CFX CORP
10-K, 1995-03-31
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: M I SCHOTTENSTEIN HOMES INC, DEF 14A, 1995-03-31
Next: VANGUARD REAL ESTATE FUND I /MA/, 10-K, 1995-03-31



                                  FORM 10-K
                     SECURITIES AND EXCHANGE COMMISSION
                           Washington, D. C. 20549

            ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                       SECURITIES EXCHANGE ACT OF 1934


For the fiscal year ended                     December 31, 1994
Commission file number                             0-15079

                               CFX CORPORATION
           (Exact name of registrant as specified in its charter)

STATE OF NEW HAMPSHIRE                       02-0402421
(State or other jurisdiction                 (I.R.S. Employer
of incorporation or organization)            Identification No.)

102 MAIN STREET
KEENE, NEW HAMPSHIRE                         03431
(Address of principal executive offices)     (Zip Code)

Registrant's telephone number, including 
 area code                                   (603) 352-2502

Securities registered pursuant to 
 Section 12(b) of the Act:                   Common Stock, $1.00 par value

Securities registered pursuant to 
 Section 12(g) of the Act:                   None

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

                       YES  [XX]             NO  [ ]

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the 
best of registrant's knowledge, in definitive proxy or information statements 
incorporated by reference in Part III of this Form 10-K or any amendment to 
this Form 10-K.             [X]

The aggregate market value of the voting stock held by non-affiliates of the 
registrant, based on the closing price on March 14, 1995, was $71,087,000. The 
foregoing figure does not reflect the registrant's Series A Preferred Stock 
which has no established trading market. Although directors and executive 
officers of the registrant were assumed to be "affiliates" of the registrant 
for the purposes of this calculation, this classification is not to be 
interpreted as an admission of such status.

As of March 14, 1995, 3,895,152 shares of the registrant's common stock were 
issued and outstanding.

                     DOCUMENTS INCORPORATED BY REFERENCE

The following documents, in whole or in part, are specifically incorporated by 
reference in the indicated Part of this Annual Report on Form 10-K:

<TABLE>
<CAPTION>
Document                                                                        Part

<S>                                                                             <S>
Annual Report to Shareholders for the Fiscal Year Ended December 31, 1994       II & IV
Proxy Statement for the 1995 Annual Meeting of Shareholders                     III
</TABLE>


                                   PART I

Item 1. Business

(a)  General Development of Business

      CFX CORPORATION (the "Company" formerly Cheshire Financial Corporation) 
is a New Hampshire corporation chartered in August 1986 for the purpose of 
becoming the bank holding company parent of Cheshire County Savings Bank 
("Cheshire"), a New Hampshire state-chartered savings bank with its principal 
place of business in Keene, New Hampshire.  Cheshire was organized under the 
laws of New Hampshire in 1897.

      The Company acquired 100% of the stock of Cheshire upon completion of 
its conversion from a New Hampshire-chartered mutual savings bank in February 
1987 (the "Conversion").  Upon completion of the Conversion, the Company's 
assets initially consisted of 100% of the stock of Cheshire and approximately 
70% of the net proceeds of the sale of the Company's common stock in a 
subscription offering made in connection with the Conversion.

      The Company issued a total of 4,000,000 shares of its common stock in 
connection with the Conversion.  The net proceeds to the Company from the 
subscription offering were $56,646,000.  From the net proceeds, $16,994,000 
was transferred to Cheshire to purchase all of the capital stock issued by 
Cheshire in the Conversion.  The funds were added to Cheshire's working 
capital and continued to be used for general business purposes.

      Subsequent to the Conversion, the Company acquired the Monadnock Bank 
("Monadnock"), a New Hampshire trust company headquartered in Jaffrey, New 
Hampshire, on May 31, 1988.  On April 30, 1990, the Company acquired all of 
the outstanding capital stock of The Valley Bank ("Valley"), a state-chartered 
commercial bank headquartered in Hillsborough, New Hampshire.  On June 22, 
1990, the Company acquired all of the outstanding capital stock of Village 
Savings Bank ("Village"), a state-chartered guaranty savings bank 
headquartered in Greenville, New Hampshire.  On October 18, 1990, Village was 
merged into Monadnock in order to eliminate an overlap of market areas between 
these two banking affiliates.  On September 6, 1991, Valley acquired certain 
assets and assumed all deposits of Family Bank and Trust ("Family"), a state 
chartered trust company headquartered in Allenstown, New Hampshire which had 
been declared insolvent by the New Hampshire Bank Commissioner and placed into 
receivership with the Federal Deposit Insurance Corporation.

      On July 12, 1993, the Company merged Monadnock into Cheshire to 
eliminate an overlap of market areas between these two banking affiliates.  On 
November 15, 1993, the Company merged Valley into Cheshire to create a single 
united bank with a greater array of products and services to better serve 
central and southwestern New Hampshire.  The resulting entity was renamed CFX 
BANK.  These mergers resulted in greater controls and operating efficiencies 
through the consolidation of administrative and operational functions.

   On September 1, 1993, Cheshire acquired the remaining 52.4% of the 
outstanding shares of Colonial Mortgage, Inc., a mortgage banking company 
headquartered in Amherst, New Hampshire, for $5,187,000, including $80,000 in 
acquisition costs.  Cheshire had previously owned 47.6% of this corporation, 
which is now known as CFX MORTGAGE, INC. ("CFX Mortgage").

      On December 9, 1993, the Company began operating a new subsidiary, CFX 
FUNDING L.L.C. ("Funding") specializing in small-ticket lease financing and 
securitization.  Funding is owned 51% by CFX Financial Services, Inc. (a 
wholly-owned subsidiary of CFX BANK), and owned 49% by Novel Leasing Limited 
(which is not affiliated with the Company).  The objective of Funding is to 
provide a lease financing and securitization program specializing in small-
ticket lease portfolios generated by a select group of independent lessors 
located throughout the country.  In order to accumulate lease receivables for 
securitization, CFX BANK provides short-term warehousing lines of credit to 
the leasing companies.  The strategy is designed to increase the availability 
of credit to a select group of lessors while controlling the risks inherent in 
lease portfolios through credit enhancements.  The warehouse lines of credit 
are planned to be paid down every 90 to 180 days through securitization or 
sales of various lease portfolios.  The operating results of Funding are not 
anticipated to materially affect, positively or negatively, the operating 
results of the Company in 1995.

      On July 26, 1994, the Company signed a definitive agreement to acquire 
all of the outstanding capital stock of Orange Savings Bank ("Orange"), a 
Massachusetts-chartered savings bank, headquartered in Orange, Massachusetts.  
The acquisition is anticipated to be accounted for as a pooling-of-interests.  
Pursuant to the definitive agreement, each of Orange's 724,412 outstanding 
shares of common stock (except for any dissenting shares and shares 
beneficially held by the Company or Orange) will be converted into and 
exchangeable for the number of shares of the Company's common stock determined 
by multiplying .8750 by a fraction, the numerator of which is $17.1429 and the 
denominator of which is the average closing sale price per share of the 
Company's common stock on the American Stock Exchange for the ten trading days 
ending on the business day before the date on which the required approval of 
the Massachusetts Commissioner of Banks is obtained.  This exchange ratio is 
subject to adjustment in the event that (i) such average closing price is 
above $20.00 or below $15.2381, (ii) the Company is a party to certain 
business combinations or (iii) the Company issues shares of stock in certain 
transactions, including, without limitation, stock splits and stock dividends.

      The proposed transaction received approval from Orange's shareholders 
and remains subject to regulatory approval.  The transaction has already been 
approved by the Board of Directors of the Company and Orange.  At December 31, 
1994, Orange had assets of $83,268,000, deposits of $73,383,000, and 
stockholders' equity of $8,444,000.

(b)   Financial Information About Industry Segments

      See Note Z--Segment Information in Item 8(a).

(c)   Narrative Description of Business

General

      The Company's primary retail banking markets are Cheshire County, 
western Hillsborough County and southern Merrimack County. The mortgage 
banking company has loan production offices in four locations throughout 
central and southern New Hampshire attracting loan applications from 
throughout New Hampshire, Maine, Vermont and northern Massachusetts.

      The Company's principal business is to serve as a financial 
intermediary, attracting deposits from, and making loans to, consumers and 
small-to-mid sized businesses. CFX BANK (the "Bank") uses customer deposits 
and loan payments to fund first mortgage loans on residential real estate. In 
addition to originating mortgage loans, the Bank also makes commercial, 
consumer and other term and installment loans. Other traditional services 
available at the Bank include: a wide range of deposit programs designed to 
attract both short-term and long-term deposits from the general public, 
businesses and local government; safe deposit boxes; travelers checks and 
money orders, and many other similar services.

      To further the Bank's goals of providing a broad range of retail 
services and to generate additional fee income, the Bank has remote service 
units located at various business locations in its service area. In addition, 
the Bank is a subscriber to INVEST[TM] Financial Corporation which enables 
customers to buy and sell securities and obtain investment advice at the Bank. 
A full line of trust and investment management services are also available to 
the customer, on premise, through an affiliation with a local trust company.

      CFX MORTGAGE originates and purchases residential and construction 
mortgage loans and sells these loans to  the Bank and the secondary market, 
while retaining the servicing of these loans. CFX MORTGAGE is an approved 
seller and servicer of Federal Home Loan Mortgage Corporation ("FHLMC"), 
Federal National Mortgage Association ("FNMA"), Department of Housing and 
Urban Development ("HUD"), Veteran's Administration ("VA"), and New Hampshire 
Housing Financing Authority loans. CFX MORTGAGE also services loans owned by 
private investors.

      The Company operates a small-ticket lease financing and securitization 
business through Funding. Funding's strategy is to increase the availability 
of credit to a select group of lessors while controlling the risk inherent in 
lease portfolios through credit enhancements. The business will be built on 
stable relationships with a limited number of well-qualified lease originators 
(lessors) who will adhere to specified underwriting guidelines. The warehouse 
lines of credit are planned to be paid down every 90 to 180 days through 
securitization or sales of the various lease portfolios.

      The operating results of the Company depend primarily on its net 
interest and dividend income, which is the difference between (i) interest and 
dividend income on earning assets, primarily loans, leases, trading and 
investment securities, and (ii) interest expense on interest bearing 
liabilities, which consist of deposits and borrowings. The Company's results 
of operations are also affected by the provision for loan and lease losses, 
resulting from the Company's assessment of the adequacy of the allowance for 
loan and lease losses; the level of its other operating income, including 
gains and losses on  the sale of loans and securities, and loan and other 
fees; operating expenses; and income tax expenses and benefits.

Market Area and Competition

      The Bank operates primarily in Cheshire, Hillsborough and Merrimack 
Counties, which are located in southwestern and south-central New Hampshire. 
Based on total deposits as of December 31, 1994, the Bank had the largest 
market share in the southwestern New Hampshire banking market.

      The banking business in the Bank's market areas has become increasingly 
competitive over the past several years. The Bank's major competitors in 
attracting deposits and lending funds are other New Hampshire-based banks, 
and, to a certain extent, regional, money center and non-bank financial 
institutions. A number of New Hampshire-based banks maintain branches in 
cities and towns where the Bank maintains offices.

      The principal factors in successfully competing for deposits are 
convenient office locations, flexible hours, remote service units, interest 
rates and services, while those relating to loans are interest rates, the 
range of lending services offered and lending fees. Additionally, the Bank 
believes that the local character of its businesses and its "supercommunity 
bank" management philosophy enables it to compete successfully in its market 
area.

Risk Elements

      Nonperforming assets are evaluated quarterly by management to ensure 
proper classification and to confirm that the recorded carrying values of the 
assets are reasonable and in accordance with generally accepted accounting 
principles, regulatory requirements, and the Company's policies.  Loans are 
placed on nonaccrual status when management determines that significant doubt 
exists as to the collectibility of principal or interest on a loan.  In 
addition, commencing in the third quarter of 1993, all loans past due 90 days 
or more as to principal or interest were placed on nonaccrual status.  
Previously, such loans which, in management's judgment, were fully secured and 
in the process of collection (through legal action or, in appropriate 
circumstances, through collection efforts reasonably expected to result in 
repayment of the debt or in its restoration to a current status in the near 
future) continued to accrue interest.

      The following table provides information with respect to the Company's 
nonperforming loans and assets at the dates indicated:
            
<TABLE>
<CAPTION>
December 31 (Dollars in thousands)                    1994       1993  

<S>                                                   <C>        <C>
Nonaccrual (nonperforming) loans                      $6,536     $6,472

Foreclosed real estate                                 1,898      3,737

Valuation allowance on foreclosed real estate           (325)      (384)

      Total nonperforming assets                      $8,109     $9,825

Nonperforming loans as a percent of total loans         1.15%      1.37%

Nonperforming assets as a percent of total assets       1.07%      1.34%
</TABLE>

      The following table provides information with respect to the Company's 
nonperforming loans and assets at the dates indicated:

        
<TABLE>
<CAPTION>
                                                     1994                   1993  
                                                         % of                   % of
December 31 (Dollars in thousands)           Portfolio   Balances   Portfolio   Balances  

<S>                                          <C>         <C>        <C>         <C>
Nonperforming loans:
  Real estate:
    Residential                              $4,069       62.2%     $2,088       32.3%
    Commercial                                1,442       22.1       3,737       57.7
  Commercial, financial, and agricultural     1,007       15.4         460        7.1
  Consumer and other                             18         .3         187        2.9
                                              6,536      100.0%      6,472      100.0%
Foreclosed real estate:
  Residential                                   859       54.6%      2,471       73.7%
  Construction                                  330       21.0         352       10.5
  Commercial                                    709       45.1         914       27.3
  Valuation allowance                          (325)     (20.7)       (384)     (11.5)
                                              1,573      100.0%      3,353      100.0%
  Total nonperforming assets                 $8,109                 $9,825
</TABLE>

      The following table provides a rollforward of the Company's foreclosed 
real estate at the dates indicated:
                          
<TABLE>
<CAPTION>
December 31 (In thousands)              1994        1993      

<S>                                     <C>         <C>
Balance at beginning of year            $3,353      $11,929
Additions                                  696        3,887
Provisions for losses                     (207)        (673)
Pay-offs/sales/other                    (2,269)     (11,790)
Balance at end of year                  $1,573      $ 3,353
</TABLE>

      During the fourth quarter of 1993, the Company sold $6,600,000 in 
nonperforming assets to a private investor.  This bulk sale of nonperforming 
assets, along with other efforts to reduce nonperforming assets, yielded a 
$13,186,000 (57%) reduction in nonperforming assets during 1993.  During 1994, 
total nonperforming assets decreased by $1,716,000, or 17.5%.

Asset/Liability Management

     The Company's primary objective regarding asset/liability management is 
to position the Company so that changes in interest rates do not have a 
materially adverse impact upon forecasted net income and the net fair value of 
the Company. The Company's primary strategy for accomplishing its 
asset/liability management objective is achieved by matching the weighted 
average maturities of assets, liabilities, and off-balance-sheet items 
(duration matching). 

      To measure the impact of interest rate changes, the Company utilizes a 
comprehensive financial planning model that recalculates the fair value of the 
Company assuming both instantaneous, permanent parallel shifts in the yield 
curve of both up and down 100 and 200 basis points, or four separate 
calculations.  Larger increases or decreases in forecasted net income and the 
net market value of the Company as a result of these interest rate changes 
represents greater interest rate risk than do smaller increases or decreases 
in net fair value.  In connection with these recalculations, the Company makes 
assumptions regarding probable changes in cash flows of its assets, 
liabilities, and off-balance-sheet positions that would be expected in those 
various interest rate environments.  Accordingly, the Company adjusts the pro 
forma net income and net fair values as it believes appropriate on the basis 
of historical experience and prudent business judgment.  The Company endeavors 
to maintain a position where it experiences no material change in net fair 
value and no material fluctuation in forecasted net income as a result of 
assumed 100 and 200 basis point increases and decreases in interest rates.  
However, there can be no assurance that the Company's projections in this 
regard will be achieved.

      Management believes that the above method of measuring and managing 
interest rate risk is consistent with the FDIC regulation regarding an 
interest rate risk component of regulatory capital.   

      The following table summarizes the timing of the Company's anticipated 
maturities or repricing of interest earning assets and interest bearing 
liabilities as of December 31, 1994. This table has been generated using 
certain assumptions which the Company believes fairly and accurately represent 
repricing volumes in a dynamic interest rate environment. Specifically, 
contractual maturities are used on all time deposits and investments other 
than asset-backed securities. For asset-backed securities and loans, 
contractual maturities, repricing and prepayment assumptions are used. The 
prepayment assumptions are based on current experience and industry 
statistics. The gap maturity categories for savings deposits (including NOW, 
savings, and money market accounts) are based on management's philosophy of 
repricing core deposits in reaction to changes in the interest rate 
environment. Repricing frequencies will vary at different points in the 
interest cycle and as supply and demand for credit changes.

<TABLE>
<CAPTION>
                                                    0-3        4-12       1-5         5-10       Over
December 31, 1994 (Dollars in thousands)            Months     Months     Years       Years      Years      Total

<S>                                                 <C>        <C>        <C>         <C>        <C>        <C>
Interest earning assets:
  Interest bearing deposits with other banks        $  2,568   $      -   $     95    $     -    $     -    $  2,663
  Federal Home Loan Bank of Boston stock               6,471          -          -          -          -       6,471
  Trading securities                                     236          -          -          -          -         236
  Investment securities                                7,223     16,441     62,889     27,336          -     113,889
  Loans and leases                                   161,545    258,105     80,191     35,527     42,240     577,608
Total interest earning assets                        178,043    274,546    143,175     62,863     42,240     700,867

Interest bearing liabilities:
  Savings and time deposits                           72,003    172,567    208,660     30,412     30,222     513,864
  Advances from Federal Home Loan Bank of Boston      92,201          -          -          -          -      92,201
  Short-term borrowed funds                           27,316          -          -          -          -      27,316
Total interest bearing liabilities                   191,520    172,567    208,660     30,412     30,222     633,381
Off-balance sheet instruments                              -    (25,000)    25,000          -          -          -
Periodic gap                                        $(13,477)   $76,979   $(40,485)   $32,451    $12,018    $ 67,486
Cumulative gap                                      $(13,477)   $63,502   $ 23,017    $55,468    $67,486    $      -
</TABLE>

      The ability to assess interest rate risk using gap analysis is limited.  
Gap analysis does not capture the impact of cash flow or balance sheet mix 
changes over a forecasted future period and it does not measure the amount of 
price change expected to occur in the various asset and liability categories.  
Thus, management does not use gap analysis exclusively in its assessment of 
interest risk.  The Company's interest rate risk exposure is also measured by 
the forecasted net income and discounted cash flow market value sensitivities 
referred to above.

Subsidiary

      CFX BANK owns two subsidiary companies--CFX CAPITAL SYSTEMS, INC., ("CFX 
CAPITAL") and CFX FINANCIAL SERVICES, INC. ("CFX FINANCIAL"). CFX CAPITAL is a 
service corporation which owns CFX MORTGAGE, INC. ("CFX MORTGAGE") and certain 
investment securities. CFX CAPITAL previously owned 47.6% of CFX MORTGAGE with 
the remaining 52.4% purchased in 1993. CFX FINANCIAL owns 51% of CFX FUNDING 
L.L.C., a company which facilitates lease financing and securitization.

      Owning 100% of CFX MORTGAGE allows CFX BANK to fully integrate mortgage 
banking into the retail banking franchise, providing the retail lending units 
(mortgage and consumer) with a strong sales-oriented culture and a larger 
variety of products. In addition, the distribution network that CFX MORTGAGE 
has developed allows access to a larger volume of loans for CFX BANK's in-
house residential loan portfolio. Moreover, CFX MORTGAGE'S operation should 
enhance the Company's non-interest income sources. As of December 31, 1994, 
CFX MORTGAGE had a servicing portfolio for others of approximately 
$645,000,000.

     CFX BANK provides CFX MORTGAGE with warehouse and working capital 
funding. The warehouse line of credit, which is secured by mortgage loans 
originated, bought and packaged for sale by CFX MORTGAGE, allowed CFX MORTGAGE 
to borrow up to $30,000,000 during 1994, with advances on December 31, 1994 of 
$15,095,000. In addition, CFX BANK has provided CFX MORTGAGE with secured 
lines of credit for working capital purposes, allowing CFX MORTGAGE to borrow 
up to $6,500,000 with no advances taken in 1994.  CFX BANK also provided CFX 
MORTGAGE with secured term loans which totaled $600,000 at December 31, 1994.  
All such loans are made on substantially the same terms as those prevailing at 
the time for comparable transactions with non-affiliated borrowers. CFX 
MORTGAGE maintains a deposit relationship with CFX BANK in connection with 
these funding arrangements.

Employees

      As of December 31, 1994, the Company and its subsidiaries had 336 full-
time and 102 part-time employees. The employees of the Company and its 
subsidiaries are not represented by any collective bargaining unit. Relations 
between management and employees are considered good.

Regulation

General

      As a bank holding company, the Company is subject to regulation by the 
Federal Reserve Board.  The Company's bank subsidiary, CFX BANK, is a state-
chartered bank; as such, it is subject to regulation by bank regulators in New 
Hampshire.  The deposits of the Bank are insured by the FDIC, and therefore, 
CFX BANK is subject to FDIC supervision and regulation.  The Company is also 
subject to limitations on the scope of their activities and to continuing 
regulation, supervision and examination by the Federal Reserve Board under the 
Bank Holding Company Act of 1956 and related federal statutes.  As a New 
Hampshire corporation, the Company must comply with the general corporation 
law of New Hampshire.

      Although the Northeast is gradually recovering from the severe recession 
of the late 1980's and early 1990's, the banking environment continues to be 
affected by a slow recovery of commercial real estate values and substantial 
increases in regulatory requirements as a result of the failure of numerous 
banking and thrift institutions.  In addition to the Company's own monitoring 
activities, the credit quality of the assets held by CFX BANK is subject to 
periodic review by the state and federal bank regulatory agencies noted above.  
While the Company believes its present allowance for loan and lease losses is 
adequate in light of prevailing economic conditions or regulatory environment, 
there can be no assurance that CFX BANK will not be required to make certain 
adjustments to its allowance for loan and lease losses and charge-off policies 
in response to changing economic conditions or regulatory examinations.

      Neither the Company nor any of its subsidiaries has entered into formal 
written agreements with state or federal regulators.  The Company and its 
subsidiaries continue to evaluate and refine oversight and reporting systems 
and procedures to enhance the ability of such companies to respond to current 
economic conditions.  The following references to applicable statutes and 
regulations are brief summaries thereof and do not purpose to be complete.

      In addition to extensive existing government regulation, federal and 
state statutes and regulations are subject to changes that may have 
significant impact on the way in which banks may conduct business.  The 
likelihood and potential effects of any such changes cannot be predicted.  
Legislation enacted in recent years has substantially increased the level of 
competition among commercial banks, thrift institutions and nonbanking 
institutions, including insurance companies, brokerage firms, mutual funds, 
investment banks, and major retailers.  In addition, the enactment of banking 
legislation such as the Financial Institutions Reform Recovery and Enforcement 
Act ("FIRREA") and the Federal Deposit Insurance Corporation Improvement Act 
of 1991 ("FDICIA") have affected the banking industry by, among other things, 
broadening the regulatory powers of the federal banking agencies in a number 
of areas and restricting the powers of state-chartered banks.  The following 
summary is qualified in its entirety by the text of the relevant statutes and 
regulations.

      As a  result of the enactment of FIRREA, any or all of the Company's 
subsidiary banks can be held liable for any loss incurred by, or reasonably 
expected to be incurred by the FDIC in connection with (a) the default of any 
other of the Company's subsidiary banks or (b) any assistance provided by the 
FDIC to any other of CFX's subsidiary banks in danger of default.  "Default" 
is defined generally as the appointment of a conservator or receiver and "in 
danger of default" is defined generally as the existence of certain conditions 
indicating that a "default" is likely to occur without regulatory assistance.

Federal Deposit Insurance Corporation

      CFX BANK's deposits are insured by the FDIC up to a maximum of $100,000 
per depositor. The FDIC issues regulations, conducts periodic examinations, 
imposes minimum capital requirements, requires the filing of reports and 
generally supervises the operations of its insured banks. The approval of the 
FDIC is required prior to any merger or consolidation, or the establishment or 
relocation of an office. Such supervision and regulation is intended primarily 
for the protection of depositors.

      Any insured bank which does not operate in accordance with or conform to 
FDIC regulations, policies and directives may be sanctioned for non-
compliance. For example, proceedings may be instituted against any insured 
bank or any director, officer or employee of such bank who engages in unsafe 
and unsound practices, including the violation of applicable laws and 
regulations.

Federal Deposit Insurance Corporation Improvement Act of 1991

      The Federal Deposit Insurance Corporation Improvement Act of 1991 
("FDICIA") provides for, among other things, increased funding for the Bank 
Insurance Fund (the "BIF") of the FDIC and expanded regulation of depository 
institutions and their affiliates, including parent holding companies.  A 
summary of certain provisions of FDICIA and its implementing regulations is 
described below.

Risk Based Deposit Insurance Assessments  

      A significant portion of the additional funding to BIF is in the form of 
borrowings to be repaid by insurance premiums assessed on BIF members.  In 
addition, FDICIA provides for an increase in the ratio of the reserves to 
insured deposits of the BIF to 1.25% by the end of the 15 year period that 
began with the semi-annual assessment period ending December 31, 1991, also to 
be financed by insurance premiums.  The result of these provisions could be a 
significant increase in the assessment rate on deposits of BIF members during 
the balance of this 15 year period.  FDICIA also provides authority for 
special assessments against insured deposits and for the development of a 
general risk-based assessment system.  FDIC has set assessment rates for BIF-
insured institutions ranging from  0.23% to 0.31%, based on a risk assessment 
of the institution.  Each financial institution is assigned to one of three 
capital groups; "well capitalized"; "adequately capitalized"; or 
"undercapitalized"; and further assigned to one of three subgroups within each 
capital group, on the basis of supervisory evaluations by the institution's 
primary federal and, if applicable, state supervisors and other information 
relevant to the institution's financial condition and the risk posed to the 
insurance fund.  For purposes of the risk-based assessment system, a well-
capitalized institution  is one that has a total risk-based capital ratio of 
10% or more, a Tier 1 risk-based capital of 6% or more, and a leverage ratio 
of 5% or more.  An adequately capitalized institution has a total risk-based 
capital ratio of 8% or more, a Tier 1 risk-based capital ratio of 4% or more, 
and a leverage ratio of 4% or more.  An undercapitalized institution is one 
that does not  meet either of the foregoing definitions.  The actual 
assessment rate applicable to a particular institution, therefore, depends in 
part upon the risk assessment classification so assigned to the institution by 
the FDIC.

Prompt Corrective Action

      FDICIA also provides the federal banking agencies with broad powers to 
take prompt corrective action to resolve problems of insured depository 
institutions, depending upon a particular institution's level of capital.  
FDICIA established five tiers of capital measurement for regulatory purposes 
ranging from "well-capitalized" to "critically undercapitalized".  Under 
prompt corrective action regulation adopted by the federal banking agencies, a 
depository institution is (a) "well-capitalized" if it has a total risk-based 
capital ratio of 10% or more, a Tier 1 risk-based capital ratio of 6% or more, 
a leverage ratio of 5% or more and is not subject to any written agreement, 
order or capital measure; (b) "adequately capitalized" if it has a total risk-
based capital ratio of 8% or more, a Tier 1 risk-based capital ratio 4% or 
more and a leverage ratio of 4% or more (3% if the bank is rated composite I 
under the CAMEL rating system in its most recent examination and is not 
experiencing or anticipating significant growth) and does not qualify as 
"well-capitalized"; (c) "undercapitalized" if it has a total risk-based 
capital ratio that is less than 8%, a Tier 1 risk-based capital ratio that is 
less than 4% or a leverage ratio that is less than 4% (3% if the bank is rated 
composite I under the CAMEL rating system in its most recent examination and 
is not experiencing or anticipating significant growth); (d) "significantly 
undercapitalized" if the bank has a total risk-based capital ratio that is 
less than 6%, a Tier 1 risk-based capital ratio that is less than 3% or a 
leverage ratio that is less than 3%; and (e) "critically undercapitalized" if 
the depository institution has a tangible equity to total assets ratio that is 
equal to or less than 2% of total assets, or otherwise fails to meet certain 
established critical capital levels.  A depository institution may be in a 
capitalization category that is lower than is indicated by its actual capital 
position under certain circumstances.  At December 31, 1994, CFX BANK was 
classified as  "well-capitalized" under the prompt corrective action 
regulations described above.  

      Any depository institution that is undercapitalized and which fails to 
meet regulatory capital requirements specified in FDICIA must submit a capital 
restoration plan guaranteed by the bank holding company controlling such 
institution.  The regulatory agencies may place limits on the asset growth and 
restrict activities of the institution (including transactions with 
affiliates), and require the institution to raise additional capital, dispose 
of subsidiaries or assets or be acquired and, ultimately, require the 
appointment of a receiver.  The guarantee of a controlling bank holding 
company under FDICIA of performance of a capital restoration plan is limited 
to the lower of 5% of an undercapitalized banking subsidiary's assets or the 
amount required for the bank to be classified as adequately capitalized.  
Federal banking agencies may not accept a capital restoration plan without 
determining, among other things, that the plan is based on realistic 
assumptions and is likely to succeed in restoring the depository institution's 
capital.  If a depository institution fails to submit an acceptable plan 
within the time required (generally 45 days after receiving notice that the 
institution is undercapitalized, significantly undercapitalized or critically 
undercapitalized), it is treated as if it were significantly undercapitalized.  
If the controlling bank holding company fails to fulfill its guaranty 
obligations under FDICIA and files (or has filed against it) a petition under 
Federal Bankruptcy Code, the applicable regulatory agency would have a claim 
as a general creditor of the bank holding company and, if the capital 
restoration plan were deemed to be a commitment to maintain capital under the 
Federal Bankruptcy Code, the claim would be entitled to a priority in such 
bankruptcy proceedings over unsecured third party creditors of the bank 
holding company.

      In addition to the requirement of mandatory submission of a capital 
restoration plan, under FDICIA, an undercapitalized institution may not pay 
management fees to any person having control of the institution nor may an 
institution, except under certain circumstances and with prior regulatory 
approval, make any capital distribution if, after making such payment or 
distribution, the institution would be undercapitalized.  Further, 
undercapitalized depository institutions are subject to restrictions on 
borrowing from the Federal Reserve System.

      Undercapitalized and significantly undercapitalized depository 
institutions may be subject to a number of requirements and restrictions, 
including orders to sell sufficient voting stock to become adequately 
capitalized, requirements to reduce total assets and cessation of receipt of 
deposits from correspondent banks.  In addition, significantly 
undercapitalized depository institutions also are prohibited from awarding 
bonuses or increasing compensation of senior executive officers until approval 
of a capital restoration plan.  Critically undercapitalized depository 
institutions are subject to appointment of a receiver or conservator.

Brokered Deposit and Pass Through Deposit Insurance Limitation

      Under FDICIA, a depository institution that is not well-capitalized is 
generally prohibited from accepting brokered deposits and offering interest 
rates on deposits "significantly higher" than the prevailing rate in its 
market.  A depository institution that is adequately capitalized may accept 
brokered deposits if it obtains the prior approval of the FDIC.  Effective in 
November 1993, the FDIC modified the definitions of "well-capitalized" and 
"adequately capitalized" to conform to the definitions described above for 
prompt corrective action.  In addition, "pass-through" insurance coverage may 
not be available for certain employee benefit accounts.  In the Company's 
opinion, these limitations do not have a material effect on the Company.

Safety and Soundness Standards

      The Federal Deposit Insurance Act, as amended by FDICIA and as further 
amended by the Reigle Community Development and Regulatory Improvement Act of 
1994, directs each federal banking agency to prescribe standards for insured 
depository institutions relating to asset quality, earnings and stock 
valuation.  The ultimate cumulative effect of these standards cannot currently 
be forecast.

      FDICIA also contains a variety of other provisions that may affect the 
Company's operations, including new reporting requirements, regulatory 
standards for real estate lending, "truth in savings" provisions, and the 
requirement that a depository institution give 90 days prior notice to 
customers and regulatory authorities before closing any branch.  Many of the 
provisions in FDICIA have recently been or will be implemented through the 
adoption of regulations by the various federal banking agencies and, 
therefore, the precise impact on the Company cannot be assessed at this time.

Capital Guidelines

      The Federal Reserve Board and the FDIC have issued risk-based capital 
guidelines for bank holding companies, state-chartered member banks and state-
chartered non-member banks.  Under these guidelines, the minimum ratio of 
total capital to risk-adjusted assets (including certain off-balance-sheet 
items, such as standby letters of credit) is 8%.  At least half of the total 
capital is to be comprised of common equity, retained earnings, minority 
interests in the equity accounts of consolidated subsidiaries and a limited 
amount of perpetual preferred stock, less goodwill ("Tier 1 capital").  The 
remainder may consist of perpetual debt, mandatory convertible debt 
securities, a limited amount of subordinate debt, other preferred stock and a 
limited amount of loan loss reserves (supplementary capital).  In addition, 
the Federal Reserve Board and the FDIC have adopted a leverage ratio (Tier 1 
capital to total assets, net of goodwill) of 3% for bank holding companies and 
banks that meet certain specified criteria, including that they have the 
highest regulatory rating.  The rule indicates that the minimum leverage ratio 
should be 1% to 2% higher for holding companies and banks undertaking major 
expansion programs or that do not have the highest regulatory rating.

      As of December 31, 1994, the Company and CFX BANK had capital ratios on 
a historical basis which exceeded all minimum regulatory capital requirements.

      Under FIRREA and FDICIA, failure to meet the minimum regulatory capital 
requirements could subject a banking institution to a variety of enforcement 
remedies available to federal regulatory authorities, including the 
termination of deposit insurance by the FDIC and seizure of the institution.

New Hampshire Banking Department

      As a state-chartered institution, CFX BANK is subject to the applicable 
provisions of New Hampshire banking law. CFX BANK derives its lending and 
investment powers from these laws and is subject to periodic examination and 
reporting requirements by the New Hampshire Bank Commissioner (the 
"Commissioner"), who also has specific statutory jurisdiction over certain 
banking activities such as mergers and the creation of new powers. Conversion 
from mutual to stock form and the establishment of branches are subject to 
approval of the New Hampshire Board of Trust Company Incorporation (the 
"BTCI").

Federal Reserve Board

      The Federal Reserve Board requires banks to maintain reserves against 
its transaction accounts, and non-personal time deposits based on the amount 
of the banks' deposits.

      The Company is a "bank holding company" within the meaning of the Bank 
Holding Company Act. Under the Bank Holding Company Act, a bank holding 
company is required to file annually with the Federal Reserve Board a report 
of its operations and, with its subsidiaries, is subject to examination by the 
Federal Reserve Board. The Bank Holding Company Act prohibits a bank holding 
company from acquiring direct or indirect ownership or control of more than 5% 
of the voting share of any bank, or increasing such ownership or control of 
any bank, without prior approval of the Federal Reserve Board.  No approval 
under the Act is required, however, for a bank holding company already owning 
or controlling over 50% of the voting shares of a bank to acquire additional 
shares of such bank.

      The Bank Holding Company Act further precludes a bank holding company, 
with certain exceptions, from acquiring direct or indirect ownership or 
control of more than 5% of the voting shares of any non-banking entity engaged 
in any activities other than those which the Federal Reserve Board has 
determined to be closely related to banking or managing and controlling banks 
so as to be a proper incident thereto. The Federal Reserve Board has 
determined that certain activities, including, but not limited to, mortgage 
banking, operating small loan companies, discount brokerage activities, 
factoring, certain data processing operations, providing investment and 
financial advice and leasing personal property on a full payout basis are 
closely related, and a proper incident to banking. A bank holding company and 
its subsidiaries are also prohibited from engaging in certain tie-in 
arrangements in connection with any extension of credit or lease or sale of 
property or furnishing of services.

Interstate Banking

      The Bank Holding Company Act currently prohibits a bank holding company 
from acquiring any bank located outside of the state in which the existing 
banking subsidiaries of the bank holding company are located unless 
specifically authorized by applicable law.

      Interstate banking legislation has been enacted in New Hampshire which 
permits out-of-state banks and bank holding companies to establish new banks 
or to affiliate with existing banks and bank holding companies in New 
Hampshire.  The legislation establishes the procedures for the creation of new 
banks in New Hampshire and the acquisition of five percent more of a New 
Hampshire bank or bank holding company .  Application for an affiliation 
certificate must be made to the Board of Trust Incorporation ("BTCI") and the 
Commissioner is charged with promulgating the rules relating to the 
application procedures and the standards to be applied to the application by 
the BTCI.  The Commissioner has the further responsibility of monitoring 
certificate holders, new banks and bank holding companies affiliated under the 
law and of adopting rules to carry out this responsibility.  Violation of the 
legislation may result in the imposition of a fine of up to $5,000 per day for 
each day the violation continues and the divestiture of any prohibited 
affiliation.

      Under the legislation, no bank holding company may acquire ownership or 
control of the voting stock of any bank if upon such acquisition (1) the bank 
holding company would have more than 12 affiliates in New Hampshire; or (2) 
the dollar amount of the total deposits of the bank holding company and all 
its affililates in New Hampshire would exceed 20 percent of the dollar volume 
of total deposits in New Hampshire of all state and federal banks.  This 20 
percent deposit concentration limitation is subject to waiver by the 
Commissioner in cases involving troubled institutions.

      Under the Riegle-Neal Interstate Banking and Branching Efficiency Act of 
1994 ("Riegle-Neal"), effective September 29, 1995 existing restrictions under 
the Bank Holding Company Act which prevent the acquisition by a bank holding 
company of banks located outside the bank holding company's home state unless 
authorized by the state law of the target bank will be eliminated.  State law 
restrictions regarding deposit concentrations will continue to apply, provided 
that such restrictions do not discriminate against out-of-state bank holding 
companies.  The New Hampshire 20 percent deposit concentration limitation 
applies to acquisitions by both in-state and out-of-state bank holding 
companies.  Such acquisitions will be subject to approval by the Federal 
Reserve Board.

      Under Riegle-Neal, effective June 1, 1997, (unless the New Hampshire 
Legislature enacts a statute "opting out" of interstate branching) out-of-
state banks will be authoriized to merge with New Hampshire banks and to 
establish branches in New Hampshire.  Such mergers and the establishment of 
branches will continue to be subject to state deposit concentration 
restrictions and conditions that may be imposed by New Hampshire regulatory 
authorities,  provided that such restrictions and conditions do not 
discriminate against out-of-state banks.  The resulting New Hampshire banks 
and branches will continue to be subject to regulation by New Hampshire 
regulatory authorities provided that such regulations do not discriminate 
against out-of-state banks.  

Federal Home Loan Bank System

      CFX BANK is a member of the Federal Home Loan Bank of Boston (the 
"FHLB"), which is one of twelve regional Federal Home Loan Banks. The FHLB 
serves as a reserve or central bank for its members. It makes advances to 
members in accordance with policies and procedures established by the Board of 
Directors of the FHLB. As a member of the FHLB, CFX BANK is required to 
purchase and hold stock in the FHLB. As of December 31, 1994, CFX BANK held 
stock in the FHLB in the amount of $6,471,000.

Securities and Exchange Commission

      The Company has registered its common stock with the Securities and 
Exchange Commission pursuant to the Securities Exchange Act of 1934, as 
amended. As a result of such registration, the proxy and tender offer rules, 
periodic reporting requirements, and insider trading restrictions and 
reporting requirements, as well as certain other requirements, of such Act are 
applicable to the Company.

Restrictions on the Payment of Dividends

      Under the New Hampshire Business Corporation Act, a distribution 
including dividends and the purchase or redemption of a corporation's own 
shares, must be authorized by the Board of Directors and may not be paid if 
the corporation, after the payment is made, would not be able to pay its 
debts as they become due in the usual course of business, or the corporation's
total assets would be less than the sum of its total liabilities plus the 
amount that would be needed, if the corporation were to be dissolved at the 
time of the distribution, to satisfy the preferential rights upon dissolution 
of shareholders whose preferential rights are superior to those receiving the 
distribution.

      CFX BANK is not subject to the Business Corporation Act, but is subject 
to state banking and federal regulations restricting the payment of dividends. 
Under New Hampshire state law, the Company's banking subsidiary may declare 
dividends only from its earnings remaining after deducting all losses, all 
sums due for expenses and all overdue debts upon which no interest has been 
paid for a period of six months, unless such debts are well secured and in 
process of collection. In addition, New Hampshire-chartered guaranty savings 
banks such as CFX BANK are required by New Hampshire law to maintain a 
"guaranty fund" for the security of their depositors. Funds accumulated in the 
guaranty fund can be used only for absorbing losses incurred and thus cannot 
be used for the payment of dividends on deposits or capital stock. In order to 
pay dividends, a transfer to the guaranty fund from net earnings is required 
so as to maintain an unimpaired guaranty fund of 3% of total deposits. As of 
December 31, 1994, CFX BANK's guaranty fund amounted to $18,750,000 or 3.27% 
of total deposits. Furthermore, the Federal Deposit Insurance Act prohibits 
CFX BANK from paying dividends on its capital stock if it is in default in the 
payment of any assessment to the FDIC.

      Applicable rules prohibit the payment of a cash dividend if the effect 
thereof would cause the net worth of CFX BANK to be reduced below either the 
amount required for the liquidation account established in connection with the 
conversion or the net worth requirements imposed by New Hampshire law or 
federal laws or regulations.

      Earnings appropriated to bad debt reserves for losses and deducted for 
federal income tax purposes are not available for dividends without the 
payment of taxes at the current income tax rates on the amount used.

      The Company generally could not, for a period of three years from the 
effective date of the Conversion, repurchase any of its stock from any person, 
except in the event of an offer to repurchase by the Company on a pro rata 
basis to all shareholders that would be approved by the Commissioner. The 
Company received the required regulatory approval in March 1988 to institute a 
five percent (5%) open-market common stock repurchase program. Pursuant to 
such approval and subsequent approvals to acquire additional shares, the 
Company acquired 577,265 shares of its outstanding common stock in open-market 
purchases since March 1988, the last such purchase being December 22, 1990.

Restrictions on the Acquisition of the Company

      The acquisition of more than 10% of the Company's outstanding shares 
may, in certain circumstances, be subject to the provisions of the Change in 
Bank Control Act of 1978, and the acquisition of control of the Company by any 
company would be subject to regulatory approval under the Bank Holding Company 
Act of 1986.

Other Regulations

      The policies of regulatory authorities, including the Federal Reserve 
Board and the FDIC, have had a significant effect on the operating results of 
financial institutions in the past and are expected to do so in the future. An 
important function of the Federal Reserve Board is to regulate aggregate 
national credit and money supply through such means as open market dealings in 
securities, establishment of the discount rate on bank borrowings and changes 
in reserve requirements against bank deposits. Policies of these agencies may 
be influenced by many factors, including inflation, unemployment, short-term 
and long-term changes in the international trade balance and fiscal policies 
of the United States government. Supervision, regulation or examination of the 
Company by these regulatory agencies is not intended for the protection of the 
Company's shareholders.

      The United States Congress has periodically considered and adopted 
legislation which has resulted in and could result in further deregulation of 
both banks and other financial institutions. Such legislation could relax or 
eliminate geographic restrictions on banks and bank holding companies and 
could place the Company in more direct competition with other financial 
institutions, including mutual funds and securities brokerage firms. No 
assurance can be given as to whether any additional legislation will be 
enacted or as to the effect of such legislation on the business of the 
Company.

      The Financial Institutions Reform, Recovery, and Enforcement Act of 1989 
("FIRREA") was enacted on August 9, 1989. FIRREA was a major piece of 
legislation which was intended to restore the public's confidence in the 
savings and loan industry, ensure a safe and stable system of affordable 
housing finance through major regulatory reforms, strengthen capital standards 
and provide safeguards for the disposal of recoverable assets. Although CFX 
BANK was not directly affected by FIRREA, the legislation has generally had a 
significant impact on the nation's insured financial institutions.

      FIRREA abolished the Federal Home Loan Bank Board and the position of 
Chairman of the Bank Board as chief regulator of the thrift industry. The 
Office of Thrift Supervision was created as an office in the Department of the 
Treasury. The Director of the Office of Thrift Supervision is responsible for 
the examination and supervision of all savings institutions. FIRREA abolished 
the Federal Savings and Loan Insurance Corporation and gave the Federal 
Deposit Insurance Corporation the duty of insuring the deposits of savings 
associations as well as banks. The insurance funds are maintained separately 
and were renamed. The Bank Insurance Fund generally serves banks, while the 
Savings Association Insurance Fund serves thrift institutions.

      The additional statistical disclosure describing the business of the 
Company and CFX BANK required by Industry Guide 3 under the Securities 
Exchange Act of 1934, as amended, is provided in Appendix A to this Annual 
Report.

(d) Financial Information About Foreign and Domestic Operations and Export 
Sales

      Not applicable.

Item 2. Properties

      The Company neither owns nor leases any real property. It utilizes the 
premises and equipment of CFX BANK (the "Bank") with no payment of any rental 
fee to the Bank. However, the management fees charged to the Bank by the 
Company are reduced by, among other things, an occupancy factor.

      The Bank owns its main office and two branch offices in Keene, New 
Hampshire. The Bank also owns branches in Jaffrey, Troy, Greenville, New 
Ipswich, Peterborough, Hillsborough, Henniker and Allenstown, New Hampshire 
while leasing other branches in Rindge, Hinsdale and Loudon, New Hampshire. 
The Bank also owns 50 automated teller and remote service units located in New 
Hampshire and operates five "mini-branches" at various retail establishments 
in its market area. CFX MORTGAGE owns its main office in Amherst, New 
Hampshire while it leases additional office space in Bedford and Portsmouth, 
New Hampshire.

      The following table sets forth the location of the Company's offices 
(including administrative offices) as well as the net book value of such 
offices at December 31, 1994.

<TABLE>
<CAPTION>
      Location                                 Net Book Value

      <S>                                      <C>
      CFX BANK:

      194 West Street
      Keene, New Hampshire                     $1,292,370

      100-104 Main Street
      Keene, New Hampshire                     $1,173,942

      828 Court Street
      Keene, New Hampshire                     $  301,806

      117 West Street (administrative)
      Keene, New Hampshire                     $  481,778

      Route 101
      Marlborough, New Hampshire               $   22,113(1)

      Route 12
      North Swanzey, New Hampshire             $   28,234(1)

      Route 12
      Walpole, New Hampshire                   $        0(1)

      Route 9
      West Chesterfield, New Hampshire         $        0(1)

      Warwick Road
      Winchester, New Hampshire                $   34,999(1)

      87 Main Street
      Jaffrey, New Hampshire                   $  813,371

      18 Goodnow Street
      Jaffrey, New Hampshire                   $  375,309

      42 Goodnow Street
      Jaffrey, New Hampshire                   $   99,192

      Central Square
      Troy, New Hampshire                      $  124,612

      Main Street
      Greenville, New Hampshire                $  209,417

      Turnpike Road
      New Ipswich, New Hampshire               $  202,889

      Grove Street
      Peterborough, New Hampshire              $  391,872

      Route 202
      Rindge, New Hampshire.                   $  214,488(1)

      Main Street
      Hillsborough, New Hampshire              $  779,348

      Main Street
      Henniker, New Hampshire                  $  230,853

      Church Street
      Hillsborough, New Hampshire              $   30,897

      Route 28
      Allenstown, New Hampshire                $  404,693

      Route 106
      Loudon, New Hampshire                    $    6,339(1)

      Route 119, Brattleboro Road
      Hinsdale, New Hampshire                  $  106,678

      5 Commerce Park-North
      Bedford, New  Hampshire                  $1,323,585

      1383 Lake Shore Road
      Gilford, New Hampshire                   $  183,153

      CFX MORTGAGE:

      Colonial Park Route 101A
      Amherst, New Hampshire                   $1,350,988

      Building I, Bedford Farms
      Bedford, New Hampshire                   $        0(1)
        
<F1>  Represents net book values of leasehold improvements.
</TABLE>

      At December 31, 1994, the total net book value of the Company's premises 
and equipment was $13,643,000.

Item 3. Legal Proceedings

      There are no pending legal proceedings to which the Company is a party 
or any of its property is the subject. There are no material pending legal 
proceedings, other than ordinary routine litigation incidental to the business 
of banking, to which the Bank is a party or of which the Bank's property is 
subject. There are no material pending legal proceedings to which any 
director, officer or affiliate of the Company, any owner of record or 
beneficially of more than five percent (5%) of the common stock of the 
Company, or any associate of any such director, officer, affiliate of the 
Company or any security holder is a party adverse to the Company or has a 
material interest adverse to the Company or the Bank.

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

      Not applicable.



                                  PART II

Item 5. Market for Registrant's Common Equity and Related Stockholder Matters

      Information relating to the market for the Company's common equity and 
related stockholder matters on page 68 of the Annual Report to Shareholders 
for the fiscal year ended December 31, 1994 is incorporated herein by 
reference.

Item 6.  Selected Financial Data

      Information relating to selected financial data on page 1 of the Annual 
Report to Shareholders for the fiscal year ended December 31, 1994 is 
incorporated herein by reference.

Item 7.  Management's Discussion and Analysis of Financial Condition and 
         Results of Operations

      Management's Discussion and Analysis of Financial Condition and Results 
of Operations on pages 14 to 29 inclusive of the Annual Report to Shareholders 
for the fiscal year ended December 31, 1994 is incorporated herein by 
reference.

Item 8.  Financial Statements and Supplementary Data

(a)    Financial Statements Required by Regulation S-X

       Information relating to financial statements on pages 30 to 63 
       inclusive of the Annual Report to Shareholders for the fiscal year 
       ended December 31, 1994 is incorporated herein by reference.

(b)    Supplementary Financial Information

       (1)  Selected Quarterly Financial Data

       Information relating to selected quarterly financial data on page 63 of 
       the Annual Report to Shareholders for the fiscal year ended December 
       31, 1994 is incorporated herein by reference.

       (2)  Information About Oil and Gas Producing Activities

       Not applicable.

Item 9. Changes in and Disagreements with Accountants on Accounting and 
        Financial Disclosure

      (a)(i)  On March 8, 1993, the Board of Directors of CFX CORPORATION 
("the Company") voted to engage Wolf & Company, P.C. as its auditors for 
fiscal year 1993. The Company's former auditor, Ernst & Young LLP, was 
dismissed as of such date.

      (ii)  The auditor's report on the financial statements for the 1992 
fiscal year did not contain an adverse opinion or disclaimer of opinion and 
was not qualified as to uncertainty, audit scope or accounting principles.

      (iii)  The decision to change the Company's auditors was recommended by 
the Audit Committee of the Board of Directors and was approved by the 
Company's Board of Directors.

      (iv)  In connection with the audit for the 1992 fiscal year, there were 
no disagreements of the type described in Item 304 (a) (1) (iv) of Regulation 
S-K with the Company's former auditor on any matter of accounting principles 
or practices, financial statement disclosure or auditing scope or procedure.

      (v)  During the Company's 1992 fiscal year and the subsequent interim 
period preceding the change in accountants, no reportable event, as set forth 
in Item 304 (a) (1) (iv) of Regulation S-K, occurred.

      (vi)  The letter from the Company's former auditor required by Item 304 
(a) (1) (iv) of Regulation S-K was filed by amendment to the Form 8-K on
Form 8 on March 17, 1993.

      (b)  As set forth in (a) (i) above, the Company engaged Wolf & Company, 
P.C. on March 8, 1993. During the Company's 1992 fiscal year and the 
subsequent interim period preceding the change in accountants, the Company did 
not consult Wolf & Company, P.C. on any accounting matters.



                                PART III

Item 10. Directors and Executive Officers of the Registrant

      Information regarding directors and executive officers of the registrant 
on pages 2 to 6 inclusive and on pages 16 and 17 inclusive of the Proxy 
Statement for the 1995 Annual Meeting of Shareholders is incorporated herein 
by reference.

Item 11. Executive Compensation

      Information regarding executive compensation on pages 7 to 12 inclusive 
of the Proxy Statement for the 1995 Annual Meeting of Shareholders is 
incorporated herein by reference.

Item 12. Security Ownership of Certain Beneficial Owners and Management

      Information regarding security ownership of certain beneficial owners 
and management on pages 2 to 4 of the Proxy Statement for the 1995 Annual 
Meeting of Shareholders is incorporated herein by reference.

Item 13. Certain Relationships and Related Transactions

      Information regarding certain relationships and related transactions on 
pages 15 to 16 of the Proxy Statement for the 1995 Annual Meeting of 
Shareholders is incorporated herein by reference.



                                   PART IV


Item 14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K

(a)   List of Documents Filed as Part of This Report:

      (1)  Financial Statements

      The financial statements listed below are incorporated herein by 
      reference from the Annual Report to Shareholders for the year 
      ended December 31, 1994 at Item 8. Page references are to such Annual 
      Report. 

<TABLE>
<CAPTION>
      Financial Statements                                 Page References
 
      <S>                                                       <C>
      Consolidated Balance Sheets                                 30
      Consolidated Statements of Income                           31
      Consolidated Statements of Shareholders' Equity             32
      Consolidated Statements of Cash Flows                       33
      Notes to Consolidated Financial Statements                34--63
      Reports of Independent Auditors                             65  
</TABLE>
 
      (2)  Financial Statement Schedules

           See Item 14 (d)

      (3)  Exhibits Required by Item 601

           See Item 14 (c)

(b)   Reports on Form 8-K

      On December 19, 1994, a Form 8-K was filed announcing the Company's 
declaration of its regular quarterly dividend on its common stock, the 
declaration of its regular quarterly dividend on its Series A Preferred Stock 
and the declaration of a 5% common stock dividend. 

(c)   Exhibits

      The exhibits listed below are filed herewith or are incorporated 
herein by reference to other filings.

<TABLE>
<CAPTION>
    Exhibit
    Number                       Description

<C>           <S>                                                    
      *3      Articles of Incorporation and By-Laws of CFX CORPORATION, as 
              amended.

    **10.1    CFX CORPORATION Retirement Plan.

    **10.2    1992 CFX CORPORATION Profit Sharing/Bonus  Plan.

    **10.3    CFX CORPORATION 401(k) Plan.

   ***10.4    1986 CFX CORPORATION Stock Option Plan.

  ****10.5    CFX CORPORATION 1992 Employee Stock Purchase Plan.  

 *****10.6    Employment Agreement dated as of  January 1, 1991 between CFX  
              CORPORATION and Peter J. Baxter, as amended.

 *****10.7    Change of Control Agreement dated June 5, 1991 between CFX 
              CORPORATION  and Laurence E. Babcock.

    **10.8    Change of Control Agreement dated December 31, 1992 between CFX 
              CORPORATION and John F. Foley.

    **10.9    Change of Control Agreement dated December  31, 1992 between CFX 
              CORPORATION and Mark A. Gavin.

******10.10   Change of Control Agreement dated August 4, 1993 between CFX 
              CORPORATION and Daniel J. LaPlante.

******10.11   Employment Agreement dated September 1, 1993 between CFX         
              CORPORATION and Paul D. Spiess.

      10.12   Change of Control Agreement dated March 30, 1994 between CFX         
              CORPORATION and William J. McIver.

 *****10.13   Change of Control Agreement dated June 5, 1991 between CFX BANK 
              and William H. Dennison.

 *****10.14   Change of Control Agreement dated June 5, 1991 between CFX BANK 
              and Peter T. Whittemore.

 *****10.15   Change of Control Agreement dated June 5, 1991 between CFX BANK 
              and Wayne R. Gordon.

******10.16   Employment Agreement dated September 1, 1993 between CFX 
              MORTGAGE, INC. and Paul T. Pouliot.

   ***10.17   Lease dated May 1, 1983 by and between Santibotto, Inc.
              and CFX BANK.

    **10.18   Lease dated October 16, 1991 by and between Market Basket, Inc. 
              and CFX BANK.

******10.19   Lease dated May 11, 1993 by and between Cheshire Oil Company, 
              Inc. and CFX BANK.

******10.20   Lease dated April 14, 1993 by and between Arnold S. Katz and 
              Blair J. Finnegan, Trustees of Commerce Center Trust, and CFX 
              MORTGAGE, INC.

******10.21   Lease dated September 15, 1993 by and between Bedford Farms 
              Limited Partnership and CFX MORTGAGE, INC.

      10.22   Assignment dated September 30, 1994 by and between Fleet Bank, NH
              and CFX BANK of the lease dated as of November 9, 1987 by and 
              between Fleet Bank, NH and Philip C. Haughey and 
              Andrew J. McCarthy, as Successor Trustee of The St. John Realty 
              Trust

      13      CFX  CORPORATION Annual Report to Shareholders for fiscal year 
              ended December 31, 1994.

      21      Subsidiaries--Reference is made to Item 1.

      23.1    Consent of Wolf & Company, P.C.

      23.2    Consent of Ernst & Young LLP.


<FN>
<F1>*       Incorporated herein by reference to the Exhibits to the Registration 
            Statement on Form S-4 of CFX CORPORATION No. 33-56875 effective in 
            1994.
<F2>**      Incorporated herein by reference to the Exhibits to the Annual Report 
            on Form 10-K of CFX CORPORATION for the year ended December 31, 1992.
<F3>***     Incorporated herein by reference to the Exhibits to the Registration 
            Statement on Form S-8 of CFX CORPORATION No. 33-17071 effective in 
            1987.
<F4>****    Incorporated herein by reference to the Exhibits to the Registration 
            Statement on Form S-8 of CFX CORPORATION No. 33-52598 effective in 
            1992.
<F5>*****   Incorporated herein by reference to the Exhibits to the Annual Report 
            on Form 10-K of CFX CORPORATION for the year ended December 31, 1991.
<F6>******  Incorporated herein by reference to the Exhibits to the Annual Report 
            on Form 10-K of CFX CORPORATION for the year ended December 31, 1993.
</TABLE>

(d)   Financial Statement Schedules

       Schedules to the Consolidated Financial Statements required by Article 
9 of Regulation S-X are not required under the related instructions or are 
inapplicable, and therefore have been omitted.


                                 SIGNATURES

      Pursuant to the requirements of Section 13 or 15 (d) of the Securities 
Exchange Act of 1934, the registrant has duly caused this report to be signed 
on its behalf by the undersigned, thereunto duly authorized.

                                       CFX CORPORATION


Date: March 28, 1995                   By:  /s/ PETER J. BAXTER  
                                            Peter J. Baxter, President

      Pursuant to the requirements of the Securities Exchange Act of 1934, 
this report has been signed below by the following persons on behalf of the 
registrant and in the capacities and on the dates indicated.

<TABLE>
<CAPTION>
          Name                 Title                             Date

<S>                            <S>                               <C>

/s/ RICHARD B. BAYBUTT         Director                          March 28, 1995
    Richard B. Baybutt

/s/ PETER J. BAXTER            President and Director            March 28, 1995
    Peter J. Baxter            (Principal Executive Officer)

/s/ CHRISTOPHER V. BEAN        Director                          March 28, 1995
    Christopher V. Bean

/s/ CALVIN L. FRINK            Director                          March 28, 1995
    Calvin L. Frink

/s/ EUGENE E. GAFFEY           Director                          March 28, 1995
    Eugene E. Gaffey

/s/ MARK A. GAVIN              Chief Financial Officer           March 28, 1995
    Mark A. Gavin              (Principal Financial Officer)

/s/ ELIZABETH SEARS HAGER      Director                          March 28, 1995
    Elizabeth Sears Hager

/s/ DOUGLAS S. HATFIELD, JR.   Director                          March 28, 1995
    Douglas S. Hatfield, Jr.

/s/ PHILIP A. MASON            Director                          March 28, 1995
    Philip A. Mason

/s/ EMERSON H. O'BRIEN         Director                          March 28, 1995
    Emerson H. O'Brien

/s/ WALTER R. PETERSON         Director                          March 28, 1995
    Walter R. Peterson

/s/ L. WILLIAM SLANETZ         Director                          March 28, 1995
    L. William Slanetz

/s/ GREGG R. TEWKSBURY         Corporate Controller              March 28, 1995
    Gregg R. Tewksbury         (Principal Accounting Officer)
</TABLE>

                                 APPENDIX A


        DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY:
                  INTEREST RATES AND INTEREST DIFFERENTIAL

      Information regarding interest rates and interest differentials on pages 
21 and 22 inclusive of the Annual Report to Shareholders for the fiscal year 
ended December 31, 1994 is incorporated herein by reference.





                             INVESTMENT PORTFOLIO

      The following table sets forth the book value of securities available 
for sale and securities held to maturity at the dates indicated. The book 
value of securities available for sale in 1994 and 1993 is fair value.  The 
book value of securities held for sale in 1992 is the lower of aggregate cost 
or fair value.  The book value of debt securities held to maturity or held for 
investment is amortized cost, while the book value of marketable equity 
securities held for investment is the lower of aggregate cost or fair value.

<TABLE>
<CAPTION>
December 31 (In thousands)                    1994         1993         1992
                                              Available    Available    Held
                                              for Sale     for Sale     for Sale  
        
<S>                                           <C>          <C>          <C>
U. S. Treasury securities                     $      -     $     -      $30,430
Collateralized mortgage securities (CMOs)            -      17,772            -
U. S. Treasury money market fund                 1,056         675       13,083
Marketable equity securities                     3,302       3,248            -      $  
                                              $  4,358     $21,695      $43,513
</TABLE>

<TABLE>
<CAPTION>
                                              Held to      Maturity     Held to
                                              Maturity     Held for     Investment

<S>                                           <C>          <C>          <C>
U.S. Treasury securities and other 
 U.S. Government agencies                     $      -     $     -      $24,104
State and municipal                             23,498      10,591        1,274
Corporate securities                             5,932       7,992       12,679
Mortgage-backed securities                      79,928      76,841       15,225
Asset-backed securities                            173         620            -
Marketable equity securities                         -           -          844
                                              $109,531     $96,044      $54,126
</TABLE>


      The following table sets forth an analysis of the maturity distributions 
and the weighted average yields of all debt securities of the Company at 
December 31, 1994:

<TABLE>
<CAPTION>
                                                                         Maturing
                                            --------------------------------------------------------------------
                                                                After One        After Five   
                                                Within          But Within       But Within         After Ten 
                                               One Year         Five Years        Ten Years           Years 
                                            --------------   ---------------   ---------------   ---------------
                                            Amount   Yield   Amount    Yield   Amount    Yield   Amount    Yield
                                                                  (Dollars in thousands)

<S>                                         <C>      <C>     <C>       <C>     <C>       <C>     <C>       <C>
State and municipal (1)                     $8,326   6.23%   $ 6,666   7.07%   $ 8,506   7.35%   $     -      -%
Corporate securities (2)                       500   9.18      5,302   6.74        130   7.04          -      -
Mortgage-backed securities and CMO's (3)         -      -          -      -      6,018   4.84     73,910   6.55
Asset-backed securities (3)                    173   4.66          -      -          -      -          -      - 
   Total debt securities                    $8,999   6.37%   $11,968   6.93%   $14,654   6.29%   $73,910   6.55%

<FN>
<F1>  Yields on tax-exempt investment securities are stated on a taxable-
      equivalent basis (using a 38.62% tax rate).
<F2>  Includes corporate and public utility obligations. The majority of these 
      obligations contain put and call provisions.
<F3>  Included in table based on contractual maturities.
</TABLE>

                               LOAN PORTFOLIO

      The following table shows the Company's loan distribution at the dates 
indicated: 

<TABLE>
<CAPTION>
December 31 (In thousands)                       1994       1993     1992      1991      1990  

<S>                                              <C>       <C>       <C>       <C>       <C>
Real estate:
  Residential                                    $379,181  $312,828  $328,984  $320,615  $323,430  
  Construction                                      7,761     9,292    10,920    16,010    21,455
  Commercial                                       82,468    76,955    56,027    56,451    55,981
Commercial, financial, and agricultural            48,020    42,835    54,788    59,318    56,323
Warehouse lines of credit to leasing companies     15,339     5,428     1,497         -         -
Consumer and other                                 36,544    24,934    25,268    26,506    29,555

    Total loans and leases                       $569,313  $472,272  $477,484  $478,900  $486,744
</TABLE>

      The following table shows the maturity of loans (excluding residential 
mortgages of 1 - 4 family residences and consumer/other loans) outstanding at 
December 31, 1994. Also provided are the amounts due after one year, 
classified according to sensitivity to changes in interest rates.

<TABLE>
<CAPTION>
                                                              Maturing   
                                           ---------------------------------------------
                                                      After One  
                                           Within     But Within   After Five 
                                           One Year   Five Years   Years        Total
                                                           (In thousands) 

<S>                                        <C>        <C>          <C>          <C>
Commercial, financial, and agricultural    $ 35,791   $10,667      $1,562       $ 48,020  
Real estate--construction                     5,357     1,403       1,001          7,761  
Real estate--commercial                      65,896    12,446       4,126         82,468
     Total                                 $107,044   $24,516      $6,689       $138,249

Loans maturing after one year with:
  Fixed interest rates                                $ 9,377      $6,689    
  Variable interest rates                              15,139           -  
     Total                                            $24,516      $6,689 
</TABLE>

       NONACCRUAL, PAST DUE, RESTRUCTURED, AND POTENTIAL PROBLEM LOANS

      The following table summarizes the Company's nonaccrual, past due, and 
potential problem loans:

<TABLE>
<CAPTION>
December 31 (Dollars in thousands)           1994     1993     1992      1991      1990  

<S>                                          <C>      <C>      <C>       <C>       <C>
Nonaccrual loans:(1)
  Real estate (2)                            $5,511   $5,825   $ 3,893   $ 1,494   $1,682   
  Commercial, financial, and agricultural     1,007      460     2,002     1,768    1,019  
  Consumer and other                             18      187       209       261      123
    Total                                     6,536    6,472     6,104     3,523    2,824

Accruing loans past due 90 days or more: 
  Real estate (2)                                 -        -     2,916     7,892    4,410
  Commercial, financial, and agricultural         -        -       409       777      818
  Consumer and other                              -        -       118        29      723
    Total                                         -        -     3,443     8,698    5,951

Potential problem loans (3)                       -        -     1,535       963      337

Total nonperforming loans                    $6,536    $6,472  $11,082   $13,184   $9,112

Percentage of total loans                       1.2%      1.4%     2.3%      2.8%     1.9%
Percentage of total assets                      0.9%      0.9%     1.7%      2.0%     1.5%

Total restructured loans                     $1,824    $  837  $   963   $   963   $  187

<FN>
<F1>  When management determines that significant doubt exists as to the 
      collectibility of principal or interest on a loan, the loan is placed on 
      nonaccrual status. In addition, loans past due 90 days or more as to 
      principal or interest are placed on nonaccrual status except those loans 
      which, in management's judgment, are fully secured and in the process of 
      collection (through legal action, or in appropriate circumstances 
      through collection efforts reasonably expected to result in repayment of 
      the debt or in its restoration to a current status in the near future). 
      In the third quarter of 1993, management changed its policy regarding 
      nonaccrual loans, such that all loans past due 90 days or more as to 
      principal and interest are placed on nonaccrual status. Interest accrued 
      but not received on loans placed on nonaccrual status is reversed and 
      charged against current operations. Interest on nonaccrual loans is 
      recognized only when received. Loans are restored to accrual status when 
      the borrower has demonstrated the ability to make future payments of 
      principal and interest, as scheduled.
<F2>  Includes residential, construction and commercial real estate loans.
<F3>  In addition to loans 90 days or more past due, and nonaccrual loans, 
      management classifies as nonperforming "potential problem loans" which 
      are current as to principal and interest payments under original or 
      restructured agreements, but are expected to have insufficient future 
      cash flows to service the loan in accordance with the original or 
      restructured provisions.
</TABLE>

      Interest income that would have been recorded under original terms of 
nonaccrual and restructured loans andthe interest income actually recognized 
for the year ended December 31, 1994 was $549,000 and $255,000, respectively.

      At December 31, 1994, the Company has $10,930,000 in commercial and 
commercial real estate loans for which payments presently are current and 
future cash flows appear to be sufficient to service the loan, but the 
borrowers currently are experiencing financial difficulties. These loans, 
while not severe enough to be classified as potential problem loans, are 
subject to constant management attention and their classification is reviewed 
quarterly.

      While the Company considers the allowance for loan and lease losses to 
be adequate at December 31, 1994, it is uncertain to what extent an economic 
recovery will materialize in the region. Therefore, given this uncertainty, 
the Company can give no assurance that it will not experience an increase in 
nonperforming assets in the future.

                  SUMMARY OF LOAN AND LEASE LOSS EXPERIENCE

      This table summarizes the Company's loan and lease loss experience for 
the years ended December 31, 1994, 1993, 1992, 1991 and 1990.

<TABLE>
<CAPTION>
Year Ended December 31 (Dollars in thousands)        1994     1993     1992     1991     1990

              
<S>                                                  <C>      <C>      <C>      <C>      <C>
Allowance for loan and lease losses, beginning
 of year                                             $7,357   $7,909   $6,957   $5,122   $2,787
Allowance of acquired subsidiaries                        -       13        -        -      393
Allowance acquired through regulatory-assisted
 transactions                                             -        -      350      167        -
Loans charged-off:
  Real estate (1)                                       598    1,810    1,499    1,174    1,227
  Commercial, financial and agricultural                379    1,758      678      660      171
  Consumer and other                                    195      336      346      413      715

      Total loans charged-off                         1,172    3,904    2,523    2,247    2,113

Recoveries on amounts previously charged-off:
  Real estate (1)                                       169      209       84       35        -  
  Commercial, financial and agricultural                144       78       47        4        -
  Consumer and other                                    102       82       83       46       50

      Total recoveries                                  415      369      214       85       50    

Net loans charged-off                                   757    3,535    2,309    2,162    2,063
Provision for loan and lease losses (2)                 425    2,970    2,911    3,830    4,005

Allowance for loan and lease losses, end of year     $7,025   $7,357   $7,909   $6,957   $5,122

Net loans charged-off to average loans outstanding      0.1%     0.7%     0.5%     0.4%     0.4%

<FN>
<F1>  Includes residential, construction and commercial real estate loans.
<F2>  The amount charged to operations and the related balance in the 
      allowance for loan losses is based upon periodic evaluations of the loan 
      portfolio by management. These evaluations consider several factors 
      including, but not limited to, general economic conditions, loan 
      portfolio composition, prior loan and lease loss experience, and 
      management's estimation of future potential losses.
</TABLE>

                ALLOWANCE FOR LOAN AND LEASE LOSS ALLOCATION

      This table shows an allocation of the allowance for loan and lease 
losses as of December 31, 1994, 1993, 1992, 1991 and 1990.

<TABLE>
<CAPTION>
December 31                    1994                 1993                 1992                 1991                 1990  
                        ------------------   ------------------   ------------------   ------------------   -------------------
(Dollars in thousands)            Percent              Percent              Percent              Percent               Percent
                                  of Loans             of Loans             of Loans             of Loans              of Loans
                                  in Each              in Each              in Each              in Each               in Each
                                  Category             Category             Category             Category              Category
                                  to Total             to Total             to Total             to Total              to Total
                         Amount   Loans      Amount    Loans      Amount    Loans      Amount    Loans       Amount    Loans
      
<S>                      <C>       <C>       <C>        <C>     <C>         <C>        <C>        <C>        <C>        <C>
Real estate              $3,530    82.45%    $2,963     84.50%  $1,706      82.92%     $1,602     82.08%     $  625     82.36% 
Commercial, financial, 
 and agricultural         1,322    11.13      2,035     10.22    2,679      11.47       1,612     12.39       1,725     11.57

Consumer and other          300     6.42        274      5.28      306       5.61         435      5.53         511      6.07
Unallocated               1,873               2,085              3,218                  3,308                 2,261      
                         $7,025   100.00%    $7,357    100.00%  $7,909     100.00%     $6,957    100.00%     $5,122    100.00%
</TABLE>




                                  DEPOSITS

      The average daily amount of deposits and of rates paid on such deposits 
is summarized for the periods indicated in the following table:
                            
<TABLE>
<CAPTION>
Year Ended December 31 (Dollars in thousands)         1994                1993                1992    
                                               Amount      Rate    Amount      Rate    Amount      Rate

<S>                                            <C>         <C>     <C>         <C>     <C>         <C>
Noninterest bearing demand deposits            $ 36,656       -%   $ 27,920        -%  $ 24,491       -%
Regular savings deposits                        113,397    2.65     116,475    2.81     110,078    3.98
NOW & money market deposits                     185,115    2.23     188,733    2.61     172,984    3.72
Time deposits                                   210,178    4.54     225,126    4.79     263,810    5.75
								     
      Total                                    $545,346    3.06%   $558,254    3.40%   $571,363    4.75%
</TABLE>

      Maturities of time certificates of deposit and other time deposits of 
$100,000 or more outstanding at December 31, 1994, are summarized as follows:
                    
<TABLE>
<CAPTION>
                                      Time         Other 
                                  Certificates     Time 
                                 of Deposits(1)    Deposits    Total
                                             (In thousands)

      <C>                            <C>           <C>         <C>
      3 months or less               $1,170        $ 4,459     $ 5,629  
      Over 3 through 6 months           737          6,396       7,133
      Over 6 through 12 months          292          7,884       8,176
      Over 12 months                  2,482          4,724       7,206
                 Total               $4,681        $23,463     $28,144
      
<FN>
<F1>   Time deposits with a minimum required balance of $100,000.
</TABLE>


                         RETURN ON EQUITY AND ASSETS

      The following table shows consolidated operating and capital ratios of 
the Company for the periods indicated:

<TABLE>
<CAPTION>
Year Ended December 31                        1994     1993     1992      

<S>                                           <C>      <C>      <C>
Return on:
  Average total assets                         0.68%    0.71%    0.52%
  Average total shareholders' equity           6.77     6.34     4.92
  Average common shareholders' equity          7.10     6.66     5.18
  Average total shareholders' equity to
   average total assets ratio                  9.98    11.25    10.68
  Common dividend payout ratio (1)            62.22    52.42    58.70

<FN>
<F1>  The common dividend payout ratios for 1993 and 1992 have been restated 
      to reflect the Company's 5% common stock dividend declared on December 
      12, 1994.
</TABLE>



                            SHORT-TERM BORROWINGS

      The following t able shows various information on short-term borrowings 
front he Federal Home Loan Bank of Boston (FHLBB):

        
<TABLE>
<CAPTION>
      December 31 (In thousands)                   1994       1993  

      <S>                                          <C>        <C>
      3.48% (fixed rate) due January, 1994         $     -    $10,000
      3.54% (variable rate) due January, 1994            -     10,000
      3.38% (fixed rate) due March, 1994                 -     26,600
      5.90% (fixed rate) due January, 1995          50,000          -
      6.39% (fixed rate) Due March, 1995            10,000          -
      6.65% (variable rate) due daily               32,000          -
                                                   $92,000    $46,600
</TABLE>

      CFX BANK  has an available line of credit with the FHLBB at an interest 
rate that adjusts daily.  Borrowings under the line are limited to 2% of CFX 
BANK's total assets.  All borrowings from the FHLBB are secured by a blanket 
lien on certain qualified collateral, defined principally as 90% of the fair 
value of U.S. Government and federal agency obligations and 75% of the 
carrying value of first mortgage loans on owner-occupied residential property.  
The maximum amount of short-term advances from the FHLBB at any month-end 
during the twelve months ended December 31, 1994 and 1993 were $114,216,000 
and $104,614,000, respectively.  The approximate average short-term advances 
from FHLBB for the twelve months ending December 31, 1994 and 1993 were 
$94,759,000 and $72,620,000, respectively with weighted average interest costs 
of 4.57% and 3.10%, respectively.  There were no advances from the FHLBB by 
CFX BANK during 1992.







                         CHANGE OF CONTROL AGREEMENT


      AGREEMENT made as of this 30th day of March, 1994 between CHESHIRE 
FINANCIAL CORPORATION, a New Hampshire corporation (hereinafter Company") and 
William J. McIver, residing at Henniker, NH.(hereinafter "Executive").

      WHEREAS the Company wishes to assure the continued availability of the 
executive's services and to create an environment which will promote the 
Executive's giving impartial and objective advice in any circumstances 
resulting from the possibility of Change of Control of the Company (as herein 
defined), and

      WHEREAS the Company and the Executive wish to provide the Executive with 
financial protection in the event significant changes in the Executive's 
employment status occur following a Change of Control of the Company (as 
herein defined); 

      NOW THEREFORE, the Company and the Executive, in consideration of the 
terms and conditions set forth herein and other valuable consideration, 
receipt of which is hereby acknowledged, mutually covenant and agree as 
follows:

1.    Term.

      The term of this Agreement shall commence on the date hereof and 
terminate on the date three years from the date hereof unless the Executive's 
employment is sooner terminated as provided in Section 13 hereof (the "Term"). 
On each December 31st thereafter, the Term shall automatically be extended for 
an additional calendar year unless either party gives written notice to the 
other, by no later than the preceding November 30th, that he or it does not 
concur in such extension.

2.    Payments Upon Change of Control and Termination Event.

      The Company shall make payments to the Executive as provided for in 
paragraph 4 hereof upon the occurrence of both a Change of Control of the 
Company and a Termination Event, as such terms are defined in paragraph 3 
hereof.

3.    Definitions.

      (a)   "Base Amount" shall mean an amount equal to the average annual 
compensation payable by the Company, or any subsidiary in which the Company 
owns more than fifty (50) percent of the outstanding shares, to the Executive 
and includable by the Executive in gross income for the most recent five (5) 
taxable years, or such shorter period as the Executive shall have been 
employed by the Company, ending before the date on which the Change of Control 
occurred.

      (b)   A "Change of Control" shall be deemed to have occurred if any of 
the following have occurred:

            (i)   any individual, corporation (other than the Company), 
      partnership, trust, association, pool, syndicate, or any other entity 
      or any group of persons acting in concert becomes the beneficial owner, 
      as that concept is defined in Rule 13d-3 promulgated by the Securities 
      Exchange Commission under the  Securities Exchange Act of 1934, as the 
      result of any one or more securities  transactions (including gifts and 
      stock repurchases but excluding transactions described in subdivision 
      (ii) following) of securities of the Company possessing fifty-one 
      percent (51%) or more of the voting power for the election of directors 
      of the Company;

            (ii)   there shall be consummated any consolidation, merger or 
      stock-for-stock exchange involving securities of the Company in which 
      the holders of voting securities of the Company immediately prior to 
      such consummation own, as a group, immediately after such consummation, 
      voting securities of the Company (or if the Company does not survive 
      such transaction, voting securities of the corporation surviving such 
      transaction) having less than fifty percent (50%) of the total voting 
      power in an election of directors of the Company (or such other 
      surviving corporation), excluding securities received by any members of 
      such group which represent disproportionate percentage increases in 
      their shareholdings vis-a-vis the other members of such group;
 
            (iii)   "approved directors" shall constitute less than a 
      majority of the entire Board of Directors of the Company, with 
      "approved directors" defined to mean the members of the Board of 
      Directors of the Company as of the date of this Agreement and any 
      subsequently elected members of the Board of Directors of the Company 
      who shall be nominated or approved by a majority of the approved 
      directors on the Board of Directors of the Company prior to such 
      election; or

            (iv)   there shall be consummated any sale, lease, exchange or 
      other transfer (in one transaction or a series of related transactions, 
      excluding any transaction described in subdivision (ii) above), of all, 
      or substantially all, of the assets of the Company or its subsidiaries 
      to a party which is not controlled by or under common control with the 
      Company.

      (c)   A "Termination Event" shall be deemed to have occurred if, within 
the thirty-six month period following a Change of Control, the Executive 
experiences the loss of his position by reason of discharge or demotion, for 
other than termination for good cause, or the Executive's voluntary 
termination following the substantial withholding, substantial adverse 
alteration or substantial reduction of responsibility, authority, or 
compensation (including any compensation or benefit plan in which the 
Executive participates or substitute plans adopted prior to the Change of 
Control) to which the Executive was charged or empowered with or entitled to 
immediately prior to a Change of Control of the Company or to which he would 
normally be charged or empowered with or entitled to from time to time by 
reason of his office, for other than good cause.

      (d)   Termination for Good Cause.

            "Termination for good cause" means termination:

            (i)   based on the willful and continued failure by the Executive 
      to perform his duties for the Company or a subsidiary (other than such 
      failure resulting from the Executive's incapacity due to physical or 
      mental illness), after a written demand for performance is delivered to 
      the Executive by the Board of Directors of the Company which 
      specifically identifies the manner in which the Board believes the 
      Executive has not performed his duties; an act or acts of dishonesty 
      taken by the Executive; or an act or acts intended to result in his 
      personal enrichment at the expense of the Company or a subsidiary; or an 
      act or acts of willful misconduct which are materially injurious to the 
      Company. Termination shall be by written notice to the Executive 
      identifying the cause; or

            (ii)   If the Executive shall have been absent from the full-
      time performance of his duties with the Company for six consecutive 
      months as the result of the Executive's incapacity due to physical or 
      mental illness, and the Executive shall not have returned to full-time 
      performance of his duties within thirty days after written notice of 
      proposed termination, the Executive's employment may be terminated by 
      the Company on or after the expiration of such thirty day period for 
      disability.  Termination shall be by written notice to the Executive.  
      Termination of the Executive's employment based on retirement shall mean 
      termination in accordance with the Company's generally applicable 
      retirement policy or with any retirement arrangement established with 
      the Executive's consent.

4.    Cash Payments.

      Upon the occurrence of both a Change of Control of the Company and a 
Termination Event, the Company shall, during the period commencing on the date 
of the Termination Event and over a period of _12 months (the "Pay-Out 
Period"), make equal monthly payments to the Executive in an amount such that 
the present value of all such payments, determined as of the date of the 
Termination Event, equals  1.00  times the Base Amount.

5.    Advance Payments for Financial Hardship.

      If at any time during the Pay-Out Period the Company's Board of 
Directors in its sole discretion shall concur, upon application of the 
Executive, the Company shall make available to the Executive, in one (l) lump 
sum, an amount up to but not greater than the present value of all monthly 
payments remaining to be paid to him in the Pay-Out Period, calculated with 
the Federal Funds rate in effect as of the date of such Board concurrence.  If 
(a) the lump sum amount thus made available is less than (b) the present value 
of all such remaining monthly payments, the Company shall continue to pay to 
the Executive monthly payments for the duration of the Pay-Out Period, but 
from such date forward such monthly payments will be in a reduced amount such 
that the present value of such payments will equal the difference between (b) 
and (a), above.  The Executive may elect to waive any or all payments due him 
under this subparagraph.

6.    Death of Executive.

      If the Executive dies before receiving all payments payable to him under 
this Agreement, the Company shall pay to the Executive's spouse, or if the 
Executive leaves no spouse, to the estate of the Executive, one (l) lump sum 
payment in an amount equal to the present value of all such remaining unpaid 
payments, determined as of the date of death of the Executive.

7.    Reimbursement of Expenses.

      In the event a Change of Control of the Company and a Termination Event 
occur and any action, suit or proceeding is brought by the Company or the 
Executive for the enforcement, performance or construction of this Agreement, 
the Company agrees to reimburse the Executive for all costs and expenses 
reasonably incurred by him in such action, suit or proceeding, including 
reasonable attorneys' and accountants' fees and expenses, unless the Executive 
shall have been substantially unsuccessful, on the merits or otherwise, in 
such action, suit or proceeding.

8.    No Duty to Seek Other Employment.

      Amounts payable to the Executive under this Agreement shall not be 
reduced by the amount of any compensation received by the Executive from any 
other employer or source during the Pay-Out Period, and the Executive shall 
not be under any obligation to seek other employment or gainful pursuit during 
such Pay-Out Period as a result of this Agreement.

9.    Non-Competition, Future Services and Compensation.

      (a)   During such period as the Executive is receiving cash payments 
under this Agreement, the Executive agrees:

            (i)   that he shall not, without the prior approval of the Board 
      of Directors of the Company, certified to him by the Secretary or Acting 
      Secretary of the Company, become an officer, employee, agent, partner, 
      or director of any other business in substantial competition with the 
      Company, its subsidiaries or any other company or bank affiliated with 
      the Company, including any branch or office of any of the foregoing. 
      Such restriction shall apply to any such other business doing business 
      in any county in the State of New Hampshire in which the Company, its 
      subsidiaries or any such other company or bank is then conducting any 
      material business or into which, to the knowledge of the Executive at 
      the time of such termination, any such entity has immediate plans to 
      expand its activities in material respects; and 

            (ii)   to provide such consulting services as may be requested by 
      the Company.

      (b)   As compensation to the Executive for his promises in (a) of this 
paragraph, the Company agrees to maintain, during such period, the Executive's 
eligibility for and participation in any health and life insurance plans, in 
which the Executive was eligible to participate prior to the Termination 
Event.

10.   Reduction of Payments.

      In the event any of the payments made under this Agreement would be 
considered an "excess parachute payment" as defined in Section 280G of the 
Internal Revenue Code of 1986, as amended, then there shall be a reduction in 
the amount otherwise payable under this Agreement such that all payments are 
deductible by the Company.

11.   Withholding.

      Distribution of any payments under this Agreement shall be reduced for 
the amount required to be withheld pursuant to any law or regulation with 
respect to taxes or similar provisions.

12.   Payment of Compensation to Termination Date.

      In addition to any other payments payable to the Executive hereunder, 
the Company shall pay the Executive full compensation and all other amounts 
and benefits to which the Executive is entitled through the termination of his 
employment.

13.   No Right to Continued Employment.

      This Agreement shall not confer upon the Executive any right with 
respect to continuance of employment by the Company or any subsidiary, nor 
shall it interfere in any way with the right of his employer to terminate his 
employment at any time.  No payments hereunder shall be required except upon 
the occurrence of both a Change of Control of the Company and a Termination 
Event as set forth in Section 3 herein.  Thus, except as specifically provided 
in Section 2 herein, no payments hereunder shall be made on account of 
termination of the Executive's employment (i) upon the Executive's death, 
disability or retirement, (ii) by the Company with or without cause or (iii) 
upon the Executive's voluntary termination.

14.   Waiver of Breach.

      Waiver by any party of a breach of any provision of this Agreement shall 
not operate as or be construed as a waiver by such party of any subsequent 
breach hereof.

15.   Invalidity.

      The invalidity or unenforceability of any provision of this Agreement 
shall not affect the validity or enforceability of any other provision, which 
shall remain in full force and effect.

16.   Entire Agreement; Written Modification; Termination.

      This Agreement contains the entire agreement between the parties 
concerning the matters covered hereby.  No modification, amendment or waiver 
of any provision hereof shall be effective unless in writing specifically 
referring hereto and signed by the party against whom such provision as 
modified or amended or such waiver is sought to be enforced.  This Agreement 
shall terminate as of the time the Company makes the final payment which it 
may be obligated to pay hereunder or provides the final benefit which it may 
be obligated to provide hereunder.

17.   Counterparts.

      This Agreement may be made and executed in counterparts, each of which 
may be considered an original for all purposes.

18.   Governing Law.

      This Agreement is governed by and is to be construed and enforced in 
accordance with the laws of the State of New Hampshire.

19.   Authorization.

      The Company represents and warrants that the execution of this Agreement 
has been duly authorized by resolution of the Board of Directors of the 
Company.





      IN WITNESS WHEREOF, the undersigned parties have executed or caused to 
be executed this Agreement as of the day and year first above written.

                                       CHESHIRE FINANCIAL CORPORATION



                                       By:
                                            Peter J. Baxter        its duly
                                            authorized President and CEO .




                                       "EXECUTIVE"



                     
                                       William J. McIver




                            CONSENT TO ASSIGNMENT


      THE UNDERSIGNED, being the current landlord (the "Landlord") under a 
certain Lease dated as of November 9, 1987, between Indian Head National Bank 
of Manchester, as tenant, and Landlord's predecessor-in-interest, Philip C. 
Haughey and Andrew J. McCarthy, as successor Trustees of The St. John Realty 
Trust under a Declaration of Trust dated September 28, 1964, leasing a certain 
parcel of real estate, with the building thereon, situated in the Town of 
Gildford, County of Belknap, State of New Hampshire, a copy of said lease 
being attached hereto as Exhibit A (the "Lease"), does hereby consent to the 
current tenant under the Lease, Fleet Bank - NH (the "Assignor"), assigning 
all of its right, title, and interest in and to the Lease as tenant thereunder 
to CFX Bank with an address of P.O. Box 748, Keene, New Hampshire  03431 (the 
"Assignee"), and accepts Assignee as the tenant under the Lease; provided that 
Assignor shall remain jointly and severally liable with Assignee for the 
covenants and agreements of the tenant under the Lease.  The Landlord 
acknowledges and represents to the Assignee that the Lease is in full force 
and effect and that no circumstance, condition or event exists which 
constitutes or would constitute with the passage of time and/or the giving of 
any required notice, a default under the terms of the Lease.  The Landlord 
further agrees that any and all notices required to be given to the tenant 
under the Lease shall, from and after the effective date of the assignment 
hereinbelow, be given to the Assignee at the Assignee's address of:

         CFX Bank
         102-104 Main Street
         P.O. Box 746
         Keene, NH  03431


                                    GERALD REALTY LIMITED PARTNERSHIP


/s/ SALLY J. DUNN                   By: /s/ PHILIP C. HAUGHEY
    Witness                                 Philip C. Haughey,
                                            General Partner


Dated:  October 7, 1994


                             ASSIGNMENT OF LEASE


      THE UNDERSIGNED, being the tenant under the Lease, does hereby assign 
all of its right, title and interest as tenant under the Lease to the Assignee 
and all of its right, title, and interest, if any, to the tenant's building 
under the Lease.  Notwithstanding said assignment by the Assignor, the 
Assignor shall continue to remain liable for the covenants and agreements of 
the tenant under the Lease, said liability to be joint and several with the 
Assignee.  The Assignee represents and warrants to the Assignor that the Lease 
is in full force and effect, that the Assignor has made all payments and 
performed all other obligations of the tenant thereunder up to and including 
the effective date of this assignment, and that no circumstance, condition or 
event exists which constitutes a default or which, with the passage of time 
and/or giving of any required notice would constitute a default under the 
terms of the Lease.  Notwithstanding the joint and several nature of the 
liability provided for above, the Assignor hereby agrees to indemnify and hold 
harmless the Assignee from and against all liabilities and obligations which 
the Assignee may incur, directly or indirectly, under or in connection with 
the Lease and the obligations of the tenant hereunder, to the extent the 
circumstances and/or events giving rise to such liabilities and obligations 
occurred on or before the effective date of this assignment.  Assignor agrees 
that rent and other charges paid or payable under the Lease, including real 
estate taxes, shall be prorated between Assignee and Assignor as of the 
effective date hereof.  This assignment shall be effective as of the latest 
date of execution of the consent hereinabove, this assignment, and the 
acceptance herein below.

                                     FLEET BANK - NH

/s/ DAVID N. TRAGER                  By: /s/ MICHAEL WHITNEY
    Witness                          [Signature]


                                     Michael Whitney, President    
                                     [Print Name and Title]

Dated: September 30, 1994


                          ACCEPTANCE OF ASSIGNMENT

      THE UNDERSIGNED, does hereby accept the foregoing assignment by the 
Assignor of all of its right, title and interest as tenant under the Lease and 
hereby assumes all liabilities and obligations of the Assignor under the 
Lease.  The Assignee acknowledges and agrees that notwithstanding said 
assumption by Assignee, under the provisions of the Lease and the above 
consent and assignment, the Assignor remains liable to Landlord, jointly and 
severally with Assignee, for the covenants and agreements of the tenant under 
the Lease.  Notwithstanding said joint and several liability of Assignor and 
Assignee to Landlord, Assignee shall, and hereby agrees to, indemnify and hold 
harmless the Assignor from and against all liabilities and obligations which 
Assignor may incur, directly or indirectly, under or in connection with the 
Lease and the obligations of the tenant thereunder to the extent the 
circumstances and/or events giving rise to such liabilities and obligations 
occurred from and after the effective date of the assignment hereinabove. 
Assignee agrees that rent and other charges paid and payable under the Lease, 
including real estate taxes, shall be prorated between Assignee and Assignor 
as of the effective date of the assignment herein above.    


                                     CFX BANK 

__________________________           By: /s/ Paul D. Speiss          
Witness                              [Signature]


                                     Paul D. Speiss, Executive Vice President
                                     [Print Name and Title]

Dated:_____________, ___, 1994
                          

COMMONWEALTH OF MASSACHUSETTS
Suffolk, SS.


      On this, the 7th, day of October, 1994, before me, the undersigned 
officer, personally appeared Philip C. Haughey, who acknowledged himself to be 
the General Partner of the Gerald Realty Limited Partnership, and that he, as 
such General Partner, being authorized so to do, executed the foregoing 
instrument for the purposes therein contained on behalf of the limited 
partnership.

                                     Before me,

                                     /s/ SALLY J. DUNN
                                         Justice of the Peace/Notary Public


STATE OF NEW HAMPSHIRE
Hillsborough, SS.

      On this, the 30th, day of September, 1994, before me, the undersigned 
officer, personally appeared Michael C. Whitney, who acknowledged himself to 
be a Vice President of Fleet Bank - NH, a bank, and that he, as such officer, 
being authorized so to do, executed the foregoing instrument for the purposes 
therein contained on behalf of the bank.  

                                     Before me,

                                     /s/ JUDITH K. MACKAY
                                         Justice of the Peace/Notary Public



STATE OF NEW HAMPSHIRE
Cheshire, SS.

      On this, the 27th, day of September, 1994, before me, the undersigned 
officer, personally appeared Paul D. Speiss, who acknowledged himself to be a 
Vice President of CFX Bank, a bank, and that he, as such officer, being 
authorized so to do, executed the foregoing instrument for the purposes 
therein contained on behalf of the bank.  


                                     Before me,

                                     /s/ JESSICA B. JORDAN
                                         Justice of the Peace/Notary Public


STATE OF NEW HAMPSHIRE
Cheshire County   , SS.

      On this, the  27th  day of  September , 1994, before me, the undersigned 
officer, personally appeared  Paul D. Spiess , who acknowledged himself to be 
a Vice President of CFX Bank a bank, and that he, as such officer, being 
authorized so to do, executed the foregoing instrument for the purposes 
therein contained on behalf of the bank.

                                     Before me,


                                     /s/ JESSICA B. JORDAN
                                         Justice of the Peace/Notary Public
                  

                                                                     EXHIBIT A


                                    LEASE


LANDLORD:   Philip C. Haughey and Andrew J. McCarthy, as successor Trustees 
            of The St. John Realty Trust under a Declaration of Trust dated 
            September 28, 1964, and recorded with the Belknap County Registry 
            of Deeds in Book 452 at Page 117.


TENANT:     Indian Head National Bank, a national banking association.


DATE:       November 9, 1987


1.    Premises

      Landlord hereby leases to Tenant, and Tenant hereby leases from 
Landlord, for the term hereinafter set forth, upon and subject to the 
agreements and conditions of this lease, the premises described in Exhibit A 
attached hereto.

2.    Term

      A.   The term of this lease shall be the period of twenty (20) years and 
a fraction of a month, commencing upon the commencement date set forth in 
Article 7 hereof, and terminating upon the twentieth (20th) anniversary of the 
last day of the month during which the term of this lease commences; provided, 
however, that if the term of this lease shall commence upon the first day of a 
calendar month, then the term of this lease shall be the period of exactly 
twenty (20) years.

      B.   Tenant shall have the right, at its election, to extend the 
original term of this lease for an additional period of five (5) years 
commencing upon the expiration of the original term, provided that Tenant 
shall give Landlord notice of the exercise of its election at least six (6) 
months prior to the expiration of the original term and provided further that 
Tenant shall not be in default at the time of giving of such notice in the 
performance or observance of any of the terms and agreements in this lease 
contained on the part of Tenant to be performed or observed.  The expression 
"the original term" means the period of twenty (20) years referred to in 
Section A. of this Article 2.  Prior to the exercise by Tenant of said 
election to extend the original term, the expression "the term of this lease" 
or any equivalent expression shall mean the original term; after the exercise 
by Tenant of the aforesaid election, the expression "the term of this lease" 
or any equivalent expression shall mean the original term as extended.  Except 
as expressly otherwise provided in this lease, all the agreements and 
conditions in this lease contained shall apply to the additional period to 
which the original term shall be extended as aforesaid.  If Tenant shall give 
notice of the exercise of the election in the manner and within the time 
provided aforesaid, the term shall be extended upon the giving of the notice 
without the requirement of any action on the part of Landlord.

3.    Minimum Rent

      Tenant agrees to pay Landlord minimum rent at the rates set forth below, 
in each case in equal monthly installments of one-twelfth thereof, which 
minimum rent shall be paid monthly in advance on the first day of each and 
every calendar month during the term hereof.  Rent for any fraction of a month 
at the commencement or expiration of the term of this lease shall be prorated. 
 All payments of rent (minimum and additional) shall be made payable to 
Landlord and shall be sent to Landlord at Landlord's address specified in 
Article 27 or such other person or address as Landlord shall from time to time 
designate by notice to Tenant.  The minimum rent payable hereunder during each 
lease year (as defined in Article 4 hereof) shall be paid at the following 
annual rates:

      During the first five lease years of the original term -- $25,000.00 per 
      year; and

      During each five-year portion of the term of this lease after the first 
      five lease years -- an amount equal to the greater of (a) one hundred 
      ten percent (110%) of the minimum rent payable during the immediately 
      preceding five-year period, or (b) "the Cost of Living Rent" (as defined 
      in Article 4 hereof).

For purposes of this lease, the first lease year shall be the period of twelve 
(12) and a fraction months commencing upon the commencement date of the term 
of this lease and terminating on the last day of a month twelve (12) and a 
fraction months thereafter, except, however, if the term of this lease shall 
commence on the first day of a month, then the first lease year shall be 
exactly twelve months.  The second and succeeding lease years shall be periods 
of exactly twelve months following successively thereafter.

4.    Cost of Living Rent

      For purposes of this lease "the Cost of Living Rent" for any five-year 
period shall be equal to the annual minimum rent payable during the 
immediately preceding five-year period increased by fifty percent (50%) of the 
percentage by which the "Consumer Price Index For All Urban Consumers, U.S. 
City Average, All Items", as published by the United States Bureau of Labor 
Statistics) hereinafter referred to as "the Index") has increased between the 
first month of said preceding five-year period and the first month of the 
five-year period in question.  (In the event that the Index is not then in 
existence, the parties shall use such equivalent Price Index as is then 
published by any governmental agency or such non-governmental agency as may 
then be publishing an equivalent Price Index, in either case, such Price Index 
to be adjusted to the Index.  If the basis upon which the Index is computed 
shall change, then a proper adjustment shall be made so that the results 
obtained shall be (as nearly as is possible) equivalent to those which would 
have been obtained had said basis not been changed).  Until the dollar amount 
of the minimum rent for an additional period shall be determined, Tenant shall 
pay minimum rent at one hundred ten percent (110%) of the rate provided for 
immediately prior to such five-year period, and when the minimum rent is so 
determined, Tenant shall pay to Landlord immediately any excess rent due for 
the portion of such five-year period which may theretofore have expired.

5.    Real Estate Taxes

      A.   Tenant shall pay to Landlord, as additional rent, in each tax year 
during the term of this lease the amount of the real estate taxes upon the 
demised premises for such tax year.  The real estate taxes upon the demised 
premises shall for purposes of this lease be deemed to be an amount equal to 
the sum of:

      (i)    with respect to land and the common areas of the Shopping 
             Center, that proportion of the real estate taxes on all land and 
             common areas within the Shopping Center which the ground area of 
             the demised premises bears to the ground area under all the 
             buildings of the Shopping Center; and

      (ii)   with respect to buildings, that proportion of the real 
             estate taxes on all buildings within the Shopping Center with 
             which the building upon the demised premises shall be jointly 
             assessed which twice the ground floor area in the building upon 
             the demised premises bears to the ground floor area in all the 
             buildings so jointly assessed; or if the building upon the 
             demised premises is separately assessed according to the real 
             estate tax bill, the assessors' records or a written assessor's 
             certificate, the amount of real estate taxes determined on 
             the basis of such separate assessment.  Landlord agrees to use 
             reasonable efforts to obtain such separate assessment.

If upon the assessment day for real estate taxes for any tax year any 
construction shall be incomplete, an appropriate adjustment shall be made to 
carry out the intent of this Article.  Real estate taxes for the years during 
which the term commences and terminates shall be prorated and adjusted.  
Notwithstanding anything to the contrary contained herein, if land shall 
hereafter be added to the Shopping Center by landlord, Tenant shall not pay 
any portion of the real estate taxes upon said land (or upon any common areas 
constructed thereon), unless and until such time as one or more buildings 
intended for occupancy shall be erected upon said land.

      B.   The real estate taxes for any tax year shall mean such amounts as 
shall be finally determined to be the real estate taxes payable for said tax 
year; that is, the real estate taxes assessed for said tax year less the net 
amount of any abatements, refunds or rebates made thereof.  For the purpose of 
determining payments due from Tenant to Landlord in accordance with the 
provisions of this Article 5:

      (i)    The real estate taxes for any tax year shall be deemed to be 
             the real estate taxes assessed for said year until such time as 
             an abatement, refund or rebate shall be made thereof; and

      (ii)   if any abatement, refund or rebate shall be made for any 
             tax year, an appropriate adjustment shall be made in the amount 
             paid by Tenant to Landlord on account of real estate taxes, 
             after first deducting all costs of securing the same.

Throughout the term of this lease, the expression "real estate taxes" shall 
include real estate taxes of the sort now levied upon the Shopping Center and 
betterments assessments which may be charged, assessed or imposed upon the 
Shopping Center; and during so much of the term of this lease as shall be 
after the tenth (10th) anniversary of the date on which the term shall 
commence, the expression "real estate taxes" shall also include taxes upon 
gross rents and other taxes and charges which may be charged, assessed or 
imposed upon the Shopping Center; provided, however, that in no event shall 
business profits taxes or any other currently existent non-real-estate taxes 
be included within the expression "real estate taxes".  Tenant shall pay to 
Landlord on the first day of every month in advance a sum equal to the amount 
reasonably estimated by Landlord for such purpose at or about the commencement 
of the term hereof, such payments to represent payments on account of Tenant's 
obligations under this Article.  After the tax year in which the building upon 
the demised premises shall first be assessed as a completed improvement, said 
monthly payment shall be adjusted for each tax years so that it shall be equal 
to one-twelfth of the real estate taxes upon the demised premises for the 
prior tax year.  If for the tax year in question the real estate taxes upon 
the demised premises shall exceed or be less than the aggregate of said 
payments, an appropriate adjustment shall be made between the parties.  If 
real estate taxes shall be payable in installments to the taxing authority or 
to the holder of the first mortgage upon the Shopping Center, or if more than 
one taxing authority shall exist, appropriate modifications shall be made in 
the foregoing language to carry out the intent of Landlord and Tenant.  
Appropriate adjustments shall be made in said monthly payment if the real 
estate taxes upon the demised premises for the current tax year shall be known 
prior to the end of said tax year, all to the end that as each payment of real 
estate taxes shall become payable Landlord shall have received from Tenant 
payments sufficient in amount to pay Tenant's share of the real estate tax 
payment then payable by Landlord.  Furthermore, an equitable adjustment shall 
be made in the event of any change in method or system of taxation from that 
which is now applicable, including without limitation any change in the dates 
and periods for which such taxes are levied. 

6.    Old Lease

      Reference is made to that certain Indenture dated May 31, 1967, between 
Landlord, as landlord, and The Lakeport National Bank, as tenant, with respect 
to the demised premises.  Tenant has succeeded to the tenant's interest in 
said Indenture.  Landlord and Tenant agree that upon the commencement of the 
term of this lease, said Indenture dated May 31, 1967, shall terminate and 
expire with the same force and effect as though said date had been set forth 
therein for the expiration of the term thereof.

7.    Construction

      A.   Tenant agrees to construct certain improvements upon the demised 
premises in accordance with the provisions of this Article.

      B.   Landlord and Tenant acknowledge that it will be necessary for 
Tenant to obtain certain governmental approvals in order that the improvements 
herein contemplated may be constructed upon the demised premises.  Tenant 
agrees to use its best efforts to obtain such approvals at Tenant's sole cost 
and expense.  Tenant agrees to give prompt notice to Landlord of Tenant's 
obtaining such approvals.  In the event that Tenant shall be unable to obtain 
the same on or before the expiration of six (6) months after the date of this 
lease, unless Landlord and Tenant shall agree in writing to extend such date, 
this lease shall become null and void and of no further force and effect.  In 
such event, neither Landlord nor Tenant shall have any claim against the other 
on account hereof or on account of the termination hereof.

      C.   Tenant acknowledges that it has inspected the demised premises, and 
it is understood and agreed that Tenant accepts the demised premises in their 
existing physical condition, and Landlord shall be under no obligation to make 
any repairs, alterations or improvements to the demised premises prior to or 
at the commencement of the term hereof or at any time thereafter, except as 
herein specifically provided otherwise.

      D.   Tenant presently occupies the building upon the demised premises 
pursuant to the Indenture described in Article 6 hereof.  Said building, as 
the same may be modified pursuant hereto is herein sometimes referred to as 
"Tenant's building".  The improvements contemplated herein shall be an 
expansion of Tenant's building (which may include the demolition, in whole or 
in part, of the existing building), including the addition thereto of a drive-
up window and canopies, all of which shall be located entirely upon the 
demised premises and shall be performed pursuant to plans and specifications 
prepared by Tenant and approved in writing by Landlord.  Said plans shall also 
indicate any and all changes to be made by Tenant in the parking and/or 
traffic flow pattern upon the demised premises, as well as any and all 
relocations of parking lot lights.  It is expressly understood and agreed that 
no part of Tenant's building or any other improvement erected upon the demised 
premises shall extend higher than twenty (20) feet above the ground, Tenant's 
building shall not contain more than two thousand five hundred sixty (2,560) 
square feet of floor area, and Tenant's building and the new drive-through and 
canopy thereof shall be located as shown on Exhibit B attached hereto and made 
a part hereof.  Furthermore, no free-standing sign or pylon sign may be 
erected in the Shopping Center by Tenant without the prior written consent of 
Landlord.

      Furthermore, in conjunction with the construction of Tenant's building 
Tenant shall also, at its sole cost and expense, re-stripe and landscape (as 
shown on Exhibit B) that portion of the parking areas of the Shopping Center 
shown on said plan.  Notwithstanding that Tenant shall re-stripe said portion 
of the parking areas of the Shopping Center, it is expressly understood and 
agreed that Tenant shall not have the exclusive use of said parking areas, 
said parking areas being part of the common areas of the Shopping Center.  
Thereafter, said portion of the parking area of the Shopping Center shall not 
be changed by Landlord or Tenant unless required by law.

      Tenant agrees that such construction will be done in a good and 
workmanlike manner and in conformity with all laws, ordinances and regulations 
of all public authorities and insurance inspection or rating bureaus having 
jurisdiction, and that materials of first-class quality shall be employed 
therein.  Tenant agrees that it will procure all necessary permits before 
commencing such construction.  Landlord agrees it will cooperate with Tenant 
in obtaining such permits.  Tenant agrees to pay promptly when due the entire 
cost of such construction so that the demised premises shall at all times be 
free of liens for labor or materials.  Tenant agrees to save and indemnify 
Landlord from any and all injury, loss, claims or damage to any person or 
property occasioned by or arising out of such construction.  Such construction 
will be done or carried on in such manner as to avoid or prevent any labor 
disputes with those engaged in any construction elsewhere upon the Shopping 
Center.  Said construction shall be performed so as not to interfere with the 
conduct of business operations upon the balance of the Shopping Center.  
Tenant will store its construction materials in a protected location approved 
by Landlord and will keep the same neat and orderly.  Tenant will deliver 
certificates of public liability insurance and builder's risk insurance to 
Landlord not less than fifteen (15) days prior to the commencement of 
construction.  It is expressly understood that all such construction shall 
belong to Landlord and may not be removed by Tenant.

      Subject to applicable law Landlord agrees that Tenant may erect a 
temporary trailer in the vicinity of the demised premises for a period of time 
not to extend beyond June 1, 1988, which trailer shall be used solely for the 
provision of banking services to Tenant's customers during the course of 
construction.

      E.   If this lease shall not have terminated pursuant to Section B. 
above, the term of this lease shall commence upon the day upon which Tenant 
shall receive the last of the governmental approvals described in said Section 
B.

8.    Common Areas

      A.   "The common areas of the Shopping Center" shall be the parking 
areas, driveways, walks, entrances, exits and service roads from time to time 
existing in the Shopping Center.  Tenant agrees that it will keep the 
sidewalks and drive-up lanes within the area outlined in orange on Exhibit B 
reasonably free of snow, ice, refuse and obstructions, and Tenant shall 
maintain in a neat and attractive condition all landscaping shown on Exhibit 
B.  During the term of this lease, Tenant shall reimburse Landlord, as 
additional rent, for Tenant's prorata share (determined as hereinafter 
provided) or all reasonable costs and expenses paid or incurred by or on 
behalf of Landlord in removing snow, ice and refuse from, operating, managing, 
equipping, lighting, repairing, replacing and maintaining the common areas, 
the drainage, lighting and utilities systems and the landscaping and gardening 
(if any) of the Shopping Center.  Such costs shall likewise include (but shall 
not be limited to):  premiums for liability, workmen's compensation and other 
insurance; wages, unemployment taxes and assessments for non-supervisory 
personnel; fees for required licenses and permits; supplies; reasonable 
depreciation of equipment used in the operation of the common areas (but there 
shall be excluded costs of equipment properly chargeable to capital accounts 
and depreciation of the original cost of constructing said common areas); and 
a supervisory fee equal to fifteen percent (15%) of the costs and expenses set 
forth in this sentence and in the preceding sentence.  Tenant's prorata share 
of said costs and expenses shall be determined by multiplying said costs and 
expenses by a fraction the numerator of which is the ground floor area in the 
building upon the demised premises and the denominator of which is the ground 
floor area in all the buildings of the Shopping Center from time to time.  
Notwithstanding anything to the contrary contained in this paragraph, Tenant 
shall not be required to reimburse Landlord for any portion of any costs or 
expenses with respect to common areas located upon land which shall hereafter 
be added by Landlord to the Shopping Center unless and until such time as one 
or more buildings shall be erected upon said land.

      Tenant shall pay to Landlord on the first day of every month in advance 
a sum equal to the amount reasonably estimated by Landlord for such purpose at 
or about the commencement of the term hereof, such payments to represent 
payments on account of Tenant's obligations under this Article.  If for the 
calendar year in question Tenant's prorata share of said costs and expenses 
shall exceed or be less than the aggregate of said payments, an appropriate 
adjustment shall be made upon the determination of the amount of said costs 
and expenses for said calendar year and the submission to Tenant of a 
statement setting forth Tenant's prorata share thereof.  The initial monthly 
payment referred to above shall be replaced after the end of the first full 
calendar year of the term, and after each succeeding calendar year, by a 
monthly payment equal to one-twelfth of Tenant's actual prorata share of said 
costs and expenses for the immediately preceding calendar year.  If there 
shall be any partial calendar year at the commencement or termination of the 
term hereof, the provisions of this Section shall apply pro tanto.  At 
Landlord's election, however, Landlord may submit quarterly statements with 
respect to said costs and expenses (rather than annual statements), and in 
such case any deficiency in the payments made by Tenant for any quarter shall 
be paid to Landlord forthwith upon Tenant's receipt of the quarterly statement 
in question, but all other adjustments shall be made on an annual basis as set 
forth above.

      B.   Tenant, subtenants and concessionaires of Tenant, and employees, 
agents, contractors and customers of Tenant or its subtenants or 
concessionaires shall have the right to use, in common with and with due 
regard for the rights of others entitled to use the same, the common areas of 
the Shopping Center for all such purposes as said various common areas shall 
be designated by Landlord, but only in connection with business upon the 
Shopping Center.  Tenant will park its vehicles and will cause its subtenants 
and concessionaires and the employees, agents and contractors of Tenant or its 
subtenants or concessionaires to park their vehicles only in such areas as 
shall from time to time be designated by Landlord as "employee parking areas". 
 Tenant will, on request, furnish Landlord with automobile license numbers 
assigned to automobiles belonging to or used by Tenant or such other persons. 
 Tenant will cause to be affixed to such automobiles, employee identification 
stickers which Landlord may furnish.  Landlord reserves the right at any time 
and from time to time to change the location or size of any of the common 
areas.

9.    Use of Premises

      A.   Tenant agrees that during the term of this lease the demised 
premises will be used and occupied for the following purposes and for no other 
purpose without the written consent of Landlord:  a banking office.  It is 
expressly understood and agreed, however, that neither the demised premises 
nor any part thereof shall be used for any of the following purposes:  (a) for 
the operation of a drug store; (b) for the operation of a so-called vitamin 
and patent medicine and beauty aid store; (c) for any sort of laundry and/or 
dry cleaning operation; (d) for the operation of a theater; (e) for the sale 
of gasoline, oil and/or other allied products of a gasoline service station; 
(f) for the sale of wearing apparel (including without limitation shoes and 
other footwear); (g) for any industrial and/or warehouse purposes; (h) for the 
sale of any food or beverages (including without limitation alcoholic 
beverages) intended for consumption on or off the premises; (i) for the 
operation of a funeral parlor, bowling alley, billiard parlor, automobile 
showroom, auto service center, car wash, amusement gallery and/or office space 
(except for office space within a bank); or (j) for any combination of the 
foregoing.

      B.   Tenant agrees that during the term of this lease:  one hundred 
percent of the demised premises will be used for the operation of such 
business; the demised premises will be kept open for business at least during 
such hours as are customarily kept by branch banking offices in the 
Gilford/Laconia area; only such goods shall be warehoused and/or stored in the 
demised premises as are intended to be consumed in the operation of the 
business of the demised premises; no auction, fire, bankruptcy or going out of 
business sale or similar sales may be conducted or be advertised as being 
conducted within the demised premises; the common areas of the Shopping Center 
(including any sidewalks adjacent to the demised premises) shall not be used 
for business purposes; the windows of the demised premises shall be kept 
electrically lighted at least during such periods of time as the demised 
premises are open for business; Tenant and Tenant's employees and agents shall 
not solicit business in the common areas, nor shall they distribute any 
handbills or other advertising matter on automobiles parked, or to 
pedestrians, in the common areas; the plumbing facilities shall not be used 
for any other purpose than for the discharge of ordinary sanitary waste, and 
no chemicals or foreign substance of any kind which could harm said facilities 
shall be introduced therein, and the expense of any breakage, stoppage or 
damage resulting from a violation of this provision shall be borne by Tenant; 
no item will be displayed outside the building upon the demised premises; no 
nuisance will be permitted on or about the demised premises; nothing shall be 
done upon or about the demised premises which shall be unlawful, improper, 
noisy or offensive, or contrary to any law, ordinance, regulation or 
requirement of any public authority or insurance inspection or rating bureau 
or similar organization having jurisdiction, or which may be injurious to or 
adversely affect the quality or tone of the demised premises or the Shopping 
Center; the demised premises will not be overloaded, damaged or defaced; 
Tenant will not permit the emission of any objectionable noise or odor from 
the demised premises; Tenant will procure all licenses and permits which may 
be required for any use made of the demised premises; Tenant will keep the 
demised premises free of pests, rodents, and other vermin; all property will 
be delivered to and/or removed from the building upon the demised premises, 
and all waste and refuse will be removed from the building upon the demised 
premises in accordance with rules and regulations therefor as shall be 
prescribed by Landlord; the demised premises will be kept attractive in 
appearance and appealing to customers.  Tenant will not do, or suffer to be 
done, or keep, or suffer to be kept, or omit to do anything in, upon or about 
the demised premises which may prevent the obtaining of any insurance on the 
demised premises or any other premises of the Shopping Center or on any 
property therein including, but without limitation, fire, extended coverage 
and public liability insurance, or which may make void or voidable any such 
insurance, or which may create any extra premiums for, or increase the rate 
of, any such insurance.  If anything shall be done or kept or omitted to be 
done in, upon or about the demised premises which shall create any extra 
premiums for, or increase the rate of, any such insurance, Tenant will pay the 
increased cost of the same to Landlord upon demand.

10.   Utilities, Repairs and Alterations

      A.   Tenant agrees to pay all charges for heat, air conditioning, water, 
gas, electricity and other utilities used by the demised premises.  If a 
charge shall be made from time to time by the public authority having 
jurisdiction for the use of the sanitary and/or storm sewer system, if any, 
Tenant shall pay the share thereof properly apportionable to the demised 
premises.  Tenant agrees it will at all times keep sufficient heat in the 
demised premises to prevent the pipes therein from freezing.  Tenant shall 
also pay any sprinkler stand-by service charges or similar charges allocable 
to the building upon the demised premises.

      B.   Landlord shall not be obligated to make any repairs or alterations 
of any kind whatsoever to the demised premises or any part thereof.

      C.   Tenant agrees that it will during the term of this lease make all 
repairs and alterations to the property which Tenant is required to maintain, 
as hereinafter set forth, which may be necessary to maintain the same in good 
repair and condition or which may be required by any laws, ordinances, 
regulations or requirements of any public authorities having jurisdiction, 
subject only to the provisions of Article 13 and 14; and that it will upon the 
expiration or other termination of the term of this lease remove its personal 
property and that of all persons claiming under it and will yield up peaceably 
to Landlord the demised premises and all property therein other than personal 
property of Tenant or persons claiming under Tenant, broom clean and in good 
repair and condition.  The property which Tenant is required to maintain is 
the demised premises and every part thereof, including, Tenant's building and 
all other improvements upon the demised premises.  Tenant also agrees to 
paint, varnish and otherwise redecorate the demised premises when reasonably 
required to keep the demised premises attractive in appearance.

      D.   No sign may be installed or maintained by Tenant upon the exterior 
of the Tenant's building without the prior written approval of Landlord.  It 
is expressly understood and agreed that no sign visible from outside the 
demised premises shall be an exposed neon, flashing or animated sign; that no 
roof signs shall be permitted; and that all signs must be affixed parallel to, 
and not project more than twelve (12) inches from, the front of Tenant's 
building.  Furthermore, no sign, other than so-called "belt signs" may be 
erected upon the exterior of Tenant's building without the consent of the 
tenants of the premises in the Shopping Center now operated under the names 
"Star" and "Osco".  However, Landlord approves the continued existence of the 
signs upon the demised premises on the date of this lease.  Tenant agrees that 
neither it nor anyone claiming under it will make any installations, 
alterations, additions or improvements to or upon the demised premises, except 
only the installation of fixtures necessary for the conduct of its business, 
without the prior written approval of landlord.  All installations, 
alterations, additions and improvements made to or upon the demised premises, 
whether made by Landlord or Tenant or any other person (except only signs and 
movable trade fixtures installed in the demised premises prior to or during 
the term of this lease at the cost of Tenant or any person claiming under 
Tenant), shall be deemed part of the demised premises and upon the expiration 
or other termination of the term of this lease shall be surrendered with the 
demised premises as a part thereof without disturbance, molestation or injury. 
 Said signs and movable trade fixtures shall not be deemed part of the demised 
premises and may be removed by Tenant at any time or times during the term of 
this lease or upon the termination of the term of this lease.  Movable trade 
fixtures shall include Tenant's vaults, automated teller machines and drive-
through window equipment as well as all trade fixtures and other installations 
not affixed to the realty and trade fixtures and other installations affixed 
only by nails, screws or similar means.  Movable trade fixtures shall not 
include linoleum or other floor covering cemented or otherwise adhesively 
affixed to the floor.  By way of affirmation and not by way of limitation, 
Tenant will not without the prior written approval of Landlord, increase or 
diminish the size of the building upon the demised premises after the original 
enlargement thereof contemplated in Article 7 hereof.

      E.   Tenant agrees that it will procure all necessary permits before 
making any repairs, installations, alterations, additions, improvements or 
removals.  Landlord agrees it will cooperate with Tenant in obtaining such 
permits.  Tenant agrees that all repairs, installations, alterations, 
improvements and removals done by it or anyone claiming under it shall be done 
in a good and workmanlike manner, that the same shall be done in conformity 
with all laws, ordinances and regulations of all public authorities and all 
insurance inspection or rating bureaus having jurisdiction, that the structure 
of the demised premises will not be endangered or impaired and that Tenant 
will repair any and all damage caused by or resulting from any such repairs, 
installations, alterations, additions, improvements or removals, including, 
but without limitation, the filling of holes.  Tenant agrees to pay promptly 
when due all charges for labor and materials in connection with any work done 
by Tenant or anyone claiming under Tenant upon the demised premises so that 
the demised premises shall at all times be free of liens.  Tenant agrees to 
save Landlord harmless from, and indemnify Landlord against, any and all 
claims for injury, loss or damage to person or property caused by or resulting 
from the doing of any such work.

11.   Indemnity and Insurance

      A.   Tenant agrees to save Landlord harmless from, and indemnify 
Landlord against, to the extent permitted by law, any and all injury, loss or 
damage to third parties and any and all claims for injury, loss or damage to 
third parties, of whatever nature (i) caused by or resulting from, or claimed 
to have been caused by or to have resulted from, any act, omission or 
negligence of Tenant or anyone claiming under Tenant (including, but without 
limitation subtenants and concessionaires of Tenant and, employees and 
contractors of Tenant or its subtenants or concessionaires), no matter where 
occurring, or (ii) occurring upon or about the demised premises, no matter how 
caused.  This indemnity and hold harmless agreement shall include indemnity 
against all costs, expenses and liabilities incurred in connection with any 
such injury, loss or damage or any such claim, or any proceeding brought 
thereon or the defense thereof.  If Tenant or anyone claiming under Tenant or 
the whole or any part of the property of Tenant or anyone claiming under 
Tenant shall be injured, lost or damaged by theft, fire, water or steam or in 
any other way or manner, whether similar or dissimilar to the foregoing, no 
part of said injury, loss or damage is to be borne by Landlord or its agents 
unless the same shall be caused by or result from the fault or negligence of 
Landlord or its agents.  Tenant agrees that Landlord shall be not liable to 
Tenant or anyone claiming under Tenant for any injury, loss or damage that may 
be caused by or result from the fault or negligence of any persons occupying 
adjoining premises or any other part of the Shopping Center.

      B.   Tenant will maintain general comprehensive public liability 
insurance, with respect to the demised premises and its appurtenances naming 
Landlord and Tenant as insureds, in amounts not less than $1,000,000.00 with 
respect to injuries to any one person and not less than $3,000,000.00 with 
respect to injuries suffered in any one accident, and not less than 
$250,000.00 with respect to damage to property.  Tenant shall deliver to 
Landlord the policies of such insurance, or certificates thereof, at least 
fifteen days prior to the commencement of the term of this lease, and each 
renewal policy or certificate thereof, at least fifteen days prior to the 
expiration of the policy it renews.  Each such policy shall provide that it 
may not be modified or canceled without at least twenty days' written notice 
to Landlord.  All policies of insurance to be maintained by Tenant under this 
lease shall be written by responsible insurance companies authorized to do 
business in the State of New Hampshire.  Upon Landlord's request from time to 
time during the term of this lease, the minimum limits of said insurance shall 
be increased to such higher limits, if any, as are customarily carried in the 
area in which the demised premises are located upon properties similar in type 
and use to the demised premises.

12.   Access to Premises

      Landlord shall have the right to enter upon the demised premises or any 
part thereof without charge at all reasonable times and in case of emergency, 
at any time, to inspect the same, to show the demised premises to prospective 
purchasers or tenants, to make or facilitate any repairs, alterations, 
additions or improvements to the demised premises or any other part of the 
Shopping Center, including, but without limitation, to install and maintain 
in, and remove from, the demised premises, pipes, wires and other conduits 
(but nothing in this Article 12 contained shall obligate Landlord to make any 
repairs, alterations, additions or improvements); and Tenant shall not be 
entitled to any abatement or reduction of rent or damages by reason of any of 
the foregoing.  No forcible entry shall be made by Landlord unless such entry 
shall be reasonably necessary to prevent serious injury, loss or damage to 
person or property.  Landlord shall repair any damage to property of Tenant or 
anyone claiming under Tenant caused by or resulting from Landlord's making any 
such repairs, alterations, additions or improvements, except only such damage 
as shall result from the making of such repairs, alterations, additions or 
improvements which Landlord shall make as a result of the default, fault or 
negligence of Tenant or anyone claiming under Tenant.  For the period 
commencing six (6) months prior to the expiration of the term of this lease, 
Landlord may maintain reasonable "For Rent" signs on the front or any part of 
the exterior of the demised premises.

13.   Fire and Other Casualty

      A.   If the demised premises or any part thereof, shall be damaged or 
destroyed by fire, the elements or other casualty, then Tenant shall give 
notice thereof to Landlord, and except as hereinafter otherwise provided, 
Tenant shall promptly thereafter repair or restore the demised premises to 
substantially the same condition they were in immediately prior to the 
casualty.  The repair or restoration shall not be performed unless the plans 
and specifications prepared by Tenant therefor shall be approved in writing by 
Landlord, which approval Landlord agrees not to delay or withhold 
unreasonably.  Tenant shall not be entitled to any abatement or reduction in 
rent.  All insurance proceeds recovered on account of any damage or 
destruction by fire, the elements or other casualty shall be made available 
for the payment of the cost of the aforesaid repairs or restoration.  Said 
insurance proceeds shall be deposited in escrow with instructions to the 
escrow holder that the escrow holder shall disburse the same to Tenant as the 
work of repair or restoration progresses upon certificates of the architect or 
engineer supervising the repair or restoration that the disbursements then 
requested, plus all previous disbursements made from said insurance proceeds 
do not exceed the cost of the repair and restoration already completed and 
paid for and that the balance in the escrow fund is sufficient to pay for the 
estimated cost of completing the repair and restoration.  The escrow holder 
shall be the institutional lender holding a first mortgage upon the demised 
premises or the property of which the demised premises are a part if there 
shall be an institutional lender holding such first mortgage and if such 
institutional lender shall be willing to accept said escrow; otherwise the 
escrow holder shall be any bank mutually agreeable to Landlord and Tenant.  If 
the insurance proceeds shall be less than the cost of repair or restoration, 
Tenant shall pay the excess cost.  If the insurance proceeds shall be greater 
than the cost of repair or restoration, the excess shall belong to Tenant.

      B.   It is agreed and understood that (i) if during the fourth semi-
annual period preceding the expiration of the term of this lease the demised 
premises shall be so damaged or destroyed to the extent of twenty percent or 
more of their insurable value, or (ii) if during the third semi-annual period 
preceding the expiration of the term of this lease, the demised premises shall 
be so damaged or destroyed to the extent of fifteen percent or more of their 
insurable value, or (iii) if during the second semi-annual period preceding 
the expiration of the term of this lease, the demised premises shall be so 
damaged or destroyed to the extent of ten percent or more of their insurable 
value, or (iv) if during the semi-annual period immediately preceding the 
expiration of the term of this lease, the demised premises shall be so damaged 
or destroyed to the extent of five percent or more of their insurable value, 
either Landlord or Tenant may, if either shall so elect, terminate the term of 
this lease by notice to the other within twenty (20) days after such damage or 
destruction.  In the event of any termination of the term of this lease as 
aforesaid the termination shall become effective on the twentieth day after 
the giving of the notice of termination, neither Landlord nor Tenant shall be 
obligated to repair or restore any damage or destruction caused by the fire or 
other casualty, and said insurance proceeds shall belong to Landlord, and 
Tenant shall pay to Landlord the amount of any "deductible" applicable to said 
loss.  Notwithstanding the foregoing, if Landlord shall give Tenant notice of 
the termination of this lease as provided in this Section B. at a time when 
Tenant shall be entitled to extend the term of this lease pursuant to the 
provisions of Article 2 hereof, and if within fifteen (15) days after Tenant's 
receipt of said notice, Tenant shall give Landlord notice that it so elects to 
extend the term of this lease, then Landlord's notice of termination shall be 
null and void and of no force or effect.

      C.   Tenant agrees that it will maintain at all times during the term of 
this lease with respect to the demised premises insurance against loss or 
damage by fire, the casualties covered under a so-called all risk endorsement 
and so-called extended coverage casualties, vandalism and malicious mischief 
and sprinkler leakage (if there shall be a sprinkler system) and such other 
casualties as may be requested by an institutional lender holding a first 
mortgage upon the demised premises or any property of which the demised 
premises are a part.  Said insurance shall be in an amount not less than the 
replacement cost of the improvements upon the demised premises.  Each year 
during the term of this lease, at the written request of Landlord, Tenant's 
insurance carrier or agent (or an appraiser, engineer, architect or contractor 
designated by Tenant and approved by Landlord) shall certify to Landlord that 
the amount of fire and other casualty insurance being maintained by Tenant 
upon the building and improvements upon the demised premises satisfy the 
foregoing provisions of this Article 13.  The policies of such insurance shall 
name Landlord and Tenant as insureds as their interests may appear and shall 
be payable in case of loss to the holders of any mortgages upon the demised 
premises or property of which the demised premises are a part, as their 
interests may appear.  The policies shall provide that losses payable shall be 
payable notwithstanding any act or negligence of any named insured.  Said 
insurance shall be written by responsible insurance companies authorized to do 
business in the state wherein the Shopping Center is located and acceptable to 
an institutional lender holding a first mortgage upon the demised premises or 
the property of which the demised premises are a part.  Tenant agrees that not 
less than fifteen days prior to the commencement of any construction work upon 
the demised premises and not less than thirty days prior to the expiration of 
each policy of such insurance, Tenant will deliver to Landlord policies or 
certificates of such insurance, or the renewals thereof, as the case may be.  
Each such policy shall provide that it may not be modified or canceled without 
at least twenty days' written notice to Landlord.

      Until completion of construction of the improvements upon the demised 
premises, Tenant, in lieu of maintaining the aforesaid Insurance, shall 
maintain so-called builder's risk insurance on such improvements in an amount 
reasonably satisfactory to Landlord.

      D.  Damage or destruction by the act of any third party, including a 
public authority, shall be deemed damage or destruction by a casualty.  All 
damages recoverable on account of such act shall be recovered, used and 
applied like insurance proceeds and to that end shall be deemed included 
within the meaning of the expression "insurance proceeds".

14.   Eminent Domain

      A.  If both after the execution of this lease and prior to the 
expiration of the term of this lease the whole of the demised premises shall 
be taken under the power of eminent domain, then the term of this lease shall 
cease as of the time when Landlord shall be divested of its title in the 
demised premises, and annual rent shall be apportioned and adjusted as of the 
time of termination.

      B.  If only a part of the demised premises shall be taken under the 
power of eminent domain, and what shall remain of the demised premises cannot 
by repairing or rebuilding be made reasonably adequate for the operation of 
the business conducted in the demised premises prior to the taking, Landlord 
or Tenant may, at its election, terminate the term of this lease by giving the 
other notice of its election within twenty days after it shall receive notice 
of such taking, and the termination shall be effective as of the time that 
possession of the part so taken shall be required for public use, and annual 
rent shall be apportioned and adjusted as of the time of termination.  If only 
a part of the demised premises shall be taken under the power of eminent 
domain and if the term of this lease shall not be terminated as aforesaid, 
then the term of this lease shall continue in full force and effect and Tenant 
shall, within a reasonable time after possession is required for public use, 
repair and rebuild what may remain of the demised premises so as to put the 
same into condition for use and occupancy by Tenant.  The repair or 
restoration shall not be performed unless the plans and specifications 
prepared by Tenant therefor shall be approved in writing by Landlord, which 
approval Landlord agrees not to delay or withhold unreasonably.  Tenant shall 
not be entitled to any abatement or reduction in rent.  Landlord shall pay to 
Tenant, within seven days (7) days after receipt, that part of the award 
attributable to the taking of Tenant's  building (excluding the land), such 
award to be deposited into escrow in the manner provided in Section A. of 
Article 13 and to be used by Tenant for such repair and restoration, any 
balance remaining after such repair and restoration to be paid to Landlord.

      C.  Landlord reserves to itself, and Tenant assigns to Landlord, all 
rights to damages accruing on account of any taking under the power of eminent 
domain or by reason of any taking under the power of eminent domain or by 
reason of any act of any public or quasi-public authority for which damages 
are payable.  Tenant agrees to execute such instruments of assignment as may 
be reasonably required by Landlord in any proceeding for the recovery of such 
damages if requested by Landlord, and to turn over to Landlord any damages 
that may be recovered in such proceeding.  It is agreed and understood, 
however, that Landlord does not reserve to resell, and Tenant does not assign 
to Landlord, any damages payable for (i) trade fixtures installed by Tenant or 
anybody claiming under Tenant at its own cost and expense, and (ii) the 
unamortized cost to Tenant of the initial improvements made by Tenant to the 
realty which are so taken.  The unamortized cost to Tenant of the initial 
improvements made by Tenant to the realty shall be determined in accordance 
with a straight-line method of amortization, and the life expectancy of said 
improvement used by Tenant for federal income tax purposes.  The provisions of 
clause (ii) above shall be applicable only if any taking by eminent domain 
shall result in the termination of the term of this lease as above provided.

15.   Defaults

      A.  (1) If Tenant shall default in the payment of rent or other payments 
required of Tenant and if Tenant shall fail to cure such default within 
fourteen (14) days after receipt of notice of said default from Landlord, or 
(2) if Tenant shall default in the performance or observance of any other 
agreement or condition on its part to be performed or observed and if Tenant 
shall fail to cure said default within fifteen days after receipt of notice of 
said default from Landlord, or (3) if any person shall levy upon, or take this 
leasehold interest or any part thereof upon execution, attachment or other 
process of law, or (4) if Tenant shall make an assignment of its property for 
the benefit of creditors, or (5) if Tenant shall be declared bankrupt or 
insolvent according to law, or (6) if any bankruptcy or insolvency proceeding 
shall be commenced by or against Tenant, or (7) if a receiver, trustee or 
assignee shall be appointed for the whole or any part of Tenant's property, 
then in any of said cases, Landlord lawfully may immediately, or at any time 
thereafter, and without any further notice or demand, enter into and upon the 
demised premises or any part thereof in the name of the whole, by force or 
otherwise, and hold the demised premises as if this lease had not been made, 
and expel Tenant and those claiming under it and remove its or their property 
(forcibly, if necessary) without being taken or deemed to be guilty of any 
manner of trespass (or Landlord may send written notice to Tenant of the 
termination of the term of this lease), and upon entry as aforesaid (or in the 
event that Landlord shall send to Tenant notice of termination as above 
provided, on the fifth day next following the date of the sending of the 
notice), the term of this lease shall terminate.  Notwithstanding the 
provisions of clauses (1) and (2) of the immediately preceding sentence, if 
Landlord shall have rightfully given Tenant notice of default pursuant to 
either or both of said clauses three (3) times during any twelve-month period, 
and if Tenant shall thereafter default in the payment of rent or other 
payments and/or the performance or observance of any other agreement or 
condition required of Tenant, then Landlord may exercise the right of 
termination provided for it in said immediately preceding sentence without 
first giving Tenant notice of such default and the opportunity to cure the 
same within the time provided in said clause (1) and/or clause (2), as the 
case may be.  Tenant hereby expressly waives any and all rights of redemption 
granted by or under any present or future laws in the event of Tenant being 
evicted or dispossessed for any cause, or in the event Landlord terminates 
this lease as provided in this Article.

      B.  In case of any such termination, Tenant will indemnify Landlord each 
month against all loss of rent and all obligations which Landlord may incur by 
reason of any such termination between the time of termination and the 
expiration of the term of this lease; or at the election of Landlord, 
exercised at the time of the termination or at any time thereafter, Tenant 
will indemnify Landlord each month until the exercise of the election against 
all loss of rent and other obligations which Landlord may incur by reason of 
such termination during the period between the time of the term ination and 
the exercise of the election, and upon the exercise of the election Tenant 
will pay to Landlord as damages such amount as at the time of the exercise of 
the election represents the amount by which the rental value of the demised 
premises for the period from the exercise of the election until the expiration 
of the term shall be less than the amount of rent and other payments provided 
herein to be paid by Tenant to Landlord during said period.  It is understood 
and agreed that at the time of the termination or at any time thereafter 
Landlord may rent the demised premises, and for a term which may expire after 
the expiration of the term of this lease, without releasing Tenant from any 
liability whatsoever, that Tenant shall be liable for any expenses incurred by 
Landlord in connection with obtaining possession of the demised premises, with 
removing from the demised premises property of Tenant and persons claiming 
under it (including warehouse charges), with putting the demised premises into 
good condition for reletting, and with any reletting, including, but without 
limitation, reasonable attorneys' fees and brokers' fees, and that any monies 
collected from any reletting shall be applied first to the foregoing expenses 
and then to the payment of rent and all other payments due from Tenant to 
Landlord.

16.   Subordination to Mortgages

      Tenant agrees that upon the request of Landlord it will subordinate this 
lease and the lien hereof to the lien of any present or future mortgage or 
mortgages upon the demised premises or any property of which the demised 
premises are a part, irrespective of the time of execution or time of 
recording of any such mortgage or mortgages.  Tenant agrees that it will upon 
the request of Landlord execute, acknowledge and deliver any and all 
instruments deemed by Landlord necessary or desirable to give effect to or 
notice of such subordination.  Tenant also agrees that if it shall fail at any 
time to execute, acknowledge or deliver any such instrument requested by 
Landlord, Landlord may, in addition to any other remedies available to it, 
execute, acknowledge and deliver such instrument as the attorney-in-fact of 
Tenant and in Tenant's name; and Tenant hereby makes, constitutes and 
irrevocably appoints Landlord as its attorney-in-fact for that purpose.  The 
word "mortgage" as used herein includes mortgages, deeds of trust or other 
similar instruments and modifications, consolidations, extensions, renewals, 
replacements and substitutes thereof.  Whether the lien of any mortgage shall 
be superior or subordinate to the lien of this lease, Tenant agrees that it 
will,upon request, attorn to the holder of such mortgage or anyone claiming 
under such holder and their respective successors and assigns in the event of 
foreclosure of or similar action taken under such mortgage.  Notwithstanding 
anything to the contrary contained in this Article 16, if Tenant shall be 
required to subordinate this lese and the lien hereof to the lien of any 
mortgage, Landlord shall use its best efforts to cause the holder of such 
mortgage to enter into an agreement with Tenant, recordable in form, to the 
effect that in the event of foreclosure of, or similar action taken under, 
such mortgage, Tenant's possession of the demised premises shall not be 
terminated or disturbed by such mortgage holder or anyone claiming under such 
mortgage holder so long as Tenant shall not be in default under this lease.

17.   Waiver of Subrogation

      Each of Landlord and Tenant hereby releases the other, to the extent of 
its insurance coverage, from any and all liability for any loss or damage 
caused by fire, any of the extended coverage casualties or any other casualty 
actually insured against, even if such fire or other casualty shall be brought 
about by the fault or negligence of the other party, or any persons claiming 
under it; provided, however, this release shall be in force and effect only 
with respect to loss or damage occurring during such time as the releasor's 
policies of fire and casualty insurance shall contain a clause to the effect 
that this release shall not affect said policies or the right of the releasor 
to recover thereunder.  Each of Landlord and Tenant agrees that its fire and 
casualty insurance policies will include such a clause so long as the same is 
obtainable and is includable without extra cost, or if extra cost is 
chargeable therefor, so long as the other party pays such extra cost.  If 
extra cost is chargeable therefor, each party will advise the other thereof 
and the amount therefor, and the other party, at its election, may pay the 
same but shall not be obligated to do so.

18.   Assignment

      A.  Tenant agrees that it will not assign, mortgage, pledge or otherwise 
encumber this lease or any interest therein, or sublet the whole or any part 
of the demised premises without obtaining on each occasion the prior written 
consent of Landlord, which Landlord hereby agrees not unreasonably to 
withhold.

      B.  Tenant shall pay to Landlord upon demand, and as additional rent, 
all reasonable legal and other expenses incurred by Landlord in connection 
with any request by Tenant for consent to assignment or subletting.  Without 
intending to limit Landlord's discretion in granting or withholding such 
consent, it is agreed that if Tenant requests Landlord's consent to assign 
this lease or sublet more than fifteen percent (15%) of the floor space within 
the demised premises, Landlord shall have the option exercisable by notice to 
Tenant given within sixty (60) days after receipt of such request, to 
terminate this lease as of a date specified in such notice, which date shall 
be not less than thirty (30) or more than sixty (60) days after the date of 
such notice.  If Landlord shall consent to any assignment of this lease by 
Tenant or a subletting of the whole of the demised premises by Tenant at a 
rent which exceeds the rent payable hereunder by Tenant, or if Landlord shall 
consent to a subletting of a portion of the demised premises by Tenant at a 
rent in excess of the subleased portion's prorata share of the rent payable 
hereunder by Tenant, then Tenant shall pay to Landlord, as additional rent 
forthwith upon Tenant's receipt of each installment of any such excess rent, 
one-half (1/2) of any such excess rent.  Each request by Tenant for permission 
to assign this lease or to sublet the whole or any part of the demised 
premises shall be accompanied by a warranty by Tenant as to the amount of rent 
to be paid to Tenant by the proposed assignee or sublessee.  For purposes of 
this paragraph, the term "rent" shall mean all fixed rent, additional rent or 
other payments and/or consideration payable by one party to another for the 
use and occupancy of premises.  Tenant agrees that if a sublease is entered 
into, neither the rent payable thereunder nor the amount thereof passed on to 
any person or entity shall have deducted therefrom any expenses or costs 
related in any way to the subleasing of such space.  If there shall be any 
assignment or subletting by Tenant pursuant to the provisions of this 
paragraph, Tenant shall remain primarily liable for the performance and 
observance of the covenants and agreements herein contained on the part of 
Tenant to be performed and observed, such liability to be (in the case of any 
assignment) joint and several with that of such assignee.  It is expressly 
understood and agreed that no assignment of Tenant's interest in this lease 
shall be effective until such time as Tenant shall deliver to Landlord an 
agreement from the assignee, which agreement shall be reasonably satisfactory 
to Landlord in form and substance and shall provide that the assignee agrees 
with Landlord to be primarily liable for the performance and observance of the 
covenants and agreements herein contained on the part of Tenant to be 
performed and observed, such liability to be joint and several with that of 
Tenant.

19.   Holding Over

      If Tenant or anyone claiming under Tenant shall remain in possession of 
the demised premises or any part thereof after the expiration of the term of 
this lease without any agreement in writing between Landlord and Tenant with 
respect thereto, prior to acceptance of rent by Landlord the person remaining 
in possession shall be deemed a tenant at sufference and after acceptance of 
rent by Landlord the person remaining in possession shall be deemed a tenant 
at will, subject to the provisions of this lease insofar as the same may be 
made applicable to a tenancy at will; provided, however, that minimum rent 
during such period as such person shall continue to hold the demised premises 
or any part thereof shall be payable at twice the highest rate payable during 
the term hereof.

20.   Waivers

      Failure of Landlord to complain of any act or omission on the part of 
Tenant, no matter how long the same may continue, shall not be deemed to be a 
waiver by Landlord of any of its rights hereunder.  No waiver by Landlord at 
any time, express or implied, of any breach of any provision of this lease 
shall be deemed a waiver of a breach of any other provision of this lease or a 
consent to any subsequent breach of the same or any other provision.  If any 
action by Tenant shall require Landlord's consent or approval, Landlord's 
consent to or approval of such action on any one occasion shall not be deemed 
a consent to or approval of said action on any subsequent occasion or consent 
to or approval of any other action on the same or any subsequent occassion.  
No payment by tenant or acceptance by Landlord of a lesser amount than shall 
be due from Tenant to Landlord shall be deemed to be anything but payment on 
account, and the acceptance by Landlord of a check for a lesser amount with 
the endorsement or statement thereon or upon a letter accompanying said check 
that said lesser amount is payment in full shall not be deemed an accord and 
satisfaction, and Landlord may accept said check without prejudice to recover 
the balance or pursue any other remedy.  Any and all rights and remedies which 
Landlord may have under this lease or by operation of law, either at law or in 
equity, upon any breach, shall be distinct, separate and cumulative and shall 
not be deemed inconsistent with each other; and no one of them, whether 
exercised by Landlord or not, shall be deemed to be in exclusion of any other; 
and any two or more of all of such rights and remedies may be exercised at the 
same time.

21.   Rules and Regulations
         
      Tenant will observe and comply with, and will cause its subtenants and 
concessionaires, and its and their employees and agents, to observe and comply 
with reasonable rules and regulations from time to time promulgated by 
Landlord for the benefit and prosperity of the Shopping Center.  However, 
neither Tenant nor anyone claiming under it shall be bound by any such rules 
and regulations until such time as Tenant receives a copy thereof.

22.   Quiet Enjoyment

      Landlord agrees that upon Tenant's paying the rent and performing and 
observing the agreements, conditions and other provisions on its part to be 
performed and observed, Tenant shall and may peaceably and quietly have, hold 
and enjoy the demised premises during the term of this lease without any 
manner of hindrance or molestation from Landlord or anyone claiming under 
Landlord, subject, however, to the terms of this lease and any instruments 
having a prior lien.

23.   Labor Disputes

      While any addition to the Shopping Center is being built, Tenant agrees 
that all repairs, alterations, additions, improvements, installations and 
other work other than its ordinary course of business done upon or about the 
demised premises by it or anyone claiming under it will be done or carried on 
in such manner as to avoid or prevent any labor disputes.

24.   Failure of Performance

      If tenant shall default in the performance or observance of any 
agreement or condition in this lease contained on its part to be performed or 
observed other than an obligation to pay money, and shall not cure such 
default within fifteen days after notice from Landlord specifying the default 
(or shall not within said period commence to cure such default and thereafter 
prosecute the curing of such default to completion with due diligence), 
Landlord may, at is option, without waiving any claim for damages for breach 
of agreement, at any time thereafter cure such default for the account of 
Tenant, and any amount paid or any contractual liability incurred by Landlord 
in so doing shall be deemed paid or incurred for the account of Tenant, and 
Tenant agrees to reimburse Landlord therefor or save Landlord harmless 
therefrom; provided that Landlord may cure any such default as aforesaid prior 
to the expiration of said waiting period by after notice to Tenant, if the 
curing of such default prior to the expiration of said waiting period is 
reasonably necessary to protect the real estate or Landlord's interest 
therein, or to prevent injury or damage to persons or property.  If Tenant 
shall fail to reimburse Landlord upon demand for any amount paid for the 
account of Tenant hereunder, said amount, together with interest at the rate 
set forth in Article 33 hereof, shall be added to and become due as a part of 
the next payment of rent due hereunder.

25.   Miscellaneous

      A.  The words "Landlord" and "Tenant" and the pronouns referring 
thereto, as used in this lease, shall mean, where the context requires or 
admits, the persons named herein as Landlord and as Tenant, respectively, and 
their respective heirs, legal representatives, successors and assigns, 
irrespective of whether singular or plural, masculine, feminine or neuter.  
Except as hereinafter provided otherwise, the agreements and conditions in 
this lease contained on the part of Landlord to be performed and observed 
shall be binding upon Landlord and its heirs, legal representatives, 
successors and assigns and shall enure to the benefit of Tenant and its heirs, 
legal representatives, successors and assigns; and the agreements and 
conditions on the part of Tenant to be performed and observed shall be binding 
upon Tenant and its heirs, legal representatives, successors and assigns and 
shall enure to the benefit of the Landlord and its heirs, legal 
representatives, successors and assigns.  The word "Landlord", as used herein 
means only the owner for the time being of Landlord's interest in this lease; 
that is, in the event of any transfer of Landlord's interest in this lease the 
transferor shall cease to be liable, and shall be released from all liability 
for the performance or observance of any agreements or conditions on the part 
of the Landlord to be performed or observed subsequent to the time of said 
transfer, it being understood and agreed that from and after said transfer the 
transferee shall be liable for the performance and observance of said 
agreements and conditions.  If Tenant shall consist of more than one person or 
if there shall be one or more guarantor of Tenant's obligations, then the 
liability of all such persons, including the guarantors, if any, shall be 
joint and several, and the work "Tenant", as used in clauses (4), (5), (6) and 
(7) of Section A. of Article 15 of this lease, shall be deemed to mean any one 
of such persons.  No trustee, shareholder or beneficiary of any trust which 
holds Landlord's interest in this lease shall be personally liable for any of 
the covenants or agreements, express or implied, hereunder.  Landlord's 
covenants and agreements shall be binding upon the trustees of said trust as 
trustees as aforesaid and not individually and shall be binding upon the trust 
estate.  Without limiting the generality of the foregoing, and whether or not 
all or any part of Landlord's interest in this lease shall, from time to time, 
be held by a trust, Tenant specifically agrees to look solely to Landlord's 
interest in the Shopping Center for recovery of any judgment from Landlord; it 
being specifically agreed that Landlord shall never be personally liable for 
any such judgment.

      B.  It is agreed that if any provisions of this lease shall be 
determined to be void by any court of competent jurisdiction then such 
determination shall not affect any other provisions of this lease, all of 
which other provisions shall remain in full force and effect; and it is the 
intention of the parties hereto that if any provision of this lease is capable 
of two constructions, one of which would render the provision void and the 
other of which would render the provision valid, then the provision shall have 
the meaning which renders it valid.

      C.  This instrument contains the entire and only agreement between the 
parties, and no oral statements or representations or prior written matter not 
contained in this instrument shall have any force or effect.  This lease shall 
not be modified in any way except by a writing subscribed by both parties.

      D.  At any time after the commencement of the term hereof and within 
five days after receipt by Tenant of a written request from Landlord, Tenant 
shall acknowledge in writing to any mortgagee or purchaser or prospective 
mortgagee or purchaser designated by Landlord that this lease is unmodified 
and in full force and effect, that Landlord is not in default under this 
lease, that Tenant has no right of set off against rents for any reason, and 
any other information reasonably requested.

      E.  Wherever in this lease provision is made for the doing of any act by 
any person it is understood and agreed that said act shall be done by such 
person at its own cost and expense unless a contrary intent is expressed.

      F.  For purposes of Article 10 C. hereof, the word "repairs" includes 
the making of replacements when necessary.

26.   Delays

      In any case where either party hereto is required to do any act (other 
than make a payment of money), delays caused by or resulting from Act of God, 
war, civil commotion, fire or other casualty, labor difficulties, shortages of 
labor, materials or equipment, government regulations or other causes beyond 
such party's reasonable control (other than such party's financial condition) 
shall not be counted in determining the time during which such work shall be 
completed whether such time be designated by a fixed date, a fixed time or "a 
reasonable time".  In any case where work is to be paid for out of insurance 
proceeds or condemnation awards, due allowance shall be made, both to the 
party required to perform such work and to the party required to make such 
payment, for delays in the collection of such proceeds and awards.  The 
provisions of this Article shall not apply to the commencement date of the 
term of this lease as set forth in Article 7.

27.   Notices

      All notices and other communications authorized or required hereunder 
shall be in writing and shall be given by mailing the same by certified or 
registered mail, return receipt requested, postage prepaid.  If given to 
Tenant the same shall be mailed to Tenant at 1 Indian Head Plaza, Nashua, New 
Hampshire 03060, or to such other person or at such other address as Tenant 
may hereafter designate by notice to Landlord; and if given to Landlord the 
same shall bee mailed to Landlord c/o The Haughey Company, 1660 Soldiers Field 
Road, Boston, Massachusetts  02135, or to such other person or at such other 
address as Landlords may hereafter designate by notice to Tenant.

      In the event the notice mailed with sufficient postage as above provided 
shall not be received upon attempted delivery thereof to the proper address 
and shall be received upon attempted delivery thereof to the proper address 
and shall be returned by the Postal Service to the sender because of a refusal 
of receipt, the absence of a person to receive, or otherwise, the time of the 
giving of such notice shall be the time of such attempted delivery.

      If the Landlord shall give Tenant notice of the name and address of the 
holder of any mortgage on the demised premises or any property of which the 
demised premises is a part, then Tenant shall send a copy of any notice given 
to Landlord to such mortgagee, by mailing the same (simultaneously with giving 
such notice to Landlord) by certified or registered mail, return receipt 
requested, postage prepaid.

28.   Headings

      The headings for the various Articles of this lease are used only as a 
matter of convenience for reference, and are not to be considered a part of 
this lease or to be used in determining the intent of the parties to this 
lease.

29.   Effectiveness

      The submission of this lease for examination does not constitute a 
reservation of, or option for, the demised premises and this lease becomes 
effective as a lease only upon execution and unconditional delivery thereof by 
both Landlord and Tenant.

30.   Brokers

      Tenant hereby represents and warrants to Landlord that it has dealt with 
no broker in connection with this lease and there are no brokerage commissions 
or other finders' fees in connection herewith.  Tenant hereby agrees to hold 
Landlord harmless from, and indemnified against, all loss or damage (including 
without limitation, the cost of defending the same) arising from any claim by 
any broker claiming to have dealt with Tenant.

31.   Removal

      Intentionally Omitted. 

32.   Recordings

      Tenant shall not record this lease and any recording of this lease by 
Tenant shall constitute a material breach by Tenant and shall entitle 
Landlord, at its election, to immediately terminate this lease pursuant to the 
provisions of Article 15 hereof.  At the request of either party, Landlord and 
Tenant shall execute a short form lease with respect hereto in recordable 
form.  At the request of either party, after the commencement of the term of 
this lease, Landlord and Tenant shall execute an instrument setting forth the 
term of this lease, and the commencement and expiration dates.

33.   Interest

      If any payment of rent (minimum, percentage or additional) or any other 
payment payable hereunder by Tenant to Landlord shall not be paid when due, 
the same shall bear interest from the date when the same was payable until the 
date paid at the lesser of (a) two percent (2%) per annum in excess of the 
prime interest rate of The First National Bank of Boston from time to time 
(that is, two percent (2%) per annum in excess of the interest rate announced 
by said bank as its "prime" or "base" interest rate), or (b) the highest 
lawful rate of interest which Landlord may charge to Tenant without violating 
any applicable law.  Such interest shall constitute additional rent payable 
hereunder.

34.   Merchant's Association

      Intentionally Omitted.

35.   Modification

      In the event that any holder or prospective holder of any mortgage, as 
hereinbefore defined, shall request any modification of any of the provisions 
of this lease Landlord shall so advise Tenant.  If said requested modification 
shall not substantially affect Tenant's rights (a provision directly related 
to the rents payable hereunder, the duration of the term hereof, or the size, 
use  or location of the demised premises being deemed to affect substantially 
Tenant's rights), Tenant agrees that Tenant will enter into a written 
agreement in recordable form with such holder or prospective holder which 
shall effect such modification and provide that such modification shall become 
effective and binding upon Tenant and shall have the same force and effect as 
an amendment to this lease in the event of foreclosure or other similar action 
taken by such holder or prospective holder.

36.   Fire Preventive Devices

      Tenant agrees to supply and maintain in the demised premises any fire 
prevention equipment required pursuant to any law, ordinance, regulation or 
requirement of any public authority or insurance inspection or rating bureau 
or similar organization having jurisdiction.

37.   Sale of Stock

      Intentionally Omitted.

38.   Interruption of Services

      With respect to any services furnished by Landlord to Tenant, landlord 
shall in no event be liable for failure to furnish the same when prevented 
from doing so by strike, lockout, breakdown, accident, order or regulation of 
or by any governmental authority, or failure of supply, or inability by the 
exercise of reasonable diligence to obtain supplies, parts or employees 
necessary to furnish such services, or because of war or other emergency, or 
for any cause beyond Landlord's reasonable control, or for any cause due to 
any act or neglect of Tenant or its servants, agents, employees, licensees or 
any person claiming by, through or under Tenant, and in no event shall 
Landlord ever be liable to Tenant for any indirect or consequential damages.

      IN WITNESS WHEREOF, each of Landlord and Tenant has caused this 
instrument to be duly executed all as of the day and year first above written.

SIGNED IN THE PRESENCE OF:           LANDLORD:

/s/ TRACY A. FALSI                   /s/ PHILIP C. HAUGHEY
                                         Philip C. Haughey, Trustee As
                                         Aforesaid And Not Individually

/s/ TRACY A. FALSI                   /s/ ANDREW J. MCCARTHY
                                         Andrew J. McCarthy, Trustee As
                                         Aforesaid And Not Individually

                           TENANT:

SIGNED IN THE PRESENCE OF:           INDIAN HEAD NATIONAL BANK

/s/ MARY T. MILLER                   By: /s/ BRUCE N. JOHNSTONE
                                             President
 

                        ATTEST:


/s/ DIANE HART                       By: /s/ JAMES C. REAL
                                          Secretary

                                         (Corporate Seal)

                        COMMONWEALTH OF MASSACHUSETTS
Suffolk, SS.

      On this 20th day of November, 1987, before me, the undersigned notary, 
personally appeared Philip C. Haughey and Andrew J. McCarthy, known to me or 
satisfactorily proven to be the persons whose names are subscribed to the 
within instrument and acknowledged that they executed the same in their 
capacity as Trustees of The St. John Realty Trust for the purposes therein 
contained.

      Before me,
                                     /s/ KENNETH H. JAMES
                                         Notary Public

                                         My Commission Expires:



                           STATE OF NEW HAMPSHIRE
Hillsborough, SS.

      On this 10th, day of November, 1987, before me, the undersigned notary, 
personally appeared Bruce N. Johnstone, President of Indian Head National 
Bank, and acknowledged the foregoing instrument to be his free at and deed in 
his said capacity and the free act and deed of said corporation.

      Before me,


                                     /s/ JOSEPH B. REILLY
                                         Notary Public

                                         My Commission Expires:




                            EXHIBIT A (SHEET ONE)


      The demised premises consist of a certain parcel of land (herein 
referred to as the :"demised Premises") in a shopping center (herein referred 
to as "Shopping Center") situated in Gilford, Belknap County, New Hampshire.

      The Shopping Center consists of the land (and all improvements that may 
from time to time be thereon) represented by the area outlined by a bold line 
upon the plan attached to Sheet Two of this Exhibit A and made a part hereof, 
as the same may be increased by integration by Landlord of adjacent property 
or decreased by disposition by Landlord shall of any part thereof.  No such 
integration or disposition by Landlord shall be deemed to have occurred until 
such time as Landlord shall give notice thereof to Tenant.  The demised 
premises are located in the area outlined in red upon the plan attached to 
Sheet Two of this Exhibit A, and are more particularly described on Sheet 
Three of this Exhibit A.  As used in the lease, the words "the demised 
premises" includes Tenant's building where the context so permits.  It is 
understood and agreed that said plan is intended respectively only to show the 
approximate size of the Shopping Center and the approximate size and location 
of the demised premises and for no other purpose.  Any other matters shown 
thereon are projections of Landlord and may be changed by Landlord at any time 
and from time to time.  The Shopping Center is more particularly described in 
Exhibit A-1 attached hereto and made a part hereof. 
  


                            EXHIBIT A (SHEET TWO)



                      Floor Plan - St John Realty Trust





                           EXHIBIT A (SHEET THREE)


      The demised premises consist of that certain parcel of land in Gilford, 
Belknap County, New Hampshire bounded and described as follows:

      Beginning at an iron pin ninety-three and fifty hundredths feet (93.50') 
      from the southerly side of Route #11; thence turning north seventy-six 
      degrees thirty-two minutes thirty seconds west (N 76  32' 30" W) ninety 
      feet (90'), more or less, to an iron pin set in the ground; thence 
      turning and running south thirteen degrees twenty-seven minutes thirty 
      seconds west (S 13  27' 30" W) sixty feet (60'), more or less, to an 
      iron pin set in the ground; thence turning and running south seventy-six
      degrees thirty-two minutes thirty seconds east (S 76  32' 30" E) ninety 
      feet (90'), more or less, to an iron pin set in the ground; thence 
      turning and running north thirteen degrees twenty-seven minutes thirty 
      seconds east (N 13  27' 30" E) sixty feet (60'), more or less, to the 
      bound begun at.

Together with that portion of the area labeled "New Drive-Through & Canopy" 
upon the plan attached hereto and made a part hereof as Exhibit B which is not 
already included in the parcel of land described above.



                                 EXHIBIT A-1

The Shopping Center consists of that certain parcel of land in Gilford, 
Belknap County, New Hampshire, more particularly described as follows:


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


Beginning at an iron pin set in the ground on the southerly line of U.S. 
Federal Highway, Route #11, said iron pin being Station 14+05.68 of layout; 
thence South 34 -02'-30" East, 40.05 feet to an iron pin;

thence, South 3 -01'-00" West, 66.00 feet to an iron pin;

thence, continuing on the same bearing 100.00 feet to an iron pin;

thence, South 61 -04'-10" East, 602.13 feet to an iron pin set on the westerly 
line of Public Service Company of New Hampshire easement (B.C.R., Book 405, 
Page 224);

thence, South 42 -42'-40" West and along the westerly side of said easement, a 
distance of 1191.50 feet to an iron pin set in the ground at a fence and wall;

thence, South 59 -48'-30" west and along said fence and wall a distance of 
925.30 feet, more or less, to a corner in said wall;

thence, to the right and running on a magnetic bearing of North 32 -12'-00" 
East, 463.00 feet, more or less, to a corner;

thence, North 76 -32'-30" West, 402.00 feet to a point;

thence, North 13 -27'-30" East, 257.00 feet to an iron pin set in the ground 
on the southerly side of land formerly of the Old Lake Shore Railroad;

thence, turning to the left and crossing said railroad land a distance of 
66.00 feet to an iron pin set in the ground on the northerly side of said 
railroad land;

thence, turning to the right and running on a curve to the right, said curve 
having a radius of 2897.93 feet, a distance of 232.21 feet to an iron pin set 
in the ground;

thence, turning to the left and on a magnetic bearing of North 12 -00' East, 
266.67 feet to an iron pin set in the ground on the southerly side of U.S. 
Federal Highway, Route #11;

thence, turning to the right and running on a curve to the right, said curve 
having a radius of 2814.93 feet, a distance of 261.48 feet to a point of 
tangency at Station 7+45.16 of layout of U.S. Federal Highway, Route #11;

thence, running on a magnetic bearing of South 76 -32'-30" East, a distance of 
660.52 feet to the point of beginning.




                           SELECTED FINANCIAL DATA

<TABLE>
<CAPTION>
                                                                          At or For
                                                                    Years Ended December 31
(In thousands, except per share data)             1994       1993(1 & 2)  1992       1991(4 & 5)  1990(6)

<S>                                               <C>        <C>          <C>        <C>          <C>
Statement of Income Data:
  Net interest and dividend income                $ 28,049   $ 26,457     $ 25,322   $ 22,902     $ 21,681
  Provision for loan and lease losses                  425      2,970        2,911      3,830        4,005
  Net income (loss) available to common stock        5,205      4,725        3,528      1,891  	      (846)
  Common earnings (loss) per share(3)                 1.35       1.24          .92        .50         (.22)
  Common dividends declared per share(3)               .84        .65          .54        .64          .90
  Preferred dividends declared per share            1.3875     1.3875       1.3875     1.3875         .925
Balance Sheet Data:
  Total assets                                     755,936    735,121      661,149    661,508      613,684
  Net loans and leases                             562,288    464,915      469,575    471,942      481,622
  Investments(7)                                   123,259    193,808      123,661    131,964       72,343
  Deposits                                         551,539    551,205      575,517    563,938      509,247
  Advances from Federal Home Loan Bank of Boston    92,201     46,801           --     19,000       26,000
  Total shareholders' equity                        78,128     75,784       73,308     71,482       71,470
  Common shareholder's equity                       74,562     72,193       69,710     67,884       67,853
  Common shareholders' equity per share(3)           19.15      18.79        18.29      17.86        17.90
Average Balance Data:
  Total assets                                     770,117    665,985      672,119    633,359      592,784
  Interest earning assets                          691,739    615,504      623,120    590,647      546,586
  Loans and leases (net of unearned income)        521,711    484,074      478,665    485,730      466,841
  Interest bearing liabilities                     620,125    557,533      570,369    533,030      487,023
  Common shareholders' equity                       73,306     71,327       68,162     67,965       72,634
Financial Ratios:
  Return on average common shareholders' equity       7.10%      6.66%        5.18%      2.78% 	     (1.16%)
  Return on average assets                             .68%       .71%         .52%       .30%        (.14%)
		 
<F1> During 1993, the Company merged together its three banking subsidiaries, 
     Cheshire County Savings Bank, The Monadnock Bank and The Valley Bank. The 
     resulting consolidated bank, Cheshire County Savings Bank, changed its name to 
     CFX BANK on November 15, 1993.
<F2> On September 1, 1993, the Company, through its subsidiary, Cheshire County 
     Savings Bank, acquired the remaining 52.4% of Colonial Mortgage, Inc. (renamed 
     CFX MORTGAGE, INC.). Previously, the Company owned 47.6% and as a result of 
     the purchase Colonial became a wholly-owned subsidiary. The transaction was 
     accounted for by the purchase method of accounting. (See Note B of the "Notes 
     to Consolidated Financial Statements".)
<F3> Common per share data has been restated to reflect the Company's 5% stock 
     dividend declared on December 12, 1994.
<F4> On September 7, 1991, the Company, thorugh its subsidiary, The Valley 
     Bank, acquired certain assets and assumed all deposits of The Family Bank and 
     Trust. The Family Bank and Trust had been declared insolvent by the New 
     Hampshire Bank Commissioner and placed into Federal Deposit Insurance 
     Corporation receivership on September 6, 1991.
<F5> State of Financial Standards No. 109, "Accounting for Income Taxes", was 
     adopted by the Company effective January 1, 1991. The cumulative effect of the 
     change in accounting principle on years prior to 1991 was to increase 1991 
     Common Stock by $1,603,000, or $.42 per share.
<F6> On April 30, 1990 and on June 22, 1990, the Company acquired all of the 
     outstanding capital stock of The Valley Bank and Village Savings Bank, 
     respectively. The transactions were accounted for by the purchase method of 
     accounting.
<F7> Investments include trading securities, investment securities, Federal 
     Home Loan Bank of Boston stock, and interest bearing deposits with other 
     banks.
</TABLE>
 

                              FINANCIAL CONTENTS

Management's Discussion and Analysis                              14
Consolidated Financial Statements
  Consolidated Balance Sheets                                     30
  Consolidated Statements of Income                               31
  Consolidated Statements of Shareholders' Equity                 32
  Consolidated Statements of Cash Flows                           33
Notes to Consolidated Financial Statements
  A.  Significant Accounting Policies                             34
  B.  Mergers and Acquisitions                                    39  
  C.  Restrictions on Cash and Due from Bank Accounts             40
  D.  Trading Securities                                          40
  E.  Investment Securities                                       40
  F.  Mortgage Loans Held for Sale                                43
  G.  Loans and Leases                                            43
  H.  Allowance for Loan and Lease Losses                         43
  I.  Premises and Equipment                                      44
  J.  Foreclosed Real Estate                                      44
  K.  Deposits                                                    45
  L.  Short-Term Borrowed Funds                                   46
  M.  Advances from Federal Home Loan Bank of Boston              46
  N.  Due to Broker                                               46
  O.  Preferred Stock                                             47
  P.  Income Taxes                                                47
  Q.  Pension and 401(k) Plans                                    51
  R.  Stock Option Plan                                           52
  S.  Employee Stock Purchase Plan                                52
  T.  Restrictions on Subsidiary Dividends, Loans and
       Advances                                                   53
  U.  Loans to Related Parties                                    53
  V.  Commitments and Contingencies                               53
  W.  Financial Instruments                                       54
  X.  Fair Value of Financial Instruments                         56
  Y.  Financial Instruments with Off-Balance-Sheet Risk           58
  Z.  Segment Information                                         60
  AA. CFX Corporation (Parent-Company-Only)
       Condensed Financial Statements                             61
  BB. Quarterly Results of Operations (Unaudited)                 63
Report of Management-Assessment of Internal Controls Over
 Financial Reporting                                              64
Reports of Wolf & Company, P.C., Independent Auditors             65
Directors and Officers of CFX Corporation                         66
Trustees and Banking Partners of CFX BANK                         66
Directors and Mortgage Banking Partners of CFX MORTGAGE, INC.     67
Management of CFX FUNDING L.L.C.                                  67
Information on Common Stock                                       68
Corporate Information                                             69

 
                    Management's Discussion and Analysis

General   

   All information within this section should be read in conjunction with the 
Consolidated Financial Statements and Notes thereto included elsewhere in this 
annual report and the tables appearing throughout the discussion and analysis. 
All references in the discussion to financial condition and to results of 
operations are to the consolidated position and results of CFX Corporation 
(formerly known as Cheshire Financial Corporation) and its subsidiary (the 
Company), taken as a whole.

  CFX Corporation is a bank holding company incorporated under the laws of the 
State of New Hampshire. The Company's wholly-owned subsidiary is CFX BANK (the 
Bank), headquartered in Keene, New Hampshire. 

  The Bank's direct subsidiaries, both of which are wholly-owned, are CFX 
CAPITAL SYSTEMS, INC. (CFX CAPITAL) and CFX FINANCIAL SERVICES, INC. (CFX 
FINANCIAL). CFX CAPITAL's wholly-owned subsidiary is CFX MORTGAGE, INC. 
(previously named Colonial Mortgage, Inc. [Colonial]), which engages in 
mortgage banking. Prior to September 1, 1993, CFX CAPITAL owned 47.6% of 
Colonial, and as a result of the acquisition of the remaining 52.4%, Colonial 
became a wholly-owned subsidiary. The transaction was accounted for by the 
purchase method of accounting. CFX FINANCIAL owns 51% of CFX FUNDING L.L.C., 
which engages in the facilitation of lease financing and securitization. 
(Please refer to Note B of the "Notes to Consolidated Financial Statements" 
for more detail on CFX's acquisition of Colonial.)

  The operating results of the Company depend primarily on its net interest and
dividend income, which is the difference between (i) interest and dividend 
income on earning assets, primarily loans, leases, trading and investment 
securities, and (ii) interest expense on interest bearing liabilities, which 
consist of deposits and borrowings. The Company's results of operations are 
also affected by the provision for loan and lease losses, resulting from the 
Company's assessment of the adequacy of the allowance for loan and lease 
losses; the level of its other operating income,including gains and losses on 
the sale of loans and securities, and loan and other fees; operating expenses; 
and income tax expenses and benefits. 

Financial Condition-Loans and Leases

  The table below sets forth the composition of the Company's loan portfolio 
at the dates indicated:

<TABLE>
<CAPTION>
December 31 (Dollars in thousands)                      1994                   1993
                                                            % of                   % of
                                                 Balances   Portfolio   Balances   Portfolio

<S>                                              <C>         <C>        <C>         <C>
Real estate:
  Residential                                    $379,181    66.60%     $312,828    66.24%
  Construction                                      7,761     1.36         9,292     1.97
  Commercial                                       82,468    14.49        76,955    16.29
Commercial, financial, and agricultural            48,020     8.44        42,835     9.07
Warehouse lines of credit to leasing companies     15,339     2.69         5,428     1.15
Consumer and other                                 36,544     6.42        24,934     5.28
                                                  569,313   100.00%      472,272   100.00%
Less: Allowance for loan and lease losses           7,025                  7,357  
  Net loans and leases                           $562,288               $464,915  
</TABLE>
    
  Total loans and leases were $569,313,000, or 75% of total assets, at 
December 31, 1994, compared with $472,272,000, or 64% of total assets, at 
December 31, 1993. 

  Total loans and leases have increased by $97,041,000 since December 31, 
1993, primarily due to residential real estate loans generated by CFX 
MORTGAGE. In addition, increased capacity in commercial lending and increased 
focus on consumer finance activities has contributed to new growth for the 
Company. Moreover, the Company's new lease financing and securitization 
company, CFX FUNDING, has also increased the Company's lending volumes.

  Through its national securitization program (the Program), CFX FUNDING 
establishes relationships with lessors who are selected by CFX FUNDING to 
participate in the Program based on a variety of factors, including the 
lessor's demonstrated portfolio performance, underwriting criteria, experience 
in the leasing industry, and credit history. CFX FUNDING arranges for short-
term warehousing lines of credit with CFX BANK based on the credit of the 
participating leasing company. The warehouse line of credit enables the 
Program participants to originate leases for portfolio sale or securitization. 
Upon securitization, CFX FUNDING functions as the Master Servicer with respect 
to the lease receivables.

  During 1994, CFX FUNDING facilitated one major lease portfolio sale and 
several smaller sales to private investors. Lease receivables sold in 1994 
totaled approximately $13,832,000, with outstanding loan balances of 
approximately $11,278,000. In January 1995, the Company completed the 
facilitation of its first lease portfolio securitization (rated A+ by Duff & 
Phelps). Leases securitized in January 1995 totaled approximately $14,900,000 
with outstanding loan balances of approximately $13,654,000.   

Risk Elements

  Nonperforming assets are evaluated quarterly by management to ensure proper 
classification and to confirm that the recorded carrying values of the assets 
are reasonable and in accordance with generally accepted accounting 
principles, regulatory requirements, and the Company's policies. Loans are 
placed on nonaccrual status when management determines that significant doubt 
exists as to the collectibility of principal or interest on a loan. In 
addition, commencing in the third quarter of 1993, all loans past due 90 days 
or more as to principal or interest were placed on nonaccrual status. 
Previously, such loans which, in management's judgment, were fully secured and 
in the process of collection (through legal action or, in appropriate 
circumstances, through collection efforts reasonably expected to result in 
repayment of the debt or in its restoration to a current status in the near 
future) continued to accrue interest.   

  The following table provides information with respect to the Company's 
nonperforming loans and assets at the dates indicated: 

<TABLE>
<CAPTION>
December 31 (Dollars in thousands)                  1994      1993

<S>                                                 <C>       <C>
Nonaccrual (nonperforming) loans                    $6,536    $6,472
Foreclosed real estate                               1,898     3,737
Valuation allowance on foreclosed real estate         (325)     (384)
  Total nonperforming assets                        $8,109    $9,825
Nonperforming loans as a percent of total loans       1.15%     1.37%
Nonperforming assets as a percent of total assets     1.07%     1.34%
</TABLE>
    
  The following table provides the composition of the Company's nonperforming 
loans and assets at the dates indicated: 

<TABLE>
<CAPTION>
December 31 (Dollars in thousands)                1994                 1993
                                                      % of                 % of 
                                            Balances  Portfolio  Balances  Portfolio 

<S>                                         <C>        <C>       <C>        <C>
Nonperforming loans:
  Real estate:
    Residential                             $4,069     62.2%     $2,088     32.3%
    Commercial                               1,442     22.1       3,737     57.7
  Commercial, financial, and agricultural    1,007     15.4         460      7.1
  Consumer and other                            18       .3         187      2.9
                                             6,536    100.0%      6,472    100.0%
  Foreclosed real estate:
    Real estate:
      Residential                              859     54.6%      2,471     73.7%
      Construction                             330     21.0         352     10.5
      Commercial                               709     45.1         914     27.3
    Valuation allowance                       (325)   (20.7)       (384)   (11.5)
                                             1,573    100.0%      3,353    100.0%
    Total nonperforming assets              $8,109               $9,825
</TABLE>

  The following table provides a rollforward of the Company's foreclosed real 
estate at the dates indicated:

<TABLE>
<CAPTION>
December 31 (In thousands)           1994         1993

<S>                                  <C>          <C>
Balance at beginning of year         $ 3,353      $ 11,929
Additions                                696         3,887  
Provision for losses                    (207)         (673)
Pay-offs/sales/other                  (2,269)      (11,790)
Balance at end of year               $ 1,573      $  3,353  
</TABLE>

  During the fourth quarter of 1993, the Company sold $6,600,000 in 
nonperforming assets to a private investor. This bulk sale of nonperforming 
assets, along with other efforts to reduce nonperforming assets, yielded a 
$13,186,000 (57%) reduction in nonperforming assets during 1993. During 1994, 
total nonperforming assets decreased by $1,716,000, or 17.50%. 

Allowance for Loan and Lease Losses

  The allowance for loan and lease losses is maintained through charges to 
earnings. Loan and lease losses recognized, and recoveries received, are 
charged or credited directly to the allowance. The Company's management 
determines the level of the allowance for loan and lease losses based upon a 
review of the Company's loan and lease portfolio. This review identifies 
specific problem loans and leases requiring allocations of the allowance and 
also estimates an allocation for potential loan and lease losses based on 
current economic conditions and historical experience.

  Changes in the allowance for loan and lease losses are as follows:

<TABLE>
<CAPTION>
Year Ended December 31 (Dollars in thousands)   1994      1993     1992

<S>                                             <C>       <C>      <C>
Balance at beginning of year                    $7,357    $7,909   $6,957
Allowance of acquired subsidiaries                  --        13       --
Allowance acquired through regulatory-
 assisted transactions                              --        --      350
Provision for loan and lease losses                425     2,970    2,911
Loans charged-off                               (1,172)   (3,904)  (2,523)
Recoveries of loans previously charged-off         415       369      214
Balance at end of year                          $7,025    $7,357   $7,909
Allowance for loan and lease losses 
 as a percent of total loans                      1.23%     1.56%    1.66%
Allowance for loan and lease losses
 as a percent of total nonperforming loans      107.48%   113.67%   71.37%
</TABLE>

  Management considers the allowance for loan and lease losses to be adequate 
in view of its evaluation of the Company's loan and lease portfolio, the level 
of nonperforming loans and leases, current economic conditions and historical 
experience with loan and lease losses.

Trading Securities and Investment Securities

  Effective December 31, 1993, the Company adopted the provisions of Statement 
of Financial Accounting Standards (SFAS) No. 115, "Accounting for Certain 
Investments in Debt and Equity Securities". (Please refer to Notes A and E of 
the "Notes to Consolidated Financial Statements" for more information on the 
new accounting standard for investment securities.) The Statement establishes 
standards for all debt securities and for equity securities that have readily 
determinable fair values. As required under SFAS No. 115, prior year financial 
statements were not restated.

  SFAS No. 115 requires that investments in debt securities that management 
has the positive intent and ability to hold to maturity be classified as "held 
to maturity" and reflected at amortized cost. Investments that are purchased 
and held principally for the purpose of selling them in the near term are 
classified as "trading securities" and reflected on the balance sheet at fair 
value, with unrealized gains and losses included in earnings. Investments not 
classified as either of the above are classified as "available for sale" and 
reflected on the balance sheet at fair value, with unrealized gains and losses 
excluded from earnings and reported as a separate component of shareholders' 
equity, net of related income tax effects. The cumulative effect of the change 
in accounting principle at December 31, 1993 was to decrease shareholders' 
equity by $187,000. There was no effect on net income for the year ended 
December 31, 1993 relating to the adoption of SFAS No. 115.
 
  Prior to December 31, 1993, debt securities that management had the intent 
and ability to hold until maturity were reflected at amortized cost. 
Marketable equity securities held for trading were stated at the lower of 
aggregate cost or fair value. Other marketable equity securities and 
securities held for sale were stated at the lower of aggregate cost or fair 
value. Net unrealized losses applicable to other marketable equity securities 
were reflected as a charge to shareholders' equity while write-downs 
applicable to securities held for sale were reflected in the statements of 
income:

  Trading securities and investment securities consist of the following at the 
dates indicated:

<TABLE>
<CAPTION>
December 31 (In thousands)                        1994          1993

<S>                                               <C>           <C>
Trading securities                                $    236      $ 61,999
Investment securities:
  Securities available for sale                      4,358        21,695
  Securities held to maturity                      109,531        96,044
      Total investment securities                  113,889       117,739  
      Total trading and investment securities     $114,125      $179,738
</TABLE>

  Included within the trading portfolio, at December 31, 1993, was the 
Company's wholesale leverage program. The Company began this program in 
October 1993, and authorized $100 million to be invested in the program. The 
objective of this program was to enhance the Company's earnings and return on 
equity through leveraging the balance sheet. However, as a result of 
significant loan growth experienced in 1994, and anticipated loan growth in 
the future, the wholesale leverage program was completely liquidated as of 
October 31, 1994. In addition, management does not anticipate using this 
program in the foreseeable future.

  The program involved the purchasing of federal agency mortgage pass-through 
securities, investment grade asset-backed securities, and investment grade 
short-term commercial paper. The funding of these purchases was from short-
term repurchase agreements and Federal Home Loan Bank of Boston advances.

  The intent of this program was to take advantage of market mispricing, 
primarily based on option adjusted spread differentials. Fundamental to the 
conduct of the activities was the minimization of credit risk and interest 
rate risk. Credit risk was controlled by purchasing federal agency mortgage 
pass-through securities, investment grade asset-backed securities, and 
investment grade short-term commercial paper. Interest rate risk was 
controlled through the use of hedging instruments. 

  The leverage program activities, along with the related hedging instruments,
were considered trading, and therefore, all securities were carried at fair 
value. As a result, both gains or losses on sales and adjustments to fair 
value were recorded in the consolidated statements of income as a net gain 
(loss) on trading activities.

  To determine the success of these activities, the Company calculated a total
return consisting of interest income and fair value changes of the 
investments and hedge instruments net of interest expense incurred in funding 
the activities. Hedge instruments, primarily including futures and options 
contracts and interest rate swap agreements, were used to produce a net asset 
duration of six months or less. Settled positions were funded with borrowings 
of similar duration to the net asset duration.
 
  The following table illustrates the results of this program since inception: 

<TABLE>
<CAPTION>
Year Ended December 31 (Dollars in thousands)     1994        1993   

<S>                                               <C>         <C> 
Interest income                                   $ 1,719     $   332   
Interest expense                                    1,149         176
Net interest income                                   570         156
Fair value change                                    (528)        (83)
  Total return                                    $    42     $    73
Average investment                                $50,353     $36,253
Percentage return on average investment               .08%        .60%
</TABLE>

Deposits

  The following table shows the various components of average deposits and the 
respective rates paid on such deposits:

<TABLE>
<CAPTION>
Year Ended December 31 (Dollars in thousands)         1994               1993
                                                Amount     Rates   Amount     Rates

<S>                                             <C>        <C>     <C>          <S>
Noninterest bearing demand deposits             $ 36,656     --    $ 27,920     --
Regular savings deposits                         113,397   2.65%    116,475   2.81%
NOW and money market deposits                    185,115   2.23     188,733   2.61
Time deposits                                    210,178   4.54     225,126   4.79
  Total                                         $545,346   3.06%   $558,254   3.40%
</TABLE>

  During 1994, the Company experienced a $12,908,000 decline in average 
deposits. This decline was principally in time deposits as the Company 
continued to experience the migration of individual depositors to alternative 
investment instruments (stock/bond market, annuities, and mutual funds). The 
migration of depositors to alternative investment instruments was the result 
of the low interest rate environment and the growing spread between market 
rates and deposit rates. However, the recent concern over the instability of 
alternative investment instruments in a rising interest rate environment has 
allowed deposits to stabilize. 

  The significant increase in loan demand and securities during 1994, along 
with the above deposit loss, caused the Company's wholesale funding (average 
short-term borrowed funds and average advances from the Federal Home Loan Bank 
of Boston) to increase by $84,236,000. The resurgence in loan growth will also 
cause the Company to begin raising deposit rates more aggressively in future 
quarters.

Shareholders' Equity

  The following table summarizes shareholders' equity at the dates indicated:

<TABLE>
<CAPTION>
December 31 (In thousands, except per share date)         1994               1993
                                                    Amount    Shares   Amount    Shares

<S>                                                 <C>       <C>      <C>       <C>
Common shareholders' equity                         $74,562   3,893    $72,193   3,843
Preferred shareholders' equity                        3,566     213      3,591     214
  Total shareholders' equity                        $78,128   4,106    $75,784   4,057
Common shareholders' equity per share               $ 19.15            $ 18.79
Preferred shareholders' equity per share            $ 16.74            $ 16.78
Shareholders' equity per share, assuming
 conversion of all preferred shares to common       $ 19.03            $ 18.68

<F1> Note:  Prior year shares and per share data have been restated to
            reflect the Company's 5% stock dividend declared on December 12,
            1994.
</TABLE>

  Shareholders' equity increased by $2,344,000 as of December 31, 1994 from 
$75,784,000 at December 31, 1993 to $78,128,000 at December 31, 1994. The 
increase was due to $5,473,000 in net income, issuance of $149,000 in common 
stock under the employee stock purchase plan, issuance of $461,000 in common 
stock under the stock option plan, issuance of $64,000 in common stock under 
the dividend reinvestment and stock purchase plan, offset by a $273,000 
increase in net unrealized losses on securities available for sale and 
$3,262,000 and $268,000 in common and preferred cash dividends, respectively.

Results of Operations-General

  The Company's involvement in mergers and acquisitions has impacted the 
Company's financial statements for the past two years. All references to 
merger and acquisition activity should be read in conjunction with Note B of 
the "Notes to Consolidated Financial Statements."

  The following table sets forth comparisons of average interest earning 
assets and interest bearing liabilities, and interest income and interest 
expense expressed as a percentage of the related asset or liability. In order 
to reflect the economic impact of CFX's investments in state and municipal 
securities and to present data on a comparative basis, the income from yields 
on these securities has been restated to a tax-equivalent basis (using a 
38.62%, 38.95% and 34% tax rates, respectively, for the years ended December 
31, 1994, 1993, and 1992). The tax-equivalent adjustments are $533,000, 
$185,000, and $156,000 for the years ended December 31, 1994, 1993, and 1992,
respectively. These adjustments, however, are for comparison purposes only and 
have no impact on reported net income.

<TABLE>
<CAPTION>
Year Ended December 31                         1994                        1993                        1992
                                              Interest                    Interest                    Interest
                                    Average   Income/   Yield/  Average   Income/   Yield/  Average   Income/   Yield/
(Dollars in thousands)              Balance   Expense   Rate    Balance   Expense   Rate    Balance   Expense   Rate

<S>                                 <C>       <C>       <C>     <C>       <C>       <C>     <C>       <C>       <C>
Assets

Interest and dividend
 earning assets:
  Loans and leases (1)              $521,711  $40,765   7.81%   $484,074  $39,496   8.16%   $478,665  $43,989   9.19%
  Taxable securities (2)             138,341    7,430   5.37     108,898    5,729   5.26     115,984    7,215   6.22
  Tax-exempt securities (3)           21,326    1,380   6.47       6,630      475   7.16       6,474      460   7.11
  Other                               10,361      639   6.17      15,902      627   3.94      21,997      903   4.11
Total interest earning assets        691,739   50,214   7.26     615,504   46,327   7.53     623,120   52,567   8.44
Noninterest earning assets            78,378                      50,481                     48,999
  Total                             $770,117                    $665,985                   $672,119
Liabilities and Shareholders'
 Equity
Interest bearing liabilities:
  Savings deposits                  $298,512    7,128   2.39    $305,208    8,191   2.68    $283,062   10,820   3.82
  Time deposits                      210,178    9,542   4.54     225,126   10,774   4.79     263,810   15,156   5.75
  Advances from Federal Home
   Loan Bank of Boston                94,960    4,338   4.57       7,821      246   3.15      12,113      830   6.85
  Other borrowed funds                16,475      624   3.79      19,378      474   2.45      11,384      283   2.49
Total interest bearing liabilities   620,125   21,632   3.49     557,533   19,685   3.53     570,369   27,089   4.75  
Noninterest bearing liabilities:
  Demand deposits                     36,656                      27,920                     24,491
  Other                               36,451                       5,609                      5,499
Shareholders' equity                  76,885                      74,923                     71,760
  Total                             $770,117                    $665,985                   $672,119
Net interest and 
 dividend income                              $28,582                     $26,642                    $25,478
Interest rate spread                                    3.77%                       4.00%                       3.69%
Net interest margin                                     4.13%                       4.33%                       4.09%

<F1> For the purpose of these computations, nonaccrual loans are included in loans.
<F2> Taxable securities include trading securities and investment securities. 
<F3> Tax-exempt securities are included within investment securities.
</TABLE>
                
  The following table presents changes in interest and dividend income,
interest expense, and net interest income which are attributable to changes in
the average amounts of interest earning assets and interest bearing liabilities
and/or changes in rates earned or paid thereon. The net changes attributable
to both volume and rate have been allocated proportionately.

<TABLE>
<CAPTION>
(In thousands)                          1994 vs 1993                 1993 vs 1992
                                 Increase (Decrease) Due to   Increase (Decrease) Due to
                                   Volume   Rate      Net       Volume  Rate      Net

<S>                                <C>      <C>       <C>       <C>     <C>       <C>
Interest and dividends earned on:
  Loans and leases                 $3,001   $(1,732)  $ 1,269   $ 492   $(4,985)  $(4,493)
  Investments                       2,535        71     2,606    (417)   (1,054)   (1,471)
  Other                              (266)      278        12    (241)      (35)     (276)
    Total interest and
     dividend income                5,270    (1,383)    3,887    (166)   (6,074)   (6,240)
Interest paid on:  
  Savings and time deposits          (868)   (1,427)   (2,295)   (767)   (6,244)   (7,011)
  Borrowed funds                    3,854       388     4,242     155      (548)     (393)
    Total interest expense          2,986    (1,039)    1,947    (612)   (6,792)   (7,404)
    Change in net interest 
     and dividend income           $2,284   $  (344)  $ 1,940   $ 446   $   718   $ 1,164
</TABLE>

Comparison of Years 1994 and 1993

  In 1994 the Company earned $5,205,000, or $1.35 per share, compared to
earnings of $4,752,000, or $1.24 per share, for the prior year.
   
  Income taxes for the prior year period were reduced (and thus earnings 
increased) through the recognition of several special tax adjustments in 
connection with Statement of Financial Accounting Standards No. 109. Without
these tax adjustments, the previous year's earnings would have been $3,577,000,
or $.93 per share.

  Earnings for 1994 were positively affected by stronger core earnings (net 
interest and dividend income and other income, excluding securities gains and 
losses) and lower credit costs (provision for loan and lease losses and the 
operation of foreclosed real estate) as a result of a significantly lower 
level of average nonperforming assets carried on the Company's balance sheet 
during 1994 compared to 1993. Total core earnings were $34,446,000 for 1994,
compared to $29,784,000 for 1993. Offsetting these positive factors were the
inclusion of CFX MORTGAGE's and CFX FUNDING's operating expenses for the full
1994 year and several non-recurring charges.

Net Interest and Dividend Income

  Taxable-equivalent net interest and dividend income was $28,582,000 in 1994,
up 7.28% from $26,642,000 in 1993. The $1,940,000 gain in net interest and 
dividend income was due to an increase in average interest earning assets in
1994; offset by a decline in the Company's interest rate spread from 4.00% in
1993 to 3.77% in 1994.

  The increase in average interest earning assets resulted from an increase in 
taxable securities (see "Financial Condition-Trading and Investment Securities"
section of this "Management's Discussion and Analysis") and in loans and leases
(see "Financial Condition-Loans and Leases" section of this "Management's
Discussion and Analysis").

  The 1994 interest rate spread and net interest margin decline from the 1993 
level was partially the result of the Company's wholesale leverage program 
(liquidated in October 1994) which earned a considerably lower interest rate 
spread than the Company's retail banking activities. Excluding leverage program
assets and other trading securities, the Company's interest rate spread and
net interest margin for the twelve months ended December 31, 1994, were 3.85%
and 4.23%, respectively.

  The remaining decline in the interest rate spread and net interest margin is 
due to increases in the cost of borrowed funds and the relatively low interest
rates (teaser rates) offered on newly originated adjustable rate mortgage
loans.
     
  The Company's portfolio of residential mortgages consists predominantly of 
adjustable rate mortgages (most of which bear interest at rates based on one-
year Treasury securities with the balance at rates based on three- and five- 
year Treasury securities). A rising short-term interest rate environment 
typically has a positive impact on the Company's interest rate spread and net 
interest margin as this portfolio reprices more rapidly than interest bearing 
liabilities. However, continued material increases in short-term interest 
rates (similar to that evidenced in 1994) could cause compression in the 
interest rate spread and net interest margin as the 200 basis point annual 
adjustment caps on variable-rate mortgage loans would limit a full market 
adjustment. Additionally,  customers' preference for longer-term, higher-rate 
deposit products over shorter-term, more accessible products would increase 
deposit costs regardless of any expected increases in short-term market 
interest rates. The Company includes these possibilities in its regular 
assessment of interest rate risk exposure. Policy guidelines in this area are 
designed to maintain relatively stable interest margins in rising and falling
interest rate environments.

Provision for Loan and Lease Losses

  The provision for loan and lease losses is determined by management through 
its regular review of the Company's loan portfolio. This review includes an 
assessment of problem loans and potential unknown losses based on current
economic conditions, the regulatory environment and historical experience.

  The provision for loan and lease losses in 1994 was $425,000, compared to 
$2,970,000 in 1993. The lower provision for loan and lease losses in 1994 is 
the result of lower charge-offs and asset quality improving over the previous 
year, partially offset by provisions for new loan growth in 1994. A 
combination of an improving economy, increased efforts to resolve problem 
assets, and a $6.6 million bulk sale of nonperforming assets in the fourth 
quarter of 1993, allowed the Company to significantly reduce nonperforming 
assets.

  At December 31, 1994, nonperforming loans stood at $6,536,000, or 1.15% of 
total loans and leases, compared to $6,472,000, or 1.37% of total loans and 
leases, as of December 31, 1993. The allowance for loan and lease losses as a 
percentage of nonperforming loans as of December 31, 1994 and 1993 amounted to 
107.48% and 113.67%, respectively. Net charge-offs for 1994 amounted to 
$757,000, compared to $3,535,000 for 1993.

Other Income
  
  Other income for 1994 totaled $6,225,000 compared to $6,267,000 for 1993.

  The net gains (losses) on trading securities in 1994 and 1993 are summarized 
as follows:

<TABLE>
<CAPTION>
Year Ended December 31 (In thousands)       1994      1993

<S>                                         <C>       <C>
Wholesale leverage program                  $(528)    $ (83)  
Other trading activities                      271       399
                                            $(257)    $ 316
</TABLE>

  For a discussion on the Company's wholesale leverage program, see the 
"Financial Condition-Trading Securities and Investment Securities" section of 
this "Management's Discussion and Analysis".

  Income from investment securities sales was significantly higher during 1993
compared to  1994 as a result of restructuring the securities portfolios 
during 1993 in preparation for the adoption of SFAS No. 115 and to better 
manage the Company's interest rate risk exposure, particularly in a rising
interest rate environment.

  The increase in loan servicing fees, net gains on sale of loans and other 
income are from CFX MORTGAGE, INC. (formerly Colonial Mortgage, Inc., acquired 
as of September 1, 1993). CFX MORTGAGE's operations are included in the 
Company's Consolidated Statements of Income for the full 1994 year compared to
four months for 1993.

  As a result of favorable market conditions (higher interest rates and lower 
prepayment speeds) the Company sold $58,900,000 in residential mortgage 
servicing rights as of December 21, 1994. This sale resulted in a pre-tax gain 
of $677,000.

Other Expense

  Other expense for 1994 totaled $25,162,000, compared to $23,492,000 for the 
same period a year ago. The increase in other expense was primarily
attributable to the inclusion of CFX MORTGAGE's (acquired September 1, 1993)
and CFX FUNDING's (commenced operations December 7, 1993) operations for the
full 1994 year. Also contributing to higher expense in 1994 were increased
salary costs, increased severance costs, higher medical costs, costs
associated with changing the names of the Company and its subsidiaries, and
costs incurred in connection with the pending acquisition of Orange Savings
Bank. (Please refer to Note B of the "Notes to Consolidated Financial
Statements" for more detail on the Company's pending acquisition of Orange
Savings Bank). Offsetting these expenses for 1994 was a reduction of
$2,854,000 in costs associated with the operation of foreclosed real estate. 
This decrease is a result of a reduction in holdings of foreclosed real estate 
in 1994 compared to 1993 and the inclusion in 1993 results of a  $1,395,000 
loss on the bulk sale of foreclosed real estate. 

Taxes

  Income taxes for the year ended December 31, 1994 and 1993 were 37.0% and 
20.0%, of pretax income, respectively. The effective tax rate was lower 
during 1993 because of the realization of several special tax adjustments
in connection with the Statement of Financial Accounting Standards No. 109.
The special tax adjustments related to the recognition of a deferred tax asset
for New Hampshire Business Profits Taxes and the realization of previously
unrecognized deferred tax benefits applicable to capital loss transactions.

Comparison of Years 1993 and 1992

  In 1993 the Company earned $4,752,000, or $1.24 per share, compared to 
earnings of $3,528,000, or $.92 per share, for the prior year.

  The factors contributing to the higher level of earnings in 1993 were 
stronger core earnings (net interest and dividend income and other income, 
excluding securities gains), a lower effective tax rate and securities gains. 
Offsetting these positive factors were increased costs associated with the 
operation and sale of foreclosed real estate, several non-recurring charges, 
and higher operating costs due to the acquisition of Colonial Mortgage, Inc. 
as of September 1, 1993.

Net Interest Income

  Taxable-equivalent net interest income was $26,642,000 in 1993, up 4.6% from
$25,478,000 in 1992. The $1,164,000 increase was due to both the Company's 
interest rate spread growing from 3.69% in 1992 to 4.00% in 1993, and the 
decrease in average interest bearing liabilities being greater than the 
decrease in average interest earning assets during 1993.

  Total average interest earning assets decreased by $7,616,000 in 1993 from 
$623,120,000 in 1992 to $615,504,000 in 1993. The decline in average interest 
earning assets reflected a decline in taxable securities, federal funds sold
and other interest earning assets and was attributable principally to the
decline in deposit liabilities. The yield on interest earning assets decreased
by .91% to 7.53% for the year ended December 31, 1993, down from 8.44% in 1992.

  Due primarily to a decline in time deposits during 1993, average interest
bearing liabilities decreased by $12,836,000 from $570,369,000 in 1992 to
$557,533,000 in 1993. The average rate paid on interest bearing liabilities
decreased by 1.22% to 3.53% for the year ended December 31, 1993, from 4.75%
in 1992.

  The net interest margin was 4.33% for 1993, compared to 4.09% for 1992. The 
increase in the net interest margin in 1993 was reflective of the significant
increase in interest rate spread, a higher volume of interest earning assets
net of interest bearing liabilities, and a significant decline in nonperforming
assets.

  The increase in interest rate spread in 1993 was attributable to both a more
conservative deposit pricing strategy employed in 1993 and a steeper U.S.
treasury yield curve.
      
Provision for Loan and Lease Losses

  The provision for loan and lease losses is determined by management through 
its regular review of the Company's loan and lease portfolio. This review 
includes an assessment of problem loans and leases and potential unknown losses
based on current economic conditions, the regulatory environment and historical
experience. The provision for loan and lease losses was $2,970,000 in 1993,
compared to $2,911,000 in 1992.

  The following schedule presents, in summary, the quarterly trends in 
nonperforming assets and charge-offs that correlate with the quarterly 
provisions for loan and lease losses in 1993 and the last quarter of 1992:

<TABLE>
<CAPTION>
                                         Dec. 31   Sept. 30   June 30   March 31   Dec. 31
(Dollars in thousands)                   1993      1993       1993      1993       1992

<S>                                      <C>       <C>        <C>       <C>        <C>
Nonperforming loans                      $6,472    $ 9,168    $13,297   $13,197    $11,082
Foreclosed real estate                    3,353      9,388     10,383    11,117     11,929
Nonperforming assets                     $9,825    $18,556    $23,680   $24,314    $23,011
Net charge-offs                          $  845    $ 1,324    $   534   $   832    $   849
Provision for loan and lease losses      $   --    $   750    $   900   $ 1,320    $   986
Allowance for loan and lease losses      $7,357    $ 8,202    $ 8,630   $ 8,264    $ 7,909
Allowance for loan and lease losses as 
 a percent of nonperforming loans        113.67%     89.46%     64.90%    62.62%     71.37%
</TABLE>

  An increase in nonperforming loans and higher net charge-offs in the first 
quarter of 1993 warranted a higher provision for loan and lease losses. As 
either nonperforming loans or charge-offs reduced in subsequent 1993 quarters,
the provision for loan and lease losses declined. The significant decline in
nonperforming assets in the fourth quarter of 1993 was due to the $6,600,000
bulk sale of nonperforming assets, and consequently, no additional loan and
lease loss provision was deemed necessary in the fourth quarter.

Other Income

  Other income increased by $3,103,000, from $3,164,000 in 1992 to $6,267,000
in 1993. This increase was primarily from additional deposit account service
charge income from both a larger base and increased fees, gains on securities,
loan servicing fees and gains on sale of loans generated by Colonial from
September 1, 1993 (acquisition date). Included in the net gains on sale of
loans was a gain of $879,000 recognized on the $25,115,000 performing loan
sale and a loss of $1,078,000 recognized on the $2,768,000 nonperforming loan
sale.

  During 1993, in an effort to restructure the Company's securities portfolios
in preparation for the adoption of SFAS No. 115 as of December 31, 1993 (See 
Note A of the "Notes to Consolidated Financial Statements"), the Company made 
several transfers into its held for sale portfolio and then sold substantially
all of its held for sale securities; this activity generated net gains of
$2,624,000.  

Other Expense

  Other expense increased by $3,715,000, from $19,777,000 in 1992 to
$23,492,000 in 1993. The increase was primarily due to four months
(September 1, 1993 through December 31, 1993) of operating expenses, amounting
to $1,357,000, associated with Colonial; a $683,000 increase in the operation
of foreclosed real estate including the $1,395,000 loss on the bulk sale of
foreclosed real estate in the fourth quarter (See Note J of the "Notes to 
Consolidated Financial Statements" for the components of the operation of 
foreclosed real estate); and $637,000 in non-recurring charges associated with
the write-down of a bank building disposition; the performing and 
nonperforming asset disposition; changing the discount rate on the Company's 
pension plan (from 8.25% to 7.00%), a severance accrual, and the cost of 
changing the names of the Company's subsidiaries. The remaining increase in 
other expense was principally due to increased salary costs, higher medical 
costs and increased profit sharing in 1993. 
                      
Taxes

  Income taxes for the year ended December 31, 1993 and 1992 were 20.0% and 
34.0% of pretax income, respectively. The effective tax rate was lower during
1993 because of the recognition of a $436,000 net deferred tax asset for New
Hampshire Business Profits Taxes and the reversal of a $387,000 valuation
allowance relating to capital loss carryforwards.

  SFAS No. 109 requires a valuation allowance against deferred tax assets if, 
based on the weight of available evidence, it is more likely than not that 
some or all of the deferred tax assets will not be realized. Prior to 1993,
the Company believed that some uncertainty existed with respect to future
realization of capital loss carryforwards. Therefore the Company had 
established a valuation allowance relating to capital loss carryforwards of 
$387,000 as of December 31, 1992. The valuation allowance was reversed in 1993
as a result of the recognition of $1,266,000 in capital gains and the 
implementation of tax planning strategies that continue to utilize the capital
loss carryforwards.

  A summary of capital loss carryforwards and other temporary differences that
result in capital loss (income) treatment when recognized for tax purposes,
along with the corresponding valuation allowance are summarized as follows:

<TABLE>
<CAPTION>
December 31 (In thousands)                      1993             1992
                                           Amount   @ 39%   Amount    @ 34%

<S>                                        <C>      <C>     <C>       <C>
Tax capital loss carryforwards             $1,522   $593    $ 2,466   $ 838
Other temporary differences that
 result in capital loss (income):
    Stock write downs                          36     14        387     132
    Net unrealized losses on
     marketable equity securities              24      9        122      41
    Book over tax basis from investment
     in Colonial Mortgage, Inc.                --     --       (697)   (237)
                                            1,582    616      2,278     774
Valuation allowance                            --     --     (1,139)   (387)
                                           $1,582   $616    $ 1,139   $ 387  
</TABLE>

  The capital loss carryforwards expire as of December 31, 1996.

  Based upon the fact that the Company's capital gains plan significantly 
exceeds the Company's capital loss carryforwards, no valuation allowance was 
required as of December 31, 1993.

  Prior to 1993, the Company was not obligated to pay New Hampshire Business 
Profits Tax (NHBPT) because a significant portion of its income was derived 
from state tax free sources and because a credit was allowed for New Hampshire 
Franchise Tax paid. Therefore, prior to 1993, no deferred taxes were 
recognized for NHBPT purposes.

  During 1993, as a result of the Franchise Tax being repealed by the New 
Hampshire State Legislature and the Company's significant reduction in income 
derived from state tax free sources, the Company began to pay NHBPT. This 
obligation to pay allowed the Company to fully recognize deferred taxes 
for NHBPT in 1993.  
 
Capital Resources

  Federal regulation requires the Company and CFX BANK to maintain minimum 
capital standards. Tier 1 capital is composed primarily of common stock, 
retained earnings and perpetual preferred stock in limited amounts less 
certain intangibles. The minimum requirements include a 3% Tier 1 leverage 
capital ratio for the most highly-rated institutions; all other institutions 
are required to meet a minimum leverage ratio that is at least 1% to 2% above 
the 3% minimum. In addition, the Company and CFX BANK are required to satisfy 
certain capital adequacy guidelines relating to the risk nature of an 
institution's assets. These guidelines, established by the Federal Reserve 
Board and the Federal Deposit Insurance Corporation (FDIC), are applicable to 
bank holding companies and state chartered non-member banks, respectively. 
Under the "risk-based" capital rules, banks and bank holding companies are 
required to have a level of Tier 1 capital equal to 4% of total risk-weighted 
assets, as defined. Banks and bank holding companies are also required to have 
total capital (composed of Tier 1 plus "supplemental" or Tier 2 capital, the 
latter being composed primarily of allowances for loan and lease losses, 
perpetual preferred stock in excess of the amount included in Tier 1 capital,
and certain "hybrid capital instruments" including mandatory convertible debt)
equal to 8% of total risk-weighted assets.

  As of December 31, 1994, the Company's Tier 1 leverage capital ratio was 
9.09%. In addition, the Company's Tier 1 risk-based capital ratio and total
risk-based capital ratio were 15.74% and 17.02%, respectively. 

Asset/Liability Management

  The Company's primary objective regarding asset/liability management is to 
position the Company so that changes in interest rates do not have a materially
adverse impact upon forecasted net income and the net fair value of the
Company. The Company's primary strategy for accomplishing its asset/liability
management objective is achieved by matching the weighted average maturities of
assets, liabilities, and off-balance-sheet items (duration matching).

  To measure the impact of interest rate changes, the Company utilizes a 
comprehensive financial planning model that recalculates the fair value of the 
Company assuming both instantaneous, permanent parallel shifts in the yield 
curve of both up and down 100 and 200 basis points, or four separate 
calculations. Larger increases or decreases in forecasted net income and the 
net market value of the Company as a result of these interest rate changes 
represent greater interest rate risk than do smaller increases or decreases in 
net fair value. In connection with these recalculations, the Company makes 
assumptions regarding probable changes in cash flows of its assets, 
liabilities, and off-balance-sheet positions that would be expected in those 
various interest rate environments. Accordingly, the Company adjusts the pro 
forma net income and net fair values as it believes appropriate on the basis of
historical experience and prudent business judgment. The Company endeavors to
maintain a position where it experiences no material change in net fair value
and no material fluctuation in forecasted net income as a result of assumed 100
and 200 basis point increases and decreases in interest rates. However, there
can be no assurances that the Company's projections in this regard will be
achieved.

  Management believes that the above method of measuring and managing interest 
rate risk is consistent with the FDIC regulation regarding an interest rate
risk component of regulatory capital.

  The following table summarizes the timing of the Company's anticipated 
maturities or repricing of interest earning assets and interest bearing 
liabilities as of December 31, 1994. This table has been generated using 
certain assumptions which the Company believes fairly and accurately represent
repricing volumes in a dynamic interest rate environment. Specifically,
contractual maturities are used on all time deposits and investments other than
asset-backed securities. For asset-backed securities and loans, contractual
maturities, repricing and prepayment assumptions are used. The prepayment
assumptions are based on current experience and industry statistics. The gap
maturity categories for savings deposits (including NOW, savings, and money
market accounts) are based on management's philosophy of repricing core
deposits in reaction to changes in the interest rate environment. Repricing
frequencies will vary at different points in the interest cycle and as supply
and demand for credit change.

<TABLE>
<CAPTION>
(In thousands)                       0-3         4-12        1-5          5-10      Over 10  
December 31, 1994                    Months      Months      Years        Years     Years     Total

<S>                                  <C>         <C>         <C>          <C>       <C>       <C>
Interest earning assets:
  Interest bearing deposits
   with other banks                  $  2,568    $      --   $      95    $    --   $    --   $  2,663
  Federal Home Loan Bank
   of Boston stock                      6,471           --          --         --        --      6,471
  Trading securities                      236           --          --         --        --        236
  Investment securities                 7,223       16,441      62,889     27,336        --    113,889
  Loans and leases                    161,545      258,105      80,191     35,527    42,240    577,608
Total interest earning assets         178,043      274,546     143,175     62,863    42,240    700,867
Interest bearing liabilities:  
  Savings and time deposits            72,003      172,567     208,660     30,412    30,222    513,864
  Advances from Federal Home
   Loan Bank of Boston                 92,201           --          --         --        --     92,201
  Short-term borrowed funds            27,316           --          --         --        --     27,316
Total interest bearing liabilities    191,520      172,567     208,660     30,412    30,222    633,381
Off-balance sheet instruments              --      (25,000)     25,000         --        --         --
Periodic gap                         $(13,477)   $  76,979   $ (40,485)   $32,451   $12,018   $ 67,486
Cumulative gap                       $(13,477)   $  63,502   $  23,017    $55,468   $67,486   $     --
</TABLE>

  The ability to assess interest rate risk using gap analysis is limited. Gap 
analysis does not capture the impact of cash flow or balance sheet mix changes 
over a forecasted future period and it does not measure the amount of price 
change expected to occur in the various asset and liability categories. Thus, 
management does not use gap analysis exclusively in its assessment of interest 
risk. The Company's interest rate risk exposure is also measured by the 
forecasted net income and discounted cash flow market value sensitivities 
referred to above. 

Liquidity

  The Company maintains numerous sources of liquidity in the form of marketable
assets and borrowing capacity. Interest bearing deposits with other banks,
trading and available for sale securities, regular cash flows from loan and
securities portfolios and Federal Home Loan Bank of Boston borrowings are the
primary sources of asset liquidity. At December 31, 1994, interest bearing
deposits with other banks totaled $2,663,000 and trading and available for sale
securities totaled $4,594,000. 

  Because the Company's subsidiary, CFX BANK, maintains a large residential 
mortgage portfolio, a substantial capability exists to borrow funds from the 
Federal Home Loan Bank of Boston. Additionally, investment portfolios are 
predominantly made up of securities which can be readily borrowed against 
through the repurchase agreement market. Relationships with deposit brokers 
and correspondent banks are also maintained to facilitate possible borrowing 
needs.

Impact of Inflation

  The consolidated financial statements and related consolidated financial data
herein have been presented in accordance with generally accepted accounting 
principles which require the measurement of financial position and operating
results in terms of historical dollars, without considering changes in the
relative purchasing power of money over time due to inflation. Inflation can
affect the Company in a number of ways, including increased operating costs and
interest rate volatility. Management attempts to minimize the effects of
inflation by maintaining an approximate match between interest rate sensitive
assets and interest rate sensitive liabilities and, where practical, by
adjusting service fees to reflect changing costs.


Consolidated Balance Sheets                      CFX Corporation and Subsidiary

<TABLE>
<CAPTION>
December 31 (In thousands)                                                             1994         1993

<S>                                                                                    <C>          <C>
Assets    
  Cash and due from banks                                                              $ 18,832     $ 16,676
  Interest bearing deposits with other banks                                              2,663       10,480
  Federal Home Loan Bank of Boston stock                                                  6,471        3,590
  Trading securities                                                                        236       61,999
  Securities available for sale                                                           4,358       21,695
  Securities held to maturity                                                           109,531       96,044
  Mortgage loans held for sale                                                            8,295       16,927
  Loans and leases                                                                      569,313      472,272
    Less allowance for loan and lease losses                                              7,025        7,357
      Net Loans and Leases                                                              562,288      464,915
  Premises and equipment                                                                 13,643       11,398
  Mortgage servicing rights                                                               4,207        4,557
  Goodwill and deposit base intangibles                                                  10,387       11,121
  Foreclosed real estate                                                                  1,573        3,353
  Other assets                                                                           13,452       12,366
                                                                                       $755,936     $735,121
Liabilities and Shareholders' Equity
  Deposits:
    Interest bearing                                                                   $513,864     $518,991
    Noninterest bearing                                                                  37,675       32,214
      Total Deposits                                                                    551,539      551,205
  Short-term borrowed funds                                                              27,316       20,882
  Advances from Federal Home Loan Bank of Boston                                         92,201       46,801
  Due to broker                                                                              --       33,254
  Other liabilities                                                                       6,752        7,195
      Total Liabilities                                                                 677,808      659,337
Shareholders' Equity
  Preferred stock, 7.5% Series A Cumulative Convertible, par value $1.00 per share-
    issued and outstanding 192,769 shares in 1994 and 194,074 shares in 1993                193          194
  Common stock, par value $1.00 per share-authorized 15,000,000
    shares, issued 4,469,876 shares in 1994 and 4,236,876 shares in 1993                  4,470        4,237
  Paid-in capital                                                                        63,279       59,612
  Retained earnings                                                                      17,858       19,140
  Net unrealized losses on securities available for sale, after tax effects                (474)        (201)
  Cost of 577,265 shares of common stock in treasury                                     (7,198)      (7,198)
      Total Shareholders' Equity                                                         78,128       75,784
                                                                                       $755,936     $735,121

</TABLE>

Consolidated Statements of Income                CFX Corporation and Subsidiary

<TABLE>
<CAPTION>
Year Ended December 31 (In thousands, except per share data)   1994       1993       1992  

<S>                                                            <C>        <C>        <C>
Interest and dividend income:    
  Interest on loans                                            $40,765    $39,496    $43,989
  Interest on investment securities:        
    Taxable                                                      5,523      5,179      6,914
    Tax-exempt                                                     847        290        304
                                                                 6,370      5,469      7,218
  Interest and dividends on trading securities                   1,725        468        133
  Dividends on marketable equity securities                        182         82        168
  Other                                                            639        627        903
      Total Interest and Dividend Income                        49,681     46,142     52,411
Interest expense:
  Interest on deposits                                          16,670     18,965     25,976
  Interest on borrowings:            
    Short-term                                                   4,952        711        283
    Long-term                                                       10          9        830
      Total Interest Expense                                    21,632     19,685     27,089
      Net Interest and Dividend Income                          28,049     26,457     25,322
Provision for loan and lease losses                                425      2,970      2,911
      Net Interest and Dividend Income After    
        Provision for Loan and Lease Losses                     27,624     23,487     22,411
Other income:
  Service charges on deposit accounts                            1,456      1,433      1,388
  Loan servicing fees                                            1,862        323         --
  Net gains (losses) on trading securities                        (257)       316         (8)
  Net gains on investment securities                                85      2,624        238
  Net gain on sale of loan servicing rights                        677         --         --
  Net gains on sales of loans                                      525        371         --
  Other                                                          1,877      1,200      1,546
                                                                 6,225      6,267      3,164
Other expense:
  Salaries and employee benefits                                12,559     10,084      8,662
  Occupancy                                                      1,708      1,393      1,216
  Equipment                                                      1,788      1,439      1,421
  Operation of foreclosed real estate                              157      3,011      2,328
  FDIC deposit insurance                                         1,234      1,341      1,296
  Goodwill and deposit base intangible amortization                733        684        692
  Other                                                          6,983      5,540      4,162
                                                                25,162     23,492     19,777
      Income Before Income Taxes                                 8,687      6,262      5,798
Income taxes                                                     3,214      1,240      2,000
      Net Income                                                 5,473      5,022      3,798
Preferred stock dividends                                          268        270        270
      Net Income Available to Common Stock                     $ 5,205    $ 4,752    $ 3,528
Weighted average common shares outstanding                       3,860      3,826      3,805
Earnings per common share                                      $  1.35    $  1.24    $   .92
</TABLE>


Consolidated Statements of Shareholders' Equity  CFX Corporation and Subsidiary

<TABLE>
<CAPTION>
                                                                              Net Unrealized  Net Unrealized
                                                                              Losses on       Losses on
                                                                              Marketable      Securities
                                        Preferred  Common  Paid-in  Retained  Equity          Available       Treasury
(In thousands, except per share data)   Stock      Stock   Capital  Earnings  Securities      for Sale        Stock      Total

<S>                                     <C>        <C>     <C>      <C>       <C>             <C>             <C>        <C>
Balance at December 31, 1991            $194       $4,026  $56,267  $18,567   $(374)          $  --           $(7,198)   $71,482
  Net income                              --           --       --    3,798      --              --                --      3,798
  Common cash dividends
    declared-$.54 per share               --           --       --   (2,070)     --              --                --     (2,070)
  Preferred cash dividends
    declared-$1.3875 per share            --           --       --     (270)     --              --                --       (270)
  Issuance of common stock under 
    employee stock purchase plan          --           10       61       --      --              --                --         71
  Decrease in net unrealized 
    losses on marketable 
    equity securities                     --           --       --       --     297              --                --        297
Balance at December 31, 1992             194        4,036   56,328   20,025     (77)             --            (7,198)    73,308
  Net income                              --           --       --    5,022      --              --                --      5,022
  Common cash dividends
    declared-$.65 per share               --           --       --   (2,500)     --              --                --     (2,500)
  Preferred cash dividends
    declared-$1.3875 per share            --           --       --     (270)     --              --                --       (270)
  Issuance of common stock under 
    stock option plan                     --           20      251       --      --              --                --        271
  Issuance of common stock under 
    employee stock purchase plan          --            7       81       --      --              --                --         88
  5% common stock dividend                --          174    2,952   (3,137)     --              --                --        (11)
  Decrease in net unrealized
    losses on marketable 
    equity securities                     --           --       --       --      63              --                --         63
  Change in method of accounting
    for investment securities             --           --       --       --      14            (201)               --       (187)
Balance at December 31, 1993             194        4,237   59,612   19,140      --            (201)           (7,198)    75,784
  Net income                              --           --       --    5,473      --              --                --      5,473
  Common cash dividends
    declared-$.84 per share               --           --       --   (3,242)     --              --                --     (3,242)
  Preferred cash dividends
    declared-$1.3875 per share            --           --       --     (268)     --              --                --       (268)
  Issuance of common stock under 
    stock option plan                     --           34      427       --      --              --                --        461
  Issuance of common stock under 
    employee stock purchase plan          --           10      139       --      --              --                --        149
  Preferred stock converted
    to common stock                       (1)           1       --       --      --              --                --         --
  5% common stock dividend                --          184    3,041   (3,245)     --              --                --        (20)
  Increase in net unrealized
    losses on securities 
    available for sale                    --           --       --       --      --            (273)               --       (273)
  Issuance of common stock under
    dividend reinvestment program         --            4       60       --      --              --                --         64
Balance at December 31, 1994            $193       $4,470  $63,279  $17,858   $  --           $(474)          $(7,198)   $78,128
</TABLE>


Consolidated Statements of Cash Flows            CFX Corporation and Subsidiary

<TABLE>
<CAPTION>
Year Ended December 31 (In thousands)                                            1994        1993        1992  

<S>                                                                              <C>         <C>         <C> 
Operating Activities    
  Net income                                                                     $   5,473   $   5,022   $   3,798
  Adjustments to reconcile net income to net        
    cash provided (used) by operating activities:              
      Depreciation and amortization                                                  2,921       2,306       1,872
      Provision for loan and lease losses                                              425       2,970       2,911
      Provision for foreclosed real estate losses                                      207         673         307
      Write-down of foreclosed real estate and 
        in-substance foreclosures                                                       --          --         914
      Loans originated and acquired for sale                                      (100,331)    (81,635)         --
      Principal balance of loans sold                                              108,963      64,708          --
      Net loss (gain) on sale of portfolio loans                                       (87)        199          --
      Net loss (gain) on sale of foreclosed real estate                               (225)      1,338        (348)
      Net deferred income tax benefit                                                  (53)       (322)       (401)
      Net decrease (increase) in trading securities                                 39,595     (28,861)    (12,554)
      Net gains on investment securities                                               (85)     (2,624)       (238)
      Gain on sale of bank premises                                                     --          --        (371)
      Gain deferred on sale/leaseback of bank premises                                  --          --          79
      Other                                                                         (2,047)      1,079      (2,120)
        Net Cash Provided (Used) by Operating Activities                            54,756     (35,147)     (6,151)
Investing Activities
  Purchase of CFX MORTGAGE INC., net of cash and cash equivalents acquired              --      (4,831)         --
  Proceeds from sales of securities available for sale                              20,331          --          --
  Proceeds from maturities of securities available for sale                          2,137
  Purchases of securities available for sale                                       (21,376)         --          --
  Proceeds from maturities of securities held to maturity                           28,385          --          --
  Purchases of securities held to maturity                                         (37,776)         --          --
  Purchases of investment securities                                                    --    (134,636)    (73,874)
  Proceeds from sales of investment securities                                          --     101,592      66,181
  Proceeds from maturities of investment securities                                     --      26,571      26,006
  Proceeds from sales of, or payments on, foreclosed real estate                     1,553       7,282       1,630
  Proceeds from sales of portfolio loans                                               999      27,228          --
  Purchases of Federal Home Loan Bank of Boston stock                               (2,881)     (1,106)         --
  Proceeds from sales of Federal Home Loan Bank of Boston stock                         --          12          --
  Net decrease in interest bearing deposits with other banks                         7,817         235       1,973
  Net increase in loans                                                            (97,409)    (23,052)     (1,377)
  Proceeds from the sale of premises and equipment                                      --          --         593
  Purchases of premises and equipment                                               (3,802)     (3,171)     (1,346)
      Net Cash Provided (Used) by Investing Activities                            (102,022)     (3,876)     19,786
Financing Activities
  Net increase (decrease) in noninterest bearing deposits and savings accounts     (16,540)      1,192      77,018
  Net increase (decrease) in time certificates of deposit                           16,874     (25,504)    (65,439)
  Net increase in short-term borrowings                                              6,434      11,426       5,756
  Net increase in short-term advances from the  
    Federal Home Loan Bank of Boston                                                45,400      46,600          --
  Proceeds from long-term advances from the 
    Federal Home Loan Bank of Boston                                                    --         201          --
  Repayments of long-term advances from the 
    Federal Home Loan Bank of Boston                                                    --          --     (19,000)
  Common cash dividends paid                                                        (3,152)     (2,287)     (2,069)
  Preferred cash dividends paid                                                       (268)       (270)       (274)
  Proceeds from issuance of common stock under stock option plan                       461         271          --
  Proceeds from issuance of common stock under 
    employee stock purchase plan                                                       149          88          71
  Proceeds from issuance of common stock under  
    dividend reinvestment program                                                       64          --          --
      Net Cash Provided (Used) by Financing Activities                              49,422      31,717      (3,937)
      Increase (Decrease) in Cash and Cash Equivalents                               2,156      (7,306)      9,698
Cash and cash equivalents at beginning of year                                      16,676      23,982      14,284
      Cash and Cash Equivalents at End of Year                                   $  18,832   $  16,676   $  23,982
Supplementary information
  Interest paid on deposit accounts                                              $  16,639   $  19,092   $  26,368
  Interest paid on borrowed funds                                                    4,669         609       1,223 
  Income taxes paid                                                                  1,626       2,527       1,905
  Net increase (decrease) in due to broker                                         (33,254)     32,230       1,024
  Transfers from loans to foreclosed real estate                                       696       3,887       6,066
  Transfers from securities available for sale to held to maturity                  15,810          --          --
</TABLE>


Notes to Consolidated Financial Statements

Note A-Significant Accounting Policies

  The principal accounting policies of CFX Corporation (formerly known as 
Cheshire Financial Corporation) and its wholly-owned subsidiary (the Company), 
which provide banking services  primarily in New Hampshire, are as follows:

Principles of Presentation and Consolidation

  The consolidated financial statements include the accounts of CFX 
Corporation and its wholly-owned subsidiary, CFX BANK (the Bank) and the 
Bank's wholly-owned subsidiaries,  CFX CAPITAL SYSTEMS, INC. (CFX CAPITAL) and 
CFX FINANCIAL SERVICES, INC. (CFX FINANCIAL). Also included are the accounts 
of CFX CAPITAL's wholly-owned subsidiary, CFX MORTGAGE, INC., which engages in 
mortgage banking, and CFX FINANCIAL's 51% ownership of CFX FUNDING L.L.C., 
which engages in the facilitation of lease financing and securitization. Upon 
consolidation, all significant intercompany accounts and transactions are 
eliminated. (See Note B -- "Mergers and Acquisitions".) 

  The accompanying consolidated financial statements have been prepared in 
conformity with generally accepted accounting principles and with 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 date of the balance sheet 
and income and expenses for the period. Actual results could differ 
significantly from these estimates.

Reclassifications and Restatements

  Certain amounts have been reclassified in the 1993 and 1992 consolidated 
financial statements to conform to the 1994 presentation. 

  Prior period common per share data has been restated to reflect the 
Company's 5% stock dividend declared on December 12, 1994 to shareholders of 
record on December 23, 1994.

Cash Flow Information

  Cash equivalents include amounts due from banks and federal funds sold. 
Generally, federal funds are sold for one day periods.

Accounting Policy Changes

  Investment Securities: Effective December 31, 1993, the Bank adopted the 
provisions of Statement of Financial Accounting Standards (SFAS) No. 115, 
"Accounting for Certain Investments in Debt and Equity Securities". (See Note 
E -- "Investment Securities".) The Statement establishes standards for all 
debt securities and for equity securities that have readily determinable fair 
values. As required under SFAS No. 115, prior year financial statements have 
not been restated. 

  SFAS No. 115 requires that investments in debt securities, that management 
has the positive intent and ability to hold to maturity, be classified as 
"held to maturity" and reflected at amortized cost. Investments that are 
purchased and held principally for the purpose of selling them in the near 
term are classified as "trading securities" and reflected on the balance sheet 
at fair value, with unrealized gains and losses included in earnings. 
Investments not classified as either of the above are classified as "available 
for sale" and reflected on the balance sheet at fair value, with   unrealized 
gains and losses excluded from earnings and reported as a separate component 
of shareholders' equity. The cumulative effect of the change in accounting 
principle at December 31, 1993 was to decrease shareholders' equity by 
$187,000 net of related income tax effects. There was no effect on net income 
for the year ended December 31, 1993 relating to the adoption of SFAS No. 115.

  Prior to December 31, 1993, debt securities that management had the intent 
and ability to hold until maturity were reflected at amortized cost. 
Marketable equity securities and securities held for sale were stated at the 
lower of aggregate cost or fair value. Net unrealized losses applicable to 
marketable equity securities were reflected as a charge to shareholders' 
equity, net of tax effects,  while write-downs applicable to securities held 
for sale were reflected in earnings.

  For all years presented, purchase premiums and discounts are amortized to 
earnings by a method which approximates the interest method over the terms of 
the investments. Declines in the value of investments that are deemed to be 
other than temporary are reflected in earnings when identified. Gains and 
losses on disposition of investments are computed by the specific 
identification method.

  Federal Home Loan Bank stock is carried at cost.

Trading Securities

  Trading securities consist of marketable equity securities and debt 
securities which the Company intends to trade in the future. Trading positions 
are taken to benefit from short-term movements in market prices. Trading 
securities are stated at fair value. Prior to the adoption of SFAS No. 115, 
marketable equity securities held for trading were stated at the lower of 
aggregate cost or fair value. Changes in fair value are reflected in trading 
gains and losses within the consolidated statements of income. Gains and 
losses on trading securities sold are computed by the specific identification 
method.

Financial Instruments

  Interest Rate Swap Agreements: Interest rate swap agreements designated as 
hedges against future fluctuations in the interest rates of specifically 
identified assets or liabilities are accounted for on the same basis as the 
underlying asset or liability. Accordingly, interest rate swaps designated as 
hedges against floating rate loan portfolios (carried at historical cost) are 
reflected at cost. Interest rate swaps which hedge the Company's trading 
securities portfolio (carried at fair value) are marked to fair value through 
net gains (losses) on trading securities included in the consolidated 
statements of income. The net interest paid or received under swap agreements 
is recorded in the interest income or expense account related to the asset or 
liability being hedged. 

  Financial Futures Contracts: Interest rate futures contracts are entered 
into by the Company as hedges against interest rate risk in its trading 
securities portfolio. These instruments are marked to fair value through net 
gains (losses) on trading securities included in the consolidated statements 
of income. 

  Financial Option Contracts: Option premiums paid or received, and designated
as hedges against future fluctuations in the interest rates of specifically 
identified assets or liabilities, are accounted for on the same basis as 
the underlying asset or liability. Accordingly, option contracts designated as 
hedges against mortgage loans held for sale are carried at the lower of cost 
or estimated fair value in the aggregate. Option contracts which hedge the 
Company's trading securities portfolio (carried at fair value) are marked to 
fair value through net gains (losses) on trading securities included in the 
consolidated statements of income.  

Mortgage Loans Held for Sale

  Mortgage loans originated and intended for sale in the secondary market are 
carried at the lower of cost or estimated fair value in the aggregate. Net 
unrealized losses are recognized in a valuation allowance by charges to the 
consolidated statements of income. 

Loans and Leases

  Interest on loans and leases (loans) is accrued and credited to income based 
upon the principal amount outstanding. When management determines that 
significant doubt exists as to the collectibility of principal or interest on 
a loan, the loan is placed on nonaccrual status. In addition, commencing in 
the third quarter of 1993 all loans past due 90 days or more as to principal 
or interest were placed on nonaccrual status. Previously, such loans which, in 
management's judgment, were fully secured and in the process of collection 
(through legal action or, in appropriate circumstances, through collection 
efforts reasonably expected to result in repayment of the debt or in its 
restoration to a current status in the near future) continued to accrue 
interest. Interest accrued but not received on loans placed on nonaccrual 
status is reversed and charged against current income. Interest on nonaccrual 
loans is recognized only when received. Loans are restored to accrual status 
when the borrower has demonstrated the ability to make future payments of 
principal and interest, as scheduled. 

  Loans considered to be uncollectible are charged against the allowance for 
loan and lease losses. The allowance is increased by charges to current income 
in amounts sufficient to maintain the adequacy of the allowance. The adequacy 
is determined by management's evaluation of the extent of existing risk in the 
loan portfolio and prevailing economic conditions.

  Loan origination and commitment fees and certain direct origination costs 
are deferred, and the net amount amortized as an adjustment of the related 
loan's yield using the interest method. The Company is generally amortizing 
these amounts over the contractual life of the related loans.

Premises and Equipment

  Premises and equipment are stated at cost less accumulated depreciation. 
Expenditures for maintenance and repairs are charged to income as incurred, 
and the costs of major additions and improvements are capitalized. 

  The provision for depreciation and amortization is computed on the straight-
line method based on the estimated useful lives of the assets or the terms of 
the leases, if shorter.

Mortgage Servicing Rights

  The cost of mortgage servicing rights acquired is amortized in proportion 
to, and over the period of, estimated net servicing revenues. When 
participating interests in loans sold have an average contractual interest 
rate, adjusted for normal servicing fees, that differs from the agreed yield 
to the purchaser, gains or losses are recognized equal to the present value of 
such differential over the estimated remaining life of such loans. The 
resulting "excess servicing fees receivable" is amortized over the estimated 
life using a method approximating the level-yield method. 

  The cost of loan servicing rights purchased, the excess servicing fees 
receivable, and the amortization thereon, is periodically evaluated in 
relation to estimated future net servicing revenues. The Company evaluates the 
carrying value of the servicing portfolio by estimating the future net 
servicing income of the portfolio based on management's best estimate of 
remaining loan lives.

Intangible Assets

  Deposit base intangibles, which represent the value attributable to the 
capacity of deposit accounts of purchased bank subsidiaries to generate future 
income, are included in other assets and are being amortized on a straight-
line basis over a period of five years. The excess of the cost of purchased 
subsidiaries over the fair value of tangible and intangible net assets 
acquired has been allocated to goodwill and is being amortized on a 
straight-line basis over 25 years for bank subsidiaries and 15 years for the 
mortgage banking subsidiary. (See Note B -- "Mergers and Acquisitions".)

  The accumulated amortizations of deposit base intangibles and goodwill were 
$1,111,000 and $2,891,000, respectively, as of December 31, 1994.    

Foreclosed Real Estate 

  Foreclosed real estate consists of properties that the Company has formally 
received title for partial or total satisfaction of loans, and in-substance 
foreclosures which consist of properties that the Company has substantively 
repossessed for partial or total satisfaction of loans. The Company classifies 
loans as in-substance foreclosures when there is an indication that the 
borrower has little or no equity in the collateral, repayment of the loan can 
only come from the operation or sale of the collateral, and it is doubtful 
that the equity will be rebuilt in the forseeable future. Loan losses arising 
from the write-down of properties to fair value at the time the Company 
formally receives title or substantively repossesses the collateral are 
charged against the allowance for loan and lease losses.

  On April 28, 1992, the American Institute of Certified Public Accountants 
(AICPA) issued Statement of Position (SOP) No. 92-3, "Accounting for 
Foreclosed Assets". This SOP required   application in annual financial 
statements for periods ending on or after December 15, 1992,   with earlier 
application permitted. The Company adopted this SOP effective October 1, 1992.

  SOP No. 92-3 requires that foreclosed assets held for sale, on an individual 
asset basis, be carried at the lower of (a) fair value minus the cost to sell, 
or (b) cost.

  If the fair value of the asset minus the estimated costs to sell the asset 
is less than the cost of the asset, the deficiency is recognized as a 
valuation allowance. Increases or decreases in the valuation allowance are 
charged or credited to income. Prior to October 1, 1992, any subsequent write-
downs of the carrying value to fair value were charged to earnings.   

  Operating expenses of foreclosed real estate and gains and losses upon 
disposition are reflected in earnings.

Pension and 401-K Plans

  The Company and its subsidiaries have a defined benefit pension plan which 
covers substantially all full-time employees. The benefits are based on years 
of service and the employee's compensa tion during the years immediately 
preceding retirement. The Company's funding policy is to contribute annually 
the maximum amount that can be deducted for federal income tax purposes. 
Contributions are intended to provide not only for benefits attributed to 
service to date, but also for those expected to be earned in the future.

  The Company maintains a Section 401(k) savings plan for employees of the 
Company and its subsidiaries. Under the plan, the Company makes a matching 
contribution of one-third of the amount contributed by each participating 
employee, up to 6% of the employee's yearly salary. The Company's 
contributions may be paid out of current or retained earnings. The plan also 
allows for supplementary profit sharing contributions by the Company, at its 
discretion, for the benefit of participating employees.   

Income Taxes

  The Company and its subsidiaries file a consolidated income tax return. 
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 their respective tax 
bases. 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.

  For regulatory capital purposes, the recognition of deferred tax assets, 
when realization of such is dependent on an institution's future taxable 
income, is limited to the amount that can be realized within one year or 10% 
of core capital, whichever is less.   

Parent-Company-Only Condensed Financial Statements

  In the parent-company-only condensed financial statements, the investment in 
bank subsidiary is stated at cost plus equity in the undistributed earnings of 
the subsidiary. 

Earnings Per Share

  Earnings per share are based on the weighted average number of common shares 
outstanding during the period. The dilutive effect of common stock equivalents 
attributable to outstanding stock options is not material. Prior period common 
per share data has been restated to reflect the Company's 5% stock dividend 
declared on December 12, 1994 to shareholders of record on December 23, 1994.

Recent Accounting Pronouncements

  In May, 1993, the Financial Accounting Standards Board ("FASB") issued SFAS 
No. 114, "Accounting by Creditors for Impairment of a Loan", which requires a 
change in accounting method for most financial institutions, commencing with 
fiscal years beginning after December 15, 1994, with early adoption 
permissible. In addition, in October 1994, the FASB amended SFAS No. 114 with 
SFAS No. 118, to allow a creditor to use existing methods for recognizing 
interest income on impaired loans. Under the new Statements, impaired loans 
would be measured using any of the following three methods on a loan-by-loan 
basis. 

*   The present value of expected future cash flows (principal and interest 
    related to the loan) discounted at the loan's effective interest rate. 
*   The loan's obtainable market price.
*   The fair value of the collateral if the loan is collateral dependent.

  SFAS No. 114 also limits the classification of loans as in-substance 
foreclosures to situations where the creditor actually receives physical 
possession of the debtor's assets. 

  The Statements are applicable to all creditors and to all loans, 
uncollateralized as well as collateralized, except large groups of smaller 
balance homogeneous loans that are collectively evaluated for impairment 
(i.e., residential mortgage, credit card and consumer installment loans), 
loans that are measured at fair value or at the lower of cost or fair value 
(i.e., loans in a trading or held for sale portfolio), leases, and 
convertible or nonconvertible debentures and bonds and other debt      
securities.

  Management does not expect that adopting the provisions of these Statements 
will have a material impact on the Company's consolidated financial 
statements. 

Note B-Mergers and Acquisitions

  Pending: On July 26, 1994, the Company signed a definitive agreement to 
acquire all of the outstanding capital stock of Orange Savings Bank (Orange), 
a Massachusetts-chartered savings bank, headquartered in Orange, 
Massachusetts. The acquisition is anticipated to be accounted for as a 
pooling-of-interests. 

  Pursuant to the definitive agreement, each of Orange's 724,412 outstanding 
shares of common stock (except for any dissenting shares and shares 
beneficially held by the Company or Orange) will be converted into and 
exchangeable for the number of shares of the Company's common stock determined 
by multiplying .8750 by a fraction, the numerator of which is $17.1429 and the  
denominator of which is the average closing sale price per share of the 
Company's common stock on the American Stock Exchange for the ten trading days 
ending on the business day before the date on which the required approval of 
the Massachusetts Commissioner of Banks is obtained. This exchange ratio is 
subject to adjustment in the event that (i) such average closing price is 
above $20.00 or below $15.2381, (ii) the Company is a party to certain 
business combinations or (iii) the Company issues shares of stock in certain 
transactions, including, without limitation, stock splits and stock dividends. 

  The proposed transaction is subject to regulatory approval and approval of 
Orange's shareholders. The transaction has already been approved by the Boards 
of Directors of the Company and Orange. At December 31, 1994, Orange had 
assets of $83,257,000, deposits of $73,383,000, and stockholders' equity of 
$8,531,000 (unaudited).

  Completed: On September 1, 1993, the Company, through its bank subsidiary, 
purchased the remaining 52.4% of Colonial Mortgage, Inc. (Colonial), a 
mortgage banking company headquartered in Amherst, New Hampshire, for 
$5,187,000, including $80,000 in acquisition costs. The Company previously 
owned 47.6% and as a result of the purchase Colonial became a wholly-owned 
subsidiary. The transaction was accounted for by the purchase method  of 
accounting, and, accordingly, the results of operations of Colonial from 
September 1, 1993 to December 31, 1993 have been included in the Company's 
consolidated statements of income. Prior to the acquisition on September 1, 
1993, 47.6% of the results of operations of Colonial was included in the 
Company's consolidated statements of income through the equity method of 
accounting. In connection with the acquisition, the excess ($2,023,000) of the 
purchase price over 52.4% of the fair value of the net assets acquired has 
been allocated to goodwill and is being amortized over 15 years on a straight-
line basis. The fair value of the assets (including goodwill) and liabilities 
acquired amounted to $11,151,000 and $5,964,000, respectively. On November 15, 
1993, Colonial was renamed CFX MORTGAGE, INC.

  The following summarized pro forma information (unaudited) presents the 
results of the Company's operations assuming the purchase of Colonial 
Mortgage, Inc. occurred on January 1, 1992.     

<TABLE>
<CAPTION>
Year Ended December 31 (In thousands, except per share data)     1993       1992
                                                                   (unaudited)

<S>                                                              <C>        <C>
Total income                                                     $55,208    $59,640
Net income                                                         4,962      3,725
Preferred dividend                                                   270        270
Net income available to common stock                               4,692      3,455
Net income per common share                                         1.23        .91
</TABLE>

  The above pro forma information does not purport to be indicative of the 
results that actually would have been obtained if the operations were combined 
at January 1, 1992, and is not intended to be a projection of future results 
or trends.

Note C-Restrictions on Cash and Due From Bank Accounts

  The Federal Reserve Bank requires the Bank to maintain average reserve 
balances. The average amount of these reserve balances for the years ended 
December 31, 1994 and 1993 were approximately $13,835,000 and $10,942,000, 
respectively.

Note D-Trading Securities

  The following table reflects the fair value of trading securities:

<TABLE>
<CAPTION>
  December 31 (In thousands)                           1994    1993

  <S>                                                  <C>     <C>
  U.S. Government and federal agency obligations       $ --    $   115
  Federal agency mortgage pass-through securities        --     61,097
  Hedge instruments                                      --        669
  Money market funds                                    236        118
                                                       $236    $61,999
</TABLE>

  During 1994, the decrease in the net unrealized holding gain on trading 
securities included in the consolidated statement of income amounted to 
$46,000.

Note E-Investment Securities

  Investment securities consist of the following at December 31, 1994 and 
1993.

<TABLE>
<CAPTION>
  December 31 (In thousands)                          1994       1993

  <S>                                                 <C>        <C>
  Securities available for sale, at fair value        $  4,358   $  21,695
  Securities held to maturity, at amortized cost       109,531      96,044
                                                      $113,889    $117,739
</TABLE>
   
  The amortized cost and estimated fair value of investment securities, with 
gross unrealized gains and losses, follows:

<TABLE>
<CAPTION>
  December 31 (In thousands)                                               1994
                                                                   Gross        Gross
                                                       Amortized   Unrealized   Unrealized   Fair
                                                       Cost        Gains        Losses       Value

<S>                                                    <C>         <C>          <C>          <C>
Securities available for sale: 
  Money market funds                                   $  1,056    $ --         $   --       $  1,056
  Other marketable equity securities                      3,370      20             88          3,302
      Total securities available for sale              $  4,426    $ 20         $   88       $  4,358

Securities held to maturity:
  Debt securities:
    State and municipal                                $ 23,498    $  2         $  815       $ 22,685
    Corporate                                             5,932       8            137          5,803
    Asset-backed                                            173      --              1            172
    Federal agency mortgage pass-through securities      62,966      --          5,354         57,612
    Collateralized mortgage obligations (CMO's)          16,962      --            353         16,609  
      Total securities held to maturity                $109,531    $ 10         $6,660       $102,881
</TABLE>

<TABLE>
<CAPTION>
  December 31 (In thousands)                                              1993
                                                                   Gross        Gross
                                                       Amortized   Unrealized   Unrealized   Fair
                                                       Cost        Gains        Losses       Value

<S>                                                    <C>         <C>          <C>          <C>
Securities available for sale: 
  CMO's                                                $ 18,082    $  4         $  314       $ 17,772  
  Money market funds                                        675      --             --            675
  Other marketable equity securities                      3,272      --             24          3,248
      Total securities available for sale              $ 22,029    $  4         $  338       $ 21,695
Securities held to maturity:  
  Debt securities:
    State and municipal                                $ 10,591    $ 77         $   52       $ 10,616
    Corporate                                             7,992     242              8          8,226
    Asset-backed                                            620       2             --            622
    Federal agency mortgage pass-through securities      76,841      79            249         76,671
      Total securities held to maturity                $ 96,044    $400         $  309       $ 96,135
</TABLE>

  At December 31, 1994, the Company has pledged debt securities with an 
amortized cost of $54,440,000, and a fair value of $49,726,000, as collateral 
to secure public funds, repurchase agreements (See Note L -- "Short-Term 
Borrowed Funds") and for other purposes.

  The amortized cost and estimated fair value of debt securities by 
contractual maturity are shown below. Expected maturities will differ from 
contractual maturities because issuers may have the right to call or prepay 
obligations with or without call or prepayment penalties.

<TABLE>
<CAPTION>
December 31 (In thousands)                   1994                                1993
                                       -------------------     -----------------------------------------
                                       Held to Maturity        Available for Sale    Held to Maturity
                                       Amortized   Fair        Amortized   Fair      Amortized   Fair
                                       Cost        Value       Cost        Value     Cost        Value

<S>                                    <C>         <C>         <C>         <C>       <C>         <C> 
Within one year                        $  8,999    $  8,990    $    --     $    --   $   290     $   290 
After one year through five years        11,968      11,654         --          --    11,906      12,113
After five years through ten years        8,636       8,016         --          --     6,931       6,985  
After ten years through twenty years         --          --         --          --        76          76
                                         29,603      28,660         --          --    19,203      19,464
Pass-through securities and CMO's        79,928      74,221     18,082      17,772    76,841      76,671
                                       $109,531    $102,881    $18,082     $17,772   $96,044     $96,135
</TABLE>

  Proceeds from the sale of securities available for sale during the year 
ended December 31, 1994 were $20,331,000. Gross gains of $85,000 and no gross 
losses were recognized on such sales. In addition, securities available for 
sale with an amortized cost of $16,575,000 were transferred to securities held 
to maturity at their fair value of $15,810,000, resulting in a net unrealized 
loss of $765,000 at the date of transfer. The net unrealized loss is being 
amortized to interest income using the interest method over the terms of the 
investments.

  Proceeds from the sale of debt securities during the years ended December 
31, 1993 and 1992 were $89,184,000 and $32,741,000, respectively. Gross gains 
of  $3,212,000 and $598,000, respectively, and gross losses of $588,000 and 
$57,000, respectively, were realized during the years ended December 31, 1993 
and 1992.   

Note F-Mortgage Loans Held for Sale

  The Company's mortgage banking subsidiary, CFX MORTGAGE, INC. engages in 
originating,   selling and servicing real estate loans, primarily residential. 
Mortgage loans totaling $8,295,000 and $16,927,000 were held for sale by CFX 
MORTGAGE, INC. as of December 31, 1994 and December 31, 1993, respectively. 

Note G-Loans and Leases 

  Loans and leases consist of the following:

<TABLE>
<CAPTION>
  December 31 (In thousands)                           1994        1993

  <S>                                                  <C>         <C>
  Real estate:  
    Residential                                        $379,181    $312,828
    Construction                                          7,761       9,292
    Commercial                                           82,468      76,955
  Commercial, financial and agricultural                 48,020      42,835
  Warehouse lines of credit to leasing companies         15,339       5,428
  Consumer and other                                     36,544      24,934
                                                       $569,313    $472,272
</TABLE>

  Nonaccrual loans and restructured loans totaled $6,536,000 and $1,824,000, 
respectively, at December 31, 1994 and $6,472,000 and $837,000, respectively, 
at December 31, 1993.

  Interest income that would have been recorded under the original terms of 
such nonaccrual and restructured loans and the interest income actually 
recognized for the years ended December 31, 1994, 1993, and 1992 are as 
follows: 

<TABLE>
<CAPTION>
Year Ended December 31 (In thousands)                 1994   1993   1992

<S>                                                   <C>    <C>    <C>
Interest income that would have been recorded         $549   $656   $721  
Interest income recognized                             255    483    372
Interest income foregone                              $294   $173   $349
</TABLE>

  The Company is not committed to lend additional funds to borrowers whose 
loans have been modified in connection with troubled debt restructurings. 

  The primary geographic concentration of credit risk for loans originated by 
the Company is the State of New Hampshire. The remainder of the portfolio is 
distributed principally throughout the other New England states. 

Note H-Allowance for Loan and Lease Losses 

  Changes in the allowance for loan and lease losses are as follows:
 
<TABLE>
<CAPTION>
Year Ended December 31 (In thousands)                  1994      1993     1992

<S>                                                    <C>       <C>      <C>
Balance at beginning of year                           $7,357    $7,909   $6,957
Allowance of acquired subsidiaries                         --        13       --
Allowance acquired through regulatory-assisted 
 transactions                                              --        --      350
Provision for loan and lease losses                       425     2,970    2,911
Loans charged-off                                      (1,172)   (3,904)  (2,523)
Recoveries of loans previously charged-off                415       369      214
Balance at end of year                                 $7,025    $7,357   $7,909
</TABLE>

Note I-Premises and Equipment 

  The following is a summary of premises and equipment:

<TABLE>
<CAPTION>
December 31 (In thousands)                          1994        1993

<S>                                                 <C>         <C>
Land                                                $ 2,033     $ 1,792
Buildings and leasehold improvements                 11,369       9,959
Furniture and equipment                               7,877       6,485
                                                     21,279      18,236
Less accumulated depreciation and amortization       (7,636)     (6,838)
                                                    $13,643     $11,398
</TABLE>

  Depreciation and amortization expense was $1,558,000, $1,244,000, and 
$1,181,000, for the years ended December 31, 1994, 1993, and 1992, 
respectively.

Note J-Foreclosed Real Estate 

  Foreclosed real estate is presented net of a valuation allowance as follows:

<TABLE>
<CAPTION>
December 31 (In thousands)               1994        1993
					        
<S>                                      <C>         <C>
Foreclosed real estate                   $1,100      $1,868
In-substance foreclosures                   798       1,869
                                          1,898       3,737
Less allowance for losses                  (325)       (384)  
                                         $1,573      $3,353
</TABLE>

  An analysis of the allowance for losses on foreclosed real estate follows: 

<TABLE>
<CAPTION>
December 31 (In thousands)                 1994    1993    1992  

<S>                                        <C>     <C>     <C>
Balance at beginning of year               $384    $307    $ --
Provision for losses                        207     673     307
Charge-offs, net of recoveries             (266)   (596)     --  
Balance at end of year                     $325    $384    $307
</TABLE>

  The following table presents the components of the operation of foreclosed 
real estate for the periods indicated: 

<TABLE>
<CAPTION>
Year Ended December 31 (In thousands)          1994    1993     1992

<S>                                            <C>     <C>      <C>
Operating expenses, net of rental income       $175    $1,000   $1,455
Write-downs to net realizable value              --        --      914
Provision for losses                            207       673      307
Net loss (gain) on sales of real estate        (225)    1,338     (348)
                                               $157    $3,011   $2,328
</TABLE>

Note K-Deposits

  Total deposits consist of the following: 

<TABLE>
<CAPTION>
December 31 (In thousands)                1994         1993

<S>                                       <C>          <C>
Noninterest bearing                       $ 37,675     $ 32,214  
Savings:  
  Regular savings                          102,653      111,155
  NOW accounts                              79,140       77,274
  Money market accounts                     98,389      113,754
    Total savings                          280,182      302,183  
  Time certificates of deposit             233,682      216,808
    Total deposits                        $551,539     $551,205
</TABLE>

  Time deposits with a minimum balance of $100,000 at December 31, 1994 and 
1993 totaled approximately $28,144,000 and $32,830,000, respectively. 
A summary of term certificates, by maturity, is as follows:

<TABLE>
<CAPTION>
December 31 (Dollars in thousands)              1994                   1993
                                         -------------------    -------------------
                                                    Weighted               Weighted
                                                    Average                Average
                                         Amount     Rate        Amount     Rate    

<S>                                      <C>        <C>         <C>        <C>
Within one year                          $123,231   4.36%       $143,048   4.22%
After one year through three years         83,329   5.52          66,341   5.02
After three years through five years       27,122   5.63           7,419   4.90
                                         $233,682   4.92%       $216,808   4.49%  
</TABLE>

Note L-Short-Term Borrowed Funds

  The following summarizes short-term borrowed funds: 

<TABLE>
<CAPTION>
December 31 (In thousands)                                   1994       1993

<S>                                                          <C>        <C>
Securities sold under agreement to repurchase:  
  Retail                                                     $ 5,603    $ 6,238
  Wholesale-3.55% (fixed rate) due January 14, 1994               --     14,644
  Wholesale-6.35% (fixed rate) due January 13, 1995            7,120         --
  Wholesale-6.05% (fixed rate) due January 20, 1995           14,593         --
Total short-term borrowed funds                              $27,316    $20,882
</TABLE>

  Retail securities sold under agreement to repurchase at December 31, 1994 
were due to mature by January 11, 1995 at a weighted average interest rate of 
4.58%. At December 31, 1993, such agreements were due to mature by January 17, 
1994 at a weighted average interest rate of 2.02%

Note M-Advances from Federal Home Loan Bank of Boston 

  Advances from the Federal Home Loan Bank of Boston (FHLBB) consist of the 
following:

<TABLE>
<CAPTION>
December 31 (In thousands)  1994  1993

<C>                                           <C>         <C>
Short-Term:
  3.48% (fixed rate) due January, 1994        $    --     $10,000  
  3.54% (variable rate) due January, 1994          --      10,000
  3.38% (fixed rate) due March, 1994               --      26,600
  5.90% (fixed rate) due January, 1995         50,000          --
  6.39% (fixed rate) due March, 1995           10,000          --
  6.65% (variable rate) due daily              32,000          --
                                               92,000      46,600
Long-Term:
  5.00% (fixed rate) due January, 2003            201         201
Total advances                                $92,201     $46,801
</TABLE>

  CFX BANK has an available line of credit with the FHLBB at an interest rate 
that adjusts daily. Borrowings under the line are limited to 2% of CFX BANK's 
total assets. All borrowings from the FHLBB are secured by a blanket lien on 
certain qualified collateral, defined principally as 90% of the fair value of 
U.S. Government and federal agency obligations and 75% of the carrying value 
of first mortgage loans on owner-occupied residential property.

Note N-Due to Broker

  The Company records the purchase and sale of securities as of the trade 
date. Trading and investment purchase transactions that had not yet settled at 
December 31, 1993 amounted to $20,327,000 and $12,927,000, respectively.

Note O-Preferred Stock

  At December 31, 1994, the Company had outstanding 192,769 shares of 7.5% 
Series A Cumulative Convertible Preferred Stock (the "Preferred Stock"). 
The Preferred Stock was issued as of April 30, 1990 in connection with the 
acquisition of The Valley Bank. 

  The Preferred Stock is convertible on a basis of 1.1025 share of common 
stock for each share of Preferred Stock, (which reflects common stock 
dividends) at the option of the shareholder at any time until the mandatory 
conversion date of April 30, 1995.

  The holders of the Preferred Stock are entitled to receive cumulative cash 
dividends and have the right, voting as a single class with the shareholders 
of the Company's common stock, to vote on all matters presented for a 
shareholder vote. Each holder of the Preferred Stock is entitled to one vote 
for each share held.    

Note P-Income Taxes

  The components of the provision for income taxes are as follows:

<TABLE>
<CAPTION>
Year Ended December 31 (In thousands)         1994      1993      1992

<S>                                           <C>       <C>       <C>
Current tax provision:  
  Federal                                     $2,768    $1,501    $2,401
  State                                          499        61        --
    Total current                              3,267     1,562     2,401
Deferred tax provision (benefit):
  Federal                                        (57)      479      (401)
  State                                          (13)       22        --
    Total deferred                               (70)      501      (401)
Effect of tax law change                          17      (436)       --
Effect of change in valuation reserve             --      (387)       --
    Provision for income taxes                $3,214    $1,240    $2,000
</TABLE>

  The components of the net deferred tax asset included in other assets are as 
follows:

<TABLE>
<CAPTION>
December 31 (In thousands)                  1994        1993

<S>                                         <C>         <C>
Deferred tax assets: 
  Federal                                   $3,648      $3,822
  State                                        496         537
    Total deferred tax assets                4,144       4,359  
Deferred tax liabilities: 
  Federal                                   (1,623)     (1,993)
  State                                       (221)       (290)
    Total deferred tax liabilities          (1,844)     (2,283)
    Net deferred tax asset                  $2,300      $2,076
</TABLE>

  A summary of the change in the net deferred tax asset is as follows:

<TABLE>
<CAPTION>
Year Ended December 31 (In thousands)                        1994      1993      1992

<S>                                                          <C>       <C>       <C>
Balance at beginning of year                                 $2,076    $3,007    $2,667
Deferred tax benefit                                             53       322       401
Purchase accounting effects of Colonial
 Mortgage, Inc. acquisition                                      --    (1,371)       --  
Tax effects of net unrealized losses on investment
 securities reflected in shareholders' equity                   171       118       (61)
Balance at end of year                                       $2,300    $2,076    $3,007
</TABLE>

  The tax effects of each type of income and expense item that give rise to 
deferred tax assets and liabilities are as follows: 

<TABLE>
<CAPTION>
  December 31 (In thousands)                                           1994      1993

<S>                                                                    <C>       <C>
Deferred tax assets:  
  Allowance for loan and lease losses                                  $2,713    $2,866
  Capital loss carryforwards                                              512       593
  Stock write-downs                                                        14        14
  Net unrealized losses on trading and investment securities              303       132
  Foreclosed real estate write-downs                                       --        92
  Deferred point income                                                    81       214
  Book reserves                                                           421       385
  Other                                                                   100        63
    Total deferred tax assets                                           4,144     4,359
Deferred tax liabilities:
  Depreciation                                                           (547)     (576)
  Mortgage servicing rights                                            (1,037)   (1,215)
  Cash to accrual recapture                                              (110)     (167)
  Deferred gains                                                           --      (169)
  Other                                                                  (150)     (156)
    Total deferred tax liabilities                                     (1,844)   (2,283)
    Net deferred tax asset                                             $2,300    $2,076
</TABLE>

  SFAS No. 109 requires a valuation allowance against deferred tax assets if, 
based on the weight of available evidence, it is more likely than not that 
some or all of the deferred tax assets will not be realized. Prior to 1993, 
the Company believed that some uncertainty existed with respect to  future 
realization of capital loss carryforwards. Therefore, the Company had 
established a valuation allowance relating to capital loss carryforwards of 
$387,000 as of December 31, 1992. The valuation allowance was reversed in 
1993 as a result of the recognition of $1,266,000 in capital gains in 1993 and 
the development of tax planning strategies that will utilize the capital loss 
carryforwards.   

  A summary of capital loss carryforwards and other temporary differences that 
will result in capital loss treatment when recognized for tax purposes is as 
follows:

<TABLE>
<CAPTION>
December 31 (In thousands)                                    1994               1993
                                                        Amount    @ 39%    Amount    @ 39%

<S>                                                     <C>       <C>      <C>       <C>
Tax capital loss carryforwards                          $1,325    $512     $1,522    $593
Other temporary differences that will result 
 in capital losses:        
    Stock write-downs                                       36      14         36      14
    Net unrealized losses on marketable 
     equity securities                                      --      --         24       9
                                                        $1,361    $526     $1,582    $616
</TABLE>

  The capital loss carryforwards expire as of December 31, 1996.

  Prior to 1993, the Company was not obligated to pay New Hampshire Business 
Profits Tax (NHBPT) as a result of significant income derived from state tax-
free sources and a credit allowed for New Hampshire Franchise Tax. Therefore, 
prior to 1993 no deferred taxes had been recognized for NHBPT purposes. 

  During 1993, as a result of the Franchise Tax being repealed by the New 
Hampshire State legislature and the Company's significant reduction in 
income derived from tax-free sources, the Company began to pay NHBPT. As a 
result of becoming obligated to pay NHBPT in 1993, the Company fully 
recognized deferred taxes for NHBPT in 1993.   

  CFX BANK qualifies under provisions of the Internal Revenue Code to deduct 
from taxable income, if any, a provision for loan and lease losses based on a 
percentage of taxable income  before such deduction (PTI method). Under 
the Tax Reform Act of 1986, the loan loss deduction allowable is limited to 8% 
of taxable income. 

  At December 31, 1994, retained earnings include a tax loan loss reserve of 
approximately $5,700,000 at the Bank's base year for which no provision for 
income taxes has been made. If, in the future, such amounts are used for any 
purpose other than to absorb loan losses, or if CFX BANK ceases to qualify to 
utilize the PTI method under the Internal Revenue Code, CFX BANK will incur a 
tax liability at the current applicable income tax rates. The Company 
anticipates that it will continue to meet the qualifying assets test and that 
the $5,700,000 of retained earnings will not be used for any purpose that 
would result in the payment of income taxes. The unrecognized deferred tax 
liability on such amount as of December 31, 1994 is approximately $2,200,000.  

  The following is a reconciliation of the statutory federal income tax rate 
applied to pre-tax accounting income, with the income tax provisions in the 
consolidated statements of income:    

<TABLE>
<CAPTION>
Year Ended December 31 (Dollars in thousands)                  1994             1993             1992
                                                          Amount  Percent  Amount  Percent  Amount  Percent 

<S>                                                       <C>       <C>    <C>       <C>    <C>       <C>
Income tax expense at the statutory rate                  $2,954    34%    $2,129    34%    $1,971    34%  
Increase (decrease) resulting from:    
  Dividends received deduction                               (44)   (1)       (29)   --        (35)   (1)  
  Tax-exempt interest income                                (252)   (3)       (91)   (2)       (93)   (2)
  Goodwill and deposit base intangible amortization          232     3        215     3        218     4  
  Reversal of book over tax basis from investment 
   in Colonial Mortgage, Inc.                                 --    --       (273)   (4)        --    --
  State income taxes, net of federal income tax
   benefit                                                   332     4       (381)   (6)        --    --
  Other, net                                                  (8)   --         42     1         23    --
  Change in valuation allowance                               --    --       (372)   (6)       (84)   (1)
Income tax expense                                        $3,214    37%    $1,240    20%    $2,000    34%
</TABLE>

Note Q-Pension and 401(k) Plans

  The Company's defined benefit pension plan and 401(k) savings plan are 
summarized in the following tables: 

Pension Plan

  The following table sets forth the plan's funded status and amounts 
recognized in the Company's consolidated balance sheets: 
 
<TABLE>
<CAPTION>
December 31 (In thousands)                                              1994       1993

<S>                                                                     <C>        <C>
Actuarial present value of benefit obligations:
  Accumulated benefit obligation, including vested 
   benefits of $2,467,000 in 1994 and $2,631,000 in 1993                $(2,539)   $(2,689)
Projected benefit obligation for service rendered to date               $(2,962)   $(3,221)
Plan assets at fair value, primarily invested in bank money
 market accounts, equities, and group annuity contracts                   3,144      3,076
Plan assets in excess of (less than) projected benefit obligation           182       (145)
Unrecognized net gain from past experience different  
 from that assumed and effects of changes in assumptions                 (1,153)      (656)
Prior service cost not yet recognized in net periodic pension cost          128        136
Unrecognized net assets at end of year                                       (8)       (10)
Accrued pension cost included in other liabilities                      $  (851)   $  (675)
</TABLE>

Net pension expense includes the following components:

<TABLE>
<CAPTION>
Year Ended December 31 (In thousands)                  1994     1993    1992

<S>                                                    <C>      <C>     <C>
Service cost-benefits earned during the period         $349     $268    $196
Interest cost on projected benefit obligation           253      221     208
Actual return on plan assets                            (79)    (136)   (267)
Net amortization and deferral                          (159)    (117)     12
Net pension expense                                    $364     $236    $149
</TABLE>

  The weighted average discount rate and rate of increase in future 
compensation levels used in determining the actuarial present value of 
the projected benefit obligation was 8.00% and 5.00%, respectively, in 1994 
and 7.00% and 5.50%, respectively, in 1993 and 8.25% and 5.50%,       
respectively, in 1992. The expected long-term rate of return on plan assets 
was 7.50% for the  years ended December 31, 1994, 1993, and 1992.

401(k) Plan

The following table sets forth the Company's 401(k) plan expense recognized:

<TABLE>
<CAPTION>
Year Ended December 31 (In thousands)            1994    1993    1992

<S>                                               <C>    <C>     <C>
Matching contribution                             $110   $ 82    $ 76
Supplemental profit sharing contribution           315    328     106
                                                  $425   $410    $182
</TABLE>

Note R-Stock Option Plan

  The Company has a stock option plan (the Option Plan) whereby options may be 
granted to certain key employees and directors of the Company and its 
subsidiaries to purchase shares of common stock of the Company at a price not 
less than fair value at the date of grant. 

    Both incentive stock options and nonqualified stock options may be granted 
pursuant to the Option Plan. A total of 248,000 shares of authorized but 
unissued common stock of the Company has been reserved for issuance pursuant 
to incentive stock options granted under the Option Plan and 193,000 shares of 
authorized but unissued common stock have been reserved for 
issuance pursuant to nonqualified stock options granted. The options are 
exercisable over a period not to exceed ten years from the date of grant. 

  Changes in the status of options are summarized as follows:

<TABLE>
<CAPTION>
                                                    Incentive               Nonqualified
(In thousands, except price per share data)      Stock Options              Stock Options
                                            ------------------------   ------------------------
December 31                                  1994     1993     1992     1994     1993     1992

<S>                                          <C>      <C>      <C>      <C>      <C>      <C>
Outstanding at beginning of year               237      193      191       30       47       47
Granted                                         --       61        9       63       --       --
Exercised @ $  8.39                             --       (3)      --       --       --       --
          @ $12.87                             (10)      --       --       --       --       --
          @ $13.04                             (24)      (9)      --       (1)     (12)      --
Cancelled                                       (1)      (5)      (7)      --       (5)      --  
Outstanding at end of year                     202      237      193       92       30       47
Exercisable at end of year                     202      237      193       92       30       47
Price range of options                      $ 8.39   $ 8.39   $ 8.39   $13.04       --       --
 outstanding                                $15.88   $15.88   $13.04   $14.74   $13.04   $13.04
Average price of options outstanding        $13.30   $13.30   $12.62   $14.20   $13.04   $13.04
</TABLE>

  As provided for in the Option Plan, all option information has been restated 
for stock dividends declared.

Note S-Employee Stock Purchase Plan

  The Company has an employee stock purchase plan (the Stock Purchase Plan) 
whereby employees of the Company and its subsidiaries with more than one-half 
year of continuous service, except for certain employees with substantial 
stock interests in the Company or with substantial rights to purchase common 
stock, may purchase up to an aggregate of 110,000 shares of the Company's 
common stock.

  Eligible employees have the right to purchase common stock by authorizing 
payroll deductions of up to seven percent of their base salary. The Stock 
Purchase Plan provides for periodic offerings at a purchase price which would 
not be less than the lesser of (1) 90% of the fair value per share on the 
offering date or (2) 90% of the fair value per share on the date of exercise. 
The Board of Directors of the Company may change the option price for 
subsequent offerings by increasing the percentage of fair value to a 
percentage not greater than 100% or decreasing the percentage of fair value to 
a percentage not less than 85%.

  Eligible employees purchased 10,235 and 7,889 shares of common stock at an 
exercise price of $14.50 (average) and $11.15 (average) per share during the 
years ended December 31, 1994 and 1993, respectively. As provided for in the 
Stock Purchase Plan, all information has been restated for stock dividends 
declared. 
 
Note T-Restrictions on Subsidiary Dividends, Loans and Advances

  Certain restrictions exist regarding the ability of the Bank to transfer 
funds to the Company in the form of cash dividends, loans and advances. 
Applicable rules prohibit the payment of a cash dividend by the Bank if the 
effect thereof would cause the net worth of the Bank to be reduced below 
applicable net worth requirements.

  Federal banking regulators require that the Company (on a consolidated 
basis) and the Bank meet certain Tier 1 leverage capital and risk-based 
capital ratio requirements. Generally, all but the most financially sound 
institutions are required to maintain a minimum Tier 1 leverage capital
ratio of not less than 4.00% and a risk-based capital ratio of not less than 
8.00%. The Company and the Bank exceeded all minimum regulatory requirements 
at December 31, 1994 and 1993.

  Under Federal Reserve regulations, the Bank is also limited as to the amount 
it may loan to the Company, unless such loans are collateralized by specified 
obligations. At December 31, 1994, the maximum amount available for transfer 
from the Bank to the Company in the form of loans approximated 8.68% of 
consolidated net assets. 

Note U-Loans to Related Parties

  In the ordinary course of business, the Company makes loans to subsidiary 
affiliates, directors and officers and their associates and affiliated 
companies (related parties) at substantially the same terms, including 
interest rates and collateral, as those prevailing at the time of origination 
for comparable transactions with other borrowers. 

  The total amounts due from directors, officers and their associates were 
$7,546,000 and $8,534,000 at December 31, 1994 and 1993, respectively. During 
the year ended December 31, 1994, new loans totaling $5,094,000 were made, and 
repayments received totaled $6,082,000.

Note V-Commitments and Contingencies

  In the ordinary course of business, there are outstanding commitments and 
contingencies which are not reflected in the consolidated financial 
statements.

Employment and Special Termination Agreements

  The Company has entered into three-year employment agreements with its 
President and Executive Vice President. Additionally, CFX MORTGAGE, INC. has 
entered into a three-year employment agreement with its President. The terms 
of the agreements automatically extend for an additional year unless either 
party elects to limit the agreement to its then existing term. The agreements 
generally provide for a specified minimum annual compensation and the 
continuation of benefits currently received, including provisions following a 
"Change of Control". However, such employment may be terminated for cause, as 
defined, without incurring any continuing obligations. In addition to the 
above agreements, the Company has entered into special termination agreements 
with certain additional senior executives. The agreements generally provide 
for certain lump sum or periodic severance payments following a "Change in 
Control" as defined in the agreements.

Investment in Limited Partnerships

  At December 31, 1994, the Company was committed to invest $551,000 in two 
real estate development limited partnerships.

Other Contingencies

  Various legal claims also arise from time to time in the ordinary course of 
business which, in the opinion of management, will have no material effect on 
the Company's consolidated financial statements. 

Note W-Financial Instruments

  The Company uses certain financial instruments in managing the interest rate 
risk included in the consolidated balance sheet. Futures and options contracts 
are used explicitly for hedge purposes and are not undertaken for speculation. 
The Company's intent and general practice is to liquidate (offset) futures and 
options contract obligations before stated exercise or delivery dates through 
established market transactions. The Company does not generally intend to 
deliver or receive the securities underlying its futures and options 
contracts, but may execute delivery or receipt if it is financially prudent to 
do so. 

  The detail on the specific financial instruments used is as follows:  

Interest Rate Swap Agreements

  Commencing in 1993, the Company entered into agreements to exchange interest
rate cash flows with approved counterparties. Swap agreements outstanding at 
December 31, 1994 and 1993 are as follows:

<TABLE>
<CAPTION>
December 31, 1994 (Dollars in thousands)
Assets                Interest          Interest          Notional    Maturity    Unrealized
Hedged                Received          Paid              Amount      Date        Loss

<S>                   <S>               <S>               <C>         <C>         <C>
Mortgage loans        Fixed--4.37%(1)   Variable--        $25,000     11/23/96    $(1,194)
 held in portfolio                      6 mo. LIBOR(1)
                                        (Rate: 6.3125%)
</TABLE>

<TABLE>
<CAPTION>
December 31, 1993 (Dollars in thousands)
Assets                Interest          Interest           Notional   Maturity    Unrealized
Hedged                Received          Paid               Amount     Date        Loss

<S>                   <S>               <S>                <C>        <C>         <C> 
Mortgage loans        Fixed--4.37%(1)   Variable--         $25,000    11/23/96    $   (52)
 held in portfolio                      6 mo. LIBOR(1)
                                        (Rate: 3.5625%)

Trading securities    Variable--        Fixed--4.55%         7,500    11/18/96         --
                      3 mo. LIBOR

Trading securities    Variable--        Fixed--5.13%         9,500    11/18/98         --
                      3 mo. LIBOR

Trading securities    Variable--        N/A                 10,000    10/18/97         --
                      3 mo. LIBOR
                      with cap(2)
                                                           -------                ------- 
                                                           $52,000                $   (52)
                                                           =======                =======
<FN>
<F1>  The contract can be terminated by counterparty in May 1995. If the 
      contract is not terminated in May 1995, the interest received from
      the counterparty increases to 5.5% for the remaining term. 
<F2>  To be received only if and by the amount such rate exceeds 4.5%  
</TABLE>
 
  The effect of the $25,000,000 swap agreement is to lengthen the repricing 
period of certain variable-rate mortgage loans. The $7,500,000 and $9,500,000 
agreements effectively shorten the repricing period of certain fixed-rate 
mortgage-backed securities held in the trading portfolio. The $10,000,000 
agreement, known as an interest rate cap contract, is intended to protect 
against declining fair values of trading securities should interest rates move 
significantly higher.

Financial Futures Contracts

  The Company uses financial futures contracts to hedge interest rate exposure 
generally on certain mortgage-backed securities held in the trading portfolio. 
At December 31, 1994, the Company held no financial futures contracts. At 
December 31, 1993, the Company held short futures positions (futures contract 
sold with a commitment to buy back within a specified term) in euro-dollar 
contracts totaling $120,000,000 extending through March of 1995. The cost of 
U.S. Treasury bills pledged as collateral for initial margin on open futures 
contracts was $114,000 at December 31, 1993.

Financial Option Contracts 

  The Company uses financial options to hedge interest rate exposure generally 
on certain mortgage-backed securities held in the trading portfolio as well as 
secondary mortgage market operations. At December 31, 1994, the Company held 
put options (the option to sell securities at a stated price within a 
specified term) on 30-year Treasuries totaling $6,000,000 extending through 
March 1995 for mortgage loans held for sale. At December 31, 1993, the Company 
held put options in U.S. Treasury bonds totaling $9,000,000 extending through 
March of 1994 and on euro-dollar obligations totaling $325,000,000 extending 
through December of 1994. The Company also held call options (the option to 
buy securities at a stated price within a specified term) on U.S. Treasury 
bonds totaling $2,000,000 extending through March of 1994.

  At December 31, 1994, there were no derivatives held for trading purposes as 
the overall program for which they were used was liquidated in October, 1994. 
The average fair values for such instruments for 1994 were not material to the 
consolidated financial statements.

  Net gains (losses) on trading securities, included separately in the 
consolidated statements of income, are summarized as follows:

<TABLE>
<CAPTION>
Year Ended December 31 (In thousands)   1994       1993     1992

<S>                                     <C>        <C>      <C>
Mortgage-backed securities              $(2,985)   $(323)   $(41)
Other debt securities                        (4)      18     (17)
Equity securities                           271      300      50
Futures, options and swaps                2,461      321      --
                                        $  (257)   $ 316    $ (8)
</TABLE>

  The following table provides a rollforward of the notional amounts of each 
type of financial instrument used by the Company to manage interest rate risk 
for the periods indicated: 

<TABLE>
<CAPTION>
                                                 Interest     Financial         Financial
                                                 Rate         Futures           Option
                                                 Swap         Contracts         Contracts
Year Ended December 31, 1994 (In thousands)      Agreements   (Short Position)  (Long Position)

<S>                                              <C>          <C>               <C>
Balance at beginning of year                     $52,000      $(120,000)        $  336,000  
Contracts:
  New                                                 --        858,000            975,300
  Terminated                                     (27,000)      (738,000)        (1,280,300)
  Expired                                             --             --            (25,000)
Balance at end of year                           $25,000      $      --         $    6,000
</TABLE>

  As mortgage-backed securities were purchased for the trading portfolio, the 
Company assessed the price volatility under varying interest rates. A hedge 
using a combination of interest rate exchange agreements, financial futures 
contracts and financial option contracts were constructed to closely resemble 
the volatility of the underlying security. On an ongoing basis, the Company 
monitored the effectiveness of the hedge position to ensure appropriate 
matching of price volatility.

  Derivative instruments are monitored regularly to assess market price 
changes. On at least a monthly basis, rate change analyses are done in order 
to assess potential market risk in changing interest rate environments. When 
the price volatility of derivative instruments varies from the price 
volatility of assets being hedged, positions are adjusted to maintain an 
appropriate match. 

  The Company includes all off-balance sheet and derivative positions in its 
analysis of interest rate risk. Increases and decreases of both 100 and 200 
basis points are analyzed in order to determine anticipated changes in 
earnings and market values. 

Note X-Fair Value of Financial Instruments 

  SFAS No. 107, "Disclosures about Fair Value of Financial Instruments", 
requires disclosure of estimated fair values of all financial instruments 
where it is practicable to estimate such values. In cases where quoted market 
prices are not available, fair values are based on estimates using present 
value or other valuation techniques. Those techniques are significantly 
affected by the assumptions used, including the discount rate and estimates of 
future cash flows. Accordingly, the derived fair value estimates cannot be 
substantiated by comparison to independent markets and, in many cases, could 
not be realized in immediate settlement of the instrument. SFAS No. 107 
excludes certain financial instruments and all nonfinancial instruments from 
its disclosure requirements. Accordingly, the aggregate fair value amounts 
presented do not represent the underlying value of the Company.

  The following methods and assumptions were used by the Company in estimating 
fair value disclosures for financial instruments:

  Cash and Cash Equivalents: The carrying amounts of cash and short-term 
instruments approximate fair values.

  Interest Bearing Deposits with Other Banks: The carrying values of interest 
bearing deposits with other banks approximate fair values. 

  Federal Home Loan Bank of Boston Stock: The carrying value of Federal Home 
Loan Bank of Boston stock approximates fair value.

  Trading Securities: Fair values for trading portfolio securities (including 
off-balance-sheet instruments), which also are the amounts recognized in the 
consolidated balance sheet, are based on quoted market prices. 

  Investment Securities: Fair values of investment securities are based on 
quoted market prices.

  Mortgage Loans Held For Sale: Fair values of mortgage loans held for sale 
are determined taking into consideration commitments on hand from investors 
and prevailing market prices.

  Loans and Leases (Loans): Fair values of variable-rate loans that reprice 
frequently and have no significant change in credit risk, are based on 
carrying values. Fair values for other loans are estimated using discounted 
cash flow analyses which use interest rates currently being offered for loans 
with similar terms to borrowers of similar credit quality. 

  Deposits: Fair values disclosed for demand deposits (non-interest bearing 
deposits, savings and certain types of money market accounts) are, by 
definition, equal to the amount payable on demand at the reporting date (i.e., 
their carrying amounts). Fair values for fixed-rate certificates of deposit 
are estimated using a discounted cash flow calculation that applies interest 
rates currently being offered on certificates to a schedule of aggregated 
expected monthly maturities on time deposits. 

  Short-Term Borrowed Funds: The carrying amounts of borrowings under 
repurchase agreements and other short-term borrowings approximate their 
fair values.

  Advances from the Federal Home Loan Bank of Boston: The carrying amount of 
advances from the Federal Home Loan Bank of Boston approximate their fair 
values.

  Accrued Interest: The carrying amounts of accrued interest approximates 
fair value. 

  Off-Balance-Sheet Instruments: Fair values for futures, options and swaps 
are based on quoted market prices. Fair values for off-balance-sheet lending 
commitments are based on fees currently charged to enter into similar 
agreements, taking into account the remaining terms of the agreements and the 
counterparties' credit standing.

  The estimated fair values, and related carrying amounts or notional amounts, 
of the Company's  financial instruments are as follows:

<TABLE>
<CAPTION>
December 31 (In thousands)                            1994                   1993
                                               Carrying   Fair        Carrying   Fair
                                               Amount     Value       Amount     Value    

<S>                                            <C>        <C>         <C>        <C>
Financial assets:
  Cash and due from banks                      $ 18,832   $ 18,832    $ 16,676   $ 16,676
  Interest bearing deposits with other banks      2,663      2,663      10,480     10,480
  Federal Home Loan Bank of Boston stock          6,471      6,471       3,590      3,590
  Trading securities                                236        236      61,999     61,999
  Securities available for sale                   4,358      4,358      21,695     21,695
  Securities held to maturity                   109,531    102,881      96,044     96,135
  Mortgage loans held for sale                    8,295      8,321      16,927     16,957
  Loans and leases, net                         562,288    560,311     464,915    470,115
  Accrued interest receivable                     4,753      4,753       3,946      3,946
Financial liabilities:
  Deposits                                      551,539    550,962     551,205    555,700
  Short-term borrowed funds                      27,316     27,316      20,882     20,882
  Advances from the Federal Home Loan 
   Bank of Boston                                92,201     92,201      46,801     46,801
  Accrued interest payable                          662        662         339        339
</TABLE>

<TABLE>
<CAPTION>
                                                 Notional   Fair       Notional      Fair
                                                 Amount     Value      Amount        Value

<S>                                              <C>        <C>        <C>           <C>
Unrecognized financial instruments:
  Commitments to grant loans                     21,836       (120)     29,283       (169)
  Standby letters of credit                         954         (9)        738         (7)
  Unadvanced funds on lines of credit            48,183         --      36,822         --  
  Interest-rate swap agreements                  25,000     (1,194)     25,000        (52)
  Financial options contract                      6,000         31     336,000         --
</TABLE>

Note Y-Financial Instruments with Off-Balance-Sheet Risk 

  The Company is party to financial instruments with off-balance-sheet risk in 
the normal course of business to meet the financing needs of its customers and 
to reduce its own exposure to fluctuations in interest rates. These financial 
instruments include commitments to extend credit, options written, standby 
letters of credit and financial guarantees, interest-rate contracts, (caps, 
floors, and interest-rate swaps) and futures contracts. These instruments 
involve, to varying degrees, elements of credit and interest-rate risk in 
excess of the amount recognized in the consolidated balance sheet. The 
contract or notional amounts of these instruments reflect the                  
extent of the Company's involvement in particular classes of financial 
instruments.

  The Company's exposure to credit loss in the event of nonperformance by the 
other party to the financial instrument for commitments to extend credit and 
standby letters of credit is represented by the contractual amount of these 
specific instruments. The Company uses the same credit policies in making 
these commitments and conditional obligations as it does for on-balance-sheet 
instruments. For interest-rate contracts, futures contracts, and options 
contracts, the contract or notional amounts do not represent the Company's 
exposure to credit loss. Rather, the credit loss exposure relates to the net 
fair value to be received if such contracts were to be offset in the        
marketplace. The Company controls the credit risk of such contracts through 
credit approvals, limits, and monitoring procedures.

  Unless noted otherwise, the Company does not require collateral or other 
security to support financial instruments with credit risk.

  At December 31, 1994 and 1993, the following financial instruments were 
outstanding:

<TABLE>
<CAPTION>
                                                                Contract or
                                                               Notional Amount
December 31 (In thousands)                                     1994      1993

<S>                                                            <C>        <C>
Financial instruments whose contract amounts represent 
 credit risk:    
  Commitments to grant loans                                   $ 21,836   $ 29,283
  Unadvanced funds on lines of credit                            48,183     36,822
  Standby letters of credit                                         954        738
Financial instruments whose contract or notional amounts
 exceed the amount of credit risk:
  Trading:
    Futures contracts (short position)                               --   $120,000
    Interest-rate swap agreements 
     (including caps and floors)                                     --     27,000
    Financial options contracts (long position)                      --    327,000
  Other:
    Outstanding forward delivery contracts                      116,891    142,697
    Interest-rate swap agreements                                25,000     25,000
    Financial options contracts (long position)                   6,000      9,000
</TABLE>

  A commitment to extend credit is an agreement to provide financing to a 
customer contingent upon compliance with all conditions established in the 
contract. A commitment generally has a fixed expiration date or other 
termination clause and may require payment of a fee. Since many of the 
commitments are expected to expire without being drawn upon, the total 
commitment amount does not necessarily represent future cash requirements. The 
Company evaluates each customer's credit worthiness on an individual basis. 
The amount of collateral obtained, if deemed necessary upon extension of 
credit, is based on management's evaluation of the counterparty. The      
collateral held varies but may include cash, accounts receivable, inventory, 
property, plant and equipment, income-producing commercial properties, and 
residential real estate.

  Standby letters of credit are conditional commitments issued by the Company 
to guarantee the performance of a customer to a third party. These commitments 
are primarily issued to support private borrowing arrangements on a short-term 
basis. The credit risk involved in issuing secured letters of credit is 
essentially the same as that involved in extending loan facilities to 
customers.

  Forward delivery contracts are contracts for delayed delivery of mortgage 
loans or mortgage- backed securities in which the seller agrees to make 
delivery at a specified future date of a specified instrument, at a specified 
price or yield. Credit risk to the Company arises from the possible inability 
of counterparties to meet the terms of their contracts. In the event of 
nonacceptance by the counterparty, the Company would be subject to the credit 
risk of the loans retained. These loans would have been originated in the 
ordinary course of business complying with the Company's standard credit 
evaluation and collateral requirements. Failure to fulfill delivery 
requirements for these contracts may result in payment of fees to certain 
investors.  

  Futures contracts are contracts for delayed delivery of securities or money 
market instruments in which the seller agrees to make delivery at a specified 
future date of a specified instrument, at a specified price or yield. Risks 
arise from the possible inability of counterparties to meet the terms of their 
contracts and from movements in securities values and interest rates.The 
Company enters into a variety of interest-rate contracts including interest-
rate caps and floors, interest-rate options, and interest-rate swap 
agreements, in its trading portfolio, in its mortgage banking activity, and    
in managing the Company's overall interest-rate exposure. Interest-rate 
options are contracts that allow the holder of the option to purchase or 
sell a financial instrument at a specified price within a specified period of 
time. For most futures and options transactions, the Company uses recognized 
and centralized exchanges for execution. These exchanges act as the 
counterparty to all transactions, thereby minimizing the credit risk of market 
participants. 

  Interest-rate swap transactions generally involve the exchange of fixed and 
floating-rate interest-payment obligations without the exchange of the 
underlying principal amounts. The Company typically becomes a principal in the 
exchange of interest payments between the parties and, therefore, is exposed 
to loss should one of the parties default. The Company minimizes this risk by 
performing normal credit reviews on its swap counterparties.

  Entering into interest-rate swap agreements involves not only the risk of 
dealing with counterparties and their ability to meet the terms of the 
contracts but also the interest-rate risk associated with an unmatched 
position. Notional principal amounts often are used to express the volume of 
these transactions, but the amounts potentially subject to credit risk are 
much smaller.
           
Note Z-Segment Information

  Summarized data for the Company's mortgage banking operations for the year 
ended December 31, 1994 and the period from September 1, 1993 (See Note B -- 
"Mergers and Acquisitions") to December 31, 1993 is as follows:

<TABLE>
<CAPTION>
Period Ended December 31 (In thousands)             1994        1993

<S>                                                 <C>         <C>  
Net interest and dividend income                    $  1,063    $    191 
Loan servicing fees                                    2,627         323
Net gain on sale of loan servicing rights                677          --
Net gains on sale of loans                               413         595
Other income                                             378         160
Total income                                           5,158       1,269
Depreciation expense                                     142          53
Other expense                                          3,790       1,304
Income (loss) before income tax expense (benefit)      1,226         (88)
Income tax expense (benefit)                             516         (30)
Net income (loss)                                   $    710    $    (58)
Total assets                                        $ 25,764    $ 36,000
Total loans serviced for others                     $645,000    $705,000
Additions to property, plant and equipment          $    287    $  1,502
</TABLE>

  Substantially all loans serviced for others were sold without recourse 
provisions.

  The following is an analysis of the changes in mortgage servicing rights 
(acquired and excess servicing fees receivable):

<TABLE>
<CAPTION>
Period Ended December 31 (In thousands)          1994      1993

<S>                                              <C>       <C>
Balance at beginning of period                   $4,557    $1,473
Purchase accounting adjustment                       --     3,463
Adjusted balance                                  4,557     4,936
Additions                                           406       112
Sales                                              (126)       --
Amortization                                       (630)     (491)
Balance at end of period                         $4,207    $4,557 
</TABLE>

Note AA-CFX Corporation (Parent-Company-Only) Condensed Financial Statements 

Balance Sheets 

<TABLE>
<CAPTION>
December 31 (In thousands)                           1994      1993

<S>                                                  <C>       <C>
Assets
  Cash and due from banks                            $   100   $   111
  Interest bearing deposits with bank subsidiary      11,386     7,756  
  Securities available for sale                        1,047        13
  Securities held to maturity                            595       873
  Investment in bank subsidiary                       66,922    66,338  
  Other assets                                         3,106     2,441
                                                     $83,156   $77,532
Liabilities                                          $ 5,028   $ 1,748
Shareholders' Equity                                  78,128    75,784
                                                     $83,156   $77,532
</TABLE>

Statements of Income 

<TABLE>
<CAPTION>
Year Ended December 31 (In thousands)                 1994     1993      1992

<S>                                                   <C>      <C>       <C>
Interest and dividend income                          $  277   $   126   $  231
Dividends from subsidiaries                            5,000     7,750    2,000
Trading securities gains                                  --         9        1
                                                       5,277     7,885    2,232
General and administrative expenses                    1,013       919      710
Income before income taxes and equity in
 undistributed net income (loss) of subsidiaries       4,264     6,966    1,522
Income tax benefit                                      (345)     (597)    (264)
Income before equity in undistributed net income
 (loss) of subsidiaries                                4,609     7,563    1,786
Equity in undistributed net income (loss) 
 of subsidiaries                                         864    (2,541)   2,012
      Net Income                                      $5,473   $ 5,022   $3,798
</TABLE>

Statements of Cash Flows
 
<TABLE>
<CAPTION>
Year Ended December 31 (In thousands)                  1994      1993      1992

<S>                                                    <C>       <C>       <C>
Operating Activities
  Net income                                           $ 5,473   $ 5,022   $ 3,798
  Adjustments to reconcile net income to
   net cash provided by operating activities:
    Deferred tax benefit                                  (111)     (311)      (83)
    Net decrease in trading securities                      --        11        29
    Equity in undistributed net loss (income) 
     of subsidiaries                                      (864)    2,541    (2,012)
    Net change in other assets and other liabilities     2,621       (15)      322
      Net Cash Provided 
       by Operating Activities                           7,119     7,248     2,054
Investing Activities
  Capital contribution to subsidiary                        --      (750)     (750)
  Net decrease (increase) in interest 
   bearing deposits                                     (3,630)   (4,040)      390
  Purchases of securities available for sale            (1,027)       --        --
  Purchases of securities held to maturity              (3,002)       --        --
  Proceeds from maturities of securities 
   held to maturity                                      3,275        --        --
  Proceeds from sales and maturities 
   of investment securities                                 --     2,695     4,638
  Purchases of investment securities                        --    (2,855)   (4,131)
      Net Cash Provided (Used)
       by Investing Activities                          (4,384)   (4,950)      147
Financing Activities
  Common cash dividends paid                            (3,152)   (2,287)   (2,069)
  Preferred cash dividends paid                           (268)     (270)     (274)
  Proceeds from issuance of common stock
   under stock option plan                                 461       271        --
  Proceeds from issuance of common stock
   under employee stock purchase plan                      149        88        70
  Proceeds from issuance of common stock
   under dividend reinvestment program                      64        --        --
        Net Cash Used
         by Financing Activities                        (2,746)   (2,198)   (2,273)
        Increase (Decrease) in Cash
         and Cash Equivalents                              (11)      100       (72)
Cash and cash equivalents at beginning of year             111        11        83
      Cash and Cash Equivalents 
       at End of Year                                  $   100   $   111   $    11
</TABLE>

Note BB-Quarterly Results of Operations (Unaudited)

  The following is a summary of the consolidated quarterly results of 
operations for the years ended December 31, 1994 and 1993: 

<TABLE>
<CAPTION>
Three Months Ended                     March 31   June 30   Sept. 30   Dec. 31
                                       (In thousands, except per share data)

<S>                                    <C>        <C>       <C>        <C>
1994
Interest and dividend income           $11,925    $11,845   $12,425    $13,486
Interest expense                         4,940      5,118     5,522      6,052
Net interest and dividend income         6,985      6,727     6,903      7,434
Provision for loan and lease losses         --         --        50        375
Trading securities gains (losses)         (441)        49        11        124
Investment securities gains                 --         85        --         --
Other income (1)                         1,403      1,369     1,386      2,239
Other expense (2)                        6,119      5,979     6,156      6,908
Income before income taxes               1,828      2,251     2,094      2,514
Income taxes                               715        859       724        916
Net income                               1,113      1,392     1,370      1,598
Preferred stock dividend                    67         68        66         67
Net income available to 
 common stock                          $ 1,046    $ 1,324   $ 1,304    $ 1,531
Earnings per common share (5)          $   .28    $   .34   $   .33    $   .40

1993 (4)   
Interest and dividend income           $11,640    $11,690   $11,216    $11,596
Interest expense                         5,150      4,907     4,778      4,850
Net interest and dividend income         6,490      6,783     6,438      6,746
Provision for loan and lease losses      1,320        900       750         --
Trading securities gains (losses)          154         44       144        (26)
Investment securities gains                725        439       569        891
Other income                               546        592       901      1,288
Other expense (3)                        5,235      5,082     5,528      7,647
Income before income taxes               1,360      1,876     1,774      1,252
Income taxes                               469        384       225        162
Net income                                 891      1,492     1,549      1,090
Preferred stock dividend                    67         68        67         68
Net income available to 
 common stock                          $   824    $ 1,424   $ 1,482    $ 1,022
Earnings per common share (5)          $   .22    $   .37   $   .38    $   .27

<FN>
<F1>  Included in other income for the quarter ended December 31, 1994 was a 
      $677,000 gain from the sale of a $59,000,000 mortgage loan servicing portfolio 
      and a $87,000 gain from the sale of a $999,000 credit card portfolio.
<F2>  Included in other expense for the quarter ended December 31, 1994 was 
      $594,000 in charges associated with a profit sharing accrual, a severance 
      accrual, and costs incurred in connection with the pending acquisition of 
      Orange Savings Bank.
<F3>  Included in other expense for the quarter ended December 31, 1993 was 
      $2,022,000 in non-recurring charges associated with the performing and 
      nonperforming asset disposition, changing the discount rate on the Company's 
      pension plan, a severance accrual, and the cost of changing the names of the 
      Company's affiliates.  
<F4>  Reflected are the results of operations of CFX MORTGAGE, INC. commencing 
      September 1, 1993 versus 47.6% of such results previously recognized on the 
      equity method.
<F5>  Prior period common per share earnings have been restated to reflect the 
      5% stock dividend declared on December 12, 1994. 
</TABLE>
 

Report of Management-Assessment of Internal Controls Over Financial Reporting

  Management is responsible for establishing and maintaining an effective 
internal control structure over financial reporting, including controls over 
the safeguarding of assets, presented in conformity with both generally 
accepted accounting principles and the Federal Financial Institutions 
Examination Council instructions for Consolidated Reports of Condition and 
Income (call report instructions). The structure contains monitoring 
mechanisms, and actions are taken to correct deficiencies identified.

  There are inherent limitations in the effectiveness of any structure of 
internal control, including the possibility of human error and the 
circumvention or overriding of controls. Accordingly, even an effective 
internal control structure can provide only reasonable assurance with respect 
to financial statement preparation. Further, because of changes in conditions, 
the effectiveness of an internal control structure may vary over time.

  Management assessed the Company's internal control structure over financial 
reporting presented in conformity with both generally accepted accounting 
principles and call report instructions as of December 31, 1994. This 
assessment was based on criteria for effective internal control over financial 
reporting described in "Internal Control - Integrated Framework" issued by the 
Committee of Sponsoring Organizations of the Treadway Commission. Based on 
this assessment, management believes that, as of December 31, 1994, CFX 
Corporation and subsidiary maintained an effective internal control structure 
over financial reporting presented in conformity with both generally accepted 
accounting principles and call report instructions.

/s/ PETER J. BAXTER                    /s/ MARK A. GAVIN
Peter J. Baxter                        Mark A. Gavin
President and Chief                    Chief Financial Officer
Executive Officer
   

Reports of Wolf & Company, P.C., Independent Auditors 

To the Board of Directors and 
Shareholders of CFX Corporation

  We have audited the accompanying consolidated balance sheets of CFX 
Corporation and subsidiary as of December 31, 1994 and 1993, and the related 
consolidated statements of income, shareholders' equity and cash flows for the 
years then ended. These financial statements are the responsibility of the 
Company's management. Our responsibility is to express an opinion on these 
financial statements based on our audits. The consolidated financial 
statements of CFX Corporation for the year ended December 31, 1992 were 
audited by other auditors whose report dated January 19, 1993 expressed an 
unqualified opinion on those financial statements.

  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 consolidated financial position 
of CFX Corporation and subsidiary at December 31, 1994 and 1993, and the 
consolidated results of their operations and their cash flows for the years 
then ended in conformity with generally accepted accounting principles.

/s/ WOLF & COMPANY, P.C.

Boston, Massachusetts
January 20, 1995


To the Board of Directors and 
Shareholders of CFX Corporation

  We have examined management's assertion that CFX Corporation and subsidiary 
maintained an affective internal control structure over financial reporting, 
including controls over the safeguarding of assets, as of December 31, 1994, 
included in the accompanying report on Assessment of Internal Controls Over 
Financial Reporting, presented in conformity with both generally accepted 
accounting principles and call report instructions.

  Our examination was made in accordance with standards established by the 
American Institute of Certified Public Accountants and, accordingly, included 
obtaining an understanding of the internal control structure over financial 
reporting, testing, and evaluating the design and operating effectiveness of 
the internal control structure, and such other procedures as was considered 
necessary in the circumstances. We believe that our examination provides a 
reasonable basis for our opinion.

  Because of inherent limitations in any internal control structure, errors or 
irregularities may occur and not be detected. Also, projections of any 
evaluation of the internal control structure over financial reporting to 
future periods are subject to the risk that the internal control structure may 
become inadequate because of changes in conditions, or that the degree of 
compliance with the policies or procedures may deteriorate.

  In our opinion, management's assertion that CFX Corporation and subsidiary 
maintained an affective internal control structure over financial reporting 
presented in conformity with both generally accepted accounting principles and 
call report instructions as of December 31, 1994, is fairly stated, in all 
material respects, based on Internal Control--Integrated Framework issued by 
the Committee of Sponsoring Organizations of the Treadway Commission.


/s/ WOLF & COMPANY, P.C.

Boston, Massachusetts
January 20, 1995     





                       CONSENT OF INDEPENDENT AUDITORS

We consent to the incorporation by reference in the Registration Statement 
(Form S-8, No 33-17071) pertaining to the 1986 Stock Option Plan of CFX 
Corporation and in the Registration Statement (Form S-8, No. 33-52598) 
pertaining to the 1992 Employee Stock Purchase Plan of CFX Corporation, of our 
report dated January 20, 1995, with respect to the consolidated financial 
statements of CFX Corporation as of December 31, 1994, and for the year then 
ended, incorporated by reference in the Annual Report (Form 10-K) for the year 
ended December 31, 1994.


/s/ Wolf & Company, P.C.


Boston, Massachusetts
March 28, 1995









                      Consent of Independent Auditors

We consent to the incorporation by reference in the Registration Statement 
(Form S-8, No. 33-17071) pertaining to the 1986 Stock Option Plan of CFX 
Corporation and in the Registration Statement (Form S-8, No. 33-52598) 
pertaining to the 1992 Employee Stock Purchase Plan of CFX Corporation, of our 
report dated January 19, 1993, with respect to the consolidated financial 
statements of CFX Corporation (formerly Cheshire Financial Corporation) for 
the year ended December 31, 1992, incorporated by reference in the Annual 
Report (Form 10-K) for the year ended December 31, 1994.


                                       /s/ ERNST & YOUNG LLP

Manchester, New Hampshire
March 28, 1995



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission