduce  nonperforming  assets  during the first quarter of
fiscal 1996 primarily because of increased  delinquencies in the Bank's consumer
loan portfolio.  Nonperforming  assets began to decrease again during the second
quarter of fiscal 1996 and  continued to decline  through the fourth  quarter of
fiscal 1996).  Future changes in the national or local economy,  fluctuations in
interest  rates,  and changes in the real estate  market  could limit or prevent
future nonperforming asset reduction and negatively impact results.

         Operating  results are affected by the adequacy of the  Company's  loan
loss reserve to cover loan losses.  Management  has  considerable  experience in
evaluating the loan portfolio; however, changes in the national or local economy
or  fluctuations  in  interest  rates  could  create  the  need  for  additional
provisions, thereby adversely affecting operating results.

         Other  significant  recurrent sources of income for the Company include
gain on sale of loans,  service fees on loans sold,  and customer  service fees.
Gain on sale of loans and  service  fees on loans  sold are  affected  by market
conditions.  Customer service fees are a function of customer banking  activity.
If the Company  were to fail to maintain  or grow these  sources of income,  the
Company's operating results would be adversely affected.

         Because of these and other factors,  past financial  performance should
not be  considered  an indicator  of future  performance.  Investors  should not
solely use  historical  trends to anticipate  future results and should be aware
that the  trading  price of the  Company's  common  stock may be subject to wide
fluctuations in response to quarter-to-quarter  variations in operating results,
general

                                        3

<PAGE>



conditions  in  the  thrift   industry,   changes  in  earnings   estimates  and
recommendations by analysts or other events.

         Eastern  Bancorp,   Inc.  Eastern  Bancorp,   Inc.  ("Eastern"  or  the
"Company"),  a  Delaware  corporation,  was  incorporated  in April 1986 for the
purpose of  becoming  the savings and loan  holding  company of Vermont  Federal
Bank,  FSB (VFB),  a federally  chartered  stock savings bank  headquartered  in
Williston,  Vermont. On July 30, 1986,  following approval by VFB's stockholders
and regulatory authorities, the Company became the holding company for VFB.

         On  August  31,  1989,   the  Company   acquired   Rockingham   Bancorp
(Rockingham).  Rockingham  has been  dissolved.  On October 1, 1995, the Company
merged First Savings of New Hampshire (FS) with and into VFB to form one unified
bank under the name Vermont Federal Bank, FSB (the FS-VFB Merger), and moved the
primary  operations of the holding company to Dover, New Hampshire.  Rockingham,
no longer a bank holding company, has been dissolved.

         All  references  herein  to  the  "Bank"  are  to  VFB  and  FS as  one
consolidated entity following the FS-VFB Merger.

         The  Company  is  currently  conducting  business  as a  nondiversified
savings and loan holding company. At September 30, 1996, the Company's principal
assets on an unconsolidated  basis consisted of the outstanding capital stock of
the Bank and $3.4 million of short-term  investments and investment  securities.
See note 18 of notes to consolidated financial statements. The Company also owns
Vermont Service  Corporation (VSC), a real estate  development  company which it
purchased from VFB in December 1991. VSC and its subsidiary,  Vermont East Coast
Company  (VECC),  are joint  venture  partners in the  ownership of  development
rights in a mobile home association known as "Williston Woods." At present,  the
Company is not significantly engaged in operating business activities other than
management of its  investments  and operations  through the Bank, VSC, and VECC.
See note 1 of notes to consolidated financial statements.

         As a nondiversified  savings and loan holding  company,  the Company is
subject  to  Office  of  Thrift  Supervision  (OTS)  regulations,  examinations,
supervision, and reporting requirements.

         Eastern's  executive offices are located at 537 Central Avenue,  Dover,
New Hampshire 03820 (telephone 603-749-2150).

         General  Business  of the  Bank.  The  business  of the  Bank  consists
primarily of attracting  deposits from the general  public and  originating  and
servicing  first mortgage loans on one- to four-family  homes and consumer loans
(including  second  mortgage home equity loans and lines of credit,  mobile home
loans,  motor  vehicle loans and other types of personal  loans).  The Bank also
makes  commercial  real estate loans and some non-real estate  commercial  loans
which, in most instances,  are secured by equipment,  accounts  receivable,  and
inventory.  The Bank has made and  continues  to make a limited  number of first
mortgage loans on investment properties and leisure homes. The Bank also invests
in federal  government and agency  obligations and other  investment  securities
permitted  by  applicable  law  and  regulations,   including   mortgage  backed
securities.

         The principal  sources of funds for the Bank's  lending and  investment
activities are deposits,  amortization and prepayment of loans,  sales of loans,
and borrowings.  The Bank's principal sources of income are interest and fees on
loans and investments,  gains on sales of loans originated for sale, and fees on
deposit  products  and from  servicing  loans for other  investors.  The  Bank's
principal

                                        4

<PAGE>



expenses  are interest  paid on deposit  accounts  and  borrowings,  general and
administrative  expenses  (including losses from other real estate  operations),
and provisions for loan losses.

         The Bank is  subject  to  comprehensive  regulation,  examination,  and
supervision  by the OTS and the FDIC.  The Bank is also  subject  to  additional
regulation  by the Board of Governors  of the Federal  Reserve  System  (Federal
Reserve Board) relating to reserves  required to be maintained  against deposits
and certain other matters.

         Market  Area.  The  Bank's  Vermont  operations  are  headquartered  in
Williston,  Vermont.  At September  30, 1996,  the Bank  operated six offices in
Chittenden County and nine offices elsewhere  throughout the state. Based on the
most  recent  census  data,  approximately  80 percent of  Vermont's  population
resides in VFB's market areas.

         At September 30, 1996, there were six FS offices in Rockingham  County,
New Hampshire,  one office in Merrimack  County,  New  Hampshire,  one office in
Belknap  County,  New  Hampshire,  and two  offices  in  Strafford  County,  New
Hampshire.

Employees

         At September  30, 1996,  the Bank  employed  409  full-time  equivalent
employees  (FTEs),  and  Eastern  employed  three  and a half  FTEs.  Management
considers  relations with its employees to be good. The Bank's employees are not
represented  by any  collective  bargaining  group.  See  note  12 of  notes  to
consolidated financial statements.

Asset/Liability Management

         As a holding  company  for the  Bank,  Eastern  does not  engage in any
business  activities,  other  than  through  the  Bank,  the  management  of its
investments,  and VSC.  The Bank's  principal  business  consists of  attracting
deposits from the general  public and making  residential  mortgage and consumer
loans.  The Bank's  profitability  depends in part on the amount of net interest
income,  non-interest  income  or fees and  miscellaneous  income,  non-interest
expense, and provisions for loan losses.

         One of the  principal  factors  in  maintaining  planned  levels of net
interest income is the ability to anticipate fluctuations in future net interest
income because of changes in interest rates and to design  effective  strategies
to cope with such  fluctuations.  The  balancing  of the  changes in income from
interest earning assets and the expense of interest bearing  liabilities is done
through asset/liability  management. The Bank primarily uses computer simulation
models to assess  interest  rate risk under  different  scenarios  of rising and
falling  interest rates.  The Bank also reviews  traditional GAP analysis (GAP).
GAP is the  difference  between  interest  earning  assets and interest  bearing
liabilities  maturing or repricing within  designated time periods.  The Company
believes that computer  simulation provides a more reliable estimation of future
net interest income than traditional GAP analysis because  sophisticated  models
can simulate changes in prepayment speeds on amortizing  assets,  and the effect
of  lifetime  and  period  interest  rate caps on  adjustable  rate  assets  and
liabilities,  and early  withdrawal  options on  certificates  of deposit  under
varying interest rate  assumptions.  Asset/liability  management  strategies are
reviewed  on an ongoing  basis and  revised  based on changes in  interest  rate
levels and general economic conditions.


                                        5

<PAGE>



         The most  significant  components  of the  Company's  asset  management
program have  involved  emphasizing  adjustable  rate  mortgage  lending for the
Bank's own portfolio and the sale of long term fixed rate loans in the secondary
market. Cash flow from the amortization and prepayments on loans and investments
increased  in 1996  compared to 1995 as rates  declined  during  mid-year  which
increased prepayment speeds. This increased the available funds for purchases of
portfolio investments, mortgage backed securities and loans.

         The most significant  components of the Company's liability  management
program have involved the  following:  (1) promoting low cost  non-interest  and
interest  bearing  demand  deposit  accounts;  (2) the use of  early  withdrawal
penalties on certificates of deposit to assist in maintaining  maturity and cost
structure;  and (3) extending the term on fixed-rate  fixed-term  liabilities to
match the  increase  in  fixed-rate  assets  outlined  in the  asset  management
components above.

         Eastern's  one-year GAP position has  decreased  from the previous year
due to decreases in consumer loans and investment and mortgage backed securities
maturing  within one year and an increase in  certificates  of deposit  maturing
within one year.  These  developments  more than offset a decrease in borrowings
maturing  within one year.  For an  institution  such as Eastern with a positive
one-year GAP, the amount of income earned on its assets fluctuates more than the
cost of its  liabilities  in  response  to  changes in the  prevailing  rates of
interest  during the one-year  period.  Accordingly,  in a rising  interest rate
environment, institutions with a positive one-year GAP will experience a greater
increase  in the  yield  on  their  assets  than in the  cost of  funds of their
liabilities.  Conversely,  the cost of funds of institutions with a positive GAP
will  decrease  less than the yield on their assets in a falling  interest  rate
environment.  Institutions  with a  negative  one-year  GAP  face  the  opposite
situation. A rising interest rate environment imposes risks on institutions with
a negative GAP because more of their liabilities than their assets adjust during
the year as a  result  of the  increase  in  interest  rates.  Accordingly,  the
increase in the cost of funds on the liabilities of institutions with a negative
one-year GAP is greater than the increase in the yield on their assets.

         Table 4, in Part II, Item 7, in Management's Discussion and Analysis of
Financial  Condition and Results of Operations  incorporated herein by reference
sets  forth  the  estimated   maturity/repricing   structure  of  the  Company's
interest-earning assets and interest-bearing  liabilities at September 30, 1996.
Management  believes the  prepayment  and attrition  rates used in Table 4 to be
reasonable based on the Bank's experience.

Lending Activities

         General. The Bank has traditionally concentrated its lending activities
primarily  on the  origination  of  conventional  first  mortgage  loans for the
purchase,  construction,  or refinance of residential  real property,  and these
loans  continue to be the primary  focus of the Bank's  lending  activities.  In
recent years,  however,  in order to improve their net interest margin, the Bank
placed additional emphasis on consumer lending  activities.  The Bank's consumer
loan portfolio  includes  second mortgage home equity loans and lines of credit,
mobile home loans,  motor vehicle loans,  and other types of personal loans. The
volume of commercial real estate loans and other  commercial loans in the Bank's
portfolio has varied  considerably over the last decade.  Deterioration in local
economic  conditions  caused the Bank to curtail  origination of such loans from
fiscal 1990 through fiscal 1992, but slight economic  improvements  allowed such
loan originations to increase thereafter.

         The largest  portion of the Bank's  loans have been made to home buyers
on the security of residential dwellings.  At September 30, 1996, the total loan
portfolio of the Bank amounted to

                                        6

<PAGE>



$495.1  million  (before  allowance  for  loan  losses  and  other  deductions),
representing  57.0 percent of the  Company's  total assets.  At that date,  54.0
percent  of the total  outstanding  loans  consisted  of loans  secured by first
mortgages on residential properties, 27.7 percent of the total outstanding loans
were  consumer  loans,   and  18.3  percent  were  commercial  and  multi-family
residential loans.

Investment Activities

         The Bank has  authority  to invest in various  types of liquid  assets,
including short-term U.S. Treasury obligations and securities of various federal
agencies,  certificates  of deposit at insured  banks and savings  institutions,
bankers' acceptances,  and federal funds. Subject to various  restrictions,  the
Bank also may invest a portion of its assets in commercial paper, corporate debt
securities,  and mutual funds whose assets conform to the  investments  that the
Bank is authorized to make directly.

         The Company's  investment  activities have been principally in mortgage
backed  and  other  marketable  investment  securities.  See note 18 of notes to
consolidated financial statements.

Sources of Funds

         General.  Deposit accounts are the principal source of funds for use in
lending and other general business  purposes.  In addition to deposit  accounts,
funds are derived from loan repayments,  sales of loans, loan participations and
advances from the FHLB of Boston and from other borrowings,  including  proceeds
from securities  sold under  agreement to repurchase.  Scheduled loan repayments
are a relatively stable source of funds,  while deposit inflows and outflows are
significantly  influenced by general  interest  rates,  money market rates,  and
general  economic  conditions.  Borrowings may be used on a short-term  basis to
compensate for reductions in normal sources of funds such as deposit  inflows at
less than  projected  levels.  They may also be used on a  longer-term  basis to
support expanded lending  activities.  Savings  institutions  have access to the
Federal Reserve Board's discount window under certain circumstances, but to date
this has not been a source of borrowing for the Bank.

         In fiscal 1996, the Company's sources of funds consisted of interest on
its investment  securities portfolio and dividends of $2.7 million received from
the Bank. See note 18 of notes to consolidated financial statements.

REGULATION

Savings and Loan Holding Company Regulation

         General.  Under the Home  Owners  Loan Act  (HOLA),  as  amended by the
Financial  Institutions  Reform,  Recovery and Enforcement Act of 1989 (FIRREA),
savings  and loan  holding  companies,  including  the  Company,  are subject to
regulation,  supervision and examination by, and the reporting  requirements of,
the OTS.

         The HOLA prohibits a savings and loan holding  company such as Eastern,
directly or indirectly, from (i) acquiring control of, or acquiring by merger or
purchase of assets,  another  savings  institution  or savings and loan  holding
company without the prior written  approval of the OTS; (ii) acquiring more than
5 percent  of the  issued  and  outstanding  shares of voting  stock of  another
savings  institution  or savings  and loan  holding  company  without  prior OTS
approval, with

                                        7

<PAGE>



certain  exceptions;  or (iii)  acquiring  or  retaining  control of a financial
institution  that  does not have SAIF or BIF  insurance  of  accounts.  The HOLA
allows the OTS to approve  transactions  resulting  in the  creation of multiple
savings and loan holding companies  controlling savings  institutions located in
more  than  one  state in both  supervisory  and  non-supervisory  transactions,
subject to the requirement that, in non-supervisory transactions, the law of the
state in which the savings  institution to be acquired is located must expressly
authorize the proposed acquisition. As a result, the Company may, with the prior
approval of the OTS, acquire control of savings  institutions  located in states
other than Vermont and New Hampshire if the  acquisition is expressly  permitted
by the laws of the state in which the  savings  institution  to be  acquired  is
located.

         Transactions  engaged  in  by a  savings  association  or  one  of  its
subsidiaries with affiliates of the savings institution are generally subject to
the  restrictions  contained in Sections 23A and 23B of the Federal Reserve Act.
Section 23A imposes  both  quantitative  and  qualitative  restrictions  on such
transactions,  while  Section 23B requires,  among other  things,  that all such
transactions  be on terms  substantially  the same, and at least as favorable to
the depository institution,  as in a comparable transaction with an unaffiliated
party.

         Restrictions on Activities of Savings and Loan Holding Companies.  As a
savings and loan holding company, the Company is prohibited from engaging in any
activities  other than (i) furnishing or providing  management  services for the
Bank; (ii)  conducting an insurance  agency or escrow  business;  (iii) holding,
managing, or liquidating assets owned or acquired from the Bank; (iv) holding or
managing  properties  used or occupied by the Bank;  (v) acting as trustee under
deeds of trust;  (vi)  engaging in any other  activity in which savings and loan
holding  companies were  authorized by regulation to engage as of March 5, 1987;
and (vii) engaging in any activity which the Federal Reserve Board by regulation
has determined to be permissible  for bank holding  companies under Section 4(c)
of the Bank Holding Company Act (BHCA) (unless the OTS, by regulation, prohibits
or limits  any such  activity  for  savings  and loan  holding  companies).  The
activities  which the Federal Reserve Board by regulation has permitted for bank
holding  companies  under  Section 4(c) of the BHCA  generally  consist of those
activities  that the Federal Reserve Board has found to be so closely related to
banking or managing or controlling banks as to be a proper incident thereto, and
include,  among other  things,  various  lending  activities,  certain  real and
personal property leasing activities,  certain securities brokerage  activities,
acting as an investment or financial advisor subject to certain conditions,  and
providing  management  consulting to depository  institutions subject to certain
conditions. Prior OTS approval is required to commence any such activity.

         The  Company  could  be  prohibited   from  engaging  in  any  activity
(including  those  otherwise  permitted  under the HOLA)  not  allowed  for bank
holding  companies if the Bank failed to constitute a qualified  thrift  lender.
See  "Regulation-Savings   Institution  Regulation  -  Qualified  Thrift  Lender
Requirement."

         Possible Liability for Obligations of Subsidiaries. The Federal Deposit
Insurance Corporation Improvement Act of 1991 (FDICIA) requires any company that
controls a savings institution that becomes undercapitalized, in connection with
the  submission of a capital  restoration  plan by the savings  institution,  to
guarantee  that the  institution  will  comply  with  the  plan  and to  provide
appropriate  assurances  of  performance.  The  aggregate  liability of any such
controlling  company  under  such  guaranty  is  limited  to the lesser of (i) 5
percent   of  the   savings   institution's   assets  at  the  time  it  becomes
undercapitalized,  or (ii) the amount necessary to bring the savings institution
into capital  compliance as of the time the institution fails to comply with the
terms of its capital plan.

                                        8

<PAGE>



Savings Institution Regulation

         General. As a SAIF-insured savings institution,  the Bank is subject to
supervision  and  regulation  by the OTS.  Under  OTS  regulations,  the Bank is
required  to  obtain  audits  by  independent  accountants  and  to be  examined
periodically by the OTS.  Examinations must be conducted no less frequently than
every 12 months. The Bank is subject to assessments by the OTS and FDIC to cover
the costs of such  examinations.  The OTS may revalue assets of the Bank,  based
upon appraisals,  and require the  establishment of specific reserves in amounts
equal to the  difference  between  such  revaluation  and the book  value of the
assets. The OTS also is authorized to promulgate  regulations to ensure the safe
and sound operations of savings institutions and may impose various requirements
and restrictions on the activities of savings institutions. FIRREA requires that
the  regulations  and policies of the OTS for the safe and sound  operations  of
savings  institutions be no less stringent than those  established by the Office
of the Comptroller of the Currency (OCC) for national banks.

         Capital Requirements.  The capital standards established by the OTS for
savings  institutions  must generally be no less stringent than those applicable
to national  banks.  The OTS has adopted  capital  standards under which savings
associations  must  maintain  (i) "core  capital"  in an amount  not less than 3
percent of adjusted total assets,  (ii) "tangible capital" in an amount not less
than 1.5 percent of total adjusted assets, and (iii) risk-based capital equal to
8.0 percent of risk-weighted assets.

         Under OTS  regulations,  "core capital"  includes common  stockholders'
equity,  noncumulative  perpetual  preferred  stock  and  related  surplus,  and
minority  interests in the equity  accounts of consolidated  subsidiaries,  less
intangible  assets and the lesser of the fair market  value or 90 percent of the
fair market value of readily  marketable PMSRs,  subject to certain  conditions.
The term "tangible  capital" is defined as core capital minus intangible assets,
provided,  however, that savings institutions may include 90 percent of the fair
market value of readily marketable PMSRs as tangible capital, subject to certain
conditions.  Total capital,  for purposes of the risk-based capital requirement,
equals the sum of core capital plus supplementary capital (which includes, among
other items, perpetual preferred stock not counted as core capital, limited life
preferred stock,  subordinated  debt, and general loan and lease loss allowances
up to 1.25 percent of risk-weighted assets less certain deductions).  The amount
of supplementary  capital that may be counted towards  satisfaction of the total
capital  requirement  may  not  exceed  100  percent  of core  capital,  and OTS
regulations  require the maintenance of a minimum ratio of core capital to total
risk-weighted  assets of 4.0 percent. In determining total risk-weighted  assets
for purposes of the risk-based  requirement,  (i) each  off-balance  sheet asset
must  be  converted  to  its  on-balance  sheet  credit   equivalent  amount  by
multiplying  the face  amount of each such  item by a credit  conversion  factor
ranging from 0 percent to 100 percent  (depending upon the nature of the asset),
(ii) the credit equivalent amount of each off- balance sheet asset (after giving
effect  to the  calculation  in clause  (i)  above)  and the book  value of each
on-balance  sheet  asset must be  multiplied  by a risk  factor  ranging  from 0
percent to 100 percent (again depending upon the nature of the asset), and (iii)
the resulting  amounts are added together with total assets and constitute total
risk-weighted assets.

         In  determining  compliance  with  the  capital  standards,  a  savings
institution must deduct from core capital its entire  investment in and loans to
any subsidiary engaged as principal in activities not permissible for a national
bank,  other than  subsidiaries (i) engaged in such  non-permissible  activities
solely  as  agent  for  their  customers;   (ii)  engaged  in  mortgage  banking
activities, or (iii) that are themselves savings institutions,  or companies the
only investment of which is another savings institution acquired prior to May 1,
1989.

                                        9

<PAGE>



         At September 30, 1996,  the Bank exceeded  required  minimum  levels of
regulatory capital. See "Selected Financial Data," "Management's  Discussion and
Analysis of  Financial  Condition  and  Results of  Operations  -  Stockholders'
Equity," and note 11 of notes to consolidated financial statements.

         FDICIA defines an institution  as either well  capitalized,  adequately
capitalized,  undercapitalized,  significantly  undercapitalized,  or critically
undercapitalized,  imposing  progressively  more scrutiny and restrictions on an
institution with less favorable capitalizations. The definitions are based on an
institution's ability to meet all of the capitalization  requirements imposed on
the institution by its primary federal  regulator,  in the case of the Bank, the
OTS. Well capitalized  institutions and adequately capitalized  institutions are
defined to be institutions  which exceed,  or simply meet, all relevant  capital
requirements, respectively.  Undercapitalized and significantly undercapitalized
are defined to be  institutions  which fail to meet,  or  significantly  fail to
meet, all such capital  requirements,  respectively.  The level of capital below
which an institution is deemed to be critically undercapitalized may not be less
than 2 percent of total assets nor more than 65 percent of the required  minimum
level of  capital  under  the  leverage  limit.  The Bank  was  defined  as well
capitalized as of September 30, 1996.

         The OTS has  promulgated  regulations  under FDICIA  requiring  savings
associations  classified as adequately  capitalized to have (i) a ratio of total
capital to risk-weighted assets of 8.0 percent or greater,  (ii) a ratio of core
capital to risk-weighted  assets of 4.0 percent or greater, and (iii) a ratio of
core capital to adjusted  total assets of either (A) 4.0 percent or greater,  or
(B) 3.0 percent or greater if the savings association is rated composite 1 under
the  CAMEL  rating  system  in  the  most  recent  examination  of  the  savings
association.  Savings  associations  which  fail  the  foregoing  capitalization
requirements  are  subject to prompt  corrective  action,  as  described  below.
Capital  requirements  higher than the generally  applicable minimum institution
requirements may be established for a particular savings  institution if the OTS
determines that the  institution's  capital was or may become inadequate in view
of its particular circumstances.  The management of the Bank does not anticipate
that the prompt corrective action required under the FDICIA for undercapitalized
institutions will have a material impact upon the operations of the Bank as long
as current capital levels are maintained.

         The  OTS has  published  a  description  of the  methodologies  used in
calculating  an  interest  rate  risk  component  for  the  risk-based   capital
requirement.  FDICIA requires that those  methodologies take adequate account of
(i) interest rate risk, (ii)  concentration  of credit risk,  (iii) the risks of
nontraditional  activities, and (iv) the actual performance and expected risk of
loss on multi-family mortgages.

         Any  insured  depository  institution  which  falls  below the  minimum
capital  standards will be subject to numerous  restrictions and possibly severe
administrative sanctions, including closure.

         Qualified Thrift Lender Requirement.  In order for the Bank to exercise
the powers granted to federally chartered savings institutions and maintain full
access to FHLB advances,  it must constitute a "qualified  thrift lender" (QTL).
This requires its qualified thrift investments to continue to equal or exceed 65
percent  of  portfolio  assets on a monthly  average  basis in 9 out of every 12
months.  QTL status is  determined  monthly for the preceding  12-month  period.
Qualified thrift  investments  generally  consist of (i) various housing related
loans and investments (such as residential construction and mortgage loans, home
improvement  loans,  mobile home loans,  home equity loans and  mortgage  backed
securities), (ii) certain obligations of the FSLIC, the FDIC, the

                                       10

<PAGE>



FSLIC Resolution Fund, and the Resolution Trust  Corporation  (RTC) (for limited
periods of time),  and (iii)  shares of stock  issued by any  Federal  Home Loan
Bank,  the Federal  Home Loan  Mortgage  Corporation,  or the  Federal  National
Mortgage  Corporation  (shares of stock of the latter two entities not to exceed
20 percent of an association's portfolio assets). Other types of housing related
assets,  together with certain  consumer loans,  may be categorized as qualified
thrift  investments  in an amount not to exceed 20 percent in the  aggregate  of
portfolio  assets.  For purposes of the QTL test,  the term  "portfolio  assets"
means the savings institution's total assets minus goodwill and other intangible
assets,  the value of property  used by the savings  institution  to conduct its
business,  and liquid assets held by the savings  institution in an amount up to
20 percent of its total assets.

         OTS  regulations  provide  that any savings  institution  that fails to
constitute  a QTL must either  convert to a bank  charter,  other than a savings
bank charter (but must retain its SAIF  insurance  until its  conversion  to BIF
membership), or limit its future investments and activities (including branching
and payments of dividends) to those permitted for both savings  institutions and
national banks. Additionally, any such savings institution that does not convert
to a bank charter will be  ineligible  to receive  further  FHLB  advances  and,
beginning  three years  after the loss of QTL status,  will be required to repay
all  outstanding  FHLB advances and dispose of or  discontinue  any  preexisting
investment  or  activities  not  permitted  for both  savings  institutions  and
national banks. Further,  within one year of the loss of QTL status, the holding
company of a savings  institution  that does not convert to a bank  charter must
register  as a bank  holding  company  and  will  be  subject  to  all  statutes
applicable to bank holding companies. Management of the Bank does not anticipate
any difficulty in meeting the 65 percent QTL test under current conditions.

         As a result in the Deposit Insurance Funds Act of 1996 the Secretary of
the Treasury is to review  recommendations  in 1997 for the  establishment  of a
common charter for banks and savings associations.  Accordingly, the Bank may be
required to convert its federal  savings bank charter to either a national  bank
charter, a state depository  institution  charter,  or a newly designed charter.
The Company may also become  regulated at the holding company level by the Board
of Governors of the Federal Reserve System (Federal  Reserve) rather than by the
OTS.  Regulation  by the  Federal  Reserve  could  subject  Eastern  to  capital
requirements  that are not  currently  applicable  to the  Company  as a holding
company under OTS regulation and may result in statutory limitations on the type
of business  activities  in which the Company may engage at the holding  company
level, which business  activities  currently are not restricted.  The Company is
unable to predict whether such  initiatives  will result in enacted  legislation
requiring  a  charter  change  and  if  so  whether  the  charter  change  would
significantly impact the Company's operations.

         Liquidity.  Savings  institutions  are  required to maintain an average
daily balance of liquid assets (including cash,  certain time deposits,  certain
bankers'  acceptances,  certain  corporate  debt  securities  and  highly  rated
commercial paper, securities of certain mutual funds and specified United States
government,  state or federal agency  obligations) equal to a monthly average of
not less than a specified percentage of the average daily balance of the savings
institution's net withdrawable deposits plus short-term borrowings.  Under HOLA,
this  liquidity  requirement  may be changed from time to time by the OTS to any
amount  within  the range of 4 percent  to 10 percent  depending  upon  economic
conditions  and  the  deposit  flows  of  member  institutions.   The  liquidity
requirement  currently is 5 percent.  Savings  institutions also are required to
maintain an average  daily  balance of  short-term  liquid assets at a specified
percentage  (currently 1 percent) of the total of the average  daily  balance of
its net withdrawable deposits and short-term borrowings.  At September 30, 1996,
the Bank was in compliance with these liquidity requirements.


                                       11

<PAGE>



         Loans  to  One  Borrower   Limitations.   The  HOLA  requires   savings
institutions to comply with the loans to one borrower limitations  applicable to
national banks, subject to various exceptions and additional  provisions for the
financing of sales of OREO and other items. In general,  national banks may make
loans to one  borrower  in amounts  up to 15  percent  of the bank's  unimpaired
capital and surplus,  plus an  additional  10 percent of capital and surplus for
loans secured by readily marketable collateral.  At September 30, 1996, the Bank
had loans to one borrower limits of approximately $8.9 million.

         Commercial Real Property Loans. The HOLA limits the aggregate amount of
commercial real estate loans that a federal  savings  institution may make to an
amount  not in excess  of 400  percent  of the  savings  institution's  capital,
subject to the discretion of the OTS, but does not require  divestiture of loans
made prior to 1989.

         Limitation on Capital  Distributions.  OTS regulations limiting capital
distributions by savings associations  (including  dividends,  stock repurchases
and  cash-out  mergers)   classify  every  savings   association  as  a  tier  1
institution,  a tier 2 institution,  or a tier 3  institution,  depending on its
level of  regulatory  capital both before and after giving  effect to a proposed
capital distribution. A tier 1 institution (i.e., one that both before and after
a proposed  capital  distribution  has net capital  equal to or in excess of its
fully phased-in regulatory capital requirement applicable as of January 1, 1995)
may, subject to any otherwise applicable statutory or regulatory requirements or
agreements entered into with the regulators,  make capital  distributions in any
calendar year up to the higher of (i) 75 percent of its net income over the most
recent four quarter  period or (ii) 100 percent of its net income to date during
the  calendar  year plus the amount that would  reduce by one-half  its "surplus
capital   ratio"   (i.e.,   the   percentage   by   which   the    association's
capital-to-assets  ratio  exceeds  the  ratio  of its  fully  phased-in  capital
requirement  to its assets) at the beginning of the calendar year. No regulatory
approval of the capital distribution is required, but prior notice must be given
to the OTS. For purposes of this regulation,  as of September 30, 1996, the Bank
was a tier 1 institution.

         Limitation on Equity Risk  Investments.  Under applicable  regulations,
savings  institutions are generally prohibited from investing directly in equity
securities  and real  estate  (other  than that  used for  offices  and  related
facilities  or  acquired  through,  or in lieu  of,  foreclosure  or on  which a
contract  purchaser  has  defaulted).  In addition,  OTS  regulations  limit the
aggregate investment by savings institutions in certain equity risk investments,
including equity  securities,  real estate,  service  corporations and operating
subsidiaries  and loans for the  purchase  of land and  construction  loans made
after February 27, 1987 on non-residential  properties with loan-to-value ratios
exceeding 80 percent. At September 30, 1996, the Bank was in compliance with the
requirements of the equity risk investment limitations.



                                       12

<PAGE>




Market for Registrant's Common Stock and Related Stockholder Matters

         From August 4, 1986 to April 30, 1995,  the common stock of the Company
traded on the Nasdaq National  Market under the symbol "VFBK."  Effective May 1,
1995, the Company changed its Nasdaq National Market symbol to "EBCP."

         The following table sets forth market price  information (last reported
sales price) for the common stock of the Company for the periods indicated.  All
per share  information  has been adjusted to reflect the Company's June 19, 1996
three-for-two stock split paid to stockholders of record on June 5, 1996.

<TABLE>
<CAPTION>
                                              Cash dividend  Stock price     Stock price
Fiscal Year                                       paid          high             low

<S>                                              <C>           <C>             <C>
1996:
     Fourth quarter ended September 30, 1996     $.14          $22.25          $16.00
     Third quarter ended June 30, 1996            .12           17.67           15.17
     Second quarter ended March 31, 1996          .12           17.50           15.67
     First quarter ended December 31, 1995        .11           19.67           14.67
1995:
     Fourth quarter ended September 30, 1995     $.08          $16.00          $14.17
     Third quarter ended June 30, 1995            .07           15.00           12.33
     Second quarter ended March 31, 1995          .07           14.33           12.50
     First quarter ended December 31, 1994        .03           14.83           10.83
1994:
     Fourth quarter ended September 30, 1994     $.03          $16.33          $13.33
     Third quarter ended June 30, 1994            .03           15.67           10.25
     Second quarter ended March 31, 1994          .03           12.33           10.42
     First quarter ended December 31, 1993        .02           12.50            9.50
</TABLE>

         Payment of cash  dividends in future periods is subject to, among other
things,  Company  earnings,  tax  and  regulatory  considerations,  and  certain
contractual restrictions in the Merger Agreement.


                                       13

<PAGE>



Selected Financial Data

         The following tables summarize certain selected consolidated  financial
data of the Company at the dates or for the periods indicated.  This information
should be read in conjunction  with the  consolidated  financial  statements and
notes  thereto.  See also  "Management's  Discussion  and  Analysis of Financial
Condition and Results of Operations."

<TABLE>
<CAPTION>
Financial Condition
and Other Data:                                                      At September 30,
                                                     (Dollars in thousands, except per share amounts)
                                        1996                    19951994   1993            1992 (a)
<S>                                     <C>               <C>              <C>              <C>               <C>     
Total assets                            $868,678          $846,085         $819,236         $776,504          $739,263
Investment and mortgage
  backed securities                      305,701           319,056          325,612          283,494           243,861
FHLB stock                                 9,283             9,283            8,923            7,514             7,411
Net loans                                488,786           453,992       418,859(b)       417,302(b)        422,574(b)
Allowance for  loan losses                 2,858             3,622            3,718            4,722             4,802
Nonperforming assets                      12,004            16,784           14,569           25,559            27,304
Excess of cost over net
  assets acquired                          3,528             3,908            4,290            4,670             5,111
Deposits                                 641,286           616,350          584,389          571,954           573,183
Borrowings                               153,909           161,882          171,988          142,874           109,743
Stockholders' equity                      63,580            60,983           57,203           54,683            49,968
Stockholders' equity per share             17.41             17.07            16.15            15.66             14.49
Number of banking offices                     25                23               23               23                23
</TABLE>

<TABLE>
<CAPTION>
                                                                Years Ended September 30,
Operating Data:
                                            1996              1995             1994             1993          1992 (a)
                                            ----              ----             ----             ----          --------
<S>                                       <C>              <C>              <C>              <C>               <C>    
Interest income                           61,273           $60,098          $51,546          $49,066           $49,898
Interest expense                          32,340            32,218           25,613           25,881            30,427
                                          ------            ------           ------           ------            ------
Net interest income                       28,933            27,880           25,933           23,185            19,471
Provision for loan losses                    895             1,822              797            1,330             2,118
Gain (loss) on sale of
  investment and mortgage backed
  securities net                             808                --              443              (40)              295
Other non-interest income                 10,465            10,017            7,579            8,248             8,050
Other real estate owned
  operations expense                       1,358             3,054            2,726            4,122             4,349
Other non-interest expense                32,594            26,479           24,466           22,349            19,819
                                          ------            ------           ------           ------            ------
Income before taxes and
  accounting change                        5,359             6,542            5,966            3,592             1,530
Federal and state tax expense              2,055             2,347            2,307              878               513
Cumulative effect of
  accounting change                           --                --               --            1,000                --
                                      ----------        ----------       ----------            -----        ----------
Net income                                $3,304            $4,195           $3,659           $3,714            $1,017
                                          ======            ======           ======           ======            ======



                                       14

<PAGE>



                                                                Years Ended September 30,
Operating Data:
(continued)

Net income per common
  and common equivalent
  share before cumulative
  effect of accounting change           $   0.87             $1.13            $1.00            $0.77             $0.29

Net income per common
and common equivalent share                 0.87              1.13             1.00             1.05              0.29
Cash dividends paid per share (c)           0.49              0.24             0.10             0.07              0.05
Dividend payout ratio                     56.32%            21.30%           10.00%            6.96%            18.18%
Increase (decrease) in deposits          $24,936           $31,961          $12,435         $(1,229)          $103,143

Loans originated:
Mortgage                                $163,255           $95,195         $177,088         $198,033          $182,827
Consumer                                  38,219            32,560           52,702           45,527            40,799
Commercial                                13,585            34,931           16,524           12,243             6,531
Total loans originated
  and purchased                          268,131           174,612          247,933          279,066           244,452
Loans sold or securitized
  and sold                               139,339            61,021          148,767          196,076           160,506
Loans serviced for others                647,653           563,021          666,732          617,984           438,077
Loans purchased or acquired               53,072            11,926            1,619           23,263            70,497
</TABLE>

<TABLE>
<CAPTION>
                                                                Years Ended September 30,
Significant Statistical
Data:

                                                1996               1995                1994               1993            1992 (a)
                                                ----               ----                ----               ----            --------
<S>                                             <C>                <C>                 <C>                <C>               <C>
Combined yield on loan,
 investment and mortgage
 backed security portfolio                      7.94%              7.83%               7.07%              7.18%             8.46%
Total cost of funds                             4.54               4.49                3.70               3.93              5.34
Interest rate spread(d)                         3.40               3.34                3.37               3.25              3.12
Net interest margin(e)                          3.75               3.63                3.55               3.40              3.30

Return on average assets                        0.40               0.50                0.46               0.49              0.16
Return on average equity                        5.20               6.95                6.60               7.15              2.06
Average equity to average
  assets                                        7.64               7.26                6.94               6.89             s7.54
</TABLE>


                                       15

<PAGE>




<TABLE>
<CAPTION>
                                                                       Regulatory Capital of Subsidiary
                                                                             At September 30, 1996
(Dollars in thousands)
Vermont Federal Bank                                     ACTUAL                               REQUIRED                     EXCESS
- ---------------------------------------- -------------------------------------- ------------------------------------- --------------
<S>                                           <C>                  <C>               <C>                  <C>             <C>    
Core                                          $56,152               6.5%             $25,819              3.0%            $30,333
Tangible                                       56,152               6.5               12,909              1.5              43,243
Risk-based                                     58,929              12.3               38,276              8.0              20,653

(a)      All 1992  information  includes  results of  acquisitions  by FS during
         fiscal 1992. See Item 1, General, under the heading "Rockingham Bancorp
         and First Savings of New Hampshire."
(b)      In-substance  foreclosure  loans  were  not  reclassified  to  loans in
         accordance with SFAS No. 114 because of the lack of appropriate  detail
         to make required reclassifications.
(c)      The quarterly  cash dividend paid to  stockholders  was increased  from
         $0.01 per share to $0.02 per share in January 1993,  increased to $0.03
         per share in  January  1994,  increased  to $0.07 per share in  January
         1995, increased to $0.08 per share in July 1995, increased to $0.11 per
         share in November  1995,  increased to $0.12 per share in January 1996,
         and increased to $0.14 per share in July 1996
(d)      Difference  between  combined  yield on loan,  investment  and mortgage
         backed securities portfolios, and total cost of funds.
(e)      Net interest income divided by average earning assets.


                                       16

<PAGE>



               Management's Discussion and Analysis of Financial
                       Condition and Results of Operations

General
         Management's discussion and analysis should be read in conjunction with
the consolidated financial statements, the notes thereto and other financial and
statistical information contained in this Annual Report .

         During fiscal 1996, the Company operated as the nondiversified  unitary
savings and loan holding  company of the Bank. The Company also owns VSC, a real
estate development company, which together with its subsidiary company, VECC, is
a joint venture partner in the ownership of development  rights in a mobile home
development known as "Williston Woods."

         The Company  conducted its fiscal 1996 business  primarily  through the
Bank,  which  provided  retail  banking  services to customers in its geographic
regions. The Bank operated fifteen branch locations in Vermont, including six in
Chittenden  County,  which is the state's most populous county, and operated ten
branch  locations  in New  Hampshire,  seven of which  are in the New  Hampshire
seacoast  region.  The  Bank  offered  a  variety  of  checking,   savings,  and
certificate of deposit  products to meet its customers'  deposit needs. The Bank
used  such  deposits  to fund  loans  and other  investment  purchases.  It used
borrowings  when  deposit  inflows  were  not  sufficient  to fund  these  asset
acquisitions.  Primary lending activities were residential mortgage and consumer
lending,  including  second mortgage and mobile home loans.  The Bank originated
only a  limited  number  of  commercial  loans  because  of the lack of  quality
commercial loan demand in the lending areas.

         On November 13,  1996,  the Company  entered into the Merger  Agreement
together with the Bank and VFSC.  Pursuant to the merger described in the Merger
Agreement,  the Company will merge with and into VFSC and the Bank will become a
wholly-owned  subsidiary  of VFSC.  Consummation  of the Merger is  conditioned,
among other things,  upon  stockholder  approval and  regulatory  approval.  The
Merger is described in more detail in Eastern's Current Report on Form 8-K dated
November 21, 1996.

         All per share  information  has been  adjusted to reflect the Company's
June 19, 1996  three-for-two  stock split paid to stockholders of record on June
5, 1996.

         On October 1, 1995, the Company merged its two subsidiary banks,  First
Savings of New  Hampshire  and Vermont  Federal  Bank,  FSB, to form one unified
bank, Vermont Federal Bank, FSB. The New Hampshire branches retained the name of
First Savings of New Hampshire, operating as a division of Vermont Federal Bank,
FSB.

         Certain prior year financial  disclosures contained herein refer to VFB
and  FS as  the  "Banks,"  which  operated  independently  during  fiscal  1995.
Disclosures that refer to operations  during fiscal 1996 and subsequently  refer
to the Banks as one consolidated entity (the Bank).

Results of Operations

Comparison of years ended September 30, 1996 and 1995

         The Company's results of operations have varied significantly from year
to  year,  for the  reasons  set  below.  Prior  years'  results  should  not be
considered as predictors of results in

                                       17

<PAGE>



subsequent years. Notwithstanding the foregoing, management does not expect that
certain  provisions of the Merger  Agreement,  which require the Company and the
Bank to operate in the ordinary course of business consistent with past practice
and to observe certain  restrictions  on capital  expenditures,  dividends,  and
other similar  matters,  to have a material adverse effect on the future results
of operation.

General

         The Company had net income  during fiscal 1996 of $3.3 million or $0.87
per share, compared with net income for fiscal 1995 of $4.2 million or $1.13 per
share. The decrease in fiscal 1996 net income compared to fiscal 1995 net income
resulted primarily from a non-recurring charge of $3.8 million (pre-tax) for the
SAIF special  assessment by the FDIC.  This special  assessment  was mandated by
legislation  signed into law on September  30, 1996,  to  recapitalize  the SAIF
Fund.  Without  giving effect to this one-time  assessment,  earnings for fiscal
year 1996 would  have been $5.7  million,  or $1.50 per share.  Return on assets
would have been 0.69  percent and return on equity  would have been 9.01 percent
without the SAIF assessment. Significantly offsetting the decrease in net income
due to this assessment was a $0.9 million decrease in the provision for the loan
losses,  a  $0.8  million  gain  on  sale  of  investment  and  mortgage  backed
securities, and a $1.7 million decrease in OREO expense.

Table 1


</TABLE>
<TABLE>
<CAPTION>
Year ended September 30,                 1996                          1995                           1994
                                         ----                          ----                           ----
                                      Interest   Rate                Interest   Rate                 Interest     Rate
                            Average   income/    earned/   Average   income/    earned/    Average   income/      earned/
                            balance   expense    paid      balance   expense    paid       balance   expense      paid
<S>                          <C>       <C>           <C>    <C>       <C>          <C>     <C>       <C>          <C>
Assets
Loans (a)                    $463,230  $ 41,561      8.97%  $435,058  $ 38,549      8.86%  $414,064  $ 32,856      7.94%
Investments and mortgage-
 backed securities(b)         308,160    19,712      6.40    333,214    21,549      6.48    315,525    18,690      5.93
                              -------    ------              -------    ------              -------    ------
Total interest-earning assets 771,390    61,273      7.94    768,272    60,098      7.83    729,589    51,546      7.07
Other real estate owned         4,351                         10,313                         16,702
Non-interest-earning assets    56,464                         52,667                         52,659
                               ------                         ------                         ------
     Total Assets            $832,205                       $831,252                       $798,950
                             --------                       --------                       --------

Liabilities and
  Stockholders' Equity
Savings                      $116,429     3,064       2.63  $126,794     3,384      2.67   $139,413     3,736      2.68
Interest-bearing checking     142,049     3,527       2.48   130,003     3,485      2.68    131,013     2,919      2.23
Time deposits                 316,317    17,525       5.54   285,857    14,798      5.18    262,987    11,097      4.22
Borrowings                    137,292     8,224       5.99   175,523    10,551      6.01    158,397     7,861      4.96
                              -------     -----              -------    ------              -------     -----
Total interest-earning
liabilities                   712,087    32,340       4.54   718,177    32,218      4.49    691,180    25,613      3.70
                              -------    ------              -------    ------              -------    ------
Non-interest bearing
deposits                       51,031                         47,219                         44,895
Other non-interest bearing
liabilities                     5,514                          5,469                          6,825
                              -------                        -------                        -------
     Total liabilities        768,632                        770,865                        743,530
Stockholders' equity           63,573                         60,387                         55,420
                               ------                         ------                         ------
Total liabilities and
   stockholders' equity      $832,205                       $831,252                       $798,950
                             --------                       --------                       --------

Net interest income                     $28,933                        $27,880                        $25,933
                                        -------                        -------                        -------
Net interest spread (c)                               3.40                          3.34                           3.37
Net interest margin (d)                               3.75                          3.63                           3.55



                                       18

<PAGE>


(a) Includes nonperforming loans and loan fees considered an adjustment of yield
but does not include the undisbursed portion of loans in process.

(b) The rate  earned on  investment  and  mortgage  backed  securities  reflects
tax-exempt income on a fully taxable equivalent basis.

(c) Average yield on all interest-earning  assets during the period less average
cost of all interest-bearing liabilities.

(d) Net interest income divided by average interest-earning assets.
</TABLE>

Net Interest Income

         Net  interest  income  increased  $1.0  million in fiscal 1996 to $28.9
million from $27.9  million in fiscal 1995. A $1.1 million  increase in interest
income on interest earning assets was partially offset by the $122,000  increase
in interest  expense on deposits and  borrowings.  Items  affecting net interest
income were interest rates,  the ability of the Company's assets and liabilities
to react to changes in interest rates,  and the balance and mix of the Company's
financial  assets and  liabilities.  See Tables 1 through 4 for average balance,
average rate, and repricing information.

         Interest  income from loans  increased $3.0 million during fiscal 1996.
Higher interest rates,  during the second half of fiscal 1996,  resulted in a 11
basis point increase in the average yield on the loan  portfolios for the entire
year.  The  average  yield  increased  from 8.86  percent in fiscal 1995 to 8.97
percent in fiscal 1996 as  adjustable-rate  mortgages  repriced at higher rates.
Fixed-rate  mortgages,  priced  principally  by reference to long-term  interest
rates,  originated at interest  rates between 6.5 and 9.5 percent  during fiscal
1996. Adjustable rate mortgages,  priced by reference to short term indices such
as the U.S. Treasury constant one-year maturity indexes,  increased their yields
as they repriced to higher interest rates.  This matched the overall increase in
their respective  indexes.  The Company expects that if interest rates in fiscal
1997  remain  unchanged  from fiscal 1996  rates,  loan yields  attributable  to
adjustable-rate mortgages will remain relatively stable. If interest rates fall,
loan  refinancing  activity  should  increase and loan yields should fall due to
repayment of higher rate loans as well as repricing of variable  rate loans.  If
interest  rates rise,  loan yields should  increase due to repricing of variable
rate loans.

         Investment  interest  income  decreased  $1.8 million to $19.7  million
during  fiscal 1996 from $21.5 million  during  fiscal 1995,  due primarily to a
decrease  in average  balances of $25.1  million and a decrease in the  weighted
average  yield of 8 basis  points.  The  Company  does not invest a  significant
amount in  derivative  securities or similar type  securities.  At September 30,
1996,  the  Company's  mortgage  backed  securities  included  $13.2  million of
collateralized  mortgage  obligations  (CMOs). The Company considers these bonds
relatively low risk  derivative  securities  because the Company expects them to
react to changes in  interest  rates in a way that is not  materially  different
from  other  fixed  rate  mortgage  backed  securities  in the  held-to-maturity
portfolio.  The Company  expects that if interest  rates remain  unchanged,  the
yield on investment  and mortgage  backed  securities  should remain  relatively
stable. If interest rates decline, portfolio yields should fall due to increases
in  prepayment  speeds and premium  amortization.  If interest  rates  increase,
reinvestment of principal repayments should lead to higher portfolio yields.


                                       19

<PAGE>



Table 2

<TABLE>
<CAPTION>
COMPONENTS OF INVESTMENT INCOME



(As a percentage of average investment                                  Fiscal years ended September 30,
and mortgage backed securities)
                                                                 1996                 1995                 1994
                                                                 ----                 ----                 ----
<S>                                                             <C>                  <C>                  <C>  
Interest income                                                 6.58%                6.67%                6.45%
         (Premium amortization), discount                      (0.18)               (0.19)               (0.52)
         accretion, net
Total investment income                                         6.40%                6.48%                5.93%
</TABLE>

         Interest expense on deposits  increased $2.4 million during fiscal 1996
compared to fiscal 1995. The weighted average rate on interest-bearing  deposits
increased 21 basis point to 4.20 percent  correlating  to the increase in market
interest rates. At September 30, 1996,  non-interest  bearing deposits were 8.73
percent of total deposits,  and interest-bearing NOW accounts were 12.51 percent
of total deposits.  These deposits provide the Company with a source of low-cost
funds due their insensitivity to changes in interest rates.

                                       20

<PAGE>




Table 3

RATE/VOLUME ANALYSIS


         The following table reconciles  changes in interest income and interest
expense  of the  Company  for the  periods  indicated  due to changes in average
balances,  rates,  or a  combination  of both.  Loan fees not  considered  as an
adjustment to yield have been excluded from the analysis.

<TABLE>
<CAPTION>
                                                 Years ended September 30,
                                      1996 v. 1995 Increase (decrease)                  1995 v. 1994 Increase (decrease)
                                 --------- -- ---- -------- --------------------   --------- -- ---- -------- ----------

                                                           Average                                            Average
                                 Average       Average     rate and                   Average    Average      rate and
(Dollars in thousands)              rate       balance     balance      Total          rate      balance      balance      Total


<S>                                  <C>       <C>           <C>       <C>             <C>         <C>           <C>       <C>   
Interest-earning assets:
     Loan portfolio                  $484      $2,497        $31       $3,012          $3,833      $1,666        $194      $5,693
     Investment and
       mortgage backed
       securities portfolios         (234)     (1,621)        18       (1,837)          1,715       1,048          96       2,859
- ---------------------------------------------------------------------------------------------------------------------------------

         Total                        250         876         49        1,175           5,548       2,714         290       8,552
- ---------------------------------------------------------------------------------------------------------------------------------

Interest-bearing liabilities:
     Deposit accounts               1,100       1,284         65        2,449           3,096         630         189       3,915
     Borrowings                       (36)     (2,299)         8       (2,327)          1,660         850         180       2,690
- ---------------------------------------------------------------------------------------------------------------------------------

         Total                      1,064      (1,015)        73          122           4,756       1,480         369       6,605
- ---------------------------------------------------------------------------------------------------------------------------------

Net change in net
  interest income                   $(814)     $1,891       $(24)      $1,053            $792      $1,234        $(79)     $1,947
</TABLE>

         Interest  expense on  borrowed  funds  decreased  $2.3  million to $8.2
million  during fiscal 1996 from $10.5 million  during fiscal 1995. The decrease
resulted  primarily  from a decrease in the average  balances of borrowed  funds
from $175.5  million for fiscal 1995 to $137.3 million for fiscal 1996. The Bank
used borrowed funds for loan originations and for investment and mortgage backed
securities  purchases.  Interest expense on borrowed funds will change in direct
correlation  to interest rate changes due to the short  duration of the borrowed
funds portfolio.

         The  Company's  one-year GAP  decreased  from the previous  year due to
increases in certificates of deposit  maturing within one year and a decrease in
investment and mortgage backed securities and consumer loans maturing within one
year.  These  changes  offset an increase  in  mortgage  loans and a decrease in
borrowings maturing within one year. With a positive one-year GAP, the amount of
income earned on assets fluctuates more than the cost of liabilities in response
to changes in the  prevailing  rates of  interest  during the  one-year  period.
Accordingly, in a rising interest rate environment,  financial institutions with
a positive one-year GAP will experience  greater increase in the yield on assets
than  in the  cost  of  funds.  Conversely,  the  cost  of  funds  of  financial
institutions  with a positive  one-year GAP will decrease less than the yield on
assets in a falling interest rate enviornment.

                                       21

<PAGE>



Financial institutions with a negative one-year GAP face the opposite situation.
While  management has  considerable  experience in  asset/liability  management,
future  changes in the  general  direction  of  interest  rates and the  overall
economy could  negatively  impact net interest  margin.  See Table 4 for further
information regarding maturity and rate sensitivity.

                                       22

<PAGE>




Table 4

MATURITY AND RATE SENSITIVITY

         The  following  table sets forth the  Company's  maturity and repricing
information for the periods indicated.




<TABLE>
<CAPTION>
At September 30,1996
                                                  Percent of    Within      1 - 5      5 - 10     10 - 20      Over
(Dollars in thousands)                   Amount      Total      1 year      years      years       years     20 years
<S>                                       <C>          <C>       <C>        <C>       <C>        <C>           <C>
Interest-bearing Assets
Mortgage loans
         Short term and variable          $190,736     23.55%    $176,442   $ 14,294  $     ---- $     ----    $    ---
         rate
         Long term fixed rate               76,936       9.50      18,186     39,439      15,270      3,854         187
Consumer loans                             136,927      16.90      94,437     39,922          95       ----       2,473
Commercial loans                            90,486      11.17      71,880      9,784       3,833      1,296       3,693
Investment and mortgage backed
securities                                 314,984      38.88     105,709    105,016      70,970     33,166         123
                                           -------      -----     -------    -------      ------     ------         ---
            Total rate-sensitive          $810,069    100.00%    $466,654   $208,455    $ 90,168   $ 38,316     $ 6,476
                                           =======    =======     =======    =======    = ======     ======       =====
         assets
Interest-bearing Liabilities
         and Non-interest-
         bearing Deposits
Deposits
         NOW and other demand
         accounts                         $136,195      17.13%   $ 29,397   $ 64,926    $ 27,867   $ 12,263    $  1,742
         Money market accounts              67,148       8.44      21,038     35,854       8,689      1,567        ----
         Passbook accounts                 115,466      14.52      16,177     45,004      28,760     19,882       5,643
         Certificate accounts              322,477      40.56     248,353     74,124        ----       ----        ----
Borrowings
         FHLB and securities sold
         under
           agreement to repurchase         153,636      19.32     120,800     32,836        ----       ----        ----
         Capital Lease Obligation              273       0.03         144        129        ----       ----        ----
                                               ---       ----         ---        ---        ----       ----        ----
            Total rate-sensitive
         liabilities                      $795,195     100.00%   $435,909   $252,873    $ 65,316   $ 33,712    $  7,385
                                           =======     =======    =======    =======      ======     ======       =====
Interest sensitivity GAP                                         $ 30,745  $(44,418)    $ 24,852   $  4,604     $ (909)
Cumulative GAP                                                     30,745   (13,673)      11,179     15,783      14,874
         as a percentage of assets                                  3.54%    (1.57%)       1.29%      1.82%       1.71%
                                                                    -----    -------       -----      -----       -----
September 30, 1995
Cumulative GAP                                                   $ 46,121   $  9,187    $  8,131   $ 15,062    $  9,614
         as a percentage of assets                                  5.45%    (1.09)%       0.96%      1.78%       1.14%
                                                                    -----    -------       -----      -----       -----
September 30, 1994 (a)
Cumulative GAP                                                   $ 82,242  $(26,720)   $(21,972)   $ 10,394    $  4,588
         as a percentage of assets                                 10.04%    (3.26)%     (2.68)%      1.27%       0.56%
                                                                   ======    =======     =======      =====       =====
</TABLE>


                                       23

<PAGE>


The maturity and repricing  information is derived from the OTS Thrift Financial
Report,  Schedule  CMR.  Different  prepayment  rates are  applied  to loans and
mortgage backed  securities based on their interest rate to simulate cash flows.
Annual  prepayment  rates range from 2.0 percent on the lowest  coupon  rates to
40.0  percent on the  highest  coupons.  Attrition  rates are applied to deposit
accounts that can reprice  immediately or are payable on demand.  These accounts
include  savings  accounts,  NOW and DDA  accounts,  and money market  accounts.
Attrition rates are used to estimate the cash outflows on these accounts.  Rates
used were derived from estimation  formulas  provided by the OTS and approximate
the Bank's internally estimated rates. (a) Data has not been restated to reflect
the  adoption  of  SFAS  No.  114  due to  lack  of  sufficient  detail  to make
appropriate reclassifications.


Provision for Loan Losses
         During fiscal 1996,  the Bank made  provisions to the loan loss reserve
of $895,000  compared to $1.8 million in fiscal 1995. The Bank  establishes loan
loss reserves  based on a systematic and detailed  analysis of all loans.  Among
several criteria considered in this analysis are the underlying market values of
collateral,  historic loan loss experience,  local economic conditions,  and the
level of classified  loans.  The Bank analyzes its classified  loans  (including
nonperforming  loans) on a periodic  basis and  provides  loan loss  reserves in
accordance  with the level,  quality,  and collateral  value of these loans.  In
addition,  historic loan loss  experience,  adjusted for the expected  impact of
changing market values, is used to assist in determining total loan loss reserve
requirements.  At September 30, 1996, the Bank had classified loans (loans rated
as  "substandard,"  "doubtful," or "loss")  totaling $14.9 million,  compared to
$18.0 million at September 30, 1995. Additionally,  the Bank had $2.0 million of
loans  identified  as  "special  mention,"  as  compared  with $2.9  million  at
September 30, 1995.  Of the $14.9  million in classified  loans at September 30,
1996,  $7.9 million were  nonperforming  (non-accruing  loans including loans 90
days or more past due) and the balance of $7.0  million were  performing.  Total
nonperforming  loans of $7.9  million  at  September  30,  1996,  represented  a
decrease of $3.1 million from September 30, 1995. The decrease was primarily due
to a decrease in nonperforming commercial loans which was partially offset by an
increase in nonperforming consumer loans.  Management believes that the increase
in nonperforming  consumer loans, primarily equity loans and equity credit lines
(ECLs),  resulted from the  continued  economic  weakness in the Bank's  lending
areas  and  the   inability   of  some   borrowers   to  maintain   payments  on
adjustable-rate loans at higher interest rates. Continued real estate market and
economic weakness could result in increases in nonperforming loans.

Table 5


NONPERFORMING ASSETS

         The  following  table sets forth  information  regarding  nonperforming
assets at the dates indicated.


<TABLE>
<CAPTION>
At September 30,                                             1996(b)                  1995                   1994
                                                             -------                  ----                   ----
                                                                 Percent of             Percent of             Percent of
(Dollars in thousands)                                 Amount      Assets     Amount      Assets     Amount      Assets


<S>                                                   <C>            <C>     <C>           <C>      <C>           <C>
Nonaccruing loans:
         Commercial                                    $3,693        0.43%   $ 6,872        0.81%   $ 2,509        0.31%
         Consumer                                       2,473        0.28      1,782        0.21      1,436        0.18
         Residential mortgage                           1.779        0.20      2,422        0.29      1,509        0.18
                                                        -----        ----      -----        ----      -----        ----
         Total nonaccruing loans                        7,945        0.91     11,076        1.31      5,454        0.67
In-substance foreclosures (a)                              --          --         --          --      3,610        0.44
Real estate owned, net                                  3,611        0.42      5,398        0.64      5,273        0.64
Other repossessed assets                                  448        0.05        310        0.03        232        0.03
                                                        -----        ----      -----        ----      -----        ----


                                                            24

<PAGE>




         Total nonperforming assets                   $12,004       1.38%    $16,784       1.98%    $14,569       1.78%
                                                      =======       =====    =======       =====    =======       =====
Restructured troubled debt:
         Performing                                   $ 4,154       0.48%    $ 4,801       0.57%    $ 2,996       0.37%
         Nonperforming (included above)                    --          --        985        0.11      2,003        0.24
         Impaired performing                            1,819        0.21         --          --         --        ----
         Impaired nonperforming                           952        0.11         --          --         --        ----
                                                      -------       -----    -------       -----    -------        ----
         Total                                        $ 6,925       0.80%    $ 5,786       0.68%    $ 4,999       0.61%
                                                      =======       =====    =======       =====    =======       =====

Allowance for loan losses                             $ 2,858       0.33%    $ 3,622       0.43%    $ 3,718       0.45%
                                                      -------       -----    -------       -----    -------       -----
Allowance for loan losses to:
         Nonaccruing loans (a)                                     35.97%                 32.70%                 68.17%
         Total loans                                                0.58                   0.79                   0.87
                                                                    ====                   ====                   ====

(a)      ISF loans have been reclassified to the loan portfolio for fiscal 1996 and 1995 in accordance with SFAS
         No.   114. Data has not been restated to reflect the adoption of SFAS No. 114 for fiscal 1994 due to the
         lack of    appropriate detail to  make the required reclassifications.

(b)      Impaired loans included in nonperforming loans for fiscal 1996 were $3.5 million.
</TABLE>

         The  allowance  for  loan  losses   allocated  to  commercial   and  to
residential  mortgage  loans  decreased from September 30, 1995 to September 30,
1996, while nonaccruing commercial and residential mortgage loans decreased. The
allowance for loan losses  allocated to consumer loans  decreased from September
30, 1995 to September 30, 1996, while nonaccruing consumer loans increased.  The
level and allocation of the allowance for loan losses is based upon a systematic
migration analysis.  After evaluation of past due loans, management believes the
allowance allocated to such loans is adequate. For further information regarding
nonperforming loans and the allowance for loan losses, see Table 5 and note 4 of
the notes to consolidated financial statements.

         In accordance with generally  accepted  accounting  principles  (GAAP),
when the Bank  transfers  a loan to other real  estate  owned  (OREO),  the loan
transfers  at the  lower of cost or fair  value  less  selling  costs.  The Bank
determines  fair value  using  current  independent  appraisals.  Charges to the
allowance for loan losses occur for  reductions in market value below the Bank's
book value. As part of its resolution efforts,  the Bank charged $1.9 million to
the  allowance  during fiscal 1996 and $2.1 million in fiscal 1995. At September
30, 1996,  the Company's  total loan loss reserves  represented  36.0 percent of
nonperforming loans, compared to 32.7 percent at September 30, 1995.

         In May 1993, the FASB issued SFAS No. 114, "Accounting by Creditors for
Impairment  of a Loan,"  which was  amended  in  October  1994 by SFAS No.  118,
"Accounting  by Creditors  for  Impairment  of a  Loan--Income  Recognition  and
Disclosure."  Under  SFAS No.  114,  a loan is  considered  impaired  when it is
probable  that the Company will not be able to collect all amounts due according
to the contractual terms of the loan agreement.  Large groups of smaller balance
homogeneous  loans  that are  collectively  evaluated  for  impairment,  such as
residential  mortgage and installment  loans,  are exempt from the provisions of
SFAS No. 114.  The  statements,  which were adopted by the Company on October 1,
1995,  generally  require all  creditors to account for impaired  loans,  except
those loans that are accounted for at fair value or at the lower of cost or fair
value, at the present value of the expected future cash flows  discounted at the
loan's effective interest rate. In addition,  the statements modify the criteria
for  classification  of  a  loan  as  an  in-substance   foreclosure  such  that
classification  is made only when the lender is in possession of the collateral.
Adoption  of SFAS  Nos.  114 and 118 had no  material  impact  on the  Company's
financial condition or results of operations.


                                       25

<PAGE>



         As of September 30, 1996, the Company believes its loan loss reserve is
adequate  to cover  potential  loan  losses  currently  in its  loan  portfolio.
Although the Bank has considerable  experience in evaluating  classified  loans,
because of the impact of such factors as the overall economic conditions and the
fluctuation of interest rates on such loans,  there can be no assurance that the
provisions made to the Bank's loan loss reserve will prove adequate, and, to the
extent that  additional  provisions to the Bank's loan loss reserve are required
in the future, the Company's results of operations would be adversely  affected.
For  further  information,  see notes 3 and 4 of the  notes to the  consolidated
financial statements.

Non-interest Income

         Total non-interest  income was $11.3 million or 1.35 percent of average
assets, during fiscal 1996, compared to $10.0 million or 1.21 percent of average
assets during fiscal 1995. The primary reasons for the $1.3 million  increase in
1996 were a $808,000  increase in the gain on sale of  investment  and  mortgage
backed securities, and a $449,000 increase in customer service fees. See Table 6
for further information regarding non-interest income.

         The FASB issued a special  report on SFAS No. 115 in November 1995 that
allowed  the  Company  a  one-time  reclassification  from the  held-to-maturity
portfolio  to the  available-for-sale  portfolio.  The Bank  reclassified  $43.7
million of held-to-maturity securities and subsequently sold a majority of those
securities for a net gain of $808,000.

         The Company included in its stockholders'  equity at September 30, 1996
$6,000 in net  unrealized  gains from its portfolio of  investment  and mortgage
backed  securities  available-for-sale,  compared to $175,000 of net  unrealized
losses at September  30, 1995.  The Company had a net  unrealized  loss from its
portfolio of investment and mortgage backed securities  held-to-maturity of $8.8
million at September 30, 1996, compared to an unrealized loss of $5.4 million at
September  30,  1995.  Substantially  all of these  investments  are  securities
guaranteed by the U.S.  Government or a related agency,  and the increase in the
unrealized loss results primarily from the increase in interest rates during the
latter part of fiscal  1996.  In order to satisfy the  requirements  of SFAS No.
115, management has the positive intent to hold these securities to maturity and
believes  the Company has the  ability to do so. For  further  information,  see
notes 1 and 2 of the notes to consolidated financial statements.

Table 6

NON-INTEREST INCOME

<TABLE>
<CAPTION>
                                                                           Years ended September 30,
(As a percentage of average assets)
                                                                 1996                 1995                 1994
                                                                 ----                 ----                 ----
<S>                                                             <C>                  <C>                  <C>
Gain on sale of investment and mortgage
  backed securities, net                                        0.10%                ----%                0.05%
Gain on sale of loans and servicing, net                        0.22                 0.23                 0.10
Service fees on loans sold                                      0.14                 0.16                 0.13
Customer service fees                                           0.72                 0.67                 0.64
Miscellaneous                                                   0.17                 0.15                 0.08
                                                                ----                 ----                 ----
Total non-interest income                                       1.35%                1.21%                1.00%
                                                                =====                =====                =====
</TABLE>

        Gains from the sale of loans and  mortgage  servicing  rights  were $1.9
million for both fiscal 1996 and fiscal 1995.  Gains from sale of mortgage loans
are dependent on volume,  price,  and  management's  asset/liability  decisions.
Loans sold or  securitized  and sold  increased to $139.3 million in fiscal 1996
from $61.0  million in fiscal 1995.  The Bank's  ability to  originate  loans is
highly dependent on the

                                       26

<PAGE>



fluctuation of interest rates.  The Company expects that if interest rates rise,
the volume of refinancing  activity  should  decrease.  Conversely,  if interest
rates fall, originations should increase. The fiscal 1995 results include a gain
on sale of PMSR of  approximately  $777,000 and  $566,000 in increased  gains on
sales of mortgage  loans due to the  adoption of SFAS No. 122,  "Accounting  for
Mortgage  Servicing  Rights, an Amendment of FASB Statement No. 65." See notes 1
and 3 of the notes to consolidated  financial statements for further information
regarding SFAS No. 122.

        Service fees on loans sold were $1.1 million,  or .14 percent of average
assets, for fiscal 1996 and $1.3 million,  or .16 percent of average assets, for
fiscal  1995.  The  Bank's  portfolio  of loans  serviced  for  other  investors
increased  to $647.7  million  at  September  30,  1996 from  $563.0  million at
September  30,  1995.  The Banks sell loans  without  recourse  primarily to the
Federal Home Loan Mortgage Corporation (FHLMC) and the Federal National Mortgage
Association  (FNMA).  During fiscal 1996 and 1995, the Bank purchased the rights
to service $54.1 million and $106.0 million,  respectively, of residential first
mortgage loans.  Premiums paid to purchase PMSR totaled $594,000 and $971,000 in
fiscal  1996 and  fiscal  1995,  respectively.  The  Bank  intends  to  continue
purchasing  mortgage  servicing  rights and originating  mortgage loans for sale
with the  servicing  rights  retained to increase the use of existing  servicing
capacity and increase loan service fee revenue.

        Customer  service  fees  increased  to $6.0  million,  or .72 percent of
average  assets,  in fiscal  1996 from $5.6  million,  or .67 percent of average
assets,  in fiscal 1995. The Bank generates service fees primarily from checking
and other  transaction  accounts.  Because of the Bank's strategy of emphasizing
checking  accounts,  the Bank  believes  this  general  level of fee income will
continue in future periods.  The 1996 increase resulted primarily from overdraft
fees on totally free checking deposit accounts as fiscal 1996 results  included,
for the first time,  a full year of such  deposit  product in the New  Hampshire
branches.

        Miscellaneous  non-interest  income  increased to $1.4  million,  or .17
percent of average assets,  in fiscal 1996 from $1.2 million,  or .15 percent of
average  assets,  in fiscal  1995.  The fiscal 1996  increase  was  primarily an
increase in ATM card fees and foreign ATM fees.

Non-interest Expense

        Total non-interest  expense increased $4.4 million during fiscal 1996 to
$34.0  million or 4.08 percent of average  assets.  The 1996  increase  resulted
primarily  from a $3.8  million  non-recurring  charge  assessed  by the FDIC to
recapitalize SAIF.  Partially  offsetting these increases were decreases in OREO
expenses,  restructuring and merger related expenses, and professional fees. See
Table 7 for further information regarding non-interest expense.

        In connection with the legislation that was signed into law on September
30, 1996 to  recapitalize  SAIF, the FDIC assessed the Bank a one-time charge of
$3.8  million,  that was paid on November  27, 1996.  In  addition,  the FDIC is
proposing to lower the  insurance  premium rates on SAIF  assessments  effective
January 1, 1997 for all SAIF insured institutions.  The proposal is based upon a
risk-based matrix ranging from 0 to 27 basis points.  The Financing  Corporation
(FICO) assessments for SAIF members will be approximately $0.0644 for every $100
of domestic  deposits  annually from 1997 through 1999.  After 1999 the rate for
both SAIF insured and BIF insured institutions will equal $0.0243 for every $100
of domestic deposits annually.

        Costs  associated  with  office  occupancy  increased  $951,000  to $6.1
million,  or .73 percent of average  assets,  for fiscal 1996. This increase was
due primarily to an increase of approximately

                                       27

<PAGE>



$310,000 in  equipment  maintenance,  an increase of  approximately  $330,000 in
depreciation  expense  primarily  related  to  the  amortization  of  technology
advancements,  and an  increase  of  approximately  $270,000  in general  office
building  expense.  General  office  building  expense  increased  due to branch
expansions,  higher than normal snow removal costs,  building  maintenance,  and
additional administrative office space.

                                       28

<PAGE>




Table 7

NON-INTEREST EXPENSE

         The following table sets forth non-interest  expense as a percentage of
average assets for the periods indicated.

<TABLE>
<CAPTION>

                                                                   Years ended September 30,
(As a percentage of average assets)
                                                       1996                 1995                 1994
                                                       ----                 ----                 ----
<S>                                                   <C>                  <C>                  <C>  
Compensation and benefits                              1.46%                1.37%                1.36%
Office occupancy, net                                  0.73                 0.62                 0.61
Marketing                                              0.20                 0.18                 0.14
Professional fees                                      0.09                 0.14                 0.17
Restructuring and merger related                       0.05                 0.12                   --
Supplies                                               0.16                 0.11                 0.09
Telephone                                              0.10                 0.07                 0.07
Postage                                                0.11                 0.10                 0.09
Other                                                  0.34                 0.26                 0.26
                                                       ----                 ----                 ----
Total non-interest expense excluding
  FDIC insurance, OREO, and
  amortization of intangibles                          3.24%                2.97%                2.79%
                                                       -----                -----                -----
FDIC Premium                                           0.63%                0.17%                0.18%
Amortization of intangibles                            0.05                 0.04                 0.09
OREO                                                   0.16                 0.37                 0.34
                                                       ----                 ----                 ----
Total non-interest expense                             4.08%                3.55%                3.40%
                                                       =====                =====                =====
</TABLE>


                                       29

<PAGE>




         Compensation and benefits increased $754,000 to $12.1 million,  or 1.46
percent of average assets,  for fiscal 1996.  Employment  service fees increased
approximately  $240,000 and overtime  expense  increase  approximately  $115,000
during  fiscal  1996.  These  increases  were due  primarily  to an  increase in
temporary  help  hired to assist in the  merger  of FS into  VFB.  In  addition,
commissions for loan origination personnel increased approximately $411,000 from
fiscal 1995, due to increased  originations  during fiscal 1996. Payroll expense
increased approximately $394,000 from fiscal 1995 levels and payroll tax expense
increased  approximately  $110,000 from fiscal 1995 levels.  Somewhat offsetting
these increases was an increase in deferred  origination  costs of approximately
$361,000,  a decrease of approximately  $118,000 in the Company's  discretionary
401(K) plan contributions,  and a decrease of approximately $134,000 in employee
medical insurance.  Total FTEs at September 30, 1996 were 412, of which 409 were
at VFB and three and a half at Eastern.  This compares to 370 FTEs at the end of
fiscal 1995.  During fiscal 1996,  the Bank added  approximately  20 FTEs at the
branch level,  approximately 12 FTEs for  nontraditional  supermarket  branches,
approximately 6 FTEs for loan originations in New Hampshire, and approximately 5
FTEs in information systems to support technology developments.

         Other non-interest  expense increased $610,000 to $2.8 million,  or .34
percent of average  assets,  for fiscal 1996.  The fiscal 1996  increase was due
primarily  to an increase in  miscellaneous  operating  losses of  approximately
$254,000.  Management reserved  approximately $180,000 for old, outstanding cash
letter  adjustments  that  may  remain  unresolved.  Mileage  expense  increased
approximately   $58,000,  due  to  increased  travel  between  Vermont  and  New
Hampshire. ATM expense increased approximately $42,000, due to increased volumes
and the use of an  outside  vendor to  service  New  Hampshire  ATMs  previously
serviced  by  the  New  Hampshire  branches.   Bank  service  charges  increased
approximately  $38,000.  Bank service charges are assessed based on the level of
available funds on deposit or through account  maintenance  fees.  During fiscal
1996, the Bank, due to cash flow needs, was assessed through monetary charges as
opposed  to  through  increased  compensating  balances  as in  previous  years.
Community events increased  approximately $31,000 due to an increase in branches
holding customer appreciation days.

         Supplies expense  increased to $1.3 million,  or .16 percent of average
assets,  for the year ended September 30, 1996, a $459,000  increase from fiscal
1995.  Costs  associated  with the FS-VFB  Merger  included a  consolidation  of
products and services which created the need for new brochures, forms, pamphlets
and general  office  supplies such as  letterhead.  Another  consequence  of the
FS-VFB Merger, was the disposal of outdated supplies which represented a $57,000
increase from fiscal 1995 levels.

         Partially  offsetting  these increases were decreases in OREO expenses,
restructuring and merger related expenses, and professional fees.

         OREO expense decreased $1.7 million to $1.4 million,  or .16 percent of
average  assets,  for the year ended  fiscal 1996.  Provisions  for loss on OREO
decreased  from $1.3  million for fiscal 1995 to $389,000  for fiscal  1996.  In
addition,  the Company  experienced a decrease in carrying  costs of OREO due to
sales during  fiscal 1996.  Management  continues to focus on the  reduction and
resolution of OREO.

         Restructuring  and FS-VFB  Merger  related  expenses  were $401,000 for
fiscal  1996  compared  to $1.0  million for fiscal  1995.  Fiscal 1996  results
included charges from contractual  obligations to employees due to the change of
control of FS.  Fiscal 1995 results  includes  $839,000 in  restructuring  costs
associated with such merger as well as $190,000 of additional  related  expenses
such as start-up expenses, technology updates, and miscellaneous expenses.


                                       30

<PAGE>



         Professional  fees  decreased  $380,000  from  fiscal  1995  results to
$764,000,  or .09  percent  of average  assets,  for  fiscal  1996.  This is due
primarily  to a $212,000  decrease in  consulting  fees as fiscal  1995  results
included expenses incurred for specific management projects.

Federal and State Taxes

         During fiscal 1996, the Company  recognized  income tax expense of $2.1
million on its income  before  income  taxes of $5.4  million,  resulting  in an
effective  tax rate of 38.3  percent  compared  to income  tax  expense  of $2.3
million on income  before taxes of $6.5 million in fiscal 1995, an effective tax
rate of 35.9  percent.  Included in fiscal  1995 tax expense was a $293,000  tax
credit that resulted from an IRS audit.

         At September 30, 1996, the Company had a net deferred  income tax asset
of approximately $1.3 million.  Management  believes the existing net deductible
temporary  differences  that give rise to the net deferred income tax asset will
reverse during periods in which the Company  generates net taxable income and in
which gross taxable  temporary  differences are expected to reverse.  For fiscal
1996,  the  Company  generated  approximately  $6.5  million in taxable  income.
Factors beyond  management's  control,  such as the general state of the economy
and real  estate  values,  can affect  future  levels of  taxable  income and no
assurance can be given that sufficient taxable income will be generated to fully
absorb gross deductible temporary differences. For further information on income
taxes, see notes 1 and 10 of the notes to consolidated financial statements.

Results of Operations

Comparison of years ended September 30, 1995 and 1994

General

         The Company had net income  during fiscal 1995 of $4.2 million or $1.13
per share, compared with net income for fiscal 1994 of $3.7 million or $1.00 per
share.  The  improvement  in fiscal 1995 net income  compared to fiscal 1994 net
income came primarily from two sources.  First,  interest income  increased $8.6
million,   due   primarily   to  higher   average   interest   rate   levels  on
interest-earning assets. Second, non-interest income increased $2.0 million as a
result of additional  gains on sale of loans and mortgage  servicing  rights and
continued growth in customer service fees. These improvements more than offset a
$6.6 million  increase in interest  expense due to rising interest rates; a $1.0
million  increase  in the  provision  for  loan  losses  due to an  increase  in
nonperforming  loans;  and a $2.3 million  increase in non-interest  expense due
primarily to restructuring and other  merger-related  charges,  compensation and
benefits, marketing, and OREO expense.

Net Interest Income

         Net interest income for fiscal 1995 was $27.9 million compared to $25.9
million in 1994,  an  increase  of $2.0  million.  A $6.6  million  increase  in
interest  expense on deposits and borrowings  partially  offset the $8.6 million
increase in income on  interest-earning  assets.  Items  affecting  net interest
income were interest rates,  the ability of the Company's assets and liabilities
to react to changes in interest rates,  and the balance and mix of the Company's
financial  assets and  liabilities.  See Tables 1 through 4 for average balance,
rate, and repricing information.

         Interest  income from loans  increased $5.7 million during fiscal 1995.
Higher interest rates,  during fiscal 1994 and early in fiscal 1995, resulted in
a 92 basis point increase in the average yield on the loan

                                       31

<PAGE>



portfolios. The average yield increased from 7.94 percent in fiscal 1994 to 8.86
percent in fiscal 1995 as ARMs repriced at higher rates.  Fixed-rate  mortgages,
priced  principally  by reference to long-term  interest  rates,  originated  at
interest rates between 7.0 and 10.0 percent during fiscal 1995. ARMs,  priced by
reference  to  short-term  indices  like the  U.S.  Treasury  constant  one-year
maturity  indexes,  increased  their yields as they repriced to higher  interest
rates. This matched the overall increase in their respective indexes.

         Investment  interest  income  increased $2.9 million during fiscal 1995
compared to fiscal 1994,  due  primarily  to an increase in average  balances of
$17.7 million and an increase in the weighted  average yield of 55 basis points.
At September 30, 1995, the Company's  mortgage backed securities  included $13.5
million  of  CMOs.  The  Company  considers  these  bonds  relatively  low  risk
derivative  securities  because the Company  expects them to react to changes in
interest rates in a way that is not  materially  different from other fixed rate
mortgage backed securities in the held-to-maturity portfolio. Also classified as
held-to-  maturity at September 30, 1995,  were $12.0 million in FHLB  "step-up"
debentures.  These  structured  bonds are notes with guaranteed  annual interest
rate  increases  and are payable in full at  maturity.  They are callable by the
FHLB semi-annually after the first year.

         Interest expense on deposits  increased $3.9 million during fiscal 1995
compared to fiscal 1994. The weighted average rate on interest-bearing  deposits
increased 66 basis point to 3.99 percent,  correlating to the increase in market
interest rates. At September 30, 1995,  non-interest  bearing deposits were 7.94
percent of total deposits,  and interest-bearing NOW accounts were 12.58 percent
of total deposits.

         Interest expense on borrowed funds increased $2.7 million during fiscal
1995  compared to fiscal  1994.  The  increase  results  from a rise in both the
weighted  average rate and the average  balances of borrowed funds. The weighted
average rate  increased  to 6.0 percent  during  fiscal  1995,  from 5.0 percent
during fiscal 1994.

Provision for Loan Losses

         During fiscal 1995, the Banks made  provisions to the loan loss reserve
of $1.8 million  compared to $797,000 in fiscal 1994. At September 30, 1995, the
Banks had classified loans (loans rated as "substandard," "doubtful," or "loss")
totaling  $18.0  million,  compared  to $14.8  million at  September  30,  1994.
Additionally,  the  Banks  had $2.9  million  of loans  identified  as  "special
mention,"  as compared  with $4.7 million at  September  30, 1994.  Of the $18.0
million  in  classified   loans  at  September  30,  1995,  $11.1  million  were
nonperforming  (non-accruing loans including loans 90 days or more past due) and
the balance of $6.9 million were performing.  Total nonperforming loans of $11.1
million at  September  30,  1995,  represented  an increase of $5.6 million from
September 30, 1994. Reclassification of in-substance foreclosure loans in fiscal
1995  results  account  for  approximately  $3.6  million of the  increase.  The
remaining $2.0 million increase was due to the reclassification to nonperforming
status of one previously restructured loan as well as increased delinquencies in
the consumer and residential mortgage loan portfolios.

         The allowance for loan losses  allocated to commercial  loans decreased
from  September 30, 1994 to September  30, 1995,  while  nonaccruing  commercial
loans increased.  The increase in nonaccruing commercial loans resulted from one
previously restructured loan placed on nonaccrual. This loan had been classified
as  substandard  in prior  periods  with an  allocated  allowance.  Accordingly,
classification  of  this  loan  as  nonaccrual  did not  materially  impact  the
allowance allocated to commercial loans.


                                       32

<PAGE>



         The allowance for loan losses  allocated to residential  mortgage loans
decreased  from  September  30, 1994 to September  30, 1995,  while  nonaccruing
residential  mortgage  loans  increased.  After  evaluation  of past due  loans,
management believes the allowance allocated to such loans is adequate.

         The allowance  for loan losses  allocated to consumer  loans  increased
from September 30, 1994, to September 30, 1995. Such increase  relates  directly
to the increase in consumer loan delinquencies,  particularly mobile home loans.
For further information regarding nonperforming loans and the allowance for loan
losses,  see  Table  5  and  note  4 of  the  notes  to  consolidated  financial
statements.

         The Banks charged $2.1 million to the allowance during both fiscal 1995
and 1994.  At  September  30,  1995,  the  Company's  total  loan loss  reserves
represented  32.7 percent of  nonperforming  loans,  compared to 68.2 percent at
September 30, 1994. For further  information,  see notes 3 and 4 of the notes to
the consolidated financial statements.

Non-interest Income

         Total non-interest  income was $10.0 million or 1.21 percent of average
assets,  during fiscal 1995, compared to $8.0 million or 1.00 percent of average
assets during fiscal 1994. The primary reasons for the 1995 increase were a $1.1
million increase in the gain on sale of loans and mortgage  servicing  rights, a
$577,000 increase in miscellaneous  non-interest income, and a $497,000 increase
in customer service fees.
See Table 6 for further information regarding non-interest income.

         Gain on sale of investments and mortgage  backed  securities for fiscal
1995 was $0 compared to $443,000  during  fiscal 1994.  The Company had no sales
from its available-for-sale portfolio during fiscal 1995.

         The Company included in its stockholders' equity at September 30, 1995,
$175,000 in net unrealized  losses from its portfolio of investment and mortgage
backed  securities  available-for-sale,  compared to $220,000 of net  unrealized
losses at September  30, 1994.  The Company had a net  unrealized  loss from its
portfolio of investment and mortgage backed securities  held-to-maturity of $5.4
million at September 30, 1995,  compared to an unrealized  loss of $19.2 million
at September 30, 1994. For further  information,  see notes 1 and 2 of the notes
to consolidated financial statements.

         Gains from the sale of loans and  mortgage  servicing  rights were $1.9
million for fiscal 1995,  compared to $783,000 for fiscal 1994.  The fiscal 1995
results include a gain on sale of PMSR of approximately  $777,000.  In addition,
the Company recorded  $566,000 in increased gains on sales of mortgage loans due
to the adoption of SFAS No. 122,  "Accounting for Mortgage  Servicing Rights, an
Amendment  of  FASB  Statement  No.  65."  See  notes  1 and 3 of the  notes  to
consolidated  financial  statements for further  information  regarding SFAS No.
122.

         Offsetting  these  increases was a $259,000  decrease in gains from the
sale of mortgage loans originated for sale during fiscal 1995 compared to fiscal
1994. Gains from the sale of mortgage loans are dependent on volume,  price, and
management's  asset/liability  decisions.  Loans  sold or  securitized  and sold
decreased  to $61.0  million in fiscal 1995 from $148.8  million in fiscal 1994.
The Banks' ability to originate loans is highly  dependent on the fluctuation of
interest rates.

         Service  fees on loans sold were $1.3  million for fiscal 1995 and $1.1
million  for fiscal  1994.  The Banks'  portfolio  of loans  serviced  for other
investors decreased from $666.7 million at September 30, 1994, to $563.0 million
at September 30, 1995.  During fiscal 1995 and 1994, VFB purchased the rights to
service

                                       33

<PAGE>



$106.0 million and $61.0 million,  respectively,  of residential  first mortgage
loans.  Premiums paid to purchase  PMSR totaled  $971,000 and $521,000 in fiscal
1995 and fiscal 1994, respectively.

         Customer  service  fees  increased  to $5.6 million in fiscal 1995 from
$5.1 million in fiscal 1994.  The Banks  generate  service fees  primarily  from
checking and other transaction accounts.

         Miscellaneous  non-interest  income increased to $1.2 million in fiscal
1995 from $661,000 in fiscal 1994. Fiscal 1995 included a $155,000 non-recurring
gain from an asset disposition and $92,000 of interest income from an IRS refund
and the PMSR sale.

Non-interest Expense

         Total non-interest expense increased $2.3 million during fiscal 1995 to
$29.5  million or 3.55 percent of average  assets.  The 1995  increase  resulted
primarily  from $839,000 in  restructuring  charges and $190,000 in other FS-VFB
Merger  related  expenses,  a $497,000  increase in  compensation  and  benefits
expense,  a $359,000 increase in marketing  expense,  and a $328,000 increase in
OREO  expense.  See  Table  7 for  further  information  regarding  non-interest
expense.

         The Company  provided for $839,000 in  restructuring  costs  associated
with the October 1, 1995, FS- VFB Merger,  or .10 percent of average assets.  In
addition, the Company incurred other FS-VFB Merger related expenses of $190,000,
or .02 percent of average assets, such as startup expenses,  technology updates,
and  miscellaneous  expenses.  These  expenses,  as  well  as the  restructuring
charges, are non-recurring. For further information, see note 17 of the notes to
consolidated financial statements.

         Total  compensation  and benefit  expense  increased  $497,000 to $11.4
million  or 1.37  percent of  average  assets  compared  to fiscal  1994's  1.36
percent.  The increase of the $497,000 was due to annual merit  increases  and a
small  expansion in staff.  Total FTEs at September  30, 1995 were 370, of which
three were at the  holding  company,  280 were at VFB,  and 87 were at FS.  This
represents an increase of ten from September 30, 1994.

         On October 1, 1994, the Company adopted a new accounting standard, SFAS
No. 112,  "Employers'  Accounting for Post  Employment  Benefits," that requires
accrual  for post  employment  benefits  during  either the  employees'  service
periods or at the time the Company incurs a liability.  Post employment benefits
include  salary  continuation,   supplemental  employment  benefits,   severance
benefits,  disability- related benefits,  health care benefits,  life insurance,
and the like. The adoption of SFAS No. 112 did not have a material impact on the
Company's results of operations and financial condition.

         Marketing expense increased $359,000 during fiscal 1995 to $1.5 million
or .18 percent of average  assets.  The Banks  primarily  market  their  deposit
products,  concentrating  heavily on a direct mail marketing program, to acquire
checking accounts.  The program has been very successful in attracting  low-cost
checking accounts and increasing customer service fees. Also contributing to the
increase in marketing  expense was the consolidation of the Banks' product lines
in advance of the FS-VFB Merger.

         Other real estate operations  expense increased  $328,000 during fiscal
1995,  to $3.1  million  from $2.7  million  in  fiscal  1994.  The 1995  amount
represented  .37  percent of average  assets  compared  to .34 percent in fiscal
1994. Of the fiscal 1995 total,  $1.3 million came from  provisions  for loss on
foreclosed  real estate,  $1.5 million came from  operating and selling costs of
foreclosed real estate, and $502,000 came from the writedown of a specific asset
in  recognition  of the  Company's  desire to  target  this  property  for early
liquidation.  Partially offsetting these charges was a $288,000 net gain on sale
of OREO.

                                       34

<PAGE>



         Costs  associated  with office  occupancy  during  fiscal 1995 was $5.1
million or .62  percent  of  average  assets,  compared  to $4.9  million or .61
percent of average assets in fiscal 1994.  Contributing to the $265,000 increase
was the addition of a new computer maintenance  contract,  an increase in rented
space, and an increase in general office building expense.

         FDIC's insurance premium expense was $1.4 million during fiscal 1995, a
decrease of $26,000  from fiscal 1994.  The decrease was due to a lower  deposit
base at the time of assessment.

         The amortization of excess cost over assets acquired  (goodwill) during
fiscal 1995 was $382,000,  a decrease of $313,000  from fiscal 1994's  $695,000.
Fiscal 1994's  expense  included a provision to write-down the carrying value of
the PMSR due to the high  prepayment  speed of the PMSR mortgages  during fiscal
1994.

         Professional fees decreased $184,000 during fiscal 1995 to $1.1 million
or .14 percent of average  assets,  compared to .17 percent of average assets in
fiscal 1994. Fiscal 1994 included additional  consulting fees for problem credit
resolutions, technology updates, and FDICIA implementation.

         Supplies  expense  for  fiscal  1995 was  $874,000,  or .11  percent of
average  assets,  compared to  $687,000,  or .09 percent of average  assets,  in
fiscal 1994.  Postage  expense for fiscal 1995 was  $829,000,  or .10 percent of
average  assets,  compared to  $712,000,  or .09 percent of average  assets,  in
fiscal 1994.

Federal and State Taxes

         During fiscal 1995, the Company  recognized  income tax expense of $2.3
million on its income  before  income  taxes of $6.5  million,  resulting  in an
effective  tax rate of 35.9  percent  compared  to income  tax  expense  of $2.3
million on income  before taxes of $6.0 million in fiscal 1994, an effective tax
rate of 38.7  percent.  Included in fiscal  1995 tax expense was a $293,000  tax
credit that resulted from an IRS audit.

         At September 30, 1995, the Company had a net deferred  income tax asset
of approximately  $776,000.  For the year ending September 30, 1995, the Company
generated   approximately  $5.4  million  in  taxable  income.   Factors  beyond
management's  control,  such as the general state of the economy and real estate
values,  can affect future levels of taxable income and that no assurance can be
given that  sufficient  taxable  income will be  generated to fully absorb gross
deductible temporary  differences.  For further information on income taxes, see
notes 1 and 10 of the notes to consolidated financial statements.

Financial Condition

Liquidity and Capital Resources

         The OTS  requires  the Bank to  maintain  an average  daily  balance of
liquid  assets (cash and certain short term  investments)  equal to 5 percent of
deposits  and  short  term  borrowings.  During  fiscal  1996  the  Bank  was in
compliance  with this  requirement.  The Bank  uses  deposit  inflows,  loan and
mortgage backed security repayments, and loan sales to provide funds for lending
activities,  its  primary  use of funds.  When  these  sources  of funds are not
sufficient to maintain the Bank's loan  commitments,  or are not cost effective,
the Bank will  borrow  funds  from  either the FHLB or from  reverse  repurchase
agreements using mortgage backed  securities and other qualified  investments as
collateral.  The FHLB requires that  borrowing  banks have  outstanding  debt no
greater than 30 percent of their total assets. As of September 30, 1996, VFB had
$153.9 million of outstanding debt, or 17.72 percent of its assets.


                                       35

<PAGE>



         As a holding  company,  the Company's  primary sources of liquidity are
dividends from the Bank, and maturities and repayments of investment securities.
The Company uses its  liquidity  to pay cash  dividends  to  stockholders,  fund
operating   expenses,   pay  taxes  and  fund  the  development   needs  of  its
subsidiaries.  During  fiscal 1996,  the Company  received  $2.7 million in cash
dividends  from the Bank.  The Company  anticipates  that the Bank will continue
paying dividends to the Company during fiscal 1997.

         Effective August 1, 1990, the OTS adopted a regulation that establishes
uniform  treatment  for  all  capital   distributions  by  savings  associations
(including dividends, stock repurchases,  and cash-out mergers). This regulation
classifies a savings association as a tier 1, a tier 2, or a tier 3 institution,
depending on its level of regulatory capital both before and after giving effect
to a proposed capital  distribution.  A tier 1 institution (one that both before
and after a proposed capital  distribution has net capital equal to or in excess
of its fully phased-in regulatory capital requirement) would be allowed, subject
to any otherwise applicable  statutory or regulatory  requirements or agreements
entered into with regulating  authorities,  to make capital distributions in any
calendar year in an amount equal to 100 percent of its net income to date during
the calendar year plus up to 50 percent of its surplus capital ratio (the excess
of its  ratio  of net  capital  to total  assets  over  the  ratio of its  fully
phased-in  capital  requirement  to total  assets)  as of the  beginning  of the
calendar year,  adjusted to reflect current earnings.  No regulatory approval of
the capital  distribution  is  required.  For  purposes of this  regulation,  at
September 30, 1996, the Bank was classified as a tier 1 institution.

         During fiscal 1996,  the Company  utilized its treasury stock to supply
shares to the Company's  Stock Option Plan.  The Company  generated  $907,000 of
additional  capital by using its treasury  shares for such plan during of fiscal
1996.  The Company  anticipates  that  dividends  from the Bank  should  provide
adequate  liquidity  to  Eastern.  See  note  18 of the  notes  to  consolidated
financial statements for Eastern only financial information.

Investment and Mortgage Backed Securities

         Total investment and mortgage backed  securities at September 30, 1996,
were $315.0  million,  a decrease of $22.0  million from the portfolio of $337.0
million at September 30, 1995.  Included in the investment  and mortgage  backed
securities  portfolio are $13.2 million of CMOs.  The  underlying  collateral of
these CMOs consists of residential mortgages guaranteed by the FNMA. The Company
considers  these bonds  relatively  low risk  derivative  securities  because it
expects  these bonds to react to changes in interest  rates in a way that is not
materially  different  from other fixed rate mortgage  backed  securities in the
portfolio.  During fiscal 1996,  the Bank  purchased  $107.5 million in mortgage
backed and  investment  securities  compared  to $31.3  million in fiscal  1995.
During  the first  quarter of fiscal  1996,  the  Company  took  advantage  of a
provision in the FASB's special report on SFAS No. 115 which allowed entities to
make  a  one-time  reclassification  of  security   classifications.   The  Bank
reclassified   $43.7  million  from  the   held-to-maturity   portfolio  to  the
available-for-sale  portfolio.  Subsequently,  the Bank sold a majority of these
reclassified securities and utilized the proceeds, along with proceeds from loan
and  investment  securities  repayments  and  maturities,  to  invest  in higher
yielding  loans and  securities.  The sources of funds for fiscal 1995 purchases
were  primarily loan and mortgage  backed  security  repayments and  maturities.
Repayments  increased during fiscal 1996 due to higher  prepayment rates on both
newly purchased  mortgage backed  securities and on previously held  securities.
Proceeds from  repayments  and  maturities of  investments  and mortgage  backed
securities  were $79.0  million  during  fiscal 1996  compared to $37.2  million
during fiscal 1995.

         Interest  rates  began  to  rise in the  second  half  of  fiscal  1996
increasing  the  net  unrealized  loss in the  investment  and  mortgage  backed
securities held-to-maturity portfolios to $8.8 million at September 30,

                                       36

<PAGE>



1996 compared to $5.4 million at September 30, 1995. An unrealized  loss results
from an interest rate  environment that is higher than the rates being earned on
the investment and mortgage backed securities  portfolios.  Substantially all of
the Company's  securities  are  guaranteed  by the U.S.  Government or a related
agency. In order to satisfy the requirements of SFAS No. 115, management has the
positive  intent to hold these  securities to maturity and believes the Bank has
the ability to do so.

Loans

         The Company's net loans  increased  $34.8 million to $488.8  million at
September 30, 1996,  from $454.0  million at September 30, 1995 due primarily to
increased  originations  and  purchases.  See  Table 8 for  further  information
regarding loans.

         Loan  originations  during fiscal 1996 were $215.1 million  compared to
$162.7 million during fiscal 1995.  Falling  interest rates in early fiscal 1996
increased the demand for new residential mortgage loan originations.

         The Bank  originates  fixed and ARM loans for sale.  At  September  30,
1996,  the Bank had $10.5 million in mortgage  loans held for sale that required
no  valuation  reserve to adjust  their  carrying  value to the lower of cost or
market. At September 30, 1996, the Bank had $17.4 million in commitments to sell
mortgage  loans.  During the year ended September 30, 1996, the Bank sold $126.8
million and securitized and sold $12.6 million in mortgage loans; all originated
for sale.

         During fiscal 1996,  the Bank's  commercial  lending was conducted on a
limited basis. The returns realized  historically had been impacted periodically
by adverse  economic  conditions  and did not justify  the amount of  regulatory
capital required under the risk-based  capital guidelines to support emphasis on
such  assets.   The  Bank's  business  plan   concentrates  on  retail  banking,
emphasizing mortgage lending and the acquisition of demand deposits.

Table 8

LOAN ACTIVITY

<TABLE>
<CAPTION>

                                                                           Years ended September 30,
(Dollars in thousands)
                                                                 1996                 1995                 1994
                                                                 ----                 ----                 ----
<S>                                                          <C>                  <C>                  <C>
Originations:
         Residential mortgage                                $163,255             $ 95,195             $177,088
         Consumer                                              38,219               32,560               52,702
         Commercial real estate and non-real estate            13,585               34,931               16,524
                                                               ------               ------               ------
         Total originations                                  $215,059             $162,686             $246,314
                                                             ========             ========             ========
Loans purchased                                              $ 53,072             $ 11,926             $  1,619
Loans sold                                                    126,764               60,019              129,880
Loans securitized and sold                                     12,575                1,002               18,887
Loans transferred to in-substance
         and foreclosed real estate                             2,723                1,575                3,120
Loan repayments                                                91,117               78,189               93,210
                                                               ======               ======               ======
</TABLE>



                                       37

<PAGE>




         At September 30, 1996, the Bank had loan  commitments of $93.5 million.
This included  $16.0 million in  residential  mortgage  loans,  $17.7 million in
commercial  loans  (primarily  unadvanced  funds on lines of  credit)  and $59.8
million  in  consumer  loans  (primarily  unadvanced  funds on  equity  lines of
credit). While management believes it has been prudent in its lending decisions,
uncertainties  regarding  future events,  such as changes in interest rates, the
real estate market,  and the overall  economy,  could adversely  affect the loan
portfolios and future results of operations.

         Pursuant to the Merger Agreement, the Company may not make any loans or
extensions of credit other than those which are on customary  terms,  conditions
and standards and are within normal business  practices until the effective date
of the Merger.

Other Real Estate Owned

              Other real estate owned  totaled  $3.6  million at  September  30,
1996, compared to $5.4 million at September 30, 1995. All of the fiscal 1996 and
fiscal 1995 balances  consisted of assets  classified as  nonperforming.  During
fiscal  1996,  the Bank added $2.7  million into OREO,  sold $4.1  million,  and
reduced the carrying  value of certain  properties  by $389,000.  During  fiscal
1995,  the Bank  transferred  $5.0 million  into OREO,  sold $4.8  million,  and
reduced the carrying value of specific  properties by $1.3 million.  The balance
of OREO at September 30, 1995 was restated to reflect the Company's  adoption of
SFAS  No.  114  that  changed  the  criteria  for  classification  of a loan  as
in-substance foreclosure.  This required a reclassification of $2.7 million from
OREO to the  loan  portfolio.  Management  continues  to  focus  efforts  on the
reduction and resolution of OREO.

Table 9

OTHER REAL ESTATE OWNED

<TABLE>

<CAPTION>
                                                                              At September 30,
(Dollars in thousands)                                             1996                              1995
                                                                   ----                              ----
                                                         Amount      Percent of Total      Amount      Percent of Total
<S>                                                     <C>             <C>               <C>             <C>
By collateral:
   Residential real estate                              $1,463           36.41%           $1,531           24.61%
   Land zoned residential                                  189             4.70              676            10.87
   Commercial real estate                                  941            23.42              549             8.83
   Industrial parks                                         --               --            1,273            20.46
   Investment real estate                                   --               --              251             4.03
   Shopping centers                                      1,425            35.47            1,729            27.79
   Other                                                    --               --              212             3.41
                                                        ------          -------           ------          -------
   Total before valuation allowance                     $4,018          100.00%           $6,221           100.00%
Valuation allowance                                       (407)                             (823)
                                                         -----                             -----
   Total                                                $3,611                            $5,398
                                                        ======                            ======
By state:
   Vermont                                              $2,153            53.58%          $3,501            56.28%
   New Hampshire                                         1,865            46.42            2,720            43.72
                                                         -----            -----            -----            -----
   Total before valuation allowance                     $4,018           100.00%          $6,221           100.00%
                                                        ======           =======          ======           =======
</TABLE>


Table 10

OTHER REAL ESTATE OWNED ACTIVITY


                                       38

<PAGE>





                                                     Years ended September 30,
(Dollars in thousands)
                                                     1996              1995
                                                     ----              ----
Balance at beginning of year                        $5,398             $6,545
Additions                                            2,723              4,960
Sales                                               (4,121)            (4,778)
Provision for loss                                    (389)            (1,329)
Balance at end of year                              $3,611             $5,398

Deposits

         Total deposits  increased from $616.4 million at September 30, 1995, to
$641.3  million at  September  30,  1996.  Deposit  growth in fiscal 1996 is due
primarily to the Bank offering  attractive rates on time deposits,  money market
accounts, and NOW accounts.  Partially offsetting these increases was a decrease
in passbook  accounts as the Bank experienced some  disintermediation.  The Bank
continued to increase demand deposit accounts for the purposes of attracting low
cost deposits and the related fee income. These types of accounts help establish
long-term  core deposit  relationships  with customers to whom the Bank can sell
other retail bank products and services.  At September 30, 1996,  the Bank's NOW
and non-interest  bearing demand deposits were $136.2 million compared to $126.5
million at September 30, 1995.

         Pursuant to the Merger Agreement,  the Company cannot offer an interest
rate with  respect to any deposit that  departs  from past  practices  until the
effective date of the Merger.

Borrowings

         Total  borrowings  of the  Company  decreased  from  $161.9  million at
September 30, 1995, to $153.9 million at September 30, 1996.  Deposit growth and
maturities  and  repayments  from  the  loan  and  investment   portfolios  were
sufficient  to meet  operating  activities  during fiscal 1996.  Therefore,  the
Company was able to reduce its outstanding borrowings.

         Pursuant  to the  Merger  Agreement,  the  Company  may not  incur  any
additional debt obligation except in the ordinary course of business  consistent
with past practices until the effective date of the Merger.

Accrued Expenses and Other Liabilities

         Accrued expenses and other  liabilities  increased $2.9 million to $9.8
million at September  30,1996 from $6.8  million at September  30, 1995.  Fiscal
1996's balance included an accrual of $3.8 million for a non-recurring charge by
the FDIC to  recapitalize  the SAIF.  Somewhat  offsetting  this  increase was a
$307,000  accrual for severance  related to the FS-VFB Merger in the fiscal 1995
balance.  In  addition,  the fiscal  1996  accounts  payable  balance  decreased
approximately $339,000 from the fiscal 1995 accounts payable balance as the Bank
lengthened its year end accounts payable cutoff procedures.

Stockholders' Equity

         At September 30, 1996, stockholders' equity was $63.6 million, compared
to $61.0  million at September  30, 1995,  an increase of $2.6  million.  During
fiscal 1996,  the Company  recorded  earnings of $3.3 million and paid aggregate
cash dividends to stockholders of $1.8 million.  The Company used  approximately
78,000  treasury  shares for the exercise of employee and director stock options
and the directors deferred compensation plans.

                                       39

<PAGE>


         As a federally-insured savings bank, the Bank is required to maintain a
minimum level of regulatory  capital in accordance with OTS  regulations.  Under
FIRREA,  enacted  August 7, 1989,  the Director of the OTS must require  savings
institutions  to maintain  (i) "core  capital" in an amount of not less than 3.0
percent of total assets,  (ii) "tangible capital" in an amount not less than 1.5
percent of total assets and (iii) a level of risk-based  capital  materially the
same  as  is  required  to be  maintained  by  national  banks.  In  determining
compliance  with  the  capital  standards   established  by  FIRREA,  a  savings
institution must deduct from capital its entire investment in, and loans to, any
subsidiary  engaged as principal in activities  not  permissible  for a national
bank,  other than  subsidiaries (i) engaged in such  non-permissible  activities
solely  as  agent  for  their  customers,   (ii)  engaged  in  mortgage  banking
activities, or (iii) that are themselves savings institutions,  or companies the
only investment of which is another savings  institution,  acquired prior to May
1, 1989.

         The OTS has issued rules implementing the capital standards established
by FIRREA,  requiring  savings  institutions  to achieve  and  maintain  the 3.0
percent core capital to total assets ratio,  a 1.5 percent  tangible  capital to
total assets ratio, and a minimum ratio of total capital to total  risk-weighted
assets of 8.0 percent.  In addition,  the OTS has promulgated  regulations under
FDICIA requiring savings  institutions  classified as adequately  capitalized to
have (i) a ratio of total  capital  to  risk-weighted  assets of 8.0  percent or
greater,  (ii) a ratio of core capital to risk-weighted assets of 4.0 percent or
greater,  and (iii) a ratio of core  capital to adjusted  total assets of either
(A) 4.0  percent or  greater,  or (B) 3.0  percent  or  greater  if the  savings
institution is rated composite 1 under the OTS Capital Adequacy,  Asset Quality,
Management Administration,  Earnings, and  Liquidity-Asset/Liability  Management
(CAMEL) rating system in the most recent examination of the savings institution.
The OTS may impose higher regulations for individual savings institutions.

         At September 30, 1996, the Bank had risk-based capital of $58.9 million
or 12.3  percent  of  risk-  weighted  assets  on a fully  phased-in  basis.  At
September  30,  1996,   the  Bank  exceeded  its  current   regulatory   capital
requirements.  The Bank had a core  capital  leverage  ratio (as  defined in the
proposal) of 6.5 percent at September 30, 1996.

         On May 23, 1996 Eastern's  Board of Directors  declared a three-for-two
stock split in the form of a 50 percent stock  dividend.  The  distribution  was
made on June 19, 1996 to holders of record of the  Company's  Common Stock as of
the close of business on June 5, 1996. All per share information herein has been
adjusted to reflect the three-for-two stock split.

                                       40

<PAGE>
Financial Statements and Supplementary Data
<TABLE>
<CAPTION>

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
Eastern Bancorp, Inc. and Subsidiaries                                                              At September 30,
(Dollars in thousands, except share data)                                                        1996                1995

<S>                                                                                            <C>                 <C>

Assets
Cash and due from banks (note 1)                                                                 $27,766            $19,862
Short-term investments (note 1)                                                                   12,043             11,099
Investment and mortgage backed securities available-for-sale
     (amortized cost of $1 at September 30, 1996,
      and $4,443 at September 30, 1995, notes 2 and 8)                                                 9              4,177
Investment securities held-to-maturity
     (market value of $47,946 at September 30, 1996, and
      $42,294 at September 30, 1995, notes 2 and 8)                                               48,793             42,259
Mortgage backed securities held-to-maturity
     (market value of $236,869 at September 30, 1996, and
      $264,666 at September 30, 1995, notes 2, 8, and 9)                                         244,856            270,133
FHLB stock (notes 2 and 8)                                                                         9,283              9,283
Loans (net of  allowance  for loan losses of $2,858 at September  30, 1996,  and
      $3,622 at September 30, 1995,
     notes 3, 4, and 8)                                                                          478,306            445,780
Loans held for sale (note 3)                                                                      10,480              8,212
Accrued interest receivable:
     Investment and mortgage backed securities                                                     2,230              2,731
     Loans                                                                                         2,843              2,761
Other real estate owned, net (note 5)                                                              3,611              5,398
Investment in real estate                                                                            437                447
Premises and equipment, net (note 6)                                                              16,693             14,232
Excess of cost over net assets acquired                                                            3,528              3,908
Deferred income tax asset, net (note 10)                                                           1,346                776
Mortgage servicing rights (note 3)                                                                 3,061              1,675
Prepaid expense and other assets                                                                   3,393              3,352
         Total assets                                                                           $868,678           $846,085


Liabilities and Stockholders' Equity
Liabilities:
     Deposit accounts (including non-interest-bearing deposits of $55,986 at
     September 30, 1996, and $48,932 at September 30, 1995, note 7)                             $641,286           $616,350
     Advances from FHLB (note 8)                                                                 153,636            136,632
     Securities sold under agreement to repurchase (note 9)                                           --             24,855
     Capital lease obligation (note 6)                                                               273                395
     Accrued federal income taxes                                                                    102                 17
         Accrued expenses and other liabilities                                                    9,801              6,853
         Total liabilities                                                                       805,098            785,102


Commitments and contingencies (notes 3, 6, 12, 13, 15, and 16)                                        --                 --
Stockholders' equity (notes 10, 11, and 16):


     Preferred stock, $0.01 par value: 1,000,000 shares authorized;
       no shares issued and outstanding                                                               --                 --
     Common stock, $0.01 par value: 5,000,000 shares authorized;
       4,095,549 shares issued at September 30, 1996, and
       4,095,549 at September 30, 1995                                                                41                 41
     Additional paid-in capital                                                                   36,384             36,182
     Retained income (substantially restricted)                                                   30,138             28,629
     Unrealized gain (loss) on securities available-for-sale, net (note 2)                             6               (175)
     Treasury stock (at cost), 444,015 shares at September 30, 1996,
       and 522,325 shares at September 30, 1995                                                   (2,989)            (3,694)
         Total stockholders' equity                                                               63,580             60,983


         Total liabilities and stockholders' equity                                             $868,678           $846,085

</TABLE>

See accompanying notes to consolidated financial statements.

                                       41

<PAGE>

<TABLE>
<CAPTION>



CONSOLIDATED STATEMENTS OF OPERATIONS
Eastern Bancorp, Inc. and Subsidiaries
                                                                                                Years ended September 30,
(Dollars in thousands, except per share data)                                            1996            1995            1994

<S>                                                                                    <C>             <C>              <C> 
Interest Income
Residential mortgage loans                                                              $19,226         $16,117          $13,550
Other loans                                                                              22,335          22,432           19,306
Investment and mortgage backed securities available-for-sale                                576             234            1,200
Investment securities held-to-maturity                                                    4,219           3,300            2,496
Mortgage backed securities held-to-maturity                                              14,917          18,015           14,994


         Total interest income                                                           61,273          60,098           51,546
Interest Expense


Deposit accounts (note 7)                                                                24,116          21,667           17,752
Borrowings                                                                                8,224          10,551            7,861
         Total interest expense                                                          32,340          32,218           25,613


Net interest income                                                                      28,933          27,880           25,933
Provision for  loan losses (note 4)                                                         895           1,822              797
         Net interest income after provision for loan losses                             28,038          26,058           25,136


Non-interest Income
Gain on sale of investment and mortgage backed securities, net (note 2)                     808              --              443
Gain on sale of loans and mortgage servicing rights, net (note 3)                         1,851           1,867              783
Service fees on loans sold                                                                1,146           1,334            1,054
Customer service fees                                                                     6,027           5,578            5,081
Miscellaneous                                                                             1,441           1,238              661
         Total non-interest income                                                       11,273          10,017            8,022


       Income before non-interest expense and federal and state taxes                    39,311          36,075           33,158


Non-interest Expense
Compensation and benefits (note 12)                                                      12,122          11,368           10,871
Office occupancy, net (note 6)                                                            6,071           5,120            4,855
Marketing                                                                                 1,718           1,526            1,167
Federal deposit insurance premium                                                         5,207           1,446            1,472
Other real estate owned operations (note 5)                                               1,358           3,054            2,726
Professional fees                                                                           764           1,144            1,328
Amortization of intangibles                                                                 381             382              695
Restructuring and FS-VFB merger related (note 17)                                           401           1,029               --
Supplies                                                                                  1,333             874              687
Telephone                                                                                   869             582              560
Postage                                                                                     939             829              712
Other                                                                                     2,789           2,179            2,119
         Total non-interest expense                                                      33,952          29,533           27,192


     Income before federal and state taxes                                                5,359           6,542            5,966
     Federal and state tax expense (notes 1 and 10)                                       2,055           2,347            2,307
         Net Income                                                                      $3,304          $4,195           $3,659


Earnings per common and common equivalent shares
   outstanding                                                                       $    0.87        $    1.13        $   1.00
Cash dividends paid per common share                                                      0.49             0.24            0.10
Weighted average number of common and common equivalent
   shares outstanding                                                                 3,807,724       3,721,573        3,658,510

</TABLE>

See accompanying notes to consolidated financial statements.


                                       42

<PAGE>







<TABLE>
<CAPTION>


CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

Eastern Bancorp, Inc. and Subsidiaries


                                                                                             Unrealized gain
                                                                                                (loss) on
                                                     Number            Additional              securities                 Total
                                                   of common   Common    paid-in    Retained   available-    Treasury  stockholders'
(Dollars in thousands)                               shares     stock    capital     income   for-sale, net   stock      equity
<S>                                                  <C>     <C>        <C>         <C>         <C>         <C>         <C>
Balance at September 30, 1993                        3,492   $     41   $ 36,092    $ 21,991    $    997    $ (4,438)   $ 54,683


Net income                                              --         --         --       3,659          --          --       3,659
Cash dividends paid ($0.10 per share)                   --         --         --        (353)         --          --        (353)
Stock options exercised, net (note 16)                  24         --       (137)         --          --         244         107
Sale of treasury stock                                  25         --         91          --          --         233         324
Increase in unrealized (loss) on
   securities available-for-sale, net (note 2)          --         --         --          --      (1,217)         --      (1,217)
Balance at September 30, 1994                        3,541         41     36,046      25,297        (220)     (3,961)     57,203


Net income                                             --          --         --       4,195          --          --       4,195
Cash dividends paid ($0.24 per share)                  --          --         --        (863)         --          --        (863)
Stock options exercised, net (note 16)                  3          --         --          --          --          37          37
Sale of treasury stock                                 29          --        136          --          --         230         366
Decrease in unrealized (loss) on
   securities available-for-sale, net (note 2)         --          --         --          --          45          --          45
Balance at September 30, 1995                       3,573          41     36,182      28,629        (175)     (3,694)     60,983


Net income                                             --          --         --       3,304          --          --       3,304
Cash dividends paid ($0.49 per share)                  --          --         --      (1,795)         --          --      (1,795)
Stock options exercised, net (note 16)                 77          --        194          --          --         695         889
Sale of treasury stock                                  1          -           8          --          --          10          18
Decrease in unrealized (loss) on
   securities available-for-sale, net (note 2)         --          --         --          --         181          --         181
Balance at September 30, 1996                       3,651   $      41   $ 36,384    $ 30,138    $      6    $ (2,989)   $ 63,580

</TABLE>

See accompanying notes to consolidated financial statements.




                                       43

<PAGE>


<TABLE>
<CAPTION>


CONSOLIDATED STATEMENTS OF CASH FLOWS
Eastern Bancorp, Inc. and Subsidiaries                                                         Years ended September 30,
(Dollars in thousands)                                                                    1996            1995          1994

<S>                                                                                     <C>              <C>           <C>    
Cash flows from operating activities:
  Net income                                                                             $3,304          $4,195        $3,659
  Adjustments to reconcile net income to net cash provided (used) by
    operating activities:
     Depreciation, amortization, and accretion                                            4,101           3,622         5,215
     Provision for loan losses                                                              895           1,822           797
     (Gain) on sale of investment  and mortage backed  securities                          (808)             --          (443)
     (Gain) on sale of loans and mortgage servicing rights                               (1,851)         (1,867)         (783)
     (Gain) on sale of real estate owned                                                   (521)           (288)         (156)
     Provision for loss on other real estate owned                                          389           1,329         1,282
     Loans originated for sale                                                         (133,569)        (64,073)     (132,191)
     Proceeds from sales of loans originated for sale                                   133,062          61,021       140,954
     (Increase) decrease in accrued interest receivable                                     419            (613)         (114)
     Decrease in income taxes receivable                                                     --              --           319
     Capitalization of mortgage  servicing  rights                                       (1,549)           (629)           --
     (Increase) decrease in prepaid expenses and other assets                               842            (480)          805
     (Increase) decrease in deferred income tax asset                                      (663)            372           (55)
     Increase (decrease) in accrued expenses and other liabilities                        2,948           1,704        (1,844)
     Increase (decrease) in accrued federal income taxes                                     85            (490)          507
        Total adjustments                                                                 3,780           1,430        14,293

        Net cash provided (used) by operating activities                                  7,084           5,625        17,952


Cash flows from investing activities:
     Net (increase) decrease in short-term investments                                     (944)          (4,390)      16,472
     Net (increase) in FHLB stock                                                            --             (360)      (1,409)
     Portfolio loans:
           Proceeds from sales                                                            6,277               --        7,813
           Purchases                                                                    (53,072)         (11,926)      (1,619)
           Originations net of repayments                                                 9,627          (20,423)     (20,913)
           Recoveries on loans previously charged off                                       231              136          313
     Investment and mortgage backed securities available-for-sale:
           Purchases                                                                     (4,995)            (231)        (196)
           Proceeds from sales                                                           51,909               --      146,120
           Proceeds from maturities and returns of principal                              1,980               --       11,211
     Investments held-to-maturity:
           Purchases                                                                    (61,207)         (18,712)     (27,216)
           Proceeds from sales                                                               --               --          165
           Proceeds from maturities and returns of principal                             42,751            8,900       11,855
     Mortgage backed securities held-to-maturity:
           Purchases                                                                    (41,340)         (12,350)    (244,377)
           Proceeds from sales                                                               --               --           --
           Proceeds from maturities and returns of principal                             34,260           28,339       39,171
     Purchases of premises and equipment, net of sales proceeds                          (4,790)          (2,902)      (1,287)
     Proceeds from sales of real estate, net                                              4,642            5,066        8,005
     Purchase of mortgage servicing rights                                                 (594)            (971)        (521)
     Proceeds from sale of servicing rights                                                  --            2,023           --
     (Increase) decrease in investment in real estate                                        10              702         (548)
     Net cash (used) by investing activities                                           $(15,255)        $(27,099)    $(56,961)


                                                                                                              continued


                                       44

<PAGE>


continued                                                                          Years ended September 30,
(Dollars in thousands)                                                     1996              1995           1994


Cash flows from financing activities:
     Net increase in deposits                                              $24,936         $31,961          $12,435
     Advances from FHLB:
              Proceeds                                                      87,023         199,456          171,479
              Repayments                                                   (70,019)       (234,303)        (131,260)
     Securities sold under agreement to repurchase:
              Proceeds                                                      11,855          37,855            4,500
              Repayments                                                   (36,710)        (13,000)         (15,500)
     Reduction in capital lease obligation                                    (122)           (114)            (105)
     Net proceeds from exercise of stock options and/or
     sale of treasury stock                                                    907             403              431
     Dividends paid                                                         (1,795)           (863)            (353)
            Net cash provided by financing activities                       16,075          21,395           41,627


             Net increase (decrease) in cash                                 7,904             (79)           2,618
             Cash and cash equivalents at beginning of year                 19,862          19,941           17,323
             Cash and cash equivalents at end of year                      $27,766         $19,862          $19,941


Cash paid for:
     Interest                                                              $32,511         $31,984          $25,546
     Federal and state taxes                                                 2,200           2,249            1,910
Supplemental disclosure of non-cash activities:
     Change in unrealized gain (loss) on investment and
       mortgage backed securities available-for-sale, net                      181              45           (1,217)
     Investment and mortgage backed securities held-to-maturity
        transferred to investment and mortgage backed securities
        available-for-sale                                                  43,664              --               --
     Loans charged off                                                       1,890           2,054            2,114
     Loans securitized and sold                                             12,575           1,002           18,887
     Loans foreclosed or transferred to in-substance foreclosure             2,723           1,575            3,120


See accompanying notes to consolidated financial statements.
</TABLE>



                                       45

<PAGE>



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Eastern Bancorp, Inc. and Subsidiaries
September 30, 1996, 1995, and 1994

 (1) Summary of Significant Accounting Policies

         The  accounting  and  reporting  policies  of the  Company  conform  to
generally  accepted  accounting  principles and to general  practices within the
banking industry.

         In preparing the financial  statements,  management is required to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities  as of the dates of the balance  sheets,  and income and expense for
the periods.
Actual results could differ materially from those estimates.

         Among the  material  estimates  that are  particularly  susceptible  of
change are those that  relate to the  determination  of the  allowance  for loan
losses  and  valuation  of other  real  estate  owned.  In  connection  with the
determination  of the allowance for loan losses and the carrying  value of OREO,
management obtains independent appraisals for significant properties.

         A substantial portion of the Company's loans are secured by real estate
in depressed  markets in Vermont and New Hampshire.  In addition,  a majority of
OREO is located in those same markets.  Accordingly, the ultimate collectibility
of a substantial portion of the Company's loan portfolio and the recovery of all
the OREO is susceptible of changing conditions in these markets.

         Certain fiscal 1995 and fiscal 1994  information has been  reclassified
to conform with the 1996  presentation.  The following is a  description  of the
significant accounting policies.

Principles of Consolidation

         The accompanying consolidated financial statements include the accounts
of Eastern Bancorp,  Inc. and its wholly-owned  subsidiary VFB. The Company also
owns VSC, a real estate  development  company it purchased  from VFB in December
1991.  VFB's  wholly-owned  subsidiaries  are Eastern  Real Estate  Corporation,
Investment   Alternative  Financial  Services  Corporation,   and  Long  Bay  II
(liquidated as of September 30, 1996). All significant intercompany balances and
transactions have been eliminated in consolidation.

Cash and Due from Banks

         The Bank is  required to maintain  cash and reserve  balances  with the
Federal Reserve Bank. The reserve  calculation is 3.0 percent of the first $52.0
million of checking  deposits and 10.0 percent of total  checking  deposits over
$52.0  million.  At  September  30,  1996,  the Bank was  required to maintain a
reserve balance of $10.3 million.

Short-Term Investments

         Short-term  investments are carried at cost, which approximates  market
value,  and consist of federal funds and  certificates  of deposit with original
maturities of ninety days or less.

Investment and Mortgage Backed Securities

         Debt securities that the Company has the positive intent and ability to
hold to maturity are  classified as held-to-  maturity and reported at amortized
cost; debt and equity  securities  that are bought and held  principally for the
purpose of selling are  classified  as trading and reported at fair value,  with
unrealized gains and losses included in earnings; and debt and equity securities
not  classified  as  either   held-to-maturity  or  trading  are  classified  as
available-for-sale and


                                       46

<PAGE>

reported at fair value,  with unrealized gains and losses excluded from earnings
and reported as a separate  component of stockholders'  equity, net of estimated
income taxes.  Originated mortgage loans converted to mortgage backed securities
to be sold are classified as trading.

         Premiums and discounts on investment and mortgage backed securities are
amortized or accreted into income by use of the level-yield method. If a decline
in fair value below the amortized cost basis of an investment or mortgage backed
security is judged to be other than temporary,  the cost basis of the investment
is written  down to fair  value.  The amount of the  writedown  is included as a
charge against gain on sale of investment and mortgage backed securities.  Gains
and  losses  on the  sale of  investment  and  mortgage  backed  securities  are
recognized at the time of sale on a specific identification basis.

Loans

         In May 1993, the FASB issued SFAS No. 114, "Accounting by Creditors for
Impairment  of a Loan,"  that  was  amended  in  October  1994 by SFAS No.  118,
"Accounting  by Creditors  for  Impairment  of a  Loan--Income  Recognition  and
Disclosure." Under SFAS No. 114, a loan is impaired when it is probable that the
Company will not be able to collect all amounts due according to the contractual
terms of the loan agreement.  Large groups of smaller balance  homogeneous loans
that are collectively evaluated for impairment, such as residential mortgage and
installment  loans,  are  exempt  from  the  provisions  of SFAS  No.  114.  The
statements,  which  were  adopted by the  Company  on  October 1, 1995,  require
changes in both the disclosure and impairment  measurement of certain loans.  In
addition,  criteria for classification of a loan as an in-substance  foreclosure
were modified in such a way that such  classification need be made only when the
lender is in possession of the collateral. At adoption, the Company reclassified
$2.6 million of in-substance  foreclosure loans from OREO to loans.  Adoption of
these statements had no material impact on the Company's  financial  position or
results of operations. Fiscal 1996 and 1995 amounts reflect the reclassification
of  ISF  loans  to the  loan  portfolio.  Fiscal  1994  amounts  have  not  been
reclassified  due to the  lack  of  appropriate  detail  to  make  the  required
reclassifications.

         Impaired loans are commercial, commercial real estate, and individually
significant  mortgage  and  consumer  loans  for which it is  probable  that the
Company will not be able to collect all amounts due according to the contractual
terms of the loan agreement.  The definition of "impaired loans" is not the same
as the definition of "nonaccrual  loans,"  although the two categories  overlap;
nonaccrual  loans include impaired loans. The Company may choose to place a loan
on nonaccrual status,  while not classifying the loan as impaired,  if (i) it is
not  probable  that the Company  will not collect all amounts due in  accordance
with the  contractual  terms  of the loan or (ii) the loan is not a  commercial,
commercial real estate or an individually significant mortgage or consumer loan.
Factors  considered by  management in  determining  impairment  include  payment
status and  collateral  value.  The amount of  impairment  is  determined by the
difference  between the present  value of the expected cash flows related to the
loan, using the original  contractual interest rate, and its recorded value. The
Company, as a practical expedient in the case of collateralized loans determines
the  amount  of  impairment  as the  difference  between  the fair  value of the
collateral and the recorded amount of the loan, which does not materially differ
from that  which  would be  recognized  by the use of the  present  value of the
expected  cash  flows  related  to  the  loan.  When  foreclosure  is  probable,
impairment is measured based on the fair value of the  collateral.  Mortgage and
consumer  loans  which  are  not  individually   significant  are  measured  for
impairment collectively.  Loans that experience insignificant payment delays and
insignificant  shortfalls in payment  amounts  generally  are not  classified as
impaired.  Management  determines the significance of payment delays and payment
shortfalls  on a  case-by-case  basis,  taking  into  consideration  all  of the
circumstances surrounding the loan and the borrower, including the length of the
delay, the reasons for the delay,  the borrower's prior payment record,  and the
amount of the shortfall in relation to the principal and interest owed.

         Restructured,  accruing  loans  entered  into prior to the  adoption of
these  statements are not required to be reported as impaired  unless such loans
are not performing  according to the restructured  terms at adoption of SFAS No.
114.  Loan  restructurings  entered  into  after  adoption  of SFAS No.  114 are
reported as impaired loans,  and impairment is measured as described above using
the loan's pre-modification rate of interest.



                                       47

<PAGE>



         Interest income on loans is recognized on the accrual method.  Loans on
which the accrual of interest has been  discontinued  are designated  nonaccrual
loans.  Accrual of interest income on loans is  discontinued  when loan payments
are  ninety  days  or  more  in  arrears  or  when  concern  exists  as  to  the
collectibility  of principal or  interest.  When a loan is placed on  nonaccrual
status,  all interest  previously  accrued but not collected is reversed against
current period income.  Loans are removed from  nonaccrual when they become less
than  ninety  days  past  due  and  when  concern  no  longer  exists  as to the
collectibility of principal or interest.  Interest received on nonaccruing loans
is  either  applied  against  principal  or  reported  as  income  according  to
management's judgment as to the collectibility of principal.  Income received on
impaired loans is recognized in income similar to nonaccrual loans.

         Discounts  and  premiums  on loans  are  accreted  over  the  remaining
estimated  lives  of the  related  loans  using  the  level-yield  method.  Loan
origination and commitment fees and certain  incremental loan origination  costs
are deferred and are amortized over the contractual  lives of the related loans,
using the level-yield method.

Loan Sales and Servicing

         Additional  funds  for  lending  are  provided  by  selling  loans  and
participating interests in loans. Mortgage loans designated as held for sale are
carried at the lower of cost or market value. Net unrealized losses, if any, are
provided for in a valuation allowance by charges to operations.

         When  loans are  sold,  gains  and  losses on sales of these  loans are
determined using the specific identification method.

         Gains  and  losses  resulting  from the sales of loans  with  servicing
retained are adjusted to recognize the present value of the differences  between
the loan  yield to the  investor,  reduced  by normal  servicing  fees,  and the
interest rate on the loan over the  estimated  lives of the related  loans.  The
resulting premium is amortized as a reduction of servicing fee income, using the
level yield method over the estimated remaining lives of the loans.

         In May 1995,  the FASB issued SFAS No. 122,  "Accounting  for  Mortgage
Servicing  Rights , an Amendment of FASB Statement No. 65." The Company  elected
to adopt this standard  effective  October 1, 1994.  Accordingly,  the Company's
financial  statement  reporting  for  fiscal  1994 was  accounted  for under the
original  FASB  Statement  No. 65. As a result of adopting SFAS No. 122, gain on
sale of loans and  mortgage  servicing  rights  increased  $566,000 for the year
ended September 30, 1995.

         This  statement  requires the Company to  recognize as separate  assets
rights to service mortgage loans for others,  however those servicing rights are
acquired. When the Company acquires mortgage servicing rights either through the
purchase or origination of mortgage  loans  (originated  mortgage loan servicing
rights) and sells or securitizes those loans with servicing rights retained,  it
allocates the total cost of the mortgage loans to the mortgage  servicing rights
and the loans  (without the mortgage  servicing  rights) based on their relative
fair values.  To determine the fair value of the servicing  rights created,  the
Company uses the market prices under comparable servicing sales contracts,  when
available,  or alternatively  uses a valuation model that calculates the present
value of future cash flows to determine the fair value of the servicing  rights.
In using this valuation method, the Company incorporates assumptions that market
participants would use in estimating future net servicing income, which includes
estimates of the cost of servicing loans, the discount rate, the float value, an
inflation rate, ancillary income,  prepayment speeds and default rates. When the
Company  purchases  mortgage  loan  servicing  rights  separately,  the  initial
purchase cost is recognized as an asset.  Originated and purchased mortgage loan
servicing  rights are  amortized as a reduction of service  income in proportion
to,  and over the  period  of,  estimated  net  servicing  income  by use of the
level-yield method.

         On a quarterly  basis,  the carrying values of originated and purchased
mortgage loan  servicing  rights are assessed for  impairment  based on the fair
value of such  rights.  The fair value is  estimated  using  market  prices when
available or,  alternatively,  using the valuation  model referred to above with
current  assumptions.  Any  impairment  is  recognized  as a charge to  earnings
through a valuation allowance.  The risk characteristics of the underlying loans
used


                                       48

<PAGE>



to measure impairment of originated and purchased mortgage loan servicing rights
include loan type,  interest rate, loan origination date, term to maturity,  and
geographic location.

Allowance for Loan Losses

         The allowance for loan losses is maintained at a level that  management
considers  adequate to provide for potential  losses based upon an evaluation of
inherent  risk in the loan  portfolio.  Such  evaluation  includes  a review  of
overall portfolio size, quality, and composition,  and an assessment of existing
economic  conditions  that may affect the  borrower's  ability to pay,  specific
problem loans, and trends in delinquencies and charge offs.

         While  management  uses  available   information  in  establishing  the
allowance for loan losses,  future adjustments to the allowance may be necessary
if economic conditions differ  substantially from the assumptions used in making
the evaluations.  Additions to the allowance are charged to operations; realized
losses, net of recoveries,  are charged to the allowance.  Loans are charged off
in  whole  or in part  when,  in  management's  opinion,  collectibility  is not
probable. Management believes that the allowance for loan losses is adequate. In
addition,  various regulatory  agencies,  as part of their examination  process,
periodically  review the Company's  allowance for loan losses. Such agencies may
require the  Company to  recognize  additions  to the  allowance  based on their
judgments about information available to them at the time of their examination.

Other Real Estate Owned

         OREO  includes  foreclosed  properties  of which the Bank has  actually
received  title.  Real  estate  formally  acquired  in  settlement  of loans are
recorded at the lower of the carrying value of the loan or the fair value of the
property  actually  received,  less  selling  costs.  Losses  arising  from  the
acquisition  of real estate are charged  against the  allowance for loan losses.
Operating expenses and any subsequent provisions to reduce the carrying value to
fair value  minus costs to sell are charged to current  period  earnings.  Gains
upon  disposition  are  reflected in earnings as realized;  realized  losses are
charged to the related allowance.

         An  allowance  for  losses  is  maintained  for OREO  which  management
believes  to be  adequate  to provide for  potential  losses.  Additions  to the
allowance are charged to operations.

                                       49

<PAGE>



Investment in Real Estate

         Real  estate  investments  are  carried  at the  lower  of  cost or net
realizable  value.  The  acquisition,  construction  and holding costs  incurred
during the development  period are capitalized.  After each project is completed
and the unit sales are consummated, revenue is recognized when a sufficient down
payment is received from the buyer.

Premises and Equipment

         Premises   and   equipment   are  carried  at  cost  less   accumulated
depreciation  and  amortization.  Depreciation is accumulated over the estimated
useful lives of the related assets using the straight-line  method for buildings
and the declining balance or straight-line method for other assets. Amortization
of leasehold  improvements  is  accumulated  on a  straight-line  basis over the
lesser of the term of the respective lease or the asset's useful life.

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

Excess of Cost Over Net Assets Acquired

         The excess of cost over net assets  acquired  is  amortized  to expense
using the straight-line method over periods of fifteen and twenty-five years. On
an ongoing  basis,  management  reviews the  valuation and  amortization  of its
intangible  assets.  During this review,  management  estimates the value of the
Company's   intangible   assets,   taking  into  consideration  any  events  and
circumstances which might have diminished fair value.

Federal Income Taxes

         Income taxes are accounted for using the asset and liability  method of
accounting for income taxes. Under the asset and liability method,  deferred tax
assets  and  liabilities   are  recognized  for  the  future  tax   consequences
attributable to differences  between the financial statement carrying amounts of
existing  assets and liabilities and the respective tax bases and operating loss
and tax credit  carryforwards.  Deferred tax assets and liabilities are measured
using  enacted  tax rates  expected  to apply to taxable  income in the years in
which those temporary  differences are expected to be recovered or settled.  The
effect  on  deferred  tax  assets  and  liabilities  of a change in tax rates is
recognized in income in the period that includes the enactment date.

Per Share Data

         Earnings per share have been calculated  based on the weighted  average
number  of common  and  common  equivalent  shares  outstanding  for each of the
periods  presented.  Employee  Stock  Ownership  plan (ESOP) shares that are not
committed  to be  released  are  not  considered  outstanding  for  purposes  of
calculating earnings per share.

Statements of Cash Flows

         For purposes of reporting cash flows,  cash and due from banks includes
cash on hand,  cash items in the  process of  collection,  and  amounts due from
banks.

Recent Accounting Developments

SFAS No. 123, "Accounting for Stock-Based  Compensation," is effective for years
beginning on October 1, 1996.  This  statement  establishes  a  fair-value-based
method of accounting for stock-based compensation plans under which compensation
cost is  measured  at the  grant  date  based on the  value of the  award and is
recognized over the service period.  However,  the statement allows a company to
continue to measure compensation cost for such plans under Accounting Principles
Board (APB) Opinion No. 25,  "Accounting  for Stock Issued to Employees,"  under



                                       50

<PAGE>

APB Opinion No. 25, no compensation  cost is recorded if, at the grant date, the
exercise  price of  options  granted  is equal to the fair  market  value of the
Company's  common  stock.  The  Company  has  elected to  continue to follow the
accounting  method under APB No. 25. SFAS No. 123 requires  companies that elect
to  continue to follow the  accounting  in APB Opinion No. 25 to disclose in the
notes to their financial  statements pro forma net income and earnings per share
as if the fair-value-based method of accounting had been applied.

In June 1996,  the FASB  issued  SFAS No.  125,  Accounting  for  Transfers  and
Servicing of Financial Assets and Extinguishments of Liabilities. This statement
provides  accounting  and  reporting  standards  for  transfers and servicing of
financial  assets  and   extinguishments  of  liabilities  based  on  consistent
application  of a  financial-components  approach  that  focuses on control.  It
distinguishes  transfers of financial  assets that are sales from transfers that
are  secured  borrowings.  Under  the  financial-components  approach,  after  a
transfer of financial  assets,  an entity recognizes all financial and servicing
assets it controls and  liabilities it has incurred and  derecognizes  financial
assets it no longer controls and liabilities  that have been  extinguished.  The
financial-components  approach  focuses on the assets and liabilities that exist
after the  transfer.  Many of these assets and  liabilities  are  components  of
financial assets that existed prior to the transfer. If a transfer does not meet
the criteria for a sale,  the transfer is accounted  for as a secured  borrowing
with a pledge of collateral.

The statement is effective  for transfers and servicing of financial  assets and
extinguishments  of liabilities  occurring  after December 31, 1996, and will be
applied prospectively.  Earlier or retroactive  application of this statement is
not permitted.  The Company has  determined  that the adoption of this statement
will not have a material impact on its consolidated financial statements.

 (2) Investment and Mortgage Backed Securities

         A summary of investment and mortgage  backed  securities  classified as
available-for-sale and held-to- maturity at September 30, 1996 and 1995 follows:

<TABLE>
<CAPTION>
Available-for-sale                                                                                         Quoted
(Dollars in thousands)                                      Amortized    Unrealized     Unrealized         market
At September 30, 1996                                         cost           gains         losses           value


<S>                                                        <C>          <C>            <C>                <C> 
Investment securities:
     Marketable equity securities                                $0             $3          $--               $3
       Total investment securities                               $0             $3          $--               $3


Mortgage backed securities, by issuer:
   Other                                                         $1             $5          $--               $6
       Total mortgage backed securities                          $1             $5          $--               $6


       Total available-for-sale                                  $1             $8          $--               $9


Held-to-maturity                                                                                           Quoted
(Dollars in thousands)                                      Amortized    Unrealized     Unrealized         market
At September 30, 1996                                         cost          gains         losses            value


Investment securities:
     United States Government and related obligations       $27,075             $3         $234          $26,844
     Municipal bonds                                            247              2            1              248
     Corporate debentures                                     1,002              1            1            1,002
     FHLB debentures                                         20,469             --          617           19,852
       Total investment securities held-to-maturity         $48,793             $6         $853          $47,946

<PAGE>
Mortgage backed securities, by issuer:
 Fixed rate:
     FHLMC                                                  $26,679         $  148      $   581          $26,246
     FNMA                                                   165,116            109        7,433          157,792
     GNMA                                                        99              1            1               99
 Adjustable rate:
     FHLMC                                                    3,788             --          168            3,620
     FNMA                                                    11,415             --          299           11,116
     GNMA                                                    37,759            237           --           37,996

       Total mortgage backed securities held-to-maturity   $244,856           $495       $8,482         $236,869


Available-for-sale                                                                                         Quoted
(Dollars in thousands)                                      Amortized    Unrealized     Unrealized         market
At September 30, 1995                                         cost           gains         losses           value


Investment securities:
     Mutual fund                                             $4,440            $--                          $301           $4,139
     Marketable equity securities                                 2             29           --               31
       Total investment securities                           $4,442            $29         $301           $4,170


Mortgage backed securities, by issuer:
FNMA                                                         $    1           $  6          $--           $    7


       Total mortgage backed securities                      $    1           $  6          $--           $    7
       Total available-for-sale                              $4,443            $35         $301           $4,177

</TABLE>


                                       51

<PAGE>



<TABLE>
<CAPTION>

Held-to-maturity                                                                           Quoted
(Dollars in thousands)                                      Amortized    Unrealized     Unrealized         market
At September 30, 1995                                         cost           gains         losses           value

<S>                                                       <C>              <C>         <C>             <C> 
Investment securities:
     United States Government and related obligations       $20,997            $17          $26          $20,988
     Municipal bonds                                          1,251              1            5            1,247
     Corporate debentures                                     1,011              2            5            1,008
     FHLB debentures                                         19,000             66           15           19,051
       Total investment securities held-to-maturity         $42,259            $86          $51          $42,294


Mortgage backed securities, by issuer:
 Fixed rate:
     FHLMC                                                $  36,832        $   294      $   585        $  36,541
     FNMA                                                   195,644            275        5,510          190,409
     GNMA                                                       128              3           --              131
 Adjustable rate:
     FHLMC                                                   19,039            304          174           19,169
     FNMA                                                    12,348             --          371           11,977
     GNMA                                                     6,142            297           --            6,439


       Total mortgage backed securities held-to-maturity   $270,133         $1,173       $6,640         $264,666
</TABLE>



         The Company had  $51,909,000,  $0, and  $146,120,000  in proceeds  from
sales of investment and mortgage backed securities  available-for  sale in 1996,
1995 and  1994,  respectively.  Realized  gains  from  sales of  investment  and
mortgage  backed  securities  available-for-sale  during 1996 were  $121,000 and
$990,000,  compared to realized gains of $0 and $0,  respectively,  in 1995, and
realized  gains of $265,000  and  $1,037,000,  respectively,  in 1994.  Realized
losses from sales of investment and mortgage  backed  securities  available-for-
sale during 1996 were  $241,000 and $62,000,  respectively  compared to realized
losses of $0 and $0, respectively,  in 1995, and $0 and $859,000,  respectively,
in 1994.

            The  following  table sets forth the  contractual  maturities of the
Company's investment and mortgage backed securities held-to-maturity. Maturities
of  mortgage  backed  securities  are  presented  based on the last  contractual
payment date which is not  representative  of anticipated cash receipts.  Actual
principal  paydowns of mortgage backed securities will occur throughout the life
of the  securities.  Expected  maturities of certain  securities may differ from
contractual maturities because borrowers have the right to call or prepay.

<TABLE>
<CAPTION>
Held-to-maturity
(Dollars in thousands)                                                      At September 30, 1996


                                                                           After 1        After 5
                                                           Within          through        through      After
Amortized Cost                                             1 year          5 years       10 years    10 years       Total


<S>                                                        <C>             <C>           <C>         <C>           <C>     
United States Government and related obligations           $5,075          $12,000       $10,0       $     --      $ 27,075
Mortgage backed securities                                     --            8,678        27,363      208,815       244,856
Municipal bonds                                               125               --            --          122           247
Corporate debentures                                          502              500            --           --         1,002
FHLB debentures                                               699            5,000         4,770       10,000        20,469
       Total                                               $6,401          $26,178       $42,133     $218,937      $293,649


Weighted average interest rate                              5.35%           6.49%          6.66%       6.79%         6.71%
Market Value


 United States Government and related obligations          $5,077         $ 11,916       $ 9,851     $     --      $ 26,844
 Mortgage backed securities                                    --            8,536        26,886      201,447       236,869
 Municipal bonds                                              125               --            --          123           248
 Corporate debentures                                         501              501            --           --         1,002
 FHLB debentures                                              699            4,903         4,600        9,650        19,852
       Total                                               $6,402          $25,856       $41,337     $211,220      $284,815


</TABLE>
                                       52
<PAGE>




         At September  30,  1996,  the Company had  mortgage  backed  securities
available-for-sale  maturing on November 1, 2008, with an amortized cost of $500
and a market value of $6,000.

         At  September  30,  1996,  the  Company  owned  $13.2  million  of CMOs
classified  as  mortgage  backed  securities  held-to-maturity.  The  underlying
collateral of these  derivative  securities  consists of  residential  mortgages
guaranteed by the FNMA.

         As a member of the  FHLB,  the Bank is  required  to invest in $100 par
value  stock of the FHLB in the amount of 1.0 percent of its  outstanding  loans
secured by residential housing, or 1.0 percent of 30 percent of total assets, or
5.0 percent of their outstanding  advances from the FHLB,  whichever is highest.
As and when such  stock is  redeemed,  the Bank would  receive  from the FHLB an
amount equal to the par value of the stock.  As of September 30, 1996,  the Bank
was required to have an investment of at least $7,681,000.

         During the first quarter of fiscal 1996,  the Company took advantage of
a provision in the FASB's special report on SFAS no. 115 which allowed  entities
to make a  one-time  reclassification  of  security  classifications.  The  Bank
reclassified   $43.7  million  from  the   held-to-maturity   portfolio  to  the
available-for- sale portfolio.  Subsequently,  the Bank sold a majority of these
reclassified securities.

(3) Loans

         The Company's lending  activities are conducted  principally in Vermont
and  southeastern  and central New  Hampshire.  The Bank  grants  single  family
residential loans,  condominium loans,  commercial real estate loans, commercial
loans,  and a variety of consumer loans. In addition,  the Bank grants loans for
the  construction of residential  homes, for the construction of commercial real
estate properties, and for land development.  Substantially all loans granted by
the Bank are secured by real estate  collateral.  The ability and willingness of
residential  mortgage  and  consumer  loan  borrowers  to honor their  repayment
commitments  is  impacted  by  the  health  of the  real  estate  market  in the
borrowers'  geographic areas and the general economy.  The Bank is prohibited by
statute and OTS regulations from lending to any one borrower  aggregate  amounts
in excess of 15.0 percent of the institution's unimpaired capital and unimpaired
surplus for loans and  extensions  of credit  that are not fully  secured and an
additional 10.0 percent of unimpaired  capital and unimpaired  surplus for loans
and  extensions  of  credit  that  are  fully  secured  by  readily   marketable
collateral.  This lending limit may not apply to loans and  extensions of credit
that are less than  $500,000 in the  aggregate.  The Company had no such lending
relationships with borrowers at September 30, 1996.

           Loans  totaling   $7,945,000,   $11,076,000,   and  $5,454,000   were
nonaccruing at September 30, 1996, 1995 and 1994, respectively.  However, fiscal
1994 does not include in-substance  foreclosures.  Total restructured loans were
$6,925,000,  $5,786,000,  and $4,999,000 at September 30, 1996,  1995, and 1994,
respectively. The Bank has no additional funding commitments to these borrowers.
The  reduction in interest  income for the years ended  September 30  associated
with  nonaccrual  and  restructured  loans  held at the  end of each  year is as
follows:

(Dollars in thousands)               1996                 1995            1994


Interest income in accordance
  with original terms                $904               $1,225            $575
Interest income recognized            132                  332             303


     Interest income not recognized  $772                 $893            $272




                                       53

<PAGE>




         At  September  30,  1996,  the  recorded  investment  in loans that are
considered to be impaired under SFAS No. 114 was $5,348,572 (of which $3,529,559
was on a nonaccrual  basis).  Included in total impaired loans are $3,336,575 of
impaired loans with specific valuation allowances  aggregating to $408,630.  All
impaired  loan  relationships  in excess of  $100,000  were  measured  using the
difference  between the fair value of collateral and the recorded  amount of the
loan.  Impaired loan  relationships  less than $100,000  totaled  $211,448.  The
average  recorded  investment  in impaired  loans during the twelve months ended
September  30, 1996 was  approximately  $6,437,640.  For the twelve months ended
September 30, 1996,  the Bank  recognized  interest  income on impaired loans of
$451,469.

                                       54

<PAGE>



         In the  ordinary  course  of  business,  the  Bank  makes  loans to its
directors,  officers,  principal  stockholders,  and related  interests  of such
individuals or entities  ("affiliates") on substantially the same terms as those
prevailing at the time of  origination  for comparable  transactions  with other
borrowers  and  subject  to  certain  other   limitations  as  provided  in  OTS
regulations. An analysis of loans to affiliates that exceed $60,000 in aggregate
outstanding  amount to any related  parties during the years ended September 30,
1996 and 1995 is as follows:

(Dollars in thousands)                            1996                   1995


Balance at beginning of year                    $2,317                 $2,465
Additions                                          261                     71
Repayments                                        (454)                  (219)
Employment changes                              (1,245)                    --


         Balance at end of year                $   879                 $2,317




         Loans are summarized as follows:
<TABLE>
<CAPTION>
                                                                                                   At September 30,
(Dollars in thousands)                                                                     1996                        1995


<S>                                                                                     <C>                       <C>
Residential mortgage loans:
     Conventional -- fixed rate                                                         $  60,218                 $  29,859
     Conventional -- variable rate                                                        186,049                   179,118
     Construction                                                                           9,939                     5,386
     Partially guaranteed by VA or insured by FHA                                             986                     1,467
     Mortgage loans held for sale                                                          10,480                     8,212
         Total residential mortgage loans                                                 267,672                   224,042


Consumer loans:
     Home equity                                                                           76,917                    79,878
     Mobile home                                                                           40,109                    44,690
     Auto and personal                                                                     15,866                    11,522
     Secured by deposit accounts                                                            2,018                     2,062
      Other                                                                                 2,017                     4,176
         Total consumer loans                                                             136,927                   142,328


Commercial loans:
     Commercial real estate                                                                83,171                    82,962
     Other secured                                                                          7,315                    10,174
         Total commercial loans                                                            90,486                    93,136


         Total loans receivable                                                           495,085                   459,506


Deductions:
         Deferred loan (fees) costs                                                          (151)                      245
         Unamortized premiums, net                                                           (488)                     (252)
         Undisbursed proceeds on loans in process                                           4,080                     1,899
         Allowance for loan losses (note 4)                                                 2,858                     3,622
         Total                                                                              6,299                     5,514


         Net loans receivable                                                            $488,786                  $453,992

</TABLE>




                                       55

<PAGE>



         Mortgage  and  commercial  loans  serviced  for  other  investors  were
approximately  $647,653,000,  $563,021,000,  and  $666,732,000  at September 30,
1996,  1995,  and  1994,   respectively.   Loans  serviced  for  others  include
approximately  $95.0  million and $59.0  million at September 30, 1996 and 1995,
respectively,  the servicing  rights to which were  purchased by VFB during 1996
and 1995.  During 1995,  the rights to service  $162.6 million of mortgage loans
were sold without  recourse to an unrelated  party for a price of $2.0  million.
This sale resulted in a gain of $777,000.  The following table shows fiscal 1996
and fiscal 1995 activity for all loan servicing rights.


                                       56
<PAGE>


<TABLE>
<CAPTION>
(Dollars in thousands)                               Purchased        Originated           Excess             Total


<S>                                                  <C>                  <C>               <C>              <C>   
Balance at beginning of fiscal 1995                    $ 1,524            $   --            $ 463            $1,987
Purchases and capitalization                               971               566               63             1,600
Sales, net                                             (1,246)                --               --            (1,246)
Amortization                                            (457)               (62)             (147)             (666)
Balance at end of fiscal 1995                        $     792            $  504            $ 379            $1,675


Purchases and capitalization                               594             1,350              199             2,143
Sales, net                                                  --                --               --                --
Amortization                                             (269)             (309)             (179)             (757)
Balance at end of fiscal 1996                           $1,117            $1,545             $399             $3,061
</TABLE>



(4) Allowance for Loan Losses

         The following summarizes transactions in the allowance for loan losses:

<TABLE>
<CAPTION>
                                                                       Years ended September 30,
(Dollars in thousands)                                             1996            1995          1994
<S>                                                              <C>              <C>               <C>   
Balance at beginning of year                                     $3,622           $3,718            $4,722


Provision for loan losses                                           895            1,822               797
Recoveries on loans previously charged off                          231              136               313
Loans charged off                                                (1,890)          (2,054)           (2,114)
- ----------------------------------------------------------------------------------------------------------
       Balance at end of year                                    $2,858           $3,622            $3,718
Allocation of ending balance:


     Commercial                                                  $1,352           $1,817            $2,460
     Residential mortgage                                           428              519               648
     Consumer                                                     1,078            1,286               610
- ----------------------------------------------------------------------------------------------------------
       Total                                                     $2,858           $3,622            $3,718
Allocation of charge offs:


     Commercial                                                  $1,246           $1,014            $1,221
     Residential mortgage                                           168              482               356
     Consumer                                                       476              558               537
       Total                                                     $1,890           $2,054            $2,114
</TABLE>



(5) Other Real Estate Owned

         The components of OREO are as follows:
<TABLE>
<CAPTION>
                                                                                     At September 30,
(Dollars in thousands)                                                            1996                1995
<S>                                                                             <C>                 <C>   
Residential real estate                                                         $1,463              $1,531
Land zoned residential                                                             189                 676
Commercial real estate                                                             941                 549
Industrial parks                                                                    --               1,273
Investment real estate                                                              --                 251
Shopping centers                                                                 1,425               1,729

                                       57

<PAGE>



Other                                                                               --                 212
Less valuation allowance                                                          (407)               (823)
     Total                                                                      $3,611              $5,398
</TABLE>



     Real estate  foreclosed  but  subject to a  redemption  waiting  period was
$337,946 and $145,000 on September 30, 1996 and1995, respectively.


                                       58
<PAGE>

     Changes in the allowance for other real estate owned are as follows:
<TABLE>
<CAPTION>
                                                                                Years ended September 30,
(Dollars in thousands)                                                 1996                1995                1994
<S>                                                                  <C>                 <C>                <C>    
Balance at beginning of year                                         $  823              $  226             $   116
Provision charged to expense                                            389               1,329               1,282
Charge offs                                                            (805)               (732)             (1,172)
     Balance at end of year                                          $  407              $  823             $   226
</TABLE>


     The  components  of other  real  estate  owned  operations  expense  are as
follows:
<TABLE>
<CAPTION>
                                                                                Years ended September 30,
(Dollars in thousands)                                                 1996                1995                1994
<S>                                                                 <C>                 <C>                 <C>     
Net (gain) on sales of real estate owned                            $  (521)            $  (288)            $  (156)
Provision for loss                                                      389               1,329               1,282
Investment in real estate expense                                        69                  44                  45
Provision for loss on investement in real estate                         --                 502                  --
Other operating expense, net of income                                1,421               1,467               1,555
     Total                                                           $1,358              $3,054              $2,726
</TABLE>



 (6) Premises and Equipment

         A summary of premises and equipment follows:
<TABLE>
<CAPTION>
                                                                                      At September 30,
(Dollars in thousands)                                                                 1996                   1995
<S>                                                                                   <C>                    <C>   
Land                                                                                  $2,041                 $2,025
Office buildings and improvements                                                      8,251                  7,299
Furniture, fixtures, and equipment                                                    14,165                 10,410
Computer equipment                                                                     2,760                  3,127
Leasehold improvements                                                                 1,860                  1,673
     Total                                                                            29,077                 24,534


Less accumulated depreciation and amortization                                        12,384                 10,302


     Total premises and equipment                                                    $16,693                $14,232
</TABLE>



         The Bank occupies  leased quarters at various  locations.  These leases
expire on various dates through 2003 with options to renew.  In September  1991,
the Bank leased  $807,000 of certain data  processing  equipment under a capital
lease. The commitments for minimum annual lease payments for operating and
capital leases are as follows:

<TABLE>
<CAPTION>
                                    Years ending September 30,
                                                                                                             Imputed    Net Present
(Dollars in thousands)     1997        1998        1999        2000         2001   Thereafter     Total      Interest    Value
<S>                      <C>         <C>           <C>         <C>          <C>        <C>        <C>            <C>      <C>
Operating                  $901        $868        $800        $734         $155       $331       $3,789
Capital                     147         148          --          --           --         --          295         $22      $273
- --------------------------------------------------------------------------------------------------------------------------------
   Total                 $1,048      $1,016        $800        $734         $155       $331       $4,084
</TABLE>


         Rental expense was approximately  $936,000,  $835,000, and $767,000 for
the years ended September 30, 1996, 1995, and 1994, respectively.




                                       59

<PAGE>








 (7) Deposit Accounts

<TABLE>
<CAPTION>
               Deposit accounts are summarized as follows:
                                                                                   At September 30,

                                                         1996                          1995                       1994
                                                            Weighted                    Weighted                     Weighted
                                                            average                      average                      average
(Dollars in thousands)                          Amount    interest rate     Amount     interest rate     Amount    interest rate
<S>                                            <C>           <C>         <C>           <C>             <C>               <C>
Non-interest-bearing:
          Commercial demand deposits            $18,878        --%        $17,569        -- %           $15,908          -- %
          Retail demand deposits                 37,108        --          31,363        --              29,845          --
NOW accounts                                     80,209      1.15          77,518      1.43              74,980          1.51
Passbook accounts                               115,466      2.66         119,383      2.65             140,668          2.62
Money market deposit accounts                    67,148      3.53          59,862      4.54              56,745          3.86
Certificate accounts:
     Less than $100,000                         294,631      5.35         284,515      5.73             244,895          4.44
     $100,000 or greater                         27,846      5.50          26,139      5.84              21,347          4.72


                                                641,286      3.69%        616,349      4.03%            584,388          3.23%
Unamortized premium                                  --                         1                             1
          Total                                $641,286                  $616,350                      $584,389


Maturity of certificate accounts:
     Within one year                           $248,353                  $228,397                      $180,716
     From one to within two years                35,948                    37,931                        48,424
     From two to within three years              20,349                    15,914                        10,003
     Balance thereafter                          17,827                    28,412                        27,099
          Total                                $322,477                  $310,654                      $266,242

</TABLE>




         During  fiscal 1996 the Bank offered a range of rates from 1.02 percent
to 2.83 percent on now  accounts,  from 2.41 percent to 3.05 percent on passbook
acoounts,  from 2.46 percent to 5.35 percent on money market accounts,  and from
3.20 percent to 6.63 percent on certificate accounts

         A summary of interest expense on deposits follows:
<TABLE>
<CAPTION>

                                                                                   Years ended September 30,

(Dollars in thousands)                                                 1996                  1995                  1994

<S>                                                                 <C>                   <C>                   <C>    
Certificate accounts                                                $17,525               $14,798               $11,097
NOW accounts                                                            919                 1,083                 1,094
Money market deposit accounts                                         2,608                 2,402                 1,825
Passbook accounts                                                     3,064                 3,384                 3,736
          Total                                                     $24,116               $21,667               $17,752
</TABLE>




                                       60

<PAGE>









 (8) Advances from FHLB

         Advances from FHLB consisted of the following:
<TABLE>
<CAPTION>

                                                                        At September 30,
(Dollars in thousands)                               1996                                          1995
 Due in fiscal years                                      Weighted average                               Weighted average
 ended September 30,                 Amount                 interest rate              Amount              interest rate

      <S>                            <C>                       <C>                     <C>                     <C>
          1996                       $     --                   --%                    $  96,277               6.04%
          1997                        120,800                  5.71                       21,000               6.20
          1998                          6,700                  5.70                        4,000               5.57
          1999                         18,500                  5.48                        9,500               5.26
          2001                          5,000                  5.88                        5,000               5.88
       Thereafter                       2,636                  4.84                          855               7.68
                Total                $153,636                  5.67%                    $136,632               6.00%
</TABLE>



         FHLB  stock,  mortgage  loans  on  residential  properties,  and  other
eligible  investments  not sold under  agreement  to  repurchase  are pledged as
collateral to secure such advances. The total unused line of credit with FHLB at
September 30, 1996, was  $8,257,000.  Three advances  totaling  $2,636,000  have
scheduled monthly repayments with maturity dates after September 2007.

(9) Securities Sold Under Agreement to Repurchase

         The  collateral  for  securities  sold under  agreement  to  repurchase
consisted  of  mortgage  backed  securities  with a book value of  approximately
$30,386,000  and a market value of  approximately  $29,984,000  at September 30,
1995. The Company had no outstanding repurchase agreements at September 30, 1996
or 1994.
<TABLE>
<CAPTION>
(Dollars in thousands)                                                   At September 30, 1995


                                                       Matured              Interest
                                                         in                  Amount                 rate


Securities sold under agreement
to repurchase matured in
                                                       <S>                  <C>                     <C>                     <C>  
                                                       10/95                $ 7,000                 5.85%
                                                       11/95                  7,000                 5.85
                                                       12/95                  6,000                 5.84
                                                        5/96                  4,855                 6.08


                                                         Total              $24,855                 5.89%
</TABLE>


         The mortgage backed securities underlying the agreements were delivered
to one primary dealer who arranged the  transactions.  The dealer may have sold,
loaned, or otherwise  disposed of such securities to other parties in the normal
course of  operations  and have  resold to the Company  substantially  identical
securities at the maturities of the agreements.

         Securities  sold under  agreement to  repurchase  averaged  $5,606,000,
$19,977,000,  and $2,516,000 during 1996, 1995, and 1994, respectively.  Maximum
amounts outstanding at any month


                                       61

<PAGE>



end during 1996, 1995, and 1994 were $17,855,000,  $32,855,000, and $10,500,000,
respectively.  The average costs of repurchase agreements was 6.43 percent, 6.13
percent, and 3.50 percent during fiscal 1996, 1995, and 1994, respectively.

                                       62

<PAGE>








 (10) Federal and State Taxes

         The  components of income tax expense for the years ended  September 30
were as follows:

(Dollars in thousands)                      1996            1995           1994


Federal and state tax expense:
     Current                              $2,718          $1,975         $2,362
     Deferred                               (645)            368             (3)
     Change in valuation reserve             (18)              4            (52)


         Total                            $2,055          $2,347         $2,307



         The tax effects of temporary  differences  (the difference  between the
financial  statement  carrying  amounts of existing  assets and  liabilities and
their  respective  tax  bases)  that give rise to  significant  portions  of the
deferred tax asset and deferred tax liability are as follows:

                                                          At   September 30,
(Dollars in thousands)                                   1996         1995


Deferred tax asset:
     Allowance for loan losses                             $956         $1,436
     Deposit insurance assessment                         1,330             --
     Deferred loan fees                                      --            136
     Purchase accounting adjustments                         85            107
     Deferred compensation                                  254            192
     Pension                                                183            180
     Early retirement contribution                           26             35
     Purchased mortgage servicing rights                     66             25
     Unrealized loss on investment securities
        available-for-sale                                   --             90
     Other                                                  239            225


          Total                                           3,139          2,426
Valuation reserve                                            --            (18)
Gross deferred tax asset                                 $3,139         $2,408


Deferred tax liability:
     Pension                                               $167           $134
     Depreciation                                           491            677
     Originated mortgage servicing rights                   544            164
     Purchase accounting adjustments                        168            233
     Excess servicing rights                                 20             34
     Deferred loan origination expense                      401            330
     Unrealized gain on investment securities
        available-for-sale                                    2             --
     Other                                                   --             60
Gross deferred tax liability                              1,793          1,632


Deferred income tax asset, net                           $1,346          $ 776



         On  August  20,  1996,  President  Clinton  signed  into law the  Small
Business  Job  Protection  Act of 1996 which  included the repeal of the special
thrift bad debt provisions. Although the percentage of taxable


                                       63

<PAGE>



income method bad debt  deduction  will no longer be available to the Bank,  the
tax requirement to invest in certain  qualifying  types of investments and loans
has been eliminated,  thus providing  greater freedom to the Bank in structuring
its balance sheet to maximize return.

         The Company has not provided  deferred  income taxes for the Bank's tax
return reserve for bad debts that arose in tax years beginning  before September
30, 1988 because it is not  expected  that this  difference  will reverse in the
foreseeable  future. The cumulative net amount of temporary  differences related
to the reserve for bad debts for which deferred taxes have not been provided was
approximately  $10.3 million at September 30, 1996. If the Company does not meet
the remaining  income tax  requirements of Internal Revenue Code section 593, as
amended by the Small Business Job Protection Act of 1996, the Bank could incur a
tax liability for the previously  deducted tax return loan losses in the year in
which such  requirements  are not met.  This  potential  liability  for which no
deferred  income taxes have been provided was  approximately  $3.6 million as of
September 30, 1996.

         Realization of the net deferred tax asset is supported by the Company's
tax history.  Management  believes  that the existing net  deductible  temporary
differences  that give rise to the net  deferred  income tax asset will  reverse
during periods in which the Company  generates net taxable income.  For the year
ending September 30, 1996 the Company  generated taxable income of approximately
$6.5 million. In addition,  gross deductible temporary  differences are expected
to  reverse  in  periods  during  which  offsetting   gross  taxable   temporary
differences are expected to reverse. It should be noted,  however,  that factors
beyond management's  control,  such as the general state of the economy and real
estate values,  can affect future levels of taxable income and that no assurance
can be given that  sufficient  taxable  income will be generated to fully absorb
gross deductible temporary differences.

         The Company's  effective  tax rates differ from the  statutory  federal
income tax rate for the following principal reasons:
<TABLE>
<CAPTION>
                                                                                     Years ended
                                                                                    September 30,
                                                                      1996              1995              1994

<S>                                                                   <C>               <C>              <C>
Statutory federal income tax rate                                     34.0%             34.0%            34.0%

Items affecting federal income tax rate:
     State tax expense                                                 4.2               4.2              3.7
     Internal Revenue Service settlement                                --              (4.5)              --
     Amortization of excess of cost over net assets acquired           2.0               1.6              1.8
     Low income housing tax credit                                    (1.7)              --                --
     Change in valuation reserve                                      (0.3)              0.1             (0.9)

     Other, net                                                        0.1               0.5              0.1


Effective federal  income tax rate                                    38.3%             35.9%            38.7%
</TABLE>


 (11) Stockholders' Equity

         In  connection  with the Bank's  conversion  to a federal stock savings
bank and FS's conversion to a stock savings  association,  a liquidation account
was established for the benefit of eligible deposit account holders in the event
of a complete  liquidation.  At September  30, 1996,  the amount of the combined
liquidation account was approximately $1.2 million (unaudited).


                                       64

<PAGE>




         On May 23, 1996,  Eastern's Board of Directors declared a three-for-two
stock split in the form of a 50 percent stock  dividend.  The  distribution  was
made on June 19, 1996 to holders of record of the  Company's  Common Stock as of
the close of business on June 5, 1996.  All earnings per share,  dividends,  and
share information has been adjusted to reflect this stock split.

         The OTS prohibits the Bank from paying  dividends if the effect thereof
would cause decline in regulatory  capital to a level below  required  minimums,
reduction of net worth below the amount required for the liquidation account, or
violation of other regulatory requirements.  The Bank was in compliance with all
regulatory capital requirements at September 30, 1996.

         The  Bank  is  subject  to  various  regulatory  capital   requirements
administered  by  federal  banking  agencies.  Failure to meet  minimum  capital
requirements   can  initiate   certain   mandatory   (and  possibly   additional
discretionary)  actions by regulators  that, if undertaken,  could have a direct
material  effect on the Bank's  financial  statements.  Under  capital  adequacy
guidelines and the regulatory  framework for prompt corrective  action, the Bank
must meet specific capital guidelines that involve quantitative  measures of the
Bank's assets,  liabilities,  and certain  off-balance-sheet items as calculated
under  regulatory   accounting   practices.   The  Bank's  capital  amounts  and
classification are also subject to qualitative judgments by the regulators about
components, risk weightings, and other factors.

         Quantitative  measures  established  by  regulation  to ensure  capital
adequacy  require the Bank to maintain  minimum amounts and ratios (set forth in
the table below) of total and Tier I capital (as defined in the  regulations) to
risk weighted assets (as defined), and of Tier I capital (as defined) to average
assets (as defined).  Management  believes,  as of September 30, 1996,  that the
Bank meets all capital adequacy requirements to which it is subject.

         As of September  30, 1996,  the most recent  notification  from the OTS
categorized  the  Bank  as well  capitalized  under  the  framework  for  prompt
corrective action. To be categorized as well capitalized, the Bank must maintain
minimum total risk-based,  Tier I risk-based,  and Tier I leverage ratios as set
forth in the table.  There are no conditions  or events since that  notification
that management believes would cause a change in the Bank's categorization.

         The Bank's  actual  capital  amounts  and ratios are  presented  in the
following table.

<TABLE>
<CAPTION>
                                                                                                    To Be Well
                                                                                                 Capitalized Under
                                                                      For Capital                Prompt Corrective
                                          Actual                       Adequacy                  Action Provisions
- ------------------------------------------------------------------------------------------------------------------------------


                                      Amount      Ratio          Amount             Ratio          Amount       Ratio
- ------------------------------------------------------------------------------------------------------------------------------
<S>                                     <C>                          <C>                         <C>

As of September 30, 1996:
Total Capital
   (to risk weighted assets)            $59,952   12.5%              $38,276  >=   8.0%          $47,845   >=    10.0%
Tier I capital
   (to risk weighted assets)             56,152   11.7                19,134  >=   4.0            28,707   >=     6.0
Tier I capital
   (to average assets)                   56,152    6.8                33,221  >=   4.0            23,922   >=     5.0






                                       65

<PAGE>



 (12) Employee Benefit Plans

         The  Company  has a defined  contribution  plan and an  employee  stock
ownership   plan,  the  Eastern   Bancorp,   Inc.  401(k)  and  ESOP  Plan,  for
substantially all of the Bank's employees. Company contributions to the plan are
discretionary  and are  based on  annual  profitability.  Participants  may make
voluntary  contributions  within  limits  prescribed by the plan's 401(k) and by
regulations  under Section  401(k) of the Internal  Revenue Code and the Company
will match half of the first six  percent of  compensation  contributed.  During
fiscal 1996,  the Company  made  $231,000  and  $147,000 in  discretionary  plan
contributions  to the 401(k) and ESOP,  respectively,  compared to $311,000  and
$185,000 in fiscal 1995 and $279,000  and  $166,000 in fiscal 1994.  The Company
also  made  matching  contributions  to the  participant's  401(k)  accounts  of
approximately  $167,000,  $107,000, and $108,000 during fiscal years 1996, 1995,
and 1994,  respectively.  Contributions to the ESOP are used to purchase Company
shares that are then  allocated  to eligible  employees.  Dividends on allocated
shares  are used to  purchase  additional  shares  that are  then  allocated  to
eligible  participants.  At  September  30,  1996,  the shares  held by the ESOP
amounted to 89,286, all of which were allocated to ESOP participants.

         In 1986, VFB established a supplemental  deferred compensation plan for
directors and certain former  officers of VFB. Under the plan, a participant or,
in the  event of his or her  death,  his or her  designated  beneficiary,  would
receive  fixed annual  payments for fifteen years  following  the  participant's
retirement or death, as the case might be. The plan was established  pursuant to
a  recommendation   by  a  life  insurance  company  and  insurance  agents  who
represented  to VFB  that  the  purchase  of  life  insurance  on the  lives  of
participants  in the  program  would  result in life  insurance  proceeds to VFB
sufficient to fund VFB's  obligations  under the plan at no cost to VFB.  During
fiscal 1989, VFB discovered that the program  presented by the insurance  agents
was based on  assumptions  that were  unjustified  and  unlikely to occur,  as a
result of which the return on the policies was  insufficient to fully fund VFB's
obligations  under the plan. In December 1989,  VFB instituted  suit against the
insurance  company  and the  insurance  agents  who  made  the  above-referenced
representations to VFB. The Bank and the defendants have settled the lawsuit. In
December 1992, VFB reached a resolution  with certain  director  participants in
this plan.  Under the resolution,  VFB returned to director  participants  their
original amounts deferred over a three-year  period,  beginning in January 1993.
In return,  the director  participants  released VFB from any liability from the
plan.  As of September  30, 1993,  all but three  director  participants  of the
original twelve accepted this resolution.  Under the resolution, VFB retains the
option of keeping in force life insurance policies on the participants.  The net
present value of these policies  currently  exceeds the cost of this resolution.
All director participants have since reached an agreement with VFB.

         All eligible officers and employees of the Company,  if they so choose,
are covered by a  self-insured  health and dental plan. The cost of this program
was $354,000  during  fiscal 1996,  $427,000  during  fiscal 1995,  and $489,000
during fiscal 1994.

         Prior to the FS-VFB Merger,  all eligible  officers and employees of FS
were  included  in  a  non-contributory   pension  plan  provided  by  FS  as  a
participating employer of the Financial Institutions Retirement Fund (FIRF). The
FIRF does not segregate the assets or liabilities by participating employer and,
accordingly,  disclosure of accumulated  vested and non-vested  benefits and net
assets available for benefits  required by SFAS No. 87 is not possible.  Pension
expense  amounted to  approximately  $121,000 and $216,000 for each of the years
ended  September  30, 1995 and 1994,  respectively.  FS  instituted an executive
supplemental  insurance  and  retirement  plan in 1988 under which an  executive
officer  receives a retirement  benefit  based upon  compensation  and length of
service. Life insurance policies were purchased of which the Bank is the owner.



                                       66

<PAGE>



(13) Financial Instruments with Off-Balance-Sheet Risk

         The Bank is party to financial instruments with  off-balance-sheet risk
in the normal course of business to meet the financing  needs of their customers
and to  reduce  its own  exposure  to  fluctuations  in  interest  rates.  These
financial  instruments include commitments to extend credit,  standby letters of
credit,  credit lines,  loans sold with recourse and  commitments to sell loans.
Such instruments  involve,  to varying degrees,  elements of credit and interest
rate risk in excess of the  amount  recognized  in the  statement  of  financial
condition.  The contract or notional  amounts of these  instruments  reflect the
extent  of  involvement  the  Bank  has  in  particular   classes  of  financial
instruments.

         The Bank's  exposure to credit loss in the event of  nonperformance  by
the other party to the financial  instrument  for  commitments to extend credit,
standby  letters of credit,  and loans sold with recourse is  represented by the
contractual notional amount of those instruments.  The Bank uses the same credit
policies  in  making  commitments  and  conditional  obligations  as they do for
on-balance-sheet instruments.

         Unless noted otherwise,  the Bank does not require  collateral or other
security to support financial instruments with credit risk.


</TABLE>
<TABLE>
<CAPTION>
                                                                                  At September 30,
         (Dollars in thousands)                                               1996               1995


         <S>                                                                 <C>              <C>
         Financial  instruments  with  off-balance-sheet  risk:  Commitments  to
              extend credit:
                  Residential mortgage - fixed rate                          $12,747          $12,499
                  Residential mortgage - variable rate                         3,295            2,736
                  Consumer - fixed rate                                          855              517
                  Consumer - variable rate                                     1,044            1,814
                  Commercial - fixed rate                                        974              523
                  Commercial - variable rate                                   5,643            4,719
                  Standby letters of credit                                    1,257            2,328
                  Unused credit lines, including unused
                      portions of equity lines of credit                      67,653           63,969
              Loans sold with recourse                                            --               --
              Commitments to sell loans                                       17,437           10,112
              Commitments to buy loans                                            --                1



         Commitments  to extend  credit are  agreements to lend to a customer as
long as there is no  violation of any  condition  established  in the  contract.
Commitments  generally have fixed expiration dates or other termination  clauses
and may require payment of a fee by the customer.  Since many of the commitments
are expected to expire without being drawn upon, the total commitment amounts do
not  necessarily   represent  future  cash  requirements.   The  Bank  evaluates
customers'  credit-worthiness  on a case-by-case basis. The amount of collateral
obtained if deemed  necessary  by the Bank upon  extension of credit is based on
management's credit evaluation of the counter-party.  Collateral held varies but
may include real estate; accounts receivable;  inventory;  property,  plant, and
equipment; and income-producing commercial properties.

         Standby  letters of credit are  conditional  commitments  issued by the
Bank  to  guarantee  the  performance  of a  customer  to a third  party.  Those
instruments are primarily issued to support private borrowing arrangements.  The
credit risk  involved in issuing  letters of credit is  essentially  the same as
that involved in extending loans to customers.


                                       67

<PAGE>




         The Bank  originates a variety of  adjustable-rate  loans with interest
rate caps and floors. Interest rate caps and floors on loans written by the Bank
enable customers to transfer, modify, or reduce their interest rate risk.

         Forward  commitments  to sell mortgage  loans are contracts the Company
enters into for the purpose of reducing the interest rate risk  associated  with
originating loans held for sale. Risks may arise from the possible  inability of
the Company to originate loans to fulfill the contracts.

         Most of the Bank's business  activity is with customers  located within
Vermont and New Hampshire. A significant amount of the Bank's assets are secured
by real estate with no industry concentrations.

 (14) Fair Values of Financial Instruments

         The  following  disclosure  of the  estimated  fair value of  financial
instruments  is made in  accordance  with  the  requirements  of SFAS  No.  107,
"Disclosures About Fair Value of Financial Instruments."

         The  following  methods  and  assumptions  were used by the  Company in
estimating fair values of its financial instruments:

         The  respective  carrying  values  of  certain  financial   instruments
approximated  their  fair value as they were  short-term  in nature or they were
payable  on  demand.  These  include,  "Cash  and due from  banks,"  "short-term
investments," and non-certificate deposit accounts.

         Investment and mortgage backed  securities:  Fair values for investment
and  mortgage  backed  securities  were  based on quoted  market  prices,  where
available. If quoted market prices were not available, fair values were based on
quoted market prices of comparable instruments.

         FHLB stock:  The carrying amount reported in the statement of condition
approximates  fair value. If the stock is redeemed,  the Company will receive an
amount equal to the par value of the stock.

         Loans:  The fair value of loans  including loans sold with recourse was
determined using  discounted cash flow analysis,  using interest rates currently
being offered by the Company to discount future cash flows to present value. The
fair  value  of   non-accrual   loans  was  estimated   using  a  discount  rate
substantially  higher  than the rates used for  performing  loans to reflect the
increased credit risk.

         Off-balance-sheet  instruments:  The fair value of  mortgage  servicing
rights was estimated  using  discounted  cash flow  analysis.  The fair value of
commitments to extend credit or sell loans was based on quoted market prices for
comparable instruments.

         The fair values of the unused portion of lines of credit and letters of
credit are based on fees currently charged to enter into similar  agreements and
were  estimated to be the fee  charged.  Commitments  to originate  non-mortgage
loans were  short-term and were at current market rates and estimated to have no
fair value.

         Financial Liabilities:  The fair value of certificates of deposit, FHLB
term advances,  and repurchase  agreements were estimated using  discounted cash
flow analysis  using rates  currently  being offered by the Company and the FHLB
for comparable instruments.



                                       68

<PAGE>



     Limitations:  The  estimates  of fair value of financial  instruments  were
based on  information  available  at  September  30, 1996 and 1995,  and are not
indicative of the fair market value of those instruments at the date this report
is published.  These estimates do not reflect any premium or discount that could
result from  offering for sale at one time the  Company's  entire  holdings of a
particular financial  instrument.  Because no market exists for a portion of the
Company's  financial  instruments,  fair value estimates were based on judgments
regarding future expected loss experience,  current  economic  conditions,  risk
characteristics  of various  financial  instruments,  and other  factors.  These
estimates  are  subjective  in nature and involve  uncertainties  and matters of
significant judgment and therefore cannot be determined with precision.  Changes
in assumptions could significantly affect the estimates.

         Fair value  estimates  are based on existing on- and  off-balance-sheet
financial  instruments  without  attempting to estimate the value of anticipated
future business and the value of assets and liabilities  that are not considered
financial   instruments.   Significant  assets  and  liabilities  that  are  not
considered  financial  instruments  include real estate acquired by foreclosure,
the deferred income tax asset, office properties and equipment, and core deposit
and  other  intangibles.  In  addition,  the tax  ramifications  related  to the
realization of the unrealized gains and losses can have a significant  effect on
fair value estimates and have not been considered.

         The  estimation  methodologies  used,  book values and  estimated  fair
values for the Bank's financial instruments follows.

</TABLE>
<TABLE>
<CAPTION>
                                                                              At September 30,
                                                                            1996                             1995

- -----------------------------------------------------------------------------------------------------------------------------------
                                                                  Carrying          Estimated          Carrying         Estimated
(Dollars in thousands)                                             amount          fair value           amount         fair value
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                   <C>               <C>                <C>              <C>
Financial assets:

       Cash and due from banks                                         $27,766           $27,766            $19,862          $19,862
       Short-term investments                                           12,043            12,043             11,099           11,099
       Investment and mortgage backed securities                       293,658           284,824            316,569          311,137
       FHLB stock                                                        9,283             9,283              9,283            9,283
       Loans, net                                                      488,786           483,161            453,992          454,890
       Accrued interest receivable                                       5,073             5,073              5,492            5,492
       Mortgage servicing rights                                         3,061             5,249              1,675            4,923

Financial liabilities:

       Deposits                                                       $641,286          $642,779           $616,350         $616,514
       Advances from FHLB                                              153,636           153,303            136,632          136,042
       Securities sold under areement to repurchase                         --                --             24,855           24,750
       Capital lease obligation                                            273               270                395              388
- ------------------------------------------------------------------------------------------------------------------------------------
Off-balance-sheet instruments:

       Commitments to extend credit                                        $--               $15                $--            $(19)
       Commitments to sell loans                                            --                14                 --                3
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

 (15) Litigation

         At September 30, 1996,  the Company was involved in various  claims and
legal  actions  arising in the normal  course of its  business.  The outcomes of
these claims and actions are not presently determinable; however, in the opinion
of the Company's management,  after consulting with the Company's legal counsel,
the  ultimate  disposition  of these  matters is not expected to have a material
adverse effect on the Company's financial condition or results of operations.

 (16) Stock Option Plans


                                       69

<PAGE>




         The Board of  Directors  of the Company  adopted the 1984 Stock  Option
Plan effective  simultaneously  with the Bank's conversion to a stock charter in
November 1983.  Upon formation of the Company,  all  outstanding  options of the
Bank were automatically  converted to options of the Company. A total of 189,015
shares of authorized but unissued  common stock has been reserved under the 1984
Stock Option Plan. This plan is no longer available for grant.

         In April 1987,  the Board of Directors of the Company  adopted a second
stock option plan,  in addition to and separate from the 1984 Stock Option Plan,
which was approved by stockholders at the 1988 annual meeting of stockholders. A
total of 532,500  authorized  but  unissued  shares of Company  common  stock is
reserved  for  issuance  under the 1987 Stock  Option  Plan all of which  remain
eligible for future grant under such plan.

         Under the terms of the plans,  options are granted at not less than the
fair market  value of the shares at the date of grant and may not have a term of
more than ten years.  Options may generally be exercised at such time during the
term as is deemed  appropriate by the  Compensation  and Option Committee of the
Board of Directors.

         Options  exercisable  at  September  30, 1996  totaled  394,425  with a
weighted average option price per share of $10.34.

         Information with regard to the stock option plans follows:
<TABLE>
<CAPTION>
                                                   Number of             Weighted average option
                                                 option shares               price per share
- --------------------------------------------------------------------------------------------------------------
<S>                                                 <C>                         <C>    
Outstanding at September 30, 1993                   441,939                     $  9.04
Granted                                              38,250                       12.04
Exercised                                           (26,514)                       5.69
Cancelled                                           (21,000)                       9.67
- --------------------------------------------------------------------------------------------------------------
Outstanding at September 30, 1994                   432,675                        9.50
Granted                                              10,500                       14.09
Exercised                                            (4,050)                       9.17
- --------------------------------------------------------------------------------------------------------------
Outstanding at September 30, 1995                   439,125                        9.61
Granted                                              34,125                       16.13
Exercised                                           (77,100)                       8.76
Cancelled                                            (1,725)                      10.54
- --------------------------------------------------------------------------------------------------------------
Outstanding at September 30, 1996                   394,425                     $ 10.34
- --------------------------------------------------------------------------------------------------------------
</TABLE>

            A summary of the options by maturity follows:

     Expiring during the            Number of          Weighted average option
  year ended September 30,        option shares           price per share


           1997                      30,600                  $16.05


           1998                       7,500                    9.50
           1999                      32,400                    9.17
           2000                      31,500                    5.83
           2001                          --                      --


                                       70

<PAGE>



           2002                      18,000                    3.72
           2003                     191,925                    9.46
           2004                      38,250                   12.04
           2005                      32,250                   15.26
           2006                      12,000                   16.67
                                    394,425                  $10.34




(17) Restructuring and  FS-VFB Merger-Related Charges

         In May 1995, the Company announced plans to merge its subsidiary banks,
Vermont  Federal Bank,  FSB, and First Savings of New  Hampshire.  The two banks
operated as separate legal entities  during fiscal 1995, and began  operating as
one  bank  on  October  1,  1995.  The  Company's  restructuring  plan  included
consolidation of operational support functions that were completed during fiscal
1996.


                                       71
<PAGE>



         During fiscal 1995, the Company  provided for $839,000 in restructuring
charges  associated  with the  FS-VFB  Merger.  A summary  of the  charges is as
follows:

(Dollars in thousands)


Separation and benefits                           $351
Obsolete supplies and equipment                    334
Consulting                                          71
Legal                                               28
Contract termination penalties                      23
Accounting                                          19
OTS filing fee                                       8
Miscellaneous                                        5
- ------------------------------------------------------
         Total                                    $839



         At September  30,  1995,  the  remaining  restructuring  liability  was
$330,000.  This balance consisted of $307,000 of accrued separation and benefits
expense and $23,000 of accrued contract termination penalties.
At September 30, 1996, the restructuring liability no longer existed.

         During   fiscal   1995,   the  Company  also   incurred   other  FS-VFB
Merger-related  expenses  of  $190,000  such  as  startup  expenses,  technology
updates, and miscellaneous expenses.

         During fiscal 1996's first quarter,  the Company  incurred other FS-VFB
Merger-related  expenses of $401,000  due to  contractual  obligations  from the
change in control of FS.

 (18) Eastern Bancorp, Inc. (Parent Company Only)
        Financial Information
<TABLE>
<CAPTION>
 Statements of Financial Condition                                                   At September 30,
(Dollars in thousands, except per share data)                                     1996              1995


<S>                                                                            <C>               <C>
Assets
Cash                                                                           $    52           $    60
Short-term investments                                                             665               584
Investment in subsidiaries                                                      60,279            58,657
Investment securities                                                            2,777             1,525
Accrued interest  receivable                                                       414               227
Other assets                                                                       563               634
         Total assets                                                          $64,750           $61,687


Liabilities and Stockholders' Equity
Liabilities:
     Accrued federal income taxes                                              $   102           $    17
     Other liabilities                                                             701               506
     Accounts payable to subsidiaries                                              367               181
         Total liabilities                                                       1,170               704


Stockholders' equity:
     Preferred stock, $0.01 par value: 1,000,000 shares
         authorized, no shares issued and outstanding                               --                --
     Common stock, $0.0067 par value: 5,000,000 shares authorized;


                                       72

<PAGE>



         4,095,549 shares issued at September 30, 1996 and
         4,095,549 shares issued at September 30, 1995                              27                27
     Additional paid-in capital                                                 36,398            36,196
     Retained income  (substantially restricted)                                30,138            28,629
     Unrealized gain (loss) on securities available-for-sale, net                    6              (175)
     Treasury stock (at cost), 444,015 shares at September 30, 1996,
         and 522,325 shares at September 30, 1995                               (2,989)           (3,694)
         Total stockholders' equity                                             63,580            60,983


         Total liabilities and stockholders' equity                            $64,750           $61,687
</TABLE>




                                       73

<PAGE>

<TABLE>
<CAPTION>
                                                                                             Years ended September 30,
(Dollars in thousands)                                                              1996              1995         1994


<S>                                                                              <C>               <C>          <C>
Statements of Operations
Interest on investment and mortgage backed securities                            $   334           $   282      $   170


     Total interest income                                                           334               282          170
Net operating expenses                                                             1,623             1,476        1,290


     Loss before federal and state taxes, dividends, and equity in
        undistributed earnings of subsidiaries                                    (1,289)           (1,194)      (1,120)
Federal and state tax benefit                                                        571               671          508


     Loss before dividends and equity in undistributed
        earnings of subsidiaries                                                    (718)             (523)        (612)
Dividends from subsidiaries                                                        2,729             1,501        1,160
Equity in undistributed net income of subsidiaries                                 1,293             3,217        3,111
     Net income                                                                   $3,304            $4,195       $3,659
</TABLE>


<TABLE>
<CAPTION>

                                                                                          Years ended September 30,
(Dollars in thousands)                                                              1996              1995             1994


<S>                                                                               <C>               <C>              <C>
Statements of Cash Flows
Cash flows from operating activities:
Net income                                                                        $3,304            $4,195           $3,659
     Adjustments to reconcile net income to net cash provided
           by operating activities:
     Equity in undistributed (earnings) of subsidiaries:
         VSC                                                                         296               777              228
         VFB                                                                      (1,589)           (3,606)          (2,765)
         Rockingham                                                                   --              (388)            (574)
     Amortization of fees, discounts, and premiums                                   (10)              (83)             (23)
     (Increase) decrease in other assets                                              71              (215)             283
     (Increase) in accrued interest receivable                                      (187)             (164)             (56)
     (Increase) decrease in net accounts receivable to subsidiaries                  186               245             (170)
     Increase in other liabilities                                                   195                96                6
     (Decrease) in deferred federal income taxes                                     (11)             (183)              --
     Increase (decrease) in accrued federal income taxes                              85              (490)             507
           Total adjustments                                                        (964)           (4,011)          (2,564)


Net cash provided by operating activities                                          2,340               184            1,095


Cash flows from investing activities:
     Investment in subsidiary                                                         --              (200)              --
     Loans to subsidiary, net of repayments                                         (145)               80             (763)
     (Increase) decrease in short-term investments                                   (81)              (38)             557
     Investment and mortgage backed securities purchases                          (4,484)           (4,418)          (3,265)
     Proceeds from maturities and returns of principal                             3,250             4,706            1,949
Net cash provided (used) by investing activities                                  (1,460)              130           (1,522)


Cash flows from financing activities:
     Net proceeds from exercise of stock options and sale of
         treasury stock                                                              907               403              431
     Dividends paid                                                               (1,795)             (863)            (353)
Net cash provided (used) by financing activities                                    (888)             (460)              78


Net (decrease) in cash                                                                (8)             (146)            (349)
Cash at beginning of year                                                             60               206              555
Cash at end of year                                                                  $52               $60             $206


Cash paid:
     Federal and state taxes                                                      $2,200            $2,023           $1,100
</TABLE>



     The parent only  statements  of  stockholders'  equity are identical to the
consolidated  statements  of  stockholders'  equity  and,  therefore,   are  not
reprinted here.

                                       74

<PAGE>


(19) Unaudited Quarterly Information
<TABLE>
<CAPTION>
                                                                           Year ended September 30, 1996
(Dollars in thousands, except per share data)                First quarter  Second quarter     Third quarter      Fourth quarter
<S>                                                            <C>             <C>                 <C>                 <C>    
Total interest income                                          $15,476         $15,177             $15,007             $15,613
Net interest income                                              6,902           7,175               7,244               7,612
Provision for loan losses                                          435             300                 100                  60
Non-interest income                                              3,069           2,534               2,475               3,195
Non-interest expense(a)                                          7,193           7,032               7,483              12,170
Net income                                                       1,487           1,506               1,309                (998)
Earnings per share                                                0.39            0.40                0.34              ( 0.27)
</TABLE>


<TABLE>
<CAPTION>
                                                                           Year ended September 30, 1995
(Dollars in thousands, except per share data)                First quarter  Second quarter      Third quarter     Fourth quarter


<S>                                                            <C>             <C>                 <C>                 <C>    
Total interest income                                          $14,322         $14,795             $15,272             $15,709
Net interest income                                              7,008           6,981               6,907               6,984
Provision for loan losses                                          260             699                 566                 297
Non-interest income                                              2,256           2,463               2,366               2,932
Non-interest expense(b)                                          7,015           7,387               8,243               6,888
Net income                                                       1,200           1,083                 207               1,705
Earnings per share                                                0.33            0.29                0.06                0.45
</TABLE>


(a)  Fourth  quarter  results  include a $3.8  million  non-recurring  charge to
recapitalize SAIF.
(b) Third quarter  non-interest  expense  increased due primarily to $839,000 in
restructuring charges and $190,000 in other merger-related expenses. See note 17
of the  notes to  consolidated  financial  statements  for  further  information
regarding restructuring charges.

(20)  Subsequent Event

         On November 13, 1996, the Company entered into an Agreement and Plan of
Reorganization  (the Merger  Agreement) by and among the Company,  the Bank, and
Vermont Financial Services Corp., a Delaware corporation (VFSC). Pursuant to the
Merger  Agreement,  the Company  will merge with and into VFSC and the Bank will
become a wholly-owned subsidiary of VFSC (the Merger).  Subject to certain price
adjustment  provisions,  under the terms of the Merger Agreement,  the Company's
shareholders  will receive  stock and/or cash equal to the sum of $7.25 plus the
product of 0.49 times the average  closing bid price of VFSC common  stock for a
twenty-day period ending shortly before the effective time of the Merger.  Based
on a twenty-day  average  closing bid price of VFSC common stock at the November
13,  1996 of $34.66,  the  Company's  shareholders  would be entitled to receive
stock and /or cash  equal to  approximately  $24.23 for each share of the of the
Company's  common  stock.  The Merger is expected to be  completed  in mid 1997.
Consummation of the Merger is conditioned,  among other things, upon stockholder
approval and regulatory approval.



                                       75

<PAGE>









INDEPENDENT AUDITORS' REPORT

The Board of Directors and Stockholders
Eastern Bancorp, Inc.:

We have audited the accompanying  consolidated statements of financial condition
of Eastern Bancorp, Inc. and subsidiaries as of September 30, 1996 and 1995, and
the related  consolidated  statements of operations,  stockholders'  equity, and
cash flows for each of the years in the  three-year  period ended  September 30,
1996. These  consolidated  financial  statements are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
consolidated financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  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 Eastern Bancorp,
Inc.  and  subsidiaries  as of September  30, 1996 and 1995,  and the results of
their  operations  and their cash flows for each of the years in the  three-year
period  ended  September  30,  1996,  in  conformity  with  generally   accepted
accounting principles.

As discussed in note 1 of the notes to the  consolidated  financial  statements,
during 1995 the Company adopted Statement of Financial  Accounting Standards No.
122,  "Accounting for Mortgage  Servicing Rights, an Amendment of FASB Statement
No. 65."




KPMG Peat Marwick LLP

Boston, Massachusetts
November 8, 1996, except as to note 20,
which is as of
November 13, 1996



                                       76

<PAGE>



Directors and Executive Officers of the Registrant

         Set forth below is certain information regarding the Board of Directors
of Eastern Bancorp.
<TABLE>
<CAPTION>

                                                  Director         For Term           Position(s) held
Continuing Directors:            Age (a)          Since (b)        Expiring          with the Company
- ---------------------            -------          ---------        --------          ----------------
<S>                                   <C>           <C>              <C>              <C>
John A. Cobb                          52            1988             1999             Director, President and
                                                                                      Chief Executive Officer
                                                                                      of Eastern Bancorp
                                                                                      Vice Chair and Chief
                                                                                      Executive Officer of
                                                                                      Vermont Federal  Bank

E. David Humphrey                     54            1992             1997             Director and Executive
                                                                                      Vice President of
                                                                                      Eastern Bancorp
                                                                                      President and Chief
                                                                                      Operating Officer of
                                                                                      Vermont Federal Bank

W. Stevens Sheppard                   66            1989             1998             Chair of the Board

John K. Dwight                        52            1989             1998             Director

Michael D. Flynn                      57            1991             1997             Director

John S. Kimbell                       50            1993             1997             Director

Garry T. Melia                        54            1987             1997             Director

Mary Alice McKenzie                   39            1991             1999             Director

Ernest A. Pomerleau                   49            1990             1999             Director

James M. Sutton                       55            1995             1998             Director

- -------------------------------------
(a)      At December 31, 1996.

(b)      The  dates  shown  include   service  as  directors  of  the  Company's
         subsidiary,  Vermont Federal Bank, FSB, in the case of Ms. McKenzie and
         Messrs. Cobb, Humphrey and Pomerleau.
</TABLE>

         The business  background  of each member of the Board of Directors  for
the past five years follows.

         Michael D. Flynn, C.P.A. is Managing Partner of the Burlington, Vermont
Certified  Public  Accounting  firm of  Gallagher,  Flynn & Company and has been
associated  with the largest  independent  CPA firm in Vermont since 1972. He is
treasurer  and a director of the Vermont  Business  Roundtable  and chair of the
Board of Advisors for the School of Business Administration of the University of
Vermont.  Mr.  Flynn has served as Chair of the  Vermont  Chamber  of  Commerce,
President of the Lake Champlain Chamber of


                                       77

<PAGE>



Commerce,  and is a member of the Board of Trustees of  Champlain  College.  Mr.
Flynn  holds a B.A.  from Colby  College  and an M.B.A.  from  Harvard  Business
School.

         E.  David  Humphrey  joined  the Bank on  November  30,  1991 and began
serving  as its  president  during  fiscal  1992  and  serves  on its  board  of
directors.  Before  joining the Bank,  he served as president,  chief  executive
officer,  and a director of Eureka  Savings Bank in Overland  Park,  Kansas from
1988 through 1991. He holds a B.S. in Business Administration from West Virginia
University.


                                       78

<PAGE>








         John S. Kimbell is the President and Chief Executive Officer of Vermont
Gas Systems,  Inc. Prior to joining  Vermont Gas in 1989, he served as Assistant
Vice President and subsequently as Vice President of  Elizabethtown  Gas Company
in New Jersey.  He is  currently  Chair and  Director  of the  Vermont  Business
Roundtable, and Vice Chair of the New England Gas Association. Mr. Kimbell holds
a B.A. in Human  Relations  from Salem  College in Salem,  West  Virginia and an
M.B.A. from Fairleigh Dickinson University in New Jersey.

         Garry T. Melia is the  managing  partner of Melia & Osol, a law firm in
Worcester,  Massachusetts.  Mr. Melia is a member of both the  Massachusetts and
Florida  Bar  Associations.  He  is  also  President  and  Director  of  several
Massachusetts business corporations.  From December 1987 through September 1995,
Mr.  Melia  served  on the  Board  of  Directors  of each of First  Savings  and
Rockingham.  Mr.  Melia  holds a Bachelors  degree  from Salem State  College in
Salem, Massachusetts and a J.D. from the University of Miami in Miami, Florida.

         John A. Cobb was elected  president,  chief  operating  officer,  and a
director of the Company in August 1988, and in February 1989 Mr. Cobb became the
Company's chief executive  officer.  He also currently serves as chief executive
officer  and as a director  of the Bank.  He has a  Bachelors  degree  from West
Virginia University and is a Certified Public Accountant.

         Mary Alice  McKenzie is the  President  of  McKenzie's  L.L.C.,  a meat
company  located in Burlington,  Vermont.  She is a Director of the Bank and the
Central Vermont Public Service Company. Ms. McKenzie is also Director of, and on
the  Executive  Committee  of, the  Associated  Industries  of  Vermont.  She is
currently the Chair of the Board of the American Meat Institute. She is a member
of the  Governor's  Council of  Economic  Advisors  and the  Vermont  Technology
Council.  Ms.  McKenzie  holds a Bachelors of Business  Administration  from St.
Mary's College in Notre Dame,  Indiana and a J.D. from Valparaiso  University in
Valparaiso, Indiana.

         Ernest  A.   Pomerleau  is  President  of  Pomerleau   Real  Estate  in
Burlington,  Vermont.  He  currently  serves  as Chair of the  Board of  Vermont
Federal, is a member of the Executive Committee of Eastern Bancorp, and Chair of
its Compensation  Committee.  Mr.  Pomerleau  currently serves as a director for
Greater  Burlington  Industrial  Corporation.  Mr. Pomerleau  graduated from St.
Michael's College in Colchester, Vermont.

         John K. Dwight is currently  President,  Chief Executive Officer, and a
director  of Dwight  Asset  Management  Company,  Inc.  located  in  Burlington,
Vermont,   a  subsidiary  of  United  Asset  Management   Company,   in  Boston,
Massachusetts.  Upon  graduation from the University of North Carolina in Chapel
Hill in 1967 with a B.A. in English,  Mr.  Dwight  joined  Fidelity  Mutual Life
Insurance Company in Cincinnati,  Ohio, as a sales and pension consultant.  Upon
moving to  Vermont in 1975,  Mr.  Dwight  became a partner  in Brown  Bridgman &
Company,  offering  preferred  investment  vehicles for pension plans, and later
owned and  operated  John K. Dwight,  Inc.  and John K. Dwight Asset  Management
Company from 1985 through 1994 when such companies were acquired by United Asset
Management Company.

         W.  Stevens  Sheppard  was  elected to the Board in 1989 and  currently
serves as Chairman. He is an Administrator of Pequot Investment Advisors,  Inc.,
and an Advisory  Director of Berkshire Capital  Corporation.  Mr. Sheppard was a
Managing Director of Berkshire Capital  Corporation from March 1988 to June 1995
and,  prior to that,  a Managing  Director of  Financial  Institutions  Group in
Corporate  Finance,  specializing in the thrift and mortgage banking  industries
with Paine Webber.  Prior thereto,  he served as President and Director of Paine
Webber Real Estate Securities Inc., as well as a board member of a number


                                       79

<PAGE>



of Paine Webber  subsidiaries.  Mr.  Sheppard is a graduate of the University of
Virginia with a B.A. in Economics, and is a retired Naval Officer.

         James  M.  Sutton  was  elected  to the  Board of  Directors  effective
November 1, 1995. Mr. Sutton is the general partner of James M. Sutton Investors
Limited of Englewood, Colorado, President and Chief Executive Officer of Maxwell
Corporation,  an investment company  headquartered in Welch, West Virginia,  and
President  of  Monogram  Homes,  Inc.  of  Englewood,  Colorado,  a  residential
construction  firm. He currently  serves as President of Ameribank in Northfork,
West Virginia, and Chair of American Bankshares, Inc., a bank holding company in
Welch, West Virginia.  Mr. Sutton is a graduate of West Virginia University with
a B.S./B.A.  in Accounting.  He has completed the Graduate  School of Banking at
the  University  of  Wisconsin  in  Madison,  Wisconsin  and the  Small  Company
Management Program conducted by the Harvard Business School.

                        EXECUTIVE OFFICERS OF THE COMPANY

         The following table sets forth certain  information with respect to the
executive  officers of the Company at September 30, 1996.  All officers serve at
the  discretion  of the Board of  Directors,  and there are no  arrangements  or
understandings  regarding any such person's term of office as an officer, except
that Mr. Cobb has an employment  contract with the Company  pursuant to which he
serves as an officer of the Company and Mr. Humphrey has an employment  contract
with the Company and the Bank pursuant to which he serves as an officer of those
companies.

<TABLE>
<CAPTION>
                            Age at
                         September 30,
Name                         1996                Position(s) Held With the Company



<S>                           <C>                <C>
John A. Cobb                  52                 President and Chief Executive
                                                    Officer; Chief Executive Officer
                                                    of the Bank

E. David Humphrey             54                 Executive Vice President; President
                                                    and Chief Operating Officer
                                                    of the Bank

Janine K. Pinel               30                 Chief Financial Officer and Vice President

Robert K. Hamme               54                 Treasurer and Corporate Secretary;
                                                    Senior Vice President of the Bank
</TABLE>



         Information  concerning  the  principal  occupations  of the  executive
officers of the Company during at least the last five years is set forth below.

         John A. Cobb was elected  president,  chief  operating  officer,  and a
director of the Company in August 1988, and in February 1989 Mr. Cobb became the
Company's chief executive  officer.  He also currently serves as chief executive
officer  and as a director  of the Bank.  He has a  Bachelors  degree  from West
Virginia University and is a Certified Public Accountant.



                                       80

<PAGE>


         E. David  Humphrey  joined  the Bank on  November  30,  1991 and during
fiscal 1992 began serving as ts president and chief operating  officer.  He also
serves on the Bank's and the Company's  boards of directors.  Before joining the
Bank, he served as president,  chief executive officer, and a director of Eureka
Savings  Bank in  Overland  Park,  Kansas  from 1988  through  1991.  He holds a
Bachelor  of  Science  degree in  Business  Administration  from  West  Virginia
University.

         Janine K. Pinel  joined the Company in June 1994 as vice  president  of
accounting.  In February 1995, Mrs. Pinel became the chief financial  officer of
the  Company.  Prior to joining the  Company,  Mrs.  Pinel had been  employed by
Schering Plough  Corporation in New Jersey from April 1992 through February 1993
and by Ernst & Young  LLP from  August  1988  through  April  1992.  She holds a
Bachelor of Science  degree from Clemson  University  and is a Certified  Public
Accountant.  Mrs. Pinel is a member of the Vermont Society of CPAs, the American
Institute  of  CPAs,  the  Financial  Executives  Institute,  and  the  National
Association for Female Executives.

         Robert K. Hamme is a senior vice president, chief financial officer and
corporate  secretary  of the Bank.  He also serves as  treasurer  and  corporate
secretary of the Company.  Before  joining the Bank in March 1993,  he served as
senior vice president,  treasurer and corporate  secretary of Bank of Vermont in
Burlington,  Vermont.  He is a Certified Public  Accountant and a member of both
the Pennsylvania and Vermont Society of Certified Public Accountants.  Mr. Hamme
is a graduate of  Susquehanna  University,  with a Bachelor of Science degree in
Accounting.





                                       81



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission