FIRST ESSEX BANCORP INC
S-4, 1996-09-26
STATE COMMERCIAL BANKS
Previous: KENETECH CORP, SC 13D/A, 1996-09-26
Next: KEYSTONE STRATEGIC INCOME FUND, N-30D, 1996-09-26



                                                        Registration No.

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                              --------------------
                                    FORM S-4
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
                              --------------------
                            FIRST ESSEX BANCORP, INC.
             (Exact name of registrant as specified in its charter)
                          -----------------------------
          DELAWARE                       6035                   04-2943217
 (State or other jurisdiction      (Primary Standard         (I.R.S. Employer 
    of incorporation or                Industrial           Identification No.)
        organization)              Classification Code)

                  71 Main Street, Andover, Massachusetts 01810
                                 (508) 475-4313
       (Address, including zip code, and telephone number, including area
               code, of registrant's principal executive offices)
                          -----------------------------

                                Leonard A. Wilson
                            FIRST ESSEX BANCORP, INC.
                                 71 Main Street
                          Andover, Massachusetts 01810
                                 (508) 475-4313
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)
                          -----------------------------
                                   Copies to:
    Stephen J. Coukos, Esq.                        V. Duncan Johnson, Esq.
    SULLIVAN & WORCESTER LLP                          EDWARDS & ANGELL
     One Post Office Square                        2700 Hospital Trust Tower
  Boston, Massachusetts  02109                Providence, Rhode Island 02903
        (617) 338-2800                                (401) 276-6477
    
         Approximate  date of  commencement  of proposed sale to the public:  As
soon as practicable after this Registration  Statement becomes effective and all
other  conditions to the merger of Finest  Financial  Corp.  with and into First
Essex  Bancorp,  Inc.  pursuant  to the  Agreement  and  Plan of  Reorganization
described  in the  accompanying  Joint  Proxy  Statement--Prospectus  have  been
satisfied or waived.

         If the  securities  being  registered on this Form are being offered in
connection  with the formation of a holding company and there is compliance with
General Instruction G, check the following box. |_|
<TABLE>
<CAPTION>
                         CALCULATION OF REGISTRATION FEE
==================================================================================================================================
Title of Each Class of Securities     Amount to be         Proposed Maximum            Proposed Maximum          Amount of
         to be Registered              Registered      Offering Price Per Share   Aggregate Offering Price    Registration Fee
- ----------------------------------------------------------------------------------------------------------------------------------
    <S>                                   <C>                     <C>                   <C>                      <C>
          Common Stock,                    (1)                     (1)                   $18,565,706(2)           $6,402(2)
     Par Value $.10 per share
==================================================================================================================================
<FN>
   (1)   The  Securities to be offered  hereby will be offered on the basis of a maximum aggregate offering price. Accordingly, 
         pursuant to Rule 457(o), the  number  of shares  offered  and,  as a  consequence,  the  maximum offering price per 
         share and are omitted from this table.

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

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

<PAGE>
                           First Essex Bancorp, Inc.
                                 71 Main Street
                          Andover, Massachusetts 01810
                                 (508) 475-4313


                                                   October __, 1996

Dear Stockholder:

         You are cordially  invited to attend a Special  Meeting of Stockholders
(the "First Essex Special Meeting") of First Essex Bancorp, Inc. ("First Essex")
to be held on December 19, 1996 at 10:00 a.m., local time, at the Andover 
Country Club, 60 Canterbury Street, Andover, Massachusetts.

         At the  First  Essex  Special  Meeting,  stockholders  will be asked to
approve  and  adopt  an  Agreement  and  Plan  of  Reorganization  (the  "Merger
Agreement")  dated August 5, 1996,  as amended as of September  __, 1996, by and
among First Essex,  Finest Financial Corp.  ("Finest") and Pelham Bank and Trust
Company  ("Pelham  Bank"),  whereby  Finest will merge with and into First Essex
(the "Merger") and Pelham Bank will merge with and into First Essex Bank, FSB. A
copy of the Merger Agreement is attached as Appendix A to the accompanying Joint
Proxy Statement-Prospectus.

         Subject to certain  limitations,  in  accordance  with the terms of the
Merger Agreement,  each share of outstanding Finest common stock, par value $.10
("Finest Common Stock") will be converted into and become  exchangeable  for (i)
that number of shares of First Essex common stock,  par value $.10 ("First Essex
Common Stock") equal to the number (the "Exchange  Ratio")  obtained by dividing
$20.25 (the "Acquisition Price") by the average of the closing bid prices of the
shares of First Essex  Common  Stock as reported on the NASDAQ  National  Market
System for the twenty consecutive  trading days ending on the fifth business day
prior to the closing date of the Merger (the "Average Closing Price") or (ii) an
amount in cash equal to the  Acquisition  Price. If the Average Closing Price is
greater than $11.50 per share,  the  Exchange  Ratio will equal 1.761 and if the
Average  Closing  Price is less than $9.50 per share,  the  Exchange  Ratio will
equal 2.132. Notwithstanding the foregoing, if the Average Closing Price is less
than $8.75, Finest will have the right to terminate the Merger Agreement, unless
First Essex  elects to increase  the number of shares  issuable in the Merger by
utilizing  an adjusted  Exchange  Ratio  determined  by  dividing  $18.65 by the
Average Closing Price. The Merger Agreement provides that Finest's  stockholders
may elect to receive all cash, all stock or any combination thereof,  subject to
an overall  limitation  that 50% of the total  number of  outstanding  shares of
Finest Common Stock shall be converted  into shares of First Essex Common Stock,
with the  remaining  outstanding  shares of Finest  Common Stock to be converted
into cash. The exchange  provisions of the Merger  Agreement  allow the exchange
agent a means by which it can  equitably  meet the  respective  elections of the
Finest  stockholders  without  violating  the overall  stock to cash ratio.  The
portion of the aggregate acquisition price paid in shares may be increased up to
a maximum of 62%, to the extent necessary to preserve the tax-free nature of the
Merger.

         You should  refer to the Joint  Proxy  Statement-Prospectus  for a more
detailed description of the Merger.

         Enclosed are a Notice of Special  Meeting of  Stockholders  and a Joint
Proxy  Statement-Prospectus,  which  includes  descriptions  of the Merger,  the
background of the  transaction,  the business of Finest and the factors that the
Board of Directors of First Essex considered in approving the Merger. I urge you
to read the enclosed materials carefully.

         The Merger is subject to various  conditions,  described  in this Joint
Proxy Statement-Prospectus.  It is expected that the Merger will be completed in
December 1996.

         Your  Board of  Directors  has  carefully  considered  the terms of the
proposed  Merger  and  believes  that the Merger and  related  transactions  are
advisable  and in the best  interests of First Essex and its  stockholders.  See
"The  Merger-Background  of the Merger,"and  "-Recommendation of the First Essex
Board   and   Reasons   for   the   Merger"   in  the   enclosed   Joint   Proxy
Statement-Prospectus   for  a   discussion   of  the  reasons  for  the  Board's
recommendation.  THE BOARD HAS  UNANIMOUSLY  APPROVED THE MERGER AND THE RELATED
TRANSACTIONS AND RECOMMENDS THAT  STOCKHOLDERS  VOTE FOR THE PROPOSAL TO APPROVE
AND  ADOPT  THE  MERGER  AGREEMENT  AND  EACH OF THE  TRANSACTIONS  CONTEMPLTAED
THEREBY.
<PAGE>


         We hope you will be able to attend the  meeting.  However,  even if you
anticipate  attending in person, we urge you to complete,  sign, date and return
the enclosed  proxy card promptly to ensure that your shares will be represented
at the First Essex Special Meeting.  If you do attend,  you will, of course,  be
entitled to vote in person.

         Thank you and I look forward to seeing you at the meeting.

                                          Sincerely,


                                          Leonard A. Wilson
                                          President and Chief Executive Officer






                                       ii
<PAGE>



                            FIRST ESSEX BANCORP, INC.
                    NOTICE OF SPECIAL MEETING OF STOCKHOLDERS

                         To Be Held On December 19, 1996

TO THE STOCKHOLDERS OF FIRST ESSEX BANCORP, INC.:

         NOTICE IS HEREBY  GIVEN  that a Special  Meeting of  Stockholders  (the
"First Essex Special Meeting") of First Essex Bancorp, Inc. ("First Essex") will
be held on December 19, 1996 at 10:00 a.m.,  local time, at the Andover  Country
Club,  60  Canterbury  Street,  Andover,  Massachusetts,   for  the  purpose  of
considering and voting upon the following matters:

o        A  proposal   to  approve   and  adopt  the   Agreement   and  Plan  of
         Reorganization,  dated August 5, 1996,  as amended as of September  __,
         1996  (the  "Merger  Agreement"),  by and  among  First  Essex,  Finest
         Financial Corp. ("Finest"), and Pelham Bank and Trust Company, and each
         of the  transactions  contemplated  thereby,  including the merger (the
         "Merger")  of  Finest  with and into  First  Essex,  upon the terms and
         subject to the  conditions set forth in the Merger  Agreement,  as more
         fully described in the accompanying Joint Proxy Statement-Prospectus. A
         copy  of  the  Merger  Agreement  is  attached  as  Appendix  A to  the
         accompanying  Joint  Proxy  Statement-Prospectus  and  certain  related
         documents are attached as exhibits thereto;

o        Such other business as may properly come before the First Essex Special
         Meeting or any adjournments or postponements thereof.

         The First Essex Board of  Directors  has fixed the close of business on
October  31,  1996 as the  record  date for the  determination  of  stockholders
entitled  to notice of and to vote at the First  Essex  Special  Meeting and any
adjournments or postponements  thereof. Only stockholders of record at the close
of business on such date are entitled to notice of and to vote at such  meeting.
A list of First Essex  stockholders  entitled to vote at the First Essex Special
Meeting or any  adjournments  or  postponements  thereof will be  available  for
examination for any purpose germane to the First Essex Special  Meeting,  for 10
days prior to the First Essex Special Meeting during ordinary business hours, at
the  principal  executive  offices of First  Essex  located  at 71 Main  Street,
Andover, Massachusetts.

         Shares of First Essex common  stock,  par value $.10 per share  ("First
Essex Common  Stock"),  are the only securities of First Essex whose holders are
entitled to vote at the First Essex Special Meeting.

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

                                           By Order of the Board of Directors,

                                           William F. Burke, Secretary
October ____, 1996


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

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



<PAGE>



                             FINEST FINANCIAL CORP.
                             Route 38, Bridge Street
                                  Pelham Plaza
                           Pelham, New Hampshire 03076
                                 (603) 635-3545

                               October ____, 1996

Dear Stockholder:

         You are cordially  invited to attend a Special  Meeting of Stockholders
("Finest  Meeting") of Finest Financial Corp.  ("Finest") to be held on December
____, 1996, at ______ a.m. at the Windham Branch office of Pelham Bank and Trust
Company ("Pelham Bank"), Route 111, Windham, New Hampshire.

         At the Finest Meeting,  you are being asked to consider and vote upon a
proposal  to approve and adopt an  Agreement  and Plan of  Reorganization  dated
August 5, 1996, as amended as of September __, 1996 (the "Merger Agreement"), by
and among First Essex Bancorp,  Inc.  ("First  Essex"),  Finest and Pelham Bank,
pursuant to which Finest will be merged with and into First Essex (the "Merger")
and  Pelham  Bank  will be  merged  with and  into  First  Essex  Bank,  FSB,  a
wholly-owned  subsidiary  of First  Essex.  A copy of the  Merger  Agreement  is
attached as Appendix A to the accompanying Joint Proxy Statement-Prospectus.

         Subject to certain  limitations,  at the effective  time of the Merger,
each outstanding share of Finest common stock, par value $.10 per share ("Finest
Common  Stock"),  will be converted  into and become  exchangeable  for (i) that
number of shares of First Essex common  stock,  par value $.10 per share ("First
Essex Common  Stock"),  equal to the number (the "Exchange  Ratio")  obtained by
dividing  $20.25  (the  "Acquisition  Price") by the  average of the closing bid
prices of the  shares of First  Essex  Common  Stock as  reported  on the NASDAQ
National  Market  System for the twenty  consecutive  trading days ending on the
fifth business day prior to the closing date of the Merger (the "Average Closing
Price") or (ii) an amount in cash equal to the Acquisition Price. If the Average
Closing  Price is greater than $11.50 per share,  the Exchange  Ratio will equal
1.761 and if the  Average  Closing  Price is less  than  $9.50  per  share,  the
Exchange Ratio will equal 2.132.  Notwithstanding the foregoing,  if the Average
Closing  Price is less than $8.75,  Finest will have the right to terminate  the
Merger  Agreement,  unless  First Essex  elects to increase the number of shares
issuable in the Merger by utilizing an adjusted  Exchange  Ratio  determined  by
dividing $18.65 by the Average Closing Price. The Merger Agreement provides that
Finest's  stockholders  may  elect  to  receive  all  cash,  all  stock  or  any
combination  thereof,  subject  to an overall  limitation  that 50% of the total
number of  outstanding  shares of Finest  Common Stock shall be  converted  into
shares of First Essex Common  Stock,  with the remaining  outstanding  shares of
Finest Common Stock to be converted  into cash.  The exchange  provisions of the
Merger Agreement allow the exchange agent a means by which it can equitably meet
the  respective  elections  of the Finest  stockholders  without  violating  the
overall stock to cash ratio. The portion of the aggregate acquisition price paid
in shares may be  increased  up to a maximum of 62%, to the extent  necessary to
preserve the tax-free nature of the Merger.

         You should  refer to the Joint  Proxy  Statement-Prospectus  for a more
detailed description of the Merger.

         Enclosed are a Notice of Special  Meeting of  Stockholders  and a Joint
Proxy  Statement-Prospectus,  which  includes  descriptions  of the Merger,  the
background of the  transaction,  information with respect to First Essex and the
First  Essex  Common  Stock and the  factors  the Board of  Directors  of Finest
considered  in approving the Merger.  I urge you to read the enclosed  materials
carefully.

         The Board of Directors has  unanimously  approved the Merger  Agreement
and recommends that stockholders vote in favor of approving the Merger. See "The
Merger-Background  of the Merger," and  "-Recommendation of the Finest Board and
Reasons for the Merger" in the enclosed Joint Proxy  Statement-Prospectus  for a
discussion  of the  reasons for the Board's  recommendation.  Keefe,  Bruyette &
Woods, Inc. ("Keefe  Bruyette"),  Finest's  financial  advisor,  has advised the
Board of Directors  of Finest that,  in its  opinion,  the  consideration  to be
received  in the  Merger  is  fair,  from a  financial  point  of  view,  to the
stockholders  of  Finest.  The full text of the Keefe  Bruvette  opinion,  which



<PAGE>


describes the procedures followed,  assumptions made,  limitations on the review
undertaken and other matters in connection  with rendering such opinion,  is set
forth in Appendix B to the accompanying Joint Proxy Statement-Prospectus,  and I
urge you to read the opinion carefully.

         Holders of shares of Finest  Common Stock are  entitled to  dissenters'
rights under New  Hampshire  law in  connection  with the Merger,  as more fully
described in the Joint Proxy Statement-Prospectus.

         A form of proxy  solicited  by the Board of  Directors  is enclosed for
your  convenience.  You are  requested  to complete,  date,  sign and return the
enclosed proxy card in the enclosed envelope.  If you attend the Finest Meeting,
you may vote in person if you wish,  even if you have  previously  returned your
proxy card.

         Promptly  after  the  Merger,  a letter  of  transmittal  and  election
materials  will be mailed to all  holders  of record of shares of Finest  Common
Stock to use in  connection  with  surrendering  their  stock  certificates  and
electing to receive stock or cash or a combination thereof in exchange for their
shares of Finest Common Stock.  Please do not send your stock  certificates with
the enclosed proxy card or to the Exchange Agent until you receive the letter of
transmittal  and related  materials,  which will include  instructions as to the
procedure to be used in exchanging your stock certificates.


                                             Very truly yours,


                                             Leo Kahn
                                             Chairman of the Board of Directors

         IT IS IMPORTANT THAT YOUR SHARES BE REPRESENTED AT THE FINEST  MEETING.
WHETHER OR NOT YOU PLAN TO ATTEND  THE  FINEST  MEETING,  YOU ARE  REQUESTED  TO
COMPLETE, DATE, SIGN AND RETURN THE ENCLOSED PROXY CARD IN THE ENCLOSED ENVELOPE
WHICH  REQUIRES  NO POSTAGE IF MAILED IN THE  UNITED  STATES.  IF YOU ATTEND THE
FINEST MEETING,  YOU MAY VOTE IN PERSON IF YOU WISH, EVEN IF YOU HAVE PREVIOUSLY
RETURNED YOUR PROXY CARD.

         FINEST STOCK CERTIFICATES SHOULD NOT BE FORWARDED TO THE COMPANY OR THE
EXCHANGE AGENT UNTIL YOU HAVE RECEIVED A TRANSMITTAL FORM AND SHOULD NOT BE
RETURNED WITH THE ENCLOSED PROXY CARD.



                                       ii

<PAGE>



                             FINEST FINANCIAL CORP.
                             Route 38, Bridge Street
                                  Pelham Plaza
                           Pelham, New Hampshire 03076
                                 (603) 635-3545

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


                    NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                         To Be Held On December __, 1996

         A Special  Meeting of  Stockholders  of Finest  Financial  Corp., a New
Hampshire corporation ("Finest"),  will be held on December ____, 1996, at _____
a.m. at the Windham  Branch  office of Pelham  Bank and Trust  Company  ("Pelham
Bank"),  Route 111, Windham,  New Hampshire  (together with all adjournments and
postponements thereof, the "Finest Meeting") for the following purposes:

o        To consider  and vote upon a proposal to approve and adopt an Agreement
         and Plan of  Reorganization  dated  August 5,  1996,  as  amended as of
         September  __,  1996 (the  "Merger  Agreement"),  by and among  Finest,
         Pelham Bank and First Essex Bancorp,  Inc. ("First Essex"), and each of
         the transactions contemplated thereby, pursuant to which Finest will be
         merged with and into First Essex (the "Merger") and Pelham Bank will be
         merged with and into First Essex Bank,  FSB, a wholly-owned  subsidiary
         of First Essex. A copy of the Merger  Agreement is attached as Appendix
         A to the accompanying Joint Proxy Statement-Prospectus.

         The Board of  Directors  has fixed the close of business on October 31,
1996 as the  record  date  (the  "Finest  Record  Date")  for  determination  of
stockholders  entitled to notice of and to vote at the Finest Meeting. A list of
such stockholders will be available at the main office of Finest, the address of
which is set forth above,  beginning  two  business  days after the date of this
Notice and continuing  through the date of the Finest  Meeting.  Only holders of
record at the close of  business  on the Finest  Record Date of shares of common
stock,  par value $.10 per share,  of Finest  ("Finest  Common  Stock")  will be
entitled to notice of and to vote at the Finest Meeting.

         In the event there are not  sufficient  votes to approve the  foregoing
proposals at the time of the Finest Meeting, the Finest Meeting may be adjourned
or  postponed  in order to permit  further  solicitation  of  proxies by Finest;
provided,  however,  that a proxy voted against the Merger Agreement will not be
voted in favor of any such adjournment or postponement of the Finest Meeting.

         A majority of the outstanding shares of Finest Common Stock entitled to
vote must be  represented  at the  Finest  Meeting,  in  person or by proxy,  to
constitute a quorum for the transaction of business.

         Holders of shares of Finest  Common Stock are  entitled to  dissenters'
rights in connection  with the Merger,  pursuant to the  procedures set forth in
New  Hampshire  Revised  Statutes  Annotated  sections   293-A:13.01  to  13.31,
inclusive,  a copy of which is attached as Appendix D to the accompanying  Joint
Proxy Statement-Prospectus.

                                          By Order of the Board of Directors,


                                          Ralph S. Boutwell
                                          Secretary
Pelham, New Hampshire
October ____, 1996



<PAGE>



         IT IS IMPORTANT THAT YOUR SHARES BE REPRESENTED AT THE FINEST  MEETING.
WHETHER  OR NOT YOU  PLAN TO  ATTEND  THE  FINEST  MEETING  IN  PERSON,  YOU ARE
REQUESTED TO  COMPLETE,  DATE,  SIGN AND RETURN THE  ENCLOSED  PROXY CARD IN THE
ENCLOSED  ENVELOPE WHICH REQUIRES NO POSTAGE IF MAILED IN THE UNITED STATES.  IF
YOU ATTEND THE FINEST  MEETING,  YOU MAY VOTE IN PERSON IF YOU WISH, EVEN IF YOU
HAVE PREVIOUSLY RETURNED YOUR PROXY CARD.


                                       ii

<PAGE>

INFORMATION   CONTAINED  HEREIN  IS  SUBJECT  TO  COMPLETION  OR  AMENDMENT.   A
REGISTRATION  STATEMENT  RELATING  TO THESE  SECURITIES  HAS BEEN FILED WITH THE
SECURITIES  AND EXCHANGE  COMMISSION.  THESE  SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION  STATEMENT  BECOMES
EFFECTIVE.  THIS  PROSPECTUS  SHALL  NOT  CONSTITUTE  AN  OFFER  TO  SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE  SECURITIES
IN ANY STATE IN WHICH SUCH OFFER,  SOLICITATION  OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.

                 SUBJECT TO COMPLETION, DATED SEPTEMBER 26, 1996

                        JOINT PROXY STATEMENT-PROSPECTUS

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

         FINEST FINANCIAL CORP.                   FIRST ESSEX BANCORP, INC.
            PROXY STATEMENT                            PROXY STATEMENT
  For Special Meeting of Stockholders        For Special Meeting of Stockholders
    to be held on December ___, 1996          to be held on December 19, 1996

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

                                   PROSPECTUS
             First Essex Bancorp, Inc. Common Stock, $.10 par value

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

         This   Joint   Proxy    Statement    and    Prospectus    (the   "Proxy
Statement-Prospectus")  relates to the proposed  acquisition of Finest Financial
Corp., a New Hampshire corporation  ("Finest"),  by First Essex Bancorp, Inc., a
Delaware corporation ("First Essex"),  pursuant to the terms of an Agreement and
Plan of Reorganization dated August 5, 1996, as amended as of September __, 1996
(the "Merger  Agreement"),  by and among First Essex, Finest and Pelham Bank and
Trust Company  ("Pelham  Bank").  It is being  furnished to the  stockholders of
First Essex and Finest in  connection  with the  solicitation  of proxies by the
respective  Boards of  Directors  of such  corporations  for use, in the case of
First Essex, at its Special Meeting of Stockholders  (the "First Essex Meeting")
to be held on  December  19,  1996,  and in the case of Finest,  at its  Special
Meeting of Stockholders  (the "Finest  Meeting") to be held on December __, 1996
(together,  including any adjournments or  postponements  of such meetings,  the
"Meetings"),   both  at  the  times  and  places  specified  in  the  respective
accompanying Notices of Meetings.

         The terms of the Merger Agreement provide that upon the satisfaction or
waiver of the  conditions  to closing set forth  therein,  Finest will be merged
with and into First  Essex (the  "Merger")  and each then  outstanding  share of
common stock of Finest, par value $.10 per share ("Finest Common Stock"),  will,
subject to certain  limitations,  be converted into and become  exchangeable for
the right to receive (i) a number of shares of the common  stock of First Essex,
par value $.10 per share ("First Essex Common Stock"),  equal to the number (the
"Exchange Ratio") obtained by dividing $20.25 (the  "Acquisition  Price") by the
average of the closing bid prices of the shares of First Essex  Common  Stock as
reported on the NASDAQ National Market System for the twenty consecutive trading
days ending on the fifth  business  day prior to the closing  date of the Merger
(the "Average Closing Price") or (ii) an amount in cash equal to the Acquisition
Price.  If the  Average  Closing  Price is greater  than  $11.50 per share,  the
Exchange  Ratio will equal 1.761 and if the average  Closing  Price is less than
$9.50 per share,  the Exchange  Ratio will equal 2.132.  If the Average  Closing
Price is less than  $8.75,  Finest will have the right to  terminate  the Merger
Agreement,  unless First Essex elects to increase the number of shares  issuable
in the Merger with  respect to those Finest  shares to be  converted  into First
Essex shares by  utilizing an adjusted  Exchange  Ratio  determined  by dividing
$18.65 by the Average Closing Price.

         The Merger Agreement  provides that Finest's  stockholders may elect to
receive all cash, all stock or any  combination  thereof,  subject to an overall
limitation  that 50% of the total number of outstanding  shares of Finest Common
Stock  shall be  converted  into shares of First Essex  Common  Stock,  with the
remaining  outstanding  shares of Finest Common Stock to be converted into cash.
The exchange provisions of the Merger Agreement allow the exchange agent a means
by  which  it  can  equitably  meet  the  respective  elections  of  the  Finest
stockholders  without  violating the overall stock to cash ratio. The portion of
the aggregate  acquisition price paid in shares may be increased up to a maximum
of 62%, to the extent  necessary to preserve the tax-free  nature of the Merger.
See "The Merger--Election Procedures".
<PAGE>

         This Proxy  Statement-Prospectus also constitutes a prospectus of First
Essex filed as part of a Registration  Statement on Form S-4 (the  "Registration
Statement") under the Securities Act of 1933, as amended (the "Securities Act"),
with the Securities and Exchange Commission (the "Commission" or "SEC") covering
the  shares of First  Essex  Common  Stock to be issued in  connection  with the
Merger.

         At the effective  time of the Merger,  the shares of First Essex Common
Stock  issued in  connection  with the Merger  will be listed for trading on the
NASDAQ National Market System.

         This  Proxy  Statement-Prospectus  does not cover any  resales of First
Essex Common Stock received by stockholders  of Finest upon  consummation of the
Merger,   and  no   person   is   authorized   to  make   use  of   this   Proxy
Statement--Prospectus in connection with any such resale.

         All  information  contained  in this  Proxy  Statement-Prospectus  with
respect to First Essex and First Essex Bank,  FSB ("First  Essex Bank") has been
supplied by First Essex and all  information  with  respect to Finest and Pelham
Bank has been  supplied  by  Finest.  This  Proxy  Statement-Prospectus  and the
accompanying form of proxy are first being mailed to stockholders of First Essex
and Finest on or about November ___, 1996.

                                   -----------

THESE SECURITIES INVOLVE A DEGREE OF RISK. SEE "RISK FACTORS" ON PAGE 13.
                                   -----------

         THE  ABOVE   MATTERS   ARE   DISCUSSED   IN   DETAIL   IN  THIS   PROXY
STATEMENT--PROSPECTUS.   THE   PROPOSED   MERGER  IS  A   COMPLEX   TRANSACTION.
STOCKHOLDERS  ARE  STRONGLY  URGED TO READ AND  CONSIDER  CAREFULLY  THIS  PROXY
STATEMENT--PROSPECTUS IN ITS ENTIRETY.

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


         THE SHARES OF FIRST ESSEX COMMON STOCK  OFFERED  HEREBY ARE NOT SAVINGS
ACCOUNTS,  DEPOSITS OR OTHER  OBLIGATIONS OF ANY BANK OR NON-BANK  SUBSIDIARY OF
FIRST ESSEX AND ARE NOT INSURED BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION,
THE BANK INSURANCE FUND OR ANY OTHER GOVERNMENT AGENCY.

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


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

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


       The date of this Proxy Statement-Prospectus is November ____, 1996.


                                       ii

<PAGE>



                                TABLE OF CONTENTS


AVAILABLE INFORMATION.......................................................vi

INFORMATION INCORPORATED BY REFERENCE.......................................vi

SUMMARY  ....................................................................1

SELECTED CONSOLIDATED FINANCIAL DATA OF FIRST ESSEX AND SUBSIDIARIES.........9

SELECTED CONSOLIDATED FINANCIAL DATA OF FINEST AND SUBSIDIARY...............10

FIRST ESSEX PRO FORMA FINANCIAL DATA........................................11

RISK FACTORS................................................................12
   Special Note Regarding Forward Looking Statements........................12
   General  ................................................................12

COMPARATIVE PER SHARE FINANCIAL INFORMATION.................................15

THE MEETINGS................................................................18
   Matters To Be Discussed at the Meetings..................................18
   Record Dates; Stock Entitled to Vote; Quorum.............................18
   Solicitation of Proxies .................................................19
   Required Votes ..........................................................20
   Solicitation Expenses....................................................20
   Ownership of Finest Securities...........................................20
   Appraisal Rights and Dissenting Stockholders.............................21

THE MERGER..................................................................23
   General  ................................................................23
   Background of the Merger.................................................23
   Recommendation of the Finest Board and Reasons for the Merger............25
   Recommendation of the First Essex Board and Reasons for the Merger.......26
   Opinion of Financial Advisors............................................27
   Effective Time of the Merger; Closing Date...............................34
   Conversion of Shares of Finest Common Stock Pursuant to the Merger.......34
   Election Procedures......................................................35
   Certificate Exchange Procedures..........................................36
   Treatment of Finest Stock Options........................................37
   Conduct of Business Pending the Merger...................................37
   Conditions to Consummation of the Merger.................................40
   Termination..............................................................41
   Amendment, Extensions and Waiver.........................................42
   Requisite Regulatory Approvals...........................................42
   Expenses ................................................................43
   Stockholders Agreement...................................................43
   No Solicitation..........................................................43
   Interests of Certain Persons in the Merger...............................43
   Employment Obligations...................................................44
   Resale of First Essex Common Stock.......................................45
   Material Federal Income Tax Consequences.................................46
   Accounting Treatment.....................................................48

BUSINESS OF FIRST ESSEX.....................................................49
   General  ................................................................49
   Market Area..............................................................49
   Current Market Conditions................................................49
   Regulation...............................................................49
   Lending Activities.......................................................51


                                       iii

<PAGE>


   Non-Performing Assets....................................................53
   Investment Activities....................................................54
   Deposits ................................................................54
   Competition..............................................................55
   Employees................................................................55

MARKET FOR FIRST ESSEX COMMON STOCK.........................................55

SELECTED CONSOLIDATED FINANCIAL DATA OF FIRST ESSEX AND SUBSIDIARIES........57

FIRST ESSEX MANAGEMENT'S DISCUSSION AND ANALYSIS
   OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.........................58

SELECTED CONSOLIDATED FINANCIAL DATA
   OF FINEST AND SUBSIDIARY.................................................75

FINEST MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
   AND RESULTS OF OPERATIONS ...............................................76

DESCRIPTION OF FIRST ESSEX CAPITAL STOCK....................................96
   First Essex Common Stock.................................................96
   Series A Preferred Stock.................................................96

COMPARISON OF RIGHTS OF HOLDERS OF
   FINEST COMMON STOCK AND FIRST ESSEX COMMON STOCK.........................97
   Special Meetings of Stockholders.........................................97
   Inspection Rights........................................................98
   Action by Consent of Stockholders........................................98
   Cumulative Voting........................................................99
   Preemptive Rights........................................................99
   Dividends and Repurchases of Stock.......................................99
   Classification of the Board of Directors.................................99
   Removal of Directors....................................................100
   Vacancies on the Board of Directors.....................................100
   Exculpation of Directors and Officers...................................100
   Indemnification of Directors, Officers and Others.......................101
   Interested Director Transactions........................................101
   Mergers, Share Exchanges or Asset Sales.................................102
   Delaware Business Combination Statute...................................103
   Amendments to Charter...................................................103
   Amendments to By-laws...................................................104
   Dissenters'/Appraisal Rights............................................104

RECENT LEGISLATION AND RELATED MATTERS.....................................105

LEGAL MATTERS..............................................................108

EXPERTS  ..................................................................108

INDEX TO FINANCIAL STATEMENTS..............................................F-1



                                       iv

<PAGE>




APPENDICES

A.       Agreement and Plan of Merger                                      A-1
B.       Opinion of Keefe, Bruyette & Woods, Inc.                          B-1
C.       Opinion of Oppenheimer & Co., Inc.                                C-1
D.       New  Hampshire  Revised  Statutes  Annotated   
         ss.293-A:13.01  through ss.293-A:13.31                            D-1












                                        v
<PAGE>


         NO  PERSON  IS  AUTHORIZED  TO GIVE  ANY  INFORMATION  OR TO  MAKE  ANY
REPRESENTATION   WITH   RESPECT  TO  THE   MATTERS   DESCRIBED   IN  THIS  PROXY
STATEMENT-PROSPECTUS  OTHER THAN THOSE CONTAINED  HEREIN, IN CONNECTION WITH THE
SOLICITATION  OF PROXIES OR THE OFFERING OF SECURITIES MADE HEREBY AND, IF GIVEN
OR MADE, SUCH INFORMATION OR  REPRESENTATIONS  MUST NOT BE RELIED UPON AS HAVING
BEEN  AUTHORIZED  BY  FIRST  ESSEX.  THIS  PROXY  STATEMENT-PROSPECTUS  DOES NOT
CONSTITUTE  AN  OFFER  TO  SELL,  OR A  SOLICITATION  OF AN  OFFER  TO BUY,  ANY
SECURITIES,  OR THE  SOLICITATION OF A PROXY, IN ANY JURISDICTION TO OR FROM ANY
PERSON  TO WHOM IT IS  UNLAWFUL  TO MAKE  SUCH  OFFER  OR  SOLICITATION  IN SUCH
JURISDICTION.  NEITHER THE DELIVERY OF THIS PROXY  STATEMENT-PROSPECTUS  NOR ANY
DISTRIBUTION OF SECURITIES MADE HEREUNDER WILL, UNDER ANY CIRCUMSTANCES,  CREATE
ANY  IMPLICATION  THAT THERE HAS BEEN NO CHANGE IN THE  AFFAIRS  OF FIRST  ESSEX
SINCE THE DATE OF THIS PROXY  STATEMENT-PROSPECTUS OR THAT INFORMATION HEREIN IS
CORRECT AS OF ANY TIME SUBSEQUENT TO ITS DATE.

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

                              AVAILABLE INFORMATION

         First  Essex  is  subject  to  the  informational  requirements  of the
Securities  Exchange  Act of 1934,  as amended  (the  "Exchange  Act"),  and, in
accordance therewith, files reports, proxy statements and other information with
the SEC. Proxy statements,  reports and other information concerning First Essex
can be inspected and copied at the SEC's office at Room 1024,  Judiciary  Plaza,
450 Fifth Street, N.W., Washington, D.C. 20549 and the SEC's Regional Offices in
New York (7 World  Trade  Center,  Suite  1300,  New York,  New York  10048) and
Chicago (CitiCorp Center, 500 West Madison Street, Suite 1400, Chicago, Illinois
60661),  and copies of such material can be obtained  from the Public  Reference
Section  of the SEC at 450  Fifth  Street,  N.W.,  Washington,  D.C.  20549,  at
prescribed  rates.  The  SEC  maintains  a  World  Wide  Web  site  (located  at
http://www.sec.gov) which contains reports, proxy and information statements and
other  information  regarding  First  Essex  and  other  registrants  that  file
electronically  with the SEC. First Essex Common Stock is listed on the National
Association of Securities Dealers Automated Quotation ("NASDAQ") National Market
System. Consequently, reports, proxy statements and other information concerning
First Essex may also be inspected at the offices of the National  Association of
Securities  Dealers,  Inc.  ("NASD") at 1735 K Street,  N.W.,  Washington,  D.C.
20006. This Proxy  Statement-Prospectus does not contain all the information set
forth in the  Registration  Statement and exhibits thereto which First Essex has
filed with the SEC under the Securities  Act, which  Registration  Statement and
exhibits thereto may be obtained from the Public Reference Section of the SEC at
its principal office at 450 Fifth Street, N.W., Washington, D.C. 20549 upon
payment of the prescribed fees, and to which reference is hereby made.

THIS PROXY STATEMENT-PROSPECTUS  INCORPORATES DOCUMENTS BY REFERENCE RELATING TO
FIRST ESSEX WHICH ARE NOT PRESENTED HEREIN OR DELIVERED HEREWITH.  COPIES OF ANY
SUCH DOCUMENTS, OTHER THAN EXHIBITS THERETO, ARE AVAILABLE WITHOUT CHARGE TO ANY
PERSON, INCLUDING ANY BENEFICIAL OWNER, TO WHOM THIS PROXY  STATEMENT-PROSPECTUS
IS DELIVERED UPON WRITTEN OR ORAL REQUEST TO WILLIAM F. BURKE, SECRETARY,  FIRST
ESSEX  BANCORP,  INC.,  71 MAIN  STREET,  ANDOVER,  MASSACHUSETTS  01810,  (508)
475-4313.  IN ORDER TO ENSURE  TIMELY  DELIVERY  OF THE  DOCUMENTS,  ANY REQUEST
SHOULD BE MADE BY DECEMBER___, 1996.

                      INFORMATION INCORPORATED BY REFERENCE

         The  following  First Essex  documents  are  incorporated  by reference
herein:

(1)      First Essex's  Annual  Report on Form 10-K for the year ended  December
         31, 1995 and the portions of First Essex's  definitive  Proxy Statement
         dated April 1, 1996  incorporated by reference in Part III of such Form
         10-K;

(2)      First  Essex's  Quarterly  Reports on Form 10-Q for the quarters  ended
         March 31, 1996 and June 30, 1996;

(3)      First Essex's Current Report on Form 8-K, dated August 5, 1996.

                                       vi

<PAGE>
                                     SUMMARY

The following is a brief summary,  which is necessarily  incomplete,  of certain
information contained elsewhere in this Proxy Statement-Prospectus. Reference is
made to, and this summary is  qualified  in its  entirety by, the more  detailed
information contained herein, the annexes hereto and the documents  incorporated
by reference  herein.  Stockholders  of First Essex and Finest are urged to read
this Proxy Statement-Prospectus with care in its entirety.

The Companies

         First  Essex.  First  Essex is a  Delaware  corporation  whose  primary
activity is to act as the parent  holding  company  for First Essex Bank.  Until
December 1, 1993, the business of First Essex was conducted  through two banking
subsidiaries,  First Essex Savings Bank, a Massachusetts-chartered  savings bank
and  First  Essex  Savings  Bank  of New  Hampshire,  a New  Hampshire-chartered
guaranty  savings bank.  The New Hampshire  bank was owned through a second tier
holding  company,  First Essex Bancorp of New Hampshire,  Inc., which was merged
into First Essex on December 1, 1993. First Essex's  principal  executive office
is located at 71 Main Street,  Andover,  Massachusetts  01810 and its  telephone
number is (508) 475-4313.

         First  Essex  Bank  was  originally   founded  under  a   Massachusetts
legislative  charter  issued in 1847.  On December 1, 1993,  First Essex Savings
Bank converted to a federal  savings bank with a charter issued by the Office of
Thrift  Supervision  (the "OTS") under the name of First Essex Bank, FSB. On the
same day First Essex  Savings Bank of New  Hampshire was merged into First Essex
Bank, FSB.

         As of June 30,  1996,  First  Essex  Bank had  total  assets  of $842.9
million,  total deposits of $508.1  million,  net loans of $522.4  million,  and
stockholders'  equity of $62.3 million.  First Essex Bank is principally engaged
in the business of attracting  deposits from the general public and investing in
residential  mortgage,  construction,  commercial  real estate,  commercial  and
consumer loans.  First Essex Bank also makes  investments in various  investment
securities to provide a source of interest and dividend income. First Essex Bank
currently  maintains  [ten] full service  banking  offices at various  locations
throughout its market area.  First Essex Bank's deposits are insured by the Bank
Insurance Fund (the "BIF") of the Federal  Deposit  Insurance  Corporation  (the
"FDIC") up to $100,000 per separately insured account.

         Finest and Pelham Bank. Finest is a New Hampshire business  corporation
organized  in 1986 for the  purposes of becoming  the holding  company of Pelham
Bank, which is a wholly-owned subsidiary of Finest. Finest's principal executive
office  is  located  at Route 38,  Bridge  Street,  Pelham  Plaza,  Pelham,  New
Hampshire 03076 and its telephone number is (603) 635-3545.

         Pelham Bank is a New Hampshire-chartered trust company which conducts a
general banking business primarily in southern New Hampshire. Deposits at Pelham
Bank are insured by the BIF of the FDIC up to $100,000  per  separately  insured
account.

         Pelham Bank was  incorporated  in 1968 and operates  from three banking
offices located in Pelham, Salem and Windham, New Hampshire.  Pelham Bank offers
a wide range of deposit and lending  services  to its  customers.  It has a loan
portfolio of residential,  consumer and small business loans and emphasizes both
retail and commercial  banking.  As of June 30, 1996, Pelham Bank reported total
assets of $179.1 million,  total deposits of $158.3 million,  net loans of $95.6
million, and stockholders' equity of $18.5 million.

The Merger

         Pursuant to the terms of the Merger Agreement by and among First Essex,
Finest and  Pelham  Bank,  Finest  shall  merge  with and into First  Essex (the
"Merger").  Pursuant to a separate  merger  agreement  and as a condition to the
consummation of the Merger, immediately preceding the Merger Pelham Bank will be
merged  with and into First  Essex Bank (the "Bank  Merger")  and Pelham  Bank's
three New Hampshire  branches will be operated as branch  offices of First Essex
Bank. It is anticipated that the transaction will close in December 1996.

         Upon  the  Effective  Time of the  Merger  (as  defined  in the  Merger
Agreement),  each then outstanding share of Finest Common Stock will, subject to
certain limitations, be converted into and become exchangeable for (i) a number
of shares of First Essex Common Stock equal to the Exchange  Ratio  (obtained by
dividing the  Acquisition  Price by the Average Closing Price) or (ii) an amount


                                        1

<PAGE>

in cash equal to the  Acquisition  Price (the  aggregate of such shares and cash
collectively,  the  "Merger  Consideration").  If the Average  Closing  Price is
greater than $11.50 per share,  the  Exchange  Ratio will equal 1.761 and if the
Average  Closing  Price is less than $9.50 per share,  the  Exchange  Ratio will
equal 2.132. If the Average  Closing Price is less than $8.75,  Finest will have
the right to  terminate  the Merger  Agreement,  unless  First  Essex  elects to
increase  the  number of shares  issuable  in the Merger  with  respect to those
Finest  shares to be converted  into First Essex shares by utilizing an adjusted
Exchange Ratio  determined by dividing  $18.65 by the Average Closing Price (the
"Adjusted Exchange Ratio").

         The Merger Agreement  provides that Finest's  stockholders may elect to
receive all cash, all stock or any  combination  thereof,  subject to an overall
limitation  that 50% of the total number of outstanding  shares of Finest Common
Stock  shall be  converted  into shares of First Essex  Common  Stock,  with the
remaining  outstanding  shares of Finest Common Stock to be converted into cash.
The exchange provisions of the Merger Agreement allow the exchange agent a means
by  which  it  can  equitably  meet  the  respective  elections  of  the  Finest
stockholders  without  violating the overall stock to cash ratio. The portion of
the Merger Consideration paid in shares may be increased up to a maximum of 62%,
to the extent necessary to preserve the tax-free nature of the Merger.  See "The
Merger--Election Procedures".

The Meetings

         First Essex.  The First Essex Meeting will be held on December 19, 1996
at 10:00 a.m.  at the Andover  Country  Club,  60  Canterbury  Street,  Andover,
Massachusetts.  At the  First  Essex  Meeting,  First  Essex  stockholders  will
consider and vote upon a proposal to approve and adopt the Merger  Agreement and
the transactions contemplated thereby.

         Finest.  The Finest  Meeting  will be held on  December  ____,  1996 at
__________ at the Windham Branch office of Pelham Bank, Route 111, Windham,  New
Hampshire.  At the Finest Meeting,  Finest  stockholders  will consider and vote
upon a proposal to approve and adopt the Merger  Agreement and the  transactions
contemplated thereby.

Record Date and Vote Required

         First  Essex.  The Board of  Directors of First Essex (the "First Essex
Board")  has fixed the close of  business on October 31, 1996 as the record date
(the "First Essex Record Date") for  determination  of stockholders  entitled to
notice  of and to vote at the  First  Essex  Meeting  and  any  adjournments  or
postponements  thereof.  The Merger Agreement and the transactions  contemplated
thereby  must be approved by the  affirmative  vote of the holders of at least a
majority  of the issued and  outstanding  shares of First  Essex  Common  Stock.
Stockholders  of First Essex are entitled to one vote at the First Essex Meeting
for each  share of First  Essex  Common  Stock  held of  record  at the close of
business on the First Essex Record  Date.  At the close of business on the First
Essex  Record  Date,  [6,058,935]  shares  of  First  Essex  Common  Stock  were
outstanding and entitled to vote, of which  approximately  [370,140]  shares, or
[6.11]%,  were held by directors and executive officers of First Essex and their
respective affiliates.  See "The Meetings--Record Dates; Stock Entitled to Vote;
Quorum".

         Finest. The Board of Directors of Finest (the "Finest Board") has fixed
the close of business on October 31, 1996 as the record date (the "Finest Record
Date") for  determination  of stockholders  entitled to notice of and to vote at
the  Finest  Meeting  and  any  adjournments  or  postponements   thereof.   The
affirmative vote of the holders of at least a majority of the outstanding shares
of Finest  Common  Stock  entitled  to vote is required to approve and adopt the
Merger  Agreement and the  transactions  contemplated  thereby.  Stockholders of
Finest are  entitled to one vote at the Finest  Meeting for each share of Finest
Common Stock held of record at the close of business on the Finest  Record Date.
At the close of business on the Finest Record Date,  1,478,750  shares of Finest
Common  Stock were  outstanding  and  entitled to vote,  of which  approximately
210,030 shares,  or  approximately  14.2%,  were held by directors and executive
officers of Finest and their respective  affiliates.  See "The  Meetings--Record
Dates; Stock Entitled to Vote; Quorum" and "--Ownership of Finest Securities".

         All of the Finest and Pelham Bank directors and executive  officers and
their respective affiliates,  and a certain principal stockholder of Finest, who
own in the  aggregate  410,890  shares on the Finest  Record Date,  representing

                                        2
<PAGE>

approximately  27.8% of the shares of Finest Common Stock issued and outstanding
on the Finest  Record Date,  have entered  into a letter  agreement  dated as of
August 5, 1996  (the  "Stockholders  Agreement"),  pursuant  to which  they have
agreed  to vote  their  shares  of Finest  Common  Stock in favor of the  Merger
Agreement.   See  "The   Meetings--Ownership  of  Finest  Securities"  and  "The
Merger--Stockholders Agreement".

Management and Operations after the Merger

         The Merger will become  effective at the Effective Time as set forth in
the  Articles of Merger to be filed with the  Secretary of State of the State of
New  Hampshire  and a  Certificate  of Merger to be filed with the  Secretary of
State of the State of Delaware. On the Closing Date and immediately prior to the
Effective  Time,  and as a  condition  to the  Merger,  the Bank  Merger will be
consummated. The directors and officers of First Essex and First Essex Bank will
remain  unchanged after the Effective Time,  except that Brian W. Thompson,  the
current  President of Finest and Pelham Bank,  will be elected an Executive Vice
President of both First Essex and First Essex Bank.

Recommendation of the Boards of Directors and Reasons for the Merger

         THE BOARD OF  DIRECTORS  OF EACH OF FIRST ESSEX AND FINEST  UNANIMOUSLY
APPROVED  THE MERGER  AGREEMENT  AND EACH  UNANIMOUSLY  RECOMMENDS  APPROVAL AND
ADOPTION  OF THE  MERGER  AGREEMENT  AND THE  CONSUMMATION  OF THE  TRANSACTIONS
CONTEMPLATED THEREBY.

         Finest.  The  Finest  Board  believes  that  the  terms  of the  Merger
Agreement and the transactions contemplated thereby are in the best interests of
the stockholders and recommends that the stockholders  vote FOR the approval and
adoption of the Merger Agreement and the transactions contemplated thereby.

         From October 1992 to August 1996,  Pelham Bank had been operating under
various regulatory  orders.  During the period October 1992 through August 1995,
Pelham Bank operated under a Cease and Desist Order (the "the Order"), issued by
the FDIC and concurred to by the New Hampshire State Banking  Department,  which
Order was modified by action dated  November 23, 1993.  The Order was terminated
by the FDIC in a letter from the FDIC dated  September 13, 1995 and was replaced
by a Memorandum of Understanding  (the "MOU"),  issued by the FDIC and concurred
to by the New Hampshire  State Banking  Department.  The MOU was terminated in a
letter from the FDIC dated  August 12, 1996.  During the past two years,  Finest
has, among other things,  explored the strategic alternatives of merging with or
being acquired by a larger banking organization,  as compared to the alternative
of remaining as an  independent  financial  institution.  After  evaluating  the
available alternatives, including proposals from various potential acquirers, in
July 1996 the Finest Board  determined  that being  acquired by First Essex in a
strategic   merger   represents  the  most  likely   opportunity  for  long-term
enhancement  of  stockholder  value and is in the best  interest of Finest other
constituencies  including  its employees  and the  communities  served by Pelham
Bank.

         In the  course  of  reaching  its  decision  to enter  into the  Merger
Agreement  with First Essex,  the Finest Board  consulted  with its advisors and
considered a number of factors, including without limitation, the following: (i)
the amount and form of the  consideration  offered by First Essex in relation to
the estimated  value of Finest Common Stock,  in comparison with other proposals
under  consideration  at the time;  (ii)  First  Essex's  business,  results  of
operations,  prospects,  financial  condition and potential  future value of the
First Essex Common Stock;  (iii) the advice of Finest's  financial advisor as to
the  fairness  of the  consideration  to be paid to Finest  stockholders  from a
financial point of view; (iv) Finest's  financial  condition,  prospects and the
competitive  environment for small banking institutions generally and for Finest
in  particular,  and the risks and costs of Finest  continuing as an independent
business;  (v) the  financial  strength the Merger would provide to the combined
Finest/First  Essex  organization;  and (vi) the impact of the transaction  upon
customers served by Pelham Bank and the expanded range of financial  services to
be offered by the combined organization. The Finest Board concluded, in light of
the above factors and such other factors as it considered appropriate,  that the
terms of the Merger  Agreement are fair to, and in the best interests of, Finest
and  Finest's  stockholders  and that such  terms  provide  a  greater  value to
stockholders  than the  strategic  alternatives  of remaining as an  independent
financial institution or entering into an acquisition transaction with any other
potential   acquiror.   See  "The   Merger-Background   of  the   Merger,"   and
"-Recommendation  of the Finest  Board and  Reasons  for the  Merger" for a more
detailed discussion of the reasons for the Board of Directors' recommendation to
approve the Merger Agreement and the transactions contemplated thereby.

                                        3
<PAGE>

         First  Essex.  The First  Essex  Board  believes  that the terms of the
Merger  Agreement  and the  transactions  contemplated  thereby  are in the best
interests of the stockholders and recommends that the stockholders  vote FOR the
approval and adoption of the Merger Agreement and the transactions  contemplated
thereby.

         In reaching its  determination,  the First Essex Board  considered  the
following factors: (i) First Essex's business, operations,  financial condition,
earnings and  prospects;  (ii) the business,  operations,  financial  condition,
earnings and prospects of Finest; (iii) the enhanced prospects and opportunities
for growth that the Merger makes  possible;  (iv) the  anticipated  cost savings
resulting from the Merger; and (v) the advice of First Essex's financial advisor
as to the fairness  from a financial  point of view of the  consideration  to be
paid by First Essex in the Merger.

Risk Factors

         Risks   Associated  with   Commercial   Real  Estate,   Commercial  and
Construction  Loans.  Commercial  real  estate and  commercial  lending  involve
significant  additional  risks  compared  with  one-to-four  family  residential
mortgage lending,  and therefore typically account for a disproportionate  share
of  delinquent  loans and real estate owned  through  foreclosure.  Such lending
generally involves larger loan balances to single borrowers or groups of related
borrowers than does  residential  lending,  and repayment of the loan depends in
part on the underlying  business and financial  condition of the borrower and is
more susceptible to adverse future developments.

         Construction  loans  are,  in  general,  subject  to the same  risks as
commercial  real  estate  loans,  but  involve  additional  risks as well.  Such
additional  risks are due to uncertainties  inherent in estimating  construction
costs,  delays  arising from labor  problems,  shortages of material,  uncertain
marketability of a completed project and other unpredictable  contingencies that
make it  relatively  difficult  to  determine  accurately  the total  loan funds
required  to  complete  a  project  or  the  value  of  the  completed  project.
Construction  loan funds are  advanced  on the  security  of the  project  under
construction,   which  is  of  uncertain   value  prior  to  the  completion  of
construction.  In a declining market, there is no assurance that the lender will
be able to recover outstanding loan amounts and interest due.

         Economic  Conditions  and  Real  Estate  Risk.  First  Essex's  lending
operations  are  concentrated   primarily  in  Massachusetts  and  southern  New
Hampshire  and Finest's  lending  operations  are  concentrated  in southern New
Hampshire and bordering  counties of Massachusetts.  As a result,  the financial
condition and results of  operations of the combined  company will be subject to
the  effects  of  changes  in the  business  cycle and  downturns  in the local,
regional and national economies,  as well as other general economic  conditions,
particularly  the conditions in the  single-family  or multi-family  residential
real estate markets prevailing in those states.

         Interest Rate Risk.  Each of First Essex and Finest realizes its income
principally  from  the  differential  between  the  interest  earned  on  loans,
investments  and  other  interest-earning  assets,  and  the  interest  paid  on
deposits,  borrowings  and  other  interest-bearing   liabilities.   Periods  of
increasing  interest rates may adversely  affect the combined  company's  actual
interest rate spread, and thus net income.

         Operational  Issues.  The  ability of the  combined  company to operate
efficiently,  at least in the short  term,  will be  enhanced  by the ability to
retain  existing  management  personnel.  If First  Essex is not able to  retain
certain  key  management  personnel  of  Finest,  the  consolidation  of the two
companies  may  be  more  time-consuming,   difficult  and  expensive,  and  may
negatively affect the anticipated cost savings.

         Competition.  First Essex and Finest both face significant  competition
in their respective  markets.  Increasing  consolidation  within the banking and
financial  services  industry,  as well as  increased  competition  from  larger
regional and out-of-state banking organizations and nonbank providers of various
financial services,  may adversely affect the combined company's ability to meet
its financial goals.

         Laws and  Regulations.  The  business  of First  Essex and  Finest  are
subject  to  substantial  federal  and  state  regulation.  Changes  in laws and
regulations,  including  federal and state  banking laws and  regulations,  with
which the combined company will be required to comply,  and the associated costs
of compliance with such laws and regulations,  could cause actual results of the
combined company to vary significantly from the results presently anticipated by
management for the combined company.

                                        4
<PAGE>

Opinions of Financial Advisors

         Finest.  Keefe,  Bruyette & Woods  ("Keefe  Bruyette")  has advised the
Finest  Board that,  in its  opinion,  the  consideration  to be received in the
Merger is fair, from a financial  point of view, to the  stockholders of Finest.
The full  text of Keefe  Bruyette's  opinion,  which  describes  the  procedures
followed,  assumptions  made,  limitations  on the review  undertaken  and other
matters in connection  with rendering  such opinion,  is set forth in Appendix B
attached  hereto.  Stockholders  of Finest are urged to read this opinion in its
entirety.  Keefe Bruyette's  opinion is directed only to the consideration to be
received  in the  Merger  and does not  constitute  a  recommendation  to Finest
stockholders as to how they should vote at the Finest Meeting.

         First Essex.  Oppenheimer & Co., Inc.  ("Oppenheimer") has delivered to
the First Essex Board its written opinions,  dated July 30, 1996 and the date of
this Proxy Statement-Prospectus, that the consideration to be paid in the Merger
is fair,  from a  financial  point of view,  to First  Essex.  The full  text of
Oppenheimer's opinion as of the date of this Proxy Statement--Prospectus,  which
sets  forth  assumptions  made,  matters  considered  and  limits on the  review
undertaken by it, is attached hereto as Appendix C.  Stockholders of First Essex
are urged to read this  opinion  in its  entirety.  Oppenheimer's  opinions  are
directed  only  to  the  consideration  to be  paid  in  the  Merger  and do not
constitute a  recommendation  to First Essex  stockholders as to how they should
vote at the First Essex Meeting.

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

No Solicitation

         Finest has agreed in the Merger  Agreement  that  neither it nor Pelham
Bank will encourage,  solicit, initiate or, subject to the fiduciary obligations
of the Finest Board (as advised in writing by outside  counsel),  participate in
any discussions or negotiations with, or provide information to, any other party
concerning any merger,  tender offer, sale of substantial assets, sale of shares
of capital stock or debt securities or similar  transaction  involving Finest or
any  of  its  subsidiaries  (any  of  the  foregoing  being  referred  to  as an
"Acquisition  Transaction"),  except  that  Finest may  communicate  or disclose
certain  information to its  stockholders  pursuant to applicable  securities or
other law. Finest has also agreed that it will immediately  communicate to First
Essex the terms of any proposal, discussion,  negotiation or inquiry relating to
an Acquisition Transaction and the identity of the party making such proposal or
inquiry which it may receive in respect of any such  transaction  or its receipt
of any request for information  from any  governmental  agency or authority with
respect   to  a   proposed   Acquisition   Transaction.   See  "The   Merger--No
Solicitation".

Interests of Certain Persons in the Merger

         Pursuant to the Merger  Agreement,  First Essex has, subject to certain
limitations, agreed to indemnify, defend and hold harmless each present and past
director, officer and employee of Finest against certain claims and the expenses
and liabilities resulting therefrom. First Essex has also agreed to maintain for
three years the  directors'  and  officers'  liability  insurance  maintained by
Finest  prior  to the  Effective  Time (or  provide  an  appropriate  substitute
therefor),  except that First Essex is not  required to expend more than 125% of
what is currently being paid by Finest for such insurance coverage.

         On the Closing  Date,  First Essex and First Essex Bank will enter into
certain employment and severance  arrangements with Brian W. Thompson and Irving
J. Goss, which will take the place of and supersede the employment and severance
arrangements  presently in effect for Messrs.  Thompson and Goss with Finest and
Pelham Bank.  Mr.  Thompson will be elected an Executive Vice President of First
Essex and First Essex Bank, with  responsibilities as head of Corporate Banking.
He will  receive  an  annual  salary  of  $150,000  and  may be  paid an  annual
performance  bonus of up to 30% of his annual  salary.  On the Closing Date, Mr.
Thompson  will enter into an  employment  agreement  with First  Essex and First
Essex  Bank,  which  will  have an  initial  term of two  years,  and a  special
termination  agreement with First Essex and First Essex Bank, which will contain
change of control provisions providing for a termination payment of three years'
salary and bonus upon the occurrence of a Terminating Event (as defined therein)
within  three years of a Change in Control (as defined  therein) of First Essex.
Mr. Thompson will also be entitled to voluntarily  terminate his employment with
First Essex Bank for any reason  during the first year  following  the Effective
Time and receive a lump sum severance payment of $225,000, which is equal to the
change of control payment that Mr. Thompson could receive under his existing

                                        5
<PAGE>

employment agreement.  Mr. Goss will receive an annual salary, as an employee of
First Essex Bank,  of $100,000 and will be entitled to all benefits  accorded to
similarly  situated  executives  of First Essex Bank.  Mr. Goss may  voluntarily
terminate his  employment  with First Essex Bank for any reason during the first
year following the Effective Time and will receive a lump sum severance  payment
equal to (x) the  amount,  if any,  of the  remaining  balance  of his full year
salary  for  such  initial  year of  employment  plus  (y)  $125,000,  which  is
equivalent  to the change of control  payment that Mr. Goss could  receive under
his existing employment agreement.

         At the Effective Time, certain options granted to Messrs.  Thompson and
Goss to purchase 50,000 and 15,000 shares of Finest Common Stock,  respectively,
will become immediately  exercisable in full pursuant to the accelerated vesting
provisions contained in the agreements under which such options were granted. If
Messrs. Thompson and Goss were to exercise all of their options immediately upon
such  acceleration,  the value to them  (based upon the  difference  between the
options'  exercise  prices and the  Acquisition  Price)  would be  $337,500  and
$101,250, respectively.

         See "The Merger--Interests of Certain Persons in the Merger".

Employment Matters

         Following  the  Effective  Time,  First Essex will, or will cause First
Essex Bank to, honor in accordance  with their terms all  employment,  severance
and other  compensation  contracts  disclosed  to First  Essex  under the Merger
Agreement  between  Finest or Pelham Bank and any director,  officer or employee
thereof (other than the  employment  agreements  with Messrs.  Thompson and Goss
which will be  superseded at the Effective  Time by the  arrangements  described
above),  and all  provisions  for  benefits or other  amounts  earned or accrued
through the Effective Time under Finest  pension plans or benefit  plans.  First
Essex will cause each plan,  program or arrangement  included among the benefits
of First Essex to be provided to such employees after the Effective Time, except
for First Essex's  defined  benefit  pension plan  provided  through the Savings
Banks Employees Retirement Association ("SBERA"),  to treat the prior service of
each such  employee with Finest or Pelham Bank, to the extent such prior service
is recognized  under the comparable plan,  program or arrangement of Finest,  as
service  rendered  to First  Essex  or its  affiliate,  as the case may be,  for
purposes of eligibility to  participate,  vesting,  and  eligibility for special
benefits under each such plan, program or arrangement of First Essex, but not in
any case for benefit  accrual  attributable  to any period  before the Effective
Time. In addition, any employee of Finest or Pelham Bank who becomes an employee
of First Essex or First Essex Bank immediately  following the Effective Time and
whose employment is involuntarily terminated at any time during the twelve-month
period from and after the Closing  Date will be entitled to salary  continuation
and  benefits  in  accordance  with  the  terms  and  conditions  of the  salary
continuation  policy and bonus  plan of Pelham  Bank (the  "Salary  Continuation
Policy and Bonus Plan"). See "The Merger--Employment Obligations".

Conditions to Consummation of the Merger; Termination

         Consummation of the Merger is subject to various conditions, including,
among other things,  the  effectiveness of the  Registration  Statement of which
this Proxy Statement-Prospectus forms a part; the approval of Finest's and First
Essex's stockholders  solicited hereby;  approval of the Bank Merger by the OTS;
receipt  by each of First  Essex and  Finest  of an  opinion  of its  respective
counsel as to the tax-free nature of the Merger for federal income tax purposes,
except for the cash received as part of the Merger  Consideration,  cash in lieu
of fractional shares and cash received by dissenting  stockholders;  the lack of
any  materially  adverse  changes  concerning  Finest  or  First  Essex or their
respective subsidiaries;  the authorization for listing on the NASDAQ-NMS of the
First  Essex  shares to be issued in the  Merger;  and other  customary  closing
conditions.  The Merger  Agreement may be terminated prior to the Effective Time
by either First Essex or Finest under  certain  circumstances  (including if the
Effective  Time has not occurred by July 31, 1997).  See  "Merger-Conditions  to
Consummation of the Merger" and "-Termination".

Amendment and Waiver of the Merger Agreement; Extensions

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

                                        6
<PAGE>


Regulatory Approvals

         The Bank Merger is subject to approval by the OTS. First Essex Bank and
Pelham  Bank have  filed an  application  with the OTS with  respect to the Bank
Merger.  Furthermore,  assuming OTS approval,  the United  States  Department of
Justice  ("Department  of Justice")  may  challenge the Bank Merger on antitrust
grounds for up to 30 days after that  approval.  There can be no assurance  that
the Bank Merger will be approved by the OTS. If such approval is received, there
can be no assurance as to the date of such approval, the absence of a Department
of  Justice  challenge  of  such  approval,  or the  absence  of any  litigation
challenging  such  approval.  The  Merger  will not occur  until all  regulatory
approvals  required to consummate  both the Merger and the Bank Merger have been
obtained,  such approvals are in full force and effect and all statutory waiting
periods in respect thereof have expired. See "The  Merger--Requisite  Regulatory
Approvals".

Certain Federal Income Tax and Accounting Consequences

         Neither First Essex nor Finest has requested or will receive an advance
ruling  from the  Internal  Revenue  Service as to the tax  consequences  of the
Merger. Each of First Essex's and Finest's respective  obligations to effect the
Merger is conditioned  upon its receipt from its respective  legal counsel of an
opinion  dated  as of  the  Closing  Date,  in  form  and  substance  reasonably
satisfactory  to it,  substantially  to the effect that for  federal  income tax
purposes  the  Merger  (and,  in the  case of  First  Essex,  the  Bank  Merger)
constitutes a  reorganization  within the meaning of section 368 of the Internal
Revenue  Code of 1986,  as  amended  (the  "Code")  (noting,  however,  that the
nontaxability to the  stockholders of Finest resulting from such  reorganization
does not extend to cash  received as part of the Merger  Consideration,  cash in
lieu of a fractional share interest in First Essex Common Stock or cash received
by dissenting stockholders, if any).

         It is intended that both the Merger and the Bank Merger will constitute
tax-free  reorganizations  and that no gain or loss will be  recognized by First
Essex,  First Essex Bank, Finest or Pelham Bank and that no gain or loss will be
recognized by Finest  stockholders  with respect to their receipt of First Essex
Common Stock in exchange for their shares of Finest Common Stock. The receipt of
cash by Finest  stockholders  in exchange for shares of Finest Common Stock,  in
lieu of  fractional  shares  of First  Essex  Common  Stock  or as a  dissenting
stockholder will be taxable to the extent of any taxable gain realized upon such
receipt of cash.

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

         It is intended  that the Merger will be subject to purchase  accounting
treatment. See "The Merger--Accounting Treatment".

Appraisal Rights and Dissenting Stockholders

         Holders of Finest Common Stock who do not vote to approve and adopt the
Merger  Agreement  and who comply  with the  requirements  of the New  Hampshire
Revised Statutes Annotated  ("NHRSA") sections  293-A:13.01  through 293-A:13.31
will be entitled to dissenters'  rights under New Hampshire law. A copy of NHRSA
sections   293-A:13.01   through   293-A:13.31   is   attached   to  this  Proxy
Statement-Prospectus  as  Appendix  D. See "The  Meetings-Appraisal  Rights  and
Dissenting  Stockholders"  and "Comparison of Rights of Holders of Finest Common
Stock and First Essex Common Stock-Dissenters'/Appraisal Rights".

Certain Differences in the Rights of Stockholders

     The rights of  stockholders  of Finest are  currently  governed  by the New
Hampshire   Business   Corporation   Act   ("NHBCA"),   Finest's   Articles   of
Incorporation,  as amended (the "Finest  Articles"),  and Finest's  by-laws,  as
amended  (the  "Finest  By-laws").  Upon  consummation  of the Merger,  Finest's
stockholders will  automatically  become  stockholders of First Essex, and their
rights will be governed by the Delaware General Corporation Law ("DGCL"),  First
Essex's Restated Certificate of Incorporation (the "First Essex Certificate")


                                        7

<PAGE>


and First Essex's by-laws (the "First Essex By-laws"). See "Comparison of Rights
of Holders of Finest Common Stock and First Essex Common Stock".

Market Prices and Dividend Data

         First Essex.  The following table sets forth for the periods  indicated
the high and low closing prices of First Essex's Common Stock on NASDAQ-NMS,  as
derived from published sources.


                                                                      
                                                   Price per Share    Dividends
                                                -------------------   Declared
                                                 High        Low      per Share
                                                 ----        ---      ---------
1994
First Quarter                                    $9 1/4     $6 5/8       $.06
Second Quarter                                    9 7/8      6 3/4        .06
Third Quarter                                    10 1/2      9            .08
Fourth Quarter                                    9          6 7/8        .08
1995
First Quarter                                    $8 3/4     $7 5/8       $.08
Second Quarter                                    8 3/4      8            .08
Third Quarter                                    11          8 1/8        .12
Fourth Quarter                                   12         10 3/8        .12
1996
First Quarter                                    11 3/4     10 5/8       $.12
Second Quarter                                   11         10 3/8        .12
Third Quarter                                                             .12
Fourth Quarter (through October ___, 1996)

         On August 2, 1996,  the last  business day  immediately  preceding  the
first public  announcement of the proposed  Merger,  the closing sales price for
First Essex Common  Stock as reported on  NASDAQ-NMS  was $107/8 per share.  See
"Market for First Essex Common Stock".

         Finest.  The  shares  of  Finest  Common  Stock  are not  quoted on any
national or regional exchange or on NASDAQ-NMS and are traded  sporadically on a
private basis, with 71,040 shares traded in 1994,  440,410 shares traded in 1995
and [202,940]  shares traded through  October_____,  1996.  Finest does not have
available to it reliable  information  regarding the prices at which such shares
were traded,  but such prices were reported to have been most recently in excess
of $14.00 per share.

         Finest  declared and paid a $.10 per share  dividend in September  1995
after receiving approval from the Federal Reserve Bank of Boston.  Prior to that
payment,  Finest had not paid  dividends  on the Finest  Common  Stock since May
1992.  The terms of the Order,  in effect for the period of October 1992 through
August  1995,  prohibited  the  payment of  dividends  by Pelham  Bank to Finest
without  prior  approval  of the FDIC and the State of New  Hampshire's  Banking
Commissioner.

         All information in this Proxy Statement-Prospectus  regarding shares of
Finest Common Stock has been adjusted to reflect a 10-for-1  split of the Finest
Common Stock in February 1996.


                                        8

<PAGE>



      SELECTED CONSOLIDATED FINANCIAL DATA OF FIRST ESSEX AND SUBSIDIARIES

         The  following  table  sets  forth  certain  historical  and pro  forma
consolidated  financial  data of First Essex.  The  selected  data for the years
ended  December  31,  1991  through  1995 is  based  on  consolidated  financial
statements,  including  the  respective  notes  thereto,  included in the Annual
Reports  on Form  10-K  prepared  and  filed  with the SEC by First  Essex.  The
selected  data  for the six  months  ended  June  30,  1996 and 1995 is based on
unaudited financial statements.
<TABLE>
<CAPTION>
                                                            
                                            Six Months Ended             
                                                June 30,                             Years Ended December 31,
                                            -----------------        ------------------------------------------------------
                                             1996        1995        1995         1994         1993        1992         1991
                                             ----        ----        ----         ----         ----        ----         ----
                                                       (Dollars in thousands, except per share data)
<S>                                       <C>         <C>         <C>          <C>          <C>          <C>         <C>

BALANCE SHEET DATA:
Total assets                               $ 842,903   $ 841,500   $ 808,792    $ 806,872    $ 645,873    $ 506,913   $ 510,709
Loans receivable                             522,362     479,768     493,499      422,574      282,760      284,875     353,760
Investment securities (1)                    278,948     312,300     275,900      346,943      329,823      186,232     116,944
Foreclosed property                            1,513       1,995       1,756        3,038        6,360       12,125      15,847
Deposits                                     508,080     484,107     491,469      456,878      398,233      412,218     449,032
Borrowed funds                               256,695     276,264     245,569      279,948      185,001       40,000       9,417
Stockholders' equity                          62,347      57,954      60,172       54,757       50,749       44,619      43,103
RESULTS OF OPERATIONS:
Interest and dividend income               $  30,563   $  29,922   $  60,914    $  45,057    $  36,183    $  37,831   $  45,347
Interest expense                              17,975      18,045      37,081       22,707       16,654       19,240      30,675
                                           ---------   ---------   ---------    ---------    ---------    ---------   ---------
Net interest income                           12,588      11,877      23,833       22,350       19,529       18,591      14,672
Provision for loan losses                        815         329         770         --           --           --        10,952
Net gain (loss) on sale of securities           --          --           (13)        --           --            613         247
Gain on sale of mortgage loans and
  mortgage servicing rights                      930         295       1,431          260          730          234         316
Other income                                   1,217       1,153       2,290        2,301        2,465        2,252       1,897
Non-interest expense                          10,017       9,744      19,244       19,190       18,395       20,579      23,420
Income tax provision (benefit)                    19          20          75         (805)      (2,621)          13        --
                                           ---------   ---------   ---------    ---------    ---------    ---------   ---------
Net income (loss) before extraordinary
  item                                         3,884       3,232       7,452        6,526        6,950        1,098     (17,240)
Extraordinary item(2)                           --          --          --           --           --           --           800
                                           ---------   ---------   ---------    ---------    ---------    ---------   ---------
Net income (loss)                          $   3,884   $   3,232   $   7,452    $   6,526    $   6,950    $   1,098   $ (16,440)
                                           =========   =========   =========    =========    =========    =========   =========
COMMON SHARE DATA:
Net income (loss) per share                $     .63   $     .53   $    1.22    $    1.08    $    1.15    $     .18   $   (2.73)
Dividends declared                               .24         .16         .40          .28          .11          .00         .00
Book value at end of period                    10.31        9.63        9.99         9.10         8.44         7.42        7.17
AVERAGE BALANCES:
Total assets                               $ 814,896   $ 812,863   $  84,747    $ 695,110    $ 561,973    $ 491,737   $ 534,494
Total borrowed funds                         244,561     273,791     274,956      218,553      108,616        9,095      18,983
Total stockholders' equity                    61,781      56,361      58,247       52,549       46,863       43,959      52,818
SELECTED FINANCIAL RATIOS:
Return on average assets                       0.95%       0.80%       0.91%        0.94%        1.24%        0.22%     (3.08)%
Return on average equity                      12.57%      11.47%      12.79%       12.42%       14.83%        2.50%    (31.13)%
Average equity as a percentage of average
  assets                                       7.40%       6.89%       7.09%        7.56%        8.34%        8.94%       9.88%
Weighted average interest rate spread          2.69%       2.60%       2.56%        3.02%        3.29%        3.57%       2.48%
Net yield on average earning assets            3.19%       3.01%       2.99%        3.33%        3.60%        3.96%       2.90%
- ----------------
<FN>

(1)  Investment  securities include short term investments,  U.S. government and  agency obligations, mortgage  backed  securities,
     other bonds and obligations, stock in the Federal Home Loan Bank of Boston and stock in the Savings Bank Life 
     Insurance Company.
(2)  On December 31, 1991, First Essex recorded the estimated value of its shares in the Savings Bank Life Insurance Company.
</FN>
</TABLE>



                                        9

<PAGE>

          SELECTED CONSOLIDATED FINANCIAL DATA OF FINEST AND SUBSIDIARY

         The  following  table  sets  forth  certain   historical   consolidated
financial  data of Finest.  The  selected  data for each of the five years ended
December 31, 1991 through 1995 is based on  consolidated  financial  statements,
including the respective  notes  thereto,  which have been audited by Shatswell,
MacLeod & Company, P.C., independent certified public accountants,  for 1995 and
1994 and by Grant Thornton LLP,  independent  certified public accountants,  for
1993,  1992 and 1991.  The selected  data for the six months ended June 30, 1996
and 1995 is based on unaudited financial statements.

<TABLE>
<CAPTION>
                                         At or for the
                                        Six Months Ended
                                          June 30,                             At or for the Years ended December 31,
                                       -------------------        ---------------------------------------------------------------
                                       1996           1995        1995         1994          1993            1992          1991
                                       ----           ----        ----         ----          ----            ----          ----
                                                              (Dollars in thousands, except per share data)
<S>                               <C>           <C>          <C>          <C>            <C>           <C>          <C>
BALANCE SHEET DATA:
Total assets                       $   179,328   $   177,027  $   181,103  $   178,012    $   180,403    $   177,841  $   194,144
Total loans                            100,137       111,974      107,238      108,263        110,319        120,225      141,060
Allowance for loan losses                4,057         2,828        4,136        3,746          3,660          4,335        3,031
Investments (1)                         71,793        54,213       67,737       56,940         51,002         26,992       15,303
Other real estate owned                    891         2,876        1,501        7,936         15,896         26,392       28,655
Deposits                               158,187       158,272      161,669      161,364        164,022        162,433      175,036
Borrowed funds                            --            --           --           --             --             --           --
Stockholders' equity               $    18,650   $    16,850  $    17,267  $    15,281    $    14,811    $    14,378  $    16,344
RESULTS OF OPERATIONS:
Interest and dividend income       $     6,845   $     6,413  $    13,596  $    11,556    $    11,541    $    12,684  $    16,158
Interest expense                         2,812         2,593        5,624        4,554          4,846          6,107       10,199
                                   -----------   -----------  -----------  -----------    -----------    -----------  -----------
Net interest and dividend income         4,033         3,820        7,972        7,002          6,695          6,577        5,959
Provision for loan losses                  169           300        1,600          600          2,125          3,200        5,338
Net gains (losses) from sales of
  assets held for sale and
  investments (1)                         --            --            (2)            1             11             91         --
Losses on real estate operations           109           133          360          393            834          1,083        2,172
Fees and service charges                   294           236          489          495            506            867          530
Other income                               125           356          366          378            473            519          570
Merger related expenses                    413           286          371          128             --             --           --
Non-interest expense                     2,137         2,469        5,316        6,198          5,255          5,142        3,823
                                   -----------   -----------  -----------  -----------    -----------    -----------  -----------
Income (loss) before income tax
  expense (benefit)                      1,624         1,224        1,178          557           (529)        (1,371)      (4,274)
Income tax expense (benefit)                (2)          124         (172)        (453)          (723)           515       (1,112)
                                   -----------   -----------  -----------  -----------    -----------    -----------  -----------
Net income (loss)                  $     1,626   $     1,100  $     1,350  $     1,010    $       194    $    (1,886) $    (3,162)
                                   ===========   ===========  ===========  ===========    ===========    ===========  ===========
PER SHARE DATA: (2)
Net income (loss)                  $      1.10   $      0.75  $      0.93  $      0.69    $      0.13    $     (1.29) $     (2.15)
Dividends declared                        --            --    $      0.10         --             --             --    $      0.20
Book value at end of period        $     12.61   $     11.55  $     11.68  $     10.48    $     10.16    $      9.86  $     11.12
Average shares outstanding           1,478,736     1,474,520    1,458,750    1,458,530      1,458,050      1,463,180    1,470,685
AVERAGE BALANCES:
Total assets                       $   175,467   $   173,275  $   176,454  $   178,426    $   176,946    $   186,311  $   197,958
Total borrowed funds                       130          --           --           --             --             --           --
Total stockholders' equity              17,997        15,900       16,590       15,195         14,594         15,356       18,045
SELECTED FINANCIAL
RATIOS:
Return (loss) on average assets          1.85%         1.27%        0.77%        0.57%          0.11%         (1.01)%      (1.60)%
Return (loss) on average equity         18.07%        13.84%        8.14%        6.65%          1.33%        (12.28)%     (17.52)%
Average of equity as a percentage
  of average assets                     10.26%         9.18%        9.40%        8.52%          8.25%          8.24%        9.12%
Dividend payment ratio                     N/A          N/A        10.81%         N/A            N/A            N/A        (9.30)%
- ---------------
<FN>
N/A      Not applicable.

(1)      Includes investment securities, available-for-sale securities, held-to-maturity securities, federal funds sold, 
         and Federal Home Loan Bank stock where applicable.
(2)      Per share data reflects 10-for-1 stock split in February 1996.
</FN>
</TABLE>
                                       10
<PAGE>


                      FIRST ESSEX PRO FORMA FINANCIAL DATA

         The unaudited pro forma condensed consolidated balance sheets contained
herein have been  prepared to reflect the Merger  using the  purchase  method of
accounting,  assuming  the Merger  had  occurred  on January 1, 1995.  Under the
purchase  method of  accounting,  the purchase price will be allocated to assets
acquired and  liabilities  assumed based on their  estimated  fair values at the
Effective Time. Income of the newly-consolidated company will not include income
(or  loss) of  Finest  prior to the  Effective  Time.  The  unaudited  pro forma
condensed  statements  of  operations  contained  herein  present the results of
operations  of First Essex and Finest for the six months ended June 30, 1996 and
for the year ended December 31, 1995,  assuming the Merger had been effective on
January 1, 1995. See "The Merger--Accounting Treatment". The pro forma financial
statements  contained herein reflect the exchange of 56% of the shares of Finest
Common Stock for First Essex Common Stock in  connection  with the Merger at the
rate of 1.901 shares of First Essex Common Stock for each share of Finest Common
Stock and the payment of $13.18 million in cash for the balance of the shares of
Finest Common Stock.  This unaudited pro forma  financial data should be read in
conjunction with the consolidated  historical financial statements of Finest and
First Essex,  including the respective notes thereto, which are included in this
Proxy Statement-Prospectus.

         The pro  forma  financial  data  contained  herein  is for  information
purposes  only  and is not  necessarily  indicative  of the  results  of  future
operations of the consolidated entity or the actual results that would have been
achieved  had  the  Merger  been  consummated  prior  to the  period  indicated.
Moreover,  the pro forma condensed financial statements contained herein reflect
preliminary  pro forma  adjustments  made to combine  Finest  with  First  Essex
utilizing the purchase method of accounting. The actual adjustments will be made
as of the  Effective  Time and may differ from those  reflected in the pro forma
financial statements contained herein.

<TABLE>
<CAPTION>
                                                 Six Months Ended         Year Ended   
                                                   June 30, 1996       December 31, 1995  
                                                 -----------------     ----------------
                                              (Dollars in thousands, except per share data)
<S>                                               <C>                     <C>
BALANCE SHEET DATA:
Total assets                                       $1,022,888                    --        
Loans receivable                                      617,478                    --    
Investment securities                                      --                    --
Foreclosed property                                     2,404                    --     
Deposits                                              666,267                    --    
Borrowed funds                                        256,695                    --
Stockholders' equity                                   79,554                    --
RESULTS OF OPERATIONS:                                                       
Interest and dividend income                           37,503               $74,698
Interest expense                                       20,787                42,705
                                                      -------               -------
Net interest income                                    16,716                31,994
Provision for loan losses                                 984                 2,370
Non-interest income                                     2,566                 4,561
Non-interest expense                                   13,146                26,230
Income tax provision (benefit)                             49                  (33)
                                                     --------              --------
Net earnings (loss) before extraordinary item           5,103                 7,988
Extraordinary item                                         --                    --
Net income (loss)                                     $ 5,103               $ 7,988
                                                      =======               =======
COMMON SHARE DATA:                                                   
Net income (loss) per share                              $.66                 $1.03

</TABLE>

                                       11
<PAGE>

                                  RISK FACTORS

Special Note Regarding Forward Looking Statements

         This Proxy Statement-Prospectus  contains certain statements concerning
plans,  objectives,   future  events  or  performance,   assumptions  and  other
statements which are other than statements of historical fact  ("Forward-Looking
Statements").  The following important factors,  among others, may have affected
First Essex and Finest and could in the future affect the actual  results of the
combined company,  and could cause the actual results for subsequent  periods to
differ  materially  from those expressed in any  Forward-Looking  Statement made
herein: (i) the effect of changes in laws and regulations, including federal and
state banking laws and regulations, with which the combined company must comply,
including the effect of the cost of such compliance;  (ii) the effect of changes
in  accounting  policies  and  practices,  as may be adopted  by the  regulatory
agencies as well as by the Financial  Accounting  Standards Board, or of changes
in the combined  company's  organization,  compensation and benefit plans; (iii)
the  effect on the  competitive  position  of First  Essex or Finest  within its
market area resulting from increased  consolidation  within the banking industry
and  increased   competition  from  larger  regional  and  out-of-state  banking
organizations,  as well as from nonbank providers of various financial services;
(iv) the effect of  unforeseen  changes  in  interest  rates;  (v) the effect of
changes in the  business  cycle and  downturns  in the New England and  national
economies;  and (vi) other factors  discussed  herein under the captions,  "Risk
Factors",  "First  Essex  Management's  Discussion  and  Analysis  of  Financial
Conditions and Result of Operations",  and "Finest  Management's  Discussion and
Analysis of Financial Condition and Results of Operations".

General

Risks Associated with Commercial Real Estate, Commercial and Construction Loans

         Commercial  real  estate and  commercial  lending  involve  significant
additional risks compared with one-to-four family residential  mortgage lending,
and therefore typically account for a disproportionate share of delinquent loans
and real estate  owned  through  foreclosure.  Such lending  generally  involves
larger loan  balances to single  borrowers or groups of related  borrowers  than
does  residential  lending,  and  repayment  of the loan  depends in part on the
underlying  business  and  financial  condition  of the  borrower  and  is  more
susceptible   to   adverse   future   developments.   If  the  cash   flow  from
income-producing  property  is  reduced  (for  example,  because  leases are not
obtained or renewed), the borrower's ability to repay the loan may be materially
impaired.  These risks can be significantly affected by considerations of supply
and demand in the  market  for  office,  manufacturing  and retail  space and by
general economic conditions.  As a result, commercial real estate and commercial
loans are likely to be subject,  to a greater extent than  residential  property
loans, to adverse conditions in the economy generally.

         Construction  loans  are,  in  general,  subject  to the same  risks as
commercial  real  estate  loans,  but  involve  additional  risks as well.  Such
additional  risks are due to uncertainties  inherent in estimating  construction
costs,  delays  arising from labor  problems,  shortages of material,  uncertain
marketability of a completed project and other unpredictable  contingencies that
make it  relatively  difficult  to  determine  accurately  the total  loan funds
required  to  complete  a  project  or  the  value  of  the  completed  project.
Construction  loan funds are  advanced  on the  security  of the  project  under
construction,   which  is  of  uncertain   value  prior  to  the  completion  of
construction. When a construction project encounters cost overruns, marketing or
other problems, it may become necessary,  in order to sustain the project and to
preserve  collateral  values,  for the lender to advance additional funds and to
extend the maturity of its loan.  In a declining  market,  there is no assurance
that this strategy will  successfully  enable the lender to recover  outstanding
loan amounts and interest due. Moreover,  foreclosing on such properties results
in administrative expense and substantial delays in recovery of outstanding loan
amounts and provides no assurance that the lender will recover all monies due to
it, either by developing the property,  subject to regulatory limitations and to
the  attendant  risks of  development,  or by selling  the  property  to another
developer.

Economic Conditions and Real Estate Risk

         First  Essex's  lending   operations  are  concentrated   primarily  in
Massachusetts  and southern New Hampshire and Finest's  lending  operations  are
concentrated in southern New Hampshire and bordering  counties of Massachusetts.


                                      12
<PAGE>

As a result,  the financial  condition and results of operations of the combined
company  will be subject to the  effects  of changes in the  business  cycle and
downturns  in the  local,  regional  and  national  economies,  as well as other
general economic conditions, particularly the conditions in the single-family or
multi-family  residential real estate markets  prevailing in those states. In an
economic  downturn,  there  tends  to be a  run-off  in  deposits.  If  economic
conditions in those states worsen or if the market for  residential  real estate
in particular  declines,  the combined  company may not be able to originate the
volume of high quality single-family or multi-family  residential mortgage loans
or achieve  the level of deposits on which the  Forward-Looking  Statements  are
based.

         The New  Hampshire  economy and its real estate  market showed signs of
recovery in 1994 and 1995 from the  recessionary  levels of the early 1990s, and
consequently Finest's  delinquencies,  non-performing assets and loss provisions
improved from earlier periods. The Forward-Looking Statements regarding Finest's
results of  operations  assume  that the New  Hampshire  economy and real estate
market will continue the trend of improvement.  A worsening of current  economic
conditions or a significant decline in real estate values in New Hampshire could
cause actual results to vary materially from the Forward-Looking Statements.

         Similarly,  the Massachusetts economy and its real estate market showed
signs of  recovery  in 1994 and  1995  from  earlier  recessionary  levels,  and
consequently  First  Essex's  delinquencies,   non-performing  assets  and  loss
provisions  improved  from  earlier  periods.  The  Forward-Looking   Statements
regarding  First  Essex's  results of operations  assume that the  Massachusetts
economy  and real  estate  market  will  continue  the trend of  improvement.  A
worsening of current economic conditions or a significant decline in real estate
values in  Massachusetts  could cause actual results to vary materially from the
Forward-Looking Statements.

Interest Rate Risk

          Each of First Essex and Finest  realizes its income  principally  from
the  differential  between the interest  earned on loans,  investments and other
interest-earning assets and the interest paid on deposits,  borrowings and other
interest-bearing   liabilities.   Net  interest  spreads  are  affected  by  the
difference between the repricing  characteristics of interest-earning assets and
deposits and other  liabilities.  Loan  volumes and yields,  as well as those of
investments,  deposits and  borrowings,  are affected by market  interest rates.
Generally,  based  on  current  asset  liability  structure,  First  Essex  will
experience  increased interest rate spreads during sustained periods of downward
interest  rate movement and decreased  interest  rate spreads  during  sustained
periods of upward  interest rate movement.  In contrast,  Finest will experience
increased interest rate spreads during sustained periods of upward interest rate
movement  and  decreased  interest  rate  spreads  during  sustained  periods of
downward interest rate movement. To the extent that interest rates generally are
increasing during the period to which the Forward-Looking  Statements apply, the
combined  company's  actual  interest rate spread,  and thus net income,  may be
materially less than set forth in the Forward-Looking Statements.

Operational Issues

          The Forward-Looking  Statements utilize Finest's internal estimates of
growth and  results of  operations  and  generally  make no  provisions  for any
possible  negative  effects of the  Merger.  In  addition,  the  Forward-Looking
Statements  estimate  certain cost savings from the  consolidation of operations
which may not materialize or which may be delayed as a result of difficulties in
consolidating operations. To the extent that events differ from the assumptions,
actual  results  of  operations  may vary  materially  from the  Forward-Looking
Statements.

         The ability of the combined company to operate efficiently, at least in
the short term,  will be enhanced by the ability to retain  existing  management
personnel. If First Essex is not able to retain certain key management personnel
of Finest,  the  consolidation of the two companies may be more  time-consuming,
difficult and expensive, and may negatively affect the anticipated cost savings.

         The  Forward-Looking  Statements  assume that the deposit  base of both
First Essex and Finest will remain  substantially  intact pending the Merger and
will grow at  historical  rates  following  the  Merger.  To the extent that the
change in ownership of Finest or other  factors  result in either a temporary or
long-term loss of deposits,  actual  results of operations  may vary  materially
from the results anticipated by the Forward-Looking Statements.

                                       13
<PAGE>


Competition

          First  Essex and Finest  both face  significant  competition  in their
respective markets.  Increasing  consolidation  within the banking and financial
services  industry,  as well as increased  competition  from larger regional and
out-of-state  banking  organizations  and nonbank providers of various financial
services,  may  adversely  affect  the  combined  company's  ability to meet its
financial  goals.  Many of  these  large  competitors  have  significantly  more
financial  resources,  larger market share and greater name  recognition  in the
market  area  to be  served  by the  combined  company.  The  existence  of such
competitors  may make it  difficult  for the  combined  company to  achieve  the
financial goals reflected in the Forward-Looking Statements.

Laws and Regulations

         The business of First Essex and Finest are subject to federal and state
regulation. Changes in laws and regulations, including federal and state banking
laws and regulations,  with which First Essex and its subsidiaries  must comply,
and the associated  costs of compliance  with such laws and  regulations,  could
cause actual  results to vary from the  Forward-Looking  Statements.  Changes in
accounting  policies and practices,  as may be adopted by applicable  regulatory
agencies as well as by the Financial  Accounting  Standards  Board,  or in First
Essex's  organization,  compensation  and benefit  plans also could cause actual
results to vary from the Forward-Looking Statements.



                                       14

<PAGE>

                   COMPARATIVE PER SHARE FINANCIAL INFORMATION

         The following  summary sets forth certain unaudited per share financial
information  on a historical and pro forma basis for First Essex and Finest both
assuming  consummation of the Merger as of the beginning of the period presented
for  earnings per share and  dividends  declared and as of the end of the period
presented for book value per share. The pro forma data should be compared to the
historical  data.  This  information  should  be read in  conjunction  with  the
consolidated   historical  financial  statements  of  First  Essex  and  Finest,
including  the  respective  notes  thereto,  which are  contained  in this Proxy
Statement-Prospectus.  The pro forma data is presented for comparative  purposes
only  and is not  necessarily  indicative  of the  parties'  combined  financial
position  or  results of  operations,  either in the future or if the Merger had
been  consummated  during  the  period or as of the date for which the pro forma
data is presented.


<TABLE>      
<CAPTION>

First Essex                                                      December 31, 1995
                       -----------------------------------------------------------------------------------------------------
                           First Essex Average         Exchange                           Dividends
                              Closing Price              Ratio            EPS(1)         Declared(2)        Book Value(3)
                       -----------------------------------------------------------------------------------------------------
<S>                            <C>                     <C>              <C>                <C>                <C>
Historical                                                               $1.22              $.40               $9.99
Pro Forma                       $12.00                  1.761             1.05               .32                9.99
                                 11.50                  1.761             1.05               .32                9.99
                                 11.00                  1.841             1.04               .31                9.91
                                 10.50                  1.929             1.03               .31                9.81
                                 10.00                  2.025             1.02               .31                9.71
                                  9.50                  2.132             1.01               .30                9.61
                                  9.00                  2.132             1.01               .30                9.61
                                        
<CAPTION>
                       PRO FORMA PER SHARE AMOUNTS GIVING EFFECT TO CASH RECEIVED IN MERGER

Finest                                                           December 31, 1995
                       -----------------------------------------------------------------------------------------------------
                           First Essex Average         Exchange                           Dividends
                              Closing Price              Ratio            EPS(4)         Declared(4)        Book Value(4)
                       -----------------------------------------------------------------------------------------------------
<S>                            <C>                     <C>               <C>                <C>               <C>
Historical                                                                $0.93              $.10              $12.61
Pro Forma                       $12.00                  1.761               .90               .10               11.52
                                 11.50                  1.761               .90               .10               11.52
                                 11.00                  1.841               .86               .09               11.03
                                 10.50                  1.929               .82               .09               10.54
                                 10.00                  2.025               .79               .08               10.05
                                  9.50                  2.132               .75               .08                9.56
                                  9.00                  2.132               .75               .08                9.56
                                        
<CAPTION>
                   PRO FORMA PER SHARE AMOUNTS WITHOUT GIVING EFFECT TO CASH RECEIVED IN MERGER

Finest                                                           December 31, 1995
                       -----------------------------------------------------------------------------------------------------
                           First Essex Average         Exchange                           Dividends
                              Closing Price              Ratio            EPS(5)         Declared(5)        Book Value(5)
                       -----------------------------------------------------------------------------------------------------
<S>                            <C>                     <C>               <C>                <C>               <C>
Historical                                                                $0.93              $.10              $12.61
Pro Forma                       $12.00                  1.761               .52               .06                6.62
                                 11.50                  1.761               .52               .06                6.62
                                 11.00                  1.841               .49               .05                6.33
                                 10.50                  1.929               .47               .05                6.05
                                 10.00                  2.025               .45               .05                5.76
                                  9.50                  2.132               .43               .05                5.48
                                  9.00                  2.132               .43               .05                5.48
                                       

                                       15

<PAGE>

<CAPTION>

First Essex                                                        June 30, 1996
                       -----------------------------------------------------------------------------------------------------
                           First Essex Average         Exchange                           Dividends
                              Closing Price              Ratio            EPS(1)         Declared(2)        Book Value(3)
                       -----------------------------------------------------------------------------------------------------
<S>                            <C>                     <C>              <C>               <C>               <C>
Historical                                                               $.63              $.24              $10.31
Pro Forma                       $12.00                  1.761             .67               .19               10.39
                                 11.50                  1.761             .67               .19               10.39
                                 11.00                  1.841             .66               .19               10.30
                                 10.50                  1.929             .65               .19               10.20
                                 10.00                  2.025             .65               .18               10.10
                                  9.50                  2.132             .64               .18                9.99
                                  9.00                  2.132             .64               .18                9.99
                                          
<CAPTION>
                       PRO FORMA PER SHARE AMOUNTS GIVING EFFECT TO CASH RECEIVED IN MERGER

Finest                                                             June 30, 1996
                       -----------------------------------------------------------------------------------------------------
                           First Essex Average         Exchange                           Dividends
                              Closing Price              Ratio            EPS(4)         Declared(4)        Book Value(4)
                       ---------------------------  ---------------  ---------------- ------------------ -------------------
<S>                            <C>                     <C>              <C>                <C>              <C>
Historical                                                               $1.10              $.00              $12.61
Pro Forma                       $12.00                  1.761             1.08               .00               12.44
                                 11.50                  1.761             1.08               .00               12.44
                                 11.00                  1.841             1.04               .00               11.91
                                 10.50                  1.929              .99               .00               11.38
                                 10.00                  2.025              .95               .00               10.85
                                  9.50                  2.132              .90               .00               10.32
                                  9.00                  2.132              .90               .00               10.32
                                            
<CAPTION>
                   PRO FORMA PER SHARE AMOUNTS WITHOUT GIVING EFFECT TO CASH RECEIVED IN MERGER

Finest                                                             June 30, 1996
                       -----------------------------------------------------------------------------------------------------
                           First Essex Average         Exchange                           Dividends
                              Closing Price              Ratio            EPS(5)         Declared(5)        Book Value(5)
                       -----------------------------------------------------------------------------------------------------
<S>                            <C>                     <C>               <C>                <C>               <C>
Historical                                                                $1.10              $.00              $12.61
Pro Forma                                      $12.00    1.761              .61               .00                7.05
                                                11.50    1.761              .61               .00                7.05
                                                11.00    1.841              .59               .00                6.75
                                                10.50    1.929              .56               .00                6.45
                                                10.00    2.025              .54               .00                6.14
                                                 9.50    2.132              .51               .00                5.84
                                                 9.00    2.132              .51               .00                5.84

<FN>

         (1)      Earnings  per  share on a pro forma  basis  for  First  Essex,
                  assuming the  consummation  of the Merger at the  beginning of
                  the above disclosed period,  takes into account:  the combined
                  net  income  of  First  Essex  and  Finest;   amortization  of
                  discounts on loans and investments  ranging from five to eight
                  years;  and  the  expenses  related  to  the  amortization  of
                  goodwill  over  fifteen  (15)  years;  as if  such  event  had
                  occurred at January 1, 1995.

         (2)      Cash  dividends  declared on a pro forma basis for First Essex
                  assuming  consummation  of  the  Merger  were  assumed  to  be
                  unchanged in the aggregate.

         (3)      Book value per share on a pro forma  combined  basis for First
                  Essex,  assuming  consummation of the Merger at the end of the
                  above disclosed  period,  takes into account:  the issuance of
                  shares of First Essex  Common  Stock as a result of the Merger
                                  


                                        16

<PAGE>


                  based upon the Exchange Ratio applied to the 1,478,750 shares
                  of outstanding Finest Common Stock; the payment of $13,175,800
                  in cash to the former  stockholders of Finest;  recognition of
                  expenses associated with the Merger amounting to approximately
                  $2.1   million;   amortization   of  discounts  on  loans  and
                  investments   ranging  from  five  to  eight  years;  and  the
                  recognition  of  goodwill,  which  will  be  amortized  over a
                  fifteen year period.

         (4)      The  equivalent  Finest  pro  forma  per  share  amounts,  for
                  illustrative  purposes only,  were determined by adjusting the
                  Finest  Common  Stock  equivalents  by an exchange  ratio that
                  reflects the Finest per share consideration  received in First
                  Essex Common Stock  excluding any cash received in the Merger,
                  divided by the per share  value of First  Essex  Common  Stock
                  received.

         (5)      The  equivalent  Finest  pro  forma  per  share  amounts,  for
                  illustrative  purposes only,  were determined by adjusting the
                  Finest  Common Stock  equivalents  by the exchange  ratio that
                  reflects the total Finest per share  consideration  divided by
                  the per share value of First Essex Common  Stock  received and
                  assumes  that the cash to be received for each share of Finest
                  Common  Stock is  converted  to shares of First  Essex  Common
                  Stock at the assumed Average Closing Price.


</FN>
</TABLE>


                                        17

<PAGE>

                                  THE MEETINGS

Matters To Be Discussed at the Meetings

         General.  This Proxy  Statement-Prospectus  is being furnished by First
Essex to holders of shares of First Essex  Common Stock and by Finest to holders
of shares of Finest Common Stock in connection with the  solicitation of proxies
from  such  stockholders  for use at the  First  Essex  Meeting  and the  Finest
Meeting, respectively.

         First  Essex.  At  the  First  Essex  Meeting  or any  adjournments  or
postponements  thereof,  holders of shares of First Essex  Common  Stock will be
asked to approve  and adopt the Merger  Agreement  and the  consummation  of the
transactions contemplated thereby,  including the Merger, and such other matters
as may properly be brought before the meeting.

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

         Finest.  At the Finest  Meeting or any  adjournments  or  postponements
thereof,  holders of shares of Finest  Common Stock will be asked to approve and
adopt the Merger Agreement and the consummation of the transactions contemplated
thereby, including the Merger.

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

Record Dates; Stock Entitled to Vote; Quorum

         First  Essex.  The First  Essex  Record Date for the  determination  of
shares of those  holders of First Essex Common Stock  entitled to notice of, and
to vote at, the First Essex Meeting is October 31, 1996.  Only holders of record
of shares of First  Essex  Common  Stock at the close of  business  on the First
Essex  Record  Date will be entitled to notice of and to vote at the First Essex
Meeting or any  adjournments  or  postponements  thereof.  As of the First Essex
Record  Date,  there  were  [6,058,935]  shares  of  First  Essex  Common  Stock
outstanding and entitled to vote.

         The presence in person or by proxy of shares representing a majority of
votes  ([3,029,468]  votes) entitled to be cast by holders of First Essex Common
Stock issued and  outstanding  and entitled to vote as of the First Essex Record
Date is required to constitute a quorum for the  transaction  of business at any
meeting of  stockholders.  Abstentions and broker  non-votes are included in the
determination  of the number of shares of First Essex Common  Stock  present and
voting.  "Broker  non-votes"  are proxies  with respect to shares held in record
name by brokers or nominees, as to which (i) instructions have not been received
from the  beneficial  owners or  persons  entitled  to vote,  (ii) the broker or
nominee  does not have  discretionary  voting  power under  applicable  national
securities  exchange  rules or the  instrument  under  which it  serves  in such
capacity,  and  (iii) the  record  holder  has  indicated  on the proxy  card or
otherwise  notified  First  Essex that it does not have  authority  to vote such
shares on that matter.

         Finest.  The  Board of  Directors  of  Finest  has  fixed  the close of
business  on October  31, 1996 as the Finest  Record  Date.  Only the holders of
record of shares of Finest  Common  Stock at the close of business on the Finest
Record Date will be entitled to notice of and to vote at the Finest  Meeting and
any  adjournments  or  postponements   thereof.   At  the  Finest  Record  Date,
[1,478,750] shares of Finest Common Stock were outstanding and entitled to vote.
The  presence  in person or by proxy of the  holders of a majority of the issued
and  outstanding  shares of Finest Common Stock  entitled to vote is required to
constitute  a quorum at the Finest  Meeting.  Shares of Finest  Common Stock for
which proxies or ballots have been received but with respect to which holders of
shares have  abstained  with  respect to the approval and adoption of the Merger
Agreement (whether as a broker non-vote or otherwise) will be counted as present
for  purposes  of  determining  the  presence  or  absence  of a quorum  for the
transaction of business.

                                       18
<PAGE>

Solicitation of Proxies

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

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

         Any proxy  given  pursuant to this  solicitation  may be revoked by the
person  giving it at any time before it is voted.  Proxies may be revoked by (i)
filing with the Secretary of First Essex,  at or before the First Essex Meeting,
a written notice of revocation  bearing a date later than the date of the proxy,
(ii)  duly  executing  a  subsequent  proxy  relating  to the  same  shares  and
delivering  it to the  Secretary  of First  Essex at or before  the First  Essex
Meeting  or (iii)  attending  the  First  Essex  Meeting  and  voting  in person
(although  attendance  at the  First  Essex  Meeting  will not in and of  itself
constitute revocation of a proxy). Any written notice revoking a proxy should be
sent to William F. Burke,  Secretary  of First Essex,  71 Main Street,  Andover,
Massachusetts 01810.

         Proxies are being  solicited by and on behalf of the First Essex Board.
In addition to solicitation  by use of the mails,  First Essex has retained D.F.
King to  solicit  proxies  at an  anticipated  cost of  $3,500,  plus  $3.00 per
telephone  call and  reimbursement  for  out-of-pocket  expenses.  D.F. King may
solicit   proxies  in  person,   by  telephone,   telegram  or  other  means  of
communications.  Further,  proxies may be solicited by  directors,  officers and
employees of First Essex in person or by  telephone,  telegram or other means of
communication.  Such directors,  officers and employees will not be additionally
compensated, but may be reimbursed for out-of-pocket expenses in connection with
such  solicitation.  Arrangements  will be made with  custodians,  nominees  and
fiduciaries for forwarding of proxy solicitation  materials to beneficial owners
of First Essex Common Stock held of record by such persons,  and First Essex may
reimburse such  custodians,  nominees and  fiduciaries  for reasonable  expenses
incurred in connection therewith.

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

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

         A holder of record of Finest  Common Stock may revoke a proxy by filing
an instrument of revocation with Ralph S. Boutwell,  Secretary of Finest,  Route
38, Bridge Street,  Pelham Plaza,  Pelham, New Hampshire 03076. Such stockholder
may also revoke a proxy by filing a duly executed proxy bearing a later date, or
by appearing at the Finest  Meeting in person and notifying the Secretary at the
Finest Meeting.  Any stockholder of record attending the Finest Meeting may vote
in  person  whether  or not a proxy  has  been  previously  given,  but the mere
presence  (without  notifying  the  Secretary)  of a  stockholder  at the Finest
Meeting will not constitute revocation of a previously given proxy.

                                       19
<PAGE>


Required Votes

         First  Essex.   The  affirmative  vote  of  a  majority  of  the  votes
([3,029,468]  votes) of holders of the outstanding  shares of First Essex Common
Stock is required  for  approval of the Merger  Agreement  and the  transactions
contemplated thereby. Abstentions and broker non-votes will have the same effect
as votes against the Merger Agreement.  Stockholders of First Essex are entitled
to one vote at the First  Essex  Meeting  for each share of First  Essex  Common
Stock held of record at the close of business on the First Essex Record Date. At
the close of business  on the First Essex  Record  Date,  [6,058,935]  shares of
First  Essex  Common  Stock were  outstanding  and  entitled  to vote,  of which
approximately [370,140] shares, or approximately [6.11]%, were held by directors
and executive officers of First Essex.

         Finest.  Under applicable New Hampshire law, the vote of the holders of
at least a majority of the outstanding shares of Finest Common Stock entitled to
vote, or 739,376 shares,  is required to approve and adopt the Merger  Agreement
and the transactions  contemplated thereby.  Stockholders of Finest are entitled
to one vote at the Finest  Meeting for each share of Finest Common Stock held of
record at the close of  business  on the  Finest  Record  Date.  Given  that New
Hampshire law requires the vote of the holders of a majority of the  outstanding
shares of Finest Common Stock entitled to vote in order to approve and adopt the
Merger Agreement,  abstentions and broker non-votes will have the same effect as
a negative vote.

         At the close of business on the Finest Record Date, 1,478,750 shares of
Finest Common Stock were outstanding and entitled to vote. The Finest and Pelham
Bank directors and executive  officers and their  respective  affiliates,  and a
certain  principal  stockholder of Finest,  who own a total of 410,890 shares of
Finest Common Stock,  representing  approximately  27.8% of the shares of Finest
Common Stock issued and outstanding on the Finest Record Date, have entered into
the Stockholders  Agreement,  pursuant to which such stockholders have agreed to
certain  restrictions  on  their  respective  shares  of  Finest  Common  Stock.
Specifically, such stockholders have agreed, with respect to all presently owned
or  after-acquired  stock,  (a) to vote such  stock in favor of the  Merger  and
against any other acquisition transaction with a party other than First Essex or
its affiliates,  and (b) generally not to sell,  assign,  transfer,  encumber or
otherwise  dispose of such stock.  The  Stockholders  Agreement  shall remain in
effect until the earlier of the consummation of the Merger or the termination of
the Merger  Agreement in  accordance  with its terms.  Assuming  that all of the
shares subject to the  Stockholders  Agreement are in fact voted in favor of the
Merger Agreement, the vote of holders of approximately 328,486 additional shares
of Finest Common Stock, representing approximately 22.2% of the shares of Finest
Common Stock issued and  outstanding on the Finest Record Date, will be required
to approve  and adopt the Merger  Agreement  and the  transactions  contemplated
thereby.

Solicitation Expenses

         First  Essex  and  Finest  shall  pay  their  respective   expenses  in
connection with the solicitation of proxies.

Ownership of Finest Securities

         The following table sets forth certain information regarding beneficial
ownership of Finest  Common  Stock as of  September 1, 1996,  and as adjusted to
reflect the amount of First Essex  Common Stock to be  beneficially  owned after
the Merger,  by (i) each person known by Finest to own beneficially more than 5%
of Finest Common Stock, (ii) each director and executive officer of Finest,  and
(iii) all directors and executive  officers of Finest as a group.  The number of
shares  beneficially  owned by such persons is determined  according to rules of
the Commission,  and the information is not necessarily indicative of beneficial
ownership for any other purpose. Under such rules, beneficial ownership includes
any shares as to which the  individual or entity has sole or shared voting power
or investment  power. As a consequence,  several persons may be deemed to be the
"beneficial  owners" of the same shares.  Except as noted below, each holder has
sole voting and  investment  power with respect to shares of Finest Common Stock
listed as owned by such person or entity.

                                       20
<PAGE>

<TABLE>
<CAPTION>
                                                                 Number of
                                                              Shares of First     Percentage of
                                Number of    Percentage of      Essex Common    Shares of First
                                Shares of     Outstanding    Stock Beneficially      Essex
                                  Finest         Finest       Owned (Adjusted        Common
                                  Common         Common        to Reflect the       Stock As
Name                              Stock          Stock           Merger)(1)       Adjusted (1)
- ----                             -------        -------          ----------       ------------
<S>                            <C>               <C>              <C>              <C>

Gerauld Hopkins                  194,000           13.1%             206,524          2.7%
David Maltz                       50,280            3.4               53,526           *
Leo Kahn                          40,350            2.7               42,954           *
George W. Harris                  33,700            2.3               35,875           *
Willis S. Low                     27,700            1.9               29,488           *
Brian W. Thompson (2)             20,000            1.3              105,695          1.4 
Robert Bendetson (3)              18,850            1.3               20,066           *
Ralph S. Boutwell                 18,800            1.3               20,013           *
Irving J. Goss (4)                10,000             *                39,160           *
Thomas J. King                       250             *                   266           *
Marilyn R. Campbell                  100             *                   106           *
All Directors and Executive      220,030           14.8%             347,149          4.5%
  Officers as a group (10                                                    
  persons) (2)(3)(4)
- ---------
<FN>
*Less than 1%

(1)      Assumes the pro rata issuance of 1,574,556 shares of First Essex Common Stock in the Merger, based upon a 56% stock 
         conversion number and an Average Closing Price of $10.65.
(2)      Includes 10,000 shares of Finest Common Stock issuable pursuant to options held by Mr. Thompson which may be exercised
         within 60 days of September 1, 1996.  Under the terms of Mr. Thompson's option agreement, the remaining 40,000 shares of 
         Finest Common Stock under the option will become fully exercisable upon the Effective Time.  For purposes of this table, it
         is assumed that these options will not be exercised prior to the Effective Time.
(3)      Includes 18,750 shares of Finest Common Stock held by Mr. Bendetson as Trustee for Boston Furniture Company Profit 
         Sharing Plan.  Mr. Bendetson has sole voting and investment power with respect to such shares.
(4)      Under the terms of Mr. Goss's option agreement, 15,000 shares of Finest Common Stock under option will become fully 
         exercisable upon the Effective Time.  For purposes of this table, it is assumed that these options will not be exercised
         prior to the Effective Time.
</FN>
</TABLE>

Appraisal Rights and Dissenting Stockholders

         Stockholders  of Finest who do not vote to approve and adopt the Merger
Agreement and who comply with the requirements of NHRSA  ss.293-A:13.01  through
ss.293-A:13.31,  a copy of which is attached to this Proxy  Statement-Prospectus
as  Appendix  D  (the  "Dissenters'  Rights  Statute"),   will  be  entitled  to
dissenters' rights.

         If the Merger is consummated, a stockholder of Finest who does not vote
in favor of the approval and adoption of the Merger  Agreement,  and who follows
the statutory provisions of the Dissenters' Rights Statute summarized herein may
require  First Essex to pay the fair value of his or her shares of Finest Common
Stock, determined as provided in the Dissenters' Rights Statute.

         A  stockholder  of Finest who desires to pursue his or her  dissenters'
rights  must  deliver  to  Finest,  before  the taking of the vote on the Merger
Agreement, a written notice of intent to demand payment for his or her shares if
the proposed  action is  effectuated.  Notice of an intention to demand  payment
should be addressed to Ralph S. Boutwell,  Secretary,  Finest  Financial  Corp.,
Route 38,  Bridge  Street,  Pelham  Plaza,  Pelham,  New  Hampshire  03076.  The
stockholder  must then not vote in favor of the  approval  and  adoption  of the
Merger  Agreement.  A vote  against  the  approval  and  adoption  of the Merger
Agreement, whether by proxy or in person at the Finest Meeting, is not required
to perfect a  stockholder's  dissenters  rights,  nor will a negative  vote  be
considered a demand for payment in and of itself  without the prior  delivery of
the demand.

                                       21
<PAGE>


         If the Merger Agreement is approved and adopted by the required vote at
the  Finest  Meeting,  and all  conditions  to  consummation  of the  Merger are
satisfied or waived,  First Essex will, within 10 days after the Effective Time,
deliver a written  dissenters'  notice to all stockholders who complied with the
statutory  requirements,  which notice shall (i) state where the payment  demand
shall be sent and where or when  certificates for  certificated  shares (if any)
shall be deposited;  (ii) inform holders of uncertificated shares to what extent
transfer of the shares will be restricted  after the payment demand is received;
(iii) supply a form for  demanding  payment that  includes the date of the first
announcement  to news  media  or to  stockholders  of the  terms  of the  Merger
Agreement  and requires that the person  asserting  dissenters'  rights  certify
whether or not  beneficial  ownership  of such shares was  acquired  before that
date;  (iv) set a date by which  First Essex must  receive  the payment  demand,
which  date  shall not be fewer than 30 nor more than 60 days after the date the
notice  is  delivered;  and  (v) be  accompanied  by a copy  of the  appropriate
statutory provision.

         Within the time period set forth in First Essex's  written  dissenters'
notice,  the  dissenting  stockholder  must  demand  payment,   certify  whether
beneficial  ownership  of the  shares  was  acquired  before  the date set forth
pursuant  to  clause  (iii)  above,  and  deposit  his  or her  certificates  in
accordance with the terms of the notice.  With respect to the shares acquired by
the stockholder  prior to the clause (iii) date, First Essex shall then pay each
dissenter who has complied with the  provisions set forth above the amount First
Essex estimates to be the fair value of the shares plus accrued  interest.  This
payment shall be accompanied by certain required financial  information relating
to Finest,  a statement  of its  estimate  of the fair value of the  shares,  an
explanation of how the interest was  calculated,  a statement of the dissenter's
right to demand payment in a different amount if the stockholder is dissatisfied
with the payment  tendered by First Essex and a copy of the  relevant  statutory
provision.  With  respect to shares  acquired on or after the clause (iii) date,
First Essex may withhold  payment and merely send to the  dissenter its offer of
payment, together with a statement of its estimate of fair value, an explanation
of how the interest was calculated and a statement of the  dissenter's  right to
demand payment in a different amount.

         If the stockholder is  dissatisfied  with the payment or offer tendered
by First  Essex,  he or she may notify  First Essex in writing of his or her own
estimate of the fair value of the shares,  and the amount of interest  due,  and
demand  payment in that amount less any payment  received  through the procedure
set forth above.  This notice must be delivered within 30 days after First Essex
makes or offers payment for the stockholder's shares as provided above.

         If the parties have not agreed to a payment which is acceptable to both
of them,  First Essex will commence a proceeding  within 60 days after receiving
the dissatisfied  stockholder's  payment demand, by a petition in Superior Court
in New Hampshire to determine the fair value of the shares and accrued interest,
making all dissenters  whose demands remain unsettled at the time parties to the
proceeding,  whereupon  the  court  will  determine  the  appropriate  amount of
payment.  The cost and expenses of any court  proceeding  to determine  the fair
value of the shares of Finest  Common Stock will be  determined by the court and
will be assessed against First Essex or the stockholders as deemed appropriate.

                                       22

<PAGE>

                                   THE MERGER

General

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

         The Merger  Agreement  provides that,  subject to the  satisfaction  or
waiver (where permissible) of certain conditions, which are described more fully
herein  and  therein,  Finest  will be  merged  with and into  First  Essex.  In
connection with the Merger,  each outstanding  share of Finest Common Stock will
be converted  into and become  exchangeable  for (i) a number of shares of First
Essex  Common  Stock equal to the Exchange  Ratio,  or (ii) $20.25 in cash.

Background of the Merger

         During the period 1991 through the latter half of 1994,  the  attention
of the  Finest  Board and  Finest's  management  had been  principally  directed
towards the resolution of Finest's problem assets which had increased during the
downturn in the New Hampshire real estate market, as well as towards  addressing
various  supervisory and managerial  concerns as required pursuant to the Order.
During 1994, the Finest Board recognized that progress had been made in reducing
problem assets and increasing profitability,  but it still had concerns relative
to Pelham  Bank's  competitive  position and the fact that Pelham Bank was still
operating  under the Order.  In view of these  concerns,  Finest  entered into a
merger   agreement   with   Andover   Bancorp  Inc.   ("Andover")   of  Andover,
Massachusetts,  which  provided for the  acquisition  of Finest by Andover for a
price of  approximately  $14.40 per share of Finest Common Stock.  In June 1995,
the  shareholders  of Finest  rejected the merger  agreement  with  Andover.  In
September 1995, with the election of directors, including several new directors,
the Finest Board decided to hire a new chief  executive  officer and a new chief
financial  officer.  The new management team was hired during the fourth quarter
of 1995 and was given four major  directives from the Finest Board:  (i) to have
the MOU  terminated at the next  examination  date through  compliance  with the
MOU's  requirements;  (ii) to  improve  asset  quality  to a point  where it was
comparable to peer banks;  (iii) to restore the core earnings of Pelham Bank and
(iv) to  formulate  a plan that would  allow the Finest  Board to  consider  its
long-term  strategic  options of remaining  independent  or being  acquired by a
larger institution.

         During a period  commencing  in early  1996,  Finest  began to  receive
unsolicited inquiries relative to the potential sale of Finest. The Finest Board
formed a merger and acquisition committee, which in turn hired Keefe Bruyette to
serve as an advisor to review and analyze these  inquiries.  In addition,  Keefe
Bruyette  was asked to  contact  any  parties  that might  have an  interest  in
acquiring or merging with Finest.  Towards the end of the first quarter of 1996,
the Finest Board began to more actively consider the possibility of a merger due
to several factors: (i) significant progress had been made on both asset quality
and earnings such that Finest was in a position where exploring alternatives was
appropriate;  (ii) a regulatory  examination was expected in the second quarter,
and while the results  would not be known for several  months,  management  felt
that significant  improvement had been made towards the objective of terminating
the MOU; and (iii) the  preliminary  draft of the  strategic  plan had indicated
that, while the alternative of staying independent was viable, such option would
require  significant  investment  spending  over the next two years  which could
negatively impact earnings in the near term. In addition,  increased competition
with respect to both loans and deposits  could  hamper  management's  ability to
achieve an acceptable rate of return on Pelham Bank's investments.

         Keefe Bruyette,  on behalf of Finest,  contacted several  institutions,
including First Essex, at this time to ascertain,  on a preliminary  basis,  the
extent to which any of these  institutions  would be  interested in acquiring or
merging with Finest.

         As part of First Essex's ongoing review and  consideration of strategic
alternatives,  the Board of  Directors  regularly  reviews the  operational  and
structural  options  available  to First  Essex to  expand  and  strengthen  its
community  banking franchise and enhance  long-term  stockholder  value. In this
regard, the Board of Directors considers from time to time possible acquisitions
of, and/or mergers with, other banking and thrift institutions.

         In response to the preliminary  inquiry from Keefe Bruyette referred to
above,  the First Essex Board  authorized  management to submit an indication of
interest  to  Finest,  in which  First  Essex  outlined  the  general  terms and

                                       23
<PAGE>

conditions  on which it would be willing to discuss  further the  prospects  for
acquiring  Finest.  Following the First Essex  submission of this  indication of
interest on March 13, 1996, First Essex,  along with one other institution among
those who had also  submitted  indications  of  interest  to Finest by March 15,
1996,  was invited by Finest to undertake a due  diligence  review of Finest and
Pelham Bank.

         On April 4, 1996,  after  considering  a report from  management  and a
presentation on the financial  aspects of the proposed  acquisition of Finest by
First Essex's financial adviser,  Oppenheimer,  the First Essex Board authorized
and directed  management  to submit a revised  indication of interest to Finest,
which was intended to take into account  various matters raised in the course of
First Essex's due diligence examination of Finest and Pelham Bank. Following the
First Essex submission of a revised indication of interest to Finest on April 5,
1996,  the parties were unable to reach an  agreement  on the general  terms and
conditions on which an  acquisition  of Finest could be  completed,  and further
negotiations  were  suspended  at that time.  During the period in which  merger
discussions were suspended,  Finest and Andover Bancorp came to agreement on the
final  termination  of their  proposed  merger in 1995. In June 1996, the Finest
Board asked Keefe Bruyette to inform those parties that had previously expressed
an interest  in  acquiring  Finest as well as other  parties who may have had an
interest,  that the Board would consider renewed indications of interest at this
time. Three potential acquirers,  including First Essex,  expressed  preliminary
interest in acquiring Finest and met with Finest's  management before submitting
formal  indications of interest on July 16, 1996. The other  institutions  which
had  previously  contacted  Finest  or had been  contacted  on  Finest's  behalf
indicated  either  that they no longer  wished to  consider a  transaction  with
Finest  or  that  they  were  unable  to do so in the  near  term  due to  other
commitments.

         On July 18, 1996,  the merger and  acquisition  committee of the Finest
Board met with its  counsel  and Keefe  Bruyette  to review the  expressions  of
interest  submitted by the three prospective  acquirers,  including First Essex.
The First Essex  proposal  provided that the  consideration  to be paid by First
Essex to Finest's  stockholders  would be in the form of 50% cash and 50% shares
of First Essex Common Stock. The other proposals  provided for payment solely in
stock.  Keefe  Bruyette  reviewed each of the  expressions of interest in detail
with the committee,  including the advantages,  disadvantages  and risks of each
proposal.  Keefe Bruyette's  detailed  financial analysis of the three potential
bidders included a review of their financial performance and market performance,
potential earnings per share and book value per share,  dilution involved in the
proposals  and other recent  comparable  transactions.  In reviewing  all of the
relevant factors  associated with each of the alternative  proposals,  including
structure,  risk to  stockholders  and probable  consequences to the communities
served by Pelham Bank and its  employees,  the  committee  unanimously  voted to
recommend the First Essex proposal to the full Finest Board.

         On July 19, 1996,  the Finest Board met with Keefe Bruyette and counsel
to review the  recommendation  of the merger and  acquisition  committee.  Keefe
Bruyette  presented  the Finest Board with  detailed  financial  and  evaluation
analysis of the First Essex proposal,  as well as the other proposals  received.
Keefe  Bruyette  also  presented  its  detailed  analysis  of  Finest  remaining
independent  compared to the proposals received,  the financial  performance and
market performance of each of the potential acquirers and the potential earnings
per share,  book value per share and dilution  involved in each proposal.  Keefe
Bruyette also looked at recent comparable transactions and the financial history
and  prospects  of First  Essex.  Edwards & Angell,  legal  counsel  to  Finest,
reviewed the terms  contained in a proposed  form of definitive  agreement  with
First  Essex,  which had been  prepared by First  Essex's  counsel,  including a
termination  fee required as a condition  for First Essex  entering  into such a
definitive  agreement  with Finest.  At this time,  the Finest Board  authorized
management,  with the  assistance  of  Edwards & Angell and Keefe  Bruyette,  to
negotiate a definitive agreement with First Essex.

         Following negotiations between the parties and their counsel, the First
Essex Board met on July 29, 1996 to consider the proposed  acquisition of Finest
in  accordance  with the terms of the proposed  Merger  Agreement as it had been
then negotiated to date. At this meeting,  management and counsel  described the
intended tax treatment of the  transaction  (i.e.,  that it should  constitute a
tax-free  reorganization  to First Essex), as well as certain factors that could
affect such tax treatment. The First Essex Board directed management to continue
its  negotiation of the proposed merger with Finest and to provide in the Merger
Agreement  that the number of shares of First Essex  Common  Stock that would be
issued  in the  Merger  could be  adjusted,  within  an  appropriate  range,  if
necessary to preserve the tax-free nature of the transaction for First Essex. In
addition, the First Essex Board directed that if the Merger Agreement were to be

                                       24
<PAGE>

signed  by the  parties,  it  must be  conditioned  upon  all of the  directors,
executive  officers and a certain  principal  stockholder of Finest  agreeing to
vote  their   shares  in  favor  of  the  Merger  at  the  meeting  of  Finest's
stockholders.

         At a meeting on July 30, 1996, the Finest Board reviewed the negotiated
terms of the proposed Merger Agreement. Management and Edwards & Angell reviewed
with the Finest  Board the course of the  negotiations  with First Essex and its
counsel.  The Finest Board discussed the  stockholder  and regulatory  approvals
that would be required to consummate the Merger. At this meeting, Keefe Bruyette
reviewed for the Finest Board its financial and valuation  analysis of the First
Essex proposal. In addition,  Keefe Bruyette delivered to the Board of Directors
its oral opinion to the effect that, as of such date, the Merger  Consideration,
as  provided  for in the  proposed  Merger  Agreement,  would  be  fair,  from a
financial  point  of view,  to  Finest's  stockholders.  Management  of  Finest,
representatives  of  Edwards  &  Angell  and  Keefe  Bruyette  reviewed  various
provisions of the proposed Merger Agreement,  including the requirement that all
of the  directors,  executive  officers and a certain  principal  stockholder of
Finest  agree to vote their  shares in favor of the  Merger,  and  responded  to
questions from  directors.  At the conclusion of this meeting,  the Finest Board
unanimously  approved entering into the Merger Agreement with First Essex on the
condition  that a  favorable  resolution  be  reached  with  respect to the tax
treatment  of the  transaction.  On July  31,  1996,  the  Finest  Board  met by
telephone. Management and Edwards & Angell updated the Finest Board with respect
to the tax issue and the Board  instructed  management  to  execute  the  Merger
Agreement.

         Following further discussions among the parties and their advisors, the
First Essex Board reconvened after the close of business on Friday, August 2, at
which time management and counsel  confirmed that provision had been made in the
Merger Agreement that First Essex would pay up to 62% of the consideration to be
paid to Finest's  stockholders  in shares of First Essex Common  Stock,  if such
increase would be necessary to preserve the tax-free treatment of the Merger for
First  Essex.  In  addition,  management  confirmed  that all of the  directors,
executive  officers and a certain principal  stockholder of Finest had agreed to
vote  their   shares  in  favor  of  the  Merger  at  the  meeting  of  Finest's
stockholders.  The First  Essex  Board  also  received  a written  opinion  from
Oppenheimer  that  the  consideration  to be paid by  First  Essex  to  Finest's
stockholders was fair, from a financial point of view, to First Essex. The First
Essex Board voted at this time to authorize and direct  management to enter into
the Merger  Agreement  with Finest and Pelham Bank and the related  Stockholders
Agreement  with  the  directors,   executive   officers  and  certain  principal
stockholder  of Finest.  In  addition,  acting in its  capacity  as the Board of
Directors of First Essex Bank, the First Essex Board approved the form of merger
agreement to be entered into between First Essex Bank and Pelham Bank (the "Bank
Merger  Agreement")  and  directed  management  to execute  and deliver the Bank
Merger  Agreement.  Prior to the  commencement of business on Monday,  August 5,
1996,  the  parties  formally  executed  and  delivered  the  Merger  Agreement,
Stockholders Agreement and Bank Merger Agreement.

Recommendation of the Finest Board and Reasons for the Merger

         The Board of  Directors of Finest  believes  that the Merger is fair to
and in the best interests of Finest and its stockholders. The Board of Directors
of Finest  recommends  that the Finest  stockholders  vote for the  approval and
adoption of the Merger Agreement and the transactions contemplated thereby.

         In reaching its determination  that the Merger is in the best interests
of the  Finest  stockholders,  and  recommending  that the  Finest  stockholders
approve the Merger, the Finest Board consulted with Finest  management,  as well
as its financial and legal advisors, and considered a number of factors. Without
assigning  any  relative  or  specific  weights  thereto,  the  following  is  a
discussion  of the  material  factors  considered  by the Board in reaching  its
determination:

         (a)      the  amount  and form of the  consideration  offered  by First
                  Essex in  relation  to the  estimated  value of Finest  Common
                  Stock,  the Finest  Board's  belief  that of the  alternatives
                  available,  the Merger offered the greatest  immediate benefit
                  and   opportunity   for   long-term   value   to  the   Finest
                  stockholders,  and the  expectation  that the Merger will be a
                  tax-free  transaction  to Finest and its  stockholders  to the
                  extent they  receive  First Essex Common Stock in exchange for
                  their shares;

                                       25
<PAGE>
         (b)      the  absence  of  available   alternative   transactions  that
                  appeared likely to offer the Finest stockholders  immediate or
                  long-term  economic  benefits  comparable  or  superior to the

                  Merger, on the basis of Finest's  extensive efforts to explore
                  and develop such alternative transactions;

         (c)      Finest's  business,  results  of  operations,   prospects  and
                  financial  condition,  and the  prospects,  risks and costs of
                  Finest continuing   as  an  independent   business  given  the
                  extremely  competitive  environment in the financial  services
                  industry,  the increasing  pressure for  consolidation  in the
                  banking  industry,   and  the  continuing  complexity  of  the
                  regulatory environment within which it operates;

         (d)      First Essex's business,  results of operations,  prospects and
                  financial  condition and the historical  and potential  future
                  value of the  First  Essex  Common  Stock  and  dividends paid
                  thereon;

         (e)      the  potential  cost  savings,   operating   efficiencies  and
                  financial  strength the Merger  would  provide to the combined
                  Finest-First  Essex   organization,   its  customers  and  the
                  communities it serves,  and the immediate and long-term effect
                  that it would have on such  organization's  ability to compete
                  for new business;

         (f)      the possible  impact of the Merger on Pelham Bank's  customers
                  and that,  following  the Merger,  the  combined  organization
                  would  be  well  situated  to  offer  Pelham   Banks's  former
                  customers an expanded range of financial services;

         (g)      the  conditions  to the  Merger and the risks to Finest if the
                  Merger was not consummated,  including that the termination of
                  the Merger  Agreement  might result in a decline in the market
                  place of Finest  Common  Stock and might  have  other  adverse
                  operational  consequences  for  Finest and  Pelham  Bank;

         (h)      the fact that  approval of the Merger  Agreement  requires the
                  affirmative  vote of a majority of the shares of Finest Common
                  Stock  outstanding  and  entitled  to vote and that the Finest
                  Board's decision to approve the Merger Agreement would empower
                  the stockholders as a group to decide whether or not to accept
                  First Essex's proposal to acquire Finest; and
         
         (i)      Keefe Bruyette's opinion that, subject to certain assumptions,
                  the  consideration  to be paid to the Finest  stockholders  in
                  connection  with the Merger is fair, from a financial point of
                  view, to Finest stockholders, and that Keefe Bruyette expected
                  to be able to  reconfirm in writing its opinion to such effect
                  to accompany the Proxy Statement-Prospectus.

Recommendation of the First Essex Board and Reasons for the Merger

         The Board of Directors of First Essex  believes that the Merger is fair
to and in the best interests of First Essex and its  stockholders.  The Board of
Directors of First Essex recommends that the First Essex  stockholders  vote for
the  approval  and  adoption  of  the  Merger  Agreement  and  the  transactions
contemplated thereby.

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

         (a)      The Merger  will enable  First Essex to expand and  strengthen
                  its franchise by generating  new business and  increasing  its

                                       26
<PAGE>
                  visibility  in  New  Hampshire,  and  after  the  Merger,  the
                  combined  company will be well positioned to provide a broader
                  range of banking services to New Hampshire customers;

         (b)      Given  First  Essex's   existing   presence  in  southern  New
                  Hampshire and the ability to integrate  Pelham Bank into First
                  Essex  Bank,  the  acquisition  of Finest  offers  significant
                  opportunity for cost savings;

         (c)      Finest's  customer base provides First Essex with  significant
                  cross selling opportunities; and

         (d)      Oppenheimer's  opinion that,  subject to certain  assumptions,
                  the  consideration  to be  paid by  First  Essex  to  Finest's
                  stockholders  was fair to First Essex,  from a financial point
                  of view.

Opinion of Financial Advisors

Opinion of Keefe, Bruyette & Wood

         Keefe  Bruyette  has  delivered to the Finest Board its oral opinion on
July  30,  1996  and  its  written   opinion   dated  the  date  of  this  Proxy
Statement--Prospectus   to  the  effect   that  as  of  such  dates  the  Merger
Consideration  is fair, from a financial point of view, to the holders of Finest
Common Stock. Keefe Bruyette's opinion is addressed to the Finest Board and does
not constitute a recommendation  as to how any stockholder of Finest should vote
with respect to the Merger Agreement.

         The full text of the  opinion  of Keefe  Bruyette,  which  sets forth a
description of the procedures followed, assumptions made, matters considered and
limits on the review undertaken, is attached to this Proxy Statement--Prospectus
as Appendix B and is incorporated herein by reference. Stockholders are urged to
read the  opinion in its  entirety.  The  following  summary  of the  opinion is
qualified in its entirety by reference to the full text of the opinion.

         In  rendering  its  opinion,  Keefe  Bruyette  (i)  reviewed the Merger
Agreement,  Annual  Reports to  Stockholders  and Annual Reports on Form 10-K of
First Essex for the four years ended December 31, 1995,  certain interim reports
to  stockholders  and Quarterly  Reports on Form 10-Q of First Essex and certain
internal and regulatory  financial  reports,  analyses and forecasts prepared by
Finest  management;  (ii) held discussions with members of senior  management of
Finest and First  Essex  regarding  the past and  current  business  operations,
regulatory  relationships,  financial  condition  and  future  prospects  of the
respective  companies;   (iii)  compared  certain  financial  and  stock  market
information  for Finest and First  Essex with  similar  information  for certain
other companies the securities of which are publicly  traded;  (iv) reviewed the
financial terms of certain recent business combinations in the banking industry;
and (v) performed such other studies and analyses as it considered appropriate.

         In conducting  its review and arriving at its opinion,  Keefe  Bruyette
relied upon and assumed the accuracy and  completeness  of all of the  financial
and other information  provided to it or publicly available,  and did not assume
any  responsibility for independently  verifying any of such information.  Keefe
Bruyette  relied  upon  the  management  of  Finest  and  First  Essex as to the
reasonableness  and  achievability of the financial and operating  forecasts and
projections (and the assumptions and bases therefor) provided to it, and assumed
that  such  forecasts  and  projections  reflect  the best  currently  available
estimates  and  judgments of Finest and First Essex and that such  forecasts and
projections  will be realized in the amounts and in the time  periods  currently
estimated by Finest and First Essex management. Keefe Bruyette also assumed that
the aggregate allowances for loan losses for Finest and First Essex are adequate
to cover such losses.  In rendering its opinion,  Keefe Bruyette did not make or
obtain any  evaluation  or  appraisals of the property of Finest or First Essex,
nor did it examine any individual credit files.

         The following is a summary of the material  financial analyses employed
by Keefe  Bruyette in  connection  with  providing  its oral opinion of July 30,
1996, and does not purport to be a complete description of all analyses employed
by Keefe Bruyette.

         Summary of the First Essex Transaction.  Keefe Bruyette  calculated the
multiple which the $20.25 per share  Acquisition  Price represents when compared
to Finest's  June 30,  1996 stated book value per share of $12.61,  its June 30,

                                       27
<PAGE>

1996  stated  tangible  book value per share of $12.61,  its  trailing 12 months
(June 30, 1995 to June 30, 1996) earnings per share of $1.27, its estimated 1996
normalized  earnings  per  share as  estimated  by  management  of $1.78 and its
estimated 1997 earnings per share as estimated by management of $1.92. The price
to book multiple was 161%,  the price to tangible book value was 161%, the price
to  trailing 12 months  earnings  per share was 15.94  times,  the price to 1996
estimated  earnings  per share was 11.38  times and the price to 1997  estimated
earnings per share was 10.55 times.  Keefe  Bruyette  also  calculated a deposit
premium of 8% by dividing  the premium  paid over  tangible  equity by the total
deposits of Finest at June 30, 1996.

         Keefe Bruyette also described the Exchange Ratio, whereby each share of
Finest  Common Stock would be  exchanged  for (i) that number of shares of First
Essex  Common  Stock equal to the number  obtained by dividing  the  Acquisition
Price of $20.25 per share by the  Average  Closing  Price of the shares of First
Essex  Common  Stock or (ii) an amount in cash equal to the  Acquisition  Price.
Keefe  Bruyette  explained  that if the Average  Closing  Price is greater  than
$11.50 per share, the Exchange Ratio will equal 1.761 and if the Average Closing
Price is less than $9.50 per share,  the Exchange Ratio will equal 2.132.  Keefe
Bruyette also noted that,  notwithstanding the foregoing, if the Average Closing
Price is less than  $8.75,  Finest will have the right to  terminate  the Merger
Agreement,  unless First Essex elects to increase the number of shares  issuable
in the Merger by utilizing an adjusted  Exchange Ratio by dividing $18.65 by the
Average Closing Price.

         Selected   Transaction   Analysis.   Keefe  Bruyette  analyzed  certain
comparable merger and acquisition  transactions of financial  institutions based
upon the acquisition  price relative to stated book value,  stated tangible book
value and latest twelve months earnings.  The information  analyzed was compiled
from  both  internal  sources  and a  data  firm  that  monitors  and  publishes
transaction  summaries  and  descriptions  of mergers  and  acquisitions  in the
financial  services  industry.  The analysis included a review and comparison of
the average book value multiples and median earnings multiples  represented by a
sample of recently completed or announced  transactions,  as segmented into: (a)
all transactions  announced  between January 1994 and December 1995 in which the
selling  institution  was a bank  located in New England;  (b) all  transactions
announced   between  January  1994  and  December  1995  in  which  the  selling
institution was a thrift located in New England; (c) all transactions  announced
between  January 1996 and June 30, 1996 in which the selling  institution  was a
bank in New England;  (d) all  transactions  announced  between January 1996 and
June 30, 1996 in which the selling institution was a thrift in New England.

         The  following  bank  transactions  comprised  group (a):  New  England
Community  Bancorp/Manchester  State  Bank;  Citizens  Financial  Group/Bank  of
Ireland; Bank of Boston  Corporation/BayBanks,  Inc.; Peoples Heritage Financial
Group,  Inc./Bank of New Hampshire Corp; Center Financial  Corp./Heritage  Bank;
Chittenden    Corporation/Flagship   Bank   &   Trust;   Community   Bankshares,
Inc./Centerpoint Bank; Norwich Financial.  Corp./Seconn Holding; Camden National
Corp./United   Corp.;   Bank  of  New  York/Putnam   Trust  Company;   BayBanks,
Inc./Cornerstone  Financial;  New England Community Bancorp/Equity Bank; Peoples
Heritage   Financial   Group,   Inc./Bankcore,   Inc.;  Fleet  Financial  Group,
Inc./Shawmut  National  Corporation;  Peterborough  Savings  Bank/Horizon Banks;
Atlantic Bank & Trust/Chestnut Hill Bank & Trust; Chittenden Corporation/Bank of
Western  Massachusetts;  Webster  Financial  Corporation/Shoreline  Bank & Trust
Company;  Norwich  Financial  Corporation/Bank  of Mystic;  KeyCorp/Casco & Bank
Vermont;  Central  Co-Operative  Bank/Metro Bank;  Banknorth  Group,  Inc./North
American  Bank  Corp.;   Family   Bancorp/Profile   Financial  Corp.;   Atlantic
Bancorp/Citibank  (Maine),  NA; Eastern Bank  Corp./Saugus Bank & Trust Company;
Compass Bank For  Savings/Martha's  Vineyard NB; Village  Bancorp,  Inc./Liberty
National Bank; and Co-Op Bank Concord/Depositors Trust Co.

         The  following   transactions  comprised  group  (b):  Bank  of  Boston
Corporation/The  Boston  Bancorp;  Center  Financial  Corp./Great  Country Bank;
ALBANK  Financial   Corporation/Marble   Financial  Corp.;   Webster   Financial
Corporation/Shelton  Bancorp; Co-Op Bank Concord/Bank of Braintree;  Main Street
Community/Lexington  Savings Bank;  BayBanks,  Inc./NFS Financial Corp.; Bank of
Ireland/Great  Bay Bankshares;  CFX  Corporation/Orange  Savings Bank;  Citizens
Financial  Group/Quincy  Savings Bank;  Shawmut  National  Corporation/Northeast
Federal Corp.; Fleet Financial Group,  Inc./NBB Bancorp,  Inc.; Shawmut National
Corporation/West  Newton Savings Bank; Bank of  Boston/Pioneer  Financial Co- Op
Bank; and Shawmut National Corporation/Cohasset Savings Bank.

         The  following   bank   transactions   comprised   group  (c):   Hubco,
Inc./Westport Bancorp; Hubco, Inc./Hometown Bancorp; Weetamoe Bancorp/Fairbanks,
Inc.; Hubco, Inc./Lafayette American; and CFX Corporation/Safety Fund Corp.

                                       28
<PAGE>

         The following  thrift  transactions  comprised  group (d):  First Union
Corp./Center  Financial  Corp.;  Citizens  Financial  Group/Farmers & Mechanics;
Peoples Heritage/Family Bancorp; and CFX Corporation/Milford Co-Op Bank.

         Based upon the First Essex  stock price of $10.50 per share,  the value
of First Essex Common  Stock to be issued was $20.25 per share of Common  Stock.
The relative multiples and implied transaction values for each of the comparable
transaction groups are provided in the following table:
<TABLE>
<CAPTION>
                                                Average              Average
                                               Price/Book         Price/Tangible        Median Price/Last
                                                 Value              Book Value            Four Quarters
                                               ----------         --------------        -----------------
<S>                                              <C>                  <C>                     <C>
Finest                                            1.6                  1.6                     15.9

(a)      New England Bank Acquisitions            1.7                  1.7                     14.6
         1994-1995
(c)      New England Thrift Acquisitions          1.6                  1.6                     13.6
         1994-1995
(c)      New England Bank Acquisitions            2.2                  2.2                     17.3
         1996
(d)      New England Thrift Acquisitions          1.7                  1.7                     11.0
         1996
</TABLE>

         Financial  Impact  Analysis.  Keefe  Bruyette  analyzed  the  estimated
financial  impact of the Merger on First Essex based on various  projections and
assumptions reviewed with the management of Finest. This analysis indicated that
the  transaction  is expected to increase  First Essex's 1997 earnings per share
and decrease book value.  The actual  results  achieved by the combined  company
will vary from the projected results, and the variations may be material.

         Present Value  Analysis.  Keefe Bruyette  compared the present value of
future  cash  flows that  would  accrue to a holder of a share of Finest  Common
Stock assuming Finest were to remain  independent to the $20.25 value offered by
First Essex. The present value of future cash flows was determined by adding (i)
the present  value of the  estimated  future  dividend  stream that Finest could
generate over the five year period  beginning  January 1997 and (ii) the present
value of the "terminal  value" of Finest Common Stock at the end of that period.
Keefe  Bruyette  presented a table  showing  this  analysis,  which was based on
several assumptions  including a range of annual earnings per share growth rates
ranging from 3.0% to 13.0%, with price to earnings multiples ranging from 8.0 to
14.0.  Over a  five-year  period,  the present  value of cash flows  ranged from
$10.14 to $23.33 and over a  ten-year  period  the  present  value of cash flows
ranged from $7.62 to $22.62. The present value analysis of cash flows for Finest
was  based on the  following  assumptions:  (i)  estimated  1997  fully  diluted
earnings per share of $1.92,  (ii) a 1997 dividend per share of $0.40,  (iii) an
annual  dividend  growth rate of 8.0%, and (iv) a discount rate of 15.0%.  Keefe
Bruyette  stated  that  the  discounted  cash  flow  analysis  is a  widely-used
valuation  methodology  but  noted  that  it  relies  on  numerous  assumptions,
including  assets and earnings  growth rates,  dividend  payout rates,  terminal
values and discount rates.  The analysis did not purport to be indicative of the
actual values or expected values of Finest Common Stock.

         Other Analyses. Keefe Bruyette also reviewed the relative financial and
market  performance of First Essex to a variety of relevant industry peer groups
and  indices and  selected  investment  research  reports,  earnings  estimates,
historical performance and other financial data for First Essex.

         In  connection  with its written  opinion  dated as of the date of this
Proxy Statement- Prospectus, Keefe Bruyette confirmed the appropriateness of its
reliance  on the  analyses  used to render  its July 30,  1996 oral  opinion  by
performing  procedures  to update  certain of such analyses and by reviewing the
assumptions  on which such  analyses  were based and the factors  considered  in
connection therewith.

         The  preparation of a fairness  opinion is a complex process and is not
necessarily  amenable  to partial  analysis  or summary  description.  Selecting
portions of the analyses or of the summary set forth above,  without considering
the  analysis  as a whole,  could  create an  incomplete  view of the  processes
underlying Keefe Bruyette's opinion. In arriving at its fairness  determination,
Keefe Bruyette considered the results of all such analyses.  None of the banking
institutions  selected for use in developing  comparisons is identical to Finest

                                       29
<PAGE>

and  none  of  the  New  England   Acquisitions  is  identical  to  the  Merger.
Accordingly,  Keefe Bruyette  indicated to the Finest Board that analyses of the
results described above are not purely mathematical,  but rather involve complex
considerations and judgments  concerning  differences in operating and financial
characteristics,   including,   among  other  things,   differences  in  revenue
composition and earnings  performance among Finest, First Essex and the selected
companies  and  acquisitions  reviewed.  The  analyses  were  prepared  by Keefe
Bruyette  solely for the purpose of preparing  its opinion of July 30, 1996,  to
the Finest  Board as to the  fairness  of the  consideration  to be  received by
stockholders  of Finest in the Merger,  and do not purport to be  appraisals  or
necessarily reflect the prices at which Finest or its securities may actually be
sold.  Analyses  based upon  forecasts  of future  results  are not  necessarily
indicative of actual future  results,  which may be  significantly  more or less
favorable than suggested by such analyses.

         Pursuant to an  engagement  letter dated  February 13, 1996 (the "Keefe
Bruyette Engagement Letter"), Finest agreed to pay Keefe Bruyette a fee equal to
0.75% of the market value of the  aggregate  consideration  offered by the party
acquiring  Finest at $17.50 per share,  increasing  by .01% for each  additional
$.10 per share; provided,  however, that if the aggregate  consideration offered
were less than  $17.50 per share,  the cash fee would be equal to 0.50%.  It was
also agreed that if the Finest  Board  rejected an offer in excess of $17.50 per
share,  but below  $18.50  per  share,  Keefe  Bruyette  would  receive a fee of
$10,000. If the Finest Board rejected an offer of $18.50 or more, Keefe Bruyette
would receive a fee of $25,000.  If the Finest Board rejected an offer of $17.50
or less, Keefe Bruyette would not receive a fee.

         Such  fee has  been or will  be  paid in  three  parts:  (i) 25% at the
signing of the Merger Agreement,  (ii) 25% payable promptly after the mailing of
this Proxy  Statement--Prospectus to stockholders,  and (iii) 50% payable at the
Closing  Date. As of the date hereof,  $77,857 has been paid to Keefe  Bruyette.
Pursuant  to the  Keefe  Bruyette  Engagement  Letter,  Finest  also  agreed  to
reimburse  Keefe Bruyette for certain  expenses  related to its retention and to
indemnify Keefe Bruyette against certain liabilities, including such liabilities
arising under the federal securities laws.

         Keefe Bruyette is a nationally  recognized investment banking firm that
regularly  engages  in the  valuation  of  businesses  and their  securities  in
connection  with  mergers and  acquisitions.  The Finest  Board  selected  Keefe
Bruyette to act as its  financial  advisor on the basis of its expertise and its
reputation in investment banking and mergers and acquisitions.

         Keefe Bruyette has advised  Finest that, in the ordinary  course of its
business as a  full-service  securities  firm,  Keefe  Bruyette may,  subject to
certain restrictions,  actively trade the equity and/or debt securities of First
Essex for its own account or for the accounts of its customers, and accordingly,
may at any time hold a long or short position in such securities.

Opinion of Oppenheimer

         Pursuant  to an  engagement  letter  dated  April 3, 1996,  First Essex
retained Oppenheimer as its financial advisor in connection with the Merger.

         Oppenheimer has rendered its written  opinions to the First Essex Board
dated July 30, 1996 and dated the date of this Proxy Statement--Prospectus that,
based upon and  subject to the various  considerations  set forth  therein,  the
proposed Merger  Consideration  is fair to First Essex from a financial point of
view. No limitations  were imposed by First Essex upon  Oppenheimer with respect
to  investigations  made or procedures  followed by Oppenheimer in rendering its
opinions.

         The full text of  Oppenheimer's  opinion  as of the date of this  Proxy
Statement--Prospectus, which sets forth assumptions made, matters considered and
limits on the review  undertaken by Oppenheimer,  is attached hereto as Appendix
C. First  Essex  stockholders  are urged to read the  opinion  in its  entirety.
Oppenheimer's  opinion is directed only to the Merger Consideration and does not
constitute a recommendation to any First Essex stockholder as to how such

                                       30
<PAGE>


stockholder  should  vote at the First Essex  Meeting.  The summary set forth in
this Proxy  Statement--Prospectus of the Oppenheimer opinion is qualified in its
entirety  by  reference  to the full  text of the  opinion  attached  hereto  as
Appendix C.

         In connection  with rendering its opinion,  Oppenheimer  reviewed among
other things: (a) the Merger Agreement;  (b) the Stockholders  Agreement and the
Bank  Merger  Agreement;  (c)  audited  consolidated  financial  statements  and
management's  discussion and analysis of the financial  condition and results of
operations  for each of First Essex and Finest for the three  fiscal years ended
December  31,  1995  (as  available);   (d)  unaudited   consolidated  financial
statements  for each of First Essex and Finest for the six months ended June 30,
1996; (e) certain other publicly  available  business and financial  information
relating to First Essex and Finest;  (f)  certain  interim  financial  analyses,
budgets,  projections  and  forecasts  for  First  Essex and  Finest,  including
estimates as to the future cost savings relating to the Merger,  prepared by and
reviewed with the management of First Essex; (g) certain other summary materials
and analyses  with respect to Finest's loan  portfolio and deposits  prepared by
First Essex; (h) the views of senior management of First Essex and Finest of the
past and current business operations,  results thereof,  financial condition and
future prospects;  (i) a comparison of certain  financial  information for First
Essex and  Finest,  in each case with  similar  information  for  certain  other
companies  considered  comparable  to First Essex and Finest;  (j) the financial
terms of certain recent business  combinations in the banking industry;  (k) the
pro forma effect of the transaction on First Essex based on certain  assumptions
provided by First Essex;  (l) the current market  environment  generally and the
banking  environment in particular;  and (m) such other  information,  financial
studies, analyses and investigations and financial, economic and market criteria
as Oppenheimer considered appropriate in the circumstances.

         Oppenheimer assumed and relied upon, without independent  verification,
the accuracy and completeness of the information reviewed by it for the purposes
of its  opinion.  With  respect  to the  financial  projections,  including  the
estimates  of cost  savings  expected  to result  from the  Merger,  Oppenheimer
assumed that they were  reasonably  prepared and  reflected  the best  currently
available  estimates and judgments of the future financial  performance of First
Essex  and  Finest.  Oppenheimer  did not  make  any  independent  valuation  or
appraisal  of the assets or  liabilities  of First  Essex or Finest,  nor was it
furnished with any such appraisal. In addition,  Oppenheimer did not examine any
individual loan credit files of First Essex or Finest. Oppenheimer's opinion was
based on  economic,  market  and  other  conditions  as in  effect  on,  and the
information made available to it as of, the date of the opinion.

         The  projections  furnished to Oppenheimer  for each of First Essex and
Finest were prepared by the respective  management of each company.  As a matter
of policy,  neither First Essex nor Finest publicly disclose internal management
projections of the type provided to Oppenheimer in connection  with its analysis
of the Merger,  and such projections were not prepared with a view toward public
disclosure.  These projections were based on numerous  variables and assumptions
which are  inherently  uncertain  and which may not be  within  the  control  of
management,  including, without limitation, factors relating to general economic
and competitive  conditions and prevailing interest rates.  Accordingly,  actual
results could vary significantly  from those set forth in such projections.  See
"Risk Factors -- Special Note Regarding Forward Looking Statements".

         The following is a summary of the analyses  presented by Oppenheimer to
the  First  Essex  Board at its  meeting  on July 29,  1996 in  connection  with
Oppenheimer opinion dated July 30, 1996:

         Pro Forma Analysis.  Oppenheimer  analyzed the pro forma effects of the
Merger on the  capital  ratios,  earnings  per share and book value per share of
First Essex.  This analysis  indicated  that the Merger would result in earnings
per share accretion of $0.11 per share (equal to 10%) in 1997, assuming that 50%
of the purchase price consists of First Essex Common Stock,  and would result in
earnings  per  share  accretion  in 1997 of  $0.07  (equal  to 7%) if 62% of the
purchase price consists of First Essex Common Stock.

         Comparable  Companies Analysis.  Using publicly available  information,
Oppenheimer  compared  selected  financial  information  for Finest with similar
information  for  the  following  five  selected  public  Massachusetts  and New
Hampshire  bank  holding  companies  with assets  between  $150 million and $350
million that Oppenheimer deemed  comparable:  Berlin City Bank, Beverly National


                                       31
<PAGE>

Corp.,  Boston  Private  Bancorp,  Inc.,  Granite State  Bankshares,  Inc.,  and
Westbank  Corp.  (collectively  the  "Comparable  Companies").  For  each of the
Comparable  Companies,  Oppenheimer  calculated  certain  financial  ratios  and
percentages and compared the results of these  calculations to calculations made
by Oppenheimer for Finest.

         This analysis showed that Finest had a ratio of net  loans/deposits  at
June 30, 1996 of 60.50%, compared to the average for the Comparable Companies of
72.80%,  and that Finest had a return on average  assets and a return on average
equity  for the six months  ended June 30,  1996  (annualized  on a  fully-taxed
basis)  of  1.85%  and  18.07%,  respectively,  compared  to 0.95%  and  12.03%,
respectively,  for the  Comparable  Companies.  Finest's  net  interest  margin,
general and administrative expenses/average assets and efficiency ratios for the
period  were  4.80%,  3.03%,  and  57.82%,  respectively,  as  compared  to  the
Comparable Companies' averages of 4.42%, 3.18%, and 64.46%, respectively.

         This analysis also showed that Finest's ratios of non-performing  loans
to total gross loans and non-performing  assets to total assets at June 30, 1996
were  2.10%  and  1.67%,  respectively,  compared  to  average  ratios  for  the
Comparable Companies of 1.64% and 1.39%,  respectively.  Finest's ratios of loan
loss reserves to non-performing loans and to total gross loans at such date were
192.55%  and  4.05%,  respectively,  compared  to  averages  for the  Comparable
Companies of 147.00% and 1.86%,  respectively.  Finest's  equity/assets ratio at
such date was 10.40% as compared to the Comparable Companies average of 7.81%.

         Discounted  Cash Flow Analysis.  Using a discounted cash flow analysis,
Oppenheimer  estimated the present value of the future streams of after-tax cash
flows that Finest could produce  through  December 31, 2000 based on projections
furnished by management of First Essex.  In this analysis,  Oppenheimer  assumed
that  Finest's  net income was  adjusted  in each year to reflect an assumed net
charge-off  ratio of 0.50% of total  assets  and a level of  provision  for loan
losses for each year based on an assumed  ratio of loan loss  reserves  to total
loans which was reduced in each projected year by  approximately 25 basis points
so as to reach 2.50% in the year 2000. No dividend  payments  were assumed,  nor
did Oppenheimer's  analysis reflect any cost savings  anticipated to result from
the  Merger.  Oppenheimer  calculated  a range of  terminal  values by  applying
earnings multiples of 12 and 13 (based upon its observation of price to earnings
multiples  in  the  comparable  transactions  referred  to  below)  to  Finest's
estimated  after-tax  cash flows for the twelve months ended  December 31, 2000.
The cash flows were  discounted to present values using different rates (ranging
from 11% to 12%) chosen to reflect different  assumptions regarding the required
rates of return to  prospective  buyers of Finest.  This  analysis  indicated an
implied range of values for Finest ranging from $28.9 million to $31.8 million.

         Comparable  Transactions  Analysis.  Oppenheimer compared the financial
terms of the Merger to the financial terms, to the extent publicly available, of
17  transactions   Oppenheimer   believed  to  be  comparable  for  purposes  of
determining  the  imputed  values  of  Finest.  For this  analysis,  Oppenheimer
reviewed   three  groups  of   transactions:   (i)  selected  New  England  bank
acquisitions  between January 1, 1995 and July 20, 1996 (the "Recent New England
Bank  Acquisitions"),  with aggregate  transaction values ranging from a high of
$3,635.2  million  to a low of $4.2  million;  (ii) a subset of the  Recent  New
England Bank  Acquisitions  consisting of acquisitions of New England banks with
total assets between $100 million and $500 million  between  January 1, 1995 and
July 9, 1996,  with  aggregate  transaction  values ranging from a high of $46.9
million to a low of $8.8 million  (the "Small New England  Bank  Acquisitions");
and (iii) a subset of the Recent New England  Bank  Acquisitions  consisting  of
acquisitions of selected New Hampshire bank acquisitions between January 1, 1995
and July 9,  1996  (the  "New  Hampshire  Bank  Acquisitions"),  with  aggregate
transaction  values  ranging  from a high of  $170.7  million  to a low of $11.0
million.

         The Recent New England Bank Acquisitions included the following: Hubco,
Inc./Westport  Bancorp,  Hubco,  Inc./Hometown  Bancorp,  Hubco,  Inc./Lafayette
American,  CFX  Corporation/Safety  Fund  Corporation,   New  England  Community
Bancorp/Manchester  State Bank, Bank of Boston/BayBanks,  Inc., Peoples Heritage
Financial/Bank  of New Hampshire Corp.,  Center Financial  Corp./Heritage  Bank,
Chittenden Corp./Flagship Bank & Trust, Community  Bankshares/Centerpoint  Bank,
Norwich Financial Corp./Seconn Holding, Camden National Corp./United Corp., Bank
of New York/Putnam Trust Co., BayBanks,  Inc./Cornerstone Financial, New England
Community  Bancorp/Equity  Bank, Peoples Heritage  Financial/Bankcore,  Inc. and
Fleet Financial Group/Shawmut National.

                                       32

<PAGE>


         The Small New England Bank Acquisitions included the following:  Hubco,
Inc./Westport Bancorp, Hubco, Inc./Hometown Bancorp, CFX Corporation/Safety Fund
Corporation,  Chittenden Corp./Flagship Bank & Trust, BayBanks, Inc./Cornerstone
Financial,  New  England  Community  Bancorp/Equity  Bank and  Peoples  Heritage
Financial/Bankcore, Inc.

         The New Hampshire Bank  Acquisitions  included the  following:  Peoples
Heritage Financial/Bank of New Hampshire Corp., Community Bankshares/Centerpoint
Bank,   BayBanks,    Inc./   Cornerstone    Financial   and   Peoples   Heritage
Financial/Bankcore, Inc.

         For each of these  transactions,  Oppenheimer  calculated,  among other
things, the high, mean, median and low price to book value, price to last twelve
months ("LTM"),  net income and core deposit premium (defined as the transaction
value  minus book value  divided by core  deposits,  excluding  certificates  of
deposit  with  balances  equal to or greater  than  $100,000),  and compared the
results  of these  calculations  to  calculations  made by  Oppenheimer  for the
proposed Merger as follows.

         Oppenheimer's  analysis  indicated  that the  Recent New  England  Bank
Acquisitions  had a  mean  price/book  multiple  of  1.92x,  price/LTM  earnings
multiple of 13.55x,  and a core deposit premium of 9.21%.  The Small New England
Acquisitions  had a  mean  price/book  multiple  of  2.01x,  price/LTM  earnings
multiple of 16.14x,  and a core deposit premium of 8.63%. The New Hampshire Bank
Acquisitions  had a  mean  price/book  multiple  of  1.88x,  price/LTM  earnings
multiple  of  12.60x,  and a core  deposit  premium of 8.37%.  Oppenheimer  then
calculated the comparable  multiples implied by the Merger  Consideration  using
both Finest's  actual book value at June 30, 1996, and its book value as of that
date  adjusted  to reflect  approximately  $1.5  million  of  pre-tax  valuation
adjustments  ($1.0 million on an after-tax  basis) that First Essex  proposes to
make in connection with the Merger. This analysis indicated, among other things,
that the Merger  Consideration  represented  a  multiple  to book value of 1.61x
(1.70x  adjusted  book  value),  a  multiple  of LTM stated net income of 15.96x
(12.27x  annualized  last six months net income  before  nonrecurring  expenses,
assuming a 34% tax rate),  and a core  deposit  premium of 7.99% (8.71% based on
adjusted book value).

         The implied values for Finest derived from this analysis were a mean of
$30.0 million and a median of $30.8 million based on the Recent New England Bank
Acquisitions, a mean of $31.6 million and a median of $30.6 million based on the
Small New England Bank Acquisitions, and a mean of $29.9 million and a median of
$30.7 million based on the New Hampshire Bank Acquisitions.

         In  connection  with its  opinion  dated  as of the date of this  Proxy
Statement--Prospectus, Oppenheimer confirmed the appropriateness of its reliance
on the  analyses  used to  render  its  July  30,  1996  opinion  by  performing
procedures to update  certain of such analyses and by reviewing the  assumptions
on which such  analyses  were based and the  factors  considered  in  connection
therewith.

         The  preparation of a fairness  opinion is a complex process and is not
necessarily   susceptible  to  a  partial   analysis  or  summary   description.
Oppenheimer  believes  that its analyses  must be considered as a whole and that
selecting portions of its analyses,  without considering the analyses taken as a
whole,  would create an incomplete  view of the process  underlying the analyses
set forth in its opinions.  In addition,  Oppenheimer  considered the results of
all such analyses and did not assign relative weights to any of the analyses, so
that the ranges of valuations  resulting from any particular  analysis described
above should not be taken to be Oppenheimer's view of the actual value of Finest
or the combined entity.

         In performing its analyses,  Oppenheimer made numerous assumptions with
respect to industry  performance,  general business and economic  conditions and
other  matters,  many of which are beyond the  control of First Essex or Finest.
The analyses  performed by Oppenheimer are not necessarily  indicative of actual
values, which may be significantly more or less favorable than suggested by such
analyses. Such analyses were prepared solely as a part of Oppenheimer's July 30,
1996  opinion.  The analyses do not purport to be  appraisals  or to reflect the
prices at which a company might actually be sold.

                                       33
<PAGE>


         The First Essex Board  retained  Oppenheimer  based upon its experience
and expertise.  Oppenheimer is a nationally  recognized  investment  banking and
advisory firm.  Oppenheimer,  as part of its  investment  banking  business,  is
continuously  engaged in the valuation of business and  securities in connection
with mergers and acquisitions,  negotiated underwritings,  competitive biddings,
secondary  distributions of listed and unlisted  securities,  private placements
and  valuations  for corporate and other  purposes.  In the course of its market
making and other trading activities,  Oppenheimer may, from time to time, have a
long or short  position in, and may buy or sell,  securities of First Essex both
for its own account and for the accounts of customers.

         First Essex  agreed to pay  Oppenheimer  a fee which was  payable  upon
delivery of its July 30, 1996  opinion.  In addition,  First Essex has agreed to
reimburse  Oppenheimer  for its reasonable  out-of-pocket  expenses  incurred in
connection  with the services  provided by Oppenheimer and to indemnify and hold
harmless  Oppenheimer and certain related parties to the full extent lawful from
and against certain  liabilities  and expenses,  including  certain  liabilities
under the federal  securities  law,  incurred in connection  with  Oppenheimer's
engagement.

Effective Time of the Merger; Closing Date

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

Conversion of Shares of Finest Common Stock Pursuant to the Merger

         At the Effective Time, automatically and without any action on the part
of the holder thereof,  each share of Finest Common Stock issued and outstanding
immediately  prior to the  Effective  Time (other than shares held by dissenting
stockholders  ("Dissenting Shares"), shares held directly or indirectly by First
Essex,  other than shares in trust accounts,  merged accounts and the like which
are  beneficially  owned by third  parties  ("Trust  Account  Shares") and other
shares held in respect of a debt previously  contracted ("DPC Shares"),  and any
shares held as treasury  stock by Finest) shall become and be converted into (i)
the  number  of  shares  or  fraction  of a share of First  Essex  Common  Stock
(together with the number of rights ("First Essex Rights") granted pursuant to a
Shareholder  Rights  Agreement dated as of October 12, 1989 as amended,  between
First  Essex and The First  National  Bank of  Boston as Rights  Agent  ("Rights
Agreement") or fraction thereof  associated  therewith),  rounded to the nearest
thousandth  of a share,  equal to the number  obtained by  dividing  $20.25 (the
"Acquisition  Price") by the Average Closing Price (the "Exchange  Ratio" or the
"Stock  Distribution")  or (ii) an amount in cash equal to the Acquisition Price
(the "Cash  Distribution").  If the Average Closing Price is greater than $11.50
per share, the Exchange Ratio shall equal 1.761 and if the Average Closing Price
is less than $9.50 per share,  the  Exchange  Ratio  shall equal  2.132.  If the
Average Closing Price is less than $8.75 per share (the "Minimum Price"), Finest
shall have the right to  terminate  the Merger  Agreement,  unless  First  Essex
elects,  in its sole  discretion,  to adopt as the  Exchange  Ratio the Adjusted
Exchange Ratio (as such term is defined  below).  As of the Effective Time, each
share of Finest Common Stock held  directly or indirectly by First Essex,  other
than Trust Account  Shares and DPC Shares,  and held by Finest as treasury stock
shall be canceled, retired and cease to exist, and no payment shall be made with
respect thereto.

         "Average  Closing  Price"  shall mean the  average of the  closing  bid
prices of shares of First Essex Common Stock as reported on the  NASDAQ-NMS  for
the twenty  consecutive  trading days ending on the fifth  business day prior to
the Closing Date.  "Merger  Consideration"  shall mean the shares of First Essex
Common  Stock  and/or cash that  holders of Finest  Common Stock are entitled to
receive under the Merger  Agreement.  "Adjusted  Exchange Ratio" shall mean that
number, rounded to the nearest thousandth,  determined by dividing $18.65 by the
Average Closing Price. Each certificate which immediately prior to the Effective
Time  represented  outstanding  shares of Finest Common Stock shall on and after
the  Effective  Time  be  deemed  for  all  purposes  to  represent  the  Merger
Consideration  into which the shares of Finest Common Stock  represented by such
certificate shall have been converted.

                                       34
<PAGE>

Election Procedures

         Boston Equiserve,  L.P., acting as an exchange agent appointed by First
Essex (the "Exchange  Agent"),  shall mail to each holder of record of shares of
Finest  Common Stock  outstanding  at the  Effective  Time an election form (the
"Election Form"),  together with appropriate  transmittal materials, as promptly
as  practicable  after  the  Effective  Time and in no event  later  than  three
business days thereafter.

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

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

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

         If the  aggregate  number of Stock  Election  Shares does not equal the
Stock Conversion Number (as defined below),  within five business days after the
Election  Deadline the Exchange  Agent shall allocate among holders of shares of
Finest Common Stock  outstanding at the Effective Time the right to receive with
respect to each such share the Stock  Distribution  or the Cash  Distribution as
follows:

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

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

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

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

                                       35

<PAGE>

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

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

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

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

         "Stock  Conversion  Number" means the number of  outstanding  shares of
Finest  Common  Stock as of the  Effective  Time  multiplied  by .50;  provided,
however,  if  satisfaction  of certain  conditions  relating to the  delivery of
certain  opinions  of  counsel  regarding  the tax  treatment  of the Merger and
related transactions depend upon the issuance by First Essex of a greater number
of shares of First  Essex  Common  Stock than would  otherwise  result  from the
utilization of such Stock Conversion  Number,  then the Stock Conversion  Number
shall be increased to such number greater than .50 as is necessary to facilitate
the satisfaction of such condition(s); provided, further, however, that under no
circumstances shall the Stock Conversion Number be increased to a number greater
than .62. "Cash  Conversion  Number" means the number of  outstanding  shares of
Finest  Common  Stock as of the  Effective  Time  multiplied  by .50;  provided,
however,  if the Stock Conversion Number shall be increased,  as provided for in
the preceding sentence, then under such circumstances the Cash Conversion Number
shall be reduced to equal the difference  between 1.00 and such increased  Stock
Conversion Number.

Certificate Exchange Procedures

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

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

         In lieu of the  issuance of  fractional  shares of First  Essex  Common
Stock,  a payment  in cash,  without  interest,  will be made to the  holders of
Finest Common Stock in respect of any fractional  share that would  otherwise be
issuable  equal to an amount in cash  determined  by  multiplying  such holder's
fractional  interest by the  Average  Closing  Price  (rounded up to the nearest
cent). In the event any Certificate  shall have been lost,  stolen or destroyed,
upon receipt of appropriate  evidence as to such loss,  theft or destruction and
to the ownership of such  Certificate by the person claiming such Certificate to
be lost, stolen or destroyed,  and the receipt by First Essex of appropriate and
customary  indemnification,  First Essex will deliver in exchange for such lost,
stolen or destroyed  Certificate  the Merger  Consideration  and any  fractional
share payment.

                                       36
<PAGE>

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

Treatment of Finest Stock Options

         Each stock option  granted by Finest  pursuant to Common Stock  Options
dated as of October 1, 1995 and November 21, 1995,  between  Finest and Brian W.
Thompson and Irving J. Goss,  respectively  (collectively,  the "Finest Employee
Option Agreements"),  which is outstanding and unexercised  immediately prior to
the Effective Time shall be converted into an option to purchase shares of First
Essex Common Stock and First Essex shall assume all such options.  The number of
shares of First Essex Common Stock  subject to the options shall be equal to the
product of the number of shares of Finest Common Stock previously subject to the
option and the Exchange Ratio (or the Adjusted  Exchange  Ratio, as applicable),
rounded up to the nearest  whole share.  The  exercise  price per share of First
Essex  Common  Stock  shall be equal to the  exercise  price per share of Finest
Common  Stock  subject  to the  option,  divided by the  Exchange  Ratio (or the
Adjusted  Exchange Ratio,  as  applicable),  rounded up to the nearest cent. The
duration  and other terms of each option  shall be  unchanged,  except that each
option shall become fully vested upon the  Effective  Time.  See  "Interests  of
Certain Persons in the Merger".

Conduct of Business Pending the Merger

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

         In addition,  each of Finest and Pelham Bank has agreed that, except as
contemplated by the Merger Agreement,  prior to the Effective Time, it will not,
directly  or  indirectly,  do any of the  following  without  the prior  written
consent of First Essex:

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

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

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

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

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

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

         (g)      declare   or  pay  any   dividends   on  or  make  any   other
                  distributions  in respect of the Finest Common  Stock,  except
                  that Finest  shall be  permitted  to declare and pay a special
                  cash  dividend to its  stockholders  of $0.20 per share if the
                  Merger has not been  completed  by March 31, 1997 and shall be

                                       37
<PAGE>
                  permitted  to  declare  and  pay an  additional  special  cash
                  dividend to its  stockholders of $0.20 per share if the Merger
                  has not been completed by June 30, 1997;

         (h)      except for the adoption of the Salary  Continuation Policy and
                  Bonus Plan, adopt or amend in any material respect any pension
                  plan or benefit plan or enter into any  employment,  severance
                  or similar contract with any person or amend any such existing
                  agreements, plans or contracts to increase any amounts payable
                  thereunder or benefits provided thereunder, or grant or permit
                  any  increase in  compensation  to its  employees  as a class,
                  except in the ordinary course of business consistent with past
                  practices,  or pay any  bonus  except in  accordance  with the
                  terms of the Salary  Continuation  Policy and Bonus Plan or as
                  otherwise disclosed in the Merger Agreement;

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

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

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

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

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

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

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

         (p)      incur or commit to any capital expenditures or any obligations
                  or  liabilities  in connection  therewith,  other than capital
                  expenditures  and  such  related  obligations  or  liabilities
                  incurred or  committed  to in the ordinary and usual course of
                  business consistent with past practices,  which, in all cases,
                  do not  individually  exceed  $25,000 or  cumulatively  exceed
                  $75,000;

         (q)      change its methods of  accounting  in effect at  December  31,
                  1995,  except as may be required by changes in GAAP, or change
                  its fiscal year;

         (r)      make  any  loan or  extension  of  credit  or  enter  into any
                  commitment  therefor  on other than  Pelham  Bank's  customary
                  terms,   conditions  and  standards  and  in  accordance  with

                                       38
<PAGE>

                  applicable  law and  regulation  and  consistent  with prudent
                  banking practices, and in any event Finest and Pelham Bank are
                  required to provide  First Essex with  monthly  reports of all
                  loans,  extensions of credit and commitments therefor equal to
                  or greater than  $250,000,  individually,  and to consult with
                  First  Essex  prior to making or  entering  into any new loan,
                  extension of credit or commitment therefor equal to or greater
                  than $500,000 individually, or which, when aggregated with all
                  other loans,  extensions of credit and commitments therefor to
                  a single borrower or affiliated group of borrowers,  equals at
                  least $1,000,000; and

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

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

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

         (b)      at  First  Essex's  request,  use all  reasonable  efforts  to
                  cooperate with First Essex with respect to preparation for the
                  combination  and  integration of the  businesses,  systems and
                  operations  of Pelham Bank and First  Essex  Bank,  including,
                  without  limitation,  arranging  for the  termination  or non-
                  renewal  of  existing   agreements   and   arrangements   with
                  third-party  service  providers  with respect to Pelham Bank's
                  data processing and related electronic  informational  systems
                  and conversion  thereof to  appropriate  systems used by First
                  Essex Bank,  and confer on a regular and  frequent  basis with
                  one or more  representatives of First Essex and/or First Essex
                  Bank to report on operational and related matters;

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

         (d)      file all reports, applications and other documents required to
                  be filed by it with  the  Federal  Reserve  Board,  FDIC,  New
                  Hampshire  Banking  Commissioner  and any  other  governmental
                  agency or authority  between the date of the Merger  Agreement
                  and the Effective Time and shall furnish to First Essex copies
                  of all such reports promptly after the same are filed; and

         (e)      to the extent  requested by First Essex,  cooperate with First
                  Essex with the objective of seeking appropriate  rescission in
                  connection  with the Bank Merger,  of any  commitment  letter,
                  written  agreement,  memorandum of  understanding  or order to
                  cease and  desist  with,  or any  resolutions  adopted  at the
                  request of, any federal or state  governmental  entity charged
                  with the  supervision  or  regulation of banks or bank holding
                  companies or engaged in the insurance of bank  deposits  which
                  restricts  materially  the conduct of its business,  or in any
                  manner  relates  to its  capital  adequacy,  credit  policies,
                  management  or overall  safety and soundness or its ability to
                  perform its obligations under the Merger Agreement.
                  
                                       39
<PAGE>

Conditions to Consummation of the Merger

         Mutual Conditions.  The respective  obligations of First Essex,  Finest
and Pelham Bank to consummate the Merger are subject to satisfaction at or prior
to the Effective Time of the following conditions:

         (a)      The Merger Agreement and the transactions contemplated thereby
                  shall have been approved and adopted by the requisite  vote of
                  Finest and First Essex stockholders;
         (b)      Other  than  the  filing  of  the   Articles   of  Merger  and
                  Certificate of Merger, all necessary approvals, authorizations
                  and consents of any court, administrative agency or commission
                  or other  governmental  authority or  instrumentality  (each a
                  "Governmental Entity") required to consummate the transactions
                  contemplated  by the  Merger  Agreement  and the  Bank  Merger
                  Agreement  shall have been  obtained  and shall remain in full
                  force and effect and all statutory  waiting periods in respect
                  thereof  shall  have  expired  or been  terminated  (all  such
                  approvals and the expiration of all such waiting periods being
                  referred to herein as the "Requisite Regulatory Approvals");

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

         (d)      No stop order  suspending  the  effectiveness  of the Form S-4
                  Registration  Statement  registering the shares of First Essex
                  Common Stock to be issued in the Merger (the "S-4") shall have
                  been issued and no  proceedings  for that  purpose  shall have
                  been initiated or threatened by the SEC.

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

         (a)      No  material  adverse  changes  shall  have  occurred  in  the
                  business,   operations,   results   of   operations,   assets,
                  liabilities or condition of Finest or Pelham Bank;

         (b)      Receipt  of  assurances  that  Finest's   representation   and
                  warranties  are true at the  Closing  Date and all of Finest's
                  pre-closing obligations have been complied with;

         (c)      Receipt of all required  approvals of  non-governmental  third
                  parties that are the  responsibility  of Finest or Pelham Bank
                  to obtain;

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

         (e)      Receipt of a legal  opinion  from  Sullivan &  Worcester  LLP,
                  First Essex's  outside  counsel,  that the Merger and the Bank
                  Merger will  constitute  tax-free  reorganizations  within the
                  meaning of Section 368(a) of the Internal Revenue Code;

         (f)      Receipt of a legal  opinion  from  Edwards & Angell,  Finest's
                  outside counsel, regarding certain corporate and other matters
                  as are customary in transactions of this type;

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

         (h)      The Bank Merger shall have been consummated.

                                       40
<PAGE>

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

         (a)      No  material  adverse  change  in  the  business,  operations,
                  results of operations,  assets,  liabilities,  or condition of
                  First Essex;

         (b)      Receipt of assurances  that First Essex's  representation  and
                  warranties  are  true at the  Effective  Time and all of First
                  Essex's pre-closing obligations have been complied with;

         (c)      Receipt of all required  approvals of  non-governmental  third
                  parties that are the responsibility of First Essex to obtain;

         (d)      Receipt of a legal  opinion  from  Edwards & Angell,  Finest's
                  outside  counsel,  that the Merger will  constitute a tax-free
                  reorganization  within the  meaning  of Section  368(a) of the
                  Internal  Revenue  Code and any taxable  gain  realized by any
                  Finest  stockholder  as a result of the Merger will not exceed
                  the amount of cash received by such stockholder;

         (e)      The  shares  of  First  Essex  Common  Stock  issuable  at the
                  Effective  Time  shall  have been  authorized  for  listing on
                  NASDAQ-NMS upon official notice of issuance;

         (f)      Receipt of a legal  opinion  from  Sullivan &  Worcester  LLP,
                  First Essex's outside counsel, regarding certain corporate and
                  other matters as are customary in  transactions  of this type;
                  and

         (g)      The Bank Merger shall have been consummated.

Termination

         The  Merger  Agreement  will be subject  to  termination  (i) by mutual
agreement of the parties,  (ii) if the Merger shall not have been consummated on
or before  July 31,  1997,  (iii) by either  party if any  Requisite  Regulatory
Approval or the approval of the  stockholders  of Finest or the  stockholders of
First Essex is not obtained or if consummation of the transactions  contemplated
by the Merger  Agreement  is enjoined or  otherwise  prohibited,  (iv) by either
party for a material breach of any representation, warranty or covenant or other
agreement  contained in the Merger Agreement by the other party, which breach is
not cured after 30 days written notice thereof is given to the party  committing
such breach,  (v) by Finest if the Average  Closing Price is less than $8.75 per
share,  subject to First Essex's right to elect to increase the number of shares
of First  Essex  Common  Stock  issuable  in the  Merger by using  the  Adjusted
Exchange Ratio,  and (vi) by First Essex if Finest's Board does not recommend to
Finest's  stockholders  the  approval of the  proposals  to be submitted to such
stockholders in accordance with the Merger  Agreement or if such  recommendation
is  subsequently  withdrawn,  modified or amended in any way that is  materially
adverse to First Essex.

         If  either  party  terminates  the  Merger  Agreement  for  any  of the
foregoing  reasons,  neither  party shall have any further  liability  under the
Merger Agreement;  provided, however, in the event of a party's gross negligence
or willful  breach,  the  breaching  party shall  remain  liable for any and all
damages, costs and expenses sustained or incurred by the non-breaching party. In
addition,  Finest may be liable for a cash  payment of up to  $2,000,000  if (i)
Finest  or First  Essex  has  terminated  the  Merger  Agreement  as a result of
Finest's failure to obtain the approval of Finest's  stockholders or First Essex
has terminated the Merger Agreement due to the failure of Finest's Board to make
or maintain  the required  recommendations  to Finest's  stockholders  or due to
Finest's  gross  negligence or willful  breach of the Merger  Agreement and (ii)
either  within 12 months of such  termination  Finest has become  involved in an
Alternative  Transaction (as defined in the Merger Agreement) or, in the case of
a  termination  by First Essex due to the  failure of Finest's  Board to make or
maintain the required recommendations to Finest's stockholders, any person other
than First  Essex or its  affiliates  has made a publicly  disclosed,  bona fide
proposal to Finest or its  stockholders to engage in an Alternative  Transaction
(as defined in the Merger Agreement).

                                      41
<PAGE>

Amendment, Extension and Waiver

         At any time prior to the consummation of the transactions  contemplated
by the Merger Agreement or termination of the Merger  Agreement,  whether before
or after the approvals of the parties' respective stockholders,  the parties may
amend the Merger  Agreement,  extend the time for the  performance of any of the

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

Requisite Regulatory Approvals

         The Bank  Merger is subject to the prior  approval of the OTS under the
federal  Bank Merger Act of 1978,  as amended (the "BMA"),  and  applicable  OTS
regulations,  and an application for such approval has been filed by First Essex
Bank and Pelham Bank with the OTS. In  reviewing  the BMA  application,  the OTS
must take into consideration,  among other factors, the financial and managerial
resources and future prospects of the institutions and the convenience and needs
of the  communities  to be served.  In addition,  the BMA prohibits the OTS from
approving the Bank Merger if it would result in a monopoly or be in  furtherance
of any  combination  or conspiracy to monopolize or to attempt to monopolize the
business  of banking in any part of the United  States,  or if its effect in any
section of the county may be substantially  to lessen  competition or to tend to
create a monopoly,  or if it would in any other  manner be a restraint on trade,
unless the OTS finds  that the  anticompetitive  effects of the Bank  Merger are
clearly  outweighed  by the  public  interest  and the  probable  effect  of the
transaction  in  meeting  the  convenience  and needs of the  communities  to be
served. In addition, under the BMA, the Bank Merger may not be consummated until
the 30th day following the date of OTS approval of the Bank Merger, during which
time the  Department  of Justice  may  challenge  the Bank  Merger on  antitrust
grounds. The commencement of an antitrust action during the waiting period would
stay the  effectiveness  of such  approval  unless a court  specifically  orders
otherwise.

         As part of the  application  filed  with the OTS under  the BMA,  First
Essex Bank has also provided notice as required under applicable OTS regulations
of its intention to effect a capital distribution to First Essex, in the form of
a cash dividend,  in an amount  sufficient to fund First Essex's  payment of the
cash portion of the Merger  Consideration  to be paid to Finest's  stockholders.
The OTS may  object  to such  capital  distribution  if it  determines  that the
distribution  would be  inconsistent  with the safe and sound operation of First
Essex Bank. See also "Business of First  Essex-Regulation-Limitation  on Capital
Distributions".

         The parties are also  required to provide  notice of the Bank Merger to
the New Hampshire Banking Commissioner.

         Although there can be no assurances given that all required  regulatory
approvals  will be  received  for the Merger and the Bank  Merger,  the  parties
believe that all required regulatory approvals will be obtained.

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

                                       42
<PAGE>

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

Expenses

         Each party will pay its own  expenses  in  connection  with the Merger,
subject to provisions to the contrary contained in the Merger Agreement.

Stockholders Agreement

         All of the Finest and Pelham Bank directors and executive  officers and
their respective affiliates,  and a certain principal stockholder of Finest, who
own a total of 410,890 shares of Finest Common Stock, representing approximately
27.8% of the shares of Finest Common Stock issued and  outstanding on the Finest
Record  Date,  have  executed a  Stockholders  Agreement,  dated August 5, 1996,
pursuant to which such stockholders have agreed to certain restrictions on their
respective  shares of  Finest  Common  Stock.  Specifically,  such  stockholders
agreed, with respect to all presently owned or after-acquired stock, (a) to vote
such stock in favor of the Merger and  against any other  merger or  acquisition
transaction  with a party  other than  First  Essex or its  affiliates,  and (b)
generally not to sell, assign,  transfer,  encumber or otherwise dispose of such
stock.  The  Stockholders  Agreement shall remain in effect until the earlier of
the  consummation  of the Merger or the  termination of the Merger  Agreement in
accordance with its terms.

No Solicitation

         Neither  Finest nor Pelham Bank shall (and Finest and Pelham Bank shall
use  all  reasonable  efforts  to  cause  its  officers,  directors,  employees,
representatives and agents, not to), directly or indirectly, encourage, solicit,
initiate  or,  subject to the  fiduciary  obligations  of the  Finest  Board (as
advised in  writing  by outside  counsel),  participate  in any  discussions  or
negotiations with, or provide any information to, any corporation,  partnership,
person or other  entity or group (other than First Essex and its  affiliates  or
representatives)  concerning  any  merger,  tender  offer,  sale of  substantial
assets,  sale  of  shares  of  capital  stock  or  debt  securities  or  similar
transaction  involving  Finest  or  Pelham  Bank  (any  of  the  foregoing,   an
"Acquisition  Transaction").  Notwithstanding the foregoing, Finest or its Board
of  Directors  is  not  prohibited   from  taking  and  disclosing  to  Finest's
stockholders a position with respect to a tender offer by a third party pursuant
to  certain  rules  promulgated  under  the  Exchange  Act or from  making  such
disclosure to Finest's  stockholders  which, in the judgment of the Finest Board
with the written advice of outside  counsel,  may be required  under  applicable
law.  Finest  will  immediately  communicate  to First  Essex  the  terms of any
proposal,  discussion,  negotiation  or inquiry  and the  identity  of the party
making such proposal or inquiry.  Any such  communication  shall be delivered no
less promptly than by telephone within  twenty-four hours of Finest's receipt of
any such proposal or inquiry or its receipt of any request for information  from
the  Federal  Reserve  Board,  Department  of Justice or any other  governmental
agency or authority with respect to a proposed Acquisition Transaction.

Interests of Certain Persons in the Merger

         Continuation of Rights to  Indemnification;  D&O Insurance.  The Merger
Agreement provides that the provisions with respect to indemnification  existing
in favor of, and all  limitations  on the personal  liability  of, any director,
officer or other employee of Finest or any of its subsidiaries  contained in the
Finest  Articles  and Finest  By-laws on the date of the Merger  Agreement  with
respect to matters  occurring  prior to the  Effective  Time shall  survive  the
Merger and shall continue in full force and effect for a period of not less than
six years from the  Effective  Time.  First Essex has also agreed to cause to be
maintained  in  effect  for a  period  of not less  than  three  years  from the
Effective Time the current  policies of the  directors' and officers'  liability
insurance of Finest (or  substitute  policies of at least the same coverage with
terms and conditions that are not less favorable than those presently maintained
by Finest), with respect to matters occurring at or prior to the Effective Time.
However,  First Essex is not required to expend an aggregate amount in excess of
125% of the amount currently being paid by Finest for such insurance.

                                       43
<PAGE>

     Arrangements With Certain Finest Executive  Officers.  On the Closing Date,
First  Essex and First  Essex  Bank  will  enter  into  certain  employment  and
severance  arrangements  with Brian W. Thompson and Irving J. Goss,  which shall
take the  place of and  supersede  the  employment  and  severance  arrangements
presently  in effect for Messrs.  Thompson and Goss with Finest and Pelham Bank.
Mr.  Thompson  has been  President,  Chief  Executive  Officer and a director of
Pelham Bank and Finest since October  1995.  From 1991 to 1994, he was Executive
Vice President, Corporate Banking and Commercial Real Estate, at Peoples Bancorp
of  Worcester,  Inc.  Mr.  Thompson  will be given the title of  Executive  Vice
President of First Essex and First Essex Bank, with  responsibilities as head of
Corporate Banking.  He will receive an annual salary of $150,000 and may be paid
an annual  performance  bonus of up to 30% of his annual salary.  On the Closing
Date, Mr. Thompson will enter into an employment  agreement with First Essex and
First  Essex  Bank,  which will have an initial  term of two years,  and receive
certain  perquisites,  including all benefits  available to other  employees and
executives  of First Essex Bank,  and will be  eligible  to  participate  in any
future stock-based plans which may be offered generally by First Essex to senior
management.  Mr. Thompson will also enter into a special  termination  agreement
with First  Essex and First  Essex Bank,  which will  contain  change of control
provisions  providing for a termination payment of three years' salary and bonus
upon the  occurrence of a Termination  Event (as defined  therein)  within three
years of a Change in Control (as defined  therein) of First  Essex.  The form of
Mr.   Thompson's   employment  and  special   termination   agreements  will  be
substantially   similar  to  the  current  employment  and  special  termination
agreements among First Essex and First Essex Bank and David W. Dailey, Executive
Vice President and Chief Financial  Officer of First Essex and First Essex Bank.
For the first year following the Effective  Time, Mr.  Thompson will be entitled
to  voluntarily  terminate his  employment for any reason and receive a lump sum
severance  payment of  $225,000,  which is  equivalent  to the change of control
payment  which  Mr.  Thompson  could  receive  under  his  existing   employment
agreement.

         Mr. Goss will receive an annual  salary,  as an employee of First Essex
Bank,  of $100,000.  Mr. Goss will also be entitled to all benefits  accorded to
similarly situated  executives of First Essex Bank,  including  participation in
any future  stock-based  plans which may be offered  generally by First Essex to
senior  management  of First  Essex and  First  Essex  Bank.  For up to one year
following the Effective  Time,  Mr. Goss may  terminate his  employment  for any
reason and receive a lump sum severance  payment of equal to (x) the amount,  if
any, of the  remaining  balance of his full year salary for such initial year of
employment  plus (y)  $125,000,  which is  equivalent  to the  change of control
payment which Mr. Goss could receive under his existing employment agreement.

         At the Effective Time, certain options granted to Messrs.  Thompson and
Goss to purchase 50,000 and 15,000 shares of Finest Common Stock,  respectively,
will become immediately  exercisable in full pursuant to the accelerated vesting
provisions  contained in the  agreements  under which such options were granted.
See "--Treatment of Finest Stock Options". If Messrs.  Thompson and Goss were to
exercise all of their options  immediately upon such acceleration,  the value to
them (based upon the  difference  between the options'  exercise  prices and the
Acquisition Price) would be $337,500 and $ 101,250, respectively.

Employment Obligations

         Following  the  Effective  Time,  First Essex will, or will cause First
Essex Bank to, honor in accordance  with their terms all  employment,  severance
and other  compensation  contracts  disclosed  to First  Essex  under the Merger
Agreement  between  Finest or Pelham Bank and any director,  officer or employee
thereof (other than the employment  agreements  with Messrs.  Thompson and Goss,
which will be  superseded at the Effective  Time by the  arrangements  described
above),  and all  provisions  for  benefits or other  amounts  earned or accrued
through the Effective Time under Finest  pension plans or benefit  plans.  First
Essex will cause each plan,  program or arrangement  included among the benefits
of First Essex to be provided to such employees after the Effective Time, except
for First Essex's defined benefit pension plan provided  through SBERA, to treat
the prior  service of each such  employee  with  Finest or Pelham  Bank,  to the
extent such prior service is recognized  under the comparable  plan,  program or
arrangement of Finest,  as service rendered to First Essex or its affiliate,  as
the case may be, for purposes of the  eligibility to participate,  vesting,  and

                                       44

<PAGE>

eligibility for special benefits under each such plan, program or arrangement of
First Essex, but not in any case for benefit accrual  attributable to any period
before the Effective  Time. Any employee of Finest or Pelham Bank who becomes an
employee of First Essex or First Essex Bank immediately  following the Effective
Time and whose  employment  is  involuntarily  terminated at any time during the
twelve-month period from and after the Effective Time will be entitled to salary
continuation  and benefits in  accordance  with the terms and  conditions of the
Salary  Continuation Policy and Bonus Plan described below. First Essex will not
be  obligated  under any  circumstances  to employ any person who is employed by
Finest  or  Pelham  Bank  immediately  prior to the  Effective  Time;  provided,
however,  that it is First Essex's intention to offer employment to as many such
persons as is reasonably practicable.

Salary Continuation Policy and Bonus Plan

         Finest and Pelham  Bank have  adopted a Salary  Continuation  and Bonus
Plan to provide  salary  continuation  benefits to certain  eligible  employees.
Except as provided  below,  any  employee  of Pelham  Bank who is  involuntarily
terminated  as  a  result  of  the   elimination  of  the  employee's   position
("Terminated  Employee") shall be eligible for salary continuation  benefits. An
employee  shall be  deemed  to be  involuntarily  terminated  as a result of the
elimination  of the  employee's  position if the employee is terminated  for any
reason (other than for cause,  death,  disability or retirement) within a twelve
month period following a change in control,  provided, however that any employee
who is  subject  to an  existing  employment  agreement  or  change  in  control
agreement  shall not be a  Terminated  Employee  and shall not be  eligible  for
salary continuation benefits in accordance with this plan. A Terminated Employee
who is a  full-time  employee  shall be paid up to  fifty-two  weeks  of  salary
continuation  benefits,  depending  on that  employee's  job level and length of
service,  at the  weekly  rate  in  effect  on the  last  day of  employment;  a
Terminated  Employee who is a part-time  employee shall be paid eight weeks plus
two weeks of salary  continuation  benefits  for each full year of service  with
Pelham Bank at the weekly rate in effect on the last day of employment.

         Salary  continuation  benefits  to a  Terminated  Employee  shall cease
automatically  if the  Terminated  Employee  is  reemployed  by the new owner of
Pelham  Bank or the  Terminated  Employee  refuses  to  accept a valid  offer of
employment  with the new owner of Pelham Bank that (i) is at a salary level that
is not less than 90% of the Terminated  Employee's salary level in effect at the
time of  termination,  (ii) is under  substantially  the same  conditions as the
position which was eliminated, and (iii) is within 25 miles of the work location
of the position which was eliminated. A Terminated Employee shall be entitled to
the  continuation of group health and dental  insurance  benefits under the same
terms and conditions as if he or she remained an active  employee of Pelham Bank
for  either  six  months or the  period  during  which the  Terminated  Employee
receives  salary  continuation  benefits  pursuant  to the  plan,  whichever  is
greater.  Thereafter,  the Terminated Employee shall be entitled to continuation
benefits  provided  pursuant to applicable  federal or state law (such as COBRA)
for an additional  18-month period. A Terminated Employee shall also be eligible
for outplacement services, such as workshops and job search assistance.

         Bonuses  shall be awarded to those  employees  and  officers  of Pelham
Bank,  at such times and in such  amounts as its Board of  Directors in its sole
discretion shall  determine.  It is anticipated that the bonus pool for the year
ended December 31, 1996, which will be payable notwithstanding the completion of
the Merger prior to such date, will be $125,000,  excluding any bonuses that may
be payable to Messrs.  Thompson and Goss.  The directors of Pelham Bank are paid
an annual  retainer of $2,500 per year and receive the full retainer for partial
years of service.

Resale of First Essex Common Stock

         The shares of First  Essex  Common  Stock to be issued  pursuant to the
Merger  Agreement have been registered  under the Securities Act by means of the
registration  statement of which this Proxy  Statement-Prospectus  forms a part.
Accordingly, such shares should be freely transferable under the Securities Act,
except for shares issued to persons who are  affiliates of Finest or First Essex
at the time of the Finest  Meeting and persons who are affiliates of First Essex
at the time of such proposed  transfer.  Such persons will  generally be able to
resell such shares only pursuant to an effective  registration  statement  under
the Securities  Act or pursuant to a statutory or regulatory  exemption or "safe

                                       45
<PAGE>

harbor" from the registration  requirements of the Securities Act. Affiliates of
a person are other persons who control,  are  controlled by, or are under common
control with the person.  The affiliates of a corporation are generally  thought
to include its executive officers, directors and significant (i.e., 10% or more)
stockholders.

         Affiliates  of First  Essex who  wished to  dispose  of shares of First
Essex  Common  Stock  acquired in the Merger  could  utilize  the "safe  harbor"
provided by Rule 144 promulgated under the Securities Act ("Rule 144"). Rule 144
permits, among other things, the resale of such shares if certain conditions are
met. These  conditions  include the requirement  that First Essex have filed all
reports  required  of it  under  the  Exchange  Act for the  past 12  months,  a
limitation  on the number of shares  sold by the  affiliate  in any  three-month
period,  and a  restriction  on the  manner in which  the sale is made.  In most
cases, a notice of proposed sale must also be filed with the SEC.

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

         This Proxy Statement-Prospectus does not cover the resale of any shares
of First  Essex  Common  Stock to be issued in the  Merger.  First  Essex is not
currently obligated to file a registration statement under the Securities Act to
facilitate resale of any such shares.

Material Federal Income Tax Consequences

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

         It is the policy of the Internal  Revenue  Service  ("IRS") not to rule
directly  on the tax  status of  transactions  such as the  Merger  and the Bank
Merger,  and no such ruling will be sought.  Each of First  Essex's and Finest's
respective obligations to effect the Merger is conditioned upon its receipt from
its counsel of an opinion dated as of the Effective  Time, in form and substance
reasonably  satisfactory  to it,  substantially  to the effect  that for federal
income  tax  purposes  the Merger  (and,  in the case of First  Essex,  the Bank
Merger)  constitutes a  reorganization  within the meaning of section 368 of the
Code (noting,  however,  that the  nontaxability  of the  stockholders of Finest
resulting from such  reorganization  does not extend to cash received as part of
the Merger  Consideration,  cash in lieu of a fractional share interest in First
Essex Common Stock or cash received by dissenting  stockholders,  if any).  Such
opinions are not binding on the IRS and would not, in any event, prevent the IRS
from  challenging the tax-free nature of the Merger or the Bank Merger under the
Code.

                                       46
<PAGE>

Tax Consequences to Holders of Finest Common Stock

         As noted above, Finest's obligation to effect the Merger is conditioned
on delivery of an opinion  from  Edwards & Angell, its counsel, dated as of the
Effective Time, based upon certain customary  representations and warranties set
forth therein,  substantially to the effect that for federal income tax purposes
the Merger constitutes a reorganization  within the meaning of Section 368(a) of
the Code.  Based on such  opinion,  and subject to the  foregoing,  the material
federal  income tax  consequences  to holders of Finest Common Stock would be as
set forth below.

         If a Finest stockholder's adjusted basis in the shares of Finest Common
Stock  surrendered  in the  transaction  is less than the sum of the fair market
value,  as of the Effective Time, of the First Essex Common Stock and the amount
of any cash received, such stockholder will realize a gain on the transaction (a
"Realized Gain").  Such stockholder will recognize a gain equal to the lesser of
(i) such Realized  Gain, or (ii) the amount of any cash  received.  Provided the
exchange does not have the effect of a dividend,  the gain so recognized will be
characterized  as capital gain (assuming the Finest Common Stock exchanged was a
capital asset in the hands of the stockholder). If a Finest stockholder realizes
a loss on the exchange,  such loss will not be currently  recognized for federal
income tax purposes.  Such disallowed loss will be reflected in the adjusted tax
basis of the shares of First Essex Common Stock received in the Merger.

         The  determination  of whether cash  received in the Merger by a Finest
stockholder  has the effect of the  distribution  of a dividend  will be made by
comparing the  proportionate  interest of such stockholder after the Merger with
the proportionate interest the stockholder would have had if the stockholder had
received solely First Essex Common Stock in the Merger.  This comparison is made
as though First Essex had issued in the Merger to such stockholder  solely First
Essex Common Stock and, in a hypothetical  redemption under the rules of section
302 of the Code,  First  Essex had then  redeemed  such  portion of First  Essex
Common  Stock with a value,  at the time of the  Merger,  equal to the amount of
cash the stockholder  received.  For this purpose,  the  constructive  ownership
rules in section 318 of the Code apply.  These rules apply in certain  specified
circumstances  to  attribute  ownership  of  shares  of a  corporation  from the
stockholder  actually  owning the  shares,  whether an  individual,  a trust,  a
partnership or a corporation,  to certain members of the individual's  family or
to certain  individuals,  trusts,  partnerships  or  corporations  in which that
stockholder has an ownership or beneficial interest,  or which have an ownership
or beneficial  interest in that  stockholder.  A stockholder is also  considered
under these rules to own any shares with  respect to which he holds  exercisable
options.  The amount of any such  dividend,  so  determined,  is limited to that
stockholder's ratable share of the accumulated earnings and profits of Finest at
the Effective Time.

         Under IRS guidelines interpreting the rules of Section 302(b)(1) of the
Code, if a hypothetical  redemption  involves a minority First Essex stockholder
whose  relative  stock  interest  in First Essex is minimal,  who  exercises  no
control over the affairs of First Essex and who  experiences  a reduction in his
proportionate  stock  interest,  such  stockholder  will  not  receive  dividend
treatment on cash received.  Cash received in lieu of a fractional share by such
stockholder should be treated as paid for the fractional share and should result
in capital gain.  Because the  determination of whether the receipt of cash will
be treated as having the effect of the distribution of a dividend generally will
depend in part upon the facts and circumstances of each Finest stockholder, such
stockholders  are strongly  advised to consult their own tax advisors  regarding
the tax treatment of cash received in the Merger.

         A Finest  stockholder's  basis in the First Essex Common Stock received
will equal his basis in the Finest Common Stock surrendered in exchange therefor
less the amount of cash received, increased by any gain recognized. Provided the
Finest Common Stock  surrendered  was held as a capital asset at the time of the
exchange,  the holding  period of the First Essex  Common  Stock  received  will
include the holding period of the shares of Finest Common Stock surrendered.

                                       47
<PAGE>

         The  transaction  will be a fully taxable event for federal  income tax
purposes  for holders of shares of Finest  Common Stock who seek  appraisal  and
receive  solely cash in exchange  for their  shares.  A Finest  stockholder  who
receives  solely cash  through the  exercise  of rights of  appraisal  and, as a
result of the surrender of all of his shares,  owns no shares either directly or
through  the  constructive  ownership  rules of section  318 of the Code,  would
recognize  capital  gain or loss  (assuming  that  the  shares  are held by such
stockholder as a capital  asset) equal to the  difference  between the amount of
cash received and the stockholder's tax basis in the shares.

Tax Consequences to Holders of First Essex Common Stock

         First Essex has been advised by its counsel,  Sullivan & Worcester LLP,
that the holders of First Essex Common Stock,  as such,  will not recognize gain
or loss as a result of the Merger or the Bank Merger.  Such advice is based,  in
part, on the  anticipated  receipt by such counsel from certain  stockholders of
Finest of certain  representations,  warranties,  covenants and agreements which
are a condition of the consummation of the Merger and the Bank Merger.

Backup Withholding

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

         THE FOREGOING  DISCUSSION IS BASED ON CURRENTLY EXISTING  PROVISIONS OF
THE INTERNAL  REVENUE  CODE,  EXISTING AND PROPOSED  U.S.  TREASURY  REGULATIONS
THEREUNDER AND CURRENT  ADMINISTRATIVE  RULINGS AND COURT DECISIONS.  ALL OF THE
FOREGOING ARE SUBJECT TO CHANGE AND ANY SUCH CHANGE COULD AFFECT THE  CONTINUING
VALIDITY OF THIS DISCUSSION.  FINEST  STOCKHOLDERS  SHOULD CONSULT THEIR OWN TAX
ADVISORS  WITH RESPECT TO THE SPECIFIC TAX  CONSEQUENCES  OF THE MERGER TO THEM,
INCLUDING THE APPLICATION AND EFFECT OF STATE, LOCAL AND FOREIGN TAX LAWS.

Accounting Treatment

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


                                       48
<PAGE>

                             BUSINESS OF FIRST ESSEX

General

         First Essex is a Delaware  corporation whose primary activity is to act
as the parent holding company for First Essex Bank.  Until December 1, 1993, the
business of First Essex was conducted  through two banking  subsidiaries,  First
Essex  Savings  Bank,  a  Massachusetts  chartered  savings bank and First Essex
Savings Bank of New Hampshire,  a New Hampshire  guaranty savings bank, which in
turn was owned through a second tier holding company, First Essex Bancorp of New
Hampshire, Inc., which was merged into First Essex on December 1, 1993.

         First  Essex  Bank  was  originally   founded  under  a   Massachusetts
legislative  charter  issued in 1847.  On December 1, 1993,  First Essex Savings
Bank converted to a federal  savings bank with a charter issued by the OTS under
the name of First Essex Bank,  FSB. On the same day First Essex  Savings Bank of
New Hampshire was merged into First Essex Bank.

         At  December  31,  1995,  First  Essex Bank had total  assets of $808.8
million.  It is principally  engaged in the business of attracting deposits from
the  general  public  and  investing  in  residential  mortgage,   construction,
commercial  real estate,  commercial and consumer  loans.  First Essex Bank also
makes  investments  in  various  investment  securities  to  provide a source of
interest and dividend  income.  First Essex Bank currently  maintains [ten] full
service banking offices at various locations throughout its market area.

Market Area

         First  Essex's  market  area  is  centered  in  the  Merrimack  Valley,
approximately 25 miles north of Boston and five miles south of New Hampshire, at
the  intersection of two major highways.  First Essex Bank's main office and two
of its branches are located in Lawrence,  Massachusetts.  Other  branches are in
the surrounding  communities of Andover,  North Andover,  Haverhill and Methuen,
Massachusetts and Londonderry,  New Hampshire. First Essex also has loan centers
in Lowell and Wellesley, Massachusetts and in North Hampton, New Hampshire.

Current Market Conditions

         The New  England  region,  including  those  portions  of  northeastern
Massachusetts  and southern New Hampshire that  constitute  First Essex's market
area,  continues to recover from the severe  economic  difficulties  of the last
several years. Although a recovery is evident, the growth rate has been modest.

         Loan demand to finance new and existing home sales was stronger in 1995
than in the last several years. The decline in interest rates over the last half
of the year spurred  refinance  activity in the one to four family  market.  The
growth in commercial loans to small and mid-size businesses in the area has also
shown  strength,  although  the  competition  among  lenders  for these loans is
intense.  First Essex was still able to grow loans while  adhering to its credit
quality  guidelines.  Automobile  sales continued to show their strength in 1995
and First Essex has been able to  participate in that growth through an indirect
automobile lending program that was begun early in 1994. The general improvement
in consumer confidence and the consumer's willingness to take on additional debt
has also resulted in growth in direct lending to consumers.

Regulation

General

         The OTS is the primary  regulator  of First Essex and First Essex Bank.
First Essex  Bank's  deposits  are insured up to  applicable  limits by the BIF.
First  Essex and First  Essex  Bank must file  reports  with the OTS  concerning
activities  and  financial  condition,   in  addition  to  obtaining  regulatory
approvals  prior to entering into certain  transactions  such as mergers with or
acquisitions  of  other  financial   institutions.   Periodic  examinations  are
conducted  by the OTS to test First  Essex's and First Essex  Bank's  compliance
with various regulatory  requirements.  First Essex Bank is also a member of the
Federal Home Loan Bank ("FHLB") system, which provides a central credit facility


                                       49

<PAGE>


primarily for member institutions.  First Essex, as a publicly-held  savings and
loan  holding  company,  is also  required to file  certain  reports  with,  and
otherwise  comply with the rules and  regulations  of, the OTS under the federal
banking laws and the SEC under the federal securities laws.

Business Activities

         The activities of federal savings institutions are governed by the Home
Owners' Loan Act, as amended (the "HOLA") and, in certain respects,  the Federal
Deposit  Insurance Act (the "FDI Act"). The HOLA and the FDI Act were amended by
the Federal Deposit  Insurance  Corporation  Improvement Act of 1991 ("FDICIA").
FDICIA,  among other things,  requires that federal banking regulators intervene
promptly  when a  depository  institution  experiences  financial  difficulties,
mandates the establishment of a risk-based  deposit insurance  assessment system
and  requires  the  imposition  of  numerous  additional  safety  and  soundness
operational  standards and restrictions.  FDICIA contains  provisions  affecting
numerous aspects of the operations of federal savings  institutions and empowers
the  OTS  and  the  FDIC,  among  other  agencies,  to  promulgate   regulations
implementing    its   provision.    See   "Recent    Legislation   and   Related
Matters--FDICIA".

Qualified Thrift Lender Test

         The HOLA requires saving institutions to meet a qualified thrift lender
("QTL") test. Under the QTL test, as modified by FDICIA,  a savings  association
is required to maintain at least 65% of its  "portfolio  assets"  (total  assets
less (i) specified  liquid assets up to 20% of total assets,  (ii)  intangibles,
including  goodwill,  and  (iii)  the  value of  property  used to  conduct  the
association's  business) in certain  "qualified thrift  investments"  (primarily
residential mortgages and related investments, including certain mortgage-backed
securities) on a monthly basis in nine out of every twelve months.

Limitation on Capital Distributions

         OTS  regulations  impose  limitations  upon all capital  distributions,
other than stock dividends, by savings institutions.  The rule establishes three
tiers of  institutions,  which are based primarily on an  institution's  capital
level.  An  institution  that  meets or  exceeds  all  fully  phased-in  capital
requirements  before  and  after  a  proposed  capital   distribution  ("Tier  1
Association")  and has not  been  advised  by the OTS that it is in need of more
than normal  supervision,  could,  after prior  notice to the OTS,  make capital
distributions  during a calendar  year equal to the  greater of: (i) 100% of its
net income to date during the calendar year plus the amount that would reduce by
one-half its "surplus  capital  ratio" (the  percentage  by which its capital to
assets ratio exceeds the ratio of its fully  phased-in  capital  requirements to
its assets) at the beginning of the calendar year; or (ii) 75% of its net income
for the previous four  quarters.  The OTS may object to any  additional  capital
distributions  by a Tier 1 Association in excess of such "safe harbor" amount if
it determines that any such excess  distribution  would be inconsistent with the
safe and sound  operation of such Tier 1  Association.  In the event First Essex
Bank's  capital fell below its  fully-phased  in requirement or the OTS notified
First  Essex  Bank that it was in need of more than  normal  supervision,  First
Essex  Bank's  ability to make capital  distributions  would be  restricted.  In
addition,  the OTS could  prohibit  any  proposed  capital  distribution  by any
institution if it determines that such  distribution  would constitute an unsafe
or  unsound  practice.  Furthermore,  under  the OTS  prompt  corrective  action
regulations,  which took effect on December 19, 1992, First Essex Bank generally
would  be  prohibited  from  making  any  capital  distribution  if,  after  the
distribution,  it would have (i) a total  risk-based  capital ratio of less than
8%, (ii) a Tier 1 risk-based  capital  ratio of less than 4% or (iii) a leverage
ratio of less than 3%. As of December  31,  1995,  First Essex Bank had exceeded
all  fully-phased in capital  requirements and qualifies as a Tier 1 Association
for purposes of the OTS capital distribution regulations.

Branching

         The HOLA and OTS  regulations  permit  savings  institutions  to branch
nationwide  provided the institutions meet certain asset composition  tests. The
OTS authority preempts any state law purporting to regulate branching by savings
institutions.  As of December 31, 1995,  First Essex Bank has been  permitted to
engage in such nationwide interstate branching.

                                       50
<PAGE>


Capital Requirements

         The OTS capital regulations require savings  institutions to meet three
capital  standards:  (i) 1.5% tangible capital standard;  (ii) 3% leverage (core
capital)  ratio;  and (iii) 8%  risk-based  capital  standard.  Core  capital is
defined as common  stockholders'  equity (including retained earnings),  certain
noncumulative perpetual preferred stock and related surplus,  minority interests
in equity  accounts of consolidated  subsidiaries  less  intangibles  other than
certain qualifying  supervisory intangible assets and certain purchased mortgage
servicing  rights and supervisory  goodwill.  The OTS  regulations  also require
that, in meeting the leverage ratio,  tangible and risk-based capital standards,
institutions  must deduct  investments in and loans to  subsidiaries  engaged in
activities not permissible for a national bank.

         FDICIA requires that the OTS revise risk-based capital standards,  with
appropriate  transition rules, to ensure that they take account of interest rate
risk,  concentration of risk and the risks of nontraditional  activities.  Under
OTS regulations  effective January 1, 1994, a savings  institution with interest
rate risk exposure above a specified percentage must deduct a specified interest
rate risk component when  calculating  total capital for purposes of determining
whether it meets OTS risk-based capital  requirements.  As of December 31, 1995,
First Essex Bank had exceeded all applicable capital requirements.

Insurance of Deposit Accounts

         As required  by FDICIA,  in 1993,  the FDIC  established  a  risk-based
assessment  system for insured  depository  institutions that takes into account
the risks attributable to different  categories and concentrations of assets and
liabilities,  the  likely  amounts  of any loss,  and the  revenue  needs of the
insurance fund.

         Insurance  of deposits may be  terminated  by the FDIC after notice and
hearing,  upon finding by the FDIC that the savings  institution  has engaged in
unsafe or unsound  practices,  is in an unsafe or unsound  condition to continue
operations,  or has violated any  applicable  law,  rule,  regulation,  order or
condition  imposed by, or written  agreement  with, the FDIC.  Additionally,  if
insurance  termination  proceedings are initiated against a savings institution,
the FDIC  temporarily  may  suspend  insurance  on new  deposits  received by an
institution under certain circumstances. Management is not aware of any activity
or condition which could result in a termination of its deposit insurance.

Federal Reserve System

         The Federal Reserve Board regulations  require savings  institutions to
maintain   noninterest  earning  reserves  against  their  transaction  accounts
(primarily NOW and regular checking accounts). Because required reserves must be
maintained in the form of either vault cash, a noninterest  bearing account at a
Federal Reserve Bank or a pass-through account as defined by the Federal Reserve
Board,  the effect of this reserve  requirement  is to reduce First Essex Bank's
interest-earning assets.

Holding Company Regulation

         First  Essex is a  nondiversified  unitary  savings  and  loan  holding
company within the meaning of the HOLA. As such, it has registered  with the OTS
and is subject  to OTS  regulations,  examinations,  supervision  and  reporting
requirements.  As a  unitary  savings  and loan  holding  company,  First  Essex
generally will not be restricted under existing laws as to the types of business
activities in which it may engage,  provided that First Essex Bank  continues to
be a QTL. The HOLA requires First Essex to obtain regulatory  approvals prior to
entering into certain transactions such as mergers with or acquisitions of other
savings associations or savings and loan holding companies.

Lending Activities

General

         At  December  31,  1995,  the  loan  portfolio,  before  deducting  the
allowance for possible loan losses,  was $500.1 million,  representing  61.8% of
total assets.

                                       51

<PAGE>

         Loan originations  increased in 1995 primarily due to the stabilization
of the New England  residential real estate market and in the  Massachusetts and
New  Hampshire  economies  generally.  The  increase  also  reflects  a stronger
marketing  effort by First Essex Bank in the commercial and consumer loan areas.
First Essex originates residential first mortgage loans,  commercial real estate
loans, construction loans, consumer loans and commercial loans. See "First Essex
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations-Financial Condition-Loan Origination".

         The following  table sets forth  information  concerning  First Essex's
loan portfolio,  including mortgage loans held for sale, at the dates indicated.
The  balances  shown in the  table  are net of  unadvanced  funds  and  unearned
discounts and fees.  Disclosure regarding maturity  distributions is shown under
"First Essex  Management's  Discussion  and Analysis of Financial  Condition and
Results of Operations-Asset/Liability Management".

<TABLE>
<CAPTION>
                                                                  Years Ended December 31,
                          ---------------------------------------------------------------------------------------------------------
                                 1995                1994                    1993                 1992                   1991
                          ------------------  ------------------     -----------------     -----------------     ------------------
                                                                     (Dollars in thousands)
<S>                      <C>         <C>      <C>        <C>        <C>         <C>       <C>         <C>        <C>       <C>

Mortgage Loans:
  Residential             $235,204     47.0%   $264,848    61.6%      $203,574    70.1%     $205,799    69.4%     $268,436   72.1%
  Commercial                53,504     10.7      25,786     6.0         28,755     9.9        38,134    12.9        45,776    12.3
  Construction              14,210      2.8      15,527     3.6         14,482     5.0         7,194     2.4         6,246     1.7
                          --------    -----    --------   -----       --------   -----      --------   -----      --------   -----
Total mortgage loans       302,918     60.5     306,161    71.2        246,811    85.0       251,127    84.7       320,458    86.1
                          --------    -----    --------   -----       --------   -----      --------   -----      --------   -----
                                                                                                                 
Commercial loans            66,737     13.4      55,377    12.9         15,416     5.3         8,602     2.9        11,663     3.1
                          --------    -----    --------   -----       --------   -----      --------   -----      --------   -----
                                                                                                                 
Consumer loans:                                                                                                  
  Home equity               12,558      2.5      12,943     3.0         14,745     5.1        19,319     6.5        22,670     6.1
  Automobile                76,590     15.3      34,906     8.1          2,435     0.8         5,182     1.7         1,212     0.3
  Aircraft                  14,478      2.9         522     0.1             --     0.0            --     0.0            --     0.0
  Other                     26,770      5.4      19,902     4.7         11,100     3.8        12,404     4.2        16,061     4.4
                          --------    -----    --------   -----       --------   -----      --------   -----      --------   -----
Total consumer loans       130,396     26.1      68,273    15.9         28,280     9.7        36,905    12.4        39,943    10.8
                          --------    -----    --------   -----       --------   -----      --------   -----      --------   -----
                                                                                                                 
Total loans               $500,051    100.0%   $429,811   100.0%      $290,507   100.0%     $296,634   100.0%     $372,064  100.0%
                          ========    ======   ========   ======      ========   ======     ========   ======     ========  ======
</TABLE>
                                                  
Residential Mortgage Loans               

         First Essex Bank has  traditionally  focused its lending  activities on
the origination of residential first mortgage loans in its market area. In 1995,
First Essex Bank  increased  its product  array  through the addition of several
residential  loan  investors.  This action allowed First Essex Bank to match the
prior year's level of loans originated while  generating  additional  revenue in
the form of fee income.  At December 31, 1995,  the  residential  mortgage  loan
portfolio was $235.2  million,  representing  47.0% of the loan  portfolio.  Its
residential  first  mortgage  loan products  consist of six month,  one-year and
three-year  adjustable-rate mortgages and fixed-rate mortgages,  having terms of
15 to 30 years.

Commercial Real Estate Loans

         Generally, commercial real estate loans in the portfolio have been made
to finance the  acquisition  or retention of income  producing  properties.  The
current policy of First Essex is to limit commercial real estate loans primarily
to properties in eastern Massachusetts and southern New Hampshire.  In addition,
during 1995,  First Essex Bank purchased from another bank  approximately  $24.7
million of commercial real estate loans, which consisted of 49 performing loans.
Commercial  real estate loans  generally  reprice over periods  ranging from six
months to five  years  based on a margin  over a  published  prime rate or other
index. First Essex Bank also originates loans secured by commercial real estate,
such as manufacturing,  retail,  apartment and office buildings. At December 31,
1995,  First Essex's  commercial  real estate loan  portfolio had an outstanding
balance of $53.5 million, representing 10.7% of First Essex's loan portfolio.

                                       52

<PAGE>

Construction Loans

         Construction  loans  are  made  to  developers  and  builders  for  the
construction of single family properties. Construction loans have generally been
made with maturities of one year or less at a margin floating over the published
prime, subject to renewal or extension by First Essex Bank. Additionally,  loans
are  made  to  qualified   individuals   for   construction   of   single-family
owner-occupied  homes that convert to permanent  mortgages  upon  completion  of
construction.  At December  31,  1995,  First  Essex  Bank's  construction  loan
portfolio had an outstanding balance of $14.2 million,  representing 2.8% of the
loan  portfolio.  At December 31, 1995,  unadvanced  commitments on construction
loans totaled $10.5 million.

Commercial Loans

         First Essex Bank offers  various types of commercial  loans,  which are
short term or have adjustable rates at a margin above the prime rate,  including
secured and unsecured demand loans, time loans, term loans,  lines of credit and
working  capital  loans.  Commercial  loans are originated by First Essex Bank's
commercial   lending  officers  and  supported  by  a  credit,   processing  and
documentation  staff.  At December 31, 1995,  the portfolio of commercial  loans
totaled $66.7 million, representing 13.4% of the loan portfolio.

Consumer Loans

         The portfolio of consumer loans,  consisting of automobile loans, fully
or partially secured personal loans, boat loans, aircraft loans, second mortgage
loans and education loans, as well as unsecured  personal loans,  totaled $130.4
million  at  December  31,  1995,  representing  26.1%  of the  loan  portfolio.
Automobile  loans include dealer  indirect  loans,  as well as loans  originated
directly in retail branches. First Essex Bank offers a variable rate home equity
line of credit called  "First Line Equity  Credit".  This product  consists of a
line of credit,  secured by a second  mortgage on residential  property,  with a
monthly adjustable interest rate at a margin above a published prime rate.

Residential Loan Servicing and Purchase and Sale of Loans

         First Essex Bank has a general policy of writing  residential  mortgage
loans to meet the  requirements for sale in the secondary  market.  From time to
time, it sells residential  mortgage loans and residential loan servicing.  Such
loan sales represent a potential  source of liquidity to meet lending demand and
deposit  flows.  See  "First  Essex  Management's  Discussion  and  Analysis  of
Financial Condition and Results of  Operations-Asset/Liability  Management".  At
December 31, 1995,  First Essex Bank's loan  servicing  portfolio  totaled $74.3
million.

Non-Performing Assets

General

         Non-performing   assets  consist  of  non-accruing,   restructured  and
impaired loans, other real estate owned and other foreclosed property.  In 1995,
First Essex Bank experienced a reduction in the level of non-performing  assets,
and a  corresponding  reduction in the level in the  allowance for possible loan
losses.  For further  information  regarding the  impairment of loans see "First
Essex Management's Discussion and Analysis of Financial Condition and Results of
Operations-Provision for Possible Loan Losses".

Non-Accruing Loans

         It is the  practice  of First  Essex  Bank to  discontinue  accrual  of
interest on all loans for which  payment of interest or  principal is 90 days or
more past due and such other loans where collection of interest and principal is
doubtful.  All previously  accrued but uncollected  interest is reversed against
current period interest income when a loan is placed on non-accrual  status.  At
December 31, 1995, First Essex Bank's  non-accruing  loans totaled $3.4 million.
For further  information  regarding First Essex Bank's  non-accruing  loans, see
"First Essex  Management's  Discussion  and Analysis of Financial  Condition and
Results of Operations-Financial Condition-Non-Performing Assets".

                                       53
<PAGE>

Restructured Loans

         These  are  loans on which  concessions  have been made in light of the
debtor's financial difficulty with the objective of maximizing recovery and with
respect to which the  renegotiated  payment terms are being met. At December 31,
1995,  First Essex Bank had restructured  loans with principal  balances of $1.0
million outstanding. For further information regarding restructured and impaired
loans,  see "First  Essex  Management's  Discussion  and  Analysis of  Financial
Condition and Results of Operations-Non-Performing Assets".

Foreclosed Property

         Foreclosed property at December 31, 1995 totaled $1.8 million, compared
to $3.0 million at December 31, 1994.  Such  properties  were  acquired  through
foreclosure.  There are no current  commitments  to expend  additional  funds in
connection with properties included in foreclosed property. However, First Essex
Bank may invest  additional  funds in order to attempt to preserve  their values
and minimize potential losses. There can be no assurance that First Essex Bank's
plans for the disposition of these  properties  will be successful.  For further
information  regarding First Essex Bank's foreclosed property,  see "First Essex
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations-Financial Condition-Non-Performing Assets".

Investment Activities

         First Essex Bank maintains an investment  portfolio to provide a source
of interest  and  dividend  income and a potential  source of  liquidity to meet
lending  demand and deposit  flows.  In addition,  management  believes that the
investment  portfolio  provides  opportunities  to increase  the  interest  rate
sensitivity  of interest  earning  assets.  At December 31, 1995, the investment
portfolio,   consisting  of  short-term   investments,   investment  securities,
mortgage-backed  securities,  stock in the Federal  Home Loan Bank of Boston and
stock of the Savings Bank Life Insurance  Company of  Massachusetts,  was $275.9
million, or 34.1% of total assets.

         Interest  and dividend  income on the  investment  portfolio  generated
32.3% of total  interest  and  dividend  income for the year ended  December 31,
1995.  See "First  Essex  Management's  Discussion  and  Analysis  of  Financial
Condition and Results of Operations-Financial Condition-Investments" for further
information regarding the investment portfolio.

         First Essex Bank's  investment  strategy seeks to enhance liquidity and
seeks to realize  current income while  preserving  principal.  First Essex Bank
will generally invest only in government or corporate bonds or securities issued
in the United States and will only purchase bonds which are rated A or higher.

Deposits

         First Essex Bank offers a range of deposit accounts  including  regular
passbook  savings,  NOW, money market and demand deposit  accounts.  First Essex
Bank offers a number of  relationship  products which allow customers to combine
balances  in  checking  and  savings  accounts  in order to  avoid  service  and
maintenance fees, and obtain free banking services.  It also includes  discounts
on installment  loans and bonus rates on  certificates  of deposit.  First Essex
Bank also offers 60-day to five year term deposit  certificates.  Interest rates
on these  certificates  vary  according to the term  selected and are based upon
several  indices,  including  the rates on  government  securities  with similar
maturities.  From time to time,  First  Essex  Bank  promotes  various  types of
accounts  with  the   intention  of  changing  the  maturity   schedule  of  its
liabilities.  In  February of 1995,  First  Essex Bank opened its tenth  banking
center in Andover, Massachusetts.

         First  Essex Bank offers its retail  banking  customers a wide range of
deposit  services and the  convenience of drive- up ATMs.  First Essex Bank is a
member of the NYCE(TM),  EXCHANGE(TM),  TX(TM) and  CIRRUS(TM)  networks.  These
networks allow First Essex Bank's  depositors  access to their accounts  through
ATMs at First Essex Bank, other banks and locations nationwide and worldwide.

                                       54
<PAGE>

Competition

         First Essex Bank faces  competition  both in  originating  loans and in
attracting  deposits.  Competition in originating  loans comes from a variety of
sources,  including,  but not limited to, other thrift institutions,  commercial
banks,  mortgage  companies,  insurance  companies  and consumer and  commercial
finance companies.  First Essex Bank competes for loans principally on the basis
of interest rates and loan fees,  the types of loans  originated and the quality
of  services  provided  to  borrowers.   In  attracting  deposits,  the  primary
competitors are other thrift  institutions,  commercial banks,  mutual funds and
credit unions. The ability to attract and retain deposits depends on the ability
to provide  investment  opportunities that satisfy the requirements of investors
with respect to rate of return,  liquidity,  risk and other factors. First Essex
Bank  competes  for  deposits  on the basis of  interest  rates and by  offering
convenient  branch  locations,  extended  business hours and an automated teller
network.

Employees

         At December 31, 1995,  First Essex Bank had 256  employees,  of whom 38
were  part-time.  None of the employees of First Essex Bank are represented by a
collective  bargaining  group and  management  considers its relations  with its
employees to be good.

                       MARKET FOR FIRST ESSEX COMMON STOCK

         First Essex Common Stock is traded  over-the-counter  on the NASDAQ-NMS
under the symbol FESX.

         At September 18, 1996,  there were  6,058,935  shares  outstanding  and
approximately  1,210 stockholders of record. This does not reflect the number of
persons or  entities  who hold their  stock in  nominee or street  name  through
various brokerage firms.

         The  price  information  regarding  First  Essex  common  stock  in the
following table is based on high and low closing sales prices on NASDAQ-NMS.
                                                                      
                                                 Price per Share    Dividends
                                                 ----------------    Declared
                                                  High       Low    per Share
                                                  ----       ---    ---------
1994
First Quarter                                    $9 1/4    $6 5/8       $.06
Second Quarter                                    9 7/8     6 3/4        .06
Third Quarter                                    10 1/2     9            .08
Fourth Quarter                                    9         6 7/8        .08
1995
First Quarter                                    $8 3/4    $7 5/8       $.08
Second Quarter                                    8 3/4     8            .08
Third Quarter                                    11         8 1/8        .12
Fourth Quarter                                   12        10 3/8        .12
1996
First Quarter                                    11 3/4    10 5/8       $.12
Second Quarter                                   11        10 3/8        .12
Third Quarter                                                            .12
Fourth Quarter (through October ___, 1996)

         On  August  2,  1996,  the  last  business  day  prior  to  the  public
announcement  of the Merger,  the closing  price of First Essex  Common Stock on
NASDAQ-NMS was $10 7/8.

                                       55
<PAGE>

Dividends

         The only funds  available  to First Essex for the payment of  dividends
are cash and cash equivalents held at the holding company level,  dividends from
First Essex Bank and borrowings.  In addition,  OTS regulations  generally limit
the amounts  available for the payment of dividends by First Essex Bank to First
Essex,   see   "Business   of  First   Essex-Regulation-Limitation   on  Capital
Distributions".  The  Federal  Reserve  Act also  restricts  First Essex Bank in
lending or advancing  funds to First Essex unless such loans are  collateralized
by specific  obligations,  and limits collateralized loans to 10% of First Essex
Bank's capital stock and surplus.

         First  Essex Bank is  prohibited  from paying  cash  dividends,  to the
extent that any such payment would reduce its capital below required  regulatory
capital levels or would impair the liquidation account established in connection
with its conversion from mutual to stock form.

         The payment of  dividends  by First Essex Bank could carry  significant
adverse tax consequences.  To the extent that  distributions by First Essex Bank
to the holding  company  exceeds  First  Essex  Bank's  current and  accumulated
earnings and profits (as  computed  for federal  income tax purposes for taxable
years beginning after December 31, 1991), those  distributions  would be treated
for tax purposes as first being made out of First Essex Bank's bad debt reserve.
In that  case,  First  Essex Bank would have  federal  taxable  income  equal to
approximately  one and  one-half  times  the  amount of the  actual  stockholder
distribution  that is  treated  as made  out of  First  Essex  Bank's  bad  debt
reserves.

                                       56

<PAGE>

      SELECTED CONSOLIDATED FINANCIAL DATA OF FIRST ESSEX AND SUBSIDIARIES

         The  following  table  sets  forth  certain  historical  and pro  forma
consolidated  financial  data of First Essex.  The  selected  data for the years
ended  December  31,  1991  through  1995 is  based  on  consolidated  financial
statements,  including  the  respective  notes  thereto,  included in the Annual
Reports  on Form  10-K  prepared  and  filed  with the SEC by First  Essex.  The
selected  data  for the six  months  ended  June  30,  1996 and 1995 is based on
unaudited financial statements.
<TABLE>
<CAPTION>
                                          Six Months Ended
                                              June 30,                                Years Ended December 31,
                                       ----------------------    ----------------------------------------------------------------
                                          1996         1995        1995           1994          1993         1992         1991
                                          ----         ----        ----           ----          ----         ----         ----
                                                           (Dollars in thousands, except per share data)
<S>                                   <C>          <C>          <C>           <C>           <C>           <C>          <C>

BALANCE SHEET DATA:
     Total assets                      $ 842,903    $ 841,500    $ 808,792     $ 806,872     $ 654,873     $ 506,913    $ 510,709
     Loans receivable                    522,362      479,768      493,499       422,574       282,760       284,875      353,760
     Investment securities(1)            278,948      312,300      275,900       346,943       329,823       186,232      116,944
     Foreclosed property                   1,513        1,995        1,756         3,038         6,360        12,125       15,847
     Deposits                            508,080      484,107      491,469       456,878       398,233       412,218      449,032
     Borrowed funds                      256,695      276,264      245,569       279,948       185,001        40,000        9,417
     Stockholders' equity                 62,347       57,954       60,172        54,757        50,749        44,619       43,103
OPERATING DATA:
     Interest and dividend income      $  30,563    $  29,922    $  60,914     $  45,057     $  36,183     $  37,831    $  45,347
     Interest expense                     17,975       18,045       37,081        22,707        16,654        19,240       30,675
                                       ---------    ---------    ---------     ---------     ---------     ---------    ---------
     Net interest income                  12,588       11,877       23,833        22,350        19,529        18,591       14,672
     Provision for loan losses               815          329          770          --            --            --         10,952
     Net gain (loss) on sales of
       securities                           --           --            (13)         --            --             613          247
     Gain on sale of mortgage loans
       and mortgage servicing rights         930          295        1,431           260           730           234          316
     Other income                          1,217        1,153        2,290         2,301         2,465         2,252        1,897
     Noninterest expense                  10,017        9,744       19,244        19,190        18,395        20,579       23,420
     Income tax provision (benefit)           19           20           75          (805)       (2,621)           13         --
                                       ---------    ---------    ---------     ---------     ---------     ---------    ---------
     Net income (loss) before
       extraordinary item                  3,884        3,282        7,452         6,526         6,950         1,098      (17,240)
     Extraordinary item(2)                  --           --           --            --            --            --            800
                                       ---------    ---------    ---------     ---------     ---------     ---------    ---------
     Net income (loss)                 $   3,884    $   3,232    $   7,452     $   6,526     $   6,950     $   1,098    $ (16,440)
                                       =========    =========    =========     =========     =========     =========    =========
COMMON SHARE DATA:
     Earnings (loss) per share         $     .63    $     .53    $    1.22     $    1.08     $    1.15     $     .18    $   (2.73)
     Dividends declared                      .24          .16          .40           .28           .11           .00          .00
     Book value at end of period       $   10.31    $    9.63    $    9.99     $    9.10     $    8.44     $    7.42    $    7.17
AVERAGE BALANCES:
     Total assets                      $ 814,896    $ 812,863    $  84,747     $ 695,110     $ 561,973     $ 491,737    $ 534,494
     Total borrowed funds                244,561      273,791      274,956       218,553       108,616         9,095       18,983
     Total stockholders' equity           61,781       56,361       58,247        52,549        46,863        43,959       52,818
SELECTED FINANCIAL RATIOS:
     Return on average assets               0.95%        0.80%        0.91%         0.94%         1.24%         0.22%       (3.08)%
     Return on average equity              12.57%       11.47%       12.79%        12.42%        14.83%         2.50%      (31.13)%
     Average equity as a percentage
        of average assets                   7.40%        6.86%        7.09%         7.56%         8.34%         8.94%        9.88%
     Weighted average interest rate
        spread                              2.69%        2.60%        2.56%         3.02%         3.29%         3.57%        2.48%
     Net yield on average earning
        assets                              3.19%        3.01%        2.99%         3.33%         3.60%         3.96%        2.90%
- ---------
<FN>
(1) Investment securities include short term investments, U.S. government and agency obligations, mortgage-backed  securities,
    other bonds and obligations, stock in the Federal Home Loan Bank of Boston and stock in the Savings Bank Life Insurance Company.
(2) On December 31, 1991, First Essex recorded the estimated value of its shares in the Savings Bank Life Insurance Company.
</FN>
</TABLE>
                                       57
<PAGE>

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

Results of Operations

General

         The results of  operations  of First  Essex  consist  primarily  of the
results  of  operations  of  First  Essex  Bank  which  is  First  Essex's  sole
subsidiary.  Pretax  income for 1995 rose $1.8  million  or 32% over  1994.  The
improvement  was in large  part due to the 18.6%  increase  in  average  earning
assets combined with decreased levels of nonperforming  assets. See "Business of
First Essex-Current Market Conditions/Recent Operating Results".

         Net income for the year ended  December  31, 1995  totaled $7.5 million
(or $1.22 per share)  compared to $6.5 million (or $1.08 per share) for the same
period in 1994.  The  increase in net income is mainly due to  increases  in net
interest  income  and  noninterest  income  of $1.5  million  and $1.1  million,
respectively, offset by an increase in the provision for possible loan losses of
$770,000  and a  reduction  in  tax  benefits  when  compared  to  the  $805,000
recognized in 1994.

         Net  income for the six months  ended  June 30,  1996 was $3.9  million
compared to net income of $3.2 million for the same period in 1995. The increase
in net  income  over the  comparative  six months in 1995 was due  primarily  to
higher  net  interest  income of  $711,000  and  higher  non-interest  income of
$699,000,  as well as a decrease in  non-interest  expense related to lower FDIC
insurance premiums. This was offset by an increase in the provision for possible
loan losses of $486,000 and increased non-interest expense of $273,000.


                                       58

<PAGE>
Analysis of Average Yields Earned and Rates Paid

         The following  table  presents an analysis of average yields earned and
rates paid for the years indicated:
<TABLE>
<CAPTION>
                                                                   Years Ended December 31,
                          ---------------------------------------------------------------------------------------------------------
                                         1995                                1994                                 1993
                          ---------------------------------    --------------------------------  ----------------------------------
                                        Interest    Average                Interest    Average                 Interest    Average
                             Average     Earned/     Yield/    Average     Earned/     Yield/      Average     Earned/     Yield/
                             Balance      Paid        Rate     Balance      Paid        Rate       Balance      Paid        Rate
                             -------      ----        ----     -------      ----        ----       -------      ----        ----
                                                                      (Dollars in thousands)
<S>                         <C>         <C>          <C>     <C>        <C>           <C>       <C>         <C>             <C>
ASSETS
Earning Assets
   Short-term investments    $  6,735    $   342      5.08%   $  2,457    $   107       4.35%    $ 11,398     $   307        2.69%
   Investment securities      316,501     19,354      6.11     343,303     18,114       5.28      243,940      12,982        5.32

   Mortgage loans(1)          318,418     26,024      8.17     256,960     20,399       7.94      243,536      19,342        7.94
   Consumer and
     commercial loans(1)      154,651     15,194      9.82      68.962      6,437       9.33       43,429       3,552        8.18
                              -------   --------              --------    -------                 -------     -------
       Total loans            473,069     41,218      8.71     325,922     26,836       8.23      286,965      22,894        7.98
                              -------   --------               -------    -------                 -------     -------
       Total earning assets   796,305     60,914      7.65     671,682     45,057       6.71      542,303      36,183        6.67
                              -------   --------               -------    -------                 -------     -------
Allowance for possible
  loan losses                  (6,447)                          (7,332)                            (9,826)
                              -------                          -------                          ---------
   Total earning assets
     less allowance for
     possible loan losses     789,858                          664,350                            532,477
   Other Assets                31,889                           30,760                             29,496
                             --------                         --------                           --------
Total Assets                 $821,747                         $695,110                           $561,973
                             ========                         ========                           ========
LIABILITIES AND
STOCKHOLDERS' EQUITY
Deposits
  NOW accounts               $ 28,664        325      1.13%   $ 30,086        354       1.18%    $ 29,186         463        1.59%
  Money market accounts        79,593      1,586      1.99     105,181      2,210       2.10      119,000       3,036        2.55
  Savings accounts             51,069        816      1.60      58,514        780       1.33       62,072       1,090        1.76
  Time deposits               294,473     17,117      5.81     203,500      9,080       4.46      174,285       7,941        4.56
                              -------    -------              --------    -------                --------      ------
     Total interest bearing
       deposits               453,799     19,844      4.37     397,281     12,424       3.13      384,543      12,530        3.26
Borrowed funds                274,956     17,237      6.27     218,553     10,283       4.71      108,616       4,124        3.80
                              -------    -------              --------    -------                --------     -------
Total interest bearing
  deposits and borrowed
  funds                       728,755     37,081      5.09     615,834     22,707       3.69      493,159      16,654        3.38
                              -------    -------               -------    -------                --------     -------
Demand deposits                23,550                           15,982                             12,238
Other liabilities              11,195                           10,745                              9,713
                             --------                         --------                           --------
   Total liabilities          763,500                          642,561                            515,110
Stockholders equity            58,247                           52,549                             46,863
                             --------                         --------                           --------
     Total liabilities and
       stockholders' equity  $821,747                         $695,110                           $561,973
                             ========                         ========                           ========
Net interest income                     $ 23,833                         $ 22,350                            $ 19,529
                                        ========                         ========                            ========
Weighted average interest
  rate spread                                        2.56%                             3.02%                              3.29%
                                                    ======                            ======                             ======
Net yield on average
   earning assets(2)                                 2.99%                             3.33%                              3.60%
                                                    ======                            ======                             ======
Return on average assets                             0.91%                             0.94%                              1.24%
                                                    ======                            ======                             ======
Return on average equity                            12.79%                            12.42%                             14.83%
- ----------                                          ======                            ======                             ======
<FN>
(1)     Loans on a non-accrual status are included in the average balance.
(2)     Net interest  income before  provision  for possible loan losses  divided by average interest earning assets.
</TABLE>
                                       59
<PAGE>

         The following  table  presents an analysis of average yields earned and
rates paid for the periods indicated:
<TABLE>
<CAPTION>
                                                               For the Six Months Ended June 30,
                                       ---------------------------------------------------------------------------------
                                                       1996                                       1995
                                       ---------------------------------------     ----------------------------------------
                                                         Interest      Average                  Interest        Average
                                          Average         Earned/       Yield/      Average      Earned/         Yield/
                                          Balance          Paid          Rate       Balance       Paid            Rate
                                          -------          ----          ----       -------       ----            ----
                                                                  (Dollars in thousands)
<S>                                     <C>             <C>           <C>        <C>           <C>             <C>
ASSETS
Earning Assets
   Short-term investments                $   8,458       $   219         5.18%     $  3,488      $    79         4.53%
   Investment securities                   270,071         8,072         5.98       333,344       10,307          6.18

   Mortgage loans(1)                       299,490        12,379         8.27       315,462       12,800          8.12
   Consumer loans(1)                       142,723         6,247         8.75        86,792        3,859          8.89
   Commercial loans (1)                     69,104         3,646        10.55        49,297        2,877         11.67
                                          --------       -------                   --------      -------
      Total loans(1)                       511,317        22,272         8.71       451,551       19,536          8.65
                                          --------       -------                   --------      -------
      Total earning assets                 789,846        30,563         7.74       788,383       29,922          7.59
                                          --------       -------                   --------      -------
   Allowance for possible loan losses       (6,684)                                  (6,492)
                                          --------                                 --------

      Total earning assets less
        allowance for possible losses      783,162                                  781,891
    Other assets                            31,734                                   30,972
                                          --------                                 --------
Total Assets                              $814,896                                 $812,863
                                          --------                                 --------
LIABILITIES AND
STOCKHOLDERS' EQUITY
Deposits
   NOW accounts                           $ 31,790       $   191        1.20%      $ 27,888      $   157         1.13%
   Money market accounts                    73,478           791         2.15        83,616          807          1.93
   Savings accounts                         49,665           413         1.66        52,273          413          1.58
   Time deposits                           312,093         9,278         5.95       286,173        7,946         11.67
                                          --------       -------                   --------      -------
       Total interest bearing deposits     467,026        10,673         4.57       449,950        9,323          4.14
Borrowed funds                             244,561         7,302         5.97       273,791        8,722         11.67
                                          --------       -------                   --------      -------
Total interest bearing deposits and
   borrowed funds                          711,587        17,975         5.05       723,741       18,045         11.67
                                          --------       -------                   --------      -------
Demand deposits                             30,078                                   20,660

Other liabilities                           11,450                                   12,101
                                          --------                                 --------
   Total liabilities                       753,115                                  756,502
Stockholders' equity                        61,781                                   56,361
                                          --------                                 --------
      Total liabilities and stockholders
         equity                           $814,896                                 $812,863
                                          ========                                 ========
Net interest income                                    $  12,588                                $ 11,877
                                                       =========                                ========
Weighted average interest rate spread                                   2.69%                                    2.60%
                                                                       ======                                   ======
Net yield on average earning assets(2)                                  3.19%                                    3.01%
                                                                       ======                                   ======
Return on average assets                                                0.95%                                    0.80%
                                                                       ======                                   ======
Return on average equity                                               12.57%                                   11.47%
                                                                       ======                                   ======
- ----------
<FN>
(1)     Loans on a non-accrual status are included in the average balance.
(2)     Net interest income before provision for possible loan losses divided by average interest earning assets.
</FN>
</TABLE>
                                       60
<PAGE>

Rate/Volume Analysis

         The following table presents, for the periods indicated, the changes in
interest and dividend income and the changes in interest expense attributable to
changes in interest  rates and changes in the volume of interest  earning assets
and interest  bearing  liabilities.  The change  attributable to both volume and
rate has been allocated proportionally to the two categories.
<TABLE>
<CAPTION>
                                                                          Years ended December 31,
                                                  ---------------------------------------------------------------------
                                                        1995 Compared to 1994               1994 Compared to 1993
                                                  ---------------------------------  ----------------------------------
                                                      Increase (Decrease) Due to         Increase (Decrease) Due to
                                                  ---------------------------------  ----------------------------------
                                                    Volume       Rate        Total      Volume      Rate       Total
                                                    ------       ----        -----      ------      ----       ----- 
                                                                           (Dollars in thousands)
<S>                                              <C>        <C>          <C>         <C>         <C>         <C>

Interest and dividend income:
  Mortgage loans                                  $  5,007    $    618    $  5,625    $  1,066    $     (9)   $  1,057
  Consumer and commercial loans                      8,402         355       8,757       2,326         559       2,885
  Investment securities                             (1,197)      2,437       1,240       5,242        (110)      5,132
  Federal funds sold and short-term investments        214          21         235        (936)        736        (200)
                                                  --------    --------    --------    --------    --------    --------
  Total interest and dividend income                12,426       3,431      15,857       7,698       1,176       8,874
                                                  --------    --------    --------    --------    --------    --------
Interest expense:
   Savings deposits                                   (595)        (22)       (617)       (373)       (872)     (1,245)
   Time deposits                                     4,792       3,245       8,037       1,300        (161)      1,139
   Borrowed funds                                    3,039       3,915       6,954       4,982       1,177       6,159
                                                  --------    --------    --------    --------    --------    --------
   Total interest expense                            7,236       7,138      14,374       5,909         144       6,053
                                                  --------    --------    --------    --------    --------    --------
   Net interest and dividend income               $  5,190    $ (3,707)   $  1,483    $  1,789    $  1,032    $  2,821
                                                  ========    ========    ========    ========    ========    ========
</TABLE>

Net Interest Income

         Net interest income  increased by $711,000 to $12.6 million for the six
months  ended June 30,  1996.  This  represents  an  increase of 6.0% from $11.9
million when  compared to the same period in 1995.  The increase in net interest
income in this period is due primarily to increased net yield on average earning
assets.

         Net interest income  increased by $1.5 million to $23.8 million for the
year ended December 31, 1995, representing a 6.6% increase from $22.3 million in
1994.  The  increase  in net  interest  income was  primarily  due to the $124.6
million increase (18.6%) in average earning assets offset by a 0.34% decrease in
the net  yield  on  average  earning  assets.  The  decrease  in net  yield  was
attributable to the rising interest cost of borrowed funds and interest  bearing
deposits.

         Net interest income  increased by $2.8 million to $22.3 million for the
year ended  December 31, 1994,  representing a 14.5% increase from $19.5 million
in 1993.  The  increase in net interest  income is  primarily  due to the $129.4
million  increase (23.8%) in earning assets offset by a .27% decrease in the net
yield on average  earning  assets.  The decrease in net yield is attributable to
the rising interest cost of borrowed funds.

Interest and Dividend Income

         Interest and  dividend  income  increased  by $641,000  (2.1%) to $30.6
million  for the six month  period  ended  June 30,  1996,  from  $29.9  million
recorded in the same period in 1995.  The  increase is  attributable  to a shift
from lower yielding investments to higher earning loans for the six month period
ended June 30, 1996 when compared to the same period in 1995.

         Interest and dividend  income  increased  by $15.9  million  (35.2%) to
$60.9  million for the year ended  December 31, 1995 from $45.1 million in 1994.
This  increase  was  primarily  due to the increase in average  earning  assets.
Average  earning assets  increased from $671.7 million in 1994 to $796.3 million
in 1995, an 18.6% increase.  The average  weighted yield on loans rose .48% from
the  1994  yield of 8.23% to  8.71%  in  1995.  The  average  weighted  yield on
investment securities rose from the 1994 yield of 5.28% to 6.11% in 1995.

                                       61
<PAGE>

         Interest and dividend income increased by $8.9 million (24.5%) to $45.1
million for the year ended  December 31, 1994 from $36.2  million in 1993.  This
increase was primarily due to the increase in average  earning  assets.  Average
earning assets  increased from $542.3 million in 1993 to $671.7 million in 1994,
a 23.8% increase.  The average  weighted yield on loans rose 0.25% from the 1993
yield of 7.98% to 8.23% in 1994, reflecting the rising interest rate environment
during  1994.  The average  weighted  yield on  investment  securities  declined
slightly from the 1993 yield of 5.32% to 5.28% in 1994.

Interest Expense

         Interest  expense  for the six  months  ended  June  30,  1996 and 1995
remained level at $18.0  million.  Interest  expense  increased by $14.4 million
(63.3%) to $37.1 million for the year ended December 31, 1995 from $22.7 million
in 1994.  The main reason for the  increase  was an  increase of $112.9  million
(18.3%) in interest bearing  liabilities  utilized to support asset growth.  The
remainder was primarily due to the 1.4% increase in the cost of funds. The total
weighted cost of funds increased from a level of 3.69% in 1994 to 5.09% in 1995.

         Interest expense increased by $6.0 million (36.4%) to $22.7 million for
the year ended December 31, 1994 from $16.7 million in 1993. The main reason for
the  increase  was an increase  of $122.7  million  (24.9%) in interest  bearing
liabilities utilized to support asset growth. The remainder was primarily due to
the  0.31%  increase  in the cost of funds,  principally  from the  increase  of
borrowed funds. The total weighted cost of funds increased from a level of 3.38%
in 1993 to 3.69% in 1994.

Provision for Possible Loan Losses

         Beginning in 1995, First Essex adopted SFAS No. 114, as amended by SFAS
No. 118,  "Accounting  by Creditors for  Impairment of a Loan" ("SFAS No. 114").
Under SFAS No. 114,  First Essex  considers a loan impaired if it is ninety days
or more past due as to principal and interest,  or if  management's  credit risk
assessment  determines  that it is probable that principal and interest will not
be  collected  as  contractually   scheduled.  In  addition,   loans  which  are
restructured  at market rates and  comparable  to loans with  similar  risks are
considered  impaired  only  in the  year of the  restructuring,  so long as they
continue to perform  according  to the  restructured  terms.  Excluded  from the
impaired  category,  but  otherwise  considered  non-accruing  loans,  are small
balance  homogeneous loans which are ninety days or more past due. Small balance
homogeneous loans include residential mortgage loans,  residential  construction
loans to individuals  (excluding builder construction loans) and consumer loans.
First Essex  evaluates a loan's level of impairment by measuring the net present
value of the  expected  future  cash flows using the loan's  original  effective
interest  rate, or at the fair value of the collateral if the loan is collateral
dependent.  When the  difference  between the net present  value of the impaired
loan (or fair value of the  collateral if the loan is  collateral  dependent) is
lower than the recorded  investment of the loan,  the  difference is provided to
expense with a resulting valuation allowance.

         Possible  losses on loans are provided for under the accrual  method of
accounting.  Assessing  the adequacy of the  allowance  for possible loan losses
involves substantial  uncertainties and is based upon management's evaluation of
the amount  required to meet  estimated  losses  inherent in the loan  portfolio
after weighing  various factors.  Among the factors  management may consider are
the  quality of  specific  loans,  risk  characteristics  of the loan  portfolio
generally, the level of non-accruing loans, current economic conditions,  trends
in  delinquencies  and  charge-offs  and  collateral  values  of the  underlying
security.  Ultimate losses may vary  significantly  from the current  estimates.
Losses on loans,  including  impaired  loans,  are charged against the allowance
when management believes the collectibility of principal is doubtful.

         The provisions  for possible loan losses  totaled  $815,000 for the six
months ended June 30, 1996 of which  $346,000,  related to impaired  loans.  The
provision  for  possible  loan losses was $329,000 for the six months ended June
30, 1995, of which $120,000 related to impaired loans.

         Provisions for possible loan losses totaled $770,000 for the year ended
December  31,  1995.  Included in that amount was  $356,000  of  provisions  for
possible  losses  related to loans  impaired  under SFAS No. 114.  There were no
provisions  for  possible  loan  losses for the years 1994 and 1993.  Provisions
result from management's continuing internal review of the loan portfolio as

                                       62

<PAGE>

well  as its  judgment  as to the  adequacy  of the  reserves  in  light  of the
condition of the regional  real estate  market and the economy  generally.  As a
result of increased  loans,  there is an expectation  that First Essex Bank will
continue to find it necessary to make provisions for possible loan losses in the
future. See "Financial Condition-Non-Performing Assets".

         First Essex Bank's total  allowance  for possible  loan losses was $6.6
million or 194.3% of  non-accruing  loans at December 31, 1995  compared to $7.2
million or 99.0% at December  31, 1994 and $7.7 million or 70.0% at December 31,
1993.

Noninterest Income

         Beginning in 1996, First Essex adopted Financial  Accounting  Standards
Board Statement No. 122,  "Accounting for Mortgage  Servicing Rights" ("SFAS No.
122").  SFAS No.  122  requires  an  enterprise  involved  in  mortgage  banking
activities to recognize,  as separate  assets,  rights to service mortgage loans
for others  regardless of the manner in which the servicing rights are acquired.
In addition,  capitalized  mortgage servicing rights are required to be assessed
for  impairment  based on the fair  value of those  rights.  The  impact of this
statement  depends on the volume of  mortgage  loans  originated  and sold,  and
servicing rights retained. During the six months ended June 30, 1996 First Essex
capitalized  mortgage servicing rights totaling $100,000,  which are included in
other assets on the balance sheet.

         Non-interest  income  increased by $699,000 (48.3%) to $2.1 million for
the six months ended June 30, 1996, compared to $1.4 million for the same period
in 1995. The increase in non-interest income is due mainly to increased gains on
the sale of mortgage loans and mortgage  servicing rights which totaled $930,000
(including  $100,000 related to capitalized  mortgage  servicing rights) for the
six months ended June 30, 1996 compared to $295,000 for the same period in 1995.
The  increase of $635,000 in gains from the sale of mortgage  loans and mortgage
loan  servicing  rights  resulted from the increased  volume of loans sold which
totaled $54.0 million for the six month period ended June 30, 1996,  compared to
$15.3 million for the same period in 1995.

         Noninterest  income  increased  to  $3.7  million  for the  year  ended
December 31, 1995 compared to $2.6 million in 1994.  The primary  reason for the
increase  from 1994 to 1995 was  increased  gains  from  sales of loans and loan
servicing  rights,  which rose by $1.2 million from the gain of $260,000 in 1994
to the gain of $1.4 million in 1995.
Loan fees also increased by $84,000 from $393,000 in 1994 to $477,000 in 1995.

         Noninterest  income  decreased  to  $2.6  million  for the  year  ended
December 31, 1994 compared to $3.2 million in 1993.  The primary  reason for the
decrease from 1993 to 1994 was decreased gains from sales of loans which fell by
$470,000 from the gain of $730,000 in 1993 to the gain of $260,000 in 1994. Loan
fees also decreased by $251,000 from $644,000 in 1993 to $393,000 in 1994.

         Noninterest  income  consists  of net  gains or  losses  from  sales of
securities,  net gains from sales of loans and loan  servicing  rights,  fee and
other noninterest income.

Noninterest Expenses

         Non-interest  expense increased by $273,000 (2.8%) to $10.0 million for
the six months ended June 30, 1996, compared to $9.7 million for the same period
in 1995.  Noninterest  expenses increased by $54,000 (0.3%) to $19.2 million for
the year ended  December  31, 1995  compared to $19.2  million in 1994 and $18.4
million in 1993. The increases were primarily due to a $1.3 million  increase in
salary and employee  benefits,  and building and  equipment  costs,  offset by a
decrease of $1.2 million in foreclosed property expenses.

         Salaries and employee  benefits  increased by $492,000  (11.0%) to $5.0
million for the six months  ended June 30, 1996,  when  compared to $4.5 million
for the same period in 1995,  primarily due to increases in personnel to support
business growth. Salaries and employee benefits increased by $855,000 (10.5%) to
$9.0 million for the year ended  December 31, 1995 from $8.1 million in 1994 and
$6.8 million in 1993.  The increases for both years were  primarily due to costs
associated  with increases in personnel of 6% in 1995 and 10% in 1994 to support
business growth.
                                       63
<PAGE>

         Building and equipment  costs increased by $225,000 to $1.8 million for
the six months ended June 30, 1996, compared to $1.5 million for the same period
in 1995 as a result of the new headquarters  branch and a new operations center.
Building  and  equipment  costs  increased  $456,000  to $3.3  million  for 1995
compared to $2.8 million in 1994 and $2.6 million in 1993.  The increase in 1995
was due in part to costs associated with the opening of a new branch in Andover,
Massachusetts  as well as the  consolidation  of  First  Essex  operations  from
multiple  low  technology  sites to a single  high  technology  site in  Lowell,
Massachusetts.

         Foreclosed  property expense  decreased by $183,000 (37.3%) to $308,000
for the six months  ended June 30,  1996,  when  compared  to  $491,000  for the
comparable  period in 1995.  First  Essex's  continued  success in managing  and
selling foreclosed property has resulted in lower levels in the costs associated
with professional  services and operating  expenses related to the properties in
foreclosure.  Expenses  associated with foreclosed property totaled $784,000 for
the year ended  December  31,  1995  compared  to $2.0  million in 1994 and $3.0
million in 1993. These expenses  include  $361,000 of additional  write-downs of
the carrying  values of properties  during 1995 compared to $1.1 million in 1994
and $1.4  million in 1993.  Other  expenses  associated  with the  ownership  of
foreclosed  property  totaled  $423,000 in 1995 compared to $934,000 in 1994 and
$1.1  million  in 1993.  While  the  regional  economy  and real  estate  market
continues to recover from the  difficulties of the past several years,  there is
no assurance  that First Essex Bank will not experience  further  write-downs in
the carrying values of foreclosed property.

         All other operating  expenses decreased by $261,000 to $3.0 million for
the six months  ended June 30, 1996,  compared to $3.2  million  recorded in the
same period in 1995. The reduction is primarily  attributable  to a reduction in
deposit insurance of $502,000, partially offset by the increases in professional
and marketing costs as described above.  Other operating  expenses  increased by
$83,000 (.02%) to $6.2 million for the year ended December 31, 1995. During 1995
the FDIC  lowered  its  deposit  insurance  rates  which  resulted in a $363,000
reduction  in deposit  insurance  expense.  This was  offset by an overall  8.5%
increase in other operating expenses. Other operating expenses for 1994 and 1993
remained flat at $6.1 million

         During 1994 First Essex closed two branch  offices at an estimated cost
of  $537,000,  which was offset by a recovery of $420,000  from the opening of a
branch office previously abandoned.

Income Taxes

         The net provision for income taxes amounted to $75,000 in 1995 compared
to a benefit of  $805,000  recorded in 1994.  The amounts  recorded in each year
were based on management's quarterly review of the realizability of the deferred
tax  asset,  and  reflects  management's  analysis  of  future  taxable  income.
Management  has valued the  deferred  tax asset in  accordance  with  regulatory
guidelines  which  provide for a one year income  outlook and which results in a
valuation  reserve of $4.2 million at December  31, 1995.  There has also been a
significant decline in nonperforming  assets. To the extent First Essex utilized
an income outlook  beyond the one year  regulatory  guideline,  there could have
been a significant tax benefit recorded in 1995.

         Deferred tax assets and  liabilities  are established for the temporary
differences  between  the  accounting  bases and the tax bases of First  Essex's
assets and  liabilities  at enacted tax rates  expected to be in effect when the
amounts  related to such temporary  differences  are realized or settled.  First
Essex's  deferred  tax assets are reviewed  quarterly  and  adjustments  to such
assets are  recognized  as deferred  income tax  expenses  or benefits  based on
management's judgement relating to the realizability of such assets and reflects
management's  analysis  of future  taxable  income.  Management  has  valued the
deferred tax asset in accordance with regulatory  guidelines which provide for a
one year  income  outlook  and which  resulted  in a  valuation  reserve of $4.2
million at December 31, 1995.  The net  provision  for income taxes  amounted to
$19,000 for the six months ended June 30, 1996 compared to $20,000  recorded for
the same period in 1995.  Beginning  in 1997,  First Essex will begin to provide
for  income  taxes  based on the  federal  and  state tax  rates  that  would be
generally applicable to it.

                                       64
<PAGE>

Financial Condition

         Total assets amounted to $842.9 million at June 30, 1996 an increase of
$34.1 million or 4.2% from $808.8 million at December 31, 1995. This increase is
primarily  attributable to an increase of $12.6 million of investment securities
and an increase of $29.3 million in loans,  excluding the allowance for possible
loan losses.  Total assets  amounted to $808.8  million at December 31, 1995, an
increase of $1.9  million or 0.24% from $806.9  million at  December  31,  1994.
During 1995 there was an  increase  of $70.2  million in loans and a decrease of
$71.0 million in investment and mortgage-backed securities.

Loans

         At December 31, 1995, the loan  portfolio,  excluding the allowance for
possible loan losses,  was $500.1 million,  representing  61.8% of total assets,
compared to $429.8  million or 53.3% of total assets at December  31,  1994.  At
June 30, 1996,  the loan  portfolio,  excluding  the allowance for possible loan
losses,  was $529.3  million,  representing  62.8% of total assets,  compared to
$500.1  million or 61.8% of total assets at December 31, 1995.  See "Business of
First   Essex-Lending   Activities-General"   for  a  table  setting  forth  the
composition  of the loan portfolio of First Essex Bank at the end of each of the
past five years.

Loan Origination

         The following table  summarizes the activity for loan  originations for
the periods indicated:

                                  Six Months               Years Ended
                                 Ended June 30,            December 31,
                              -----------------     -------------------------
                               1996       1995      1995       1994      1993
                               ----       ----      ----       ----      ----
                                         (Dollars in thousands)
Mortgage Loans:
   Residential              $ 61,700   $ 36,819   $ 91,700   $109,100   $101,900
   Commercial real estate      5,490      5,429     15,800     14,700      3,800
   Construction               19,669     17,357     42,800     43,600     31,800
                            --------   --------   --------   --------   --------
          Total               86,859     59,605    150,300    167,400    137,500
Commercial                    25,082     12,206     32,100     51,300      9,000
                            --------   --------   --------   --------   --------
Aircraft                      14,351      4,859     15,700        700       --
Automobile                    29,614     41,004     64,000     37,400       --
Other consumer                 8,479      5,984     14,600     15,000      9,400
                            --------   --------   --------   --------   --------
          Total               52,444     51,847     94,300     53,100      9,400
Total Loan Originations     $164,385   $123,658   $276,700   $271,800   $155,900
                            ========   ========   ========   ========   ========

         The  increases  in loan  originations  are  primarily  attributable  to
stabilization  in the New England  commercial real estate market and an increase
in consumer  borrowing demand in the Massachusetts  and New Hampshire  economies
generally. During 1994 First Essex Bank initiated an indirect automobile lending
program which  resulted in $64.0 million and $37.4 million of  originations  for
the years  ending  December  31, 1995 and 1994,  respectively.  Originations  of
aircraft  loans,  a new lending  activity  for First Essex Bank,  totaled  $15.7
million in 1995 compared to $700,000 in 1994.

         Loan originations for the six months ended June 30, 1996 totaled $164.4
million,  compared to $123.7  million  for the same period in 1995.  First Essex
Bank's  mortgage  loan  originations  for the six  month  period  totaled  $86.9
million,  compared to $59.6 million for the same period in 1995. Included in the
six month period were  mortgage  loans  originated  for sale of $56.1 million in
1996,  and $18.4  million in 1995.  Originations  of aircraft  loans,  a lending
activity  initiated in 1995,  totaled  $14.4 million for the six month period in
1996  compared to $4.9  million for the  comparable  period in 1995.  During the
second  quarter  of 1995  First  Essex Bank also  purchased  approximately  $7.0
million of loans,  primarily  commercial real estate loans, at face value of the
outstanding principal amount.

                                       65
<PAGE>

Non-Performing Assets

         Non-performing   assets  consist  of  non-accruing,   restructured  and
impaired  loans,  and foreclosed  property.  Non-performing  assets totaled $5.1
million at June 30, 1996,  compared to $6.2 million at December 31, 1995,  $10.3
million at  December  31,  1994 and $17.4  million at  December  31,  1993.  See
"Business of First Essex-Current Market Conditions".

         First Essex Bank's  practice is to discontinue  the accrual of interest
on all loans  (including  impaired  loans)  for which  payment  of  interest  or
principal is ninety days or more past due or for such other loans as  considered
necessary by  management  if  collection  of interest and principal is doubtful.
When a loan  is  placed  on  non-accrual  status,  all  previously  accrued  but
uncollected interest is reversed against current period interest income.

         At December 31, 1995, the principal  balance of restructured  loans was
$1.0 million.  There were no  restructured  loans  outstanding in 1994 and 1993.
Restructured loans are loans on which concessions have been made in light of the
debtor's financial difficulty with the objective of maximizing recovery and with
respect to which the renegotiated payment terms are met.

         If the  non-accruing  and  restructured  loans at December 31, 1995 and
1994 had been current in accordance  with their  original  terms,  the amount of
interest  income  that  would  have been  recorded  is  $389,000  and  $754,000,
respectively. The amount of interest collected and recorded as income in 1995 on
these loans was  $511,000.  The amount of interest  collected  on these loans in
1994 was $576,000 of which $116,000 was recorded as income.

         Foreclosed  property at December 31, 1995 totaled $1.8 million compared
to $3.0  million  at  December  31,  1994 and  consists  mainly  of real  estate
collateral from loans which were foreclosed.

         Under SFAS No.  114,  First Essex  considers  a loan  impaired if it is
ninety days or more past due as to principal  and interest, or if  management's
credit  risk  assessment  determines  that it is  probable  that  principal  and
interest will not be collected as contractually  scheduled.  In addition,  loans
which are  restructured  at market  rates and  comparable  to loans with similar
risks are considered impaired only in the year of the restructuring,  so long as
they continue to perform according to the restructured terms.  Excluded from the
impaired  category,  but  otherwise  considered  non-accruing  loans,  are small
balance  homogeneous loans which are ninety days or more past due. Small balance
homogeneous loans include residential mortgage loans,  residential  construction
loans to individuals  (excluding builder construction loans) and consumer loans.
First Essex  evaluates a loan's level of impairment by measuring the net present
value of the  expected  future  cash flows using the loan's  original  effective
interest  rate, or at the fair value of the collateral if the loan is collateral
dependent.  When the  difference  between the net present  value of the impaired
loan (or fair value of the  collateral if the loan is  collateral  dependent) is
lower than the recorded  investment of the loan,  the  difference is provided to
expense with a resulting valuation allowance. At December 31, 1995, the recorded
investment  in loans  that are  considered  to be  impaired  under  SFAS No. 114
totalled  $1.9 million of which  $663,000 had a related  allowance  for possible
loan losses of $273,000.  The remaining  $1.2 million of impaired  loans did not
require a related  allowance  for possible  loan losses.  Of the $1.9 million of
loans considered to be impaired under SFAS No. 114,  $1,043,000 are restructured
and are not included in the $3,373,000 of non-accruing  loans  discussed  above.
The average recorded  investment in impaired loans during 1995 was approximately
$1.4 million.

         Interest income  recognized on impaired loans  (including  restructured
loans),  using the cash basis of income  recognition,  amounted to approximately
$136,000  for the six months  ended June 30,  1996,  compared to $72,000 for the
same period in 1995 and  approximately  $166,000 for the year ended December 31,
1995. The average recorded investment of impaired loans for the six months ended
June 30, 1996 was $2.1  million  compared to $1.1 million for the same period in
1995 and $1.4 million for the twelve month period ended December 31, 1995.



                                       66
<PAGE>

Investments

         At June 30, 1996 the  investment  portfolio,  consisting  of short-term
investments,  investment securities,  mortgage-backed  securities,  Federal Home
Loan Bank ("FHLB") stock and stock in the Savings Bank Life Insurance Company of
Massachusetts,  totaled  $283.0  million or 33.6% of total  assets,  compared to
$275.9  million or 34.1% of total  assets at December  31, 1995 and  compared to
$346.9  million or 43.0% of assets at December 31,  1994.  Interest and dividend
income  on the  investment  portfolio  generated  27.1%  of total  interest  and
dividend income for the six months ended June 30, 1996 compared to 34.7% for the
comparable  period  in 1995.  Interest  and  dividend  income  on First  Essex's
investment  portfolio  generated 32.3% of total interest and dividend income for
the year ended December 31, 1995. During 1995 the investment portfolio decreased
by $71.0 million.  The portfolio included U.S. government and agency obligations
having a book  value of $17.1  million  and a fair  value of $17.1  million  and
mortgage-backed  securities with a book value of $209.8 million and a fair value
of $207.3 million.

         First  Essex  does  not  have  any  investments  in off  balance  sheet
financial  instruments,   except  as  noted  in  footnote  9  to  First  Essex's
consolidated financial statements.

         To identify and control risks associated with the investment portfolio,
First Essex has  established  policies and  procedures,  which include stop loss
limits,  stress testing on a periodic basis,  diversification  requirements  and
credit standards, to control market risk on the investment portfolio.

         The  following  table  sets  forth the  composition  of the  investment
portfolio for the years indicated:


                                                 1995        1994        1993
                                                ------      ------      -----
                                                    (Dollars in thousands)
Short-term investments:
     Interest bearing deposits                    $5,086     $   217     $    24
     Federal funds sold                            4,500       2,500       3,550
                                                --------    --------    --------
Total short-term investments                       9,586       2,717       3,574

Investment securities held-to-maturity:
     U.S. government & agency obligations         17,080      54,271      38,887
     Mortgage backed securities                  118,018     209,747     218,384
     Other bonds and obligations                      --      31,039      22,133
                                                --------    --------    --------
Total investment securities held-to-maturity     135,098     295,057     279,404

Investment securities available-for-sale:
     Mortgage-backed securities                   91,781      35,200      36,401
     Other bonds and obligations                  23,372          --          --
                                                --------    --------    --------
Total investment securities available for sale   115,153      35,200      36,401

Stock in Federal Home Loan Bank of Boston         14,869      12,775       9,250
Stock in Savings Bank Life Insurance Company       1,194       1,194       1,194
                                                --------    --------    --------
Total investments                               $275,900    $346,943    $329,823
                                                ========    ========    ========
Percent of total assets                            34.1%       43.0%       51.1%

         For further information  regarding First Essex's investment  portfolio,
including information regarding amortized cost and fair value as of December 31,
1995, see notes 1, 2 and 18 to First Essex's consolidated financial statements.

                                       67
<PAGE>

         Set forth below is a breakdown of yields and scheduled  maturities  for
the amortized cost of indicated investment securities at December 31, 1995.

                             U.S.
                          government     Other bonds    Mortgage-
                          and agency         and          backed
                         obligations     obligations    securities      Total
                         -----------     -----------    ----------      -----
                                         (Dollars in thousands)
 Due in 1 year or less:
                 Amount
                  Yield     $17,080       $3,810         $2,841         $23,731
                              6.05%        6.71%          6.28%           6.18%
 Due from 1 to 2 years:
                 Amount          --        1,406         21,728          23,134
                  Yield          --        6.79%          4.86%           4.97%
 Due from 2 to 3 years:
                 Amount          --        3,311         13,159          16,470
                  Yield          --        5.46%          4.88%           5.00%
 Due from 3 to 5 years:
                 Amount          --       14,914             --          14,914
                  Yield          --        5.62%             --           5.62%
Due from 5 to 10 years:
                 Amount          --          158         11,254          11,412
                  Yield          --        6.80%          5.05%           5.08%
    Due after 10 years:
                 Amount          --           --        161,267         161,267
                  Yield          --           --          6.51%           6.51%
                            -------      -------      ---------       ---------
                 Total:
                 Amount     $17,080       23,599       $210,249        $250,928
                  Yield       6.05%        5.85%          6.15%           6.12%

Deposits

         Deposits have  historically  been First Essex Bank's  primary source of
funds for lending and investment  activities.  Deposit flows vary  significantly
and are influenced by prevailing  interest rates,  market  conditions,  economic
conditions and competition. At June 30, 1996 First Essex Bank had total deposits
of $508.1 million representing a net increase of $16.6 million compared to total
deposits of $491.5 million at December 31, 1995.  This increase is  attributable
to an increase of $14.0  million in term  deposits and by a net increase of $2.5
million in Demand Deposits,  Savings, NOW and Money Market accounts. At December
31,  1995 First  Essex's  total  deposits  represented  a net  increase of $34.6
million  compared to $456.9  million at December  31, 1994.  During 1995,  First
Essex Bank aggressively  marketed time deposits  resulting in increases of $45.6
million  in time  deposits,  offset  by a  decrease  of $11.0  million  in other
deposits.

         While deposit flows are by nature unpredictable, management attempts to
manage its deposits  through  selective  pricing.  Because of the uncertainty of
market  conditions,  it is not  possible  for First  Essex Bank to  predict  how
aggressively  it will compete for deposits in the future or the likely effect of
any such decision on deposit levels,  interest  expense and net interest income.
Strategies  are currently in place to  aggressively  market more stable  deposit
sources in such accounts as NOW and Regular Checking.

                                       68
<PAGE>

         The following table sets forth the composition of average  deposits and
rates for the years indicated with respect to categories  exceeding 10% of total
average deposits:
<TABLE>
<CAPTION>
                                               1995                           1994                            1993
                                     -----------------------         ------------------------        ------------------------
                                                  Weighted                       Weighted                         Weighted
                                                  Average                         Average                         Average
                                       Amount  Interest Rate         Amount    Interest Rate          Amount    Interest Rate
                                       ------  -------------         ------    -------------          ------    -------------
                                                        (Dollars in thousands)
<S>                                 <C>            <C>             <C>            <C>               <C>            <C>
NOW                                  $ 28,664       1.13%           $ 30,086       1.18%             $ 29,186       1.59%
Money market accounts                  79,593       1.99             105,181       2.10               119,000       2.55
Savings and notice accounts            51,069       1.60              58,514       1.33                62,072       1.76
Time deposits                         294,473       5.81             203,500       4.46               174,285       4.56
                                     --------                       --------                         --------
Total interest bearing deposits       453,799       4.37             397,281       3.13               384,543       3.26
Demand deposits                        23,550                         15,982                           12,238
                                     --------                       --------                         --------
Total deposits                       $477,349                       $413,263                         $396,781
                                     ========                       ========                         ========
</TABLE>


         At December 31,  1995,  1994,  and 1993,  outstanding  certificates  of
deposits in denominations of $100,000 and over had maturities as follows:


Remaining Term to Maturity         1995           1994           1993
- --------------------------       -------        -------        -------
                                        (Dollars in thousands)
Three months or less             $ 3,265        $ 2,821        $ 3,973
Three to six months                8,324          2,596          2,728
Six to twelve months              10,549          3,195          2,369
Over twelve months                 2,067         11,246          4,144
                                 -------        -------        -------
Total                            $24,205        $19,858        $13,214
                                 =======        =======        =======
                                                        
Borrowed Funds

         First Essex Bank is a member of FHLB and is entitled to borrow from the
FHLB by  pledging  certain  assets.  First Essex Bank also  utilizes  short term
repurchase  agreements,  generally with maturities less than three months, as an
additional source of funds. Repurchase agreements are secured by U.S. government
and agency securities. Borrowings are an alternative source of funds compared to
deposits and totaled  $256.7 million at June 30, 1996 compared to $245.6 million
at December 31, 1995 and $279.9  million and $185.0 million at December 31, 1994
and 1993,  respectively.  The  decrease  in  borrowings  in 1995 from 1994 was a
result of an increase in deposit  accounts.  The increase in  borrowings in 1994
was used to fund loan growth.

                                       69
<PAGE>

         The  following  table  summarizes  the maximum  and average  amounts of
short-term  borrowings  outstanding during 1995, 1994 and 1993 together with the
weighted average interest rates thereon.

<TABLE>
<CAPTION>
                                  For Year Ended December 31, 1995             At December 31, 1995
                                  --------------------------------             --------------------
                               Maximum          Average       Weighted                       Weighted
                                Amount          Amount        Average          Amount        Average
                             Outstanding     Outstanding   Interest Rate    Outstanding   Interest Rate
                             -----------     -----------   -------------    -----------   --------------
                                                       (Dollars in thousands)
<S>                           <C>             <C>              <C>           <C>              <C>  
FHLB Borrowings                $285,372        $263,298         6.22%         $219,673         6.10%
Repurchase Agreement             27,019           8,432         5.50            25,896         5.72


<CAPTION>
                                  For Year Ended December 31, 1994             At December 31, 1994
                                  --------------------------------             --------------------
                               Maximum          Average       Weighted                       Weighted
                                Amount          Amount        Average          Amount        Average
                             Outstanding     Outstanding   Interest Rate    Outstanding   Interest Rate
                             -----------     -----------   -------------    -----------   --------------
                                                       (Dollars in thousands)
<S>                           <C>             <C>              <C>           <C>              <C>  
FHLB Borrowings                $255,489        $207,067         4.66%         $225,017         6.10%
Repurchase Agreement             55,131          11,399         5.47          54,931           5.94


<CAPTION>
                                  For Year Ended December 31, 1993             At December 31, 1993
                                  --------------------------------             --------------------
                               Maximum          Average       Weighted                       Weighted
                                Amount          Amount        Average          Amount        Average
                             Outstanding     Outstanding   Interest Rate    Outstanding   Interest Rate
                             -----------     -----------   -------------    -----------   --------------
                                                       (Dollars in thousands)
<S>                           <C>             <C>              <C>           <C>              <C>  
FHLB Borrowings                $185,001        $108,722         3.80%         $185,001         3.82%
</TABLE>

Asset/Liability Management

         First Essex Bank's  asset/liability  management strategy is designed to
increase net interest  income and provide  adequate  earnings in expected future
interest  rate  environments.  As part of this  strategy,  a  balance  is sought
between the repricing characteristics of its' earning assets and funding sources
while  maximizing the spread between  interest  income and expense.  First Essex
Bank  adjusts  the  level of its  liquid  assets  and the mix of its  loans  and
investments  based  on  management's  judgment  as to the  quality  of  specific
investment opportunities and the relative attractiveness of their maturities and
yields.

         In order to achieve a better  repricing  balance between its assets and
liabilities,  First Essex Bank  continued  to  originate  and hold in  portfolio
adjustable  rate  residential  mortgage  loans.  First  Essex Bank has a general
policy of writing  substantially  all newly  originated  fixed rate  residential
loans to meet the  requirements  for sale in the secondary  market.  During 1995
First Essex Bank  originated  $91.7 million of  residential  mortgages.  Of that
amount,  $78.7  million was sold.  First Essex  Bank's  commercial  real estate,
construction,  consumer,  and commercial  business lending programs also provide
opportunities  to  better  match  the  interest  rate  sensitivity  of its  loan
portfolio and  liabilities  due to the  adjustable  rate or short term repricing
characteristics  of these  types of loans.  Total  loans  grew by $70.2  million
during the year.

         During 1995  investments  declined by $71.0 million due to  maturities,
amortization  and  prepayments.  Most of this  cash was  redeployed  to fund the
growth in the loan portfolio.

                                       70

<PAGE>

         First Essex Bank offers competitive rates for longer term deposits. The
rising interest rate  environment  early in 1995 made these types of investments
more attractive to consumers and led to an increase in deposits of $34.6 million
over the course of the year.  Some of this  growth  was at the  expense of lower
yielding money market and savings deposits.

         It is management's opinion that interest rates will continue to exhibit
volatility.  With  this in mind,  First  Essex  Bank will  continue  to follow a
strategy  which seeks to achieve a balance in the repricing  characteristics  of
its assets and  liabilities  and  provide  adequate  earnings  in all  plausible
interest rate environments.

         The following  table sets forth the maturity and repricing  information
relating to interest  sensitive  assets and  liabilities  at December  31, 1995.
Fixed-rate mortgage loans and mortgage-backed investments are shown in the table
in the time period  corresponding to computed  principal  amortization  based on
their respective contractual maturity.  Short term investments,  adjustable-rate
loans,  investment  securities and adjustable  mortgage-backed  investments  are
allocated  to the period in which the rates  would be next  adjusted.  The table
reflects  an  "expected"   prepayment   assumption  on  residential   loans  and
mortgage-backed  investments.  This prepayment  assumption was derived from both
past experience and a market consensus of prepayment speeds for similar types of
loans and  mortgage-backed  investments.  Since regular savings accounts and NOW
accounts are not subject to contractual interest rate adjustments, such accounts
have been  included in the other  deposits  category  and are assumed to reprice
within 1-3 years.  First Essex Bank  believes  these  deposits are less interest
rate sensitive over long periods of time.

<TABLE>
<CAPTION>
                                                                             December 31, 1995
                                                    ------------------------------------------------------------------------
                                                       1-180       181-365        1-3          3-5          5+
                                                       Days         Days         Years        Years       Years       Total
                                                       ----         ----         -----        -----       -----       -----
                                                                             (Dollars in thousands)
<S>                                                <C>         <C>          <C>           <C>        <C>         <C>
Interest-earning assets:

     Short-term investments                         $   9,586    $    --      $    --      $    --     $    --     $   9,586
     Investment securities                             54,130          184          999         --         1,201      56,514
     Mortgage-backed securities                        89,573       69,316       32,301        3,842      14,768     209,800
     Loans held for sale                                5,821         --           --           --          --         5,821
     Fixed rate loans                                  27,512       20,342       50,257       50,985     111,876     260,972
     Adjustable rate loans                             95,484       53,489       22,540       48,036      13,709     233,258
                                                    ---------    ---------    ---------    ---------   ---------   ---------
     Total rate sensitive assets                      282,106      143,331      106,097      102,863     141,554     775,951
                                                    ---------    ---------    ---------    ---------   ---------   ---------
Interest-bearing liabilities:

     Money market deposit accounts                     73,730         --           --           --          --        73,730
     Certificates of deposit                          103,767       69,242       70,850       24,658      38,182     306,699
     Other deposits                                      --           --         80,649         --          --        80,649
     Borrowed funds                                   111,996       37,000       96,493         --            80     245,569
                                                    ---------    ---------    ---------    ---------   ---------   ---------
     Total rate sensitive liabilities                 289,493      106,242      247,992       24,658      38,262     706,647
                                                    ---------    ---------    ---------    ---------   ---------   ---------
Excess (deficiency) of interest
     sensitive assets over interest
     sensitive liabilities                          $  (7,387)   $  37,089    $(141,895)   $  78,205   $ 103,292   $  69,304
                                                    =========    =========    =========    =========   =========   =========
Cumulative excess (deficiency)
     of interest sensitive assets
     over interest sensitive liabilities            $ (7,387)   $  29,702    $(112,193)   $ (33,988)   $  69,304
                                                    =========    =========    =========    =========   =========   
Cumulative excess (deficiency)
     percentage of total assets                       (0.91)%       3.67%      (13.87%)      (4.20)%       8.57%
</TABLE>

                                       71
<PAGE>

         The following table reflects the scheduled maturities of selected loans
at December 31, 1995:

                                             One
                             One year      through     Over Five
                             or less      Five Years     Years         Total
                            --------      ----------     -----         -----

Construction loans           $14,210     $      --        $--         $14,210
Commercial loans              14,640        52,097         --          66,737
                             -------       -------         --         -------
Total                        $28,850       $52,097        $--         $80,947
                             =======       =======        ===         =======


         A summary of the above categories of loans due after one year as to the
rate variability follows (dollars in thousands):

                  With predetermined rates                      $21,471
                  With floating or adjustable rates              30,626
                                                                -------
                  Total maturing or repricing after one year    $52,097
                                                                =======

Liquidity and Capital Resources

         First  Essex  Bank's  principal   sources  of  liquidity  are  customer
deposits,   borrowings   from  the  FHLB,   repurchase   agreements,   scheduled
amortization  and  prepayments  of loan  principal,  cash flow from  operations,
maturities of various investments and loan sales.

         Management  believes it is prudent to maintain an investment  portfolio
that not only provides a source of income,  but also provides a potential source
of liquidity to meet lending demand and deposit flows.  First Essex Bank adjusts
the level of its liquid  assets and the mix of its loans and  investments  based
upon   managements's   judgment  as  to  the  quality  of  specific   investment
opportunities and the relative attractiveness of their maturities and yields. At
December  31,  1995,  short-term   investments,   bonds  and  obligations,   and
mortgage-backed  investments totaled $275.9 million, 23% of which either matures
or is estimated to be prepaid within one year. At December 31, 1994,  short term
investments,  bonds and  obligations,  and mortgage backed  investments  totaled
$346.9 million, 73% of which matured within one year.

         At December 31, 1995, First Essex Bank had total outstanding borrowings
of $245.6  million,  61% of which  matures  within one year. In 1994 First Essex
Bank had outstanding  borrowings of $279.9 million,  74% of which matured in one
year.

         At June 30, 1996 First Essex Bank had  outstanding  commitments to loan
funds, under mortgage, construction,  commercial and home equity lines of credit
amounting  to $48.4  million  compared  to $39.9  million at June 30,  1995.  At
December 31, 1995,  First Essex Bank had  outstanding  commitments to loan funds
under  mortgage,  construction  and  commercial  loans and home equity  lines of
credit,  amounting  to  $56.0  million,  compared  to  $52.9  million  in  1994.
Management believes the sources of liquidity previously discussed are sufficient
to meet its commitments.

         Net cash provided by operating  activities totaled $7.5 million for the
six months  ended June 30, 1996  compared to $9.5 million for the same period in
1995.  Net cash  provided by operating  activities  totaled $5.9 million in 1995
compared to $13.8 million in 1994. Net income was $7.5 million compared to a net
income of $6.5 million for the  respective  periods.  Included in these  amounts
were non-cash write-downs of foreclosed  properties of $361,000 in 1995 and $1.0
million in 1994.  The provision  for possible  loan losses  recorded in 1995 was
$770,000. There was no provision for possible loan losses recorded for 1994. Net
cash provided by operating  activities totaled $13.8 million in 1994 compared to
$9.9 million in 1993.  Net income was $6.5  million  compared to a net income of
$7.0 million for the respective periods. Included in these amounts were non-cash
write-downs of foreclosed properties of $1.0 million in 1994 and $1.4 million in
1993. No provision for possible loan losses was recorded in 1994 or 1993.

         Net cash used in investing activities totaled $40.6 million for the six
months ended June 30, 1996 compared to $24.1 million for the  comparable  period
in 1995. Net cash used in investing activities totaled $5.8 million for the

                                       72
<PAGE>

year ended  December  31,  1995  compared  to $162.7  million in 1994 and $157.2
million in 1993. The 1995 decrease in net cash used by investing activities over
1994 was  primarily  attributable  to a reduction in the purchase of  investment
securities. The 1994 increase in net cash used by investing activities over 1993
was primarily attributable to increased loan originations.

         Net cash provided by financing activities totaled $26.3 million for the
six months ended June 30, 1996,  compared to net cash  provided of $22.7 million
for the  comparable  period in 1995.  The change  reflects  an  increase  in net
borrowings,  and a decrease in the net growth of deposits  when  compared to the
prior period. Net cash used in financing activities totaled $3.0 million for the
year ended December 31, 1995 compared to net cash provided of $152.4 million for
the  comparable  period in 1994 and  $130.4  million  in 1993.  Net cash used to
decrease  borrowed  funds (net of  repayments)  totaled  $34.4  million in 1995,
compared to $94.9 million (net of repayments) of cash provided in 1994. Net cash
provided by deposits  totaled $34.6 million in 1995 compared to $58.6 million in
1994. Net cash of $2.2 million was used to pay dividends in 1995.

         First Essex Bank is in compliance with and exceeds  federal  regulatory
capital  requirements.  The standards  are 3% core capital and 8%  risk-adjusted
capital on December 31, 1995.

         As a federal savings institution regulated by the OTS, First Essex Bank
is required to meet certain minimum  regulatory capital  requirements:  tangible
capital,  total capital,  core/leverage  capital,  Tier 1 risk-based capital and
total  risk-based  capital.  In  addition,  under the Prompt  Corrective  Action
provisions of FDICIA,  First Essex Bank's capital  position may be classified in
one   of   five   different   capital   categories   ranging   from   critically
undercapitalized to well capitalized.  As of June 30, 1996, First Essex Bank met
all of the minimum  regulatory  requirements  of the well  capitalized  category
under FDICIA. First Essex's total capital,  tangible capital and tangible equity
ratios were equal to the core/leverage capital ratio.

Impact of Inflation

         The financial  statements and related data  presented  herein have been
prepared in accordance  with  generally  accepted  accounting  principles  which
require  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.

         An  important  concept  in  understanding  the effect of  inflation  on
financial  institutions is the  distinction  between  monetary and  non-monetary
items. In a stable environment,  monetary items are those assets and liabilities
which are or will be  converted  into a fixed  amount of dollars  regardless  of
changes  in  prices.   Examples  of  monetary  items  include  cash,  investment
securities, loans, deposits and borrowings.  Non-monetary items are those assets
and liabilities  which gain or lose general  purchasing power as a result of the
relationships  between  specific  prices for the items and price change  levels.
Examples of non-monetary items include premises and equipment and real estate in
foreclosure.  In the recent  environment in the New England  region,  where real
estate values have dramatically  decreased,  the deflationary impact of changing
prices  of  real  estate  securing  loans  significantly   affects  a  financial
institution's performance.  Additionally, interest rates do not necessarily move
in the same  direction,  or in the same  magnitude,  as the  prices of goods and
services as measured by the consumer  price index.  In a volatile  interest rate
environment,  liquidity and the  management of the maturity  structure of assets
and liabilities are critical in maintaining acceptable profitability levels.

Recent Accounting Developments

         In May 1995,  the FASB issued SFAS No. 122,  "Accounting  for  Mortgage
Servicing Rights", which is to become effective for fiscal years beginning after
December 15,  1995.  SFAS No. 122 requires  that a mortgage  banking  enterprise
recognize  as  separate  assets  rights to  service  mortgage  loans for  others
regardless of the manner in which the servicing rights are acquired. First Essex
adopted  SFAS No. 122 in January  1996.  In June 1996,  the FASB issued SFAS No.
125,   "Accounting   for  Transfer  and   Servicing  of  Financial   Assets  and
Extinguishments  of Liabilities",  which supersedes SFAS No. 122 and will become
effective  for First  Essex on  January  1, 1997.  SFAS No.  125  requires  that
liabilities  and  derivatives  incurred or obtained by  transferors as part of a
transfer  of  financial   assets  be  initially   measured  at  fair  value,  if
practicable. It also requires that servicing assets and other retained interests


                                       73
<PAGE>

in the transferred assets be measured by allocating the previous carrying amount
between the assets sold, if any, and retained interests,  if any, based on their
relative fair values at the date of the transfer.

         In  December,   1995,  the  FASB  issued  SFAS  No.  123,  "Stock-Based
Compensation",  which is to become  effective for fiscal years  beginning  after
December 15, 1995. SFAS No. 123 requires  employee  stock-based  compensation be
either  recorded or disclosed  at its fair value.  Management  will  continue to
account for employee stock-based  compensation under Accounting Principles Board
Opinion No. 25 and will not adopt the new  accounting  provisions  for  employee
stock-based  compensation  under SFAS No. 123, but will  include the  additional
required disclosures in the 1996 consolidated financial statements.

         Beginning in 1996,  First Essex adopted SFAS No. 121,  "Accounting  for
Impairment of Long-Lived  Assets and for  Long-Lived  Assets to be Disposed Of".
SFAS  No.  121  requires  that  long-lived   assets  and  certain   identifiable
intangibles to be held and used by an entity be reviewed for impairment whenever
events or changes in circumstances indicate that the carrying amount of an asset
may not be  recoverable.  The statement  also  requires that certain  long-lived
assets and  identifiable  intangibles to be disposed of be reported at the lower
of the carrying  amount or fair value less cost to sell. The  application of the
new statement  has not had a significant  impact on the results of First Essex's
operations or financial condition.

                                       74
<PAGE>

                      SELECTED CONSOLIDATED FINANCIAL DATA
                            OF FINEST AND SUBSIDIARY

         The  following  table  sets  forth  certain   historical   consolidated
financial data of Finest.  The selected data for the years ended December 31, is
based  on  the  respective  consolidated  financial  statements,  including  the
respective  notes  thereto,  which  have been  audited by  Shatswell,  MacLeod &
Company, P.C.,  independent certified public accountants,  for 1995 and 1994 and
by Grant Thornton LLP, independent certified public accountants,  for 1993, 1992
and 1991. Such financial  statements and reports for 1995, 1994 and 1993,  which
are contained in this Proxy Statement-Prospectus, refer to changes in accounting
for  investment  securities  and  income  taxes  and  Note  15 to the  financial
statements regarding litigation and should be read in conjunction therewith. The
selected  data for the six  months  ended  June 30,  1996 is based on  unaudited
financial statements.

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

Balance Sheet Data:
     Total assets                         $   179,328     $   181,103    $   178,012   $   180,403   $   177,841     $   194,144
     Total loans                              100,137         107,238        108,263       110,319       120,225         141,060
     Allowance for loan losses                  4,057           4,136          3,746         3,660         4,335           3,031
     Investments(1)                            71,793          67,737         56,940        51,002        26,992          15,303
     Other real estate owned                      891           1,501          7,936        15,896        26,392          28,655
     Deposits                                 158,187         161,669        161,364       164,022       162,433         175,036
     Borrowed funds                                --              --             --            --            --              --
     Stockholders' equity                 $    18,650     $    17,267    $    15,281   $    14,811   $    14,378     $    16,344
Results of Operations:
     Interest and dividend income         $     6,845     $    13,596    $    11,556   $    11,541   $    12,684     $    16,158
     Interest expense                           2,812           5,624          4,554         4,846         6,107          10,199
                                          -----------     -----------    -----------   -----------   -----------     -----------
     Net interest and dividend
       income                                   4,033           7,972          7,002         6,695         6,577           5,959
     Provision for loan losses                    169           1,600            600         2,125         3,200           5,338
     Net gains (losses) from sale of
       assets held for sale and
       investments(1)                              --             (2)              1            11            91              --
     Losses on real estate operations             109             360            393           834         1,083           2,172
     Fees and service charges                     294             489            495           506           867             530
     Other income                                 125             366            378           473           519             570
     Merger related expense                       413             371            128            --            --              --
     Non-interest expense                       2,137           5,316          6,198         5,255         5,142           3,823
                                          -----------     -----------    -----------   -----------   -----------     -----------
     Income (loss) before income tax
       expense (benefit)                        1,624           1,178            557          (529)       (1,371)         (4,274)
     Income tax expense (benefit)                  (2)           (172)          (453)         (723)          515          (1,112)
                                          -----------     -----------    -----------   -----------   -----------     -----------
     Net income (loss)                    $     1,626     $     1,350    $     1,010   $       194   $    (1,886)    $    (3,162)
                                          ===========     ===========    ===========   ===========   ===========     ===========
Per Share Data(2):
     Net income (loss)                    $      1.10     $       .93    $       .69   $       .13   $     (1.29)    $     (2.15)
     Dividends declared                            --     $       .10             --            --            --     $       .20
     Book value at end of period          $     12.61     $     11.68    $     10.48   $     10.16   $      9.86     $     11.12
     Average shares outstanding             1,478,736       1,458,750      1,458,530     1,458,050     1,463,180       1,470,685
Selected Financial Ratios:
     Return (loss) on average assets             1.85%           0.77%          0.57%         0.11%        (1.01)%         (1.60)%
     Return (loss) on average equity            18.07%           8.14%          6.65%         1.33%       (12.28)%        (17.52)%
     Average of equity as a
       percentage of average assets             10.26%           9.40%          8.52%         8.25%         8.24%           9.12%
     Dividend payout ratio                        N/A           10.81%           N/A           N/A           N/A           (9.30)%
- -----------
<FN>
N/A - Not applicable.

(1)      Includes   investment   securities,    available-for-sale   securities, held-to-maturity  securities,  federal funds sold 
         and Federal Home Loan Bank Stock, where applicable.
(2)      Per share data reflects 10-for-1 stock split in February 1996.
</FN>
</TABLE>
                                       75
<PAGE>

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

         Finest is a New  Hampshire  corporation  that was  organized in 1986 to
become  the  holding  company of Pelham  Bank.  Although  Finest  has  corporate
authority  to engage in any  activity  permitted  by the  NHBCA,  Finest's  sole
activity is to act as the holding company for Pelham Bank.

         Pelham Bank is a New Hampshire-chartered  trust company incorporated in
1968 and  headquartered  in Pelham,  New  Hampshire.  Pelham Bank  operates  its
business from three banking offices located in Pelham,  Salem, and Windham,  New
Hampshire.  Pelham Bank is engaged  principally  in the  business of  attracting
deposits from the general public and investing those deposits in residential and
commercial real estate loans, and in consumer and small business loans. Deposits
at Pelham  Bank are insured by the FDIC up to $100,000  per  separately  insured
account.

         As of June 30,  1996,  Pelham  Bank  reported  total  assets  of $179.1
million,  total  deposits  of $158.3  million,  net loans of $95.6  million  and
stockholders' equity of $18.5 million.

         Finest's  results  of  operations  depend  to a great  extent on Pelham
Bank's net interest income, the difference between income earned on its loan and
investment  portfolios  and the interest paid on its  deposits,  and the size of
Pelham Bank's  provisions for loan losses and losses on real estate  operations.
Net interest  income is primarily  affected by the level of earning  assets as a
percentage of total assets, the level of  interest-bearing  liabilities,  yields
earned on assets and rates paid on  liabilities.  Earnings are also  affected by
non-interest income which consists primarily of transaction account fees and net
gains on OREO sales.  The levels of  operating  expenses  and income  taxes also
affect earnings.

         The  following  is a discussion  and analysis of Finest's  consolidated
results of  operations  for the six months  ended June 30, 1996 and 1995 and the
last three fiscal years, as well as its financial condition at June 30, 1996 and
at December  31, 1995,  1994 and 1993.  In order to  understand  this section in
context, it should be read in conjunction with Finest's  Consolidated  Financial
Statements  and  accompanying   footnotes  which  are  included  in  this  Proxy
Statement-Prospectus.

         Pelham Bank's operating results were adversely  affected by the loss of
interest income resulting from  non-performing  loans and its provision for loan
losses. In 1995, the provision was $1.6 million but had decreased  substantially
in the  first six  months  of 1996  compared  to the same  period  in 1995.  The
decrease in the  provision  for the first half of 1996 was the result of overall
improved asset quality.

Results of Operations

         General.  Operating  results for the first six months of 1996  improved
substantially  from the comparable period in 1995. Finest had net income of $1.6
million,  or $1.10 per share, as compared to $1.1 million, or $.75 per share for
the prior-year period.  Return on average assets increased to l.85% in the first
six  months  of 1996 as  compared  to 1.27% for the same  period in 1995,  while
return on average  stockholders'  equity  improved to 18.07% from 13.83% for the
same periods.

         The  improvement  during  the  first six  months of 1996 was  driven by
significant  improvements  in asset  quality as well as  changes in the  balance
sheet mix,  which both enhanced  Finest's net interest  margins and lessened its
interest rate risk.

         Operating results in 1995 improved for the fourth consecutive year and,
for the third consecutive year, Finest had positive  earnings.  Finest generated
net income of $1.3  million or $.93 per share in 1995,  compared to $1.0 million
or $.69 per share in 1994,  and  $194,000  or $.13 per  share in 1993.  Finest's

                                       76
<PAGE>


return on average assets  increased to .77% in 1995 compared to .57% in 1994 and
 .11% in 1993.  Return on average  stockholders'  equity was 8.14% in 1995 versus
6.65% and 1.33% in 1994 and 1993, respectively.

         Operating  results in 1995,  while  improved,  were  hampered by a $1.0
million increase in the provision for loan losses, as management's review of the
loan  portfolio  and   aggressive   posture   towards   reducing  the  level  of
non-performing loans required an additional provision in the fourth quarter.

         Operating  results  in 1994 were  affected  by the  continued  economic
recovery and  continued  improvement  in the real estate  market in southern New
Hampshire.  This  improvement  is reflected in  decreasing  provisions  for loan
losses from $2.1  million in 1993 to $600,000 in 1994.  The  improvement  in the
quality of Pelham  Bank's  loan  portfolio  is  reflected  in the decline in the
percentage of  non-performing  assets from 10.0% at December 31, 1993 to 1.7% at
June 30, 1996.

         Net Interest and Dividend Income. Net interest and dividend income on a
tax equivalent basis increased to $4.0 million for the six months ended June 30,
1996 from $3.8 million for the prior-year period.  Interest income on securities
increased  $461,000 as the bank took  advantage  of its highly  liquid and asset
sensitive position to shift investment securities from lower yielding short-term
Federal  Funds  to  longer-term,  higher-yielding  U.S.  Government  and  Agency
securities.  In addition,  while average loans outstanding decreased from $109.4
million to $103.8 million during the  comparable  periods,  this was offset by a
decrease in  non-performing  loans of $3.4  million as well as a higher yield on
the portfolio. Interest expense increased $219,000 as the result of higher rates
paid on  certificates  of deposit  during the latter  part of 1995 that have not
been renewed at the lower rates  prevailing in 1996. As a result of all of these
factors, net interest margin for the six months was stable at 4.80%, up slightly
from the 4.78% in the prior-year  period.  Net interest and dividend income on a
tax equivalent  basis was $8.0 million in 1995, up from $7.0 million in 1994 and
$6.7  million  in  1993.  Much of this  increase  was  due to the  reduction  in
non-performing assets.

         Total interest and dividend income on a tax equivalent  basis was $13.6
million in 1995 as compared to $11.6  million  for the year ended  December  31,
1994 and $11.5 million in 1993.  These increases were primarily the result of an
increase  in  interest-earning  assets.  Average  loans  receivable,   excluding
reclassifications,  decreased  during 1995, 1994 and 1993,  while the average of
lower yielding investments increased.  In spite of the shift from loans to lower
yielding investments,  net interest income increased as a result of the decrease
in non-performing assets.

         In 1995,  interest  expense  amounted to $5.6 million  compared to $4.6
million and $4.8  million in 1994 and 1993,  respectively.  The increase in 1995
was due to a higher rate environment which was more than offset by higher yields
on the asset  side,  while the  decrease  in 1994 was the  result of an  overall
decrease in the balance sheet due to continuing loan problems.

         Non-performing  assets  decreased from $8.0 million at June 30, 1995 to
$3.0  million at June 30, 1996.  Nonaccrual  loans and OREO had  decreased  $3.4
million and $1.9  million,  respectively,  during the same period.  An improving
economy  coupled with more aggressive  management of nonaccrual  assets were the
primary factors in the decrease.

         Non-performing   assets  include   nonaccrual  loans,   foreclosed  and
in-substance foreclosed property (OREO) and restructured loans. Loans are placed
on  nonaccrual  status  either as a result of the past due  status of  principal
and/or  interest,  or a  judgment  by  management  that,  although  payments  of
principal  and/or interest are current,  such action is prudent.  Loans on which
payments are past due 90 days or more are placed on  nonaccrual  status,  unless
they are well secured and in the process of collection. Non-performing assets at
December 31, 1995 were $5.5 million, consisting of $1.5 million of OREO and $4.0
million in  nonaccrual  and  restructured  loans,  compared to $11.7  million of
non-performing  assets at December 31, 1994,  consisting of $7.9 million of OREO
and $3.8 million in  nonaccrual  and  restructured  loans,  and $18.1 million of
non-performing  assets at December 31, 1993, consisting of $15.9 million of OREO
and $2.2 million of nonaccrual loans.


                                       77
<PAGE>

         The following  table  presents an analysis of the average yields earned
and rates paid for the period  indicated.  Interest income is presented on a tax
equivalent  basis  which  reflects  a  federal  tax  rate of 34% for the  period
presented.

                                                    June 30, 1996
                                         ------------------------------------
                                                         Interest     Average
                                           Average       Earned/       Yield/
                                           Balance         Paid         Rate
                                          ---------      --------     -------
                                               (Dollars in thousands)
ASSETS
Interest-earning assets:
   Federal funds sold                      $  4,761        $  124        5.21%
                                           --------        ------
   Investment securities(1)(3):
     Municipal obligations                    2,830           128        9.05%
     US Government and agencies              55,002         1,734        6.31%
     Marketable equity securities             3,363           126        7.49%
                                           --------        ------
         Total investments                   61,195         1,988        6.50%
                                           --------        ------
   Loans                                    103,800         4,776        9.20%
                                           --------        ------
         Total interest-earning assets      169,756         6,888        8.12%
                                                           ------
Allowance for loan losses                   (4,128)
Other real estate owned                       1,237
Other assets                                  8,602
                                           --------
         Total assets                      $175,467

LIABILITIES AND
STOCKHOLDERS' EQUITY
Borrowed funds                            $     130        $    4        6.15%
Deposits:
   NOW accounts                               8,997            94        2.09%
   Regular savings accounts                  24,065           285        2.37%
   Pelham money fund                         19,946           251        2.52%
   Certificates of deposit                   77,721         2,158        5.55%
                                           --------        ------
      Total interest-bearing deposits
       and borrowed funds                   130,859         2,792        4.27%

Other interest:
   Interest on capital lease                    210            20       19.05%
                                           --------        ------
      Total interest-bearing liabilities    131,069         2,812        4.29%
                                                           ------
Demand deposits                              23,456
Other liabilities                             2,945
         Total liabilities                  157,470
Stockholders' equity                         17,997
         Total liabilities and
            stockholders' equity           $175,467
                                           ========
Net interest income                                        $4,076
                                                           ======
Interest rate spread                                                     3.83%
Net  yield on earning assets                                             4.80%
- ------------
(1)      Included  in  the  average  balance   amounts  are  the   corresponding
         components of the investment securities available-for-sale and held-to-
         maturity.  The yield is calculated using interest income divided by the
         average balance of the amortized historical cost.

(2)      Interest  on  nonaccrual  loans has been  included  only to the  extent
         reflected in the statement of operations; however, the loan amounts are
         included in the average amounts outstanding.

(3)      Included in interest earned are tax effect increases to interest earned
         on municipal obligations of $44,000 in 1996, $107,000 in 1995, $106,000
         in 1994 and $116,000 in 1993.

                                       78
<PAGE>

         The following  table presents and analysis of the average yields earned
and rates paid for the years  indicated.  Interest  income is presented on a tax
equivalent  basis  which  reflects  a  federal  tax rate of 34% for all  periods
presented.

<TABLE>
<CAPTION>
                                                                        Years Ended December 31,
                               ----------------------------------------------------------------------------------------------------
                                           1995                               1994                                1993
                                -------------------------------   -----------------------------   -------------------------------
                                             Interest   Average              Interest   Average              Interest     Average
                                Average       Earned/   Yield/    Average    Earned/    Yield/    Average     Yield/      Yield/
                                Balance        Paid      Rate     Balance      Paid      Rate     Balance      Rate        Rate
                                -------      --------  --------   -------    --------   -------   -------    --------     -------
<S>                             <C>        <C>         <C>     <C>         <C>          <C>      <C>        <C>          <C>
ASSETS
Interest-earning assets:
  Federal funds sold             $  5,943   $    343    5.77%    $ 13,765   $    532      3.86%   $ 13,521   $    403       2.98%
                                 --------   --------             --------   --------              --------   --------           
  Investment securities(1)(3):
    Municipal obligations           3,433        317    9.23%       3,419        311      9.10%      3,395        341      10.04%
    US Government and
      agencies                     44,630      2,723    6.10%      34,465      1,620      4.70%     17,279        763       4.42%
    Marketable equity
      securities                    2,948        244    8.28%       2,854        234      8.20%      2,649        228       8.61%
                                 --------   --------             --------   --------              --------   --------           
        Total investments          51,011      3,284    6.44%      40,738      2,165      5.31%     23,323      1,332       5.71%
                                 --------   --------             --------   --------              --------   --------           
   Loans                          112,307     10,076    8.97%     108,073      8,965      8.30%    110,859      9,922       8.95%
                                 --------   --------             --------   --------              --------   --------           
        Total interest-
        earning assets            169,261     13,703    8.10%     162,576     11,662      7.17%    147,703     11,657       7.89%
                                            --------                        --------                         --------
Allowance for loan losses          (3,527)                         (3,703)                          (3,998)
Other real estate owned             2,798                          10,954                           21,144
Other assets                        7,922                           8,599                           12,097
                                 --------                        --------                         --------
         Total assets            $176,454                        $178,426                         $176,946
                                 ========                        ========                         ========
LIABILITIES AND
STOCKHOLDERS' EQUITY
Borrowed Funds
Deposits:
   NOW accounts                  $  8,665     $  248    2.86%    $  8,897     $  253     2.84%    $  9,184   $    274       2.98%
   Regular savings accounts        24,342        658    2.70%      25,875        699     2.70%      23,475        624       2.66%
   Pelham money fund               23,521        650    2.76%      28,136        776     2.76%      29,816        828       2.78%
   Certificates of deposit         76,958      4,025    5.23%      74,352      2,782     3.74%      77,546      3,074       3.96%
                                 --------   --------             --------   --------              --------   --------           
         Total interest-
         bearing deposits         133,486      5,581    4.18%     137,260      4,510     3.29%     140,021      4,800       3.43%

Other interest:
   Interest on capital lease          220         43   19.55%         231         45    19.48%         240         46      19.17%
                                 --------   --------             --------   --------              --------   --------           
         Total interest-
         bearing liabilities      133,706      5,624    4.21%     137,491      4,555     3.32%     140,261      4,846       3.45%
                                            --------                        --------                         --------           
Demand deposits                    22,198                          22,460                           20,726
Other liabilities                   3,960                           3,280                            1,365
                                 --------                        --------                         --------              
         Total liabilities        159,864                         163,231                          162,352
Stockholders' equity               16,590                          15,195                           14,594
                                 --------                        --------                         --------  
         Total liabilities and
         stockholders'
         equity                  $176,454                        $178,426                         $176,946
                                 ========                        ========                         ========
Net interest income                           $8,079                          $7,107                           $6,811
                                              ======                          ======                           ======
Interest rate spread                                    3.89%                            3.85%                              4.44%
                                                        =====                            =====                              =====
Net  yield on earning assets                            4.77%                            4.37%                              4.61%
                                                        =====                            =====                              =====
<FN>
(1)      Included  in  the  average  balance   amounts  are  the   corresponding  components of the investment securities 
         available-for-sale and held-to-maturity.  The yield is calculated using interest income divided by the average 
         balance of the amortized historical cost.
(2)      Interest  on  nonaccrual  loans has been  included  only to the  extent reflected in the statement of operations; however, 
         the loan amounts are included in the average amounts outstanding.
(3)      Included in interest earned are tax effect increases to interest earned on municipal obligations of $44,000 in 1996, 
         $107,000 in 1995, $106,000 in 1994 and $116,000 in 1993.
</TABLE>
                                       79
<PAGE>
   
         Rate/Volume Analysis. The following table shows the changes in interest
income on a fully tax equivalent basis and interest expense caused by changes in
the volume of interest  earning  assets and interest  bearing  liabilities,  and
changes in interest rates.  The change  attributable to a mix of volume and rate
has been allocated proportionally to the change due to volume and the change due
to rate.
                                                    Six Months Ended June 30,
                                                    -------------------------
                                                      1996 Compared to 1995
                                                      ---------------------  
                                                   Increase (Decrease) Due to
                                                   --------------------------
                                                    Volume     Rate     Total
                                                    ------     ----     -----
                                                      (Dollars in thousands)
Interest and Dividend Income
   Loans                                             $(496)   $ 477    $ (19)
   Investments:
     Federal funds sold                                  8      (20)     (12)
     Investment securities:
        Municipal obligations                          (40)       8      (32)
        US Government and agencies                     426       56      482
        Marketable equity securities                    28      (26)       2
                                                     -----    -----    -----
           Total interest and dividend income          (74)     495      421
                                                     -----    -----    -----
Interest Expense
   Borrowed funds                                        4       --        4
   NOW accounts                                          4      (30)     (26)
   Regular savings accounts                            (11)     (32)     (43)
   Pelham money fund                                   (46)     (25)     (71)
   Certificates of deposit                              64      293      357
   Capital lease                                        (2)      --       (2)
                                                     -----    -----    -----
           Total interest expense                       13      206      219
                                                     -----    -----    -----
           Net increase (decrease) in net interest
               and dividend income                   $ (87)   $ 289    $ 202
                                                     =====    =====    =====
<TABLE>
<CAPTION>
                                                               Years Ended December 31,
                                                               ------------------------
                                              1995 Compared to 1994           1994 Compared to 1993
                                              ---------------------           ---------------------
                                           Increase (Decrease) Due to       Increase (Decrease) Due to
                                           --------------------------       --------------------------
                                          Volume      Rate      Total      Volume      Rate      Total
                                          ------      ----      -----      ------      ----      -----
                                                                (Dollars in thousands)
<S>                                     <C>        <C>       <C>        <C>        <C>        <C>
Interest and Dividend Income
   Loans:                                $   363    $   748   $ 1,111    $  (246)   $  (711)   $  (957)
   Investments:
      Federal funds sold                    (382)       193      (189)         7        122        129
      Investment securities:
        Municipal obligations                  1          5         6          5        (35)       (30)
        US Government and agencies           549        554     1,103        806         51        857
        Marketable equity securities           8          2        10         17        (11)         6
                                         -------    -------   -------    -------    -------    -------
          Total interest and dividend
             income                          539      1,502     2,041        589       (584)         5
                                         -------    -------   -------    -------    -------    -------
Interest Expense
   NOW accounts                               (7)         2        (5)        (8)       (13)       (21)
   Regular savings accounts                  (41)         0       (41)        65         10         75
   Pelham money fund                        (129)         3      (126)       (46)        (6)       (52)
   Certificates of deposit                   101      1,142     1,243       (124)      (168)      (292)
   Capital lease                              (2)         0        (2)        (2)         1         (1)
                                         -------    -------   -------    -------    -------    -------
          Total interest expense             (78)     1,147     1,069       (115)      (176)      (291)
                                         -------    -------   -------    -------    -------    -------
             Net increase (decrease)   
             in net interest and
             dividend income             $   617    $   355   $   972    $   704    $  (408)   $   296
                                         =======    =======   =======    =======    =======    =======
 </TABLE>
                                       80
<PAGE>


         Provision for Loan Losses. The allowance for loan losses is established
through a provision  for loan losses  charged to the  statement  of  operations.
Assessing  the adequacy of the allowance  for loan losses  involves  substantial
uncertainties and is based upon management's  evaluation of the amounts required
to meet estimated  losses in the loan portfolio after weighing  various factors.
Among the factors  management  considers are the quality of specific loans, risk
characteristics of the loan portfolio generally,  the level of nonaccrual loans,
current  economic  conditions,  trends in  delinquencies  and  charge-offs,  and
collateral values of the underlying security. Ultimate loan losses may vary from
current estimates and future additions may be necessary. In addition, regulatory
agencies,  as an integral part of the examination process,  review Pelham Bank's
allowance  and may require it to provide  additions  to the  allowance  based on
their assessment, which may differ from that of management.

         The provision for loan losses in the first six months of 1996 decreased
to  $169,000  from  $300,000  during the  comparable  period in 1995.  Among the
factors  contributing  to  Finest's  ability  to reduce  the  provision  was the
improvement  in asset  quality,  including  reductions  in  delinquency  and net
charge-offs, as well as the percentage coverage for the allowance as of June 30,
1996.  The  allowance  for loan  losses  was 4.1% of total  loans and  192.5% of
non-performing loans at June 30, 1996, compared to 2.5% and 54.4%, respectively,
at June 30, 1995. Net charge-offs  totaled  $248,000 for the first six months in
1996 compared to $1.2 million for the same period in 1995.

         The provision for loan losses in 1995 was $1.6 million,  an increase of
$1.0  million  from  1994,  reflecting  an  increase  in  net  charges-offs  and
management's reevaluation of certain long-term problem assets. The provision for
loan  losses  in 1993  was  $1.5  million  greater  than in  1994,  as both  net
charge-offs and nonperforming assets were at significantly higher levels. During
this period from December 31, 1993 to December 31, 1995,  the allowance for loan
losses  increased  from  3.3% to 3.9% of loans,  a  percentage  that  management
believes is more reflective of the risk profile of the portfolio.

         While  management  believes it has been  prudent in its analysis of the
allowance for loan losses,  management is unable to predict the ultimate  course
of the economy or the extent of its impact on Finest's financial condition.

         Non-interest   Income  (Expense).   Non-interest  income  decreased  to
$419,000  for the first six months of 1996 from  $592,000 for the same period in
1995.  This decrease was due primarily to a $283,000  decrease in deferred gains
on real estate owned sales. This decrease reflects the ongoing reduction of real
estate  owned,  and  therefore  the  potential  for deferred  gains,  as well as
management's decision to reduce the amount of OREO properties sold that the bank
would finance. Fee and service charge income increased to $294,000 for the first
six months of 1996,  from $236,000 for the prior-year  period,  because the bank
increased  these charges in the first quarter of 1996 as a result of a strategic
and competitive analysis.

         Non-interest  income in 1995 totaled $853,000,  as compared to $875,000
in  1994.  Results  in 1995  benefited  from a  $95,000  favorable  variance  in
recognition  of deferred  gains on OREO sale offset by some  non-recurring  fees
recognized in 1994. A decrease of $181,000 in deferred  gains  accounted for the
decrease in non-interest  income from 1993 to 1994,  which was the result of the
recognition of gains on some large  properties  sold and financed in 1992.  Fees
and  service  charges  decreased  to  $489,000  in 1995 from  $495,000  in 1994,
following a decrease from $506,000 in 1993. These decreases  resulted  primarily
from reduced  activity as well as  customers'  maintaining  higher  compensating
balances.

         Operating  Expenses.  For the  first six  months of 1996,  non-interest
expense decreased to $2.7 million from $2.9 million for the comparable period in
1995,  primarily  due to decreases in  professional  fees and deposit  insurance
premiums of $375,000 and $202,000, respectively.  Professional fees in 1995 were
high  because  they  included  investment  banking,  legal and  accounting  fees
associated with the terminated  merger with Andover Bancorp,  which was rejected
by Finest's  stockholders,  while the  reduction  in deposit  fees  reflects the
improvement in the cost of FDIC insurance. The decreases in the first six months
of 1996 were  somewhat  offset by an  increase in charges to the  provision  for
OREO, the result of an aggressive attempt to sell remaining OREO properties, and
a one-time merger termination fee of $225,000 paid to Andover in conjunction



                                       81

<PAGE>

with the termination of the attempted merger. Total operating expenses decreased
to $6.1 million in 1995, from $6.7 million in 1994,  after having increased from
$6.1  million in 1993.  Both the  decrease in 1995 and the increase in 1994 were
due primarily to expenses associated with dealing with problem assets.

         Finest  accounts  for OREO at the lower of cost or  estimated  net fair
value.  Declines in value subsequent to foreclosure or substantive  repossession
result  in a  charge  to the  valuation  allowance.  Changes  to  the  valuation
allowance  caused by declines in value resulted in charges of $72,000 and $0 for
the six  months  ended  June 30,  1996 and  1995,  respectively,  and  $218,000,
$900,000 and $700,000 in 1995, 1994 and 1993, respectively. The deterioration in
the New England real estate  market during the early 1990s led to high levels of
OREO and corresponding  administrative  costs. Net gains (losses) on the sale of
OREO for the  first  six  months of 1996 and 1995  were  $96,000  and  $158,000,
respectively,  while the corresponding  totals for the years 1995, 1994 and 1993
were $305,000, ($115,000) and $223,000,  respectively.  The costs of foreclosing
on loans, as well as the administrative  costs of maintaining the non-performing
assets,  correspond  with the volume of  problem  assets.  Net losses  from real
estate operations were $360,000 in 1995,  $393,000 in 1994 and $834,000 in 1993.
Reflecting the significant progress made in reducing  non-performing assets, the
total for the first six months of 1996 was  $109,000,  reduced from $133,000 for
the  corresponding  period in 1995.  The reduced costs reflect a decrease in the
average  balance of OREO.  These costs will  continue  to be incurred  until the
level of non-performing assets significantly decreases.

         Federal  and State  Income Tax  Expense.  The results for the six month
period ended June 30, 1995 reflect a tax expense of $124,000,  based on Finest's
estimate  of  income  for the year.  For the same  period  in 1996,  Finest  has
recorded a tax benefit of $2,000,  attributable  to the estimated  decrease in
the valuation allowance for deferred tax assets. Finest believes that it will be
in a taxable income position prior to the end of 1996.

         Effective  January 1, 1993,  Finest adopted the provisions of Statement
of Financial  Accounting Standards No. 109, "Accounting for Income Taxes" ("SFAS
109"). SFAS 109 requires  recognition of deferred tax assets and liabilities for
the  expected  future tax  consequences  of  temporary  differences  between the
financial   reporting  and  tax  basis  of  Finest's  assets  and   liabilities.
Measurement of deferred tax assets and  liabilities is based upon the provisions
of enacted tax laws and the effects of future  changes in tax laws or rates.  No
adjustment  to income  resulted  from the  cumulative  effect of the  accounting
change at January 1, 1993.  Under the old method,  the deferred  method,  annual
income tax expense  was  matched  with  pretax  accounting  income by  providing
deferred  taxes  at  current  tax  rates  for  timing  differences  between  the
determination of net income for financial reporting and tax purposes.

         Management believes the existing net deductible  temporary  differences
as of December 31, 1995 that give rise to the net deferred income tax asset will
reverse in periods in which Finest  generates net taxable income.  For the years
ending  December 31, 1995,  1994 and 1993,  Finest  generated  taxable losses of
approximately $1.1 million, $443,000 and $1.7 million, respectively. The amounts
for years after 1991 are subject to  examination  of tax returns by the Internal
Revenue Service.  These amounts differed from pre-tax book income primarily as a
result of income and  expense  being  recognized  for income tax  purposes  in a
different  period for book income.  In 1995,  Finest  recorded a decrease of the
valuation allowance for deferred tax assets,  other than the net unrealized loss
on available-for-sale  securities,  of $506,000 based upon budgeted earnings for
1996.

         At December 31, 1995,  the net deferred tax asset was $893,000.  Finest
would need to generate approximately  $2,300,000 of future net taxable income to
realize the excess of the net deferred tax asset over  recoverable  income taxes
as of December 31, 1995.  Management  believes that the net deferred  income tax
asset at December 31, 1995 will be realized based upon the significant reduction
in the  level  of  non-performing  assets  over  the  past  three  years.  It is
management's belief that the valuation allowance is adequate to reduce the total
deferred tax asset to an amount that is more likely than not to be realized.  It
should be noted,  however, that factors beyond management's control, such as the
general state of the economy and real estate values, can affect future levels of
taxable income and that no assurance can be given that sufficient taxable income
will be generated to fully absorb gross deductible temporary differences.

                                       82
<PAGE>

         At December 31, 1995,  Finest had net operating loss  carryforwards for
tax purposes of  approximately  $3.2 million which will expire in the years 2008
and 2009.  These  carryforwards  may be subject to the limitations  continued in
Section 382 of the Internal Revenue Code.

Financial Condition

         Total  assets at June 30,  1996 were  $179.3,  a $1.8  million  or 1.0%
decrease from the $181.1 million at December 31, 1995.  Decreases in total loans
($7.0 million),  OREO ($610,000) and federal funds ($6.9 million) were partially
offset by increases in investments ($10.9 million) and cash ($1.0 million).  The
decrease  in loan and OREO  balances  reflect the  successful  effort to improve
asset  quality,  while the decrease in federal funds and increase in investments
were part of a balance sheet  restructuring  in  conjunction  with  management's
attempt to achieve a better asset/liability mix.

         Total assets at December 31, 1995 amounted to $181.1 million,  compared
to  $178.0   million  and  $180.4   million  at  December  31,  1994  and  1993,
respectively. The increase in 1995 reflected a decrease in OREO more than offset
by an increase in investments. The decrease in 1994 was mainly due to a decrease
in cash and cash  equivalents and OREO totaling $20.6 million that was partially
offset by an  increase of $19.3  million in  investment  and  available-for-sale
securities.

         Loans. Net loans, prior to the allowance for loan losses,  decreased to
$99.7  million at June 30, 1996 from  $106.8  million at December  31,  1995.  A
decrease of $9.4 million in real estate loans was partially  offset by increases
in commercial  and  construction  loans.  The primary reason for the decrease in
real estate  mortgage loans was the continuing  effort to improve asset quality.
Net loans at December 31, 1994, prior to the allowance for loan losses, amounted
to $107.7  million,  a decrease of $1.9 million  compared with $109.6 million at
December  31,  1993.  Loan  decreases  during  1994 and 1995 were the  result of
management's effort to improve asset quality.

         The following table shows the composition of Finest's loan portfolio at
the dates indicated.
<TABLE>
<CAPTION>
                                                                         December 31,
                                   June 30,      -----------------------------------------------------------
                                     1996          1995        1994           1993       1992         1991
                                  ---------      -------     --------     ----------  ---------    ---------
                                                                          (Dollars in thousands)
<S>                              <C>          <C>          <C>          <C>          <C>          <C>
Real estate mortgage              $  90,100    $  99,478    $  98,268    $  92,514    $  97,031    $  96,355
Commercial                            4,272        3,548        2,978       11,310       17,719       23,761
Real estate construction              3,935        2,369        4,935        5,099        3,610        6,579
Installment and other                 1,830        1,843        2,082        1,396        1,865        2,183
Bankers acceptances                    --           --           --           --           --          3,182
Money market participations            --           --           --           --           --          9,000
                                  ---------    ---------    ---------    ---------    ---------    ---------
     Total loans                    100,137      107,238      108,263      110,319      120,225      141,060

Unearned discount                      --           --           --           --           --             (1)
Deferred loan fees                     (189)        (197)        (144)        (250)        (459)        (607)
Deferred gains on sales of OREO        (275)        (278)        (422)        (432)        (728)        --
Allowance for loan losses            (4,057)      (4,136)      (3,746)      (3,660)      (4,335)      (3,031)
                                  ---------    ---------    ---------    ---------    ---------    ---------
     Net loans                    $  95,616    $ 102,627    $ 103,951    $ 105,977    $ 114,703    $ 137,421
                                  =========    =========    =========    =========    =========    =========
</TABLE>

         Finest did not sell loans in the secondary  market  during 1993,  1994,
1995 or the first half of 1996,  and was not  servicing  any loans for others at
June 30, 1996 and December 31, 1995, 1994 and 1993.

         Outstanding  commercial loans totaled $4.3 million at June 30, 1996, as
compared to $3.5 million on December 31, 1995, $3.0 million at December 31, 1994
and $11.3 million at December 31, 1993. Real estate mortgage loans totaled $90.1

                                       83
<PAGE>

million at June 30,  1996,  as compared to $99.5  million at December  31, 1995,
$98.3 million at December 31, 1994 and $92.5 at December 31, 1993.  The decrease
in real estate loans in 1996 is attributable in large part to Finest's effort to
improve asset quality in the portfolio.

         Real estate  (commercial,  construction  and land, and residential) and
commercial loans  transferred into OREO totaled $426,000 in the first six months
of 1996 and $2.9 million,  $1.7 million and $4.3 million in 1995, 1994 and 1993,
respectively.  Commercial  real estate and  construction  and land loans involve
significant risks compared with single-family  residential mortgage and consumer
lending.

         Installment  loans  outstanding  were $1.8  million at June 30, 1996 as
compared to $1.8  million at December  31,  1995,  $2.1  million at December 31,
1994, and $1.4 million at year-end 1993.

         The following table reflects the scheduled maturities and sensitivities
of selected loans at June 30, 1996 before  deferred  gains,  unearned income and
the allowance for loan losses:

<TABLE>
<CAPTION>
                                Less than One        One Through Five        Over Five
                                    Year                   Years               Years               Total
                              -----------------     -------------------   ---------------      ------------
                                                              (Dollars in thousands)
<S>                                <C>                  <C>                  <C>                  <C>

Construction and land loans         $3,633               $   --               $  302               $3,935
Commercial loans                     4,148                   86                   38                4,272
                                    ------               ------               ------               ------
     Total                          $7,781               $   86               $  340               $8,207
                                    ======               ======               ======               ======
</TABLE>
                                           
Risk Elements

         The following table shows the composition of non-performing assets:

<TABLE>
<CAPTION>
                                                                                  December 31,
                                       June 30,      --------------------------------------------------------------------
                                        1996           1995           1994            1993          1992           1991
                                      --------       --------      ---------       ---------      ---------     ---------
                                                                             (Dollars in thousands)
<S>                                  <C>            <C>            <C>            <C>            <C>            <C>
Nonaccrual loans                      $  1,846       $  3,705       $  3,403       $  2,163       $  1,835       $  3,172
Restructured loans                         261            331            343           --             --             --
                                      --------       --------       --------       --------       --------       --------
   Total non-performing loans            2,107          4,036          3,746          2,163          1,835          3,172
Other real estate owned                    891          1,501          7,936         15,896         26,392         28,655
                                      --------       --------       --------       --------       --------       --------
                                                                                                                
   Total non-performing assets        $  2,998       $  5,537       $ 11,682       $ 18,059       $ 28,227       $ 31,827
                                      ========       ========       ========       ========       ========       ========
                                                                                                                
   Total assets                       $179,328       $181,103       $178,012       $180,403       $177,841       $194,144
                                      ========       ========       ========       ========       ========       ========
                                                                                                            
   Total non-performing assets as         1.7%           3.1%           6.6%          10.0%          15.9%          16.4%
   a percentage of total assets
</TABLE>

         Finest had experienced a sharp increase in the level of  non-performing
assets and a corresponding rise in foregone income,  loan losses and other costs
associated  with  non-performing  assets  beginning  in 1990.  Starting in 1993,
however,  significant progress was made in reducing  non-performing  assets, and
that  progress has  continued  through  June 30, 1996.  OREO was reduced by $8.0
million in 1994 and $6.4  million in 1995 and has further been reduced by 41% to
$891,000 as of June 30, 1996.  Non-performing and restructured  loans, which had
shown increases of $1.6 million and $290,000  respectively in 1994 and 1995, had
decreased by $1.9 million or 48% by June 30, 1996.  There was no interest income
recorded in 1994,  1995 or for the first six months of 1996 on nonaccrual  loans

                                       84
<PAGE>

outstanding  as of the  period  ends.  Had these  loans  performed  under  their
original terms, the amount recorded would have been $283,000 for the first six
months of 1996 and  $546,000  and  $421,000  in 1995 and 1994, respectively.

         The impact of existing  non-performing assets on future interest income
will  largely  depend upon  converting  those  assets to earning  assets  either
through a return to  performing  status or through  foreclosure  and  subsequent
disposition of the property.  It is expected that the level of foreclosures  and
related  expenses  will  continue  to  moderate  during the  remainder  of 1996,
although the  significant  decreases in  non-performing  assets  experienced  in
recent periods are unlikely to be duplicated because of the reductions  achieved
to date.  In  addition,  changes in general  economic  conditions  and  specific
conditions  affecting  borrowers will cause fluctuations,  including  increases,
during certain periods.

         Nonaccrual  Loans.  Management  places loans,  regardless of collateral
values,  on  nonaccrual  status when  interest is past due 90 days or more.  All
previously  accrued but uncollected  interest is reversed against current period
interest  income when a loan is placed on  nonaccrual  status.  When  collection
procedures do not bring a loan to performing status, Finest generally institutes
action  to  foreclose  upon the  property  or to  acquire  it by deed in lieu of
foreclosure.  Loans for which payments are less than 90 days past due are placed
on  nonaccrual  status  where  there  exists  serious  doubt as to the  ultimate
collectibility of the loan.

         The following table shows the composition of nonaccrual loans:
<TABLE>
<CAPTION>                                                                 
                                                                            December 31,
                                  June 30,       ---------------------------------------------------------------------------------
                                   1996             1995             1994                 1993              1992            1991
                                 --------        ----------       ----------           ----------        ----------      ----------
                                                                              (Dollars in thousands)
<S>                              <C>             <C>              <C>                  <C>              <C>              <C>
Residential real estate           $  1,809        $  3,693         $  2,504               N/A               N/A              N/A
Commercial real estate                --              --                853               N/A               N/A              N/A
Construction and land                 --              --               --                 N/A               N/A              N/A
Commercial                              28            --                 46               N/A               N/A              N/A
Consumer                                 9              12             --                 N/A               N/A              N/A
                                  --------        --------         --------             --------          --------         --------
   Total nonaccrual loans         $  1,846        $  3,705         $  3,403             $  2,163          $  1,835         $  3,172
                                  ========        ========         ========             ========          ========         ========
                                                                                                                       
Allowance for loans losses        $  4,057        $  4,136         $  3,746             $  3,660          $  4,335         $  3,031
                                  ========        ========         ========             ========          ========         ========
                                                                                                                       
   Total loans                    $100,137        $107,238         $108,263             $110,319          $120,225         $141,060
                                  ========        ========         ========             ========          ========         ========
   Allowance for loan losses                     
   as a percentage of                      
   nonaccrual loans                219.8%           111.6%           110.1%               169.2%            236.2%            95.6%

   Allowance for loan losses
   as a percentage of non-
   performing loans                192.5%           102.5%           100.0%               169.2%            236.2%            95.6%

   Allowance for loan losses
   as a percentage of total
   loans                             4.1%             3.9%             3.5%                 3.3%              3.6%             2.1%

- ---------------
<FN>
N/A - not readily available.
</FN>
</TABLE>

         During the first six months of 1996,  nonaccrual  loans  decreased $1.9
million.  While this  decrease  reflects  the  ongoing  effort to improve  asset
quality at the bank, any deterioration in economic conditions in Pelham's market
area, as well as events impacting specific performing  credits,  could result in
an increased level in the future.

                                       85
<PAGE>

         During 1995,  loans on nonaccrual  increased  from $3.4 million to $3.7
million.  However,  the  December  31,  1995  amount  includes  $2.5  million in
reclassifications. On a comparable basis, nonaccrual loans decreased during 1995
from $5.9 million to $3.7 million.

         Restructured  Loans.  A  restructured  loan is one for which Finest has
modified the terms to provide a temporary reduction in the rate of interest and,
in most instances, an extension of payments of principal or interest or both due
to the  deterioration in the financial  position of the borrowers.  Restructured
loans are not  returned  to  performing  status  until the  obligation  has been
performed for a reasonable period of time at a market rate of interest,  and the
ultimate collectibility is no longer in doubt.

         Restructured  loans  amounted to $261,000 at June 30,  1996, a decrease
from  the  $331,000  and  $343,000   levels  at  December  31,  1995  and  1994,
respectively.

         OREO. Finest's OREO, which had risen significantly during 1990 and 1991
due to the  deterioration  of the southern New Hampshire  real estate market and
the economy,  remained at high levels  through  1994. A valuation  allowance was
established during 1992 and represents  management's attempt to record the asset
at estimated fair value less estimated  cost to sell.  During 1995,  substantial
improvement  in the  level  of  OREO  was  achieved  as the net  balance,  after
valuation  allowance,  was reduced from $7.9 million to $1.5  million.  However,
included in the  reduction is $2.5 million which was  reclassified  from OREO to
nonaccrual loans. Further progress was made during the first six months of 1996,
with the balance being reduced to $891,000.  All OREO is carried at the lower of
the carrying  value of the loan or the  estimated net fair value of the property
constructively  or  actually  received.  There are no  binding  commitments  for
capital expenditures on OREO at June 30, 1996.

         The following table shows the composition of OREO:
<TABLE>
<CAPTION>
                                                                            December 31,
                                    June 30,       ---------------------------------------------------------------------------------
                                     1996            1995              1994            1993          1992            1991
                                   --------        ---------        ----------       --------      --------        --------
                                                                              (Dollars in thousands)
<S>                               <C>              <C>             <C>             <C>            <C>             <C>

Residential real estate            $    722         $  1,113        $  1,851        $  5,061       $ 11,587        $  8,858
Commercial real estate                 --                430           6,860           8,697         10,552          10,364
Multi-family real estate                 45               84              11             102            145              -- (1)
Construction and land                   274               13              55           2,036          5,208           6,272
Receivables under real estate
   installment sales                   --               --              --              --             --             3,580
                                   --------         --------        --------        --------       --------        --------
                                                                                             
                                      1,041            1,640           8,777          15,896         27,492          29,074
                                                                                                                 
Deferred gains on sales of                                                                                       
OREO                                   --               --              --              --             --              (419)
                                                                                                                 
Valuation allowance                    (150)            (139)           (841)           --           (1,100)           --
                                   --------         --------        --------        --------       --------        --------
                                                                                                                 
Total OREO                         $    891         $  1,501        $  7,936        $ 15,896       $ 26,392        $ 28,655
                                   ========         ========        ========        ========       ========        ========
- --------          
<FN>
(1) Amount included in residential real estate.
</FN>
</TABLE>

         In-substance  foreclosure  ("ISF") loans,  included in the above table,
with  respect to which  Pelham  Bank had not  completed  the legal  transfer  of
ownership,  totaled $2.5 million,  $3.2 million and $8.5 million at December 31,
1994, 1993 and 1992 respectively.  These loans were no longer classified as OREO
beginning in 1995.
                                       86
<PAGE>

         Allowance for Loan Losses.  The following table summarizes the activity
in Finest's allowance for loan losses for the five years ended December 31, 1991
to 1995 and the six months ended June 30, 1996:

<TABLE>
<CAPTION>
                                                                                       December 31,
                                         June 30,        ------------------------------------------------------------------------
                                           1996            1995              1994            1993          1992            1991
                                         --------        ---------        ----------       --------      --------        --------
                                                                                  (Dollars in thousands)
<S>                                     <C>              <C>             <C>              <C>            <C>            <C>
Balance at beginning of period           $  4,136        $  3,746         $  3,660         $  4,335       $  3,031       $  7,149
Provision                                     169           1,600              600            2,125          3,200          5,338
Charge-offs:                                                                                                           
      Real estate loans                      (400)           (896)            (930)          (2,996)          (590)        (9,228)
      Installment loans                        (3)            (37)              (4)             (31)           (26)           (38)
      Commercial and all other loans         --              (921)            (117)            (382)        (2,167)        (1,048)
                                         --------        --------         --------         --------       --------       --------
                                                                                                                       
                     Total charge-offs       (403)         (1,854)          (1,051)          (3,409)        (2,783)       (10,314)
                                         --------        --------         --------         --------       --------       --------
Recoveries:                                                                                                            
      Real estate loans                        92             135              355              578            750            827
      Installment loans                         2              23                3               10             13             10
      Commercial and all other loans           61             486              179               21            124             21
                                         --------        --------         --------         --------       --------       --------
                                                                                                                       
                      Total recoveries        155             644              537              609            887            858
                                         --------        --------         --------         --------       --------       --------
                                                                                                                       
   Net charge-offs                           (248)         (1,210)            (514)          (2,800)        (1,896)        (9,456)
                                         --------        --------         --------         --------       --------       --------
                                                                                                                       
Balance at end of period                 $  4,057        $  4,136         $  3,746         $  3,660       $  4,335       $  3,031
                                         ========        ========         ========         ========       ========       ========
Ratio of net charge-offs to average                                
   loans outstanding                        0.24%           1.08%            0.47%            2.48%          1.45%          6.40%
</TABLE>                            

         Management  analyzes the adequacy of allowance for loan losses at least
quarterly.  Management measures the adequacy of the allowance by assigning loans
to risk  categories  based on a loan  classification  system  modeled  after the
regulatory  classification  system.  In  addition,  an  independent  loan review
consultant  monitors  the risk  assignment  and  prepares  a written  report for
management and the board on a quarterly basis. Finest also monitors its loan and
OREO portfolios through the use of "action plans" prepared for nonaccrual loans,
other loans and OREO  identified  as needing  closer  monitoring.  These "action
plans" are prepared for loans that have been  assigned  adverse risk ratings and
are considered in determining  the  appropriate  level of the allowance for loan
losses.  While  management  believes that the adequacy of its allowance for loan
losses is adequate to cover potential losses, there are uncertainties  regarding
future events, particularly those that might impact the regional economy and the
real estate  market.  Allocation of the allowance for loan losses to the various
categories  of the  portfolio is also made  periodically  based on  management's
judgment in weighing various  factors,  including the quality of specific loans,
the  level  of  nonaccrual  loans  in  various   categories,   current  economic
conditions,  trends in delinquencies and prior  charge-offs,  and the collateral
value of the  underlying  security.  Because of the many  estimates and the high
degree of judgment involved,  changes may be required in those  allocations.  It
should also be noted that by making these  allocations,  management is in no way
limited in the use of any portion of the  allowance to address any problems that
may occur.

         The  allowance  for loan  losses  as a  percentage  of total  loans has
increased over the last several years and totaled 4.1% at June 30, 1996 compared
to 3.9%,  3.5% and 3.3% at December 31, 1995, 1994 and 1993,  respectively.  Net
charge-offs totaled $248,000 for the first six months of 1996 compared with $1.2
million in the  prior-year  period.  Net  charge-offs as a percentage of average
loans  equaled  0.24% for the first six months of 1996  compared to 1.10% during
the same period in 1995.
                                       87
<PAGE>

         The following table  summarizes the activity in Finest's  allowance for
loan  losses  for the five years  ended  December  31,  1991 to 1995 and the six
months ended June 30, 1996:
<TABLE>
<CAPTION>
                                                                                  December 31,
                        June 30,             --------------------------------------------------------------------------------------
                         1996               1995                1994                1993              1992               1991
                   -----------------   ---------------   ------------------- ------------------- ----------------- -----------------
                              Loan              Loan                Loan                Loan               Loan               Loan
                            Category          Category             Category            Category           Category          Category
                             As a %            As a %              As a %              As a %             As a %            As a %
                   Amount   of Total   Amount  of Total   Amount   of Total   Amount   of Total  Amount  of Total  Amount  of Total
Loan               Alloc-    Loan      Alloc-   Loan      Alloc-    Loan      Alloc-    Loan     Alloc-   Loan     Alloc-    Loan 
Category            ated    Portfolio   ated  Portfolio    ated    Portfolio   ated    Portfolio  ated   Portfolio  ated   Portfolio
- --------          -------   ---------  ------ ---------   ------   ---------  ------   --------- ------  --------- ------  ---------
<S>               <C>       <C>       <C>      <C>       <C>       <C>       <C>      <C>     <C>       <C>      <C>        <C>  
Real Estate:                                                                                                                
  Residential      $1,303     49.7%    $1,642    49.7%    $  658      56.1%   $  637    49.2%    N/A      50.1%     N/A       44.5%
  Commercial        1,495     40.3      2,120    43.1      1,762      34.8     1,561    34.6     N/A      30.6      N/A       23.8
  Construction                                                                                  
    and land           59      3.9         43     2.2       --         4.5        --     4.6     N/A       3.0      N/A        4.7
                   ------    -----     ------   -----     ------     -----    ------   -----   -------   -----    ------     -----
      Total real                                                                                
        estate      2,857     93.9      3,805    95.0      2,420      95.4     2,198    88.4     N/A      83.7      N/A       73.0
Consumer               16      1.8         16     1.7         55       1.9        46     1.3     N/A       1.6      N/A        1.5
Commercial             79      4.3        233     3.3        249       2.7       240    10.3     N/A      14.7      N/A       25.5
Unallocated         1,105       --         82      --      1,022        --     1,176     --      N/A        --      N/A         --
                   ------     -----    ------   -----     ------     -----    ------   -----   -------   -----    -------    -----
      Totals       $4,057    100.0%    $4,136   100.0%    $3,746     100.0%   $3,660   100.0%  $ 4,335   100.0%   $ 3,031    100.0%
                   ======    =====     ======   =====     ======     =====    ======   =====   =======   =====    =======    =====
<FN>
N/A - not readily available.
</FN>
</TABLE>

         Notwithstanding  the foregoing  allocations,  the entire  allowance for
loan losses is available to absorb charge-offs in any category of loans.

Investments

         As of June  30,  1996,  Finest's  investment  portfolio  totaled  $68.9
million,  a $10.8  million  increase  from  December  31, 1995.  Finest's  total
securities  portfolio  was $48.4  million  at  year-end  1994,  a $19.3  million
increase from $29.1 million at year-end 1993.

         The increase in the portfolio over the last several years is due to the
decrease in loans and OREO as part of Finest's efforts to improve asset quality,
as well as the Bank's ability and desire to retain its deposit base to provide a
steady funding source.

         Finest  manages  the  investments  portfolio  in  accordance  with  the
investment policy adopted by the Board of Directors.  The primary objectives are
to provide  interest and  dividend  income,  to ensure  adequate  liquidity  and
achieve an adequate asset/liability gap position.

         On December 31, 1993, Finest adopted Statement of Financial  Accounting
Standards  No.  115,  "Accounting  for  Certain  Investments  in Debt and Equity
Securities"  ("SFAS 115").  SFAS 115 requires that  investments be classified in
one of three categories: held-to-maturity, trading or available-for-sale.

         Debt securities are classified as  held-to-maturity  only when there is
positive  intent  and  ability to hold them to  maturity.  Such  securities  are
recorded at amortized cost.  Trading  securities are debt and equity  securities
held  principally  for the purpose of sale in the near term. Such securities are
recorded at fair value,  with unrealized  gains and losses recorded in earnings.
The Bank's  current  policy  does not  permit  trading  securities.  Investments
available-for-sale are any debt or equity security not classified as either held
to maturity or trading securities.

                                       88
<PAGE>


         Investments  available-for-sale  are  recorded at their fair value with
changes in fair value recorded as a separate component of stockholders'  equity,
net of the related income taxes.  Upon the adoption of SFAS 115 in 1993,  Pelham
Bank   transferred   $11.8  million  of  various   securities  into  investments
available-for-sale.    The   net    unrealized    gain   on   the    investments
available-for-sale  included in stockholders'  equity,  net of applicable income
taxes,  was  $210,000 at  December  31,  1993.  The net  unrealized  loss on the
investments   available-for-sale   included  in  stockholders'  equity,  net  of
applicable  income  taxes,  was  $330,000 at December  31,  1994.  Finest had an
unralized  gain on  investments  available-for-sale  of $181,000 at December 31,
1995 compared to an unrealized loss of $64,000 at June 30, 1996.

         The  following  table sets forth  information  regarding  the  carrying
amounts of the investment portfolio at the period indicated:
<TABLE>
<CAPTION>                                             
                                                                      At December 31,
                                                   June 30,   --------------------------------
                                                     1996        1995        1994        1993
                                                                ------      ------      -----
                                                                (Dollars in thousands)
<S>                                               <C>         <C>         <C>        <C>
Investments available-for-sale:
     U.S. government and federal agency
        obligations                                $32,134     $27,007     $ 6,830     $ 9,150
     Marketable equity securities                    2,803       2,837       2,811       2,660
                                                   -------     -------     -------     -------
         Total investments available-for-sale       34,937      29,844       9,641      11,810
                                                   -------     -------     -------     -------
Investments held-to-maturity:                                                         
                                                                                      
     Mortgage-backed securities                     17,305      11,508        --          --
                                                   -------     -------     -------     -------
     Corporate debt securities                         100         100         100    
     U.S. government and federal agency                                               
        obligations                                 13,750      13,750      35,005      14,428
     Municipal obligations                           2,799       2,869       3,694       2,864
                                                   -------     -------     -------     -------
                                                                                      
              Total investments held-to-maturity    33,954      28,227      38,799      17,292
                                                   -------     -------     -------     -------
                                                                                      
              Total investments                    $68,891     $58,071     $48,440     $29,102
                                                   =======     =======     =======     =======
</TABLE>
                                       89
<PAGE>
                                         
         The following  table presents an analysis of the maturity  distribution
and average  yields of  investments  available-for-sale  and held-to-maturity at
June 30,  1996,  shown and  calculated  on the basis of the  amortized  cost and
effective yield weighted for the schedule  maturity of each security.  Yields on
tax exempt bonds and  obligations  have been adjusted for tax effects based on a
34% tax rate.

<TABLE>
<CAPTION>
                                                                    Length of Time to Maturity
                                                                    --------------------------           
                                                    After One Year      After Five Years
                                                    But Within Five      But Within Ten          
                                   Within One Year      Years                Years           After Ten Years          Total
                                  ------------------------------------------------------------------------------------------------
                                   Amount    Yield   Amount   Yield     Amount    Yield      Amount    Yield     Amount     Yield
                                  --------  ------- -------- -------   --------  -------    --------  -------   --------   -------
                                                                      (Dollars in thousands)
<S>                               <C>       <C>    <C>       <C>       <C>       <C>       <C>        <C>      <C>         <C>

Investments available-for-sale:
     U.S. government and         
       federal agency obligations  $11,463    6.67%  $17,240   6.71%     $3,596    7.49%         --       --     $32,299     6.97%
                                   -------           -------             ------               -----              -------     
                                   
     Total investments              
          available-for-sale (1)    11,463    6.67%   17,240   6.71%      3,596    7.49%         --       --      32,299     6.97%
                                   -------           -------             ------               -----              -------     
                                   
Investments held-to-maturity:      
    U.S. government and federal    
      agency obligations                --      --    13,750   6.40%         --       --         --       --      13,750     6.40%
    Mortgaged-backed securities         --      --        --     --       8,259     6.45%     9,046     6.77%     17,305     6.67%
    Tax-exempt bonds and           
      obligations                       --      --     1,084   8.80%      1,615     5.46%       100     9.25%      2,799     6.52%
    Other bonds and obligations         --      --       100   8.50%         --(1)    --        --        --         100     8.50%
                                     -----   -----   -------  -----       -----     ----      -----    ------     ------     ----
                                   
         Total investments         
           held-to-maturity             --      --    14,934   6.58%      9,874     6.27%     9,146     6.80%     33,954     6.61%
                                   -------           -------             ------               -----              -------     
         Total portfolios          $11,463    6.67%  $32,174   6.65%    $13,470     6.67%    $9,146     6.80%    $66,253     6.71%
                                   =======    ====   =======   ====     =======     ====     ======     ====     =======     =====
- --------------                   
<FN>
(1) Not included is $2,742,000 in marketable equity securities.
</FN>
</TABLE>

         The approximate market value of marketable equity securities available-
for-sale totaled $2.8 million at June 30, 1996.

         The primary  component of the total  investment  portfolio  consists of
U.S.  government  and federal agency  obligations,  and other  investment  grade
securities.

         Effective  December 31, 1993, Finest adopted,  on a prospective  basis,
Statement of Financial  Accounting  Standards No. 115 (SFAS 115) "Accounting for
Certain  Investments in Debt and Equity  Securities"  and revised its securities
accounting policies. See Note 2 of Notes to Finest Financial Statements.


                                       90

<PAGE>

         The following  table sets forth the amortized cost basis and fair value
of held-to-maturity securities at the dates indicated:
<TABLE>
<CAPTION>
                                                                                    December 31,
                                              June 30,           --------------------------------------------------
                                               1996                      1995                        1994
                                      ---------------------      ----------------------      ----------------------
                                      Amortized      Fair        Amortized       Fair        Amortized       Fair
                                     Cost Basis      Value       Cost Basis      Value       Cost Basis      Value
                                     ----------      -----       ----------      -----       ----------      -----
                                                              (Dollars in thousands)   
<S>                                  <C>           <C>           <C>           <C>          <C>           <C>
United States Government and
  Agency Obligations                  $13,750       $13,517       $13,750       $13,844       $35,005       $34,813
State and Municipal Obligations         2,799         2,866         2,869         2,907         3,694         3,722
Corporate Debt Securities                 100           100           100           100           100           101
Mortgage-Backed Securities             17,305        16,760        11,508        11,587
                                      $33,954       $33,243       $28,227       $28,438       $38,799       $38,636
                                      =======       =======       =======       =======       =======       =======
</TABLE>


         The following  table sets forth the amortized cost basis and fair value
of available-for-sale securities at the dates indicated:

<TABLE>
<CAPTION>
                                                                                    December 31,
                                              June 30,           --------------------------------------------------
                                               1996                      1995                        1994
                                      ---------------------      ----------------------      ----------------------
                                      Amortized      Fair        Amortized       Fair        Amortized       Fair
                                     Cost Basis      Value       Cost Basis      Value       Cost Basis      Value
                                     ----------      -----       ----------      -----       ----------      -----
                                                              (Dollars in thousands)   
<S>                                 <C>           <C>           <C>           <C>           <C>           <C>
Marketable Equity Securities         $  2,742      $  2,803      $  2,742      $  2,837      $  2,992      $  2,811
United States Government and
  Agency Obligations                   32,299        32,134        26,807        27,007         6,979         6,830
                                    --------      --------      --------      --------      --------      --------
                                     $ 35,041      $ 34,937      $ 29,549      $ 29,844      $  9,971      $  9,641
                                     ========      ========      ========      ========      ========      ========
</TABLE>

         The following table sets forth the amortized cost basis of Federal Home
Loan Bank stock. The amortized cost basis approximates fair value:

                                                        December 31,
                                         June 30,     ---------------
                                          1996        1995        1994
                                          ----        ----        ----
                                             (Dollars in thousands)

Federal Home Loan Bank Stock              $648        $566         $--
                                          ====        ====         ===

Deposits

         Total  deposits  decreased  by $3.5  million  to  $158.2  million  from
December  31,  1995  to  June  30,  1996.  The  decrease  was  due  to  seasonal
fluctuations, as the June 30, 1996 amount was flat when compared to the June 30,
1995 level.  Deposit  levels also  remained  flat between  December 31, 1994 and
December 31, 1995, at approximately $161 million. Pelham has a relatively stable
deposit  base,  with deposits  derived from  customers who work or reside in its
market area.  There were no brokered  deposits at Finest in 1993,  1994, 1995 or
for the six months ended June 30, 1996.


                                       91
<PAGE>

         The following table reflects the balance of deposit  accounts of Finest
at the date indicated and the weighted average interest rates at June 30, 1996:

                                             June 30, 1996
                             ---------------------------------------------
                                                Percent        Weighted
                                                  of            Average
                                 Amount          Total       Interest Rate
                                 ------         -------      -------------
                                         (Dollars in thousands)

Demand deposits                 $ 26,153         16.5%              --
NOW accounts                       9,121          5.8             2.08%
Regular savings accounts          24,216         15.3             2.37
Pelham money fund                 22,891         14.5             2.52
Fixed rate certificates           75,806         47.9             5.55
                                --------        ------      
  Total deposits                $158,187        100.0%            3.62%
                                ========        ======            =====
                                                        
         The following table indicates the balance of deposit accounts of Finest
at the dates indicated and the weighted  average  interest rates at December 31,
1995, 1994 and 1993:
<TABLE>
<CAPTION>
                                   December 31,                          December 31,                         December 31,
                                       1995                                  1994                                 1993
                            -----------------------------     --------------------------------     --------------------------------
                                                 Weighted                             Weighted                            Weighted
                                       Percent    Average                   Percent    Average                  Percent    Average 
                                         of      Interest                     of      Interest                    of      Interest
                            Amount      Total      Rate         Amount       Total      Rate         Amount      Total      Rate 
                            ------      -----      ----         ------       -----      ----         ------      -----      ---- 
                                                                       (Dollars in thousands)                                   
<S>                       <C>          <C>        <C>        <C>           <C>         <C>        <C>          <C>       <C>  
Demand deposits            $ 24,415      15.1%      --        $ 24,635       15.3%       --        $ 23,717       14.5%      --
NOW accounts                  8,664       5.4      2.86%         8,666        5.4       2.84%         9,128        5.6      2.98%
Regular savings account      24,410      15.1      2.70         25,474       15.7       2.70         24,169       14.7      2.66
Pelham money fund            24,581      15.2      2.77         28,430       17.6       2.76         30,980       18.9      2.78
Fixed rate certificates      79,599      49.2      5.23         74,159       46.0       3.74         76,028       46.3      3.96
                           --------     -----                 --------      -----                  --------      -----
  Total deposits           $161,669     100.0%     3.58%      $161,364      100.0%      2.82%      $164,022      100.0%     2.99%
                           ========     ======     =====      ========      ======      ====       ========      ======     =====
</TABLE>

         The  following   table   presents   Pelham  Bank's   outstanding   time
certificates in denominations of $100,000 and over, with remaining maturities at
the dates indicated.

                                                      December 31,
                             June 30,     ------------------------------------
Remaining Term to Maturity     1996        1995          1994           1993
- --------------------------    ------      ------        ------         ------
                                           (Dollars in thousands)

Three months or less         $ 4,576      $ 8,686      $ 7,347         $ 3,366
Three to six months            4,716        4,463        7,441           4,186
Six to twelve months           4,894        3,689        3,004           4,166
Over twelve months             2,171        2,696        1,582           2,526
                             -------      -------      -------         -------
                             $16,357      $19,534      $19,374         $14,244
                             =======      =======      =======         =======

                                       92
<PAGE>

Asset and Liability Management

         Pelham Bank's Investment  Committee  monitors and manages Pelham Bank's
overall balance sheet interest sensitivity position,  the securities portfolios,
funding and liquidity.  Interest  sensitivity,  as measured by Pelham Bank's gap
position,  is affected by the level and direction of interest  rates and current
liquidity  preferences  of its customers.  Those  factors,  as well as projected
balance  sheet  growth,  current  and  potential  pricing  actions,  competitive
influences,  monetary and fiscal policy, and the regional economic  environment,
are considered in the asset and liability management decision process.

         The following  table sets forth the maturity and repricing  information
relating to interest sensitive assets and liabilities at June 30, 1996:

<TABLE>
<CAPTION>
                                                                       Interest Rate Sensitivity
                                                                           At June 30, 1996
                                               -------------------------------------------------------------------------
                                                  1-180       181-365        1-3         3-5           5+
                                                   Days         Days        Years       Years         Years       Total
<S>                                            <C>          <C>          <C>          <C>          <C>         <C>
Interest sensitive assets:                                                                        
     Federal funds sold                         $  2,200     $   --       $   --       $   --       $   --      $  2,200
     Investments available-for-sale               12,461        4,001        6,993        7,248        4,337      35,040
     Investments held-to-maturity                  1,448        3,121        6,863       13,880        8,642      33,954
     FHLB stock                                      648         --           --           --           --           648
     Loans (fixed and adjustable rate) (1)        48,567       28,909        9,487        6,133        5,287      98,383
                                                --------     --------     --------     --------     --------    --------
         Total interest sensitive assets          65,324       36,031       23,343       27,261       18,266     170,225
                                                --------     --------     --------     --------     --------    --------
Interest sensitive liabilities:                                                                   
     Non-interest bearing demand deposits           --           --           --           --         26,153      26,153
     Money market deposit accounts                22,891         --           --           --           --        22,891
     Certificates of deposit                      41,635       22,051       11,674          291          155      75,806
     Other deposits                                 --           --           --           --         33,337      33,337
                                                --------     --------     --------     --------     --------    --------
         Total interest sensitive liabilities     64,526       22,051       11,674          291       59,645     158,187
                                                --------     --------     --------     --------     --------    --------
                                                                                                  
Net interest rate sensitivity gap               $    798     $ 13,980     $ 11,669     $ 26,970     $(41,379)   $ 12,038
                                                ========     ========     ========     ========     ========    ========
                                                                                                  
Cumulative net interest rate sensitivity gap    $    798     $ 14,778     $ 26,447     $ 53,417     $ 12,038
                                                ========     ========     ========     ========     ========
                                                                                                  
Cumulative net interest rate sensitivity gap                                                      
  as a percentage of total assets                   0.44%        8.24%       14.75%       29.79%        6.71%

<FN>
(1) Includes loans held-for-sale of $92,000 and excludes non-accrual loans of $1,846,000.
</FN>
</TABLE>

         The balance of interest-sensitive asset and liability accounts has been
allocated among the various periods using generally accepted  techniques.  Loans
and   investment   securities  are  shown  in  the  table  in  the  time  period
corresponding to the scheduled repricing of those assets based on the respective
contract or  agreement.  Deposits are allocated to the period in which the rates
could next be adjusted.

         Regular savings and interest bearing  checking  accounts are considered
"core deposits" by management, and therefore, relatively insensitive to interest
rate  fluctuation  and any future  changes to the  interest  rates paid on these
accounts is at the sole discretion of management. Based upon Finest's assessment
of current market conditions and historical experience,  such accounts have been
included  in the  "Other  Deposits"  category  and have  been  allocated  to the
five-plus year time period. The interest rate sensitivity of Finest's assets and
liabilities illustrated in the above table would vary significantly if different
assumptions  were used or if actual  experience  differed from that indicated by
such assumptions.

                                       93
<PAGE>
Liquidity

         Finest's only source of funds is dividends from Pelham Bank, which were
paid in 1993,  1995 and  1996,  but not in 1994.  Pursuant  to the  terms of the
Order,  payments of dividends by Pelham Bank were subject to FDIC  approval from
1992 to 1995 and subject to notification in 1996.  Finest paid a dividend to its
stockholders  in September  1995,  but did not pay  dividends  in 1993,  1994 or
during the first six months of 1996.

         Liquidity  is measured  by the ability of Finest to meet each  maturing
obligation or customer demand for funds. Finest's principal sources of liquidity
are customer deposits,  scheduled amortization and repayments of loan principal,
cash flow from operations and the maturing of various investments.

         Management  believes it is prudent to maintain an investment  portfolio
that not only provides a source of income,  but also provides a potential source
of liquidity to meet loan demand and deposit outflows.  Finest adjusts the level
of its liquid  assets and the asset mix based upon  management's  judgment as to
the quality of specific investment opportunities and the relative attractiveness
of  their  maturities  and  yields.  At  June  30,  1996,  Finest's  investments
available-for-sale  and federal funds sold totaled $37.1  million,  58% of which
mature within one year.

         Another source of liquidity is funds purchased from other banks and the
sale of securities under a master repurchase  agreement.  Finest may also obtain
funds from the Federal  Reserve Bank of Boston and the Federal Home Loan Bank by
pledging certain assets.

         At June 30, 1996, Finest had home equity, reserve credit and commercial
unused  lines of  credit  totaling  $2.7  million.  Outstanding  commitments  to
originate  real  estate  loans  totaled  $1.3  million.  Unadvanced  portions of
construction  loans  amounted to $2.2  million.  Standby  letters of credit were
$458,000.  There were no loans sold with recourse.  Management believes that its
sources of liquidity are  sufficient to meet these  commitments if and as called
upon.

         Cash flows  provided by operating  activities  increased by $723,000 or
129% to $1.3 million at June 30, 1996, as compared to June 30, 1995.

         As of June 30, cash flows from investing  activities  decreased by $1.0
million from $4.3 million in net cash  provided by investing  activities in 1995
to $3.2 million in net cash used in investing  activities in 1996. The change is
mainly due to an  increase in the net cash used in and  relating  to  securities
activity more than offsetting a decrease in loans.

         Cash flows from financing  activities  were  relatively  stable at $3.5
million  and  $3.1   million  for  the  first  six  months  of  1996  and  1995,
respectively.

Capital Resources

         At June 30, 1996,  Finest's  capital  totaled $18.7 million or 10.4% of
total  assets as compared to $17.3  million or 9.5% of total  assets at December
31, 1995. At December 31, 1994,  Finest reported total capital of $15.3 million,
or 8.6% of  total  assets  and had  $14.8  million  or 8.2% of total  assets  at
December 31, 1993. Finest and Pelham Bank continue to maintain capital ratios in
excess of all applicable regulatory minimums.

         The capital position of banks and bank holding  companies are regulated
by various Federal and State agencies. Pelham Bank is in compliance with federal
regulatory  capital  requirements.  See  Note 14 to the  consolidated  financial
statements.


                                       94

<PAGE>


Regulatory Agreements

         From October 1992 through  August 1995,  Pelham Bank operated under the
Order issued by the FDIC and  concurred to by the New  Hampshire  State  Banking
Department,  which Order was  modified by action dated  November  23, 1993.  The
Order outlined corrective actions considered  necessary to improve the condition
of Pelham Bank, including the development and implementation of plans,  policies
and procedures to improve  operations and conditions of certain assets of Pelham
Bank,  particularly  in the areas of asset quality.  The Order was terminated by
the FDIC in a letter dated September 13, 1995 and was replaced by the MOU, which
has been terminated by the FDIC in a letter dated August 12, 1996.

Impact of Inflation

         The  Consolidated   Financial   Statements  and  related   consolidated
financial data presented  herein have been prepared in accordance with generally
accepted  accounting  principles  which  require the  measurement  of  financial
position  and  operating   results  in  terms  of  historical   dollars  without
considering the changes in the relative  purchasing power of money over time due
to  inflation.  The primary  impact of inflation on operations of Pelham Bank is
reflected  in  increased  operating  costs.  Unlike most  industrial  companies,
virtually all the assets and liabilities of a financial institution are monetary
in  nature.  As a result,  interest  rates have a more  significant  impact on a
financial  institution's  performance  than the  effects  of  general  levels of
inflation.  Interest rates do not  necessarily  move in the same direction or to
the same extent as the price of goods and services.


                                       95

<PAGE>



                    DESCRIPTION OF FIRST ESSEX CAPITAL STOCK

         The following description of First Essex capital stock is a summary and
is qualified in its entirety by the First Essex  Certificate and the First Essex
By-Laws, which documents are incorporated herein by reference.

         The  authorized  capital stock of First Essex is  25,000,000  shares of
First Essex Common Stock and  5,000,000  shares of  preferred  stock,  par value
$.10, of which 100,000 shares have been designated Series A Junior Participating
Cumulative Preferred Stock ("Series A Preferred Stock").

First Essex Common Stock

         As of June 30, 1996,  there were 6,045,901 shares of First Essex Common
Stock issued and  outstanding  and 1,986,000  shares of First Essex Common Stock
held in treasury. In addition, as of June 30, 1996, there were 749,266 shares of
First Essex Common Stock  reserved for issuance upon the exercise of outstanding
stock options pursuant to the Stock Option Plan.

         Dividends.  Holders of shares of First Essex  Common Stock are entitled
to receive  such  dividends  as may be  declared by the First Essex Board out of
funds legally  available  for such purpose,  but only after payment of dividends
required to be paid on outstanding  shares of any other class or series of stock
having preference over First Essex Common Stock as to dividends.

         Voting Rights.  Each holder of shares of First Essex Common Stock shall
be entitled to one vote on all matters for each share held by such holder. There
are no  cumulative  voting  rights in the election of the Directors of the First
Essex Board.

         Under the First Essex Certificate,  the vote of holders of at least 80%
of the voting power of First Essex  voting  stock,  voting  together as a single
class, is required for certain Business  Combinations (as defined therein).  The
Merger  is not  considered  a  Business  Combination  for  these  purposes.  See
"Comparison  of Rights of Holders of Finest  Common Stock and First Essex Common
Stock".  Affirmative vote of at least 66 2/3 % of the total votes of First Essex
voting  stock is required to amend the First Essex  By-Laws  and,  with  certain
exceptions, the First Essex Certificate.

         Liquidation Rights. In the event of liquidation, dissolution or winding
up of First  Essex,  after  there  shall  have been paid to or set aside for the
holders of any class of stock  having  preference  over First Essex Common Stock
the full preferential amounts to which such holders are entitled, the holders of
First  Essex  Common  Stock  and of any class or  series  of stock  entitled  to
participate in whole or in part therewith as to  distribution of assets shall be
entitled  (after payment of all debts and  liabilities of the  corporation) to a
ratable distribution of the remaining assets of First Essex.

Series A Preferred Stock

         No shares of Series A Preferred Stock are issued and outstanding. As of
June 30,  1996,  First  Essex had  6,045,901  preferred  stock  purchase  rights
("Purchase  Rights") issued and  outstanding  pursuant to the First Essex Rights
Agreement. The Purchase Rights entitle the holders thereof to purchase shares of
Series A Preferred Stock under certain circumstances. As of June 30, 1996, there
were 100,000  shares of Series A Preferred  Stock  reserved  for  issuance  upon
exercise of the Purchase Rights.

         Holders  of Series A  Preferred  Stock  would be  entitled  to  receive
quarterly  dividends  equal to the  greater  of (i)  $8.00 per share or (ii) 100
times the per share amount of all dividends declared on First Essex Common Stock
in a specified period.  Each share of Series A Preferred Stock would entitle the
holder thereof to 100 votes on all matters  submitted to a vote of stockholders,
which  number may be adjusted in  accordance  with First Essex  Certificate.  In
addition, in the event dividends for six quarters were to be in arrears, holders
of Series A Preferred  Stock would have the right to elect two  directors to the
First Essex Board. Shares of Series A Preferred Stock would be  redeemable  by 


                                       96

<PAGE>



First Essex at any time by the  affirmative  vote of a majority of  directors by
paying $2,800 (plus  accrued and unpaid  dividends)  per share.  In the event of
liquidation, the holders of Series A Preferred Stock would receive, prior to any
distribution  to holders of First Essex  Common  Stock,  an amount  equal to the
greater of $2,800 per share or 100 times the per share amount to be  distributed
to the  holders  of First  Essex  Common  Stock,  plus all  accrued  and  unpaid
dividends.


                       COMPARISON OF RIGHTS OF HOLDERS OF
                FINEST COMMON STOCK AND FIRST ESSEX COMMON STOCK

         At the  Effective  Time,  the  stockholders  of  Finest,  except  those
stockholders  exercising  dissenters'  rights, will become stockholders of First
Essex.  As stockholders  of Finest,  their rights are presently  governed by New
Hampshire law and by the Finest Articles and the Finest By-laws. As stockholders
of First Essex,  their rights will be governed by Delaware  law, the First Essex
Certificate and the First Essex By-Laws. The following discussion summarizes the
material  differences  between the rights of holders of Finest  Common Stock and
holders of First Essex  Common  Stock and  differences  between the charters and
by-laws of Finest and First Essex.  This summary does not purport to be complete
and is qualified in its entirety by reference to the Finest Articles, the Finest
By-laws,  the First  Essex  Certificate  and the  First  Essex  By-laws  and the
relevant provisions of New Hampshire and Delaware law.

Special Meetings of Stockholders

         Finest.   New  Hampshire   law  provides   that  special   meetings  of
stockholders  may be called by the board of  directors,  the  person or  persons
authorized to do so by the articles of  incorporation or by-laws or upon written
application  to the secretary of the  corporation by the holders of at least ten
percent of all the shares  entitled to vote at the meeting.  The Finest  By-laws
provide that, unless otherwise  prescribed by statute,  a special meeting may be
called by the Chairman of the Board, if any, the President,  or by a majority of
the board of directors, or upon written application therefor to the Secretary by
the holders of not less than ten  percent of the shares  entitled to vote at the
meeting.

         First  Essex.   Delaware  law   provides   that  special   meetings  of
stockholders  may be called only by the  directors or by any other person as may
be authorized by the corporation's  certificate of incorporation or by-laws. The
First Essex  By-Laws  provide  that a special  meeting may be called at any time
only by the Chairman of the Board, if one is elected, the President or by the  


                                       97

<PAGE>



affirmative  vote of a majority of the directors then in office.  The time, date
and place of the special meeting may be changed at any time by vote of the First
Essex Board. If at the time a special meeting is called,  there is an Interested
Stockholder  (as defined  below),  such call shall also require the  affirmative
vote of a majority  of the  Continuing  Directors  (as  defined  below)  then in
office. Only those matters set forth in the notice of the special meeting may be
considered or acted upon at such special meeting,  unless otherwise  provided by
law.  "Interested  Stockholder"  means any person  (other than First Essex,  any
subsidiary of First Essex or any employee  stock  ownership plan formed by First
Essex and/or any subsidiary) who or which: (i) is the beneficial owner, directly
or  indirectly,  of more than 10% of the  voting  power of the then  outstanding
voting stock of First Essex; (ii) is an affiliate of First Essex and at any time
within  the  two-year  period  immediately  prior to and  including  the date in
question was the beneficial owner, directly or indirectly, of 10% or more of the
voting power of the then outstanding voting stock of First Essex; or (iii) is an
assignee of or has otherwise succeeded to the beneficial ownership of any shares
of voting  stock which were at any time within the two-year  period  immediately
prior to and including the date in question beneficially owned by any Interested
Stockholder,  if such assignment or succession shall have occurred in the course
of a  transaction  or series of  transactions  not  involving a public  offering
within the meaning of the Securities  Act and such  assignment or succession was
not approved by the affirmative vote of a majority of the Continuing  Directors.
"Continuing  Director"  means (i) any member of the First Essex Board who is not
an  Interested  Stockholder  or an  affiliate  or  associate  of  an  Interested
Stockholder and was a member of the First Essex Board prior to the time that the
Interested Stockholder became an Interested Stockholder,  and (ii) any successor
of a Continuing  Director who is not an affiliate or associate of the Interested
Stockholder  and  is  recommended  to  succeed  a  Continuing  Director  by  the
affirmative vote of a majority of the Continuing  Directors.  If at any relevant
time there is no Interested  Stockholder,  the term "Continuing  Director" shall
mean any member of the First Essex Board.

Inspection Rights

         Finest.  Under New Hampshire  law,  stockholders  may inspect and copy,
among other things, a corporation's articles of incorporation and any amendments
thereto,  its by-laws and any amendments thereto,  records of all minutes of all
stockholder  meetings and records of all actions taken by stockholders without a
meeting for the past three years and all written  communications to stockholders
within the past  three  years,  if the  stockholder's  demand is in writing  and
delivered  to the  corporation  at least five  business  days before the date on
which the stockholder wishes to so inspect and copy.  Further,  stockholders may
inspect and copy  excerpts from minutes of any meeting of the Board of Directors
or records of any action of a committee of the Board of Directors acting in lieu
thereof,  records of action taken by the Board of  Directors  without a meeting,
accounting records of the corporation, and the record of stockholders,  provided
that the  stockholders'  demand is in writing,  is made in good faith,  states a
proper  purpose,  describes with  reasonable  particularity  the purpose and the
records  desired to be inspected,  and the records are directly  connected  with
such  purpose.  In  addition,   stockholders  have  the  right  to  inspect  the
stockholder  list  during  the  period  such list is  available  for  inspection
beginning  two business  days after the notice of the meeting is given for which
the list was prepared and continuing through the meeting.

         First Essex. Under Delaware law, stockholders,  upon demonstration of a
proper  purpose,  have the  right  to  inspect  a  corporation's  stock  ledger,
stockholder  list,  and other books and records.  In  addition,  under the First
Essex By-Laws,  stockholders  may inspect the stockholder  list, for any purpose
germane to the meeting of stockholders for which such list was prepared,  during
ordinary  business hours, from at least 10 days prior to the meeting through the
meeting.

Action by Consent of Stockholders

         Finest.  Under New Hampshire law and the Finest By-laws,  any action to
be taken by  stockholders  may be taken without a meeting if the action is taken
with the written consent of all stockholders entitled to vote on the action.

         First  Essex.   Under   Delaware  law,   unless  the   certificate   of
incorporation provides otherwise,  any action to be taken by stockholders may be
taken without a meeting, without prior notice, and without a vote, if the


                                       98

<PAGE>



stockholders  having the number of votes  that would be  necessary  to take such
action at a meeting at which all stockholders  were present and voted consent to
the action in writing.  However,  under the First Essex Certificate,  any action
required or  permitted  to be taken by  stockholders  must be effected at a duly
called  annual or special  meeting  and may not be  effected  by any  consent in
writing.

Cumulative Voting

         Finest.  Under New  Hampshire  law, a  corporation  may  provide in its
articles of incorporation  for cumulative voting by stockholders in the election
of directors (i.e., each stockholder casts as many votes for directors as he has
shares of stock multiplied by the number of directors to be elected). The Finest
Articles do not provide for cumulative voting.

         First  Essex.  Under  Delaware  law, a  corporation  may provide in its
certificate of incorporation  for cumulative voting by stockholders in elections
of  directors.  The First Essex  Certificate  does not  provide  for  cumulative
voting.

Preemptive Rights

         Finest. Under New Hampshire law,  stockholders do not have a preemptive
right to acquire the corporation's unissued shares except to the extent provided
in its articles of incorporation. Finest's Articles provide that stockholders do
not have preemptive rights.

         First Essex.  Unless  otherwise  provided in the charter,  Delaware law
does not grant any preemptive rights.  First Essex's  Certificate  provides that
stockholders do not have preemptive rights.

Dividends and Repurchases of Stock

         Finest.  Under New  Hampshire  law,  the payment of  dividends  and the
repurchase of a corporation's stock are generally  permissible,  if such actions
do not violate the corporation's  articles of incorporation and, if after giving
effect to such actions,  the corporation is able to pay its debts as they become
due in the usual course of business and the  corporation's  total assets  exceed
the sum of its total liabilities plus the amount needed to satisfy the rights of
those stockholders whose rights are superior to those receiving any dividend.

         First Essex. Under Delaware law, a corporation  generally is permitted,
subject  to any  restrictions  contained  in its  charter,  to  declare  and pay
dividends out of surplus or out of net profits for the current and/or  preceding
fiscal year,  provided  that such  dividends  will not reduce  capital below the
amount of capital  represented by all classes of stock having a preference  upon
the distribution of assets. Also under Delaware law, a corporation may generally
redeem or repurchase  shares of its stock if such  redemption or repurchase will
not impair the capital of the corporation.

Classification of the Board of Directors

         Finest.  New  Hampshire law permits (but does not require) the articles
of  incorporation  to  provide,  if  there  are  nine  or  more  directors,  for
classification of a corporation's  board of directors into two or three classes,
with each  group  constituting  1/2 or 1/3 of the  total.  The  Finest  Articles
provide  that the Finest  Board is to be divided  into three  classes,  with the
directors in each class being elected for staggered three-year terms.

         First Essex. Delaware law permits (but does not require) classification
of a corporation's board of directors into one, two or three classes.  The First
Essex  Certificate  provides  that First  Essex's  Board of  Directors  is to be
divided into three  classes,  with the directors in each class being elected for
staggered three-year terms.


                                       99

<PAGE>



Removal of Directors

         Finest.  Under  New  Hampshire  law,  stockholders  may vote to  remove
directors with or without cause, at a meeting expressly called for that purpose,
unless the corporation's articles of incorporation provide that directors may be
removed only for cause.  The Finest  Articles do not require that cause be shown
to remove a  director,  but do require the vote of the holders of at least sixty
percent of all shares of the  corporation  entitled to vote for the  election of
directors.  New  Hampshire  law does not provide for the removal of directors by
other directors.

         First Essex.  Under Delaware law,  although  stockholders may generally
remove  directors  with or without cause by a majority  vote,  stockholders  may
remove  members of classified  boards only for cause unless the  certificate  of
incorporation  provides otherwise.  The First Essex Certificate does not provide
otherwise. The First Essex Certificate provides that any director may be removed
from  office  only  with  cause  and by an  affirmative  vote  of  (i) at  least
two-thirds of the total votes eligible to be cast at a meeting called  expressly
for that purpose or (ii) a majority of the directors  then in office,  unless at
the time of such removal there shall be an Interested Stockholder, in which case
the  affirmative  vote of a majority of the Continuing  Directors then in office
shall also be required.  Delaware  law may not permit  directors to remove other
directors.

Vacancies on the Board of Directors

         Finest.  Under New Hampshire law, unless the articles of  incorporation
provide  otherwise,  vacancies  on the board or  directors,  including a vacancy
resulting  from an  increase  in the  number  of  directors,  may be  filled  by
stockholders or directors. If the directors remaining in office constitute fewer
than a quorum  of the  board of  directors,  they  may fill the  vacancy  by the
affirmative vote of a majority of the remaining  directors.  The Finest Articles
provide that  vacancies  shall be filled by the Finest Board and that a director
chosen to fill a vacancy shall hold office for the unexpired  term of his or her
predecessor,  although if the vacancy was created by an  expansion of the board,
such director  shall have a term  extending  only to the next annual  meeting of
stockholders.

         First Essex.  Under  Delaware  law,  unless  otherwise  provided in the
certificate of incorporation or by-laws, vacancies on the board of directors and
newly created directorships resulting from any increase in the authorized number
of directors may be filled by a majority of directors  remaining in office.  The
First  Essex  Certificate  permits  vacancies  to be filled in  accordance  with
Delaware  law,  unless  there is an  Interested  Stockholder,  in which case the
filling of such vacancy shall also require the affirmative vote of a majority of
the  Continuing  Directors  then in office.  Any  director so chosen  shall hold
office for the remainder of the term to which the director has been selected and
until such director's successor shall have been elected and qualified.

Exculpation of Directors and Officers

         Finest.  New Hampshire law does not prevent a corporation from limiting
the liability of its directors and officers;  however,  in order to be effective
such   limitation   must  be  set  forth  in  the   corporation's   articles  of
incorporation.  Finest's Articles contain a provision  limiting the liability of
its  directors and officers to the  corporation  or its  stockholders  for money
damages for any action  taken,  or failure to take any action,  as a director or
officer,  except  liability for (i) the amount of financial  benefit to which he
was not entitled;  (ii) an intentional  infliction of harm on the corporation or
its   stockholders;   (iii)  a  violation  of  NHRSA  293-A:8.33   (relating  to
distributions  which  would  render the  corporation  unable to pay its debts or
which  would  interfere  with the  rights of a holder of  preferred  stock  upon
dissolution); or (iv) an intentional violation of criminal law.

         First  Essex.  Delaware law  permits,  and the First Essex  Certificate
provides,  that no director  shall be personally  liable to First Essex,  or its
stockholders  for monetary  damages for breaches of fiduciary  duty except where
such  exculpation  is  expressly  prohibited.  In  Delaware,  a director  is not
exculpated from liability under  provisions of Delaware law relating to unlawful
payments of dividends and unlawful stock purchases or redemptions.  In addition,
the First Essex  Certificate  provides that the this limitation  cannot apply to
liability of a director (i) for breach of the director's  duty of loyalty to the
corporation or its stockholders; (ii) for acts and omissions not in good faith


                                       100

<PAGE>



or which involve  intentional  misconduct or knowing  violation of law; or (iii)
for any  transaction  from  which the  director  derived  an  improper  personal
benefit.

Indemnification of Directors, Officers and Others

         Finest.  Under  New  Hampshire  law,  a  corporation  may  indemnify  a
director,  officer, employee or agent against liability if that person conducted
himself in good faith and with the reasonable belief that his conduct was in the
best  interests  of the  corporation.  An  officer,  employee  or  agent  of the
corporation  may,  but need not, be  similarly  indemnified.  In  addition,  New
Hampshire law provides  that,  unless limited by the  corporation's  articles of
incorporation,  indemnification is mandatory if a director or officer was wholly
successful  in  defense  of a claim,  and that a court  may  impose  an order to
enforce mandatory  indemnification  or to grant  indemnification  in an instance
where  the   director   or  officer  is  fairly  and   reasonably   entitled  to
indemnification  in view of all relevant  circumstances.  Indemnification is not
permissible in connection  with  proceedings by or in the right of a corporation
or those charging  improper personal benefit in which the director or officer is
adjudged liable. The Finest By-laws indemnify directors and officers, whether or
not then in office,  unless such party is finally adjudged to have been derelict
in the performance of his duties.

         First  Essex.   Delaware  law  generally  permits   indemnification  of
directors and officers for expenses incurred by them by reason of their position
with the  corporation,  if the  director  or officer has acted in good faith and
with the  reasonable  belief that his conduct was in the best  interests  of the
corporation.  Delaware law does not permit a corporation to indemnify persons in
actions  brought by or in the right of the corporation if the person is adjudged
to be liable to the corporation (although it does permit indemnification in such
situations  if , and  only to the  extent,  approved  by the  Delaware  Court of
Chancery). The First Essex By-laws provide indemnification to the fullest extent
permitted  by the  Delaware  General  Corporation  Law to  directors,  officers,
employees and agents designated by the First Essex Board and any person serving,
at the request of the First Essex  Board,  as a director,  officer,  employee or
agent  of  another  corporation  or  enterprise  affiliated  with  First  Essex;
provided,   however,   that   except   with   respect   to  actions  to  enforce
indemnification  rights, First Essex shall indemnify any such person for actions
initiated  by that person only if the action was  authorized  or ratified by the
First Essex Board.

Interested Director Transactions

         Finest.  New  Hampshire  law  provides  that no  transaction  with  the
corporation  in which a director  has an interest  shall be voidable  solely for
that  reason,  if any of the  following  is  true:  (i)  material  facts  of the
transaction  and the  director's  conflict of  interest  were  disclosed  to the
disinterested  directors and the  transaction was approved by a majority of such
directors;  (ii)  the  material  facts  of the  transaction  and the  director's
interest  were  disclosed  to  stockholders  unaffiliated  with  the  interested
director and the transaction was approved by a majority of such stockholders; or
(iii) the transaction was fair to the corporation.

         First  Essex.  Delaware  law  provides  that no  transaction  between a
corporation and one or more of its directors or officers,  or an entity in which
one or more of its  directors  or officers  are  directors or officers or have a
financial  interest,  shall  be void or  voidable  solely  for that  reason.  In
addition,  no such  transaction  shall be void or  voidable  solely  because the
director or officer is present at,  participates  in, or votes at the meeting of
the board of directors or committee which authorizes the  transaction.  In order
that such a transaction not be found void or voidable, it must, after disclosure
of material facts, be approved by the  disinterested  directors,  a committee of
disinterested directors, or the stockholders, or the transaction must be fair as
to the corporation.  The First Essex  Certificate  provides that, unless entered
into in bad faith or in violation of the First Essex Certificate, no contract or
transaction  by First  Essex shall be void,  voidable or in any way  affected by
reason of the fact that it is with an  Interested  Stockholder.  The First Essex
Certificate also provides that, unless entered into in bad faith or in violation
of the First Essex  Certificate,  no Interested  Person shall be liable to First
Essex or to any other person or organization for any loss or expense incurred by
reason of such a contract or transaction or shall be accountable for any gain or
profit realized from such a contract or transaction.

                                       101

<PAGE>



Mergers, Share Exchanges or Asset Sales

         Finest.  New Hampshire  law requires that the board of directors  shall
adopt  and  recommend  a plan of merger  or share  exchange  or a sale of all or
substantially all of the  corporation's  assets other than in the regular course
of business to the stockholders,  unless the board of directors  determines that
because of a conflict of interest or otherwise it should make no  recommendation
and  communicates  the  basis for its  determination  to the  stockholders.  New
Hampshire law requires the affirmative  vote of the holders of a majority of the
shares of each voting group entitled to vote on the plan or  transaction  unless
the articles of  incorporation  or a board resolution  requires  otherwise.  The
Finest Articles provide for increased voting  requirements for certain "business
combinations",  including  mergers and asset sales,  unless all stockholders are
receiving the same price in the  transaction  and the transaction is approved by
two-thirds  of  the  directors  of  Finest  who  are  not  affiliated   with  or
stockholders of the acquiring party.

         First Essex.  Delaware law requires the approval of the  directors  and
the vote of the holders of a majority of the outstanding  stock entitled to vote
thereon for the merger of the corporation into any other  corporation,  although
the certificate of incorporation may require a higher stockholder vote.

         The First Essex Certificate  provides that any Business Combination (as
defined  below)  involving  First Essex and an  Interested  Stockholder  must be
approved  by the  holders  of at least  80% of the  outstanding  shares of First
Essex's  voting stock (the  "Voting  Requirement")  voting  together as a single
class at a duly  constituted  meeting of stockholders  called expressly for such
purpose.  Such  affirmative  vote shall be in addition to and not in lieu of any
other vote required  under  applicable law and is required  notwithstanding  the
fact that no vote may be required or that a lesser  percentage  may be specified
by law. The Voting Requirement does not apply and the affirmative vote of only a
majority  of  First  Essex's  voting  stock  is  required,  if (i) the  Business
Combination  is  approved  by an  affirmative  vote of a  majority  of both  the
Continuing  Directors  then in  office or (ii)  certain  "fair  price"  (defined
generally to mean, among other things,  that the consideration to be received by
stockholders in such Business  Combination shall be in the same form and kind as
the consideration  paid by the Interested  Stockholder for First Essex's capital
stock  owned by such  person and shall be at least  equal to the  highest of the
following:  (A) the highest per share price paid by such Interested  Stockholder
in acquiring any of its holdings of First Essex Common Stock within the two year
period immediately prior to the first public announcement of the proposal of the
Business  Combination (the  "Announcement  Date") or in the transaction  through
which such person became an Interested Stockholder;  (B) the highest Fair Market
Value (as  defined  in the First  Essex  Certificate)  per share of First  Essex
Common Stock on any date during the one-year  period prior to and  including the
Announcement  Date;  and (C) the price per  share  equal to (1) the Fair  Market
Value per share of common stock on the Announcement Date or on the date on which
the  Interested  Stockholder  became an  Interested  Stockholder,  whichever  is
higher,  multiplied  by (2) a fraction (x) the numerator of which is the highest
per share price paid by the Interested  Stockholder for any share of First Essex
Common Stock acquired by it within the two-year period  immediately prior to and
including the  Announcement  Date and (y) the  denominator  of which is the Fair
Market  Value per  share of First  Essex  Common  Stock on the first day in such
two-year period on which the Interested Stockholder acquired any shares of First
Essex Common Stock) and other criteria are met.

         As defined in the First Essex  Certificate,  a  "Business  Combination"
includes,  among other things (i) any merger or  consolidation of First Essex or
any subsidiary  with an Interested  Stockholder or affiliate  thereof,  (ii) the
sale, lease, exchange,  mortgage, pledge, transfer or other disposition by First
Essex of assets  having a fair market value of  $1,000,000 or more to or with an
Interested  Stockholder or an affiliate thereof,  (iii) the issuance or transfer
by  First  Essex  or  any  subsidiary  (in  one   transaction  or  a  series  of
transactions)  of  any  securities  of  First  Essex  or  any  subsidiary  to an
Interested Stockholder or any affiliate thereof in exchange for cash, securities
or other  property (or a combination  thereof)  having an aggregate  fair market
value of  $1,000,000  or more,  (iv) the  adoption of a plan or proposal for the
liquidation  or  dissolution  of First  Essex  proposed  by or on  behalf  of an
Interested  Stockholder or an affiliate thereof and (v) any transaction that has
the effect, directly or indirectly, of increasing the proportionate share of any
class of equity or convertible security of First Essex or any subsidiary that is
beneficially owned by an Interested Stockholder or any affiliate thereof.



                                       102

<PAGE>

Delaware Business Combination Statute

         Under  Delaware  law, a  corporation  shall not engage in any "business
combination"  with any  "interested  stockholder" for a period  of three  years
following  the time that such  stockholder  became  an  interested  stockholder,
unless  (i)  prior to such  time the  board of  directors  approved  either  the
business  combination  or the  transaction  which  resulted  in the  stockholder
becoming an interested stockholder, or (ii) upon consummation of the transaction
which  resulted in the  stockholder  becoming  an  interested  stockholder,  the
interested stockholder owned at least 85% of the voting stock of the corporation
outstanding  at the time the  transaction  commenced,  excluding  the  number of
shares owned by persons who are directors  and also officers and employee  stock
plans,  or (iii) at or  subsequent  to such  time the  business  combination  is
approved  by the board of  directors  and  authorized  at an  annual or  special
meeting of stockholders,  and not by written consent, by the affirmative vote of
at least  662/3%  of the  outstanding  voting  stock  which is not  owned by the
interested stockholder.

         The  restrictions  shall  not apply if (i) the  corporation's  original
certificate of incorporation  contains a provision  expressly electing not to be
governed by this section; (ii) the corporation adopts an amendment to its bylaws
expressly electing not to be governed by this section; (iii) the corporation, by
action  of  its  stockholders,   adopts  an  amendment  to  its  certificate  of
incorporation or bylaws  expressly  electing not to be governed by this section,
such amendment to the certificate of incorporation or bylaws must be approved by
the  affirmative  vote of a majority of the shares entitled to vote; or (iv) the
corporation  does not have a class of voting  stock that is listed on a national
securities exchange, authorized for quotation on NASDAQ-NMS or held of record by
more than 2,000 stockholders. The First Essex Certificate and By-Laws contain no
provision expressly relating to the applicability of this section.

         "Business  combination" means: (i) any merger of consolidation with the
interested  stockholder,  or with any other  corporation  or other entity if the
merger or consolidation is caused by the interested stockholder;  (ii) any sale,
lease, exchange, mortgage, pledge, transfer or other disposition of assets to or
with the interested stockholder;  (iii) with certain exceptions, any transaction
which results in the issuance or transfer by the corporation or by any direct or
indirect  majority-owned  subsidiary  of the  corporation  of any  stock  of the
corporation  or of such  subsidiary  to the  interested  stockholder;  (iv)  any
transaction  involving the corporation or any direct or indirect  majority-owned
subsidiary  which has the effect,  directly or  indirectly,  of  increasing  the
proportionate  share  of the  stock  of  any  class  or  series,  or  securities
convertible into the stock of any class or series,  of the corporation or of any
such subsidiary which is owned by the interested stockholder; or (v) any receipt
by the  interested  stockholder of the benefit,  directly or indirectly,  of any
loans, advances, guarantees, pledges, or other financial benefits.

         "Interested stockholder" means, with certain exceptions, any person and
the  affiliates and associates of such person who is the owner of 15% or more of
the outstanding  voting stock of the corporation or is an affiliate or associate
of the corporation  and was the owner of 15% or more of the  outstanding  voting
stock of the corporation at any time within the 3-year period  immediately prior
to the date at issue.

Amendments to Charter

         Finest.  Under New Hampshire law, unless the articles of  incorporation
provide otherwise,  a corporation's board of directors may amend the articles of
incorporation  without stockholder action for certain limited purposes including
extending  the  corporation's  duration (if it was  incorporated  at a time when
limited  duration  was  required  by  law)  and  certain  minor  changes  to the
corporation's  name. All material charter amendments  require  recommendation of
the  amendment  by the  corporation's  board of  directors  to its  stockholders
(unless  because of a conflict of interest or other  special  circumstances  the
board  of  directors   communicates  to  stockholders   that  it  will  make  no
recommendation),  and approval of the  amendment by the holders of a majority of
the shares of each  voting  group  entitled to vote on the  amendment,  unless a
higher  percentage  is required by the  articles  of  incorporation  or by board
resolution.  The Finest  Articles  require  the vote of the  holders of at least
sixty  percent of all shares  entitled to vote for the  election of directors to
adopt any provision  inconsistent  with Article Seventh of the Finest  Articles,
which  provides  for,  among other things,  a classified  board of directors and
increased voting requirements for certain "business combinations".


                                       103
<PAGE>


         First  Essex.  Under  Delaware  law,  charter  amendments  require  the
approval  of the  directors  and the vote of the  holders of a  majority  of the
outstanding stock and a majority of each class of stock outstanding and entitled
to vote thereon as a class,  unless the certificate of incorporation  requires a
greater proportion. In addition,  Delaware law requires a class vote when, among
other things,  an amendment  will  adversely  affect the powers,  preferences or
special rights of a class of stock. Pursuant to the First Essex Certificate,  no
amendment, addition, alteration, change or repeal of the First Essex Certificate
shall be made,  unless the same is first  adopted by the  affirmative  vote of a
majority of the board of directors of First Essex then in office, and thereafter
approved  by the  stockholders  by not less than  two-thirds  of the total votes
eligible to be cast at a duly constituted  meeting,  or, in the case of Articles
1, 2, 3 and the first sentence of Article 4 of the First Essex  Certificate,  by
not less  than a  majority  of the  total  votes  eligible  to be cast at a duly
constituted meeting provided, however, that if, at any time within the sixty day
period immediately  preceding the meeting at which the stockholder vote is to be
taken, there is an Interested Stockholder, such amendment, addition, alteration,
change or repeal shall also require the approval of a majority of the Continuing
Directors then in office, prior to approval by the stockholders.

Amendments to By-laws

         Finest. New Hampshire law provides that both stockholders and directors
may amend a corporation's  by-laws unless the articles of incorporation  reserve
that power to the  stockholders in whole or part. The Finest Articles permit the
directors to amend the Finest By-laws,  subject to repeal, change or adoption of
any  contravening  or  inconsistent  provision only by vote of the holders of at
least sixty percent of all shares entitled to vote on the matter.

         First Essex.  Under  Delaware law, the power to adopt,  amend or repeal
by-laws  lies in  stockholders  entitled to vote;  provided,  however,  that any
corporation may, in its certificate of incorporation, confer the power to adopt,
amend or repeal by-laws upon the directors. The First Essex Certificate provides
that the  First  Essex  By-Laws  may be  amended  by the  affirmative  vote of a
majority of the  directors  (unless at the time of such action there shall be an
Interested  Stockholder,  in which  case such  action  shall  also  require  the
affirmative vote of a majority of the Continuing Directors then in office) or by
vote  of  the  holders  of  at  least  two-thirds  of  the  shares,  issued  and
outstanding, entitled to vote thereon.

Dissenters' Appraisal Rights

         Finest.  New Hampshire  law permits a stockholder  to obtain fair value
for his shares in the event of, among others,  consummation  of a plan of merger
to which the corporation is a party,  provided that the stockholder  follows the
requirements of the Dissenters' Rights Statute. A stockholder  wishing to assert
dissenters'  rights  must  deliver  to the  corporation,  before the vote at the
stockholders'  meeting pursuant to which corporate  action creating  dissenters'
rights  takes  place,  written  notice of his intent to demand  payment  for his
shares if the proposed  action is taken and such  stockholder  must not vote his
shares in favor of the  proposed  action.  Failure to follow  both  these  steps
prevents a stockholder from asserting dissenters' rights.

         First Essex.  Under  Delaware  law,  appraisal  rights are available in
connection  with a  statutory  merger  or  consolidation  in  certain  specified
situations.  Appraisal  rights  are not  available  for  shares  of  stock  of a
corporation  which  is  to be  the  surviving  corporation  if no  vote  of  its
stockholders is required to approve the merger.  In addition,  unless  otherwise
provided in the charter,  no appraisal rights are available to holders of shares
of any class of stock  which is  either:  (a)  listed on a  national  securities
exchange or designated as a national  market system  security on an inter-dealer
quotation system by the National Association of Securities Dealers,  Inc. or (b)
held of record by more than 2,000  stockholders,  unless such  stockholders  are
required by the terms of the merger to accept anything other than: (i) shares of
stock of the surviving corporation;  (ii) shares of stock of another corporation
which are or will be so listed on a national  securities  exchange or designated
as a national market system security on an inter-dealer  quotation system by the
NASD or held of record by more than  2,000  stockholders;  (iii) cash in lieu of
fractional  shares of such  stock;  or (iv) any  combination  of the  foregoing.

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


                                       104

<PAGE>

                     RECENT LEGISLATION AND RELATED MATTERS

         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 recent banking legislation such as the
FDICIA and the Riegle-Neal  Interstate  Banking and Branching  Efficiency Act of
1994 (the  "Interstate  Act") have affected the banking industry by, among other
things,  broadening the regulatory  powers of the federal banking  agencies in a
number of areas and  enabling  banks and bank  holding  companies  to expand the
geographic  area in which  they may  provide  banking  services.  The  following
summary is qualified  in its  entirety by the text of the relevant  statutes and
regulations.

FDICIA

         FDICIA,  which was enacted on December 19, 1991,  provides  for,  among
other things,  increased funding for 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 provided below.

         Risk Based Deposit Insurance Assessments.  A significant portion of the
additional  funding  to the BIF is in the form of  borrowings  to be  repaid  by
insurance  premiums assessed on BIF members.  FDICIA also provides authority for
special  assessments  against  insured  deposits  and for the  development  of a
general risk based assessment system.

         As of July 1, 1996, the FDIC has set assessment  rates for  BIF-insured
institutions ranging from 0.00% to 0.27% of deposits (subject to payment by each
institution of an annual  statutory  minimum amount of $2,000),  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 of the institution's  financial  condition and the risk
posed to the applicable  insurance fund. A well  capitalized  institution is one
that 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, capital directive, or prompt corrective action
directive  issued  by its  primary  federal  regulator  to meet and  maintain  a
specific  capital  level for any  capital  measure.  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, but
does not qualify as a well-capitalized institution.

         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. As of December 31, 1995, First Essex
Bank was classified as "well capitalized" under these provisions and Pelham Bank
would have been classified as "well  capitalized",  but for the then outstanding
MOU (which has since been lifted.)

         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  establishes  five tiers of capital  measurement  for
regulatory   purposes   ranging   from   "well   capitalized"   to   "critically
undercapitalized".  Under prompt  corrective action  regulations  adopted by the
federal banking agencies in December 1992, 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  directive  or prompt
corrective  action directive issued by its primary federal regulator to meet and
maintain a specific capital measure; (b) "adequately capitalized"


                                       105

<PAGE>

if it is not well capitalized and 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 (3% or more if the bank is rated  composite  1 under  the  CAMEL  rating
system in its most recent  examination  and is not  experiencing or anticipating
significant growth); (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% (less than 3% if the bank is rated
composite 1 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 ratio of tangible  equity to total assets that is
equal to or less  than  2%,  or  otherwise  fails  to meet  certain  established
critical  capital  levels.  A  depository  institution  may be deemed to be in a
capitalization  category  that is lower than is indicated by its actual  capital
position under certain circumstances. At December 31, 1995, First Essex Bank and
Pelham Bank each had capital  ratios  sufficient  to be  characterized  as "well
capitalized" under the prompt corrective action regulations.

         Undercapitalized   and   significantly    undercapitalized   depository
institutions  must submit  capital  restoration  plans to their primary  federal
regulator  and 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  Deposits  and  Pass-Through  Deposit  Insurance  Limitations.
FDICIA also imposes limits on depository  institutions,  except well capitalized
depository institutions,  accepting, renewing or rolling over brokered deposits.
A depository institution that is adequately capitalized may not accept, renew or
roll  over  any  brokered  deposit  unless  it  obtains  a  waiver  of  FDICIA's
limitations  from  the  FDIC.  Even  if an  adequately  capitalized  institution
receives  such a waiver,  it may offer yields on brokered  deposits  only within
specified  limits.  An  undercapitalized  depository  institution may not accept
brokered   deposits.   The  definitions  of  "well   capitalized",   "adequately
capitalized"  and  "undercapitalized"   generally  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 and eligible  deferred  compensation  plans
maintained by depository institutions that cannot accept brokered deposits.

         Interest Rate Risk. The federal banking agencies have issued two recent
joint policy statements relating to depository  institutions' overall management
of interest rate risk.  Effective on September 1, 1995, the agencies implemented
a  "risk  assessment"  approach,  under  which  the  adequacy  of  a  depository
institution's  capital  for  purposes of interest  rate risk is  evaluated  on a
case-by-case  basis,  taking into  account  both  quantitative  and  qualitative
factors. A second joint policy statement of the agencies,  effective on June 26,
1996,  provides  guidance on prudent  interest rate risk  management  practices,
which should be followed by all depository institutions.

         Other Requirements.  FDICIA also contains a variety of other provisions
that may  affect  First  Essex  Bank and Pelham  Bank's  respective  operations,
including (i)  restrictions  on activities and  investments  of  state-chartered
banks and their  subsidiaries,  (ii) uniform real estate  lending  rules,  (iii)
standards for limiting the risks posed by credit  exposure  between banks,  (iv)
changes in various consumer banking laws, (v) increased  restrictions on insider
loans,  (vi) additional  standards to ensure bank safety and soundness and (vii)
additional  requirements  for  institutions  that have $500  million  or more in
assets  with  respect  to  annual  independent  audits,   audit  committees  and
management  reports  related to  financial  statements,  internal  controls  and
compliance with designated laws and regulations.

         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,  their precise impact cannot be assessed at this time.
It is anticipated, however, that First Essex Bank and Pelham Bank, together with
the banking and thrift industries generally, will continue to incur significant

                                       106
<PAGE>



expenses  in the  ordinary  course of  business  due to  regulatory  compliance,
documentation and record-keeping requirements.

Interstate Banking Legislation

         On September 29, 1994 the Interstate Act became law. Under the new law,
different types of interstate  transactions  and activities are permitted,  each
with different effective dates.  Interstate transactions and activities provided
for  under  the new law  include:  (i)  bank  holding  company  acquisitions  of
separately held banks in a state other than a bank holding company's home state;
(ii)  mergers  between  insured  banks with  different  home  states,  including
consolidations of affiliated  insured banks;  (iii)  establishment of interstate
branches  either de novo or by branch  acquisition;  and (iv)  affiliated  banks
acting as agents for one another for certain banking functions without regard to
state law  prohibitions  on interstate  branching or  unauthorized  banking.  In
general,  nationwide  interstate bank acquisitions  became  permissible one year
after the date of enactment,  irrespective of state law limitations.  Interstate
mergers  will be  permissible  on June 1,  1997,  unless a state  either  passes
legislation  either to prevent or to permit the earlier occurrence of interstate
mergers.  States may at any time enact legislation permitting interstate de novo
branching.  Commencing  upon  the date one  year  after  the date of  enactment,
affiliated banks are now permitted to act as agents for one another irrespective
of state boundaries. Each of the transactions and activities must be approved by
the  appropriate  federal bank  regulator,  with separate and specific  criteria
established for each category.

         Once the  applicable  effective  date has occurred (and, in the case of
interstate  mergers  and de novo  branching,  subject  to  applicable  state law
"opt-out" or "opt-in"  provisions),  the appropriate  federal bank regulator may
approve the respective interstate transactions only if certain criteria are met.
First,  in order for a banking  institution (a bank or bank holding  company) to
receive  approval  for  an  interstate  transaction,   it  must  be  "adequately
capitalized" and "adequately  managed".  The phrase "adequately  capitalized" is
generally  defined as meeting or exceeding  all  applicable  federal  regulatory
capital  standards,  while the phrase  "adequately  managed" is left  undefined.
Second, the appropriate federal bank regulator must consider the applicant's and
its affiliated  institutions'  records under the Community  Reinvestment  Act of
1977, as amended  ("CRA"),  as well as the applicant's  record under  applicable
state community reinvestment laws.

         The Interstate Act applies deposit "concentration limits" to interstate
acquisition and merger transactions. Specifically, a banking institution may not
receive federal approval for interstate expansion if it and its affiliates would
control  (i)  more  than  10% of the  deposits  held by all  insured  depository
institutions  in the United  States,  or (ii) 30% or more of the deposits of all
insured  depository  institutions  in any state in which  the banks or  branches
involved in the transactions (or any affiliated depository institution) overlap.
States may, by statute,  regulation or order,  raise or lower the 30% limit.  In
addition,   the  Interstate  Act  law  preempts   certain   existing  state  law
restrictions  on  interstate  banking  (such as  regional  compacts  and certain
reciprocity requirements), effective one year after enactment. However, in order
to  receive  federal  approval  for an  interstate  merger or de novo  branching
transaction,  an  applicant  still also must comply with any  non-discriminatory
host state filing and certain other requirements.

CRA Regulations

         The  federal  banking  agencies   jointly  issued   amendments  to  the
regulations  implementing  the CRA effective July 1, 1995,  which  significantly
revised CRA  compliance  requirements.  The new  framework  relies more than the
prior CRA regulations upon objective criteria of the performance of institutions
(with certain modified  performance  criteria for institutions with total assets
of less than $250 million) under three key  assessment  tests: a lending test, a
service test and an investment  test.  An  institution's  record of  performance
under the CRA is a significant  factor taken into account by the federal banking
agencies in considering various regulatory applications,  including applications
for establishing or relocating branch offices, mergers, acquisitions and charter
conversions.


                                       107

<PAGE>




                                  LEGAL MATTERS

         Certain legal  matters  relating to the validity of the shares of First
Essex  Common  Stock to be issued in the  Merger  and  certain  tax  matters  in
connection with the Merger will be passed upon by Sullivan & Worcester LLP.

         The Merger Agreement provides as a condition to Finest's  obligation to
consummate the Merger that Finest receive the opinion of Edwards & Angell,  2700
Hospital  Trust Tower,  Providence,  Rhode Island  02903,  substantially  to the
effect that the Merger will constitute a  "reorganization"  under Section 368 of
the Code. Certain other legal matters in connection with the Merger will also be
passed upon by Edwards & Angell.

         Stockholder  proposals for the 1997 Annual Meeting of  Stockholders  of
First Essex must be received by First Essex on or before  December 2, 1996 to be
considered for inclusion in the proxy statement and presented at the 1997 Annual
Meeting.

         The Annual Meeting of  Stockholders  of Finest will only be held in the
event the Merger  Agreement  is not approved by the  stockholders  at the Finest
Meeting.

                                     EXPERTS

         The consolidated  financial  statements of First Essex included in this
Proxy   Statement--Prospectus   have  been  audited  by  Arthur   Andersen  LLP,
independent  public  accountants,  as  indicated  in their  report with  respect
thereto,  and  included  herein in reliance  upon the  authority of said firm as
experts in accounting and auditing.

         The consolidated financial statements of Finest as of December 31, 1993
and the  consolidated  statements  of  operations,  cash  flows and  changes  in
stockholders'   equity  for  the  year  then  ended   included   in  this  Proxy
Statement-Prospectus,  have been  included  herein in  reliance on the report of
Grant Thornton LLP, independent accountants, given on the authority of that firm
as experts in accounting and auditing.  The consolidated financial statements of
Finest as of  December  31,  1995 and 1994 and the  consolidated  statements  of
operations,  cash flows and  changes in  stockholders'  equity for the two years
then ended  included  in this  Proxy  Statement-Prospectus,  have been  included
herein  in  reliance  on the  report of  Shatswell,  MacLeod  &  Company,  P.C.,
independent  accountants,  given on the  authority  of that firm as  experts  in
accounting and auditing.  The reports of Shatswell,  MacLeod & Company, P.C. and
Grant  Thornton  LLP refer to  changes  in  Finest's  method of  accounting  for
investment securities and income taxes.



                                       108


<PAGE>

                         INDEX TO FINANCIAL STATEMENTS


<TABLE>
<CAPTION>
<S>                                                                                                            <C>

FIRST ESSEX BANCORP, INC.

         Report of Independent Public Accountants.............................................................. F-2
         Consolidated Balance Sheets at June 30, 1996 (unaudited) and December 31, 1995 and 1994............... F-3
         Consolidated Statements of Operations, six months ended June 30, 1996 and 1995 (unaudited)
           and years ended December 31, 1995, 1994 and 1993.................................................... F-4
         Consolidated Statements of Stockholders' Equity, years ended December 31, 1995, 1994 and 1993......... F-5
         Consolidated Statements of Cash Flows, six months ended June 30, 1996 and 1995 (unaudited)
           and years ended December 31, 1995, 1994 and 1993.................................................... F-6
         Notes to Consolidated Financial Statements............................................................ F-7

FINEST FINANCIAL CORP.

         Report of Grant Thornton LLP, Independent Public Accountants.......................................... F-29
         Report of Shatswell, MacLeod & Company, P.C., Independent Accountants................................. F-30
         Consolidated Balance Sheets, June 30, 1996 (unaudited) and December 31, 1995 and 1994................. F-31
         Consolidated Statements of Income, six month periods ended June 30, 1996 and 1995
            (unaudited) and years ended December 31, 1995, 1994 and 1993....................................... F-32
         Consolidated Statements of Changes in Stockholders' Equity, years ended December 31, 1995,
            1994 and 1993 and six month periods ended June 30, 1996 and 1995 (unaudited)....................... F-33
         Consolidated Statements of Cash Flows, six month periods ended June 30, 1996 and 1995 (unaudited)
           and years ended December 31, 1995, 1994 and 1993.................................................... F-34
         Notes to Consolidated Financial Statements for the six month periods ended June 30, 1996 
           and 1995 (unaudited)................................................................................ F-36
         Notes to Consolidated Financial Statements, years ended December 31, 1995, 1994 and 1993.............. F-37


FIRST ESSEX BANCORP, INC. PRO FORMA............................................................................ F-56

         Pro Forma Condensed Balance Sheet at June 30, 1996.................................................... F-57
         Pro Forma Condensed Statement of Operations, year ended December 31, 1995............................. F-58
         Pro Forma Condensed Statement of Operations, six months ended June 30, 1996........................... F-59
         Notes to Pro Forma Condensed Financial Statements..................................................... F-60

</TABLE>



                                       F-1
<PAGE>

                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Board of Directors and Stockholders of FIRST ESSEX BANCORP, INC.:

We have  audited the  accompanying  consolidated  balance  sheets of First Essex
Bancorp, Inc. and subsidiaries (the "Company") as of December 31, 1995 and 1994,
and the related consolidated statements of operations,  stockholders' equity and
cash flows for each of the three years in the period  ended  December  31, 1995.
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.

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 consolidated  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 financial  statements  referred to above present fairly, in
all material respects,  the financial position of First Essex Bancorp,  Inc. and
subsidiaries at December 31, 1995 and 1994, and the results of their  operations
and their cash flows for each of the three  years in the period  ended  December
31, 1995, in conformity with generally accepted accounting principles.

As explained in Note 1 to the financial  statements,  the Company  prospectively
adopted,  effective January 1, 1993, Statement of Financial Accounting Standards
No. 109,  "Accounting  for Income  Taxes" and  adopted  Statement  of  Financial
Accounting  Standards No. 115,  "Accounting for Certain  Investments in Debt and
Equity Securities" as of December 31, 1993.



                                                  /s/ Arthur Andersen LLP
                                                 ARTHUR ANDERSEN LLP

Boston, Massachusetts  
January 17, 1996 (except with  
respect to the matter discussed 
in Note 19, as to which the
date is August 5, 1996)


                                       F-2

<PAGE>
<TABLE>
<CAPTION>

                            FIRST ESSEX BANCORP, INC.
                           CONSOLIDATED BALANCE SHEETS



                                                            June 30, 1996           December 31,
                                                            -------------    -------------------------
                                                             (unaudited)        1995           1994
                                                                             ---------       ---------
                                                                      (Dollars in thousands)

                                                      ASSETS

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

Cash and cash equivalents                                    $  20,573       $  27,308       $  18,714
Investment securities available-for-sale (Note 2)              146,077         115,153          35,200
Investment securities held-to-maturity                                                     
    (fair value $114,838,000, $133,651,000                                                 
      and $284,341,000) (Note 2)                               116,808         135,098         295,057
Stock in Savings Bank Life Insurance Company                     1,194           1,194           1,194
Stock in Federal Home Loan Bank of Boston (Note 6)              14,869          14,869          12,775
Mortgage loans held-for-sale                                     8,802           5,821           2,930
Loans receivable, less allowance for possible loan losses                                  
     of $6,970,000, $6,552,000 and $7,237,000 (Note 3)         513,560         487,678         419,644
Foreclosed property, net of valuation reserve of                                           
     $1,120,000, $1,316,000 and $1,934,000                       1,513           1,756           3,038
Bank premises and equipment (Note 4)                             9,381          10,047           8,347
Accrued interest receivable                                      4,589           4,466           4,537
Other assets                                                     5,537           5,402           5,436
                                                             ---------       ---------       ---------
     Total assets                                            $ 842,903       $ 808,792       $ 806,872
                                                             =========       =========       =========
                                                                                           
                                             LIABILITIES AND STOCKHOLDERS' EQUITY                        
LIABILITIES                                                                                
Depositors' accounts (Note 5)                                $ 508,080       $ 491,469       $ 456,878
Borrowed funds (Note 6)                                        256,695         245,569         279,948
Mortgagors' escrow accounts                                        600             718           1,804
Other liabilities                                               15,181          10,864          13,485
                                                             ---------       ---------       ---------
     Total liabilities                                       $ 780,556       $ 748,620       $ 752,115
                                                             ---------       ---------       ---------
                                                                                           
STOCKHOLDERS' EQUITY (Note 13)                                                             
Serial preferred stock $.10 par value per share: 5,000,000        --              --              --
     shares authorized, no shares issued or outstanding                                    
Common stock $.10 par value per share; 25,000,000            $     803       $     801       $     801
     shares authorized, 8,031,901, 8,009,267 and                                           
     8,006,500 shares issued                                                               
Additional paid in-capital                                      58,375          58,208          58,192
Retained earnings                                               20,116          17,682          12,638
Treasury stock, at cost 1,986,000 shares                       (15,842)        (15,842)        (15,842)
Valuation allowance for unrealized losses on investment         (1,105)           (677)         (1,032)
                                                             ---------       ---------       ---------
     securities available-for-sale (Note 1)                                                
     Total stockholders' equity                                 62,347          60,172          54,757
                                                             ---------       ---------       ---------
     Total liabilities and stockholders' equity              $ 842,903       $ 808,792       $ 806,872
                                                             =========       =========       =========
</TABLE>
                                                     
              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                       F-3

<PAGE>
<TABLE>
<CAPTION>
                            FIRST ESSEX BANCORP, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                                                      Six Months Ended
                                                                           June 30,             Year Ended December 31,
                                                                     -------------------   --------------------------------
                                                                       1996       1995       1995        1994        1993
                                                                       ----       ----       ----        ----        ---- 
                                                                         (unaudited)
                                                                         (Dollars in thousands, except per share amounts)
<S>                                                                <C>         <C>        <C>         <C>         <C>
Interest and dividend income:
Interest on mortgage loans                                           $ 12,379   $ 12,800   $ 26,024    $ 20,399    $ 19,342
Interest on other loans                                                 9,893      6,736     15,194       6,437       3,552
Interest and dividends on investment securities held-to-maturity        4,410      2,968      5,192       5,325       5,971
Interest and dividends on investment securities available-for-sale      3,662      7,339     14,216      12,794       7,044
Interest on federal funds sold                                            219         79        288         102         274
                                                                    ---------  ---------  ---------   ---------   ---------

     Total interest and dividend income                                30,563     29,922     60,914      45,057      36,183
                                                                    ---------  ---------  ---------   ---------   ---------
Interest expense:
Interest on depositors' accounts                                       10,673      9,323     19,844      12,424      12,530
Interest on borrowed funds                                              7,302      8,722     17,237      10,283       4,124
                                                                    ---------  ---------  ---------   ---------   ---------

     Total interest expense                                            17,975     18,045     37,081      22,707      16,654
                                                                    ---------  ---------  ---------   ---------   ---------

Net interest income                                                    12,588     11,877     23,833      22,350      19,529
Provision for possible loan losses (Note 3)                               815        329        770        --          --
                                                                    ---------  ---------  ---------   ---------   ---------
Net interest income after provision
 for possible loan losses                                              11,773     11,548     23,063      22,350      19,529

Non-interest income:
Net gain on sales of mortgage loans
 and mortgage servicing rights                                            930        295      1,431         260         730
Net loss on sales of investment securities                               --         --          (13)       --          --
Loan fees                                                                 283        228        477         393         644
Other fee income                                                          911        900      1,759       1,862       1,791
Other                                                                      23         25         54          46          30
                                                                    ---------  ---------  ---------   ---------   ---------

     Total non-interest income                                          2,147      1,448      3,708       2,561       3,195
                                                                    ---------  ---------  ---------   ---------   ---------
Non-interest expense:
Salaries and employee benefits                                          4,971      4,479      8,995       8,140       6,755
Building and equipment                                                  1,759      1,534      3,256       2,800       2,580
Professional services                                                     643        552      1,135       1,179       1,241
Computer expense                                                          620        584      1,233         966         843
Insurance                                                                  95        578        690       1,146       1,289
Expenses, gains and losses on,
 and write-downs of, foreclosed property                                  308        491        784       2,007       2,959
Other                                                                   1,621      1,526      3,151       2,835       2,728
Retail branch write-offs                                                 --         --         --           117        --
                                                                    ---------  ---------  ---------   ---------   ---------

     Total non-interest expenses                                       10,017      9,744     19,244      19,190      18,395
                                                                    ---------  ---------  ---------   ---------   ---------

Income before provision for income taxes                                3,903      3,252      7,527       5,721       4,329

Provision for income taxes (Note 7)                                        19         20         75        (805)     (2,621)
                                                                    ---------  ---------  ---------   ---------   ---------

Net income                                                          $   3,884  $   3,232  $   7,452   $   6,526   $   6,950
                                                                    =========  =========  =========   =========   =========

Earnings per share (Note 1)                                         $     .63  $    .53   $   1.22    $    1.08   $    1.15
                                                                    =========  =========  =========   =========   =========
Average common and equivalent shares outstanding                    6,158,390  6,071,648  6,104,579   6,063,942   6,020,701
                                                                    =========  =========  =========   =========   =========
</TABLE>

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

                                       F-4
<PAGE>
<TABLE>
<CAPTION>

                            FIRST ESSEX BANCORP, INC.
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY



                                                                                                     Valuation
                                                                                                   Allowance for
                                                                                                 Unrealized Losses
                                                       Additional                                  on Investment
                                            Common      Paid-In       Retained      Treasury         Securities
                                            Stock       Capital       Earnings        Stock      Available for Sale       Total
                                         ----------    ----------    ----------     ---------    ------------------     ---------
                                                                          (Dollars in thousands)
<S>                                     <C>           <C>           <C>           <C>               <C>                <C>
                 
Balance at December 31, 1992             $    800      $ 58,152      $  1,509       $(15,842)        $   --             $ 44,619
Net Income                                   --            --           6,950           --               --                6,950
Cash dividends declared                      --            --            (662)          --               --                 (662)
Valuation allowance for unrealized                                                                                    
   losses  on investment securities                                                                                   
   available-for-sale                        --            --            --             --               (158)              (158)
                                         --------      --------      --------       --------         --------           --------
Balance at December 31, 1993                  800        58,152         7,797        (15,842)            (158)            50,749
Net income                                   --            --           6,526           --               --                6,526
Cash dividends declared                      --            --          (1,685)          --               --               (1,685)
Stock options exercised                         1            40          --             --               --                   41
Change in valuation allowance for                                                                                     
   unrealized losses on investment                                                                                    
   securities available-for-sale             --            --            --             --               (874)              (874)
                                         --------      --------      --------       --------         --------           --------
                                                                                                                      
Balance at December 31, 1994                  801        58,192        12,638        (15,842)          (1,032)            54,757
Net income                                   --            --           7,452           --               --                7,452
Cash dividends declared                      --            --          (2,408)          --               --               (2,408)
Stock options exercised                      --              16          --             --               --                   16
Change in valuation allowance for                                                                                     
   unrealized losses on investment                                                                                    
   securities available-for-sale             --            --            --             --                355                355
                                         --------      --------      --------       --------         --------           --------
Balance at December 31, 1995             $    801      $ 58,208      $ 17,682       $(15,842)        $   (677)          $ 60,172
                                         ========      ========      ========       ========         ========    
</TABLE>

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

                                       F-5

<PAGE>
<TABLE>
<CAPTION>
                            FIRST ESSEX BANCORP, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                                  Six Months Ended             Year Ended
                                                                                       June 30,                December 31,
                                                                                  ------------------   ---------------------------
                                                                                   1996       1995       1995       1994      1993
                                                                                   ----       ----       ----       ----      ---- 
                                                                                     (Unaudited)
                                                                                                 (Dollars in thousands)
<S>                                                                              <C>       <C>       <C>        <C>       <C>
Cash flows from operating activities:
  Net income                                                                      $ 3,884   $ 3,232    $ 7,452    $ 6,526   $ 6,950
Adjustments to reconcile net income to net cash provided by operating activities:
  Provision for possible loan losses                                                  815       329        770       --          --
  Provision for depreciation and amortization                                         910       714      1,603      1,411     1,216
  Gain on sales of foreclosed property                                                (49)      (52)       (81)      (141)     (896)
  Write-down of foreclosed property                                                    58       265        361      1,023     1,423
  Amortization of investment securities discounts and premiums, net                   792       764      1,398      2,257     2,667
  Deferred income taxes                                                                19        20         55       (825)   (2,621)
  Proceeds from sales of mortgage loans and servicing rights                       54,038    15,611     80,135     39,883    36,610
  Mortgage loans originated for sale                                              (56,089)  (18,428)   (81,595)   (37,275)  (37,096)
  Realized investment securities loss                                                --        --           13       --        --
  Realized gains on mortgage loan sales and mortgage servicing rights, net           (930)     (295)    (1,431)      (260)     (730)
  Decrease (increase) in accrued interest receivable                                 (123)     (122)        71       (803)       77
  Decrease (increase) in other assets                                                (135)     (307)        34     (1,106)      568
  Increase (decrease) in other liabilities                                          4,297     7,767     (2,917)     3,063     1,762
                                                                                  -------   -------    -------   --------   -------
     Net cash provided by operating activities                                      7,487     9,498      5,868     13,753     9,930
                                                                                  -------   -------    -------   --------   --------
Cash flows from investing activities:
  Proceeds from sales of available-for-sale securities                                 --        --     28,292      9,237      --
  Proceeds from maturities and principal payments of
    available-for-sale securities                                                  18,714       949      2,688      3,320     1,692
  Proceeds from maturities and principal payments of held-to-maturity
    securities                                                                     43,718    33,188     78,687     90,301    84,604
  Purchases of available-for-sale securities                                      (50,421)   (1,274)    (2,412)   (12,122)  (20,006)
  Purchases of held-to-maturity securities                                        (25,865)     (773)    (2,094)  (111,729) (231,396)
  Loans originated and purchased, net principal collected                         (27,644)  (55,197)   (99,765)  (144,611)      120
  Proceeds from sales of foreclosed property                                        1,181     1,616      3,658      5,155     8,104
  Receipts for foreclosed property                                                   --         245        302
  Purchases of bank premises and equipment                                           (244)   (2,628)    (3,303)    (2,491)     (584)
                                                                                  -------   -------    -------   --------   -------
     Net cash used in investing activities                                        (40,561)  (24,119)     5,751   (162,695) (157,164)
                                                                                  -------   -------    -------   --------   -------
Cash flows from financing activities:
  Net increase (decrease) in demand deposits, NOW accounts and savings accounts     2,563   (12,013)   (11,029)   (24,689)   (6,963)
  Net increase (decrease) of time deposits                                         14,048    39,242     45,620     83,334    (7,022)
  Net increase (decrease) in borrowed funds with maturities of three
    months or less                                                                 (7,657)  (63,964)     7,544     13,001   (40,000)
  Proceeds from borrowed funds with maturities in excess of three months           60,500   185,000    221,297    458,028   287,105
  Repayments of borrowed funds with maturities in excess of three months          (41,717) (124,720)  (263,220)  (376,082) (102,104)
  Increase (decrease) in mortgagors' escrow accounts                                 (118)       99     (1,086)       356        52
  Dividends paid                                                                   (1,449)     (963)    (2,167)    (1,565)     (662)
  Stock options exercised                                                             169      --           16         41      --
                                                                                  -------   -------    -------   --------   -------
     Net cash provided by financing activities                                     26,339    22,681     (3,025)   152,424   130,406
                                                                                  -------   -------    -------   --------   -------
     Net increase (decrease) in cash and cash equivalents                          (6,735)    8,060      8,594      3,482   (16,828)
                                                                                  -------   -------    -------   --------   -------
Cash and cash equivalents at beginning of the period                               27,308    18,714     18,714     15,232    32,060
                                                                                  -------   -------    -------   --------   -------
Cash and cash equivalents at end of the period                                    $20,573   $26,774    $27,308   $ 18,714  $ 15,232
                                                                                  =======   =======    =======   ========  ========
Supplemental disclosure of cash flow information:
  Interest paid during the period                                                 $18,023   $18,124    $37,032   $ 21,974  $ 16,346
  Income taxes paid during the period                                                --        --         --         --         --

Supplemental schedule of noncash financing and investing activities:
  Real estate acquired through, or deeds in lieu of, foreclosure                  $   946   $   786    $ 2,656   $  2,961  $  4,388
  Held-to-maturity securities reclassified to available-for-sale                  $    --   $   --     $82,262       --         --
  Securitized loans transferred to investments-for-sale                           $    --   $   --     $28,305       --         --
</TABLE>

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

                                       F-6
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS


1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation

The  consolidated  financial  statements  include  the  accounts  of First Essex
Bancorp, Inc. ("the Company"),  and its principal subsidiary,  First Essex Bank,
FSB ("the Bank").  The 1993 financial  statements  also include amounts of First
Essex Bancorp of New Hampshire, Inc., which was merged into First Essex Bancorp,
Inc on  December  1,  1993.  All  significant  intercompany  balances  have been
eliminated in consolidation.

Unaudited Interim Financial Period

The consolidated financial statements for the six months ended June 30, 1996 and
1995 and the related  information in the accompanying  notes are unaudited.  The
statements  have been  prepared  by the Company on the same basis as the audited
financial  statements and include all  adjustments  which are, in the opinion of
management,  of a  normal  and  recurring  nature  and  necessary  for the  fair
presentation  of the results of operations  and cash flows pursuant to the rules
and  regulations of the Securities and Exchange  Commission.  Results of interim
periods are not necessarily indicative of results for the entire year.

Use of Estimates in Preparation of Financial Statements

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect the  reported  amounts  of assets  and  liabilities  and  disclosures  of
contingent assets and liabilities as of the date of the financial statements and
the  reported  amounts of income and  expenses  during  the  reporting  periods.
Operating  results  in the  future  could  vary from the  amounts  derived  from
management's estimates and assumptions.

Investment Securities

In May 1993, the Financial  Accounting Standards Board ("FASB") issued Statement
of Financial  Accounting  Standards  ("SFAS") No. 115,  "Accounting  for Certain
Investments in Debt and Equity Securities". Under this statement, investments in
debt securities may be classified as held-to-maturity  and measured at amortized
cost only if the  Company  has the  positive  intent  and  ability  to hold such
securities to maturity.  Investments in debt  securities that are not classified
as  held-to-maturity  and equity securities that have readily  determinable fair
values are classified as trading  securities or  available-for-sale  securities.
Trading  securities  are  investments  purchased  and held  principally  for the
purpose  of  selling  in  the  near  term;   available-for-sale  securities  are
investments not classified as trading or  held-to-maturity.  Unrealized  holding
gains and losses for trading  securities  are included in  earnings;  unrealized
holding  gains and losses for  available-for-sale  securities  are reported in a
separate  component of stockholders'  equity.  Effective  December 31, 1993, the
Company  adopted  SFAS No. 115 which  resulted  in a decrease  to  stockholders'
equity of $158,000.

At December 31, 1995 the Bank made a one time reassessment of its classification
of investment  securities  held-to-  maturity and reclassified  $82.3 million to
investment  securities  available-for-sale,  with  an  unrealized  loss  of $1.1
million,  as allowed by the special  report of  implementation  of SFAS No. 115.
This  reclassification  does not call into question the Company's intent to hold
its remaining investment securities classified as held-to-maturity.

Dividend and interest income,  including amortization of premiums and discounts,
is included in earnings for all categories of investment  securities.  Discounts
and  premiums  related to debt  securities  are  amortized  using a method  that
approximates the level-yield method,  adjusted for estimated  prepayments in the
case of mortgage-backed securities.

                                       F-7
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS


In October  1994,  the FASB issued SFAS No. 119,  "Disclosure  about  Derivative
Financial Instruments and Fair Value of Financial Instruments". The statement is
effective for financial statements issued for fiscal years ending after December
15, 1994. Derivative Financial Instruments,  as defined by SFAS No. 119, include
futures,  forwards,  swaps or option contracts,  or other financial  instruments
with similar  characteristics.  The Company did not have any such instruments as
of December 31, 1995 and 1994, except as noted in Note 9.

Loans Receivable

Real  estate  mortgage  loans and other loans are stated at the amount of unpaid
principal, net of the allowance for possible loan losses, unearned discounts and
unearned net loan origination fees. Loan origination fees, discounts and certain
direct loan origination costs are deferred and amortized as an adjustment to the
related loan yield over the contractual life of the loan. When loans are sold or
fully  repaid,  the  unamortized  fees,  discounts  and costs are  recognized in
income.

Interest  on loans is  included in income as earned  based upon  interest  rates
applied to unpaid principal. Interest is not accrued on loans 90 days or greater
past due or on other loans when management believes collection is doubtful. When
a loan is placed on  nonaccrual  status,  all  interest  previously  accrued  is
reversed against current-period interest income.

The allowance for possible loan losses is based on management's  estimate of the
amount  required  to  reflect  the  risks  in  the  loan  portfolio,   based  on
circumstances  and conditions known or anticipated at each reporting date. There
are inherent uncertainties with respect to the final outcome of the Bank's loans
and nonperforming loans. Because of these inherent uncertainties,  actual losses
may  differ  from  the  amounts  reflected  in  these   consolidated   financial
statements.  Factors  considered  in  evaluating  the adequacy of the  allowance
include previous loss experience,  current economic  conditions and their effect
on borrowers, the performance of individual loans in relation to contract terms,
and estimated fair values of underlying  collateral.  Losses are charged against
the  allowance  when  management  believes  the  collectability  of principal is
doubtful.

Key elements of the above estimates,  including  assumptions used in independent
appraisals, are dependent upon the economic conditions prevailing at the time of
the  estimates.  Accordingly,  uncertainty  exists  as to the final  outcome  of
certain of the  valuation  judgments as a result of economic  conditions  in the
region.  The inherent  uncertainties  in the  assumptions  relative to projected
sales prices or rental rates may result in the ultimate  realization  of amounts
on certain loans that are significantly  different from the amounts reflected in
these consolidated financial statements.

Effective  January 1, 1995,  the Company  adopted SFAS No. 114,  "Accounting  by
Creditors for Impairment of a Loan" as amended by SFAS No. 118 ("SFAS No. 114").
This  standard  requires that  impaired  loans be measured  based on the present
value of expected future cash flows discounted at each loan's effective interest
rate or, as a practical expedient, at each loan's observable market price or the
fair value of the collateral if the loan is collateral dependent.  The statement
also changes the  accounting  for  in-substance  foreclosures  and troubled debt
restructurings.  This  statement is applied  prospectively  with any  adjustment
reflected  in the  provision  for  possible  loan  losses.  The adoption of this
statement did not have a material effect on the financial position or results of
operations of the Company.

Mortgage loans  held-for-sale are carried at the lower of aggregate cost or fair
value. Gains and losses on sales of mortgage loans are recognized at the time of
sale and are  adjusted  when the  interest  rate charged to the borrower and the
interest rate paid to the purchaser,  after  considering a normal  servicing fee
(in the case of  mortgage-backed  securities,  a  guarantee  fee),  differ.  The
resulting  deferred  premium on the sale of mortgage loans is amortized  using a
method that  approximates the level-yield  method over the remaining life of the
related loans, adjusted for estimated prepayments.  Actual prepayment experience
is reviewed periodically,  and when necessary,  the deferred premium on sales of
mortgage loans is adjusted accordingly.

                                       F-8
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS


In May 1995, the FASB issued SFAS No. 122,  "Accounting  for Mortgage  Servicing
Rights",  which is to become effective for fiscal years beginning after December
15,  1995.  SFAS No. 122  requires an  enterprise  involved in mortgage  banking
activities to recognize,  as separate  assets,  rights to service mortgage loans
for others  regardless of the manner in which the servicing rights are acquired.
In addition,  capitalized  mortgage servicing rights are required to be assessed
for  impairment  based on the fair  value of those  rights.  The  impact of this
statement  depends on the volume of  mortgage  loans  originated  and sold,  and
servicing rights  retained.  The current practice of the Company is to sell most
of  the  mortgage  loans  it  originates  with  servicing  released.  Therefore,
management  believes  the  adoption of this  statement  will not have a material
effect on the financial position or results of operations of the Company.

Foreclosed Property

Collateral acquired through foreclosure is recorded at the lower of cost or fair
value,  less estimated  costs to sell, at the time of  acquisition.  A valuation
allowance  is  established  for the  estimated  costs to sell and is  charged to
expense.  Subsequent  changes in the fair value of other real  estate  owned are
reflected in the  valuation  allowance  and charged or credited to expense.  Net
operating  income or expense  related to  foreclosed  property  is  included  in
noninterest expense in the accompanying  consolidated  statements of operations.
Because of current market  conditions,  there are inherent  uncertainties in the
assumptions with respect to the estimated fair value of other real estate owned.
Because of these inherent uncertainties, the amount ultimately realized on other
real  estate  owned may differ from the amounts  reflected  in the  consolidated
financial statements.

Cash and Cash Equivalents

Cash and cash  equivalents  consist  of cash on hand,  amounts  due from  banks,
interest-bearing  deposits,  federal  funds sold and  investments  with original
maturities of less than three months.  Cash and cash equivalents are recorded at
cost which approximates fair value.

Bank Premises and Equipment

Real estate held for banking purposes,  leasehold improvements and furniture and
fixtures are stated at cost, less  accumulated  depreciation  and  amortization.
Depreciation is computed  principally on the straight-line method over estimated
service  lives.  Amortization  of  leasehold  improvements  is  computed  on the
straight-line  method  over the  shorter of the  estimated  useful  lives of the
assets or the related  lease term.  Expenditures  for  maintenance,  repairs and
renewals of minor items are charged to expense as incurred.

Income Taxes

Effective  January 1, 1993, the Company  adopted SFAS No. 109,  "Accounting  for
Income Taxes," which recognizes income taxes under the liability  method.  Under
this  method,  deferred  tax  assets and  liabilities  are  established  for the
temporary  differences  between  the  accounting  bases and the tax bases of the
Company's  assets and  liabilities at enacted tax rates expected to be in effect
when the amounts related to such temporary  differences are realized or settled.
The  Company's  deferred tax asset is reviewed  quarterly  and  adjustments  are
recognized  in the benefit  for income  taxes  based on  management's  judgments
relating  to  realizability.  There was no  cumulative  effect of this change in
accounting  principle  as of  January 1, 1993 on the  accompanying  consolidated
financial statements.

Earnings per Share

Earnings per common share are  calculated  using the weighted  average number of
common shares and common stock equivalents outstanding.

                                       F-9
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS


Reclassifications

Certain  reclassifications  have  been  made to the 1994  and 1993  consolidated
financial statements to conform to the 1995 presentation.

Recent Accounting Pronouncements

In March  1995,  the FASB issued SFAS No. 121,  "Accounting  for  Impairment  of
Long-Lived  Assets and for Long- Lived  Assets to be Disposed  Of",  which is to
become  effective for fiscal years  beginning  after December 15, 1995. SFAS No.
121 requires that long-lived assets and certain  identifiable  intangibles to be
held and used by an entity be reviewed for impairment whenever events or changes
in  circumstances  indicate  that the  carrying  amount  of an asset  may not be
recoverable.  The statement  also requires  that certain  long-lived  assets and
identifiable  intangibles  to be  disposed  of be  reported  at the lower of the
carrying  amount  or fair  value  less  cost to sell.  Management  is  currently
evaluating the Company's  fixed assets and  anticipates  that the application of
the  new  statement  will  not  have a  significant  impact  on the  results  of
operations or financial condition.

2.  INVESTMENT SECURITIES

Investment securities at December 31, 1995 and 1994 follow:

<TABLE>
<CAPTION>
                                                  1995                                                  1994
                            -------------------------------------------------    -------------------------------------------------
                            Amortized     Unrealized   Unrealized      Fair       Amortized    Unrealized   Unrealized     Fair
                               Cost          Gain         Loss        Value          Cost         Gain         Loss        Value
                              ------        ------       ------      -------        ------        -----       ------       -----
                                                                     (Dollars in thousands)
<S>                        <C>          <C>           <C>         <C>           <C>          <C>          <C>          <C>
Investment securities held- 
to-maturity:
   U.S. government and
     agency obligations     $  17,080     $      42    $    --      $  17,122     $  54,271   $      39    $    (611)   $  53,699
   Mortgage-backed                                                               
      securities              118,018            95       (1,584)     116,529       209,747          83      (10,071)     199,759
   Other bonds and                                                               
      obligations                --            --           --           --          31,039          95         (251)      30,883
                            ---------     ---------    ---------    ---------     ---------   ---------    ---------    ---------
                              135,098           137       (1,584)     133,651       295,057         217      (10,933)     284,341
Investment securities                                                            
  available-for-sale:                                                            
   Mortgage-backed                                                               
      securities               92,231           870       (1,320)      91,781        36,232         214       (1,246)      35,200
   Other bonds and                                                               
      obligations              23,599            32         (259)      23,372          --          --           --           --
                            ---------     ---------    ---------    ---------     ---------   ---------    ---------    ---------
                              115,830           902       (1,579)     115,153        36,232         214       (1,246)      35,200
Total investment                                                                 
  securities                $ 250,928     $   1,039    $  (3,163)   $ 248,804     $ 331,289   $     431    $ (12,179)   $ 319,541
                            =========     =========    =========    =========     =========   =========    =========    =========
</TABLE>

At December 31, 1995 and 1994, U.S.  government  obligations and mortgage-backed
securities with amortized cost of $41,269,000 and $65,136,000, respectively, and
fair  value of  $40,965,000  and  $61,995,000,  respectively,  were  pledged  to
collateralize certain deposit accounts and repurchase agreements.

The amortized cost of mortgage-backed securities  available-for-sale at December
31, 1995 includes $54.1 million of collateralized  mortgage  obligations.  There
were  no  collateralized   mortgage   obligations  included  in  mortgage-backed
securities held-to-maturity.


                                      F-10
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS


For the year ended  December  31,  1995,  there were  realized  gross  losses of
$13,000 from the sale of  investment  securities.  There were no gains or losses
from the sale of investment  securities in 1994. No investment  securities  were
sold in 1993.

The following table shows the maturity distribution of the amortized cost of the
Company's investment securities at December 31, 1995:

<TABLE>
<CAPTION>
                                              Less than                               Greater than
                                                1 year      1-5 Years    5-10 Years     10 Years        Total
                                               --------     ---------    ----------    ----------      ------
                                                                    (Dollars in thousands)
<S>                                           <C>           <C>          <C>           <C>          <C>
Investment securities held-to-maturity:
     U.S. government and agency obligations    $17,080         $  --        $  --          $  --      $ 17,080
     Mortgage-backed securities(1)                 758           621           34        116,605       118,018
Investment securities available-for-sale:
     Mortgage-backed securities(1)               2,083        34,266       11,220         44,662        92,231
     Other bonds and obligations                 3,810        19,631          158             --        23,599
                                                                                                      --------
                                                                                                      $250,928
                                                                                                      ========
- --------------------
<FN>
(1) Maturities of mortgage-backed securities are based on contractual maturities
but may differ  because in most  instances  the issuers have the right to prepay
the obligations.
</FN>
</TABLE>

The  following  table shows the maturity  distribution  of the fair value of the
Company's investment securities at December 31, 1995:

<TABLE>
<CAPTION>

                                              Less than                               Greater than
                                                1 year      1-5 Years    5-10 Years     10 Years        Total
                                               --------     ---------    ----------    ----------      ------
                                                                    (Dollars in thousands)
<S>                                           <C>           <C>          <C>           <C>          <C>

Investment securities held-to-maturity:
     U.S. government and agency
          obligations                          $17,122        $  --         $  --          $  --      $ 17,122
     Mortgage-backed securities(1)                 758          613            36        115,122       116,529
Investment securities available-for-sale:
     Mortgage-backed securities(1)               2,084       33,727        11,057         44,913        91,781
     Other bonds and obligations                 3,816       19,394           162             --
                                                                                                        23,372
                                                                                                      --------
                                                                                                      $248,804
                                                                                                      ========
- ---------------
<FN>
(1)   Maturities  of   mortgage-backed   securities  are  based  on  contractual
maturities,  but may differ because in most instances the issuers have the right
to prepay the obligations.
</FN>
</TABLE>

                                      F-11
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS


3.  LOANS RECEIVABLE

Major classifications of loans receivable at December 31, 1995 and 1994 follow:

                                               1995             1994
                                             --------         --------
                                               (Dollars in thousands)

Commercial                                   $ 66,737         $ 55,377
Real Estate:                                                
    Residential                               229,383          261,918
    Commercial                                 53,504           25,786
    Construction                               14,210           15,527
                                             --------         --------
        Total Real Estate                     297,097          303,231
                                             --------         --------
                                                            
Home equity                                    12,558           12,943
Automobile                                     76,590           34,906
Aircraft                                       14,478              522
Other Consumer                                 26,770           19,902
                                             --------         --------
        Total loans                           494,230          426,881
                                                            
Less:                                                       
        Allowance for possible loan losses      6,552            7,237
                                             --------         --------
        Loans receivable                     $487,678         $419,644
                                             ========         ========
                                                      

The  Company's   lending   activities  are  conducted   principally  in  eastern
Massachusetts and southern New Hampshire.  The Company  originates single family
and multifamily  residential  loans,  commercial  real estate loans,  commercial
loans,  aircraft  loans,  automobile  loans and a variety of consumer  loans. In
addition,  the Company  originates  loans for the  construction  of  residential
homes,  multifamily  properties,  commercial  real  estate  properties  and land
development.  Most loans  originated by the Company are  collateralized  by real
estate.  The  ability  and  willingness  of the single  family  residential  and
consumer borrowers' to honor their repayment  commitments is generally dependent
on the level of overall  economic  activity within the geographic areas and real
estate values. The ability and willingness of commercial real estate, commercial
and  construction  loan  borrowers  to  honor  their  repayment  commitments  is
generally  dependent  on the health of the real  estate  economic  sector in the
borrowers' geographic areas and the general economy.

During 1995, the Company purchased 54 performing  commercial and commercial real
estate loans from another  institution  with a principal value of  approximately
$26 million. The loans were acquired on a nonrecourse basis.

A summary of changes in the  allowance  for  possible  loan losses for the years
ended December 31, 1995, 1994 and 1993 follows:


                                         1995          1994         1993
                                        ------        ------       ------
                                               (Dollars in thousands)

Balance at beginning of year           $  7,237      $  7,747      $ 11,759
Provision for possible loan losses          770          --            --
Charge-offs                              (2,485)       (2,111)       (5,571)
Recoveries                                1,030         1,601         1,559
                                       --------      --------      --------
Balance at end of year                 $  6,552      $  7,237      $  7,747
                                       ========      ========      ========
                                                               

At  December  31,  1995  and  1994,  there  were  approximately  $3,373,000  and
$7,324,000, respectively, of non-accruing loans. Under SFAS No. 114, the Company
considers a loan  impaired if it is ninety days or more past due as to principal
and interest,  or if management's  credit risk assessment  determines that it is


                                      F-12
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS


probable  that  principal  and interest  will not be collected as  contractually
scheduled.  In  addition,  loans  which are  restructured  at  market  rates and
comparable to loans with similar risks are considered  impaired only in the year
of the  restructuring,  so long as they  continue  to perform  according  to the
restructured  terms.   Excluded  from  the  impaired  category,   but  otherwise
considered  non-accruing  loans, are small balance  homogeneous  loans which are
ninety  days  or  more  past  due.  Small  balance   homogeneous  loans  include
residential  mortgage  loans,  residential  construction  loans  to  individuals
(excluding builder construction loans) and consumer loans. The Company evaluates
a loan's level of  impairment by measuring the net present value of the expected
future cash flows using the loan's original  effective  interest rate, or at the
fair  value of the  collateral  if the loan is  collateral  dependent.  When the
difference  between the net present value of the impaired loan (or fair value of
the  collateral if the loan is collateral  dependent) is lower than the recorded
investment of the loan,  the  difference is provided to expense with a resulting
valuation allowance. At December 31, 1995, the recorded investment in loans that
are  considered to be impaired under SFAS No. 114 totalled $1.9 million of which
$663,000  had a related  allowance  for possible  loan losses of  $273,000.  The
remaining $1.2 million of impaired loans did not require a related allowance for
possible  loan losses.  Of the $1.9 million of loans  considered  to be impaired
under SFAS No. 114,  $1,043,000  are  restructured  and are not  included in the
$3,373,000  of  non-accruing   loans  discussed   above.  The  average  recorded
investment in impaired loans during 1995 was approximately $1.4 million.

At December 31, 1995, the principal  balance of outstanding  restructured  loans
totalled  $1,043,000.  At December 31, 1994 and 1993, there were no restructured
loans outstanding. The amount of additional interest that would have been earned
had the nonaccrual and restructured  loans performed in accordance with original
terms and  conditions  was  $389,000,  $754,000 and $856,000 for the years ended
December 31, 1995, 1994 and 1993, respectively.

Interest  income  recognized on impaired  loans,  using the cash basis of income
recognition,  amounted to approximately $166,000 for the year ended December 31,
1995.

The maximum  amount of  aggregate  loans to  directors,  executive  officers and
principal  stockholders for the year ended December 31, 1995 was less than 5% of
stockholders' equity.

At December 31, 1995 and 1994, the Bank was servicing  loans sold to the Federal
National  Mortgage   Association,   Federal  Home  Loan  Mortgage   Corporation,
Massachusetts  Home Finance Agency and various other banks and institutions on a
nonrecourse  basis (except as discussed in Note 9), in the amount of $74,330,000
and $109,523,000, respectively. The amount of loans sold and serviced for others
is not included in loans receivable.


                                      F-13
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS


4.  BANK PREMISES AND EQUIPMENT

A summary of bank premises and equipment at December 31, 1995 and 1994 follows:

                                                              Estimated Useful
                                        1995         1994            Life
                                     ---------    --------     ---------------
                                                (Dollars in thousands)

Land                                  $   674      $   674
Buildings                               5,804        5,791      20 to 30 years
Leasehold improvements                  5,672        2,664       1 to 14 years
Furniture and fixtures                  9,586        7,465       3 to 10 years
Construction in process                   271        2,067
                                      -------      -------
                                       22,007       18,661
Less accumulated depreciation
     and amortization                  11,960       10,314
                                      -------      -------
                                      $10,047      $ 8,347
                                      =======      =======

Depreciation  expense was  $1,603,000,  $1,411,000 and $1,216,000 for 1995, 1994
and 1993, respectively.


5.  DEPOSITORS' ACCOUNTS

A summary of depositors' accounts at December 31, 1995 and 1994 follows:

                                              1995          1994
                                           ---------     ---------
                                             (Dollars in thousands)
Personal and business checking
    accounts (noninterest-bearing)          $ 30,391      $ 19,171
NOW accounts                                  31,288        30,076
Money market accounts                         73,730        92,230
Savings accounts                              49,361        54,322
Time deposits                                306,699       261,079
                                            --------      --------
                                            $491,469      $456,878
                                            ========      ========

The  following  is a summary  of  original  maturities  of time  deposits  as of
December 31, 1995:

           
                                    (Dollars in thousands)
                      1996                 $120,295
                      1997                   80,764
                      Thereafter            105,640
                                           --------
                                           $306,699
                                           ========

The following  table shows the remaining  maturities of certificates of deposits
with balances in excess of $100,000 at December 31, 1995:


                                      (Dollars in thousands)
Three months or less                           3,265
Over 3 months and less than 6 months           8,324
Over 6 months and less than 12 months         10,549
12 months and over                             2,067
                                             -------
                                             $24,205
                                             =======

                                      F-14
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS


6.  BORROWED FUNDS

Borrowed funds at December 31, 1995 and 1994 are summarized below:

                                                          1995        1994
                                                        --------    --------
                                                       (Dollars in thousands)

Due during 1995, interest rates from 3.98% to 6.98%     $     --    $152,997
Due during 1996, interest rates from 4.84% to 6.98%      123,100      70,600
Due during 1997, interest at 6.24%                        35,000          --
Due during 1998, interest rates from 5.82% to 6.42%       58,597          --
Due during 2000, interest rates from 5.29% to 5.97%        2,896       1,420
Due during 2005, interest at 6.08%                            80          --
Repurchase agreements                                     25,896      54,931
                                                        --------    --------
                                                        $245,569    $279,948
                                                        ========    ========


Total lines of credit  available under both short-term and long-term  borrowings
from the FHLB are dependent upon the amount of FHLB stock owned and other assets
available as collateral with the total credit available being  $297,380,000,  of
which  $77,707,000  was unused at December 31, 1995.  The advances from the FHLB
are secured by all FHLB stock  (book value of  $14,869,000  and  $12,775,000  at
December  31,  1995 and  1994)  and a pledge of  certain  assets as  collateral.
Repurchase agreements outstanding at December 31, 1995 mature in three months or
less with  interest  rates of 4.50% to 5.875% and are  secured  by certain  U.S.
government and agency securities.

The following  table  summarizes  the maximum and average  amounts of short-term
borrowings  outstanding  during 1995 and 1994 together with the weighted average
interest rates thereon.

<TABLE>
<CAPTION>
                                                   For the Year Ended December 31, 1995               At December 31, 1995
                                              ----------------------------------------------     ------------------------------
                                                Maximum         Average          Weighted                           Weighted
                                                 Amount          Amount           Average           Amount           Average
                                              Outstanding      Outstanding     Interest Rate      Outstanding     Interest Rate
                                              -----------      -----------     -------------      -----------     --------------
                                                                      (Dollars in thousands)
<S>                                           <C>             <C>                   <C>            <C>                 <C>
FHLB Borrowings                                $258,372        $263,298              6.22%          $219,673            6.10%
Repurchase Agreements                            27,019           8,432              5.50             25,896            5.72

<CAPTION>
                                              For the Year Ended December 31, 1994               At December 31, 1994
                                              ----------------------------------------------     ------------------------------
                                                Maximum         Average          Weighted                           Weighted
                                                 Amount          Amount           Average           Amount           Average
                                              Outstanding      Outstanding     Interest Rate      Outstanding     Interest Rate
                                              -----------      -----------     -------------      -----------     --------------
                                                                      (Dollars in thousands)
<S>                                           <C>             <C>                   <C>            <C>                 <C>

FHLB Borrowings                                $255,489        $207,067              4.66%          $225,017            6.10%
Repurchase Agreements                            55,131          11,399              5.47             54,931            5.94

</TABLE>

                                      F-15
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS


7.  INCOME TAXES

The  provision  (benefit)  for income  taxes for each of the three  years in the
period ended December 31, 1995 consists of the following:


                                           1995        1994      1993
                                           ----        ----      ----
                                              (Dollars in thousands)

Current                                   $  20     $    20    $    --
Deferred                                     55       (825)     (2,621)
                                          -----      ------    --------
                                          $  75      $(805)    $(2,621)
                                          =====      ======    ========


The difference between the total expected provision for income taxes computed by
applying  the  statutory  federal  income  tax rate to income  before  provision
(benefit) for income taxes and the recorded provision (benefit) for income taxes
for the three years in the period ended December 31, 1995 follows:


                                         1995       1994       1993
                                         ----       ----       ----
                                            (Dollars in thousands)

Provision at statutory rate            $ 2,559    $ 1,945    $ 1,472
State taxes, net of federal benefit        903         20        358
Tax-exempt interest income                --         --           (6)
Dividend received deduction                (10)       (10)      --
Change in valuation allowance           (3,312)    (2,770)    (4,445)
Other, net                                 (65)        10       --
                                       -------    -------    -------
Provision (benefit) for income taxes   $    75    $  (805)   $(2,621)
                                       =======    =======    =======


                                      F-16
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS


The  components  of the net  deferred  tax asset at  December  31, 1995 and 1994
follow (dollars in thousands):


                                                     1995         1994
                                                     ----         ----
                                                    (Dollars in thousands)

Allowance for possible loan losses                 $ (2,227)   $ (3,060)
Deferred tax loan loss reserve                        2,548      (3,359)
Depreciation                                           (789)       (489)
Deferred loan fees                                     (142)       (266)
Deferred compensation                                  (262)       (309)
Net operating loss carryforwards                     (4,647)     (1,824)
Limited partnership investments                         525         614
Foreclosed property write-downs                        (851)       (910)
Contributions                                          (133)       (123)
General business credits                               (490)       (300)
AMT credits                                            (291)       (291)
Charge-off remaining lease payments                     (77)       (142)
Unrealized loss on available-for-sale securities       (230)       (433)
State income taxes                                     (202)     (1,116)
Other, net                                             (347)        814
                                                   --------    --------
                                                     (7,615)    (11,194)
Valuation reserve                                     4,185       7,653
                                                   --------    --------
Net deferred tax asset included in other assets    $ (3,430)   $ (3,541)
                                                   ========    ========


The change in the valuation  allowance for the years ended December 31, 1995 and
1994 follows (dollars in thousands):

                                                1995         1994
                                                ----         ----
                                             (Dollars in thousands)
Balance at January 1                           $  7,653    $ 10,105
Decrease due to change in estimate of future
  taxable earnings                               (3,468)     (2,452)
                                               --------    --------
Balance at December 31                         $  4,185    $  7,653
                                               ========    ========

A  valuation  allowance  is  provided  when it is more likely than not that some
portion of the net  deferred  tax asset will not be  realized.  The  Company has
established a valuation  allowance for the portion of the net deferred tax asset
in excess of the amount  expected to be realized from  estimated  taxable income
for 1996.

At December  31,  1995,  tax loss  carryforwards,  for tax return  purposes,  of
approximately  $13,667,000 are available to be carried forward to future periods
and, if unused, will expire between 2006 and 2010.

For  federal  income  tax  purposes,  the Bank is  allowed a bad debt  deduction
limited  generally to 8% of taxable income,  as defined,  and subject to certain
limitations  based on aggregate loans and savings account balances at the end of
year.  If amounts that  qualify as  deductions  for federal  income tax purposes
exceed  amounts  that would  qualify  for a  deduction  based on the Bank's loss
experience,  a federal  tax  provision  will be  required on such excess if such
amounts are used for purposes other than bad debt deductions. As of December 31,
1995,  the Bank's bad debt reserves  maintained for federal tax purposes did not
exceed amounts that qualify for a deduction under the experience method.

                                      F-17
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS


8.  PENSION BENEFITS

The  Company  has a  defined  benefit  pension  plan  covering  most  employees.
Employees  are eligible to  participate  upon the  attainment  of age 21 and the
completion  of one year of service.  Benefits  are based  primarily  on years of
service and employees' final average pay.

Contributions  by the Company are consistent  with the funding  requirements  of
federal law and  regulations.  Pension plan assets  consist  primarily of mutual
funds, bonds and government securities.

The weighted  average  discount rate was 7.0% in 1995 and 8.5% in 1994. The rate
of increase in future  compensation  levels used in  determining  the  actuarial
present value of the projected benefit obligation was 4.0% in 1995 and 1994. The
expected long-term rate of return on assets was 8.0% in 1995 and 7.5% in 1994.

The following  table sets forth the plan's funded status and amounts  recognized
in the  Company's  consolidated  financial  statements  at December 31, 1995 and
1994:


                                                             1995       1994
                                                             ----       ----
                                                          (Dollars in thousands)
Actuarial present value of benefit obligation:
Accumulated benefit obligation, including vested benefit
  of $3,064,000 and $2,934,000                              $ 3,168    $ 2,994
Projected benefit obligation for service rendered to date     4,236      4,096
Plan assets at fair value                                     4,705      4,312
Excess of plan assets over projected benefit obligation         469        216
Unrecognized net gain from past experience different         (1,252)
  from that assumed and effects of changes in assumptions      (821)
Unrecognized net asset at transition amortized over
  approximately 15 years                                         83         89
                                                            -------    -------
Accrued pension cost included in other liabilities at       $  (700)   $  (516)
  December 31                                               =======    =======
  


Net pension cost for the years ended  December 31, 1995,  1994 and 1993 included
the following components:


                                                  1995     1994     1993
                                                 ------   ------   -----
                                                    (Dollars in thousands)
Service cost - benefits earned during the year   $ 283    $ 265    $ 196
Interest cost on projected benefit obligation      290     (270)     266
Actual return on plan assets                      (811)    (124)    (638)
Net amortization and deferral                      422     (124)     267
                                                 -----    -----    -----
Net pension cost                                 $ 184    $ 153    $  91
                                                 =====    =====    =====

The  Company  has  no  material   postretirement   or   postemployment   benefit
arrangements other than pension benefits with its employees and,  therefore,  is
not impacted by Statements of Financial Accounting Standards No. 106 and No. 112
issued  in  December  1990  and  November  1992,  respectively,  regarding  such
benefits.

                                      F-18
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS


9.  COMMITMENTS AND CONTINGENCIES

Financial Instruments with Off-balance Sheet Risk

The Company is a party to financial  instruments with off-balance  sheet risk in
the normal  course of business  to meet the  financing  needs of its  customers.
These  financial  instruments,  held for purposes  other than  trading,  include
commitments to originate loans, standby letters of credit, recourse arrangements
on  sold  assets,   unadvanced  portions  of  construction  loans,  and  forward
commitments. The instruments involve, to varying degrees, elements of credit and
interest  rate risk in  excess  of the  amount  recognized  in the  accompanying
consolidated   balance  sheets.  The  contract  or  notional  amounts  of  these
instruments  reflect the extent of  involvement  the  Company has 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 loan commitments, standby letters of
credit and recourse  arrangements  is represented by the  contractual  amount of
those  instruments.  The  Company  uses  the  same  credit  policies  in  making
commitments  and  conditional  obligations  as  it  does  for  on-balance  sheet
instruments.  For forward  commitments,  the contract or notional amounts do not
represent  exposure to credit loss. The Company  controls the credit risk of its
forward commitments through credit approvals, limits and monitoring procedures.

Financial  instruments with off-balance sheet risk at December 31, 1995 and 1994
follow:

                                            Contract Amount
                                          -------------------
                                            1995        1994
                                          -------     -------
                                         (Dollars in thousands)

Commitments to originate loans            $24,104     $24,861
Unused lines, commercial and
      standby letters of credit            21,430      18,688
Loans sold with recourse                    2,758       3,051
Unadvanced portions of
      construction loans                   10,495       9,330
Forward commitments                         5,821       5,530

Commitments  to originate  loans are  agreements  to lend to customers  provided
there  are  no  violations  of any  conditions  established  in  the  contracts.
Commitments  generally have fixed expiration dates or other termination  clauses
and may require  payment of a fee. Since many of the commitments are expected to
expire without being drawn upon, the total commitment amounts do not necessarily
represent  future cash  requirements.  The  Company  evaluates  each  customer's
creditworthiness on a case-by-case basis. The amount of collateral obtained,  if
deemed  necessary  by the  Company  upon  extension  of  credit,  is based  upon
management's credit evaluation of the borrower.

Standby letters of credit are conditional  commitments  issued by the Company to
guarantee  the  performance  by a customer  to a third  party.  The credit  risk
involved in issuing  letters of credit is essentially  the same as that involved
in extending loan facilities to customers.

Lease Commitments

The Company has operating  leases on nine of its facilities.  Most of the leases
have renewal  options.  Total rent expense under these leases for 1995, 1994 and
1993 was $661,000, $386,000 and $371,000, respectively.

                                      F-19
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS


The  following is a schedule of future  minimum  lease  payments  for  operating
leases (dollars in thousands):

Year Ending December 31,
- ------------------------
     1996                                   $ 644
     1997                                     604
     1998                                     583
     1999                                     479
     2000                                     367
     Thereafter                             1,389
                                           ------
     Total future minimum lease  payments  $4,066
                                           ======

Employment and Termination Agreements

The Company and the Bank entered into  employment  agreements with two executive
officers  effective January 1, 1994. One agreement has an original term of three
years and the other  agreement  has an original  term of two years.  Each may be
extended annually for an additional year by vote of the Boards of Directors. The
employment  agreements  generally provide for the continued payment of specified
compensation and benefits to each executive  officer for specified periods after
termination,  unless the termination is for "cause" as defined in the employment
agreement.  The Board of Directors voted to extend each employment agreement for
an additional year during 1995.

In addition,  the Company,  the Bank and the officers,  referred to above,  have
entered into special termination  agreements that provide for the payment, under
certain circumstances, of a lump-sum amount upon termination following a "change
of  control"  which is  generally  defined  to mean a person or group  acquiring
ownership of 25% or more of the  outstanding  common  stock of the  Company,  or
certain  other  events  resulting  in a change in  control of the  Company.  The
lump-sum  amounts are based on three times one of the executive  officer's  base
annual  compensation  and two times the other  executive  officer's  base annual
compensation  as defined in the  agreements and would be in lieu of any benefits
under the officers'  employment  agreements,  but in addition to amounts payable
pursuant  to other  benefit  plans.  Five other  senior  officers  have  similar
termination  agreements effective following a "change of control".  The lump-sum
amount for one senior  officer is  equivalent  to two times the  officer's  base
annual compensation. The lump-sum amounts for the other four senior officers are
equivalent to each respective officer's base annual compensation.

Legal Proceedings

The Company is involved in various legal proceedings incidental to its business,
none of which is believed by management, based on discussion with legal counsel,
to be material to the financial condition or operations of the Company.

10.  MANAGEMENT INCENTIVE COMPENSATION PLAN

The Company has a Management Incentive  Compensation Plan (the "Incentive Plan")
as a means of  recognizing  achievement  on the part of individual  officers and
management  as a  whole.  In 1995  and 1994 the  Company  awarded  $117,000  and
$130,000,  respectively,  for bonuses in connection  with the Incentive Plan. No
such bonuses were awarded in connection with the Incentive Plan in 1993.

11.  STOCK OPTION PLAN

In 1988, the Company adopted a stock option plan as a performance  incentive for
its  directors,  officers,  employees  and other key persons (the "Stock  Option
Plan").  Options  granted under the Stock Option Plan have an exercise price per
share equal to at least the fair market value of a share of the Company's common
stock on the date the option is granted  and expire no later than 10 years after
the date of grant. The Company has reserved 800,000 shares for issuance pursuant


                                      F-20

<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS


to options granted under the Stock Option Plan.  Both "Incentive  Stock Options"
and  "Non-qualified  Stock Options" may be granted  pursuant to the Stock Option
Plan.  As of  December  31,  1995,  options  to  purchase  421,733  shares  were
outstanding at exercise prices ranging from $5.25 to $11.375 per share.

In December  1995,  the FASB issued  SFAS No. 123,  "Stock-Based  Compensation",
which is to become effective for fiscal years beginning after December 15, 1995.
SFAS No. 123 requires employee stock-based compensation to be either recorded or
disclosed at its fair value.  Management  will  continue to account for employee
stock-based  compensation  under Accounting  Principles Board Opinion No. 25 and
will  not  adopt  the  new  accounting   provisions  for  employee   stock-based
compensation  under  SFAS  No.  123 and will  include  the  additional  required
disclosures in the 1996 consolidated financial statements.

The  following  summarizes  the Stock  Option Plan  activity for the three years
ended December 31, 1995, 1994 and 1993:


                                             1995         1994         1993
                                             ----         ----      \  ----

Outstanding at beginning of year            423,000      242,500      149,500
Granted                                      10,000      195,000      125,000
Expired                                     (13,500)      (3,000)     (32,000)
Exercised                                    (2,767)      (6,500)        --
                                           --------     --------     --------
Outstanding at end of year                  421,733      428,000      242,500
                                           ========     ========     ========
Exercisable at end of year                  233,470      139,000      114,200
                                           ========     ========     ========
                                                     
12.  EMPLOYEES' STOCK OWNERSHIP and 401(k) PLANS

The Company  established an Employees' Stock Ownership Plan (the "ESOP") in 1986
for eligible  employees.  The ESOP was funded by Company  contributions  made in
cash or common  stock.  Benefits were paid in shares of common stock or in cash.
Employees had the right to receive benefits in shares.

During 1994, the Company established a 401(k) plan (the "Plan") covering most of
its employees and merged the ESOP into the Plan. All eligible  employee benefits
in the ESOP became 100% vested at the time of the merger.

Under the Plan, an eligible employee  ("participant")  may make contributions up
to 15% of their compensation, with certain limitations. The Company may elect to
make basic matching contributions.  During 1995 and 1994, the Company made basic
matching  contributions  equal  to 50% of the  first  4% of  each  participant's
compensation, or a maximum of 2%. Basic matching contributions for 1995 and 1994
amounted  to $98,000  and  $53,000,  respectively.  The Plan also  provides  for
discretionary  supplemental  matching  contributions.  These  contributions  are
allocated  to  participants  in the same manner  described  above.  Supplemental
matching  contributions  to the Plan for 1995 and 1994  amounted  to $38,000 and
$25,000, respectively.

13.  STOCKHOLDERS' EQUITY

At the time of  conversion  to stock form,  the Bank  established  a liquidation
account in the amount of $41,426,000. In accordance with Massachusetts statutes,
the  liquidation  account is  maintained  for the  benefit of  Eligible  Account
Holders  who  continue  to  maintain  their  accounts  in  the  Bank  after  the
conversion.  The  liquidation  account is reduced  annually  to the extent  that
Eligible  Account  Holders have reduced their  qualifying  deposits.  Subsequent
increases  will  not  restore  an  Eligible  Account  Holder's  interest  in the
liquidation  account.  In the event of a  complete  liquidation,  each  Eligible
Account  Holder is  entitled  to  receive a  distribution  from the  liquidation
account in a proportionate  amount to the current adjusted  qualifying  balances
for the account then held. The balance in the liquidation account was $5,796,000
at December 31, 1995.

                                      F-21
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS


Capital Requirements

As a federal savings  institution  regulated by the Office of Thrift Supervision
("the OTS"),  the Bank is required to meet certain  minimum  regulatory  capital
requirements:  tangible capital,  total capital,  core/leverage  capital, Tier 1
risk-based capital and total risk-based capital.  In addition,  under the Prompt
Corrective  Action  provisions  of the  Federal  Deposit  Insurance  Corporation
Improvement Act of 1991 (FDICIA),  the Bank's capital position may be classified
in  one  of  five  different   capital   categories   ranging  from   critically
under-capitalized to well-capitalized. As of December 31, 1995, the Bank met all
of the minimum regulatory capital requirements and satisfied the requirements of
the  well-capitalized  capital category under FDICIA. The Bank's  core/leverage,
Tier 1 risk-based and total risk-based capital, together with related regulatory
minimum requirements,  are summarized below. The Bank's total capital,  tangible
capital  and  tangible  equity  ratios were equal to the  core/leverage  capital
ratio.

The Company may not declare or pay cash  dividends on its shares of common stock
if the effect  thereof  would  cause  stockholders'  equity to be reduced  below
applicable capital  maintenance  requirements or if such declaration and payment
would otherwise violate regulatory requirements.

<TABLE>
<CAPTION>
                                                         Core/           Tier 1          Total
                                                        Leverage       Risk-based     Risk-based
                                                        Capital         Capital         Capital
                                                        --------       ----------     ----------
                                                                 (Dollars in thousands)
<S>                                                    <C>             <C>             <C>

Stockholders' Equity                                    $ 60,172        $ 60,172        $ 60,172
Unrealized loss on investment securities              
available-for-sale not included in regulatory capital        677             677             677
General Valuation Allowance                                 --              --             5,925
                                                        --------        --------        --------
         Regulatory Capital Measure                     $ 60,849        $ 60,849        $ 66,774
                                                        ========        ========        ========
                                                                                      
Total Assets                                            $808,792        $808,792        $808,792
                                                                                      
Adjusted Assets                                         $808,792        $   --          $   --
Risk-based Assets (unaudited)                                 --         473,396         473,396
Capital Ratio (unaudited)                                  7.52%          12.85%          14.11%
Regulatory minimum requirement                             3.00%           4.00%           8.00%
                                                                                  
</TABLE>
                                      F-22
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS


14.  CONDENSED PARENT COMPANY FINANCIAL STATEMENTS - FIRST ESSEX BANCORP, INC.

Condensed financial  statements of First Essex Bancorp,  Inc. as of December 31,
1995 and 1994, and for the years ended December 31, 1995, 1994 and 1993 follow:


                                               1995       1994
                                               ----       ----
                                            (Dollars in thousands)
Balance Sheets
Assets
     Cash and cash equivalents                $ 5,928   $ 1,033
     Investment securities held-to-maturity      --       3,879
     Investment in first Essex Bank, FSB       55,550    50,910
     Other assets                                   1         2
                                              -------   -------
Total assets                                  $61,479   $55,824
                                              =======   =======
Liabilities and stockholders' equity
     Other liabilities                        $ 1,307   $ 1,067
     Stockholders' equity                      60,172    54,757
                                              -------   -------
Total liabilities and stockholders' equity    $61,479   $55,824
                                              =======   =======


                                                   1995      1994       1993
                                                   ----      ----       ----
                                                     (Dollars in thousands)
Statements of Operations
Income
  Interest on investments                         $   221   $    87    $     9
  Distributed income of First Essex Bank, FSB       3,000     3,000      3,200
                                                  -------   -------    -------
      Total income                                  3,221     3,087      3,209
                                                  -------   -------    -------

Expenses
  Operating expenses                                    7        45         55
                                                  -------   -------    -------
  Income before provision (benefit) for income
    taxes and equity in undistributed net
    income of First Essex  Bank, FSB                3,214     3,042      3,154
  Provision (benefit) for income taxes                 75      (805)    (2,621)
                                                  -------   -------    -------
                                                    3,139     3,847      5,775
Equity in undistributed net income of First Esssex
  Bank, FSB                                         4,313     2,679      1,175
                                                  -------   -------    -------
Net income                                        $ 7,452   $ 6,526    $ 6,950
                                                  =======   =======    =======

                                      F-23
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
<TABLE>
<CAPTION>
                                                                    1995       1994       1993
                                                                    ----       ----       ----
                                                                      (Dollars in thousands)
<S>                                                              <C>        <C>        <C>

Statements of Cash Flows

   Cash flows from operating activities

      Net income                                                  $ 7,452    $ 6,526    $ 6,950
      Adjustments to reconcile net income
        to net cash provided by (used in) operating activities:
      Equity in income of First Essex Bank, FSB                    (7,313)    (5,679)    (4,374)
      Deferred income taxes                                            55       (825)    (2,621)
      Accretion of investment
        securities discounts                                         (165)       (71)       (12)
      Decrease in other assets                                          1          6         68
      Increase (decrease) in other liabilities                        (28)        19         73
                                                                  -------    -------    -------

      Net cash provided by (used in) operating activities               2        (24)        84
                                                                  -------    -------    -------

Cash flows from investing activities

      Purchases of investment securities                           (2,253)    (8,810)    (1,970)
      Maturities of investment securities                           6,297      6,984       --
      Dividends received from First Essex Bank, FSB                 3,000      3,000      3,200
      Investment in First Essex Bancorp of
        New Hampshire, Inc.                                          --         --         (500)
                                                                  -------    -------    -------

      Net cash provided by investing activities                     7,044      1,174        730
                                                                  -------    -------    -------

Cash flows from financing activities

      Stock options exercised                                          16         41       --

      Dividends paid                                               (2,167)    (1,565)      (662)
                                                                  -------    -------    -------
      Net cash used in financing activities                        (2,151)    (1,524)      (662)
                                                                  -------    -------    -------

      Net increase (decrease) in cash and cash equivalents          4,895       (374)       152

      Cash and cash equivalents at beginning of year                1,033      1,407      1,255
                                                                  -------    -------    -------

      Cash and cash equivalents at end of year                    $ 5,928    $ 1,033    $ 1,407
                                                                  =======    =======    =======
</TABLE>

15.  RESTRICTIONS ON SUBSIDIARY BANK LOANS, ADVANCES AND DIVIDENDS

The Federal  Reserve Act restricts the Bank with respect to lending or advancing
funds  to  the  Company  unless  such  loans  are   collateralized  by  specific
obligations and limits collateralized loans to 10% of the Bank capital stock and
surplus.  At December 31, 1995, no amounts were available to be transferred from
the Bank to the Company in the form of loans or advances. In addition, under the
OTS prompt  corrective  action  regulations,  which took effect on December  19,
1992,  the  Bank  generally   would  be  prohibited   from  making  any  capital
distribution  if,  after  the  distribution,  the  Bank  would  have (i) a total
risk-based capital ratio of less than 8%, (ii) a Tier 1 risk-based capital ratio
of less than 3% or (iii) a leverage ratio of less than 3%.

                                      F-24
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS


16.  QUARTERLY DATA (UNAUDITED)

A summary of quarterly  financial data for the years ended December 31, 1995 and
1994 follows:                                

                                            Year Ended December 31, 1995
                                            ----------------------------
                                          Fourth     Third    Second    First
                                          Quarter   Quarter   Quarter   Quarter
                                (Dollars in thousands, except per share amounts)

Interest and dividend income              $15,501   $15,491   $15,342   $14,580
Interest expense                            9,411     9,625     9,336     8,709
                                          -------   -------   -------   -------
Net interest income                         6,090     5,866     6,006     5,871
Provision for possible loan losses            232       209       200       129
                                          -------   -------   -------   -------
Net interest income after
     provision for possible loan losses     5,858     5,657     5,806     5,742
Noninterest income                          1,178     1,082       865       583
Noninterest expense (1)                     5,264     4,236     4,880     4,864
                                          -------   -------   -------   -------

Income before income taxes                  1,772     2,503     1,791     1,461
Provision for income taxes                     45        10        19         1
                                          -------   -------   -------   -------

  Net income                              $ 1,727   $ 2,493   $ 1,772   $ 1,460
                                          =======   =======   =======   =======

 Earnings per share                       $   .28   $   .41   $   .29   $   .24
                                          =======   =======   =======   =======

         (1) The third  quarter  reduction  in  noninterest  expense  reflects a
decrease of approximately  $250,000 of deposit insurance  expense,  as well as a
reduction of approximately $360,000 in the net cost of foreclosed property.

<TABLE>
<CAPTION>
                                                    Year Ended December 31, 1994
                                                    ----------------------------
                                             Fourth     Third     Second       First
                                            Quarter    Quarter    Quarter     Quarter
                                         (Dollars in thousands, except per share amounts)
<S>                                       <C>         <C>        <C>         <C>  

Interest and dividend income               $ 13,542    $ 12,099   $ 10,144    $  9,272
Interest expense                              7,420       6,062      4,838       4,387
                                           --------    --------   --------    --------
Net interest income                           6,122       6,037      5,306       4,885
Provision for possible loan losses             --          --         --          --
                                           --------    --------   --------    --------
Net interest income after
     provision for possible loan losses       6,122       6,037      5,306       4,885
Noninterest income                              598         675        638         650
Noninterest expense                           4,965       5,208      4,266       4,751
                                           --------    --------   --------    --------

Income before income taxes                    1,755       1,504      1,678         784
(Benefit) provision for income taxes (1)       (608)          1        (74)       (124)
                                           --------    --------   --------    --------

  Net income                               $  2,363    $  1,503   $  1,752    $    908
                                           ========    ========   ========    ========

Earnings per share                         $    .39    $    .25   $    .29    $    .15
                                           ========    ========   ========    ========
<FN>
(1) The benefit  for income  taxes  recorded  in 1994 was based on  management's
quarterly  review of the  realizability  of the deferred tax asset.  The benefit
recognized  during the year  reflects  management's  analysis of future  taxable
income.
</FN>
</TABLE>
                                      F-25
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS


17.  PREFERRED STOCK

The Company's  Board of Directors has  authorized a series of 100,000  shares of
preferred stock designated as Series A Junior Participating Cumulative Preferred
Stock,  par value $0.10 per share ("Series A Stock") and has declared a dividend
distribution  of one  Preferred  Stock  Purchase  Right (the  "Right")  for each
outstanding share of the Company's common stock.

Pursuant to the  Company's  Shareholder  Rights  Plan,  each Right  entitles the
holder to purchase from the Company a unit consisting of one  one-hundredth of a
share of Series A Stock,  par value $0.10 per share, at an initial cash exercise
price of $28 per unit, subject to adjustment. The Rights are not exercisable and
remain  attached to all outstanding  shares of the Company's  common stock until
the earliest of (i) ten days  following a public  announcement  that a person or
group of affiliated or associated  persons (an "Acquiring  Person") has acquired
beneficial  ownership of 20% or more of the outstanding  shares of the Company's
common  stock (the date of said  announcement  being  referred  to as the "Stock
Acquisition  Date"),  (ii) ten business  days  following the  commencement  of a
tender offer or exchange  offer that would result in a person or group  becoming
an Acquiring Person or (iii) the declaration by the Company's Board of Directors
that a person is an "Adverse  Person," as such term is defined in the  Company's
Shareholder Rights Plan.

In the event that a Stock Acquisition Date occurs or the Board determined that a
person is an Adverse Person, each holder of a Right will be entitled to receive,
upon exercise, that number of units of Series A Stock having a fair value of two
times the exercise price of the Right.  In the event that, at any time following
the Stock  Acquisition  Date,  (i) the  Company is acquired in a merger or other
business combination  transaction or (ii) 50% or more of the Company's assets or
earning power is sold, each holder of a Right shall thereafter have the right to
receive,  upon  exercise,  common stock of the acquiring  company  having a fair
value equal to two times the exercise price of the Right.  The holders of Series
A Stock would be entitled to preferred rights with respect to dividends,  voting
and liquidation.

18.  FAIR VALUE OF FINANCIAL INSTRUMENTS

Cash and Cash Equivalents

Cash and cash  equivalents  consist  of cash on hand,  amounts  due from  banks,
interest-bearing  deposits,  federal  funds sold and  investments  with original
maturities of less than three months.  Cash and cash equivalents are recorded at
cost which approximates fair value.

Investment Securities

Fair values for investment  securities,  excluding Federal Home Loan Bank (FHLB)
and Savings Bank Life Insurance (SBLI) stock, are based on quoted market prices,
where  available.  If quoted  market prices are not  available,  fair values are
based on quoted market prices of comparable instruments.  The carrying values of
FHLB and SBLI stock approximates fair value.

Loans Receivable

For variable rate loans that reprice  frequently and with no significant  change
in credit risk,  fair values are based on carrying  values.  The fair values for
certain  mortgage  loans (e.g.,  one-to-four  family  residential)  are based on
quoted market prices of similar loans sold in  conjunction  with  securitization
transactions, adjusted for differences in loan characteristics.  The fair values
of other loans (e.g., commercial real estate and rental property mortgage loans,
commercial,  industrial  loans,  and  consumer  loans)  are  estimated  using  a
discounted cash flow analysis,  using interest rates currently being offered for
loans with similar terms to borrowers of similar credit quality. The carrying  

                                      F-26

<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS


amount of mortgage loans  held-for-sale  and accrued  interest  approximates its
fair value.  As of  December  31, 1995 and 1994,  mortgage  loans  held-for-sale
totalled $5,821,000 and $2,930,000, respectively.

Depositors' Accounts

The  fair  values   disclosed   for  certain   deposits   (e.g.,   interest  and
noninterest-bearing  checking,  passbook  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 a schedule of aggregated
expected  monthly  maturities on time deposits.  The carrying  amount of accrued
interest payable approximates its fair value.

Borrowed Funds

The carrying  amounts of borrowings  within ninety days  approximate  their fair
values. Fair values of other borrowings are estimated using discounted cash flow
analyses  based on the Company's  current  borrowing  rates for similar types of
borrowing   arrangements.   The  carrying   value  for   repurchase   agreements
approximates fair value due to the short term nature of these instruments.

Off Balance-sheet Instruments

The  fair  values  of  the  Company's  off-balance-sheet   instruments  (lending
commitments and letters of credit) are based on fees currently  charged to enter
into  similar  agreements,  taking  into  account  the  remaining  terms  of the
agreement and the counterparties' credit standing.

At December 31, 1995, the estimated fair value of  off-balance  sheet  financial
instruments, consisting primarily of loan commitments, were not material.

Assumptions

Fair value  estimates  are made at a specific  point in time,  based on relevant
market information about specific financial instruments.  These estimates do not
reflect any premium or discount  that could result from offering for sale at one
time the Company's entire holdings of a particular financial instrument. Because
no  market  exists  for  a  significant   portion  of  the  Company's  financial
instruments,  fair  value  estimates  are based on  judgments  regarding  future
expected loss experience,  current economic conditions,  risk characteristics of
various financial instruments, and other factors. These estimates are subjective
in nature and involve  uncertainties  and matters of  significant  judgment and,
therefore,  cannot be determined  with precision.  Changes in assumptions  could
significantly affect the estimates.

                                      F-27

<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS

The estimated fair values of the Company's financial instruments follow:

<TABLE>
<CAPTION>

                                                      December 31, 1995       December 31, 1994
                                                      -----------------       -----------------
                                                   Carrying      Fair       Carrying       Fair
                                                    Amount       Value       Amount       Value
                                                   --------     -------     --------     -------
                                                                 (Dollars in thousands)
<S>                                               <C>          <C>        <C>          <C>    

Financial assets:
    Cash and cash equivalents                      $ 27,308     $ 27,308    $ 18,714    $ 18,714
    Investment securities available-for-sale        115,153      115,153      35,200      35,200
    Investment securities held-to-maturity          135,098      133,651     295,057     284,341
    Stock in Federal Home Loan Bank of Boston
      and Savings Bank Life Insurance Company        16,063       16,063      13,969      13,969
    Loans receivable, net                           487,678      491,847     419,644     417,145
    Mortgage loans held-for-sale                      5,821        5,821       2,930       2,930
    Accrued interest receivable                       4,466        4,466       4,537       4,537

Financial liabilities:
    Demand, savings and time deposits               491,469      486,196     456,878     451,851
    Borrowed funds                                  245,569      244,514     279,948     277,382

</TABLE>

19.  THE MERGER

On  August  5,  1996,  the  Company  entered  into  an  Agreement  and  Plan  of
Reorganization (the "Merger Agreement") with Finest Financial Corp.  ("Finest").
Pursuant  to  the  Merger  Agreement,  the  Company  will  acquire  all  of  the
outstanding  shares  of Finest  for total  consideration  of  approximately  $30
million or $20.25 per share.  The Merger  Agreement  provides for payment of the
purchase  price  utilizing  a  combination  of cash and the common  stock of the
Company subject to an overall  limitation that a minimum of 50% and a maximum of
62% of the total number of  outstanding  shares of Finest  common stock shall be
converted  into  shares  of the  Company's  common  stock,  with  the  remaining
outstanding  shares of Finest common stock to be converted into cash. The Merger
Agreement  further  provides  for  amendment  to the  purchase  price if certain
conditions occur.

                                      F-28



<PAGE>

               Report of Independent Certified Public Accountants



Board of Directors
Finest Financial Corp.

         We have audited the  accompanying  consolidated  statements  of income,
stockholders'  equity,  and cash flows of Finest  Financial Corp. and Subsidiary
for the year  ended  December  31,  1993.  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 audit.

         We conducted our audit 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 our audit provides a reasonable basis for our opinion.

         In  our  opinion,  the  consolidated  financial  statements  of  Finest
Financial Corp. and Subsidiary referred to above present fairly, in all material
respects,  the consolidated  results of their operations and their  consolidated
cash flows for the year ended  December 31, 1993, in conformity  with  generally
accepted accounting principles.

         As discussed in note 2 to the consolidated  financial  statements,  the
Bank changed its method of accounting for certain investments in debt and equity
securities and income taxes for the year ended December 31, 1993.

         In our report  dated  February 18, 1994 (except for note 15 as to which
the date was January 19, 1995), our opinion  contained an explanatory  paragraph
with respect to the ultimate  outcome of certain  litigation  which could not be
determined at that time. As discussed in note 15 to the  consolidated  financial
statements,  this  litigation  was settled on August 2, 1996.  Accordingly,  our
present opinion on the 1993 consolidated statement of operations,  stockholders'
equity and cash flows for the year ended December 31, 1993, as presented herein,
is different from that expressed in our previous report.


                                           /s/ Grant Thornton LLP
                                           GRANT THORNTON LLP
                                      
Boston, Massachusetts 
February 18, 1994 (except 
for note 15 as to which the 
date is August 2, 1996)



                                      F-29

<PAGE>

To the Board of Directors
Finest Financial Corp.
Pelham, New Hampshire

                          INDEPENDENT AUDITORS' REPORT

We have audited the accompanying consolidated balance sheets of Finest Financial
Corp.  and  Subsidiary  as of  December  31,  1995  and  1994  and  the  related
consolidated  statements  of income,  changes in  stockholders'  equity and cash
flows for each of the years in the  two-year  period  ended  December  31, 1995.
These consolidated  financial statements are the responsibility of the Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audits. The consolidated statements of income,
changes in  stockholders'  equity and cash flows of Finest  Financial  Corp. and
Subsidiary for the year ended December 31, 1993 were audited by other  auditors.
Their report was dated  February  18, 1994,  except for Note 15, as to which the
date  was  January  19,  1995.  Their  report  has been  updated  to  remove  an
explanatory  paragraph resulting from the settlement of litigation  discussed in
Note 15 to the consolidated 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  consolidated  financial  statements are
free of material  misstatement.  An audit includes  examining,  on a test basis,
evidence  supporting the amounts and disclosures in the  consolidated  financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
consolidated  financial  statement  presentation.  We  believe  that our  audits
provide a reasonable basis for our opinion.

In our opinion, the 1995 and 1994 consolidated  financial statements referred to
above present  fairly,  in all material  respects,  the  consolidated  financial
position of Finest  Financial  Corp.  and Subsidiary as of December 31, 1995 and
1994, and the consolidated  results of their operations and their cash flows for
each of the years in the two-year  period ended December 31, 1995, in conformity
with generally accepted accounting principles.

As discussed in Note 2 to the  consolidated  financial  statements,  the Company
adopted the provisions of the Financial  Accounting  Standards Board's Statement
of  Financial  Accounting  Standards  No. 109  "Accounting  for  Income  Taxes,"
effective January 1, 1993.

As discussed in Note 2 to the  consolidated  financial  statements,  the Company
adopted the provisions of the Financial  Accounting  Standards Board's Statement
of Financial Accounting Standards No. 115 "Accounting for Certain Investments in
Debt and Equity Securities" as of December 31, 1993.



                                        /s/ Shatswell, MacLeod & Company, P.C.
                                        SHATSWELL, MacLEOD & COMPANY, P.C.
February 9, 1996, except for
   Note 15, as to which the date
   is August 2, 1996, Note 20, as 
   to which the date is August 5, 
   1996, and Note 17, as to which
   the date is September 24, 1996 

                                      F-30
<PAGE>
<TABLE>
<CAPTION>

                      FINEST FINANCIAL CORP. AND SUBSIDIARY

                           CONSOLIDATED BALANCE SHEETS

                  June 30, 1996 and December 31, 1995 and 1994


                                                                    June 30,               December 31,
                                                                    -------                ------------
                                                                     1996             1995             1994 
                                                                    ------           ------           ------
                                                                  (unaudited)           
<S>                                                            <C>              <C>             <C>
                                                                                    
ASSETS
Cash and due from banks                                         $   5,858,080    $   4,815,329   $   5,347,857
Federal funds sold                                                  2,200,000        9,100,000       8,500,000
Investments in available-for-sale securities (at fair value)       34,937,159       29,844,022       9,641,408
   (Note 3)
Investments in held-to-maturity securities (fair values of
   $28,437,676 as of December 31, 1995 and
   $38,635,572 as of December 31, 1994) (Note 3)                   33,954,049       28,226,865      38,798,889
Federal Home Loan Bank stock, at cost                                 648,100          566,100            --
Loans, net (Note 4)                                                95,615,792      102,627,014     103,951,268
Loans held-for-sale                                                    92,000           74,800            --
Other real estate owned (Note 5)                                      891,418        1,501,041       7,935,577
Premises and equipment (Note 6)                                     1,689,273        1,767,926       1,769,346
Accrued interest receivable                                         1,424,308        1,440,487         731,546
Income taxes receivable and net deferred tax asset                  1,816,157        1,048,450       1,238,826
Other assets                                                          201,430           90,922          96,798
                                                                -------------    -------------   -------------
                                                                $ 179,327,766    $ 181,102,956   $ 178,011,515
                                                                =============    =============   =============
LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits (Note 7)                                               $ 158,187,075    $ 161,668,652   $ 161,364,119
Accrued interest payable                                            1,042,767        1,243,901         621,335
Other liabilities                                                   1,447,912          923,527         744,880
                                                                -------------    -------------   -------------
         Total liabilities                                        160,677,754      163,836,080     162,730,334
                                                                -------------    -------------   -------------

Commitments and contingent liabilities (Notes 10, 11 and 15)

Stockholders' equity: (Note 17)
   Common  stock,  par  value $.10   per  share;  authorized                                                      
      2,000,000   shares; 1,478,750 shares issued and outstanding
      at June 30, 1996,  1,478,650 shares issued and outstanding
      at December 31, 1995 and 1,474,520 shares issued and
      1,458,550 shares outstanding at December 31, 1994               147,875          147,865         147,452
   Paid-in capital                                                  7,507,848        7,506,508       7,306,971
   Retained earnings                                               11,057,861        9,431,809       8,227,995
   Treasury stock (15,970 shares, at cost)                               --               --           (71,400)
   Net unrealized holding gain (loss) on available-for-sale
     securities                                                       (63,572)         180,694        (329,837)
                                                                -------------    -------------   -------------
              Total stockholders' equity                           18,650,012       17,266,876      15,281,181
                                                                -------------    -------------   -------------
                                                                $ 179,327,766    $ 181,102,956   $ 178,011,515
                                                                =============    =============   =============

</TABLE>

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

                                      F-31
<PAGE>
<TABLE>
<CAPTION>
                      FINEST FINANCIAL CORP. AND SUBSIDIARY

                        CONSOLIDATED STATEMENTS OF INCOME

               Six Month Periods Ended June 30, 1996 and 1995 and
                  Years Ended December 31, 1995, 1994 and 1993
                                                                     June 30,                             December 31,
                                                          ----------------------------   -----------------------------------------
                                                               1996           1995          1995            1994           1993
                                                              ------         ------        ------          ------         ------
                                                                    (unaudited)     
<S>                                                     <C>             <C>            <C>            <C>            <C>   
Interest and dividend income:
  Interest and fees on loans                             $  4,775,540    $  4,794,541   $ 10,075,972   $  8,965,237   $  9,922,239
  Interest and dividends on securities:
    Taxable                                                 1,734,519       1,251,990      2,722,976      1,620,285        762,710
    Tax-exempt                                                 84,291         105,594        209,508        205,229        224,974
    Dividends on marketable equity securities                 126,036         124,351        243,850        233,757        228,179
  Other interest                                              124,323         136,088        343,125        531,764        402,661
                                                         ------------    ------------   ------------   ------------   ------------
    Total interest and dividend income                      6,844,709       6,412,564     13,595,431     11,556,272     11,540,763
                                                         ------------    ------------   ------------   ------------   ------------
Interest expense:
  Interest on deposits (Note 7)                             2,787,669       2,571,371      5,581,102      4,509,820      4,799,959
  Interest on capitalized leases (Note 11)                     20,405          21,581         42,594         44,668         46,381
  Interest on short-term borrowings                             4,133            --             --             --             --   
                                                         ------------    ------------   ------------   ------------   ------------
    Total interest expense                                  2,812,207       2,592,952      5,623,696      4,554,488      4,846,340
                                                         ------------    ------------   ------------   ------------   ------------
    Net interest and dividend income                        4,032,502       3,819,612      7,971,735      7,001,784      6,694,423
Provision for loan losses (Note 4)                            169,000         300,000      1,600,000        600,000      2,125,000
                                                         ------------    ------------   ------------   ------------   ------------
    Net interest and dividend income after
       provision for loan losses                            3,863,502       3,519,612      6,371,735      6,401,784      4,569,423
                                                         ------------    ------------   ------------   ------------   ------------
Other income:
  Fees and service charges                                    294,161         236,398        489,408        495,178        506,408
  Securities gains (losses), net                                 --              --           (1,858)         1,288         10,925
  Recognition of deferred gain on other
    real estate owned sales                                    25,459         308,865        287,988        193,300        374,505
  Other income                                                 99,596          46,944         77,688        184,829         97,912
                                                         ------------    ------------   ------------   ------------   ------------
    Total other income                                        419,216         592,207        853,226        874,595        989,750
                                                         ------------    ------------   ------------   ------------   ------------
Other expense:
  Salaries and employee benefits (Note 9)                   1,174,207       1,218,080      2,535,282      2,352,324      2,000,690
  Occupancy expense                                           202,102         179,931        358,825        349,278        317,686
  Equipment expense                                            58,797          51,636        110,126         98,742         66,244
  Professional fees                                           389,332         764,021      1,124,066        956,129      1,132,572
  Deposit insurance premium                                    23,444         225,914        375,241        460,766        452,467
  Data processing                                             102,754         106,839        229,642        209,316        204,380
  Insurance expense                                            56,525          67,201        136,540        135,729        143,903
  Writedowns and provisions for market
    value decline in other real estate owned
    (Note 5)                                                   71,872            --          217,898        900,000        700,000
  Net loss (gain) on sales of other real estate
    owned                                                     (96,139)       (158,012)      (305,473)       115,420       (223,349)
  Net loss from real estate operations                        108,958         132,594        359,614        393,418        834,414
  Merger Agreement Termination Fee                            225,000            --             --             --             --
  Loss on litigation                                             --              --          275,000           --             --
  Other expense                                               341,974         300,239        630,521        748,142        458,792
                                                         ------------    ------------   ------------   ------------   ------------
     Total other expense                                    2,658,826       2,888,443      6,047,282      6,719,264      6,087,799
                                                         ------------    ------------   ------------   ------------   ------------
     Income (loss) before income tax (benefit) expense      1,623,892       1,223,376      1,177,679        557,115       (528,626)
Income tax (benefit) expense (Note 8)                          (2,160)        123,842       (172,000)      (452,501)      (722,780)
                                                         ------------    ------------   ------------   ------------   ------------
     Net income                                          $  1,626,052    $  1,099,534   $  1,349,679   $  1,009,616   $    194,154
                                                         ============    ============   ============   ============   ============
Earnings per share: (Note 17)
  Weighted average shares outstanding                       1,478,736       1,474,520      1,458,750      1,458,530      1,450,850
                                                         ============    ============   ============   ============   ============
  Net income per share                                   $       1.10    $        .75   $        .93   $        .69   $        .13
                                                         ============    ============   ============   ============  =============

                     The accompanying notes are an integral part of these consolidated financial statements.
</TABLE> 
                                      F-32
<PAGE>

<TABLE>
<CAPTION>

                      FINEST FINANCIAL CORP. AND SUBSIDIARY

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY


                Years Ended December 31, 1995, 1994 and 1993 and
                 Six Month Periods Ended June 30, 1996 and 1995

                                                                                                           Net
                                                                                                        Unrealized
                                                                                                       Holding Gain
                                                                                                        (Loss) On
                                                                                                        Available-
                                           Common        Paid-in         Retained       Treasury         For-Sale
                                            Stock        Capital         Earnings         Stock         Securities        Total
                                        ------------   ------------   ------------    ------------    --------------  ------------
<S>                                    <C>            <C>            <C>             <C>             <C>             <C>

Balance, December 31, 1992              $    147,452   $  7,306,971   $  7,024,225    $    (74,400)   $    (26,000)   $ 14,378,248
Sale of 500 shares of common stock
  from treasury                                 --             --             --             2,000            --             2,000
Net income                                      --             --          194,154            --              --           194,154
Change in net unrealized gain (loss)
  on available-for-sale securities              --             --             --              --           236,122         236,122
                                        ------------   ------------   ------------    ------------    ------------    ------------
Balance, December 31, 1993                   147,452      7,306,971      7,218,379         (72,400)        210,122      14,810,524
Net income                                      --             --        1,009,616            --              --         1,009,616
Sales of treasury stock                         --             --             --             1,000            --             1,000
Change in unrealized holding gain on
  available-for-sale securities                 --             --             --              --          (539,959)       (539,959)
                                        ------------   ------------   ------------    ------------    ------------    ------------
Balance, December 31, 1994                   147,452      7,306,971      8,227,995         (71,400)       (329,837)     15,281,181
Net income                                      --             --        1,349,679            --              --         1,349,679
Sales of treasury stock                         --          144,195           --            71,400            --           215,595
Issuance of common stock                         413         55,342           --              --              --            55,755
Dividends declared ($.10 per share)             --             --         (145,865)           --              --          (145,865)
Change in unrealized holding loss on
  available-for-sale securities                 --             --             --              --           510,531         510,531
                                        ------------   ------------   ------------    ------------    ------------    ------------
Balance, December 31, 1995              $    147,865   $  7,506,508   $  9,431,809    $       --      $    180,694    $ 17,266,876
                                        ============   ============   ============    ============    ============    ============

Balance, December 31, 1995              $    147,865   $  7,506,508   $  9,431,809    $       --      $    180,694    $ 17,266,876
Net income                                      --             --        1,626,052            --              --         1,626,052
Issuance of common stock                          10          1,340           --              --              --             1,350
Net change in unrealized holding gain
  on available-for-sale securities              --             --             --              --          (244,266)       (244,266)
                                        ------------   ------------   ------------    ------------    ------------    ------------
Balance, June 30, 1996 (unaudited)      $    147,875   $  7,507,848   $ 11,057,861    $               $    (63,572)   $ 18,650,012
                                        ============   ============   ============    ============    ============    ============
Balance, December 31, 1994              $    147,452   $  7,306,971   $  8,227,995    $    (71,400)   $   (329,837)   $ 15,281,181
Net income                                      --             --        1,099,534            --              --         1,099,534
Net change in unrealized holding loss
   on available-for-sale securities             --             --             --              --           469,429         469,429
                                        ------------   ------------   ------------    ------------    ------------    ------------
Balance, June 30, 1995 (unaudited)      $    147,452   $  7,306,971   $  9,327,529    $    (71,400)   $    139,592    $ 16,850,144
                                        ============   ============   ============    ============    ============    ============
</TABLE>

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


                                      F-33
<PAGE>
<TABLE>
<CAPTION>

                      FINEST FINANCIAL CORP. AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                 Six Month Periods Ended June 30, 1996 and 1995
                and Years Ended December 31, 1995, 1994 and 1993


                                                                             June 30,                      December 31,
                                                                      -------------------     -----------------------------------
                                                                       1996         1995        1995          1994          1993
                                                                      ------       ------      ------        ------        ------
                                                                          (unaudited)
<S>                                                               <C>          <C>           <C>          <C>           <C>   
Cash flows from operating activities:
   Net income                                                      $1,626,052   $1,099,534    $1,349,679   $1,009,616    $ 194,154
   Adjustments to reconcile net income to net cash provided
     by operating activities:
       Gain on sales of equipment, net                                   --           --            --         (1,813)        --
       Depreciation and amortization                                   89,552       78,420       159,638      137,574      121,403
       Provision for loan losses                                      169,000      300,000     1,600,000      600,000    2,125,000
       Provision for market decline of other real estate owned         71,872         --         217,898      900,000      700,000
       Net (gain) loss on sales of other real estate owned            (96,139)    (158,012)     (305,473)     115,420     (223,349)
       Amortization of deferred gains on sales of other real 
          estate owned                                                 (2,965)    (344,625)     (331,468)     (11,343)     (82,996)
       Change in deferred loan fees                                    (8,094)      79,851        52,362     (105,417)    (209,866)
       Accretion, net of amortization of securities                  (239,699)    (706,384)   (1,261,634)  (1,079,886)    (223,233)
       Securities loss (gains), net                                      --           --           1,858       (1,288)     (10,925)
       (Increase) decrease in accrued interest receivable              16,179     (295,193)     (708,941)      44,467      177,476
       Decrease (increase) in prepaid expenses                        (48,700)    (161,497)        7,946      (33,122)       5,056
       Increase (decrease) in accrued interest payable               (201,134)     291,964       622,566       31,044         --
       Increase (decrease) in accrued expenses                         38,554      264,533       440,205     (260,126)     540,536
       Deferred tax (benefit) expense                                (182,000)    (141,000)     (172,000)    (452,501)     107,780
       (Decrease) increase in taxes payable                            49,376      251,048        (2,038)      76,942
       Decrease in income tax receivable                                 --           --            --           --         92,301
                                                                   ----------    ----------   ----------   ----------   ----------

   Net cash provided by operating activities                        1,281,854      558,639     1,670,598      969,567    3,313,337
                                                                   ----------    ----------   ----------   ----------   ----------

Cash flows from investing activities:
   Purchases of available-for-sale securities                     (14,842,535) (13,395,927)  (29,130,850)  (7,045,972)        --
   Proceeds from sales of available-for-sale securities               974,821         --         247,742      176,288         --
   Proceeds from maturities of available-for-sale securities        8,505,361    1,499,834    13,981,870    8,500,000         --
   Purchases of held-to-maturity securities                        (7,557,017) (21,730,758)  (48,858,391) (61,809,323)        --
   Proceeds from maturities of held-to-maturity securities          1,940,789   35,730,181    56,013,038   41,273,445         --
   (Increase) decrease in federal funds sold                        6,900,000    1,800,000      (600,000)  13,400,000  (15,700,000)
   Purchase of Federal Home Loan Bank stock                           (82,000)        --        (566,100)        --           --
   Net (increase) decrease in loans                                 6,661,187      (57,607)    3,538,125      101,426    3,610,723
   Increase in loans held-for-sale                                    (17,200)     (58,000)      (74,800)        --           --
   Recoveries of previously charged-off loans                         158,083      202,935       644,537      536,968         --
   (Increase) decrease in other assets                                (61,808)       5,843        (2,070)     (10,843)        --
   Increase (decrease) in other liabilities                             4,441       (3,919)      (10,837)     (17,128)        --
   Proceeds from sales of other real estate owned                     667,541      356,009     2,225,765    7,607,341   11,854,407
   Principal payments recovered on other real estate owned                360          600       117,044      241,005    1,232,738
   Proceeds from sales of equipment                                      --           --            --          2,050         --
   Capital expenditures                                               (10,899)     (88,300)     (158,218)    (241,145)     (66,380)
   Proceeds from sales and maturities of investment securities           --           --            --           --     29,704,490
   Purchase of investment securities                                     --           --            --           --    (35,435,914)
                                                                   ----------    ----------   ----------   ----------   ----------

   Net cash provided by (used in) investing activities              3,241,124    4,260,891    (2,633,145)   2,714,112   (4,799,936)
                                                                   ----------    ----------   ----------   ----------   ----------


                                      F-34
<PAGE>
<CAPTION>

                      FINEST FINANCIAL CORP. AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                 Six Month Periods Ended June 30, 1996 and 1995
                and Years Ended December 31, 1995, 1994 and 1993


                                                                             June 30,                      December 31,
                                                                      -------------------     -----------------------------------
                                                                       1996         1995        1995          1994          1993
                                                                      ------       ------      ------        ------        ------
                                                                          (unaudited)
<S>                                                               <C>          <C>           <C>          <C>           <C>   
Cash flows from financing activities: 
   Net increase (decrease) in demand deposits, NOW, money 
      market and savings accounts                                     310,586    (4,876,292)  (5,135,189)  (1,016,061)          --
   Net increase (decrease) in time deposits                        (3,792,163)   1,783,742     5,439,723   (1,869,082)          --
   Net increase in depositors' accounts                                    --           --            --           --    1,588,614
   Dividends paid                                                          --           --      (145,865)          --           --
   Issuance of common stock                                             1,350           --        55,755           --           --
   Sales of treasury stock                                                 --           --       215,595        1,000        2,000
                                                                   ----------    ----------   ----------   ----------   ----------

   Net cash provided by (used in) financing activities             (3,480,227)  (3,092,550)      430,019   (2,884,143)   1,590,614
                                                                   ----------    ----------   ----------   ----------   ----------

   Net increase (decrease) in cash and cash equivalents             1,042,751     1,726,980     (532,528)     799,536      104,015
   Cash and cash equivalents at beginning of period                 4,815,329     5,347,857    5,347,857    4,548,321    4,444,306
                                                                   ----------    ----------   ----------   ----------   ----------
   Cash and cash equivalents at end of period                      $5,858,080    $7,074,837   $4,815,329   $5,347,857   $4,548,321
                                                                   ==========    ==========   ==========   ==========   ==========

Supplemental disclosures:
   Loans originated from sales of other real estate owned          $  372,000    $4,202,750   $4,955,013   $3,721,462   $       --
   Loans transferred to other real estate owned                       406,011     1,558,360    2,933,740    1,658,773    4,263,000
   Available-for-sale securities transferred from held-to-maturity         --            --    4,383,907           --           --
   Other real estate owned transferred to loans                            --     2,727,703    2,523,763           --           --
   Interest paid                                                    3,013,341     2,310,988    5,001,130    4,523,444    4,683,588
   Income taxes paid (received)                                       130,464        13,794        2,038     (76,942)      632,675

</TABLE>

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




                                      F-35
<PAGE>


                      FINEST FINANCIAL CORP. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                 For the Six Months ended June 30, 1996 and 1995
                                  (unaudited)




NOTE A - BASIS OF PRESENTATION

The accompanying unaudited financial statements have been prepared in accordance
with generally accepted accounting  principles for interim financial information
and  accordingly do not include all the  information  and footnotes  required by
generally accepted accounting principles for complete financial  statements.  In
the  opinion  of the  management  of Finest  Financial  Corp.  ("Company"),  all
adjustments (consisting of normal recurring accruals) considered necessary for a
fair presentation have been included.

NOTE B - ACCOUNTING POLICIES

The  accounting  principles  followed by the Company and the methods of applying
these  principles  which  materially   affect  the  determination  of  financial
position, results of operations and changes in financial position are consistent
throughout.









                                      F-36
<PAGE>

                      FINEST FINANCIAL CORP. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  Years ended December 31, 1995, 1994 and 1993


NOTE 1 - NATURE OF OPERATIONS

Finest  Financial  Corp.  (Company)  is a New  Hampshire  corporation  that  was
organized in 1986 to become the holding company of Pelham Bank and Trust Company
(Bank).  The Company's primary activity is to act as the holding company for the
Bank. The Bank is a state chartered bank,  which was incorporated in 1968 and is
headquartered  in Pelham,  New  Hampshire.  The Bank  operates its business from
three banking offices located in New Hampshire.  The Bank is engaged principally
in the business of  attracting  deposits  from the general  public and investing
those deposits in residential, real estate, consumer and small business loans.


NOTE 2 - ACCOUNTING POLICIES

The accounting and reporting  policies of the Company and its Subsidiary conform
to generally accepted accounting principles and predominant practices within the
banking  industry.  The  consolidated  financial  statements of the Company were
prepared  using the accrual  basis of  accounting.  The  significant  accounting
policies of the Company and its subsidiary  are  summarized  below to assist the
reader in better  understanding the consolidated  financial statements and other
data contained herein.

         PERVASIVENESS OF ESTIMATES:

         The  preparation of financial  statements in conformity  with generally
         accepted  accounting  principles  requires management to make estimates
         and  assumptions  that  affect  the  reported  amounts  of  assets  and
         liabilities and disclosure of contingent  assets and liabilities at the
         date of the financial  statements and the reported  amounts of revenues
         and expenses during the reporting  period.  Actual results could differ
         from the estimates.

         BASIS OF PRESENTATION:

         The  consolidated  financial  statements  include  the  accounts of the
         Company and its  wholly-owned  subsidiary,  the Bank.  All  significant
         intercompany  accounts and  transactions  have been  eliminated  in the
         consolidation.

         CASH AND CASH EQUIVALENTS:

         For purposes of reporting cash flows, cash and cash equivalents include
         cash on hand, cash items and due from banks.

         SECURITIES:

         As of December 31,  1993,  the Company  adopted  Statement of Financial
         Accounting   Standards  ("SFAS")  No.  115,   "Accounting  for  Certain
         Investments  in Debt and Equity  Securities".  Under SFAS No. 115, debt
         securities that the Company has the positive intent and ability to hold
         to  maturity  are  classified  as  held-to-  maturity  and  reported at
         amortized  cost  and debt  and  equity  securities  not  classified  as
         held-to-maturity are classified as  available-for-sale  and reported at
         fair value, with unrealized gains and losses excluded from earnings and
         reported  as a  separate  component  of  stockholders'  equity,  net of
         estimated  income taxes.  Upon  adoption,  the Company  classified  its
         investment   securities  into  two  categories:   held-to-maturity  and
         available-for-sale.  As a result of the adoption,  stockholders' equity
         



                                      F-37

<PAGE>

                      FINEST FINANCIAL CORP. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  Years ended December 31, 1995, 1994 and 1993


         was  increased  by   approximately   $236,000,   representing  the  net
         unrealized  gain  on  investment  securities  available-for-sale,  less
         applicable income taxes.

         Prior to the  adoption  of SFAS No.  115,  investment  securities  were
         carried at amortized cost and investment  securities held for sale were
         carried at the lower of cost or market value.

         Premiums  and  discounts  on  investment  securities  are  amortized or
         accreted into income on the  straight-line  method over the life of the
         investments.  Income  recognized  by use of this method does not differ
         materially   from  that  which  would  be  recognized  by  use  of  the
         level-yield method. If a decline in fair value below the amortized cost
         basis of an investment  security if judged to be other than  temporary,
         the cost basis of the investment is written down to fair value as a new
         cost  basis and the amount of the  writedown  is  included  as a charge
         against gain on sale of investment securities.  Gains and losses on the
         sale of investment  securities  are recognized at the time of sale on a
         specific identification basis.

         LOANS:

         Loans receivable that management has the intent and ability to hold for
         the foreseeable  future,  or until maturity or payoff,  are reported at
         their  outstanding  principal  balances.  These balances are reduced by
         amounts  due  borrowers  on  unadvanced  loans,  any  charge-offs,  the
         allowance  for loan losses and any deferred fees or costs on originated
         loans, or unamortized premiums or discounts on purchased loans.

         Interest on loans is generally  recognized on a simple  interest basis.
         Interest on loans is generally not accrued when loans become 90 days or
         more overdue.

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

         Cash  receipts  of  interest  income on  impaired  loans is credited to
         principal  to  the  extent  necessary  to  eliminate  doubt  as to  the
         collectibility  of the net carrying  amount of the loan. Some or all of
         the cash receipts of interest income on impaired loans is recognized as
         interest  income if the  remaining  net carrying  amount of the loan is
         deemed to be fully collectible.  When recognition of interest income on
         an impaired loan on a cash basis is  appropriate,  the amount of income
         that is  recognized is limited to that which would have been accrued on
         the net carrying amount of the loan at the  contractual  interest rate.
         Any cash  interest  payments  received  in  excess of the limit and not
         applied to reduce the net carrying  amount of the loan, are recorded as
         recoveries of charge-offs until the charge-offs are fully recovered.

         ALLOWANCE FOR POSSIBLE LOAN LOSSES:

         An  allowance  is  available  for losses  which may be  incurred in the
         future on loans in the current portfolio. The allowance is increased by
         provisions  charged  to current  operations  and is  decreased  by loan
         losses,  net of  recoveries.  The provision for loan losses is based on
         management's evaluation of current and anticipated economic conditions,
         changes  in the  character  and size of the loan  portfolio  and  other
         indicators.  The balance in the  allowance  for possible loan losses is
         considered adequate by management to absorb any reasonably  foreseeable
         loan losses.


                                      F-38
<PAGE>

                      FINEST FINANCIAL CORP. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  Years ended December 31, 1995, 1994 and 1993


         As of January 1, 1995,  the  Company  adopted  Statement  of  Financial
         Accounting  Standards No. 114,  "Accounting by Creditors for Impairment
         of a Loan," as amended by SFAS No.  118.  According  to SFAS No. 114, a
         loan is impaired when, based on current  information and events,  it is
         probable  that a creditor  will be unable to collect  all  amounts  due
         according to the contractual terms of the loan agreement. The Statement
         requires  that  impaired  loans be  measured on a loan by loan basis by
         either the present  value of expected  future cash flows  discounted at
         the loan's effective  interest rate, the loan's observable market price
         or  the  fair  value  of  the  collateral  if the  loan  is  collateral
         dependent.

         The  Statement  is  applicable  to all loans,  except  large  groups of
         smaller balance,  homogeneous loans that are collectively evaluated for
         impairment,  loans that are  measured  at fair value or at the lower of
         cost or fair value, leases,  convertible or nonconvertible  debentures,
         bonds and other debt securities.

         The  financial  statement  impact of adopting  the  provisions  of this
         Statement was not material.

         PREMISES AND EQUIPMENT:

         Premises  and   equipment   are  stated  at  cost,   less   accumulated
         depreciation  and  amortization.   Cost  and  related   allowances  for
         depreciation  and  amortization of premises and equipment  retired,  or
         otherwise  disposed of, are removed from the  respective  accounts with
         any gain or loss  included  in  income  or  expense.  Depreciation  and
         amortization  are calculated  principally on the  straight-line  method
         over the estimated useful lives of the assets.

         OTHER REAL ESTATE OWNED AND IN-SUBSTANCE FORECLOSURES:

         Other  real  estate  owned   includes   properties   acquired   through
         foreclosure and properties  classified as in-substance  foreclosures in
         accordance with Financial  Accounting Standards Board Statement No. 15,
         "Accounting by Debtors and Creditors for Troubled Debt  Restructuring".
         These  properties  are carried at the lower of cost or  estimated  fair
         value  less  estimated  cost  to  sell.  Any  write-down  from  cost to
         estimated   fair  value   required  at  the  time  of   foreclosure  or
         classification as in-substance  foreclosure is charged to the allowance
         for  possible  loan  losses.   Expenses  incurred  in  connection  with
         maintaining  these assets,  subsequent  write-downs and gains or losses
         recognized upon sale are included in other expense.

         Beginning in 1995, in accordance with Statement of Financial Accounting
         Standards  No.  114,  "Accounting  by  Creditors  for  Impairment  of a
         Loan,"the  Company  classifies  loans as  in-substance  repossessed  or
         foreclosed if the Company receives physical  possession of the debtor's
         assets regardless of whether formal foreclosure proceedings take place.

         INCOME TAXES:

         The Company and its  subsidiary  file  consolidated  Federal income tax
         returns on the accrual basis for taxable years ending December 31.

         In February 1992, the Financial  Accounting Standards Board issued SFAS
         No. 109,  "Accounting for Income Taxes". SFAS No. 109 required a change
         from  the  deferred  method  to  the  asset  and  liability  method  of
         accounting  for income  taxes.  Under the asset and  liability  method,
         deferred tax assets and  liabilities  are recognized for the future tax
         consequences   attributable   to  differences   between  the  financial
         statement carrying amounts of existing assets and liabilities and their
         respective tax bases and operating loss and tax credit carryforwards.



                                      F-39

<PAGE>


                      FINEST FINANCIAL CORP. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  Years ended December 31, 1995, 1994 and 1993


         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.  Under
         SFAS No. 109,  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.

         Effective  January 1, 1993,  the  Company  adopted  SFAS No.  109.  The
         cumulative  effect of this change did not have a significant  impact on
         the Company's consolidated financial statements.

         Pursuant to the  deferred  method  which was applied in 1992,  deferred
         income  taxes were  recognized  for income and  expense  items that are
         reported in different years for financial reporting purposes and income
         tax  purposes  using  the  tax  rate  applicable  in  the  year  of the
         calculation.  Under  the  deferred  method,  deferred  taxes  were  not
         adjusted for subsequent changes in tax rates.

         Tax  credits  are  accounted  for  under the  flow-through  method as a
         reduction of income tax expense in the period they are realized.

         FAIR VALUES OF FINANCIAL INSTRUMENTS:

         Statement of Financial Accounting Standards No. 107, "Disclosures about
         Fair Value of Financial Instruments,"requires that the Company disclose
         estimated fair value for its financial instruments.  Fair value methods
         and  assumptions  used  by  the  Bank  in  estimating  its  fair  value
         disclosures are as follows:

         Cash and cash equivalents: The carrying amounts reported in the balance
         sheet for cash and federal  funds sold  approximate  those assets' fair
         values.

         Securities:  Fair  values  for  securities  are based on quoted  market
         prices,  where  available.  If quoted market prices are not  available,
         fair  values  are  based  on  quoted   market   prices  of   comparable
         instruments.

         Loans receivable:  For variable-rate  loans that reprice frequently and
         with no  significant  change in credit  risk,  fair values are based on
         carrying  values.  The fair values for other loans are estimated  using
         discounted  cash flow analysis,  using interest rates  currently  being
         offered for loans with similar  terms to  borrowers  of similar  credit
         quality. The carrying amount of accrued interest  approximates its fair
         value.

         Deposit  liabilities:  The fair values  disclosed  for demand  deposits
         (e.g., interest and non-interest  checking,  passbook savings and money
         market  accounts)  are, by  definition,  equal to the amount payable on
         demand at the  reporting  date (i.e.,  their  carrying  amounts).  Fair
         values for  fixed-rate  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.

         Off-balance  sheet  instruments:  The  fair  value  of  commitments  to
         originate loans is estimated using the fees currently  charged to enter
         similar  agreements,  taking into  account the  remaining  terms of the
         agreements and the present creditworthiness of the counterparties.  For
         fixed-rate loan commitments and the unadvanced  portion of loans,  fair
         value also considers the difference  between current levels of interest
         rates and the committed  rates.  The fair value of letters of credit is
         based  on fees  currently  charged  for  similar  agreements  or on the
         estimated  cost to terminate  them or otherwise  settle the  obligation
         with the counterparties at the reporting date.


                                      F-40
<PAGE>

                      FINEST FINANCIAL CORP. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  Years ended December 31, 1995, 1994 and 1993


NOTE 3 - SECURITIES

Investments  in  available-for-sale  securities are carried at fair value on the
balance sheet and are summarized as follows as of December 31, 1995:

<TABLE>
<CAPTION>
                                                                     Gross          Gross
                                                                   Unrealized    Unrealized
                                                     Amortized       Holding       Holding
                                                    Cost Basis       Gains         Losses     Fair Value
                                                    ----------     ----------    ----------   ----------
<S>                                                <C>           <C>           <C>           <C>
Marketable equity securities                        $ 2,742,153   $   112,969   $    18,125   $ 2,836,997
Debt securities issued by the U.S. Treasury and
  other U.S. government corporations and agencies    26,807,483       209,478         9,936    27,007,025
                                                    -----------   -----------   -----------   -----------
                                                    $29,549,636   $   322,447   $    28,061   $29,844,022
                                                    ===========   ===========   ===========   ===========
</TABLE>

Information  about the contractual  maturities of investments in debt securities
classified  as  available-for-sale  is  summarized as follows as of December 31,
1995:

                                               Amortized
                                               Cost Basis         Fair Value
                                              -----------        -----------
Due within one year                           $14,803,187        $13,899,211
Due after one year through five years          12,004,296         13,107,814
                                              -----------        -----------
                                              $26,807,483        $27,007,025
                                              ===========        ===========

During 1995,  proceeds from sales of  available-for-sale  securities amounted to
$247,742. Gross realized gains and gross realized losses on those sales amounted
to $797 and $2,655, respectively.

In 1995,  the Bank  transferred,  at fair value,  certain debt  securities  from
securities   classified  as   held-to-maturity   to  securities   classified  as
available-for-sale.  The  unrealized  holding  gain  of  $7,327  at the  date of
transfer has been recognized as a separate  component of  stockholders'  equity.
The  transfer  was a result  of a  reassessment  of the  appropriateness  of the
classification  of all  securities  held as of December 31, 1995.  In accordance
with a Special Report of the Financial Accounting Standards Board regarding SFAS
No. 115,  this  transfer  will not call into  question the intent of the Bank to
hold other debt securities to maturity in the future.

Investments  in  available-for-sale  securities are carried at fair value on the
balance sheet and are summarized as follows as of December 31, 1994:

<TABLE>
<CAPTION>
                                                                   Gross         Gross
                                                                 Unrealized   Unrealized
                                                    Amortized     Holding      Holding
                                                   Cost Basis     Gains        Losses     Fair Value
                                                   ----------   ----------   ----------   ----------
<S>                                               <C>          <C>          <C>          <C>
Marketable equity securities                       $2,991,753   $    9,500   $  190,128   $2,811,125
Debt securities issued by the U.S. Treasury and
 other U.S. government corporations and agencies    6,979,492         --        149,209    6,830,283
                                                   ----------   ----------   ----------   ----------
                                                   $9,971,245   $    9,500   $  339,337   $9,641,408
                                                   ==========   ==========   ==========   ==========
</TABLE>

                                      F-41
<PAGE>

                      FINEST FINANCIAL CORP. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  Years ended December 31, 1995, 1994 and 1993


During 1994,  proceeds from sales of  available-for-sale  securities amounted to
$176,288. Gross realized gains on those sales amounted to $1,288.

Investments in held-to-maturity  securities are carried at amortized cost on the
balance sheet and are summarized as follows as of December 31, 1995:

<TABLE>
<CAPTION>
                                                                     Gross          Gross
                                                                   Unrealized    Unrealized
                                                     Amortized       Holding       Holding
                                                    Cost Basis       Gains         Losses     Fair Value
                                                    ----------     ----------    ----------   ----------
<S>                                                 <C>           <C>           <C>           <C>
Debt securities issued by the U.S. Treasury and      $13,750,000
   other U.S. government corporations and agencies   $    95,781   $     1,875   $13,843,906
Debt securities issued by states of the United         2,868,490
   States and political subdivisions of the states        38,714          --       2,907,204
Corporate debt securities                                 99,954            46          --         100,000
Mortgage-backed securities                            11,508,421        78,145          --      11,586,566
                                                     -----------   -----------   -----------   -----------
                                                     $28,226,865   $   212,686   $     1,875   $28,437,676
                                                     ===========   ===========   ===========   ===========
</TABLE>


Information  about the contractual  maturities of investments in debt securities
classified as held-to-maturity is summarized as follows as of December 31, 1995:


                                                Amortized
                                               Cost Basis    Fair Value
                                              -----------   -----------
Debt securities other than
 mortgage-backed securities:
     Due after one year through five years    $15,003,154   $15,117,110
     Due after five years through ten years     1,615,290     1,634,000
     Due after ten years                          100,000       100,000
Mortgage-backed securities                     11,508,421    11,586,566
                                              -----------   -----------
                                              $28,226,865   $28,437,676
                                              ===========   ===========


Investments in held-to-maturity  securities are carried at amortized cost on the
balance sheet and are summarized as follows as of December 31, 1994:

<TABLE>
<CAPTION>
                                                                     Gross          Gross
                                                                   Unrealized    Unrealized
                                                     Amortized       Holding       Holding
                                                    Cost Basis       Gains         Losses     Fair Value
                                                    ----------     ----------    ----------   ----------
<S>                                                 <C>           <C>           <C>          <C>
Debt securities issued by the U.S. Treasury and      $35,005,378
   other U.S. government corporations and agencies   $     3,509   $   195,764   $34,813,123
Debt securities issued by states of the United         3,693,570
   States and political subdivisions of the states        27,879          --       3,721,449
Corporate debt securities                                 99,941         1,059          --         101,000
                                                     -----------   -----------   -----------   -----------
                                                     $38,798,889   $    32,447   $   195,764   $38,635,572
                                                     ===========   ===========   ===========   ===========
</TABLE>


                                      F-42
<PAGE>

                      FINEST FINANCIAL CORP. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  Years ended December 31, 1995, 1994 and 1993


Gross  gains and losses on sales of equity  securities  amounted  to $13,773 and
$2,848, respectively in 1993.

There were no securities of issuers whose aggregate carrying amount exceeded 10%
of stockholders' equity as of December 31, 1995.

A total par value of $8,000,000 and  $11,000,000 of debt  securities was pledged
to secure treasury,  tax and loan and public funds on deposit as of December 31,
1995 and 1994, respectively.


NOTE 4 - LOANS

Loans consisted of the following as of December 31:

                                                      1995            1994
                                                 -------------   -------------
Commercial, financial and agricultural           $   3,548,460   $   2,976,858
Real estate - construction and land development      2,369,425       4,934,951
Real estate - residential                           53,226,984      56,160,489
Real estate - commercial                            46,249,771      42,110,268
Consumer                                             1,741,747       2,014,568
Other                                                  101,322          65,936
                                                 -------------   -------------
                                                   107,237,709     108,263,070
Deferred loan fees                                    (196,832)       (144,470)
Deferred gains on sales of real estate owned          (278,122)       (421,763)
Allowance for possible loan losses                  (4,135,741)     (3,745,569)
                                                 -------------   -------------
         Net loans, carrying amount              $ 102,627,014   $ 103,951,268
                                                 =============   =============

Information  with respect to nonaccrual  and past-due  loans is as follows as of
December 31:

                                                      1995           1994
                                                  -----------    -----------
Nonaccrual loans                                   $3,704,848     $3,403,227
Accruing loans past-due 90 days or more               210,724         71,665
                                                  -----------    -----------
                                                   $3,915,572     $3,474,892
                                                  ===========    ===========


There was no interest income  recorded during 1995 and 1994 on nonaccrual  loans
outstanding  as of December 31, 1995 and 1994. Had these loans  performed  under
their original terms,  the amount recorded would have been $545,505 and $420,880
in 1995 and 1994, respectively.

As of December 31, 1995,  loans  restructured  in a troubled debt  restructuring
before the  effective  date of SFAS No. 114 that are not  impaired  based on the
terms  specified by the  restructuring  agreement  totaled  $330,787.  The gross
interest  income that would have been  recorded in the year ended  December  31,
1995 if such  restructured  loans had been  current  in  accordance  with  their
original terms was $41,820.  The amount of interest income on such  restructured
loans that was  included in net income for the year ended  December 31, 1995 was
$20,256.


                                      F-43
<PAGE>

                      FINEST FINANCIAL CORP. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  Years ended December 31, 1995, 1994 and 1993


As of  December  31,  1994,  there was one  restructured  loan in the  amount of
$342,881.  Had this loan  performed  under its  original  terms,  the  amount of
interest  would have been $41,907.  The actual  interest  earned during 1994 was
$13,866.

Certain directors and executive officers of the Bank and companies in which they
have  significant  ownership  interest  were  customers of the Bank during 1995.
Total loans to such persons and their  companies  amounted to  $4,630,257  as of
December 31, 1995 and $4,378,933 as of December 31, 1994. During 1995,  $513,103
in advances were made and repayments totaled $261,779.

Change in the  allowance  for possible loan losses were as follows for the years
ended December 31:

<TABLE>
<CAPTION>
                                                 1995           1994           1993
                                             ------------   ------------   ------------
<S>                                         <C>            <C>            <C>
Balance at beginning of period               $ 3,745,569    $ 3,659,765    $ 4,335,247
Provision for loan losses                      1,600,000        600,000      2,125,000
Loans charged off                             (1,854,365)    (1,051,164)    (3,409,804)
Recoveries of previously charged-off loans       644,537        536,968        609,322
                                             -----------    -----------    -----------
Balance at end of period                     $ 4,135,741    $ 3,745,569    $ 3,659,765
                                             ===========    ===========    ===========
</TABLE>

Information  about  loans  that  meet  the  definition  of an  impaired  loan in
Statement of Financial Accounting Standards No. 114 is as follows as of December
31, 1995:

<TABLE>
<CAPTION>
                                                                            Recorded         Related
                                                                         Investment In    Allowance For
                                                                            Impaired          Credit
                                                                             Loans            Losses
                                                                         -------------    -------------
<S>                                                                       <C>              <C>   
Loans for which there is a related allowance for credit losses             $2,306,352       $  484,010
Loans for which there is no related allowance for credit losses                           
                                                                           ----------       ----------
         Totals                                                            $2,306,352       $  484,010
                                                                           ==========       ==========
Average recorded investment in impaired loans during the year ended                       
  December 31, 1995                                                        $2,989,989              --
                                                                           ==========       ==========
                                                                                          
Related amount of interest income recognized during the time, in the                  
    year ended December 31, 1995, that the loans were impaired                                  
                                                                                          
         Total recognized                                                  $       98              --
                                                                           ==========       ==========
         Amount recognized using a cash-basis method of                                   
           accounting                                                      $        0              --
                                                                           ==========       ==========



                                      F-44
<PAGE>

                      FINEST FINANCIAL CORP. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  Years ended December 31, 1995, 1994 and 1993


NOTE 5 -  OTHER REAL ESTATE OWNED

Other real estate owned consisted of the following as of December 31:


                                                 1995          1994
                                             -----------    -----------
Land                                         $   349,396    $ 1,273,199
Commercial                                       241,429      6,054,139
Residential                                    1,049,320      1,448,410
                                             -----------    -----------
                                               1,640,145      8,775,748
Allowance for decline in real estate value      (139,104)      (840,171)
                                             -----------    -----------
                                             $ 1,501,041    $ 7,935,577
                                             ===========    ===========

Changes in the  allowance  for decline in real estate  value were as follows for
the years ended December 31:


                                               1995        1994        1993
                                             --------    --------   ----------
Balance at beginning of period               $840,171    $      0   $1,100,000
Provision                                     217,898     900,000      700,000
Elimination of allowance on property sold    (750,000)         --           --
Loss on sales                                (157,966)         --           --
Permanent writedowns of property              (10,999)    (59,829)  (1,800,000)
                                             --------    --------   ----------
Balance at end of period                     $139,104    $840,171   $        0
                                             ========    ========   ==========


In 1995,  in  accordance  with SFAS No. 15 as  amended  by SFAS No. 114 the Bank
reclassified assets of $2,523,763 from other real estate owned to loans.


NOTE 6 - PREMISES AND EQUIPMENT

The following is a summary of premises and equipment as of December 31:


</TABLE>
<TABLE>
<CAPTION>
                                                                      1995          1994
                                                                  -----------    -----------
<S>                                                              <C>            <C>
Land                                                              $   325,000    $   325,000
Buildings                                                           1,374,934      1,374,934
Leasehold improvements                                                398,605        329,957
Fixtures and equipment                                              1,267,736      1,178,166
Leased property and equipment under capitalized lease (Note 11)       282,964        282,964
                                                                  -----------    -----------
                                                                    3,649,239      3,491,021
Accumulated depreciation and amortization                          (1,881,313)    (1,721,675)
                                                                  -----------    -----------
                                                                  $ 1,767,926    $ 1,769,346
                                                                  ===========    ===========
</TABLE>

Depreciation  expense  amounted to  $159,638  and  $137,574  for the years ended
December 31, 1995 and 1994, respectively.


                                      F-45
<PAGE>

                      FINEST FINANCIAL CORP. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  Years ended December 31, 1995, 1994 and 1993


NOTE 7 - DEPOSITS

Deposits consisted of the following as of December 31:


                                                  1995             1994
                                              ------------     ------------
Demand                                        $ 24,415,117     $ 24,635,327
Regular savings                                 24,410,233       25,473,825
NOW accounts                                     8,663,963        8,665,897
Money market accounts                           24,580,622       28,430,075
Time deposits, $100,000 and over                19,533,642       19,373,782
Other time deposits                             60,065,075       54,785,213
                                              ------------     ------------
                                              $161,668,652     $161,364,119
                                              ============     ============


Interest  on  deposits  classified  by type is as  follows  for the years  ended
December 31:


                                    1995           1994            1993
                                 ----------     ----------      ----------
Regular savings                  $  657,977     $  698,926      $  624,220
NOW accounts                        247,740        253,110         273,880
Money market accounts               650,675        776,354         828,256
Time deposits                     4,024,710      2,781,430       3,073,603
                                 ----------     ----------      ----------
                                 $5,581,102     $4,509,820      $4,799,959
                                 ==========     ==========      ==========


NOTE 8 - INCOME TAX BENEFIT

The components of income tax benefit are as follows for the years ended December
31:


                                       1995         1994          1993
                                     ----------  ----------    ----------

Current:
     Federal                         $       0    $       0    $(615,000)
                                     ---------    ---------    ---------
Deferred:
     Federal                           195,176       68,073     (102,242)
     State                             138,708       58,050           --  
     Change in valuation allowance    (505,884)    (578,624)      (5,538)
                                     ---------    ---------    ---------
                                      (172,000)    (452,501)    (107,780)
                                     ---------    ---------    ---------
         Total income tax benefit    $(172,000)   $(452,501)   $(722,780)
                                     =========    =========    =========


                                      F-46
<PAGE>

                      FINEST FINANCIAL CORP. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  Years ended December 31, 1995, 1994 and 1993


The following reconciles the income tax provision from the statutory rate to the
amount  reported in the  consolidated  statements  of income for the years ended
December 31:

<TABLE>
<CAPTION>
                                                             % of                      % of                      % of
                                                1995        Income        1994        Income        1993         Income
                                               ------       ------       ------       ------       ------        ------
<S>                                         <C>            <C>        <C>           <C>         <C>            <C>
Federal income tax at statutory rate         $ 400,411       34.0 %    $ 189,419       34.0 %    $(179,733)      (34.0) %
Increase (decrease) in tax resulting from:                                                       
     Tax exempt income                         (71,233)      (6.1)       (69,778)     (12.52)      (37,384)       (7.07)
     Dividends received deduction              (55,790)      (4.7)       (55,400)      (9.94)      (54,307)      (10.27)
     Interest expense to carry municipal                                                        
     obligations                                 7,171        0.6          5,808        1.04        17,260         3.26
     Other                                     (38,222)      (3.2)        23,264        4.17           376          .07
     (Reserve) credit for additional taxes          --         --             --          --      (463,454)      (87.67)
State, net of federal tax benefit               91,547        7.8         32,810        5.89            --           --
                                             ---------       ----      ---------      ------     ---------       ------
                                               333,884       28.4        126,123       22.64      (717,242)     (135.68)
                                             ---------       ----      ---------      ------     ---------       ------
Change in valuation allowance                 (505,884)     (43.0)      (578,624)    (103.86)       (5,538)       (1.05)
                                             ---------       ----      ---------      ------     ---------       ------
                                             $(172,000)     (14.6)%    $(452,501)     (81.22)%   $(722,780)     (136.73)%
                                             =========       ====      =========      ======     =========       ======

</TABLE>
                                      
The major  components of deferred income tax benefit  attributable to income are
as follows for the years ended December 31:

                                            1995         1994         1993
                                         ----------   ---------    ---------
Net operating loss carryforward          $(394,047)   $ 203,186    $(132,402)
Allowance for possible loan losses        (123,555)      (8,873)     440,647
Real estate owned                          623,028     (727,710)    (506,333)
Interest-nonaccrual loans                  175,755      340,325      (43,969)
Depreciation                                 1,769       (9,281)      36,915
Installment sales                             --           --         83,777
Deferred gains on sales of real estate      56,896       19,643         --
Deferred loan fees                         (16,062)      23,814      (17,806)
Effect of IRS audit                           --        275,000         --
Other                                       10,100       10,019       36,929
Change in valuation allowance             (505,884)    (578,624)        --
                                         ---------    ---------    ---------
                                         $(172,000)   $(452,501)   $(102,242)
                                         =========    =========    =========


                                      F-47

<PAGE>

                      FINEST FINANCIAL CORP. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  Years ended December 31, 1995, 1994 and 1993


The Company had gross deferred tax assets and gross deferred tax  liabilities as
follows as of December 31:

<TABLE>
<CAPTION>
                                                              1995           1994
                                                          -----------    -----------
<S>                                                     <C>             <C>

Deferred tax assets:
   Net operating loss carryforwards                       $ 1,136,276    $   742,229
   Allowance for possible loan losses                         320,823        197,268
   Real estate owned                                           74,576        697,604
   Interest - nonaccrual loans                                242,051        417,806
   Other                                                      154,085        164,562
   Deferred gains on sales of real estate                     107,411        164,307
                                                          -----------    -----------
         Gross deferred tax assets                          2,035,222      2,383,776
   Valuation allowance                                       (943,459)    (1,449,343)
                                                          -----------    -----------
                                                            1,091,763        934,433
                                                          -----------    -----------

Deferred tax liabilities:
   Depreciation                                               (14,485)       (12,716)
   Net unrealized gain on available-for-sale securities      (113,692)          --
   Deferred loan fees                                         (56,739)       (72,801)
   Other                                                      (13,258)       (13,635)
                                                          -----------    -----------
         Gross deferred tax liabilities                      (198,174)       (99,152)
                                                          -----------    -----------
Net deferred tax asset                                    $   893,589    $   835,281
                                                          ===========    ===========
</TABLE>


The deferred tax assets and  liabilities at December 31, 1994 have been adjusted
to reflect the results of an  examination  of the Company's  federal  income tax
returns of prior years by the Internal Revenue Service.

As of December 31, 1995,  the Company had net operating loss  carryforwards  for
tax  purposes of  approximately  $3,249,000  which will expire in the years 2008
through 2010.


NOTE 9 - EMPLOYEE BENEFITS

The Bank had a  non-contributory  defined  benefit  pension plan (Plan) covering
substantially all of its employees.

Contributions  under the Plan were  based upon an  actuarial  cost  method,  the
projected  unit credit  method,  and are within the minimum and maximum  funding
provisions as set forth by the Tax Reform Act.

The Bank  terminated  this defined  benefit  pension  plan.  To effect this plan
termination,  the accrual of benefits and plan  participation  was frozen, as of
December 31, 1993, by a plan amendment.  The Bank selected  February 25, 1994 as
the proposed  termination date. The required notices concerning plan termination
and curtailment of benefits were provided to all plan participants. Filings were
prepared to initiate  the plan  termination  with the Pension  Benefit  Guaranty
Corporation  and  the  Internal  Revenue  Service.  This  action  resulted  in a
reduction in the projected benefit obligation and the recognition of curtailment
losses in the net periodic pension cost for 1993. During 1994,  $468,621 of plan
assets was distributed to plan participants.


                                      F-48
<PAGE>

                      FINEST FINANCIAL CORP. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  Years ended December 31, 1995, 1994 and 1993


The  Company  incurred no pension  expense in 1995 or 1994 under this plan.  Net
pension  costs for the year ended  December  31,  1993  included  the  following
components:

          Service cost                    $  35,270 
          Interest cost                      34,460 
          Return on plan assets              (3,299) 
          Net amortization and deferral      (1,222) 
          Curtailment loss-net              205,041
                                          ---------
                                          $ 270,250  
                                          =========     
                                             

NOTE 10 - FINANCIAL INSTRUMENTS

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.  These
financial instruments include commitments to originate loans, standby letters of
credit  and  unadvanced  funds on loans.  The  instruments  involve,  to varying
degrees,  elements  of credit  risk in excess of the  amount  recognized  in the
consolidated  balance sheets. The contract amounts of those instruments  reflect
the extent of  involvement  the Company has 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 loan commitments and standby letters
of credit, is represented by the contractual  amounts of those instruments.  The
Company  uses the same credit  policies in making  commitments  and  conditional
obligations as it does for on-balance sheet instruments.

Commitments  to originate  loans are  agreements to lend to a customer  provided
there is no violation of any condition established in the contract.  Commitments
generally  have fixed  expiration  dates or other  termination  clauses  and may
require  payment of a fee. Since many of the  commitments are expected to expire
without  being  drawn  upon,  the total  commitment  amounts do not  necessarily
represent  future cash  requirements.  The  Company  evaluated  each  customer's
creditworthiness on a case-by-case basis. The amount of collateral obtained,  if
deemed  necessary  by  the  Company  upon  extension  of  credit,  is  based  on
management's credit evaluation of the borrower.  Collateral held varies, but may
include secured interest in mortgages, accounts receivable, inventory, property,
plant and equipment and income-producing properties.

Standby  letters of credit  are  conditional  commitments  issued by the Bank to
guarantee  the  performance  by a customer  to a third  party.  The credit  risk
involved in issuing  letters of credit is essentially  the same as that involved
in extending  loan  facilities  to customers.  Of the total  standby  letters of
credit  outstanding  as of December  31,  1995,  $119,972 are secured by deposit
accounts held by the Bank.


                                      F-49
<PAGE>

                      FINEST FINANCIAL CORP. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  Years ended December 31, 1995, 1994 and 1993


The estimated fair values of the Company's financial  instruments,  all of which
are held or issued  for  purposes  other  than  trading,  were as  follows as of
December 31:

<TABLE>
<CAPTION>
                                                   1995                         1994
                                         -------------------------    -------------------------
                                           Carrying                     Carrying
                                            Amount      Fair Value       Amount       Fair Value
                                         ----------    -----------    -----------    -----------
<S>                                   <C>            <C>            <C>            <C>

Financial assets:
   Cash and due from banks               $4,815,329     $4,815,329     $5,347,857     $5,347,857
   Federal funds sold                     9,100,000      9,100,000      8,500,000      8,500,000
   Available-for-sale securities         29,844,022     29,844,022      9,641,408      9,641,408
   Held-to-maturity securities           28,226,865     28,437,676     38,798,889     38,635,572
   Federal Home Loan Bank stock             566,100        566,100             --             --
   Loans                                102,627,014    102,714,000    103,951,268    103,856,212
   Loans held-for-sale                       74,800         74,800             --             --
   Accrued interest receivable            1,440,487      1,440,487        731,546        731,546

Financial liabilities:
   Deposits                             161,668,652    162,075,000    161,364,119    161,284,124
</TABLE>

The  carrying  amounts of  financial  instruments  shown in the above  table are
included in the consolidated balance sheet under the indicated captions.

Notional amounts of financial instrument liabilities with off-balance sheet risk
are as follows as of December 31:


                                                1995           1994
                                             ----------     ----------
                                              Notional       Notional
                                               Amount         Amount
                                             ----------     ----------

Commitments to originate loans               $6,673,860     $2,119,063
Unused lines and standby letters of credit    2,842,276      3,055,168
Unadvanced portions of construction loans     1,245,062        538,713

There is no material  difference  between the notional  amount and the estimated
fair value of the off-balance sheet liabilities as of December 31, 1995.

The Company has no derivative financial instruments subject to the provisions of
SFAS No. 119, "Disclosure About Derivative Financial  Instruments and Fair Value
of Financial Instruments."

NOTE 11 - COMMITMENTS AND CONTINGENT LIABILITIES

The following is a schedule by years of future minimum  payments under a capital
lease for office space leased by the Bank from a stockholder  of the Company and
the present value of future minimum rentals as of December 31, 1995:

                                      F-50
<PAGE>

                      FINEST FINANCIAL CORP. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  Years ended December 31, 1995, 1994 and 1993


                  Year Ending
                  December 31
                  -----------
                     1996                                 $  54,504
                     1997                                    54,504
                     1998                                    54,504
                     1999                                    54,504
                     2000                                    54,504
                     Thereafter                             131,718
                                                           --------
                     Total minimum lease payments required  404,238
                     Less: amount representing interest     189,993
                                                           --------
                                                           $214,245
                                                           ========


The leased  space is in property  that  secures a mortgage  loan  granted to the
stockholder by the Bank. The loan principal  balance as of December 31, 1995 was
$662,626 with interest payable at prime.

The following is a schedule by years of future minimum  payments  required under
operating  leases which the Bank had entered into that have initial or remaining
noncancellable lease terms in excess of one year as of December 31, 1995:

                  Year Ending
                  December 31
                  -----------
                     1996                                    $ 80,338
                     1997                                      78,458
                     1998                                      40,426
                     1999                                      13,528
                     2000                                      13,528
                     Thereafter                                23,675
                                                             --------
                     Total minimum lease payments required   $249,953
                                                             ========

Rental expense for operating  leases  totaled  $80,338 and $78,081 for the years
ended December 31, 1995 and 1994, respectively.

NOTE 12 - SIGNIFICANT GROUP CONCENTRATIONS OF CREDIT RISK

Most of the Company's  business  activity is with  customers  located within the
state.  There are no  concentrations  of credit to  borrowers  that have similar
economic  characteristics.  The  majority of the  Company's  loan  portfolio  is
comprised  of loans  collateralized  by real  estate  located  in  southern  New
Hampshire and Massachusetts.

NOTE 13 - REGULATORY AGREEMENTS

In  October  1992,  the FDIC,  together  with the New  Hampshire  State  Banking
Department,   issued  a  formal   regulatory   action,   "Order   to  Cease  and
Desist"(Order).  The Order outlined corrective  actions, as defined,  considered
necessary to improve the  condition of the Bank  including the  development  and
implementation  of plans,  policies and  procedures  to improve  operations  and
conditions  of certain  assets of the Bank,  particularly  in the areas of asset
quality,  management and capital. This included reducing nonperforming loans and
other real estate owned.

The Bank  agreed not to  declare or pay any  dividends  to the  Company  without
obtaining  the prior  approval of the regional  director of the FDIC and banking
commissioner of the State of New Hampshire.


                                      F-51
<PAGE>

                      FINEST FINANCIAL CORP. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  Years ended December 31, 1995, 1994 and 1993


The Order was issued in October 1992. In September,  1993, a modification to the
Order was issued,  which outlined additional  corrective actions in the areas of
asset  quality,  management  and  capital  considered  necessary  to improve the
condition of the Bank.

In August  1995,  the Order was  terminated  and  replaced by a  "Memorandum  of
Understanding"(Memorandum).  In the  Memorandum,  the  Bank  agreed  to  prepare
various plans and policies,  to take certain  corrective  actions to continue to
maintain a Tier 1 Leverage Capital Ratio of at least 6.5%, and to not declare or
pay any dividends unless the following two items are met:

         a.       Notice is given to the  Regional  Director of the FDIC and the
                  Commissioner  of the  Banking  Department  of the State of New
                  Hampshire before the declaration and payment of dividends
         b.       After payment of such  dividends  the Tier 1 Leverage  Capital
                  Ratio shall not be less than 6.5 percent


NOTE 14 - REGULATORY CAPITAL

Bank regulators have established  Risk Based and Leverage  Capital  requirements
that  establish the minimum level of capital.  Under the  requirements a minimum
level of  capital  will vary  among  banks  based on  safety  and  soundness  of
operations.

The  various  capital  ratios  and  regulatory  guidelines  for the  Bank are as
follows:
                                                                  Minimum
                                              Actual as of       Regulatory
                                           December 31, 1995     Guidelines
                                           -----------------     ----------
         Risk-Based Capital Ratio
              Tier 1 Capital                      16.16%             4.0%
              Total Capital                       17.90              8.0
         Leverage Ratio
              Tier 1 Capital                       9.24              4.0

In  addition,  the  Bank  must  comply  with  the  capital  requirements  of the
Memorandum  which specify a minimum Tier 1 capital ratio of 6.5%. The Bank is in
compliance with Federal regulatory net worth requirements and in compliance with
the capital requirements of the Memorandum.


NOTE 15 - LITIGATION

The Bank was a  co-defendant  in a lender  liability  action  arising  out of an
alleged breach of an oral contract.  Plaintiff's initial claim was in the amount
of  $10.8  million  which  was on  December  9,  1994  reduced  to a  demand  of
approximately $3.1 million for settlement purposes.  On October 18, 1994, Pelham
Bank's Motion to Dismiss based upon Plaintiff's failure to file the claim within
the  period  required  by the  statute  of  limitations  was  denied  by the New
Hampshire  Superior  Court.  As of August 2, 1996, the claim was settled and the
settlement did not exceed the amount that the Bank had previously accrued.


                                      F-52
<PAGE>

                      FINEST FINANCIAL CORP. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  Years ended December 31, 1995, 1994 and 1993


NOTE 16 - STOCK OPTIONS

In 1995 the Company granted to the president and chief financial  officer of the
Bank  options to purchase  65,000  shares of the common  stock of the Company at
$13.50  per share.  The  options  expire  after  October  1, 2005.  The right to
exercise  the  options  begins on October 1, 1996 for up to 13,000 of the option
shares and on each October 1 thereafter  for up to an  additional  13,000 shares
until,  on October 1, 2000, the options may be exercised as to all of the option
shares.  The options shall become fully vested and  immediately  exercisable for
100% of the option shares upon the occurrence of a change of control.


NOTE  17 - STOCK SPLIT

On January 30, 1996 the Company  amended its  Articles of  Incorporation  to (1)
increase the aggregate  number of shares of common stock which the Company shall
have  authority  to issue from  500,000  shares to  2,000,000  shares and (2) to
reduce the par value of such  stock from $1.00 per share to $.10 per share.  The
Board of Directors of the Company  voted to issue a  ten-for-one  stock split to
stockholders  of record as of February 12, 1996. On September 24, 1996, in order
to comply with requirements of the New Hampshire  Business  Corporation Act, the
Board of  Directors  voted to further  amend the  Articles of  Incorporation  to
increase the authorized shares from 2,000,000 to 5,000,000. The number of shares
outstanding,  earnings and  dividends  per share and the number of stock options
granted to purchase shares of the common stock of the Company have been restated
retroactively to reflect the issuance of the ten-for-one stock split.


NOTE 18 - RECLASSIFICATION

Certain  amounts in the prior year have been  reclassified to be consistent with
the current year's statement presentation.




                                      F-53

<PAGE>


                      FINEST FINANCIAL CORP. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  Years ended December 31, 1995, 1994 and 1993



NOTE 19 - FINEST FINANCIAL CORP. (PARENT ONLY FINANCIAL INFORMATION)

<TABLE>
<CAPTION>

Balance sheets
                                                                 December 31,
                                                          -------------------------
                                                              1995          1994
                                                          -----------   -----------
<S>                                                      <C>           <C>

ASSETS
Cash deposit in Pelham Bank and Trust Company             $   272,315   $     2,951
Investment in subsidiary, Pelham Bank and Trust Company    16,885,114    15,405,695
Other assets                                                  172,447          --
                                                          -----------   -----------
                                                          $17,329,876   $15,408,646
                                                          ===========   ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
Accrued expenses                                          $    63,000   $    15,303
Due to subsidiary                                                --         112,162
                                                          -----------   -----------
           Total liabilities                                   63,000       127,465
                                                          -----------   -----------
Stockholders' equity                                       17,266,876    15,281,181
                                                          -----------   -----------
                                                          $17,329,876   $15,408,646
                                                          ===========   ===========
</TABLE>

<TABLE>
<CAPTION>

Statements of income
                                                                         December 31,
                                                          ----------------------------------------
                                                              1995          1994           1993
                                                          -----------   -----------    -----------
<S>                                                      <C>           <C>            <C>

Dividends from subsidiary                                 $   596,000   $      --      $      --
General and administrative expenses                           387,309       128,780         49,995
                                                          -----------   -----------    -----------
Income (loss) before income tax benefit and equity in
   undistributed net income of subsidiary                     208,691      (128,780)       (49,995)
Federal income tax benefit                                    172,000          --             --
                                                          -----------   -----------    -----------
Income (loss) before equity in undistributed net income
   of subsidiary                                              380,691      (128,780)       (49,995)
Equity in undistributed net income of subsidiary              968,988     1,138,396        244,149
                                                          -----------   -----------    -----------
           Net income                                     $ 1,349,679   $ 1,009,616    $   194,154
                                                          ===========   ===========    ===========

</TABLE>


                                      F-54
<PAGE>


                      FINEST FINANCIAL CORP. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  Years ended December 31, 1995, 1994 and 1993


<TABLE>
<CAPTION>

PARENT ONLY STATEMENTS OF CASH FLOWS
                                                                           December 31,
                                                             -----------------------------------------
                                                                 1995           1994           1993
                                                             -----------    -----------    -----------
<S>                                                         <C>           <C>             <C>

Cash flows from operating activities:
   Net income                                                $ 1,349,679    $ 1,009,616    $   194,154
   Adjustments to reconcile net income to net cash used in
     operating activities:
       Increase (decrease) in amount due to subsidiary          (112,162)       112,162           --
       Undistributed net income of subsidiary                   (968,988)    (1,138,396)      (195,583)
       Increase in accrued expense                                47,797         15,303           --
       Increase in other assets                                     (447)          --             --
       Deferred income tax benefit                              (172,000)          --             --
       Miscellaneous                                                 --             (78)          --
                                                             -----------    -----------    -----------

   Net cash provided by (used in) operating activities           143,879         (1,393)        (1,429)
                                                             -----------    -----------    -----------

Cash flows from financing activities:
   Sale of treasury stock                                        215,595          1,000          2,000
   Issuance of common stock                                       55,755           --             --
   Dividends paid                                               (145,865)          --             --
                                                             -----------    -----------    -----------

   Net cash provided by financing activities                     125,485          1,000          2,000
                                                             -----------    -----------    -----------

Net increase (decrease) in cash and cash equivalents             269,364           (393)           571
Cash and cash equivalents at beginning of year                     2,951          3,344          2,773
                                                             -----------    -----------    -----------
Cash and cash equivalents at end of year                     $   272,315    $     2,951    $     3,344
                                                             ===========    ===========    ===========
</TABLE>


The Parent Only Statements of Changes in  Stockholders'  Equity are identical to
the  Consolidated  Statements of Changes in  Stockholders'  Equity for the years
ended December 31, 1995, 1994 and 1993 and therefore are not reprinted here.

NOTE 20 - MERGER

On  August  5,  1996,  the  Company  entered  into  an  Agreement  and  Plan  of
Reorganization (the "Merger  Agreement") with First Essex Bancorp,  Inc. ("First
Essex").  Pursuant to the Merger Agreement,  First Essex will acquire all of the
outstanding  shares of the Company for total  consideration of approximately $30
million or $20.25 per share.  The Merger  Agreement  provides for payment of the
purchase  price  utilizing a  combination  of cash and First Essex  common stock
subject to an overall  limitation  that a minimum of 50% and a maximum of 62% of
the total number of  outstanding  shares of the Company's  common stock shall be
converted  into  shares  of  First  Essex  common  stock,   with  the  remaining
outstanding  shares of the Company's common stock to be converted into cash. The
Merger Agreement further provides for amendment to the purchase price if certain
conditions occur.

                                      F-55

<PAGE>

            FIRST ESSEX BANCORP, INC. PRO FORMA FINANCIAL STATEMENTS

         The unaudited pro forma condensed consolidated balance sheets have been
prepared to reflect the Merger using the purchase method of accounting, assuming
the  Merger had  occurred  on January  1,  1995.  Under the  purchase  method of
accounting,  the  purchase  price  will be  allocated  to  assets  acquired  and
liabilities  assumed based on their estimated fair values at the Effective Time.
Income of the  newly-consolidated  company will not include  income (or loss) of
Finest prior to the Effective Time. The unaudited pro forma condensed statements
of  operations  present the results of  operations of First Essex and Finest for
the six months  ended June 30, 1996 and for the year ended  December  31,  1995,
assuming  the Merger had been  effective on January 1, 1995.  See "The  Merger--
Accounting  Treatment".  The pro forma financial statements reflect the exchange
of 56% of the shares of Finest  Common  Stock for First  Essex  Common  Stock in
connection  with the Merger at the rate of 1.901  shares of First  Essex  Common
Stock for each share of Finest Common Stock and the payment of $13.18 million in
cash for the balance of the shares of Finest  Common Stock.  This  unaudited pro
forma  financial  data  should  be read in  conjunction  with  the  consolidated
historical  financial  statements  of Finest  and  First  Essex,  including  the
respective    notes    thereto,    which   are    included    in   this    Proxy
Statement--Prospectus.

         The pro forma  financial data is for  information  purposes only and is
not  necessarily   indicative  of  the  results  of  future  operations  of  the
consolidated  entity or the actual results that would have been achieved had the
Merger been consummated prior to the period indicated.  Moreover,  the pro forma
condensed financial statements reflect preliminary pro forma adjustments made to
combine Finest with First Essex utilizing the purchase method of accounting. The
actual  adjustments  will be made as of the Effective Time of the Merger and may
differ from those reflected in the pro forma financial statements.

                                      F-56

<PAGE>

<TABLE>
<CAPTION>
               FIRST ESSEX BANCORP - FINEST FINANCIAL CORPORATION
                       PRO FORMA CONDENSED BALANCE SHEETS
                                  June 30, 1996
                             (Dollars in thousands)
                                    Unaudited

                                                                               Pro forma
                                                  First Essex      Finest      Adjustments
                                                  (Historical)  (Historical)     Dr (Cr)        Pro Forma
                                                  ------------  -----------   ------------      ---------
<S>                                                <C>           <C>        <C>              <C>

ASSETS
Cash and cash equivalents                           $ 20,573       $ 8,058    $(13,176) (5)   $    15,455
Investment securities available for sale             146,077        34,937                        181,014
Investment securities held for investment            132,871        34,602        (640) (1)       166,833
Loans                                                529,332        99,673        (500) (1)       628,505
  Allowance for loan losses                          (6,970)       (4,057)                        (11,027)
                                                    --------      --------     -------           --------
    Net loans                                        522,362        95,616        (500)           617,478
                                                                                              
Bank premises and equipment                            9,381         1,689                         11,070
Intangibles                                                0             0      14,092 (7)         14,092
Accrued interest receivable                            4,589         1,424                          6,013
Foreclosed property                                    1,513           891                          2,404
Other assets                                           5,537         2,111         881 (4)          8,529
                                                    --------      --------     -------         ----------
    Total assets                                    $842,903      $179,328     $   657         $1,022,888
                                                                                              
LIABILITIES AND STOCKHOLDERS EQUITY                                                           
Liabilities:                                                                                  
  Total deposits                                    $508,080      $158,187                      $ 666,267
  Short-term borrowings                              256,695             0                        256,695
  Other liabilities                                   15,781         2,491      (2,100) (2,3)      20,372
                                                    --------      --------     -------          ---------
    Total liabilities                                780,556       160,678      (2,100)           943,334
                                                                                              
Stockholders Equity:                                                                          
  Common Stock                                           803           148          (9)   (6)         960
  Additional paid in capital                          58,375         7,508      (9,542)   (6)      75,425
  Retained earnings                                   20,116        11,058      11,058    (6)      20,116
  Valuation allowance for unrealized losses                                                             0
    on investment securities available for sale       (1,105)          (64)        (64)   (6)      (1,105)
  Treasury stock at cost                             (15,842)                             (5)     (15,842)
                                                    --------      --------     -------         ----------
    Total stockholders equity                         62,347        18,650       1,443             79,554
                                                    --------      --------     -------         ----------
      Total liabilities and stockholders equity     $842,903      $179,328     $  (657)        $1,022,888
                                                    ========      ========      =======        ==========
                                               
</TABLE>

                                      F-57
<PAGE>

<TABLE>
<CAPTION>
                   SELECTED UNAUDITED COMBINED FINANCIAL DATA
                   PRO FORMA CONDENSED STATEMENT OF OPERATIONS
                      For the Year Ended December 31, 1995
                  (Dollars in Thousands except per share data)
                                   (Unaudited)

                                                                                               
                                                             First Essex      Finest          Pro forma
                                                             (Historical)   (Historical)     Adjustments      Pro Forma
                                                             ------------   ------------    ------------      ---------
<S>                                                           <C>           <C>            <C>                <C>
Interest income:
  Interest and fees on loans                                   $ 41,218      $ 10,180       $     61  (8)      $ 51,459
  Interest and dividends on securities                           19,408         3,072            128  (8)        22,608
  Other                                                             288           343                               631
                                                               --------      --------       --------           --------
    Total interest income                                        60,914        13,595            189             74,698
                                                                                                              
Interest expense:                                                                                             
  Deposits                                                       19,844         5,581                            25,425
  Other                                                          17,237            43                            17,280
                                                               --------      --------       --------           --------
    Total interest expense                                       37,081         5,624           --               42,705
                                                                                                              
Net interest income                                              23,833         7,972            189             31,994
Provision for possible loan losses                                  770         1,600                             2,370
                                                               --------      --------       --------           --------
Net interest income after provision for possible loan losses     23,063         6,372            189             29,624
                                                                                                              
Non-interest income                                               3,708           853                             4,561
Non-interest expense                                             19,244         6,047            939  (9)        26,230
                                                                                                              
Income before income taxes                                        7,527         1,178           (750)             7,955
Provision (benefit) for income taxes                                 75          (172)            64 (10)           (33)
                                                               --------      --------       --------           --------
                                                                                                              
  Net income (loss)                                           $   7,452      $  1,350      $    (814)         $   7,988
                                                              =========      ========      =========          =========
                                                                                                              
                                                                                                              
Average common and equivalent shares outstanding (11)         6,104,579                    1,615,754 (11)     7,720,333
                                                                                                              
Earnings per share (12)                                                                                       
  Fully diluted                                                  $1.22                                            $1.03
  Primary                                                        $1.22                                            $1.03
                                                                                                              
</TABLE>
                                                


                                      F-58

<PAGE>
<TABLE>
<CAPTION>

               FIRST ESSEX BANCORP - FINEST FINANCIAL CORPORATION
                   PRO FORMA CONDENSED STATEMENT OF OPERATIONS
                     For the Six Months Ended June 30, 1996
                  (Dollars in Thousands except per share data)
                                   (Unaudited)
                                                                                          
                                                                                              
                                                             First Essex      Finest         Pro forma 
                                                             (Historical)   (Historical)    Adjustments        Pro Forma
                                                             ------------   ------------   ------------        ---------
<S>                                                           <C>           <C>            <C>                <C>

Interest income:
  Interest and fees on loans                                   $ 22,272      $ 4,776        $    31 (8)        $  27,079
  Interest and dividends on securities                            8,072        1,945             64 (8)           10,081
  Other                                                             219          124                                 343
                                                               --------      -------        -------            ---------
    Total interest income                                        30,563        6,845             95               37,503

Interest expense:
  Deposits                                                       10,673        2,788                              13,461
  Other                                                           7,302           24                               7,326
                                                               --------      -------        -------            ---------
    Total interest expense                                       17,975        2,812             --               20,787

Net interest income                                              12,588        4,033             95               16,716
Provision for possible loan losses                                  815          169                                 984
                                                               --------      -------        -------            ---------
Net interest income after provision for possible loan losses     11,773        3,864             95               15,732

Non-interest income                                               2,147          419                               2,566
Non-interest expense                                             10,017        2,659            470  (9)          13,146

Income before income taxes                                        3,903        1,624           (375)               5,152
Provision (benefit) for income taxes                                 19          (2)             32 (10)              49
                                                               --------      -------        -------            ---------
    Net income (loss)                                         $   3,884      $ 1,626      $    (407)           $   5,103
                                                              =========      =======      =========            =========

Average common and equivalent shares outstanding (11)         6,158,390                   1,615,754 (11)       7,774,144

Earnings per share (12)
  Fully diluted                                                   $0.63                                            $0.66
  Primary                                                         $0.63                                            $0.66
</TABLE>


                                      F-59

<PAGE>

<TABLE>
<CAPTION>
               FIRST ESSEX BANCORP - FINEST FINANCIAL CORPORATION
                NOTES TO PRO FORMA CONDENSED FINANCIAL STATEMENTS
                             (Dollars in Thousands)


                                                                                      Debit (Credit)
                                                                                      --------------
<S>        <C>                                                                        <C>

Note 1.
            To adjust the assets and liabilities to their estimated fair values:
            Loans                                                                      $    (500)
            Investments                                                                     (640)

Note 2.
            Accrued expenses                                                                (600)

Note 3.
            To accrue estimated costs associated with merger                              (1,500)

Note 4.
            To reflect tax effects of transaction:
            Tax effect of fair value adjustments                                             388
            Tax effect of accrued expenses                                                   204
            Tax effect of other costs associated with merger                                 289

Note 5.
            To reflect issuance of stock and payment of cash to Finest stockholders:
            Market value of 1,574,556 shares of First Essex Common Stock at effective
            time  (assumes  56% of  purchase  price paid in First  Essex
            common  stock with  an  assumed  market  value per share of  $10.65)          
            (including  effect of stock  with options  assumed)                           17,207 
            Total cash to be paid                                                         13,176
                                                                                        --------
                                                                                        $ 30,383
                                                                                        ========
<CAPTION>

                                                                                       Six Months
                                                                                         Ended
                                                                                     June 30, 1996
                                                                                     -------------
<S>       <C>                                                                         <C>

Note 6.
           Elimination of Finest equity capital:
            Common stock                                                                $    148
            Additional paid in capital                                                     7,508
            Retained earnings                                                             11,058
            Valuation allowance for unrealized losses on investment
               securities available for sale                                                 (64)
            Treasury stock at cost                                                            --
                                                                                        --------
              Total stockholders equity                                                 $ 18,650
                                                                                        ========

Note 7.
            Goodwill is calculated as follows:
            Stockholders equity of Finest at June 30, 1996                              $ 18,650
            Increase (decrease) to Finest's equity as a result of adjustments:
              Loans                                                                         (500)
              Investments                                                                   (640)
              Accrued expenses                                                              (600)
            Accrued  estimated  professional  and other  costs  associated  with          (1,500)
            Merger Tax  effects  of fair  value  adjustments,  accrued expenses, 
            and estimated  professional  and other expenses  associated
            with the merger                                                                  881
                                                                                        --------
                                                                                          (2,359)
            Unallocated purchase price (goodwill)                                         14,092
                                                                                        --------
              Total purchase price (including merger costs)                              $30,383

                                                                                        ========
</TABLE>
                                      F-60

<PAGE>

<TABLE>
<CAPTION>


Note 8.
            To accrete fair value adjustments for loans and investments.

Note 9.
            To amortize intangibles:
                                                                                       Six Months       Year Ended
                                                                                         Ended          December 31,
                                                                                    June 30, 1996          1995
                                                                                    -------------        ----------
<S>        <C>                                                                          <C>              <C>

            Goodwill (15 years)                                                           470              939

</TABLE>
Note 10.
            To record tax impact of or accretion and  amortization of fair value
            adjustments.

Note 11.
            Pursuant  to the  Merger  Agreement  and  assuming  that  56% of the
            purchase price will be paid in common stock,  First Essex will issue
            1,574,556  shares of common  stock in  connection  with the  Merger,
            provided that the price of First Essex Common Stock at the Effective
            Time, as defined in the Merger Agreement,  is greater than $9.50 per
            share  (minimum  price)  and less than  $11.50  per  share  (maximum
            price).  Common  stock  issued,  taking into account  First  Essex's
            assumption of Finest's options and assuming that 56% of the purchase
            price will be paid in common stock, will be 1,615,754.

Note 12.
            Pursuant to the Merger Agreement,  the portion of the purchase price
            stock may range from 50%  (minimum)  to 62%  (maximum)  dependant on
            taxpaid in  considerations.  The following table  represents the pro
            forma effect earnings per share data assuming these minimum portions
            of First Essex on Common Stock at a value of $10.65 per share. 

<TABLE>
<CAPTION>
                                                                                         Minimum          Maximum
                                                                                         -------          -------
           <S>                                                                         <C>            <C>

            Weighted average common stock equivalents:
              Year ended December 31, 1995                                              7,551,630       $7,889,035
              Six months ended June 30, 1996                                            7,605,441        7,942,846
            Earnings per share:
              Year ended December 31, 1995                                                  $1.06            $1.01
              Six months ended June 30, 1996                                                $0.67            $0.64

</TABLE>


                                      F-61

<PAGE>


                                     PART II

                   INFORMATION NOT REQUIRED IN THE PROSPECTUS

Item 20.  Indemnification of Directors and Officers

         Section 145 of DGCL  provides  that a  corporation  may  indemnify  any
director or officer made a party to any proceeding against judgments, penalties,
fines,  settlements and reasonable  expenses,  unless it is established that (i)
the act or omission of the director  was  material to the matter  giving rise to
the  proceeding,  and was  committed in bad faith or was a result of  deliberate
dishonesty,  (ii) director  actually  received an improper  personal  benefit or
(iii) in a criminal proceeding, director had reasonable cause to believe the act
or omission was unlawful.  A director may not be  indemnified  in any proceeding
charging improper  personal benefit,  if director was adjudged to be liable and,
in a derivative  action,  there shall not be indemnification if the director has
been adjudged liable to the corporation.  A director or officer of a corporation
who has been  successful in the defense of any  proceeding  shall be indemnified
against  reasonable costs incurred in such defense.  Indemnification  may not be
made unless authorized pursuant to a determination that the director has met the
requisite standard of conduct.

         Article  V of the  First  Essex  By-Laws  provides  that any  director,
officer  or any  person  serving  as a  director,  officer  or agent of  another
corporation at the request of First Essex Board (as evidenced by a vote of First
Essex Board) (the "Indemnitee")  shall be indemnified and held harmless by First
Essex to the fullest extent authorized by DGCL, against all expenses,  liability
and loss reasonably incurred or suffered by the Indemnitee;  provided,  however,
that,  except for actions by such Indemnitee  against First Essex to enforce the
indemnification  provision,  First Essex shall indemnify  Indemnitee only if the
proceeding  for which  indemnification  is sought was authorized and ratified by
the First Essex Board.

<TABLE>
<CAPTION>

Item 21.  Exhibits and Financial Statement Schedules.


Exhibit No.                     Item                                        Exhibit
- -----------                     ----                                        -------
<S>             <C>                                                 <C>

2.1              Agreement and Plan of Reorganization by and         Filed herewith in Appendix A to the Proxy
                 among First Essex, Finest and Pelham Bank,          Statement--Prospectus
                 dated August 5, 1996 ("Merger Agreement")

2.2              Form of Amendment No. 1 to the Merger               Filed herewith in Appendix A to the Proxy
                 Agreement, dated as of September __, 1996           Statement--Prospectus

2.3              Agreement and Plan of Merger between First          Filed herewith as Exhibit 2.3
                 Essex Bank and Pelham Bank, dated as of
                 August 5, 1996 ("Bank Merger Agreement")

2.4              Form of Amendment No. 1 to the Bank Merger          Filed herewith as Exhibit 2.4
                 Agreement, dated as of September __, 1996

3.1              Restated Certificate of Incorporation of First      Incorporated by reference to Exhibit 3.1 to
                 Essex                                               Amendment No. 1 to First Essex's
                                                                     Registration Statement on Form S-1, Reg. No.
                                                                     33-10966, filed on April 17, 1987

3.2              Amended and Restated By-Laws of First Essex         Incorporated by reference to Exhibit 4.1 of
                                                                     First Essex's Report on Form 8-K dated
                                                                     December 28, 1992


                                      II-1
<PAGE>

<CAPTION>

Exhibit No.                     Item                                        Exhibit
- -----------                     ----                                        -------
<S>             <C>                                                 <C>
4.1              Shareholder Rights Agreement, dated as of           Incorporated by reference to First Essex's
                 October 12, 1989, as amended,  between First        Report on Form 8-K dated  October  12, 1989 
                 Essex and the First  National  Bank of Boston       and to Exhibit 28.2 of First Essex's Report on 
                 as Rights Agent                                     Form 8-K dated February 12, 1990

5.1              Opinion of Sullivan & Worcester LLP                 To be filed by amendment

8.1              Opinion of Sullivan & Worcester LLP as to           To be filed by amendment
                 tax matters

10.1             First Essex 1987 Stock Option Plan                  Incorporated by reference to Appendix B to
                                                                     First Essex Report on Form S-8, Reg. No.
                                                                     33-21292, filed on April 15, 1988
10.2             Amended and Restated Employment                     Incorporated by reference to Exhibit 10.3 to
                 Agreement between First Essex, First Essex          First Essex's Annual Report on Form 10-K
                 Bank and Leonard A. Wilson                          for the year ended December 31, 1994

10.3             Amended and Restated Employment                     Incorporated by reference to Exhibit 10.4 to
                 Agreement between First Essex, First Essex          First Essex's Annual Report on Form 10-K
                 Bank and David D. Dailey                            for the year ended December 31, 1994

10.5             Special Termination Agreement between First         Incorporated by reference to Exhibit 10.5 to
                 Essex,  First Essex Bank and Leonard A.             First Essex's Annual Report on Form 10-K
                 Wilson                                              for the year ended December 31, 1993

10.6             Special Termination Agreement between First         Incorporated by reference to Exhibit 10.6 to
                 Essex, First Essex Bank and David W. Dailey         First Essex's Annual Report on Form 10-K
                                                                     for the year ended December 31, 1993

10.7             Executive Salary Continuation Agreement             Incorporated by reference to Exhibit 10.15 to
                 between First Essex, First Essex Bank and           First Essex's Annual Report on Form 10-K
                 Leonard A. Wilson                                   for the year ended December 31, 1988

10.8             Form of Special Termination Agreement               Incorporated by reference to Exhibit 10.8 to
                 between First Essex, First Essex Bank and           First Essex's Annual Report on Form 10-K
                 each of John M. DiGaetano, David L. Savoie          for the year ended December 31, 1993
                 and William F. Burke (at one year terms) and
                 Wayne C. Golon (at a two year term)

10.9             First Essex Senior Management Incentive             Incorporated by reference to Exhibit 10.9 to
                 Compensation Plan                                   First Essex's Annual Report on Form 10-K
                                                                     for  the year ended December 31, 1994

10.10            Employment Agreement between First Essex,           To be filed by amendment
                 First Essex Bank and Brian W. Thompson

10.11            Special Termination Agreement between First        To be filed by amendment
                 Essex, First Essex Bank and Brian W. Thompson


                                      II-2
<PAGE>

<CAPTION>

Exhibit No.                     Item                                        Exhibit
- -----------                     ----                                        -------
<S>             <C>                                                 <C>
10.12            Pelham Bank Salary Continuation Policy and          To be filed by amendment
                 Bonus Plan

21               Subsidiaries of First Essex                         Incorporated by reference to Exhibit 22 to
                                                                     First Essex's Annual Report on Form 10-K
                                                                     for the year ended December 31, 1993

23.1             Consent of Sullivan & Worcester LLP                 Contained in Exhibit 5.1

23.2             Consent of Arthur Andersen LLP                      Filed herewith as Exhibit 23.2

23.3             Consent of Shatswell, MacLeod & Company,            Filed herewith as Exhibit 23.3
                 P.C.

23.4             Consent of Grant Thornton LLP                       Filed herewith as Exhibit 23.4

25               Power of Attorney                                   Contained in Page II-5 of Registration
                                                                     Statement--Prospectus
</TABLE>


Item 22. Undertakings.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
the  registrant  pursuant  to  the  foregoing  provisions,   or  otherwise,  the
registrant  has been advised that in the opinion of the  Securities and Exchange
Commission such indemnification is against public policy as expressed in the Act
and is, therefore,  unenforceable. In the event that a claim for indemnification
against such  liabilities  (other than the payment by the registrant of expenses
incurred or paid by a director,  officer or controlling person of the registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director,  officer or controlling person in connection with the securities being
registered, the registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.

         The undersigned registrant hereby undertakes to respond to requests for
information  that is incorporated  by reference into the prospectus  pursuant to
Item 4, 10(b),  11, or 13 of this form,  within one  business  day of receipt of
such  request,  and to send the  incorporated  documents  by first class mail or
other equally  prompt means.  This includes  information  contained in documents
filed subsequent to the effective date of the registration statement through the
date of responding to the request.

         The undersigned  registrant  hereby  undertakes to supply by means of a
post-effective  amendment  all  information  concerning a  transaction,  and the
company  being  acquired  involved  therein,  that  was not the  subject  of and
included in the registration statement when it became effective.

                                      II-3

<PAGE>

                                   SIGNATURES

         Pursuant to the requirements of the Securities Act of 1933, as amended,
First Essex  Bancorp,  Inc.  has duly caused this  registration  statement to be
signed on its behalf by the undersigned,  thereunto duly authorized, in the Town
of Andover, Commonwealth of Massachusetts, on this 26th day of September, 1996.

                                          FIRST ESSEX BANCORP, INC.

                                          By: /s/Leonard A. Wilson
                                          Name:    Leonard A. Wilson
                                          Title:   President

         Pursuant to the requirements of the Securities Act of 1933, as amended,
this Registration Statement on Form S-4 relating to Common Stock has been signed
below by the following persons in the capacities and on the dates indicated; and
each of the  undersigned  officers and  directors of First Essex  Bancorp,  Inc.
hereby severally constitutes and appoints Leonard A. Wilson and David W. Dailey,
and each of them,  to sign for him,  and in his name in the  capacity  indicated
below, such Registration Statement on Form S-4 relating to Common Stock of First
Essex Bancorp,  Inc. for the purpose of registering  such  securities  under the
Securities  Act of  1933,  as  amended,  and  any and  all  amendments  thereto,
including  without  limitation  any  registration  statements or  post-effective
amendment  thereof filed under and meeting the requirements of Rule 462(b) under
the Securities Act,  hereby  ratifying and confirming our signatures as they may
be  signed  by our  attorneys  to such  Registration  Statement  and any and all
amendments thereto.

<TABLE>
<CAPTION>

Signature                        Title                                   Date

<S>                             <C>                                    <C>

/s/Leonard A. Wilson             President, Chief Executive Officer
Leonard A. Wilson                and Director                            September 26, 1996
                                   

/s/David W. Dailey               Principal Financial and Accounting
David W. Dailey                  Officer, Executive Vice President       September 26, 1996

/s/Thomas S. Barenboim
Thomas S. Barenboim              Director                                September 26, 1996

/s/William L. Lane 
William L. Lane                  Director                                September 26, 1996

/s/Frank J. Leone, Jr.
Frank J. Leone, Jr.              Director                                September 26, 1996

/s/Robert H. Watkinson
Robert H. Watkinson              Director                                September 26, 1996

/s/Robert H. Pangione
Robert H. Pangione               Director                                September 26, 1996

/s/Augustine J. Fabiani
Augustine J. Fabiani             Director                                September 26, 1996

/s/Walter W. Topham
Walter W. Topham                 Director                                September 26, 1996

</TABLE>


                                      II-4
<PAGE>
                                                               CONFORMED COPY











                      AGREEMENT AND PLAN OF REORGANIZATION

                                  By and Among

                            FIRST ESSEX BANCORP, INC.


                             FINEST FINANCIAL CORP.

                                       and

                          PELHAM BANK AND TRUST COMPANY






                                 August 5, 1996








                                       A-1

<PAGE>

                      AGREEMENT AND PLAN OF REORGANIZATION


         AGREEMENT AND PLAN OF REORGANIZATION  (this  "Agreement"),  dated as of
August 5, 1996, by and among First Essex Bancorp,  Inc., a Delaware  Corporation
(the  "Buyer"),  Finest  Financial  Corp.,  a  New  Hampshire  corporation  (the
"Seller") and Pelham Bank and Trust Company,  the wholly owned subsidiary of the
Seller and a New Hampshire trust company (the "Bank").

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

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

                                    ARTICLE I

                                   DEFINITIONS

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

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

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

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

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

         "Agreement" shall mean this Agreement and Plan of Reorganization by and
among the Buyer, the Seller and the Bank.

         "Alternative  Transaction"  shall have the meaning  ascribed thereto in
Section 8.02(b) hereof.

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

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

         "Bank  Merger"  shall  mean the  merger  of the Bank  with and into the
Savings  Association  in  accordance  with the terms and  conditions of the Bank
Merger Agreement.

         "Bank Merger  Agreement" shall mean that certain  Agreement and Plan of
Merger of even date herewith by and between the Bank and the Savings Association
in the form attached hereto as Exhibit C.

         "Bank Merger  Effective Time" shall mean the specific time at which the
Bank Merger has become  effective in  accordance  with the terms and  conditions
contained in the Bank Merger Agreement and applicable law.

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


                                       A-2

<PAGE>

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

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

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

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

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

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

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

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

         "Buyer Rights  Agreement" shall mean that Shareholder  Rights Agreement
dated as of  October  12,  1989,  as  amended,  between  the Buyer and The First
National Bank of Boston as Rights Agent.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


                                       A-3

<PAGE>

         "DPC Shares"  shall have the meaning  ascribed  thereto in Section 3.14
hereof.

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

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

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

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

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

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

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

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

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

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

         "FDIC" shall mean the Federal Deposit Insurance Corporation.

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

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

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

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

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

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

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

         "Material  Adverse  Effect" shall mean with respect to Buyer or Seller,
or any other  entity,  a material  adverse  effect on the  assets,  liabilities,
business,   operations,   results  of  operations  or  condition  (financial  or
otherwise) of Buyer or Seller or such other entity,  as the case may be, and its
subsidiaries,  taken as a whole,  except for any such  effect  resulting  from a
decline in the value of an entity's  investment  securities  portfolio due to an
increase in interest rates.

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


                                       A-4

<PAGE>

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

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

         "NASDAQ  - NMS"  shall  mean the  National  Association  of  Securities
Dealers Automated Quotation - National Market System.

         "New Hampshire  Articles"  shall have the meaning  ascribed  thereto in
Section 2.07 hereof.

         "New Hampshire Commissioner" shall have the meaning ascribed thereto in
Section 3.04.

         "NHBCA" shall mean the New Hampshire Business Corporation Act.

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

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

         "PBGC" shall mean the Pension Benefit Guaranty Corporation.

         "Principal Stockholders" shall mean those persons identified in Section
1 of the Seller Disclosure Schedule.

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

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

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

         "Regulatory  Agreement"  shall  have the  meaning  ascribed  thereto in
Section 4.12 hereof.

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

         "Salary  Continuation  Policy and Bonus Plan" means that certain Salary
Continuation  Policy and Bonus Plan to be adopted by the Board of  Directors  of
Seller and the Bank, the specific terms and conditions of which are set forth in
Exhibit D hereto.

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

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

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

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

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

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


                                       A-5

<PAGE>

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

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

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

         "Seller Disclosure Schedule" shall have the meaning ascribed thereto in
Section 4.02(b) hereof.

         "Seller  Employee  Option  Agreements"  mean those certain Common Stock
Options  dated as of October 1, 1995 and November 21, 1995,  between  Seller and
Brian  Thompson  and Irving  Goss,  respectively,  pursuant to which  Seller has
granted  options to purchase  shares of Seller Common Stock to Messrs.  Thompson
and Goss.

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

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

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

         "Seller Stockholders' Agreement" means that certain letter agreement or
agreements of even date herewith  executed and delivered to the Buyer by each of
the Principal Stockholders in the form attached hereto as Exhibit A.

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

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

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

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

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

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

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

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

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

         "Trust  Account  Shares"  shall have the  meaning  ascribed  thereto in
Section 3.12 hereof.

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

                                       A-6

<PAGE>

                                   ARTICLE II

                             THE ACQUISITION MERGER

         2.01 Surviving  Corporation.  In accordance with the provisions of this
Article II, Section 252 of the DGCL and Section 293-A:11.07 of the NHBCA, at the
Effective  Time,  Seller  shall be merged  with and into Buyer (the two  merging
corporations being sometimes collectively referred to herein as the "Constituent
Corporations") and the separate corporate existence of Seller shall cease. Buyer
shall  be the  surviving  corporation  in the  Acquisition  Merger  (hereinafter
sometimes  referred to as the  "Surviving  Corporation")  and shall continue its
corporate  existence  under the laws of the State of  Delaware.  The name of the
Surviving Corporation shall continue to be "First Essex Bancorp, Inc."

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

         2.03 Effect of the Acquisition Merger.

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

                  (b) From and after the Effective Time, the rights of creditors
         of any Constituent Corporation shall not in any manner be impaired, nor
         shall any  liability or  obligation,  including  taxes due or to become
         due,  or any  claim  or  demand  in any  cause  existing  against  such
         corporation,  or any  stockholder,  director,  or officer  thereof,  be
         released or  impaired  by the  Acquisition  Merger,  but the  Surviving
         Corporation  shall be deemed to have assumed,  and shall be liable for,
         all liabilities and obligations of each of the Constituent Corporations
         in the  same  manner  and  to  the  same  extent  as if  the  Surviving
         Corporation  had itself incurred such  liabilities or obligations.  The
         stockholders,  directors,  and officers of the Constituent Corporations
         shall  continue  to be subject to all  liabilities,  claims and demands
         existing against them as such at or before the Acquisition  Merger.  No
         action or proceeding  then pending  before any court or tribunal of the
         State of Delaware, the State of New Hampshire or otherwise in which any
         Constituent  Corporation is a party, or in which any such  stockholder,
         director,  or officer is a party,  shall  abate or be  discontinued  by
         reason of the Acquisition Merger, but any such action or proceeding may
         be prosecuted to final judgment as though no merger had taken place, or
         the Surviving Corporation may be substituted as a party in place of any
         Constituent Corporation by the court in which such action or proceeding
         is pending.

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


                                       A-7

<PAGE>


perfect or confirm any and all right,  title and  interest in, to and under such
rights,  properties or assets in the Surviving Corporation or to otherwise carry
out the purposes and intent of this Agreement.

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

         2.06  Directors  and  Officers.  The  directors  and  officers of Buyer
immediately  prior to the Effective  Time shall be the directors and officers of
the  Surviving  Corporation,   each  to  hold  office  in  accordance  with  the
Certificate of Incorporation and By-Laws of the Surviving Corporation.

         2.07 Effective Time; Conditions. If all of the conditions precedent set
forth in  Article  VI  hereof  have been  satisfied  or  waived  (to the  extent
permitted by law), and this Agreement has not otherwise been properly terminated
under Article VIII hereof,  the  appropriate  form of certificate of merger with
respect to the  Acquisition  Merger  shall be  prepared  by Buyer and Seller and
filed  and  recorded  pursuant  to  Section  252 of the DGCL  with the  Delaware
Secretary of State (as so filed and recorded,  the "Delaware  Certificate")  and
the  appropriate  form of  articles of merger  with  respect to the  Acquisition
Merger shall be prepared by Buyer and Seller and filed and recorded  pursuant to
Sections  293-A:11.07  and  293-A:11.05  of the  NHBCA  with  the New  Hampshire
Secretary of State (as so filed and recorded the "New Hampshire Articles").  The
Acquisition  Merger shall become  effective at, and the Effective Time shall be,
the time specified in the Delaware Certificate and the New Hampshire Articles.

         2.08 Dissenters'  Appraisal Rights. Any Dissenting Holder (i) who files
with  Seller an  objection  to the  Acquisition  Merger in  writing  before  the
approval of this Agreement by the  stockholders of Seller and who states in such
objection  that he intends  to demand  payment  for his shares of Seller  Common
Stock if the  Acquisition  Merger is  concluded  and (ii) whose shares of Seller
Common Stock are not voted in favor of the Acquisition  Merger shall be entitled
to demand  payment for his shares of Seller Common Stock and an appraisal of the
value thereof, in accordance with the provisions of Sections 293-A:13.01 through
293-A:13.31 of the NHBCA.

         2.09 Effect on Outstanding Shares.

                  (a) Seller Common Stock. By virtue of the Acquisition  Merger,
         automatically and without any action on the part of the holder thereof,
         and subject to Section 2.14 hereof,  each share of Seller  Common Stock
         issued and outstanding  immediately  prior to the Effective Time (other
         than Dissenting  Shares and any such shares held directly or indirectly
         by Buyer,  other than Trust Account Shares and DPC Shares, and any such
         shares held as treasury  stock by Seller) shall become and be converted
         into (i) the number of shares or  fraction  of a share of Buyer  Common
         Stock  (together  with the number of Buyer  Rights or fraction  thereof
         associated  therewith),  rounded to the nearest  thousandth of a share,
         equal to the number  obtained by dividing  $20.25 (such per share price
         being  referred  to herein as the  "Acquisition  Price") by the Average
         Closing  Price (such number being  referred to herein as the  "Exchange
         Ratio" or the "Stock  Distribution") or (ii) an amount in cash equal to
         the Acquisition  Price (the "Cash  Distribution");  provided,  however,
         that if the Average  Closing Price is greater than $11.50 per share the
         Exchange  Ratio shall equal 1.761 and if the Average  Closing  Price is
         less than  $9.50  per  share the  Exchange  Ratio  shall  equal  2.132.
         Notwithstanding the foregoing, however, if the Average Closing Price is
         less than $8.75 per share (the "Minimum Price"), then Seller shall have
         the right to terminate  this Agreement  pursuant to Section  8.01(f) of
         this Agreement,  unless Buyer elects, in its sole discretion,  to adopt
         as the  Exchange  Ratio the  Adjusted  Exchange  Ratio (as such term is
         defined  below).  As of the Effective Time, each share of Seller Common
         Stock held directly or  indirectly  by Buyer,  other than Trust Account
         Shares and DPC Shares,  and held by Seller as  treasury  stock shall be
         canceled, retired and cease to exist, and no payment shall be made with
         respect thereto.  For purposes of this Agreement,  (i) "Average Closing
         Price"  shall mean the  average of the  closing bid prices of shares of
         Buyer Common Stock as reported on the NASDAQ-NMS composite transactions
        

                                       A-8

<PAGE>

         reporting  system  for  the  twenty   consecutive   trading  days  (the
         "Valuation  Period")  ending  on the  fifth  business  day prior to the
         Closing  Date,  (ii)  "Merger  Consideration"  shall mean the shares of
         Buyer Common Stock and/or cash that holders of Seller  Common Stock are
         entitled to receive hereunder and (iii) "Adjusted Exchange Ratio" shall
         mean that  number,  rounded to the nearest  thousandth,  determined  by
         dividing $18.65 by the Average Closing Price.  Each  certificate  which
         immediately prior to the Effective Time represented  outstanding shares
         of Seller Common Stock shall on and after the Effective  Time be deemed
         for all purposes to represent the Merger  Consideration  into which the
         shares of Seller Common Stock  represented  by such  certificate  shall
         have been converted pursuant to this Section 2.09(a).

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

                  (c) Dissenting  Shares.  No conversion  under Section  2.09(a)
         hereof shall be made with respect to the shares of Seller  Common Stock
         held by a Dissenting  Holder  (such shares being  referred to herein as
         "Dissenting  Shares");  provided,  however,  (i) each Dissenting  Share
         outstanding  immediately  prior  to the  Effective  Time  and held by a
         Dissenting  Holder  who  shall,  at or  prior  to the  Effective  Time,
         withdraw his demand for  appraisal or lose his right of  appraisal,  in
         either case pursuant to the applicable  provisions of the NHBCA,  shall
         be deemed to be converted,  as of the Effective  Time,  into the Merger
         Consideration   payable  with  respect  to  such  Dissenting  Share  in
         accordance  with the  terms of  Section  2.09(a)  hereof  and (ii) each
         Dissenting Share  outstanding  immediately  prior to the Effective Time
         and held by a Dissenting  Holder who shall,  after the Effective  Time,
         withdraw his demand for  appraisal or lose his right of  appraisal,  in
         either case pursuant to the applicable  provisions of the NHBCA,  shall
         be deemed to be  converted,  as of the Effective  Time,  into the Stock
         Distribution  or the Cash  Distribution as the Buyer shall determine in
         its sole and  absolute  discretion,  subject to its  obligations  under
         Section  5.10  hereof.  For  purposes  of  this  Agreement,   the  term
         "Dissenting  Holder"  shall  mean a holder of  shares of Seller  Common
         Stock  who  has  demanded  appraisal  rights  in  compliance  with  the
         applicable  provisions of the NHBCA concerning the right of such holder
         to dissent  from the  Acquisition  Merger and demand  appraisal of such
         holder's shares of Seller Common Stock.

         2.10  Anti-Dilution.  In the event that during the period  beginning on
the  first day of the  Valuation  Period  and  ending  on the  Closing  Date the
outstanding  shares of Buyer Common Stock (or the number of Buyer  Rights) shall
have been increased, decreased, changed into or exchanged for a different number
or  kind of  shares  or  securities  through  reorganization,  recapitalization,
reclassification, stock (or other non-cash) dividend, stock split, reverse stock
split, or other like changes in Buyer's  capitalization (a  "Recapitalization"),
then to the extent  necessary or appropriate an  appropriate  and  proportionate
adjustment shall be made to the number and/or kind of securities to be delivered
to the holders of Seller Common Stock who are to receive the Stock  Distribution
so that each such holder of Seller  Common  Stock shall  receive  under  Section
2.09(a)  hereof  the  number of shares of Buyer  Common  Stock (or the number of
Buyer Rights)  and/or other  securities  that such holder would have received if
the  Recapitalization had occurred immediately after the Effective Time. Nothing
contained  in this  Section  2.10 is intended to mean that Buyer may engage in a
Recapitalization for the intended purpose of affecting the Average Closing Price
in a way that would be adverse to the interests of Seller and its stockholders.

         2.11 Exchange Procedures.

                  (a) Certificates which represent shares of Seller Common Stock
         that are outstanding  immediately prior to the Effective Time (each, in
         each  case,  a  "Certificate")   and  are  converted  into  the  Merger
         Consideration  pursuant to this Article II shall,  after the  Effective
         

                                       A-9

<PAGE>

         Time, be deemed to represent the Merger  Consideration  into which such
         shares have been  converted  and shall be  exchangeable  by the holders
         thereof in the manner provided in the transmittal  materials  described
         below for (i) new certificates  representing the shares of Buyer Common
         Stock into which such  shares have been  converted  and/or (ii) a check
         for the total cash amount into which such shares have been converted.

                  (b)  Buyer  shall  use all  reasonable  efforts  to cause  the
         Exchange  Agent to send to each  holder  of  record of shares of Seller
         Common  Stock  outstanding  at  the  Effective  Time,  as  promptly  as
         practicable, and in no event later than three business days thereafter,
         transmittal  materials and the Election Form as provided for in Section
         2.14  hereof  (which  materials  and form shall be  approved by Seller,
         which  approval  shall  not  be  unreasonably   withheld)  for  use  in
         exchanging   the   Certificates   for  such   shares   for  the  Merger
         Consideration  into which such shares of Seller  Common Stock have been
         converted pursuant to this Article II. Upon surrender of a Certificate,
         together  with a duly  executed  letter  of  transmittal  and any other
         required documents, the holder of such Certificate shall be entitled to
         receive,  in exchange therefor,  as soon as practicable,  a certificate
         for the number of shares of Buyer  Common  Stock and/or a check for the
         cash  amount to which such  holder is  entitled,  and such  Certificate
         shall forthwith be canceled.  No dividend or other distribution payable
         after the  Effective  Time with  respect to Buyer Common Stock shall be
         paid to the holder of any unsurrendered  Certificate representing Stock
         Election Shares until the holder thereof surrenders such Certificate in
         accordance  with the provisions of this Article II and the  transmittal
         materials,  at which time such holder shall  receive all  dividends and
         distributions,   without  interest  thereon,   previously  payable  but
         withheld from such holder pursuant hereto. No interest shall be paid on
         the cash amount payable with respect to any  unsurrendered  Certificate
         representing Cash Election Shares and such cash amount shall be paid at
         such time as such  Certificate  is properly  surrendered  by the holder
         thereof.  After the Effective Time,  there shall be no transfers on the
         stock  transfer  books of Seller of shares of Seller Common Stock which
         were  issued  and  outstanding  at the  Effective  Time  and  converted
         pursuant to the  provisions of this Article II. If, after the Effective
         Time,  Certificates are presented for transfer to Seller, they shall be
         canceled and  exchanged  for the Merger  Consideration  deliverable  in
         respect  thereof as determined in accordance  with the  provisions  and
         procedures set forth in this Article II.

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

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

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

                  (f) In the event any Certificate  shall have been lost, stolen
         or  destroyed,  upon receipt of  appropriate  evidence as to such loss,
         theft or  destruction  and to the ownership of such  Certificate by the
         person claiming such Certificate to be lost,  stolen or destroyed,  and
         the  receipt by Buyer of  appropriate  and  customary  indemnification,
         Buyer will  deliver in  exchange  for such  lost,  stolen or  destroyed
         
                                      A-10
<PAGE>

         Certificate the Merger  Consideration and the fractional share payment,
         if any, deliverable in respect thereof as determined in accordance with
         this Article II.

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

         2.12  Treatment of Seller Stock  Options.  Each stock option granted by
Seller  pursuant  to the  Seller  Employee  Option  Agreements  outstanding  and
unexercised  immediately  prior to the Effective Time shall be converted into an
option to purchase shares of Buyer Common Stock with the following terms:

                  (a) The number of shares of Buyer  Common Stock shall be equal
         to the  product  of  the  number  of  shares  of  Seller  Common  Stock
         previously  subject  thereto and the  Exchange  Ratio (or the  Adjusted
         Exchange  Ratio to the extent  utilized  by the parties  under  Section
         2.09(a) above), rounded up to the nearest whole share; and

                  (b) The  exercise  price per share of Buyer Common Stock shall
         be  equal to the  exercise  price  per  share of  Seller  Common  Stock
         previously  subject  thereto  divided  by the  Exchange  Ratio  (or the
         Adjusted  Exchange  Ratio to the extent  utilized by the parties  under
         Section 2.09(a) above), rounded up to the nearest cent; and

                  (c) The  duration  and  other  terms  of the  option  shall be
         unchanged, including that the option shall become fully vested upon the
         Effective  Time  pursuant to its terms,  except that all  references to
         Seller shall be deemed to be references to Buyer; and

                  (d) Buyer shall assume the option.

         2.13 Exchange Agent.  Prior to the Effective Time,  Buyer shall appoint
an exchange agent reasonably  acceptable to Seller for the purpose of exchanging
certificates  representing  shares of Buyer Common Stock for  Certificates  (the
"Exchange  Agent").  Buyer shall  issue and  deliver on the Closing  Date to the
Exchange Agent certificates  representing the shares of Buyer Common Stock to be
issued and shall pay to the Exchange  Agent the aggregate cash amount to be paid
in  consideration  of the aggregate Cash  Distribution and in lieu of fractional
share interests, all in accordance with the terms of this Article II.

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

                  (a) The Exchange  Agent shall mail to each holder of record of
         shares of Seller  Common Stock  outstanding  at the  Effective  Time an
         election  form  (the  "Election   Form"),   together  with  appropriate
         transmittal  materials,  as promptly as practicable after the Effective
         Time and in no event later than three business days thereafter.

                  (b) The  Election  Form  shall  permit a holder  of  shares of
         Seller Common Stock to elect to receive, with respect to some or all of
         such holder's shares of Seller Common Stock, (i) the Stock Distribution

                                      A-11

<PAGE>

         (the "Stock Election  Shares"),  (ii) the Cash  Distribution (the "Cash
         Election  Shares"),  or (iii) to  indicate  that such  holder  makes no
         election (the "No Election Shares").

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

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

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

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

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

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

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

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

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

                           (B) the  Exchange  Agent will  select,  on a pro rata
                  basis,  first from among the holders of No Election Shares and
                  then (if  necessary)  from among the holders of Stock Election
                  

                                      A-12

<PAGE>

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

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

"Stock  Conversion  Number"  means the  number of  outstanding  shares of Seller
Common Stock as of the Effective Time multiplied by .50; provided,  however,  if
satisfaction  of the  condition set forth in Section  6.02(d)  hereof and/or the
condition set forth in Section 6.03(d) hereof depends upon the issuance by Buyer
of a greater number of shares of Buyer Common Stock than would otherwise  result
from the utilization of such Stock Conversion Number,  then the Stock Conversion
Number  shall be  increased  to such number  greater than .50 as is necessary to
facilitate the satisfaction of such condition(s);  provided,  further,  however,
that under no circumstances  (including  without limitation a failure to satisfy
either  or both  of such  conditions)  shall  the  Stock  Conversion  Number  be
increased  to a number  greater than .62.  "Cash  Conversion  Number"  means the
number of  outstanding  shares of Seller Common Stock as of the  Effective  Time
multiplied by .50;  provided,  however,  if the Stock Conversion Number shall be
increased,   as  provided  for  in  the  preceding  sentence,  then  under  such
circumstances the Cash Conversion Number shall equal the difference between 1.00
and such increased Stock Conversion Number.

                  (f) The  proration  process to be used by the  Exchange  Agent
         shall be as the Exchange Agent deems  equitable in its sole  reasonable
         discretion.


                                   ARTICLE III

                     REPRESENTATIONS AND WARRANTIES OF BUYER

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

         3.01 Corporate Organization.

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

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

                                      A-13

<PAGE>

         Association,  copies of which have been  previously  made  available to
         Seller,  are true and complete copies of such documents as in effect as
         of the date of this Agreement.

         3.02 Capitalization. The authorized capital stock of the Buyer consists
of  25,000,000  shares of common  stock,  par value  $0.10 per share (the "Buyer
Common Stock"),  and 5,000,000  shares of preferred  stock,  par value $0.10 per
share (the  "Buyer  Preferred  Stock").  As of the close of business on June 30,
1996  there  were  6,045,901  shares  of  the  Buyer  Common  Stock  issued  and
outstanding and no shares of the Buyer  Preferred Stock issued and  outstanding.
As of the close of business on June 30, 1996, the Buyer had 6,045,901  preferred
stock  purchase  rights  issued and  outstanding  pursuant  to the Buyer  Rights
Agreement,  which  entitle  the holders  thereof to purchase  shares of Series A
Junior Participating Cumulative Preferred Stock under certain circumstances.  As
of the close of business on June 30, 1996, there were 100,000 shares of Series A
Junior  Participating  Cumulative  Preferred  Stock  reserved for issuance  upon
exercise of such  preferred  stock  purchase  rights,  none of which shares were
issued and  outstanding.  There were also  1,986,000  shares of the Buyer Common
Stock held in the Buyer's treasury as of the close of business on June 30, 1996.
In addition,  as of December 31,  1995,  there were 421,733  shares of the Buyer
Common Stock reserved for issuance upon exercise of  outstanding  stock options.
All  issued  and  outstanding  shares of the Buyer  Common  Stock have been duly
authorized  and  validly  issued and are fully paid,  nonassessable  and free of
preemptive  rights,  with  no  personal  liability  attaching  to the  ownership
thereof.

         3.03 Authority; No Violation.

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

                  (b) The  Savings  Association  has full  corporate  power  and
         authority  to execute  and deliver  the Bank  Merger  Agreement  and to
         consummate  the Bank  Merger.  The  execution  and delivery of the Bank
         Merger Agreement and the consummation of the Bank Merger have been duly
         and  validly  approved  by  the  Board  of  Directors  of  the  Savings
         Association  and by the Buyer as the sole  stockholder  of the  Savings
         Association.  No other corporate proceedings on the part of the Savings
         Association  are  necessary to  consummate  the Bank  Merger.  The Bank
         Merger  Agreement  has been duly and  validly  executed  by the Savings
         Association and (assuming due authorization,  execution and delivery by
         the Bank)  constitutes the valid and binding  obligation of the Savings
         Association,  enforceable against the Savings Association in accordance
         with its  terms,  except  that  enforcement  thereof  may be limited by
         receivership, conservatorship and supervisory powers of bank regulatory
         agencies generally as well as bankruptcy,  insolvency,  reorganization,
         moratorium or other similar laws  affecting  enforcement  of creditors'
         rights generally and except that enforcement  thereof may be subject to
         general  principles of equity  (regardless  of whether  enforcement  is
         considered in a proceeding in equity or at law) and the availability of
         equitable remedies.

                  (c) Neither the execution  and delivery of this  Agreement and
         the Bank Merger  Agreement  by the Buyer and the  Savings  Association,
         respectively, nor the consummation by the Buyer and the Savings

                                      A-14
<PAGE>

         Association,  as applicable,  of the transactions  contemplated by this
         Agreement and the Bank Merger  Agreement,  nor  compliance by the Buyer
         and the Savings  Association,  as applicable,  with any of the terms or
         provisions of this  Agreement and the Bank Merger  Agreement,  will (i)
         assuming  that the consents and  approvals  referred to in Section 3.04
         hereof are duly obtained,  violate any statute, code, ordinance,  rule,
         regulation,  judgment,  order, writ, decree or injunction applicable to
         the  Buyer  or any  of its  subsidiaries  or  any of  their  respective
         properties or assets,  or, (ii)  violate,  conflict  with,  result in a
         breach of any provisions  of,  constitute a default (or an event which,
         with  notice or lapse of time,  or both,  would  constitute  a default)
         under,  result  in  the  termination  of,  accelerate  the  performance
         required by, or result in a right of termination or acceleration or the
         creation of any lien,  security  interest,  charge or other encumbrance
         upon any of the respective  properties or assets of the Buyer or any of
         its subsidiaries  under, any of the terms,  conditions or provisions of
         (A) the certificate of  incorporation or other charter document of like
         nature or by-laws of the Buyer, or such Buyer  subsidiary,  as the case
         may be,  or (B) any note,  bond,  mortgage,  indenture,  deed of trust,
         license,  lease,  agreement or other  instrument or obligation to which
         the Buyer or any of its  subsidiaries  is a party  thereto  as  issuer,
         guarantor  or  obligor,  or by which  they or any of  their  respective
         properties or assets may be bound or affected,  except,  in the case of
         clause  (ii)(B)  above,  for such  violations,  conflicts,  breaches or
         defaults which either individually or in the aggregate will not result,
         with respect to the Buyer, in a Material Adverse Effect.

         3.04 Consents and Approvals.  Except for consents, waivers or approvals
of, notice to, or filings or registrations  with, the Federal Reserve Board, the
Massachusetts Board of Bank Incorporation (the "Massachusetts  Board"), the OTS,
the New Hampshire  Bank  Commissioner  (the "New Hampshire  Commissioner"),  the
Securities and Exchange  Commission (the "SEC"), the NASD, the DOJ, the Delaware
Secretary of State, the New Hampshire Secretary of State and certain state "Blue
Sky" or securities commissioners,  no consents, waivers or approvals of, notices
to,  or  filings  or  registrations  with,  any  public  body or  authority  are
necessary,  and  no  permits,  consents,  waivers,   clearances,   approvals  or
authorizations of or notices to any  non-governmental  or  non-regulatory  third
parties (which term does not include the Board of Directors or the  stockholders
of the Buyer and the Savings Association) are necessary,  in connection with (i)
the  execution and delivery by the Buyer of this  Agreement,  (ii) the execution
and delivery by the Savings  Association  of the Bank Merger  Agreement or (iii)
the  consummation by the Buyer and the Savings  Association of the  transactions
contemplated by this Agreement and the Bank Merger Agreement.

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

                                      A-15

<PAGE>

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

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

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

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

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

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


                                      A-16

<PAGE>

         3.12 Compliance with  Applicable Law. Buyer and its  subsidiaries  hold
all material licenses,  franchises, permits and authorizations necessary for the
lawful conduct of Buyer's consolidated  business, and Buyer and its subsidiaries
have complied with, and are not in default in any respect under any,  applicable
law,  statute,  order,  rule,  regulation or policy of, or agreement  with,  any
federal,  state or local governmental agency or authority relating to Buyer on a
consolidated basis, other than where such default or noncompliance does not have
and could not reasonably be expected to have a Material  Adverse Effect on Buyer
or otherwise  materially  adversely affect Buyer's or the Savings  Association's
ability to perform  its  obligations  under this  Agreement  or the Bank  Merger
Agreement, as applicable.

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

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

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

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

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

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



                                      A-17

<PAGE>

                                   ARTICLE IV

              REPRESENTATIONS AND WARRANTIES OF SELLER AND THE BANK

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

         4.01 Corporate Organization.

                  (a)  The  Seller  is a  corporation  duly  organized,  validly
         existing  and in good  standing  under  the  laws of the  State  of New
         Hampshire.  The Bank is a trust  company  duly  organized  and  validly
         existing  under  the laws of the  State of New  Hampshire.  Each of the
         Seller and the Bank has the corporate power and authority to own, lease
         or  operate  all of its  properties  and  assets  and to  carry  on its
         business  as it is  now  being  conducted,  and  is  duly  licensed  or
         qualified  to do business in each  jurisdiction  in which the nature of
         the  business  conducted  by it or the  character  or  location  of the
         properties  and  assets  owned,  leased or  operated  by it makes  such
         licensing or qualification necessary, except where the failure to be so
         licensed or qualified  would not result in, with respect to the Seller,
         any Material  Adverse  Effect.  The deposits of the Bank are insured by
         the  FDIC in  accordance  with  the  FDIA,  and the  Bank  has paid all
         assessments that have become due and payable to the FDIC. The Seller is
         a bank holding company  registered with the Federal Reserve Board under
         the BHCA.

                  (b) Seller has no subsidiaries other than the Bank.

                  (c) The  minute  books  of the  Seller  and  its  subsidiaries
         contain  complete  and  accurate  records  of all  meetings  and  other
         corporate  actions  authorized  at such  meetings  held or taken  since
         December  31,  1992 by its  stockholders  and Board of  Directors.  The
         articles of  incorporation  and the by-laws of the Seller and the Bank,
         copies of which have been provided to the Buyer, are true, complete and
         correct copies of such documents as in effect on the date hereof.

         4.02 Capitalization.

                  (a) Subject to stockholder approval, to the extent required by
         applicable  law, if at all, the authorized  capital stock of the Seller
         consists of 2,000,000  shares of common stock, par value $.10 per share
         (the "Seller Common  Stock"),  and no shares of preferred  stock. As of
         the date of this Agreement,  there were 1,478,750  shares of the Seller
         Common Stock issued and  outstanding,  -0- shares of the Seller  Common
         Stock held in the  Seller's  treasury  and 65,000  shares of the Seller
         Common  Stock   reserved  and  available  for  future   issuance  under
         outstanding  options  under  the  Seller  Employee  Option  Agreements.
         Subject  to  any  required   stockholder   approval,   all  issued  and
         outstanding shares of the Seller Common Stock have been duly authorized
         and  validly  issued  and are  fully  paid,  nonassessable  and free of
         preemptive  rights,   with  no  personal  liability  attaching  to  the
         ownership  thereof.  Except as  referred  to in this  Section  4.02 and
         except for the Seller Employee Option  Agreements,  the Seller does not
         have  and  is not  bound  by any  outstanding  subscriptions,  options,
         warrants, calls, commitments or agreements of any character calling for
         the Seller to issue, deliver or sell, or cause to be issued,  delivered
         or sold any  shares of the  Seller  Common  Stock or any  other  equity
         security of the Seller or any the Seller  subsidiary or any  securities
         convertible  into,  exchangeable  for  or  representing  the  right  to
         subscribe for,  purchase or otherwise  receive any shares of the Seller
         Common Stock or any other  equity  security of the Seller or any Seller
         subsidiary or obligating the Seller to grant,  extend or enter into any
         such   subscriptions,   options,   warrants,   calls,   commitments  or
         agreements. As of the date hereof, there are no outstanding contractual
         obligations  of the Seller to repurchase,  redeem or otherwise  acquire
         any shares of capital stock of the Seller or any Seller subsidiary.

                  (b) Section 4.02(b) to the disclosure schedule prepared by the
         Seller and  delivered  to the Buyer on the date  hereof in  conjunction
         with the parties' execution and delivery of this Agreement (the "Seller
         Disclosure  Schedule")  lists each of the subsidiaries of the Seller as
         of the date of this  Agreement and indicates for such  subsidiary as of
         such date: (i) the number, percentage and type of equity securities

                                      A-18

<PAGE>

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

         4.03 Authority; No Violation.

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

                  (b) The Bank has full corporate power and authority to execute
         and  deliver  the Bank  Merger  Agreement  and to  consummate  the Bank
         Merger. The execution and delivery of the Bank Merger Agreement and the
         consummation of the Bank Merger have been duly and validly  approved by
         the  Board  of  Directors  of the Bank  and by the  Seller  as the sole
         stockholder of the Bank. No other corporate  proceedings on the part of
         the Bank are necessary to consummate  the Bank Merger.  The Bank Merger
         Agreement has been duly and validly  executed by the Bank and (assuming
         due authorization,  execution and delivery by the Savings  Association)
         constitutes the valid and binding  obligation of the Bank,  enforceable
         against the Bank in accordance with its terms,  except that enforcement
         thereof may be limited by receivership, conservatorship and supervisory
         powers of bank  regulatory  agencies  generally as well as  bankruptcy,
         insolvency, reorganization,  moratorium or other similar laws affecting
         enforcement of creditors'  right generally and except that  enforcement
         thereof may be subject to general  principles of equity  (regardless of
         whether  enforcement is considered in a proceeding in equity or at law)
         and the availability of equitable remedies.

                  (c) Neither the execution  and delivery of this  Agreement and
         the Bank Merger  Agreement by the Seller and the Bank,  as  applicable,
         nor the  consummation  by the Seller  and the Bank of the  transactions
         contemplated  hereby and thereby,  nor compliance by the Seller and the
         Bank,  as  applicable,  with any of the terms or  provisions  hereof or
         thereof,  will (i) assuming that the consents and approvals referred to
         in  Section  4.04  are  duly  obtained,   violate  any  statute,  code,
         ordinance,   rule,  regulation,   judgment,   order,  writ,  decree  or
         injunction  applicable to the Seller or any of its  subsidiaries or any
         of their respective  properties or assets,  or (ii) except as set forth
         in Section 4.03(c) of the Seller Disclosure Schedule, violate, conflict
         with, result in a breach of any provisions of, constitute a default (or
         an event which, with notice or lapse of time, or both, would constitute
         a  default)  under,  result  in  the  termination  of,  accelerate  the
        
                                      A-19
<PAGE>

         performance  required  by,  or  result  in a right  of  termination  or
         acceleration or the creation of any lien, security interest,  charge or
         other  encumbrance  upon any of the respective  properties or assets of
         the  Seller  or any  of  its  subsidiaries  under,  any  of the  terms,
         conditions or provisions of (A) the articles of  incorporation or other
         charter  documents  of like  nature or  by-laws  of the  Seller or such
         Seller subsidiary, as the case may be, or (B) any note, bond, mortgage,
         indenture, deed of trust, license, lease, agreement or other instrument
         or obligation to which the Seller or any of its subsidiaries is a party
         thereto as issuer,  guarantor  or  obligor,  or by which they or any of
         their respective properties or assets may be bound or affected, except,
         in the case of clause (ii)(B) above,  for such  violations,  conflicts,
         breaches or defaults which either individually or in the aggregate will
         not result, with respect to the Seller, in a Material Adverse Effect.

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

         4.05 Financial  Statements.  The Seller has made available to the Buyer
copies of (a) the consolidated balance sheets of the Seller and its subsidiaries
as of December 31 for the fiscal years 1993  through  1995,  inclusive,  and the
related consolidated  statements of income,  changes in stockholders' equity and
cash  flows for the fiscal  years 1993  through  1995,  inclusive,  in each case
accompanied by the audit report of Seller's independent  accountants (Shatswell,
MacLeod & Company,  P.C. for the years ended  December 31, 1995 and December 31,
1994 and Grant  Thornton  LLP for the year ended  December 31, 1993) and (b) the
unaudited  consolidated balance sheets of Seller and its subsidiaries as of June
30, 1996 and June 30, 1995 and the related unaudited consolidated  statements of
income and  changes in  stockholders'  equity for the six months  ended June 30,
1996 and June 30, 1995, all as prepared by Seller's management. The December 31,
1995  consolidated  balance  sheet of the Seller (the  "Seller  Balance  Sheet")
(including  the  related  notes,  where  applicable)  and  the  other  financial
statements  referred to herein  (including the related notes,  where applicable)
fairly  present,  and the financial  statements to be included in any reports or
statements to be filed by the Seller with the Federal Reserve Board, the FDIC or
any other  governmental  agency or  otherwise  provided  to Buyer after the date
hereof will fairly present,  the consolidated  financial position and results of
the consolidated  operations and cash flows and changes in shareholders'  equity
of the Seller and its  subsidiaries  for the respective  fiscal periods or as of
the respective dates therein set forth;  and each of such statements  (including
the related notes, where applicable) has been and will be prepared in accordance
with GAAP consistently applied during the periods involved,  except as otherwise
set  forth in the  notes  thereto  (subject,  in the case of  unaudited  interim
statements, to normal year-end adjustments). The books and records of the Seller
and its  subsidiaries  have been, and are being,  maintained in accordance  with
GAAP and applicable  legal and regulatory  requirements  and reflect only actual
transactions.

         4.06 Absence of Undisclosed Liabilities.  As of December 31, 1995, none
of the  Seller  or any of its  subsidiaries  had  any  obligation  or  liability
(contingent  or  otherwise)  that is  material  on a  consolidated  basis to the
Seller, or that when combined with all similar  obligations or liabilities would
be  material  on a  consolidated  basis to the Seller,  except as  disclosed  or
reflected in the Seller's  interim  financial  statements  at and for the period
ended June 30, 1996 or Section 4.06 of the Seller Disclosure Schedule.


                                      A-20

<PAGE>

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

         4.08  Absence of Certain  Changes or  Events.  Except as  disclosed  in
Schedule 4.08 of the Seller  Disclosure  Schedule,  since  December 31, 1995 the
Seller and its subsidiaries have not incurred any material liability,  except in
the ordinary course of their business consistent with their past practices,  nor
has there been any  change in the  business,  assets,  condition  (financial  or
otherwise)  or results of  operations  of the Seller or any of its  subsidiaries
which has had or could be reasonably  expected to have,  individually  or in the
aggregate, a Material Adverse Effect on the Seller.

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

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

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

                  (b) Seller has neither requested nor been granted an extension
         of the  time  for  filing  any Tax  Return  to a date  later  than  the
         Effective Time;

                  (c) With respect to each taxable period of Seller, either such
         taxable period has been audited by the relevant taxing authority or the
         time for assessing or  collecting  income Tax with respect to each such
         taxable  period has closed and such  taxable  period is not  subject to
         review by any relevant taxing authority;

                  (d) Seller has not  consented  to extend the time in which any
         Tax may be assessed or collected by any tax authority;

                  (e) No  deficiency or proposed  adjustment  which has not been
         settled or otherwise  resolved for any amount of Tax has been  asserted
         or assessed by any taxing authority against Seller,  and Seller has not
         executed or entered into a closing  agreement  pursuant to Code Section
         7121 or any predecessor  provision  thereof or any similar provision of
         state, local or foreign law;

                  (f) There is no action,  suit, taxing authority  proceeding or
         audit  now in  progress,  pending  or,  to  the  knowledge  of  Seller,
         threatened against or with respect to Seller with respect to any Tax;

                                      A-21

<PAGE>

                  (g) No claim  has ever been  made by a taxing  authority  in a
         jurisdiction  where  Seller does not pay Tax or file Tax  Returns  that
         Seller is or may be subject to Taxes assessed by that jurisdiction;

                  (h) There are no liens for Taxes (other than current Taxes not
         yet due and payable) on the assets of Seller;

                  (i)  Seller  has not  filed or been  included  in a  combined,
         consolidated or unitary income Tax Return (other than  consolidated Tax
         Returns in which it is the parent corporation);

                  (j) Seller has neither  made nor is affected by any  elections
         under Code Sections  108(b)(5),  338(g), or 565, or Treasury Regulation
         Section 1.1502-20(g);

                  (k) Seller is not a party to or bound by any Tax allocation or
         Tax sharing  agreement  nor does  Seller have any current or  potential
         contractual  obligation  to  indemnify  any other person or entity with
         respect to Taxes (other than the tax sharing agreement among Seller and
         its subsidiaries, a copy of which has been made available to Buyer);

                  (l) Seller has  withheld  and paid all Taxes  required to have
         been withheld and paid in connection  with amounts paid or owing to any
         employee, creditor, independent contractor or other third party;

                  (m)  Seller  has no  permanent  establishment  in any  foreign
         country,  as defined in the  relevant  tax  treaty  between  the United
         States of America and such foreign country,  nor otherwise  operates or
         conducts business through any branch in any foreign country;

                  (n) Seller  will not be  required,  as a result of a change in
         method of  accounting  for any period ending on or before the Effective
         Time, to include any  adjustment  under Section  481(c) of the Code (or
         any  similar or  corresponding  provision  or  requirement  of federal,
         state,  local or  foreign  income  Tax law) in  taxable  income for any
         period ending after the Effective Time;

                  (o)  None of the  assets  of  Seller  directly  or  indirectly
         secures any  indebtedness  the  interest on which is  tax-exempt  under
         Section 103(a) of the Code, and Seller is not directly or indirectly an
         obligor or a guarantor with respect to any such indebtedness;

                  (p)  Seller  has not filed a consent  under  Code Sec.  341(f)
         concerning collapsible corporations;

                  (q) Seller has not made any payments, nor is obligated to make
         any  payments,  nor is it a party to any  agreement  that under certain
         circumstances  could  obligate it to make any payments that will not be
         deductible under Code Sec. 280G;

                  (r) Seller and each of its subsidiaries is not currently,  has
         not been within the last five years and does not anticipate  becoming a
         "United States real property holding corporation" within the meaning of
         Code Section 897(c) .

                  (s) The  liabilities  of the  Bank  will  not,  as of the Bank
         Merger Effective Time, exceed the tax basis of its assets;

                  (t) For purposes of this Section 4.10:

                           (A) "Tax" means any federal,  state, local or foreign
                  income,  gross  receipts,  franchise,  estimated,  alternative
                  minimum, add-on minimum,  sales, use, transfer,  registration,
                  value added,

                                      A-22

<PAGE>

                  excise,  natural  resources,   severance,  stamp,  occupation,
                  premium, windfall profit, environmental, customs, duties, real
                  property,   personal  property,  capital  stock,  intangibles,
                  social security,  unemployment,  disability, payroll, license,
                  employee  or  other  tax  or  levy,  of any  kind  whatsoever,
                  including  any  interest,  penalties  or  additions  to tax in
                  respect of the foregoing.

                           (B)  "Tax  Return"  means  any  return,  declaration,
                  report, claim for refund, information return or other document
                  (including  any related or  supporting  estimates,  elections,
                  schedules,  statements or information) filed or required to be
                  filed in  connection  with the  determination,  assessment  or
                  collection  of  any  Tax or the  administration  of any  laws,
                  regulations  or  administrative  requirements  relating to any
                  Tax.

         4.11  Employees.  Except as set  forth in  Section  4.11 of the  Seller
Disclosure Schedule:

                  (a) Neither the Seller, any of its subsidiaries, nor any ERISA
         Affiliate  of  the  Seller  or any of  its  subsidiaries  maintains  or
         contributes to any "employee pension benefit plan" (the "Seller Pension
         Plans"),  as such term is defined in Section  3(2) of ERISA,  "employee
         welfare  benefit plan" (the "Seller  Benefit  Plans"),  as such term is
         defined in Section 3(1) of ERISA,  for the employees of Seller,  any of
         its  subsidiaries,  or any  ERISA  Affiliate  of  Seller  or any of its
         subsidiaries,  and neither Seller nor any of its subsidiaries maintains
         or contributes to any stock option plan, stock purchase plan,  deferred
         compensation  plan,  other  employee  benefit plan for employees of the
         Seller  or any  subsidiary  thereof,  or any  other  plan,  program  or
         arrangement  of the same or similar  nature that  provides  benefits to
         non-employee   directors  of  the  Seller  or  any  subsidiary  thereof
         (collectively, the "Seller Other Plans").

                  (b) The Seller shall have  delivered to the Buyer prior to, or
         contemporaneously  with, the delivery of the Seller Disclosure Schedule
         a complete and accurate copy of each of the  following  with respect to
         each of the Seller  Pension  Plans,  the Seller  Benefit  Plans and the
         Seller  Other  Plans:  (i)  plan  document;  (ii)  trust  agreement  or
         insurance contract, if any; (iii) most recent IRS determination letter,
         if any; (iv) most recent actuarial  report, if any; and (v) most recent
         annual report on Form 5500, if any.

                  (c) The  current  value of the  assets  of each of the  Seller
         Pension Plans subject to Title IV of ERISA exceeds that plan's "Benefit
         Liabilities"  as that term is defined in Section  4001(a)(16) of ERISA,
         when determined  under actuarial  factors that would apply if that plan
         terminated in accordance with all applicable legal requirements .

                  (d)  Neither  Seller,  any of its  subsidiaries,  any of their
         ERISA Affiliates,  nor any plan  administrator of a Seller Pension Plan
         subject  to Title IV of ERISA has given  notice of intent to  terminate
         such plan, nor, to the knowledge of Seller or any of its  subsidiaries,
         has the PBGC instituted proceedings to terminate any such plan.

                  (e) Neither Seller, any of its subsidiaries,  nor any of their
         ERISA Affiliates has incurred any liability to the PBGC (other than for
         premium  payments  that are not yet due),  to any Seller  Pension  Plan
         subject to Title IV of ERISA,  or to any trustee  under Section 4042 of
         ERISA, on account of the termination of or withdrawal as a contributing
         employer from, any Seller  Pension Plan,  which  liability has not been
         satisfied in full as of the date of this representation.

                  (f) Each of the  Seller  Pension  Plans and each of the Seller
         Benefit Plans has been administered in compliance with its terms in all
         material  respects and is in compliance  in all material  respects with
         the applicable provisions of ERISA (including,  but not limited to, the
         funding and prohibited  transactions  provisions thereof), the Code and
         other applicable laws.

                  (g) There has been no  reportable  event within the meaning of
         Section  4043(c) of ERISA  (except for any such event,  notice of which
         has been waived by PBGC regulation) or any waived funding deficiency

                                      A-23

<PAGE>

         within the meaning of Section 412(d)(3) (or any predecessor section) of
         the Code with respect to any Seller Pension Plan.

                  (h) There is no "accumulated  funding  deficiency" (within the
         meaning of Section 302 of ERISA and  Section 412 of the Code),  whether
         or not waived, with respect to any Seller Pension Plan. The Seller, its
         subsidiaries, and their ERISA Affiliates have made all contributions to
         the Seller Pension Plans and Seller  Benefit Plans required  thereunder
         as of the date of this  representation,  and have established  adequate
         reserves on their books for all  contributions  to Seller Pension Plans
         and Seller  Benefit Plans  required  thereunder for the period prior to
         the date of this  representation,  to the extent such contributions are
         not  required to have been made,  and have not been made,  prior to the
         date of this representation.

                  (i) Neither the Seller,  any of its  subsidiaries,  nor any of
         their ERISA Affiliates has, since September 2, 1974, contributed to any
         "Multiemployer  Plan,"  as such term is  defined  in  Section  3(37) of
         ERISA.

                  (j) Each of the Seller Pension Plans which is intended to be a
         qualified  plan within the meaning of Section  401(a) of the Code is so
         qualified,  and Seller is not aware of any fact or  circumstance  which
         would adversely affect the qualified status of any such plan.

                  (k) Neither the Seller nor any of its subsidiaries has engaged
         in a prohibited transaction (within the meaning of Section 406 of ERISA
         or Section 4975 of the Code) which could have a Material Adverse Effect
         on Seller or its subsidiaries.

                  (l) There are no material  pending or, to the knowledge of the
         Seller,  threatened or anticipated claims by or on behalf of any of the
         Seller Pension Plans,  Seller Benefit Plans,  or Seller Other Plans, by
         any employee or  beneficiary  covered under any such plan, or otherwise
         involving such plan, other than routine claims for benefits.

                  (m) Neither Seller, any of its subsidiaries,  nor any of their
         ERISA  Affiliates  is  party  to or  maintains  any  contract  or other
         arrangement  with  any  employee  or  group  of  employees,   providing
         severance   payments,    stock   or   stock-equivalent    payments   or
         post-employment  benefits other than health benefit continuation rights
         under federal or state law, of any kind or providing that any otherwise
         disclosed plan, program or arrangement will irrevocably continue,  with
         respect to any or all of its participants, for any period of time.

         4.12  Agreements  with  Banking  Authorities.  Except  as set  forth in
Section 4.12 of the Seller  Disclosure  Schedule,  neither the Seller nor any of
its  subsidiaries  is a  party  to any  commitment  letter,  written  agreement,
memorandum  of  understanding  or order to cease and desist with, or has adopted
any  resolutions  at the request of, any  federal or state  governmental  entity
charged with the supervision or regulation of banks or bank holding companies or
engaged in the insurance of bank deposits which restricts materially the conduct
of its  business,  or in any manner  relates  to its  capital  adequacy,  credit
policies, management or overall safety and soundness or such entity's ability to
perform its  obligations  hereunder  (any of which being referred to herein as a
"Regulatory Agreement"),  and the Bank is in compliance in all material respects
with all of the requirements of any such Regulatory Agreement.

         4.13  Material  Agreements.  Except as disclosed in Section 4.13 of the
Seller  Disclosure  Schedule and except for this  Agreement  and the  agreements
specifically referred to herein,  neither the Seller nor any of its subsidiaries
is a party to or is bound by (a) any agreement, arrangement, or commitment other
than  contracts  entered  into in the  ordinary  course  of the  Bank's  banking
business that are consistent  with past practice and have terms of not more than
one year and require  payments by the Seller or any  subsidiary of not more than
$25,000 annually; (b) any written (or oral, if material) agreement, arrangement,
or commitment  relating to the employment  (including  severance) of any person;
(c) any contract,  agreement,  or understanding with any labor union; or (d) any


                                      A-24

<PAGE>

other  contract  or  agreement  or  amendment  thereto  that is  material to the
business,   operations,   results  of  operations  or  condition  (financial  or
otherwise) of the Seller on a consolidated basis.

         4.14 Ownership of Property.  The Seller and its subsidiaries  have good
and  marketable  title to all assets and  properties,  whether real or personal,
tangible or intangible (including,  without limitation, the capital stock of its
subsidiaries  and all other  assets  and  properties),  reflected  on the Seller
Balance Sheet, or acquired subsequent thereto subject to no encumbrances, liens,
mortgages,  security  interests  or pledges,  except (a) those items that secure
liabilities  that are reflected in the Seller Balance Sheet or the notes thereto
or incurred in the  ordinary  course of business  after the date of such balance
sheet,  (b)  statutory  liens for amounts not yet  delinquent or which are being
contested  in good  faith,  (c) those  items  that  secure  public or  statutory
obligations or any discount with,  borrowing  from, or other  obligations to any
Federal Reserve Bank, Federal Home Loan Bank,  inter-bank credit facilities,  or
any transaction by the Seller or any subsidiary acting in a fiduciary  capacity,
and (d) such encumbrances,  liens,  mortgages,  security interests,  and pledges
that are not in the aggregate  material to the Seller on a  consolidated  basis.
The  Seller  and its  subsidiaries  as lessees  have the right  under  valid and
existing  leases to use,  possess and control all of the  personal  property and
real estate leased by Seller and its  subsidiaries as presently used,  possessed
and controlled by the Seller and its subsidiaries.

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

         4.16 Compliance with Applicable Law. Seller and its  subsidiaries  hold
all material licenses,  franchises, permits and authorizations necessary for the
lawful conduct of Seller's  consolidated  business,  and each of the Seller, its
subsidiaries and each  "institution-affiliated  party" of Seller or the Bank, as
such term is defined in Section 3(u) of the FDIA,  has complied  with and is not
in default in any respect  under any,  applicable  law,  statute,  order,  rule,
regulation  or  policy  of,  or  agreement  with,  any  federal,  state or local
governmental  agency or  authority  relating to the Seller or its  business on a
consolidated  basis or any such  institution-affiliated  party, other than where
such default or noncompliance does not have and could not reasonably be expected
to have a Material  Adverse Effect on Seller or otherwise  materially  adversely
affect  Seller's  or the Bank's  ability to perform its  obligations  under this
Agreement or the Bank Merger  Agreement,  as applicable,  or otherwise result in
the imposition of civil money penalties or other financial penalty under Section
8(i) of the FDIA or applicable state law ("CMPs") on the Seller, the Bank or any
such  institution-affiliated  party,  and  neither  the  Seller nor the Bank has
received  notice of any  violation  of, or  commencement  of any  proceeding  in
connection  with any  violation  (including  without  limitation  any hearing or
investigation relating to the imposition or contemplated  imposition of CMPs) of
any such law, statute, order, rule, regulation, policy or agreement, which could
have any such result.

         4.17 Environmental Matters.  Except as disclosed in Section 4.17 of the
Seller Disclosure Schedule, Seller and its subsidiaries are in compliance and to
the  knowledge of Seller have always been in compliance  with all  environmental
laws, rules,  regulations and standards promulgated,  adopted or enforced by the
United  States  Environmental  Protection  Agency  (the  "EPA")  and of  similar
agencies in states in which they conduct their respective  business,  except for
any  noncompliance  that  singly or in the  aggregate  would not have a Material
Adverse Effect on Seller.  Except as disclosed in Section 4.17 of the Disclosure
Schedule, there is no suit, claim, action or proceeding now pending before any

                                      A-25

<PAGE>

court,  governmental  agency or board or other  forum or,  to the  knowledge  of
Seller,  threatened by any person, as to which there is a reasonable probability
of  an  adverse  determination  and  which,  if  adversely  determined,   would,
individually or in the aggregate,  have a Material  Adverse Effect on Seller (i)
for alleged noncompliance with any environmental law, rule or regulation or (ii)
relating to the  discharge  or release  into the  environment  of any  hazardous
material  or  waste at or on a site  presently  or  formerly  owned,  leased  or
operated by Seller or any  subsidiary of Seller or to the knowledge of Seller in
which Seller or any Seller subsidiary has a lien or other security interest.

         4.18  Antitakeover  Statutes Not  Applicable.  Assuming the accuracy of
Buyer's  representation  in Section 3.14 above,  no "fair price,"  "moratorium,"
"control share acquisition" or other form of antitakeover  statute or regulation
is applicable to the transactions contemplated by this Agreement.

         4.19  Ownership of Buyer Common Stock.  As of the date hereof,  neither
the Seller nor, to its best  knowledge,  any of its affiliates or associates (as
such terms are defined under the Exchange Act), (a) beneficially  own,  directly
or indirectly, or (b) are parties to any agreement, arrangement or understanding
for the purpose of  acquiring,  holding,  voting or disposing  of, in each case,
shares of capital  stock of the Buyer,  which in the  aggregate  represent  five
percent  (5%) or more of the  outstanding  shares of capital  stock of the Buyer
entitled  to vote  generally  in the  election  of  directors  (other than Trust
Account Shares or DPC Shares).

         4.20  Insurance.  The Seller and each of its  subsidiaries is presently
insured,  and since January 1, 1993 has been  insured,  for  reasonable  amounts
against  such  risks as  companies  engaged in a similar  business  in a similar
location  would,  in accordance  with good  business  practice,  customarily  be
insured.

         4.21  Labor.  No  work  stoppage  involving  the  Seller  or any of its
subsidiaries  is pending or, to the best  knowledge  of the Seller,  threatened.
Neither the Seller nor any of its  subsidiaries  is involved in, or, to the best
knowledge  of  the  Seller,   threatened  with  or  affected  by,  any  dispute,
arbitration,   lawsuit  or  administrative   proceeding  relating  to  labor  or
employment  matters  which might  reasonably be expected to result in a Material
Adverse Effect with respect to the Seller.  No employees of the Seller or any of
its subsidiaries are represented by any labor union,  and, to the best knowledge
of the Seller, no labor union is attempting to organize  employees of the Seller
or any of its subsidiaries.

         4.22  Material  Interests  of Certain  Persons.  Except as disclosed in
Section 4.22 of the Seller  Disclosure  Schedule,  no officer or director of the
Seller,  or any  "associate"  (as such term is defined  in Rule 14a-1  under the
Exchange Act) of any such officer or director,  has any material interest in any
material contract or property (real or personal),  tangible or intangible,  used
in or pertaining to the business of the Seller or any of its subsidiaries.

         4.23 Absence of Registration Obligations. Neither the Seller nor any of
its subsidiaries is under any obligation,  contingent or otherwise, by reason of
any agreement to register or otherwise  issue any of its  securities  which will
continue after the Effective Time.

         4.24 Loans. All currently  outstanding loans of, or current  extensions
of credit by, Seller or the Bank (individually,  a "Loan," and collectively, the
"Loans") were solicited,  originated and currently exist in material  compliance
with all applicable  requirements  of federal and state statutory and common law
and  regulations  and  regulatory  policies  promulgated  thereunder.  Except as
disclosed  in  Section  4.24  of  the  Seller  Disclosure  Schedule,  each  note
evidencing a Loan or loan or credit agreement or security  instrument related to
the Loans  constitutes  a valid,  legal and  binding  obligation  of the obligor
thereunder,  enforceable in accordance with the terms thereof,  except where the
failure  thereof,  individually  or in the aggregate,  would not have a Material
Adverse Effect with respect to Seller. To the best of Seller's knowledge,  there
are no oral modifications or amendments or additional  agreements related to the
Loans that are not reflected in Seller's records, no claims of defense as to the
enforcement  of any Loan has been  asserted  and  Seller  is aware of no acts or
omissions  which would give rise to any claim or right of  rescission,  set-off,
counterclaim  or  defense,  except  where any of the  foregoing  would not have,
either individually or in the aggregate,  a Material Adverse Effect with respect
to Seller. Seller currently maintains, and shall continue to maintain, an

                                      A-26

<PAGE>

allowance  for loan losses  allocable  to the Loans which is adequate to provide
for all known and  estimable  losses,  net of any  recoveries  relating  to such
extensions of credit  previously  charged off, on the Loans,  such allowance for
loan losses  complying in all material  respects with all  applicable  loan loss
reserve requirements established in accordance with GAAP and by any governmental
authorities   having   jurisdiction  with  respect  to  Seller  or  any  of  its
subsidiaries.  Except as  disclosed  in Section  4.24 of the  Seller  Disclosure
Schedule,  (i) none of the Loans are  presently  serviced  by third  parties and
there is no obligation  which could result in any Loan  becoming  subject to any
third party  servicing and (ii) no Loan has been sold with  continuing  recourse
liability on the part of Seller or any of its subsidiaries.

         4.25 Investment Securities.  Except as disclosed in Section 4.25 of the
Seller  Disclosure   Schedule,   none  of  the  investments   reflected  in  the
consolidated  balance  sheet  of  Seller  at  June  30,  1996,  and  none of the
investments  made by the Seller or the Bank since June 30,  1996,  is subject to
any  restriction  (contractual,  statutory or otherwise)  that would  materially
impair the ability of the entity  holding such  investment  freely to dispose of
such investment at any time.  Seller and the Bank have (a) properly  reported as
such any investment securities which are required under GAAP to be classified as
"available  for sale" at fair value,  and (b)  accounted  for any decline in the
market value of its securities portfolio in accordance with Financial Accounting
Standards Board Statement of Financial  Accounting  Standards No. 115, including
without limitation the recognition through the Seller's  consolidated  statement
of income of any unrealized  loss with respect to any  individual  security as a
realized loss in the accounting period in which a decline in the market value of
such security is determined to be "other than temporary".

         4.26 Derivative  Transactions.  Neither Seller nor the Bank has engaged
in transactions in or involving forwards,  futures, options on futures, swaps or
other derivative instruments.

         4.27 Intellectual Property.  Seller and the Bank each owns or possesses
valid and  binding  licenses  and  other  rights  to use all  material  patents,
copyrights,  trade secrets, trade names, servicemarks and trademarks used in its
businesses,  each without payment,  and neither Seller nor the Bank has received
any notice of conflict  with respect  thereto that asserts the rights of others.
Seller and the Bank have performed in all material  respects all the obligations
required to be performed by them and are not in default in any material  respect
under any contract, agreement,  arrangement or commitment relating to any of the
foregoing.

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

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


                                    ARTICLE V

                            COVENANTS OF THE PARTIES

         5.01 Conduct of the Business of Seller. During the period from the date
of this  Agreement  to the  Effective  Time,  and except as may be  specifically
required or permitted pursuant to this Agreement or as specifically described in
Section 5.01 of the Seller Disclosure Schedule, the Seller and the Bank:


                                      A-27

<PAGE>

                  (a)  shall,  and  shall  cause  each of its  subsidiaries  to,
         conduct its  business and engage in  transactions  only in the ordinary
         and usual  course of business  consistent  with past  practices,  which
         shall mean (i)  conducting its banking,  trust and other  businesses in
         the  ordinary  and  usual  course,  (ii)  refraining  from  any  of the
         activities  described in Section  5.01(b)  below and (iii) not entering
         into any material  transactions except in the ordinary and usual course
         of business consistent with past practices;

                  (b) shall not and shall not permit any of its subsidiaries to,
         without the prior written consent of the Buyer:

                           (i) engage or participate in any material transaction
                  or incur or  sustain  any  material  obligation  or  liability
                  except  in the  ordinary,  regular  and  usual  course  of its
                  businesses  consistent with past practices,  including without
                  limitation   entering   into  any   settlement   agreement  or
                  understanding with respect to any material  litigation matters
                  (including   without   limitation  those  litigation   matters
                  disclosed in Section 4.09 of the Seller Disclosure Schedule);

                           (ii)  accept,   renew  or  roll  over  any  "brokered
                  deposit" as defined  under 12 C.F.R.  337.6(a)(3)  or offer an
                  interest  rate with  respect to any deposit  that would either
                  constitute  an  impermissible  interest  rate with  respect to
                  deposits of an undercapitalized insured depository institution
                  pursuant  to  the   limitations   contained  under  12  C.F.R.
                  337.6(b)(3)(ii)  or otherwise  set interest  rates on deposits
                  that depart from past  practices  of the Bank with  respect to
                  the  setting  of  interest  rates  on  deposits,  unless  such
                  interest   rates  are   necessary   for  the  Bank  to  remain
                  competitive in its established market area;

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

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

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

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

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

                  (d) shall, at the Buyer's request,  use all reasonable efforts
         to  cooperate  with the  Buyer  with  respect  to  preparation  for the
         combination and  integration of the businesses,  systems and operations
         of the Bank and the Savings  Association,  including without limitation
         arranging for the termination or non-renewal of existing agreements and
         arrangements  with  third-party  service  providers with respect to the
         Bank's data processing and related electronic informational systems and
         conversion   thereof  to  appropriate   systems  used  by  the  Savings
         Association,  and shall confer on a regular and frequent basis with one
         or more  representatives of the Buyer and/or the Savings Association to
         report on operational and related matters;

                  (e) shall, subject to any restrictions under applicable law or
         regulation,  promptly notify the Buyer of any emergency or other change
         in the normal course of its or its subsidiaries' businesses or in the

                                      A-28
<PAGE>

         operation  of  its  or  its   subsidiaries'   properties   and  of  any
         governmental complaints,  investigations or hearings (or communications
         indicating  that  the  same  may be  contemplated)  if such  emergency,
         change,  complaint,  investigation  or hearing would be material to the
         assets,  properties,  liabilities,  business,  results  of  operations,
         condition (financial or otherwise) or prospects of the Seller or any of
         its subsidiaries;

                  (f)  shall not  declare  or pay any  dividends  on or make any
         other  distributions in respect of the Seller Common Stock, except that
         Seller shall be permitted to declare and pay a special cash dividend to
         its  stockholders of $0.20 per share if the Acquisition  Merger has not
         been  completed by March 31, 1997 and shall be permitted to declare and
         pay an additional  special cash dividend to its  stockholders  of $0.20
         per share if the Acquisition  Merger has not been completed by June 30,
         1997;

                  (g) except for the adoption of the Salary  Continuation Policy
         and Bonus Plan by the Board of Directors of Seller and the Bank,  shall
         not adopt or amend (other than amendments required by applicable law or
         amendments  that reduce amounts payable by it or its  subsidiaries)  in
         any material  respect any Seller  Pension Plan, any Seller Benefit Plan
         or any Seller Other Plan or enter (or permit any of its subsidiaries to
         enter) into any  employment,  severance  or similar  contract  with any
         person (including, without limitation,  contracts with management which
         might  require  that  payments  be made  upon the  consummation  of the
         transactions  contemplated  hereby,  including  without  limitation the
         consummation  of the  Acquisition  Merger and the Bank Merger) or amend
         any such  existing  agreements,  plans or  contracts  to  increase  any
         amounts payable thereunder or benefits provided thereunder, or grant or
         permit  any  increase  in  compensation  to its  or  its  subsidiaries'
         employees  as a  class,  except  in the  ordinary  course  of  business
         consistent with past  practices,  or pay any bonus except in accordance
         with the terms of the Salary  Continuation  Policy and Bonus Plan or as
         otherwise  disclosed  in  Section  5.01(g)  of  the  Seller  Disclosure
         Schedule;

                  (h) subject to its directors' fiduciary duties and obligations
         referred to in Section 5.03 below, shall not, with respect to itself or
         any of its subsidiaries,  authorize,  recommend, propose or announce an
         intention  to  authorize,  recommend  or  propose,  or  enter  into  an
         agreement  with  respect to, any merger,  consolidation,  purchase  and
         assumption   transaction  or  business   combination  (other  than  the
         Acquisition Merger and the Bank Merger),  any acquisition of a material
         amount of assets or securities or assumption of liabilities  (including
         deposit liabilities), any disposition of a material amount of assets or
         securities,  or any release or  relinquishment of any material contract
         rights not in the ordinary  course of business and consistent with past
         practices;

                  (i) shall not propose or adopt  amendments  to its articles of
         incorporation or by-laws, except as may be required pursuant to Section
         4.02 above;

                  (j) shall  not  issue,  deliver  or sell any  shares  (whether
         original  issuance or from  treasury  shares) of its  capital  stock or
         securities  convertible  into or exercisable  for shares of its capital
         stock (or permit any of its subsidiaries to issue,  deliver or sell any
         shares of such  subsidiaries'  capital stock or securities  convertible
         into or exercisable  for shares of such  subsidiaries'  capital stock),
         except upon exercise or  fulfillment  of options  issued or existing on
         the date hereof pursuant to the Seller  Employee Option  Agreements and
         listed in Section 5.01(j) of the Seller Disclosure Schedule,  or effect
         any   stock   split,    reverse    stock    split,    recapitalization,
         reclassification  or similar transaction or otherwise change its equity
         capitalization as it exists on the date hereof;

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

                  (l) shall not purchase, redeem or otherwise acquire, or permit
         any of its subsidiaries to purchase,  redeem or otherwise acquire,  any
         shares  of its  capital  stock or any  securities  convertible  into or
         exercisable for any shares of its capital stock,  except in a fiduciary
         capacity;

                                      A-29
<PAGE>

                  (m) shall not impose,  or suffer the imposition,  on any share
         of  capital  stock  held  by it or by any of  its  subsidiaries  of any
         material lien, charge, or encumbrance, or permit any such lien, charge,
         or encumbrance to exist;

                  (n) shall not  incur,  or permit  any of its  subsidiaries  to
         incur,  any additional debt obligation or other obligation for borrowed
         money,   or  to  guaranty  any  additional  debt  obligation  or  other
         obligation  for  borrowed  money,  except  in the  ordinary  course  of
         business  consistent with past  practices,  which shall include but not
         necessarily be limited to creation of deposit liabilities, purchases of
         federal funds,  sales of certificates  of deposit,  borrowings from the
         Federal Home Loan Bank of Boston and entry into  repurchase  agreements
         or other similar arrangements commonly employed by banks;

                  (o) shall not incur or commit to any capital  expenditures  or
         any  obligations  or liabilities  in connection  therewith,  other than
         capital  expenditures  and  such  related  obligations  or  liabilities
         incurred or  committed  to in the ordinary and usual course of business
         consistent   with  past   practices,   which,  in  all  cases,  do  not
         individually exceed $25,000 or cumulatively exceed $75,000;

                  (p) shall not change its  methods of  accounting  in effect at
         December  31,  1995,  except as may be  required  by changes in GAAP as
         concurred  in by the Seller's  and the Buyer's  respective  independent
         auditors, and the Seller shall not change its fiscal year;

                  (q) shall file all reports,  applications  and other documents
         required to be filed by it with the Federal  Reserve  Board,  FDIC, New
         Hampshire  Commissioner and any other governmental  agency or authority
         between the date of this  Agreement  and the  Effective  Time and shall
         furnish to the Buyer copies of all such reports promptly after the same
         are filed;

                  (r) to the extent  requested by Buyer,  shall  cooperate  with
         Buyer with the  objective  of  seeking  appropriate  rescission  of any
         Regulatory Agreement in connection with the Bank Merger;

                  (s)  shall not make any loan or  extension  of credit or enter
         into any commitment  therefor on other than the Bank's customary terms,
         conditions  and  standards and in accordance  with  applicable  law and
         regulation and consistent  with prudent banking  practices,  and in any
         event shall provide Buyer with monthly reports of all loans, extensions
         of credit and  commitments  therefor equal to or greater than $250,000,
         individually,  and shall consult with Buyer prior to making or entering
         into any new loan,  extension of credit or commitment therefor equal to
         or greater than $500,000  individually,  or which, when aggregated with
         all other loans,  extensions  of credit and  commitments  therefor to a
         single  borrower  or  affiliated  group of  borrowers  equals  at least
         $1,000,000; and

                  (t) shall not agree,  in writing or otherwise,  to take any of
         the actions  prohibited  under this  Section  5.01 or any action  which
         would make any of its  representations or warranties  contained in this
         Agreement  untrue or  incorrect or would  otherwise  violate any of its
         other  agreements  or  commitments  contained in this  Agreement in any
         material respect.

         5.02 Access to Properties and Records; Confidentiality.

                  (a) The Seller shall permit the Buyer reasonable access to its
         properties and those of its  subsidiaries,  and shall disclose and make
         available to the Buyer all  Records,  including  all books,  papers and
         records   relating  to  the  assets,   stock   ownership,   properties,
         operations,   obligations   and  liabilities  of  the  Seller  and  its
         subsidiaries,  including,  but not  limited  to,  all books of  account
         (including the general ledger), tax records,  minute books of directors
         and stockholders meetings,  organizational documents, by-laws, material
         contracts  and  agreements,  filings  with  any  regulatory  authority,
         accountants' work papers,  litigation files, plans affecting employees,
         and any other  business  activities or prospects in which the Buyer may
         reasonably have an interest in light of the  transactions  contemplated
         

                                      A-30

<PAGE>

         hereby.  The Seller  shall  make  arrangements  with each  third  party
         provider  of  services  to the  Seller to permit  the Buyer  reasonable
         access to all of the  Seller's  Records  held by each such third party.
         The Buyer shall permit the Seller  reasonable access to such properties
         and records of the Buyer  and/or its  subsidiaries  in which the Seller
         may  reasonably   have  an  interest  in  light  of  the   transactions
         contemplated hereby.  Neither the Buyer nor the Seller nor any of their
         respective  subsidiaries  shall be required to provide  access to or to
         disclose  information  where such access or disclosure would violate or
         prejudice   the  rights  of  any   customer,   would   jeopardize   the
         attorney-client  privilege of the  institution in possession or control
         of such  information,  or would  contravene any law, rule,  regulation,
         order, judgment,  decree or binding agreement. The parties will use all
         reasonable   efforts   to  make   appropriate   substitute   disclosure
         arrangements  under  circumstances  in which  the  restrictions  of the
         preceding sentence apply.

                  (b) All  Confidential  Information,  as such  term is  defined
         below,  furnished by each party  hereto to the other,  or to any of its
         affiliates or to any of its affiliates' directors, officers, employees,
         or   representatives   or  agents  (such  persons  being   referred  to
         collectively herein as "Representatives")  shall be treated as the sole
         property of the party furnishing the information until  consummation of
         the transactions  contemplated  hereby, and, if such transactions shall
         not  occur,  the  party  receiving  the  information,  or  any  of  its
         affiliates or Representatives, as the case may be, shall, upon request,
         return to the party which  furnished such  information all documents or
         other   materials   containing,   reflecting   or   referring  to  such
         information,  shall  keep  confidential  all such  information  for the
         period hereinafter referred to, and shall not directly or indirectly at
         any time use such  information for any competitive or other  commercial
         purpose; provided,  however, that the Buyer and its affiliates shall be
         permitted  to retain  and share with their  regulators,  examiners  and
         auditors  (who need to know such  information  and are  informed of the
         confidential  nature  thereof and  directed  to treat such  information
         confidentially),  and with no other persons, such materials,  files and
         information  relating  to or  constituting  the  Buyer's  or any of its
         affiliates'  or   Representatives'   work  product,   presentations  or
         evaluation  materials  as  the  Buyer  deems  reasonably  necessary  or
         advisable in connection  with  auditing or  examination  purposes,  and
         Buyer shall not make use of any such  materials,  files or  information
         for  any  other  purpose.  The  obligation  to  keep  such  information
         confidential  shall continue for two years from the date this Agreement
         is  terminated  or as long as may be required by law. In the event that
         either party or its  affiliates  or  Representatives  are  requested or
         required  in the  context of a  litigation,  governmental,  judicial or
         regulatory   investigation   or  other  similar   proceeding  (by  oral
         questions,  interrogatories,  requests for  information  or  documents,
         subpoenas,  civil investigative demands or similar process) to disclose
         any  Confidential  Information,  the  party  or  its  affiliate  or its
         Representative  so requested or required  will  directly or through the
         party or such affiliate or  Representative,  if practicable and legally
         permitted,  prior to  providing  such  information,  and as promptly as
         practicable after receiving such request,  provide the other party with
         notice of each such request or  requirement so that the other party may
         seek  an   appropriate   protective   order  or  other  remedy  or,  if
         appropriate,  waive  compliance  with the provisions of this Agreement.
         If, in the  absence of a  protective  order or the  receipt of a waiver
         hereunder,  the party or  affiliate or  Representative  so requested or
         required is, in the written opinion of its counsel, legally required to
         disclose  Confidential  Information  to any tribunal,  governmental  or
         regulatory  authority,  or  similar  body,  the party or  affiliate  or
         Representative   so  required   may   disclose   that  portion  of  the
         Confidential Information which it is advised in writing by such counsel
         it is legally  required to so disclose to such tribunal or authority or
         similar  body  without  liability  to the other  party  hereto for such
         disclosure.  The parties and their affiliates and Representatives  will
         exercise  reasonable efforts, at the expense of the party who disclosed
         Confidential  Information to the other party, to obtain  assurance that
         confidential treatment will be accorded the information so disclosed.

         As used in this Section 5.02(b),  "Confidential  Information" means all
         data,  reports,  interpretations,  forecasts  and  records  (whether in
         written  form,   electronically  stored  or  otherwise)  containing  or

                                      A-31

<PAGE>

         otherwise reflecting information concerning the disclosing party or its
         affiliates  which is not available to the general  public and which the
         disclosing   party  or  any  affiliate  or  any  of  their   respective
         Representatives  provides or has  previously  provided to the receiving
         party or to the receiving party's  affiliates or Representatives at any
         time in connection with the transactions contemplated by this
        
         Agreement,  including  but not limited to any  information  obtained by
         meeting with Representatives of the disclosing party or its affiliates,
         together with summaries,  analyses,  extracts,  compilations,  studies,
         personal notes or other documents or records,  whether  prepared by the
         receiving  party or others,  which  contain or  otherwise  reflect such
         information.  Notwithstanding the foregoing,  the following information
         will not constitute "Confidential Information": (i) information that is
         or becomes generally  available to the public other than as a result of
         a disclosure by the receiving party or any affiliate or  Representative
         of the receiving  party without the consent of the party providing such
         information  (including  without  limitation all  information of Seller
         disclosed or otherwise utilized by Buyer, with the knowledge of Seller,
         in  connection  with  presentations  to  securities  analysts  or other
         investor  relations-related  activities),  (ii)  information  that  was
         previously   known  to  the  receiving   party  or  its  affiliates  or
         Representatives  on a nonconfidential  basis prior to its disclosure by
         the  disclosing  party,  its  affiliates  or   Representatives,   (iii)
         information that became or becomes  available to the receiving party or
         any affiliate or Representative thereof on a nonconfidential basis from
         a  source  other  than  the  disclosing   party  or  any  affiliate  or
         Representatives  of the disclosing party,  provided that such source is
         not known by the disclosing party or its affiliates or  Representatives
         to  be  subject  to  any  confidentiality   agreement  or  other  legal
         restriction on disclosing such  information and (iv)  information  that
         has been independently  acquired or developed by the receiving party or
         its affiliates or Representatives  without violating the obligations of
         this Section 5.02(b).

         5.03 No  Solicitation.  Neither the Seller nor any of its  subsidiaries
shall  (and the  Seller and each of its  subsidiaries  shall use all  reasonable
efforts to cause its officers, directors, employees, representatives and agents,
including,  but not limited to, investment  bankers,  attorneys and accountants,
not to), directly or indirectly, encourage, solicit, initiate or, subject to the
fiduciary  obligations of the Seller's Board of Directors (as advised in writing
by outside  counsel),  participate in any discussions or  negotiations  with, or
provide any information to, any corporation, partnership, person or other entity
or group (other than the Buyer and its affiliates or representatives) concerning
any merger,  tender offer, sale of substantial assets, sale of shares of capital
stock or debt securities or similar  transaction  involving the Seller or any of
its  subsidiaries  (any  of  the  foregoing  being  referred  to  herein  as  an
"Acquisition Transaction").  Notwithstanding the foregoing, nothing contained in
this  Section  5.03 shall  prohibit  the Seller or its Board of  Directors  from
taking and disclosing to the Seller's  stockholders a position with respect to a
tender offer by a third party  pursuant to Rules 14d-9 and 14e-2(a)  promulgated
under  the  Exchange  Act  or  from  making  such  disclosure  to  the  Seller's
stockholders which, in the judgment of the Board of Directors,  with the written
advice of outside counsel, may be required under applicable law. The Seller will
immediately  communicate  to the Buyer the  terms of any  proposal,  discussion,
negotiation or inquiry  relating to an Acquisition  Transaction and the identity
of the party making such  proposal or inquiry which it may receive in respect of
any such  transaction  (which  shall mean that any such  communication  shall be
delivered no less promptly than by telephone  within  twenty-four  (24) hours of
the  Seller's  receipt of any such  proposal  or  inquiry) or its receipt of any
request  for  information  from the  Federal  Reserve  Board,  DOJ or any  other
governmental  agency  or  authority  with  respect  to  a  proposed  Acquisition
Transaction.

         5.04 Regulatory Matters; Consents.

                  (a) The parties  will  cooperate  in  connection  with (i) the
         preparation  and filing by the Buyer with the SEC under the  Securities
         Act of a  registration  statement on Form S-4 and/or such other form as
         may be  necessary  or  appropriate  relating to the shares of the Buyer
         Common Stock to be issued in  connection  with the  Acquisition  Merger
         (the "Buyer  Registration  Statement"),  and (ii) the  preparation  and
         filing by the Buyer and the  Seller  of a joint  proxy  statement  (the
         "Proxy  Statement")  as shall be  necessary  or  desirable  in order to
         consummate the transactions  contemplated by this Agreement, each to be
         undertaken  as  promptly as  practicable,  and the Buyer and the Seller
        
                                      A-32

<PAGE>

         will use their  respective best efforts to have the Buyer  Registration
         Statement declared effective by the SEC and to mail the Proxy Statement
         to  the  Buyer's  and  the   Seller's   stockholders   as  promptly  as
         practicable. The parties shall also take any reasonable action required
         to be taken  under any state  "Blue  Sky" laws in  connection  with the
         consummation of the  transactions  contemplated  by this Agreement.  In
         addition to the  foregoing,  neither  party shall take or permit any of
         its subsidiaries to take any action that materially  adversely  affects
         its ability to  consummate  the  transactions  contemplated  under this
         Agreement or the Bank Merger Agreement in a timely manner.

                  (b) Each of the Seller and the Buyer will  cooperate  with the
         other and use its best efforts to prepare all documentation,  to effect
         all  filings  and  to  obtain  all  permits,  consents,  approvals  and
         authorizations  of all third parties and governmental  bodies necessary
         or  appropriate  to consummate the  transactions  contemplated  by this
         Agreement  and the Bank Merger  Agreement  as promptly as  practicable,
         including without  limitation that Seller shall use its best efforts to
         obtain  all  of the  non-governmental  third-party  permits,  consents,
         approvals and authorizations  disclosed in Sections 4.03(c) and 4.04 of
         the Seller Disclosure Schedule.  Each party hereto shall have the right
         to  review  and  approve  in  advance  all  descriptions  of it and its
         subsidiaries  which  appear in any filing made in  connection  with the
         transactions   contemplated  by  this  Agreement,   including   without
         limitation all filings  contemplated by Section 5.04(a) above, with any
         governmental  body. In  exercising  the  foregoing  right,  the parties
         hereto shall act reasonably and as promptly as practicable.

                  (c) The Buyer shall take all actions  necessary or appropriate
         to  ensure  that all  shares  of Buyer  Common  Stock  received  in the
         Acquisition  Merger are fully  registered  on the  appropriate  form to
         facilitate  sale of such shares by the holders in  accordance  with the
         Securities Act (including in accordance  with any applicable  exemption
         from registration requirements) to the extent customary in transactions
         of this nature.

         5.05 Approval of Stockholders. Each of the Buyer and Seller will (a) as
promptly as practicable,  take all steps necessary to duly call, give notice of,
convene and hold a meeting of its stockholders for the purpose of approving,  in
the case of the Seller, this Agreement and the transactions contemplated hereby,
including  without  limitation the  Acquisition  Merger,  and in the case of the
Buyer,  the issuance of Buyer Common Stock as  contemplated  by this  Agreement,
and, in each case, for such other purposes as may be necessary or desirable, (b)
subject to the fiduciary  duties of its board of directors as advised in writing
by outside counsel, recommend to its stockholders the approval of such foregoing
matters to be submitted by it to its stockholders, and (c) cooperate and consult
with each other with respect to each of the  foregoing  matters.  Subject to the
fiduciary  duties of its board of  directors  as  advised  in writing by outside
counsel,  each of the Buyer and the Seller  will use all  reasonable  efforts to
obtain the necessary  approvals of its  stockholders of the proposals  described
above to be submitted by it in connection with this  Agreement.  If the Board of
Directors of either party is required by applicable law to review or restate the
recommendation  to its stockholders  contemplated in clause (b) of the preceding
sentence,  this Section 5.05 shall not prohibit  accurate  disclosure by a party
that is  required  in any  release or  regulatory  filing  (including  the Proxy
Statement and the Buyer  Registration  Statement) or otherwise under  applicable
law in the opinion of such party's Board of Directors,  upon the written  advice
of outside counsel,  as of the date of such release or regulatory filing or such
other required disclosure as to the transactions  contemplated hereby or, in the
case of the Seller, as to any Acquisition Transaction.

         5.06 Agreements of Seller's Affiliates.  The Seller shall identify in a
letter to the Buyer,  after  consultation with counsel,  all persons who, at the
time of the meeting of its stockholders  referred to in Section 5.05 hereof,  it
believes may be deemed to be "affiliates" of the Seller, as that term is defined
for purposes of  paragraphs  (c) and (d) of Rule 145 under the  Securities  Act,
(the "Seller Affiliates").  The Seller shall use all reasonable efforts to cause
each person who is  identified as a Seller  Affiliate in the letter  referred to
above to deliver to the Buyer at least forty (40) days prior to the Closing Date
an executed copy of the Seller Affiliates Agreement.  Prior to the Closing Date,
the Seller shall amend and supplement such letter and use all reasonable efforts
to cause each  additional  person who is identified as a Seller  Affiliate as of
the Closing Date to execute a copy of the Seller Affiliates Agreement.

                                      A-33

<PAGE>

         5.07 Further  Assurances.  Subject to the terms and  conditions  herein
provided, each of the parties hereto agrees to use all reasonable efforts to, as
promptly as  practicable,  take, or cause to be taken,  all action and to do, or
cause to be done, all things  necessary,  proper or advisable  under  applicable
laws  and  regulations  to  consummate  and  make  effective  the   transactions
contemplated  by this  Agreement  and the Bank Merger  Agreement  or to vest the
Savings  Association  upon and after the Bank  Merger  Effective  Time with full
title to all properties, assets, rights, approvals, immunities and franchises of
the  Bank.  In case at any time  after  the  Effective  Time or the Bank  Merger
Effective  Time any further  action is  necessary  or desirable to carry out the
purposes of this  Agreement or the Bank Merger  Agreement or to vest the Savings
Association  with  full  title to all  properties,  assets,  rights,  approvals,
immunities and franchises of the Bank, the proper officers and directors of each
party to this Agreement and the Bank Merger Agreement, as applicable, shall take
all such necessary action.

         5.08 Disclosure  Supplements.  From time to time prior to the Effective
Time,  and in any event  immediately  prior to the Effective  Time,  Seller will
promptly  supplement or amend the Seller Disclosure Schedule with respect to any
matter hereafter  arising which, if existing,  occurring or known at the date of
this  Agreement,  would have been  required to be set forth or  described in the
Seller  Disclosure  Schedule or which is necessary to correct any information in
the Seller Disclosure  Schedule which has become inaccurate.  No such supplement
or amendment to the Seller  Disclosure  Schedules  pursuant to this Section 5.08
shall have any effect for the purpose of determining  satisfaction of any of the
conditions set forth in Article VI hereof.

         5.09 Public  Announcements.  Except as otherwise required by law or the
rules of the NASD,  the Seller and the Buyer will  cooperate  with each other in
the  development  and  distribution  of  all  news  releases  and  other  public
information   disclosures   with  respect  to  this  Agreement  or  any  of  the
transactions contemplated hereby.

         5.10 Tax-Free Reorganization  Treatment.  None of the parties hereto or
any of their  respective  subsidiaries  or affiliates  has taken,  shall take or
cause to be taken any action,  whether before or after the Effective Time, which
would  disqualify the Acquisition  Merger or the Bank Merger as a reorganization
within the meaning of Section  368(a) of the Code.  Each of the  parties  hereto
shall use all reasonable  efforts to cause the  Acquisition  Merger and the Bank
Merger to qualify as tax-free  reorganizations  under Section 368(a) of the Code
and to obtain the  opinions  of counsel  referred  to in  Sections  6.02(d)  and
6.03(d) hereof.

         5.11 Stock  Exchange  Listing.  The Buyer shall cause the shares of the
Buyer Common Stock to be issued in connection with the Acquisition  Merger to be
approved for listing on the NASDAQ-NMS,  subject to official notice of issuance,
as of or prior to the Effective Time.

         5.12 Employment and Benefit Matters.

                  (a)  Maintenance  of Plans;  Benefits  Service  Credit.  Buyer
         agrees to provide to those  persons who are  employees of Seller or any
         subsidiary  of Seller at the  Effective  Time and who are  employed  by
         Buyer or a subsidiary of Buyer thereafter with the benefits  maintained
         by Buyer and its affiliates  from time to time for the benefit of their
         employees similarly situated.  Notwithstanding the foregoing provisions
         of this paragraph  5.12(a),  Buyer shall not be required to provide any
         benefits with respect to persons who at the  Effective  Time are former
         employees or  beneficiaries  of former  employees of Seller,  except as
         provided  under  the  terms of the  governing  documents  of the  Buyer
         Pension Plans and Buyer  Benefit Plans or as may be otherwise  required
         under any health benefit  continuation  rights provisions of federal or
         state law.  Buyer  shall  provide  all such Buyer  benefits  as soon as
         practicable  following the Effective Time.  Until such time as Buyer is
         able to provide such benefits to such persons (such time being referred
         to as the "Transition Date"), Buyer agrees to provide such persons with
         the  employee  benefits  set  forth  in  Section  4.11  of  the  Seller
         Disclosure  Schedule as maintained for their benefit  immediately prior
         to the  Effective  Time.  Buyer  shall  cause  each  plan,  program  or
         arrangement  included  among the benefits of Buyer to be provided after
         the Effective Time, except for the Buyer's defined benefit pension plan
          
                                      A-34

<PAGE>

         provided  through  SBERA,  to treat  the  prior  service  of each  such
         employee  with the Seller or its  affiliates,  to the extent such prior
         service is recognized under the comparable plan, program or arrangement
         of the Seller,  as service  rendered to Buyer or its affiliate,  as the
         case may be, for purposes of eligibility to participate,  vesting,  and
         eligibility  for  special  benefits  under each such  plan,  program or
         arrangement  of  Buyer,  but  not  in  any  case  for  benefit  accrual
         attributable to any period before the Effective Time.  Without limiting
         the foregoing, Buyer and its affiliates shall not treat any employee of
         Seller or any of its affiliates as a "new" employee for purposes of any
         exclusion  under  any  health  or  similar  plan of Buyer or any of its
         affiliates for a preexisting  medical  condition.  Nothing herein shall
         impose any  obligation  upon Buyer and its  subsidiaries  to  maintain,
         continue or adopt any employee  pension plans,  employee benefit plans,
         or other benefit  arrangements  after the Transition Date, nor prohibit
         the  Buyer or its  subsidiaries  from  amending  any such plan or plans
         after the Transition Date, to the extent permitted by the terms of such
         plans and applicable law.

                  (b)  Employment  Obligations.  Following  the  Effective  Time
         and/or the Bank Merger  Effective Time, as applicable,  Buyer shall, or
         shall cause the Savings  Association to, honor in accordance with their
         terms  all  employment,  severance  and  other  compensation  contracts
         (including  maintaining  the  interest-free  nature  of  certain  loans
         provided by the Bank to employees for the purchase of personal computer
         equipment)  disclosed to Buyer under this  Agreement  between Seller or
         any subsidiary  thereof and any director,  officer or employee thereof,
         and all  provisions  for  benefits or other  amounts  earned or accrued
         through the Effective Time under the Seller Pension Plans or the Seller
         Benefit  Plans.  Notwithstanding  the foregoing,  however,  the parties
         understand and agree that the Savings  Association shall enter into new
         employment and severance arrangements with Messrs. Thompson and Goss on
         the Closing Date, which shall be consistent with the terms set forth on
         Schedule 5.12 hereto, and such arrangements shall take the place of and
         supersede the employment and severance arrangements presently in effect
         for Messrs. Thompson and Goss with Seller and the Bank. Any employee of
         Seller or any  subsidiary of Seller who becomes an employee of Buyer or
         any  subsidiary of Buyer  immediately  following the Effective Time and
         whose  employment  is  involuntarily  terminated at any time during the
         twelve-month  period from and after the Closing  Date shall be entitled
         to salary  continuation  and benefits in accordance  with the terms and
         conditions  of the Salary  Continuation  Policy and Bonus  Plan.  Buyer
         shall not be obligated under any circumstances to employ any person who
         is  employed  by  Seller  immediately  prior  to  the  Effective  Time;
         provided,  however, that Buyer's intention is to offer employment to as
         many such persons as is reasonably practicable.

         5.13 Directors' and Officers' Indemnification and Insurance.

                  (a) In the event of any  threatened or actual  claim,  action,
         suit,   proceeding  or  investigation,   whether  civil,   criminal  or
         administrative,  including, without limitation, any such claim, action,
         suit,  proceeding or  investigation  in which any person who is now, or
         has  been at any  time  prior  to the  date of this  Agreement,  or who
         becomes prior to the Effective  Time, a director or officer or employee
         of the  Seller  or  any  of  Seller's  subsidiaries  (the  "Indemnified
         Parties") is, or is threatened to be, made a party based in whole or in
         part on, or  arising in whole or in part out of, or  pertaining  to (i)
         the fact that he or she is or was a  director,  officer or  employee of
         the Seller or any of Seller's  subsidiaries  or (ii) this  Agreement or
         any  of the  transactions  contemplated  hereby,  whether  in any  case
         asserted or arising  before or after the  Effective  Time,  the parties
         hereto  agree to  cooperate  and use all  reasonable  efforts to defend
         against and respond  thereto.  It is understood  and agreed that Seller
         shall  indemnify and hold  harmless,  and that after the Effective Time
         Buyer shall  indemnify and hold harmless,  as and to the fullest extent
         permitted by applicable  law, each such  Indemnified  Party against any
         losses,  claims,  damages,  liabilities,   costs,  expenses  (including
         reasonable attorney's fees and expenses),  judgments, fines and amounts
         paid in  settlement in  connection  with any such  threatened or actual
         claim, action, suit,  proceeding or investigation,  and in the event of
         any such  threatened  or actual  claim,  action,  suit,  proceeding  or
         
                                      A-35

<PAGE>

         investigation   (whether  asserted  or  arising  before  or  after  the
         Effective Time), (i) Seller,  and Buyer after the Effective Time, shall
         promptly pay expenses in advance of the final disposition of any claim,
         action, suit,  proceeding or investigation to each Indemnified Party to
         the full extent  permitted  by law,  (ii) the  Indemnified  Parties may
         retain counsel mutually  satisfactory to them and Seller and, after the
         Effective Time, Buyer, and Seller,  and Buyer after the Effective Time,
         shall pay all  reasonable  fees and  expenses  of such  counsel for the
         Indemnified  Parties within thirty days after  statements  therefor are
         received,  and (iii) Seller,  and Buyer after the Effective  Time, will
         use all  reasonable  efforts to assist in the  vigorous  defense of any
         such matter; provided,  however, that neither Seller nor Buyer shall be
         liable for any settlement  effected  without its prior written  consent
         (which  consent  shall  not be  unreasonably  withheld);  and  provided
         further,  however, that the Buyer shall have no obligation hereunder to
         any  Indemnified  Party when and if a court of  competent  jurisdiction
         shall ultimately  determine,  and such determination  shall have become
         final and  non-appealable,  that  indemnification  of such  Indemnified
         Party in the manner  contemplated  hereby is  prohibited  by applicable
         law.  Any  Indemnified  Party  wishing to claim  indemnification,  upon
         learning of any such claim, action, suit,  proceeding or investigation,
         shall notify  Seller and,  after the  Effective  Time,  Buyer  thereof,
         provided that the failure to so notify shall not affect the obligations
         of  Seller  or  Buyer,  except to the  extent  such  failure  to notify
         materially prejudices such party.

                  (b) Buyer agrees that all rights to  indemnification  existing
         in  favor,  and  all  limitations  on the  personal  liability,  of any
         director,   officer  or  other   employee  of  Seller  or  any  of  its
         subsidiaries  provided  for in Seller's  articles of  incorporation  or
         by-laws  as in effect as of the date  hereof  with  respect  to matters
         occurring  prior to the Effective  Time shall  survive the  Acquisition
         Merger and shall  continue in full force and effect for a period of not
         less than six (6) years from the Closing Date; provided,  however, that
         all rights to  indemnification in respect of any claim asserted or made
         within such period shall continue until the  disposition of such claim.
         In  the  event  Buyer  or  the  Surviving  Corporation  or  any  of its
         successors  or assigns (i)  consolidates  with or merges into any other
         person and shall not be the  continuing  or  surviving  corporation  or
         entity of such  consolidation  or merger,  or (ii) transfers or conveys
         all or  substantially  all of its  properties and assets to any person,
         then, and in each such case, to the extent necessary,  proper provision
         shall  be made so that  the  successors  and  assigns  of  Buyer or the
         Surviving  Corporation,  as the case may be, assume the obligations set
         forth in this Section 5.13.

                  (c)  Buyer  shall  use all  reasonable  efforts  to cause  the
         persons  serving  as  officers  and  directors  of the  Seller  and any
         subsidiary  of Seller  immediately  prior to the  Effective  Time to be
         covered  for a period of three (3) years from the  Closing  Date by the
         directors' and officers'  liability  insurance policy  maintained as of
         the date  hereof by the  Seller  (provided  that  Buyer may  substitute
         therefor policies of at least the same coverage and amounts  containing
         terms and conditions which are not less  advantageous than such policy)
         with  respect  to  acts  or  omissions  occurring  at or  prior  to the
         Effective Time,  which were committed by such officers and directors in
         their capacity as such; provided, however, that in no event shall Buyer
         be required  to expend an amount  more than 125% of the current  amount
         expended  by the  Seller to  maintain  or  procure  insurance  coverage
         pursuant hereto.

         5.14  Accountants'  Letters.  Each of the  parties  shall  cause  to be
delivered  to  the  other  "comfort"   letters  from  its   independent   public
accountants,  dated the date on which the Buyer Registration  Statement (or last
amendment  thereto) shall become effective and dated the Closing Date,  relating
to  the  information  about  such  party  included  in  the  Buyer  Registration
Statement,  including the Proxy Statement,  and addressed to the other party, in
form and substance  which is reasonably  satisfactory to the receiving party and
customary in transactions of the nature contemplated hereby.

                                      A-36
<PAGE>

         5.15  Maintenance  of Records.  Through the Effective  Time, the Seller
will  maintain  the  Records in the same  manner and with the same care that the
Records have been maintained prior to the execution of this Agreement. The Buyer
may, at its own expense, make such copies of and excerpts from the Records as it
may deem desirable.  All Records, whether held by the Buyer or the Seller, shall
be maintained for such periods as are required by law, unless the parties shall,
applicable  law  permitting,  agree in writing to a different  period.  From and
after the Effective  Time, the Buyer shall be solely  responsible for continuing
maintenance of the Records.

         5.16  Leases.  Seller  shall  consult  with Buyer  before  renewing  or
extending any lease of Seller or any subsidiary of real property or any material
lease of Seller or any subsidiary  relating to furniture,  fixtures or equipment
or other  personal  property , in each case that is currently in effect but that
would  otherwise  expire on or prior to the  Effective  Time.  Seller  shall not
cancel,  terminate  or take any  other  action  that is  likely to result in any
cancellation  or  termination  of any such lease without first  consulting  with
Buyer.

         5.17 Bank Merger.  The parties  shall take,  and cause the Bank and the
Savings  Association,  as  applicable,  to take,  all necessary and  appropriate
actions  to effect  the Bank  Merger  immediately  after the  Effective  Time in
accordance with the  requirements of all applicable laws and regulations and the
terms of the Bank Merger Agreement.

         5.18 Certain Policies of Seller. At the request of the Buyer, after the
time at which all  Requisite  Regulatory  Approvals  have been  received for the
Acquisition  Merger  and the  Buyer  has  confirmed  in  writing  that all other
conditions  precedent to the Buyer's  obligations under this Agreement have been
satisfied or waived and prior to the Effective  Time, the Seller shall cooperate
with Buyer with the  objective of modifying and changing its  receivables,  loan
accrual,  charge-off,  real estate  valuation and loan loss reserve policies and
practices  and other  accounting  policies and  practices to reflect the Buyer's
plans  with  respect to the  conduct  of the  Seller's  business  following  the
Acquisition  Merger  and make  adequate  provision  for the  cost  and  expenses
relating  thereto.  The  Seller's  representations,   warranties  and  covenants
contained in this Agreement  shall not be deemed to be untrue or breached in any
respect  for any  purpose  as a  consequence  of any  modifications  or  changes
undertaken solely on account of this Section 5.18.

                                      A-37
<PAGE>


                                   ARTICLE VI

                               CLOSING CONDITIONS

         6.01 Conditions to Each Party's  Obligations Under This Agreement.  The
respective  obligations of each party under this  Agreement  shall be subject to
the  fulfillment at or prior to the Effective Time of the following  conditions,
none of which may be waived:

                  (a)  Stockholders'   Approvals.   This  Agreement  and/or  the
         transactions  contemplated  hereby  shall  have been  approved  by such
         requisite  votes of the  stockholders  of  Seller  and  Buyer as may be
         required in accordance with applicable law, rules or regulations.

                  (b)  Governmental  Consents.  All  authorizations,   consents,
         orders or  approvals  of, or  declarations  or  filings  with,  and all
         expirations  of  waiting  periods  imposed  by,  any   governmental  or
         regulatory authority or agency which are necessary for the consummation
         of the transactions  contemplated by this Agreement and the Bank Merger
         Agreement,  including without limitation the Acquisition Merger and the
         Bank Merger, shall have been filed, occurred or been obtained (all such
         authorizations,  orders, declarations,  approvals, filings and consents
         and the lapse of all such  waiting  periods  being  referred  to as the
         "Requisite  Regulatory  Approvals")  and all such Requisite  Regulatory
         Approvals  shall be in full force and effect.  In  addition,  the Buyer
         shall have received all state  securities or blue sky permits and other
         authorizations  necessary to issue the Buyer Common Stock in connection
         with the  Acquisition  Merger in accordance  with all applicable  state
         securities or blue sky laws.

                  (c)  Buyer  Registration  Statement.  The  Buyer  Registration
         Statement  shall have become  effective  under the  Securities  Act and
         shall not be subject to a stop order or a threatened stop order.

                  (d) No  Injunctions or  Restraints.  No temporary  restraining
         order, preliminary or permanent injunction or other order issued by any
         court of competent jurisdiction or other legal restraint or prohibition
         (an  "Injunction")  preventing  the  consummation  of the  transactions
         contemplated by this Agreement shall be in effect.

         6.02 Conditions to the  Obligations of Buyer Under This Agreement.  The
obligations  of the Buyer under this Agreement  shall be further  subject to the
satisfaction  or waiver by the Buyer,  at or prior to the Effective Time, of the
following conditions:

                  (a) Absence of Material Adverse Changes.  There shall not have
         occurred any change in the business, operations, results of operations,
         assets, liabilities or condition (financial or otherwise) of the Seller
         or  any of its  subsidiaries  which  has  had,  individually  or in the
         aggregate, a Material Adverse Effect on the Seller.

                  (b)   Representations    and   Warranties;    Performance   of
         Obligations.  The obligations of the Seller required to be performed by
         it at or prior to the  Effective  Time  pursuant  to the  terms of this
         Agreement  shall  have been duly  performed  and  complied  with in all
         material respects and the  representations and warranties of the Seller
         contained in this  Agreement  shall be true and correct in all material
         respects as of the date of this  Agreement and as of the Effective Time
         as though made at and as of the  Effective  Time  (except as  otherwise
         specifically  contemplated  by  this  Agreement  and  except  as to any
         representation  or warranty  which  specifically  relates to an earlier
         date) and the Buyer shall have  received a  certificate  to that effect
         signed by the chairman or president and the chief financial  officer or
         chief accounting officer of the Seller.

                                      A-38

<PAGE>

                  (c)  Third-Party  Approvals.  Any and all  permits,  consents,
         waivers, clearances,  approvals and authorizations of or notices to all
         non-governmental  and non-regulatory  third parties which are necessary
         in connection with the consummation of the transactions contemplated by
         this Agreement and are required to be received, made or obtained by the
         Seller or the Bank,  shall have been so  received,  made or obtained by
         the Seller or the Bank, as  applicable,  other than permits,  consents,
         waivers, clearances, approvals,  authorizations and notices the failure
         of which to have  received,  made or  obtained  would  neither  make it
         impossible  to  consummate  the   transactions   contemplated  by  this
         Agreement  and the Bank  Merger  Agreement  nor result in any  Material
         Adverse  Effect on the  Buyer  after  the  Effective  Time and the Bank
         Merger Effective Time.

                  (d) Tax  Opinion.  The Buyer  shall have  received  an opinion
         dated the Closing Date from its counsel,  Sullivan & Worcester  LLP, or
         other counsel  selected by the Buyer and  reasonably  acceptable to the
         Seller, substantially to the effect (i) with respect to the Acquisition
         Merger,  that (A) the Acquisition  Merger should be treated for federal
         income tax purposes as a  reorganization  within the meaning of Section
         368(a) of the Code,  (B) each of the Buyer and the  Seller  should be a
         party to a  reorganization  within the meaning of Section 368(b) of the
         Code,  and (C) no gain or loss should be recognized by the Buyer or the
         Seller as a result of the  Acquisition  Merger and (ii) with respect to
         the Bank Merger, that (A) the Bank Merger should be treated for federal
         income tax purposes as a  reorganization  within the meaning of Section
         368(a) of the Code,  (B) each of the Bank and the  Savings  Association
         should be a party to a  reorganization  within  the  meaning of Section
         368(b) of the Code, and (C) no gain or loss should be recognized by the
         Bank, the Savings  Association,  the Buyer or the Seller as a result of
         the Bank Merger.  In rendering  such opinion,  Sullivan & Worcester LLP
         shall be  entitled  to  require  delivery  of, and to refer to and rely
         upon, such facts and representations set forth in certificates received
         from the Buyer, the Seller, the Bank and the Savings Association, their
         respective   officers,   directors   and   affiliates,   and  from  the
         stockholders  of the Seller,  as  Sullivan &  Worcester  LLP shall deem
         necessary or appropriate  to enable it to render such opinion,  and the
         parties  hereto  agree to use their  respective  best efforts to obtain
         such representations and certificates.

                  (e) Seller Affiliates Agreements.  Seller shall have delivered
         to  Buyer  the  letter   pertaining  to  the  Seller   Affiliates,   as
         contemplated  under Section 5.06 above, and each of the executed Seller
         Affiliates  Agreements  that  have  been  received  by Seller as of the
         Effective Time.

                  (f)  Burdensome  Condition.  None of the Requisite  Regulatory
         Approvals shall impose any term, condition or restriction upon Buyer or
         any Buyer  subsidiary  that Buyer in good faith  reasonably  determines
         would so materially  adversely impact the economic or business benefits
         of the transactions  contemplated by this Agreement and the Bank Merger
         Agreement as to render inadvisable in the reasonable  judgment of Buyer
         the consummation of the Acquisition Merger or the Bank Merger.

                  (g) Legal  Opinion.  Buyer shall have  received the opinion of
         Edwards & Angell,  counsel  to Seller and the Bank,  dated the  Closing
         Date, in a form that is customary for transactions of this type.

         In addition to the foregoing,  the Seller and the Bank will furnish the
Buyer with such additional  certificates,  instruments or other documents in the
name or on behalf of the  Seller or the Bank,  as the case may be,  executed  by
appropriate  officers or others,  including without  limitation  certificates or
correspondence of governmental  agencies or authorities or nongovernmental third
parties,  to evidence  fulfillment  of the  conditions set forth in this Section
6.02 as the Buyer may reasonably request.

                                      A-39

<PAGE>

         6.03  Conditions  to the  Obligations  of Seller  and Bank  Under  This
Agreement. The obligations of the Seller and the Bank under this Agreement shall
be further subject to the  satisfaction or waiver by the Seller,  at or prior to
the Effective Time, of the following conditions:

                  (a) Absence of Material Adverse Changes.  There shall not have
         occurred any change in the business, operations, results of operations,
         assets,  liabilities or condition (financial or otherwise) of the Buyer
         or  any of its  subsidiaries  which  has  had,  individually  or in the
         aggregate, a Material Adverse Effect on the Buyer.

                  (b)   Representations    and   Warranties;    Performance   of
         Obligations.  The  obligations of the Buyer required to be performed by
         it at or prior to the  Effective  Time  pursuant  to the  terms of this
         Agreement  shall  have been duly  performed  and  complied  with in all
         material respects and the  representations  and warranties of the Buyer
         contained in this  Agreement  shall be true and correct in all material
         respects as of the date of this  Agreement and as of the Effective Time
         as though made at and as of the  Effective  Time  (except as  otherwise
         specifically  contemplated  by  this  Agreement  and  except  as to any
         representation  or warranty  which  specifically  relates to an earlier
         date) and the Seller and the Bank shall have received a certificate  to
         that  effect  signed  by the  executive  vice  president  and the chief
         financial officer (or other authorized officer(s) of the Buyer.

                  (c)  Third-Party  Approvals.  Any and all  permits,  consents,
         waivers, clearances,  approvals and authorizations of or notices to all
         non-governmental  and non-regulatory  third parties which are necessary
         in connection with the consummation of the transactions contemplated by
         this Agreement and are required to be received, made or obtained by the
         Buyer,  shall have been so  received,  made or  obtained  by the Buyer,
         other  than  permits,   consents,   waivers,   clearances,   approvals,
         authorizations and notices the failure of which to obtain would neither
         make it impossible to consummate the transactions  contemplated by this
         Agreement  nor result in a Material  Adverse  Effect on the Buyer after
         the Effective Time.

                  (d) Tax  Opinion.  The Seller  shall have  received an opinion
         dated the Closing  Date from its  counsel,  Edwards & Angell,  or other
         counsel selected by the Seller and reasonably  acceptable to the Buyer,
         substantially  to the effect  that,  with  respect  to the  Acquisition
         Merger, (A) the Acquisition Merger should be treated for federal income
         tax purposes as a  reorganization  within the meaning of Section 368(a)
         of the Code,  (B) each of the Buyer and the Seller should be a party to
         a reorganization  within the meaning of Section 368(b) of the Code, and
         (C) gain, if any,  realized will be recognized by a stockholder  of the
         Seller as a result of the Acquisition  Merger, but not in excess of the
         amount of cash received by such stockholder. In rendering such opinion,
         Edwards & Angell shall be entitled to require delivery of, and to refer
         to  and  rely  upon,  such  facts  and  representations  set  forth  in
         certificates  received from the Buyer and the Seller,  their respective
         officers,  directors and affiliates,  and from the  stockholders of the
         Seller,  as Edwards & Angell  shall deem  necessary or  appropriate  to
         enable it to render such opinion,  and the parties  hereto agree to use
         their  respective  best  efforts  to obtain  such  representations  and
         certificates.

                  (e) NASDAQ-NMS  Listing.  The shares of the Buyer Common Stock
         issuable upon the Effective Time shall have been authorized for listing
         on the NASDAQ-NMS upon official notice of issuance.

                  (f) Legal  Opinion.  Seller shall have received the opinion of
         Sullivan & Worcester LLP, counsel to Buyer,  dated the Closing Date, in
         a form that is customary for transactions of this type.

         In addition to the  foregoing,  the Buyer will  furnish the Seller with
such additional  certificates,  instruments or other documents in the name or on
behalf of the Buyer, executed by appropriate officers or others, including

                                      A-40

<PAGE>


without  limitation  certificates or correspondence of governmental  agencies or
authorities or  nongovernmental  third parties,  to evidence  fulfillment of the
conditions set forth in this Section 6.03 as the Seller may reasonably request.


                                   ARTICLE VII

                                     CLOSING

         7.01 Time and Place.  Subject to the provisions of Articles VI and VIII
hereof,  the closing of the  transactions  contemplated  by this Agreement shall
take place at the Boston,  Massachusetts  offices of Sullivan & Worcester LLP at
10:00 A.M.,  local time, on such date that is not later than the fifth  business
day after the date on which all of the conditions contained in Article VI hereof
are satisfied or waived;  or at such other place, at such other time, or on such
other date as Seller and Buyer may mutually  agree upon for such closing to take
place.

         7.02  Deliveries at the Closing.  Subject to the provisions of Articles
VI and VIII  hereof,  at the closing  contemplated  by Section  7.01 above there
shall be  delivered  to Seller and Buyer and their  respective  subsidiaries  as
applicable,  the opinions,  certificates,  and other  documents and  instruments
required to be delivered under Article VI hereof.


                                  ARTICLE VIII

                        TERMINATION, AMENDMENT AND WAIVER

         8.01 Termination. This Agreement may be terminated at any time prior to
the Effective  Time,  whether before or after approval of this Agreement and the
transactions contemplated hereby by the parties' respective stockholders:

                  (a) by mutual  written  consent  of the  Seller  and the Buyer
         authorized by their respective Boards of Directors;

                  (b) If the Effective  Time shall not have occurred on or prior
         to July 31, 1997 (the  "Termination  Date") or such later date as shall
         have been agreed to in writing by the Buyer and the Seller;

                  (c) by the Buyer or the Seller (i) thirty  days after the date
         on which any request or application for a Requisite Regulatory Approval
         shall have been denied,  unless within the thirty-day  period following
         such denial a petition for rehearing or an amended application has been
         filed with such  governmental  regulatory  authority or agency,  except
         that no party shall have the right to terminate this Agreement pursuant
         to this  clause (i) if such  denial  shall be due to the failure of the
         party seeking to terminate  this Agreement to perform or observe in any
         material  respects the covenants and agreements of such party set forth
         herein, or (ii) if any governmental or regulatory  authority or agency,
         or court of competent jurisdiction, shall have issued a final permanent
         order or Injunction enjoining or otherwise prohibiting the consummation
         of the  transactions  contemplated  by this  Agreement and the time for
         appeal or  petition  for  reconsideration  of such order or  Injunction
         shall have  expired  without such appeal or petition  being  granted or
         such  order  or  Injunction  shall  otherwise  have  become  final  and
         non-appealable;

                  (d) by the Buyer or the Seller  (provided that the terminating
         party is not then in material breach of any  representation,  warranty,
         covenant  or  other  agreement  contained  herein),  in the  event of a
         material  breach by the other  party of any  representation,  warranty,
         covenant or other  agreement  contained  herein,  or in the Bank Merger
         Agreement,  which  breach is not cured after  thirty (30) days  written
         notice thereof is given to the party committing such breach;

                                      A-41
<PAGE>

                  (e) by Buyer or Seller (provided that the terminating party is
         not then in material breach of any representation, warranty or covenant
         or other agreement contained herein), if the approval of either party's
         stockholders  specified  in  Section  5.05  above  shall  not have been
         obtained  by  reason  of such  party's  failure  to have  obtained  the
         requisite  stockholder  vote at a duly  held  meeting  of such  party's
         stockholders or at any adjournment thereof;

                  (f) by Seller, by action of its Board of Directors,  by giving
         written notice of such election to Buyer within two business days after
         the Valuation  Period,  in the event the Average  Closing Price is less
         than the Minimum Price; provided, however, that no right of termination
         shall  arise  under this  Section  8.01(f) if Buyer  elects  within two
         business  days of  receipt  of such  written  notice  to  increase  the
         Exchange  Ratio by  notifying  Seller in writing that it has elected to
         utilize the Adjusted  Exchange Ratio in lieu of the Exchange Ratio that
         would otherwise be required under Section 2.09(a) hereof; or

                  (g) by Buyer if Seller's  Board of Directors does not publicly
         recommend in the Proxy Statement that Seller's stockholders approve the
         proposals  submitted to them in accordance with this  Agreement,  or if
         after  recommending in the Proxy  Statement that Seller's  shareholders
         approve  such  proposals,   Seller's  Board  of  Directors  shall  have
         withdrawn,  modified  or amended  such  recommendation  in any  respect
         materially adverse to Buyer.

         8.02 Effect of Termination.

                  (a) In the event of  termination  of this  Agreement by either
         the  Seller  or the  Buyer as  provided  above,  this  Agreement  shall
         forthwith become null and void (other than Sections  5.02(b),  8.02 (if
         applicable)  and 9.01  hereof,  which  shall  remain in full  force and
         effect) and there shall be no further  liability  on the part of any of
         the parties  hereto or their  respective  officers or  directors to the
         others,  except any liability of any party under said Sections 5.02(b),
         8.02 (as may be  applicable)  and  9.01,  and in the event of a party's
         gross  negligence or willful  breach of any  representation,  warranty,
         covenant or agreement  contained in this Agreement,  in which case, the
         breaching party shall remain liable for any and all damages,  costs and
         expenses,  including  all  reasonable  attorneys'  fees,  sustained  or
         incurred  by  the  non-breaching  party  as  a  result  thereof  or  in
         connection therewith or with the enforcement of its rights hereunder or
         therein.

                  (b) As a  condition  of Buyer's  willingness,  and in order to
         induce Buyer,  to enter into this Agreement and to reimburse  Buyer for
         incurring  the  costs  and  expenses  related  to  entering  into  this
         Agreement  and  consummating  the  transactions  contemplated  by  this
         Agreement,   the  Seller   will  make  a  cash   payment  to  Buyer  of
         $2,000,000.00 if and only if:

                           (i) either (x)  Seller or Buyer has  terminated  this
                  Agreement  because (A) the  approval of Seller's  stockholders
                  specified in Section  5.05 above shall not have been  obtained
                  by reason of Seller's  failure to have  obtained the requisite
                  stockholder   vote  at  a  duly  held   meeting  of   Seller's
                  stockholders  or at any  adjournment  thereof or (B)  Seller's
                  Board of Directors  does not  publicly  recommend in the Proxy
                  Statement  that  Seller's  stockholders  approve the proposals
                  submitted to them in  accordance  with this  Agreement,  or if
                  after  recommending  in  the  Proxy  Statement  that  Seller's
                  stockholders   approve  such  proposals,   Seller's  Board  of
                  Directors  shall have  withdrawn,  modified  or  amended  such
                  recommendation in any respect  materially  adverse to Buyer or
                  (y) Buyer has terminated  this  Agreement  pursuant to Section
                  8.01(d)  and  the  breach  of  the  representation,  warranty,
                  covenant or  agreement  was caused by the  willful  conduct or
                  gross negligence of Seller; and

                           (ii)  either  (x)  within  twelve  months of any such
                  termination,  (A) Seller  shall have entered into an agreement
                  to  engage  in  an  Alternative  Transaction  (as  hereinafter
                  defined) with any person other than Buyer or any subsidiary or
                  other  affiliate  of Buyer or (B) the  Board of  Directors  of
                  Seller  shall have  approved  an  Alternative  Transaction  or
                  recommended that shareholders of Seller

                                      A-42

<PAGE>

                  approve or accept any Alternative  Transaction with any person
                  other  than  Buyer or any  subsidiary  or other  affiliate  of
                  Seller, or (y) in the case of Section 8.01(g),  at the time of
                  such termination any person other than Buyer or any subsidiary
                  or affiliate of Buyer shall have made a bona fide  proposal to
                  Seller  or  its  shareholders  to  engage  in  an  Alternative
                  Transaction by public  announcement  or written  communication
                  that shall be or become the subject of public disclosure.

Any payment required under this Section 8.02(b) will be (i) payable by Seller to
Buyer (by wire transfer of immediately  available funds to an account designated
by Buyer)  within five  business  days after demand by Buyer and (ii) net of any
other  payments  made by Seller to Buyer  pursuant to the  provisions of Section
8.02(a) (but in no event shall the amount payable under this Section  8.02(b) be
less than zero).

         For purposes of this Agreement,  "Alternative  Transaction"  shall mean
(i) a merger, consolidation or other similar transaction involving Seller or the
Bank, (ii) any sale, lease or other  disposition of 20% or more of the assets of
Seller and its subsidiaries, taken as a whole, in a single transaction or series
of  transactions,  (iii)  any  tender or  exchange  offer for 20% or more of the
outstanding  shares of Seller Common Stock,  or (iv) any person having  acquired
beneficial  ownership or the right to acquire  beneficial  ownership  of, or any
"group" (as such term is defined under Section 13(d) of the Exchange Act and the
rules  and  regulations   promulgated   thereunder)  having  been  formed  which
beneficially  owns or has the right to acquire  beneficial  ownership  of 20% or
more of the then outstanding shares of capital stock of Seller.

         8.03 Amendment,  Extension and Waiver. Subject to applicable law and as
may be authorized by their respective Boards of Directors,  at any time prior to
the  consummation  of  the  transactions   contemplated  by  this  Agreement  or
termination of this Agreement in accordance  with the provisions of Section 8.01
hereof,  whether  before  or after  the  approvals  of the  parties'  respective
stockholders contemplated by Section 5.05 above, the parties may, (a) amend this
Agreement,  (b) extend the time for the performance of any of the obligations or
other  acts of any  other  party  hereto,  (c)  waive  any  inaccuracies  in the
representations  and warranties  contained  herein or in any document  delivered
pursuant  hereto,  or  (d)  waive  compliance  with  any of  the  agreements  or
conditions  contained  in Articles V and VI (other than  Section  6.01)  hereof;
provided,  however,  that  there may not be,  without  further  approval  of the
parties' stockholders,  to the extent required by law, any amendment,  extension
or  waiver  of  this  Agreement   which  changes  the  amount  or  form  of  the
consideration to be delivered to Seller's  stockholders  hereunder other than as
may be expressly  contemplated  by this  Agreement.  This  Agreement  may not be
amended  except  by an  instrument  in  writing  signed on behalf of each of the
parties hereto.  Any agreement on the part of a party hereto to any extension or
waiver shall be valid only if set forth in an  instrument  in writing  signed on
behalf of such party, but such waiver or failure to insist on strict  compliance
with such  obligation,  covenant,  agreement or condition shall not operate as a
waiver of, or estoppel with respect to, any subsequent or other failure.


                                   ARTICLE IX

                                  MISCELLANEOUS

         9.01 Expenses.  Except as otherwise agreed to in Section 8.02 hereunder
or in other  writing  by the  parties,  all legal and other  costs and  expenses
incurred in connection  with this  Agreement and the  transactions  contemplated
hereby shall be paid by the party incurring such costs and expenses.

         9.02 Non-Survival. None of the representations,  warranties,  covenants
and agreements of the parties shall survive after the Effective Time, except for
the  agreements  and covenants  contained or referred to in Article II,  Section
5.02(b),  the last sentence of Section 5.07 and Sections 5.10, 5.12, 5.13, 8.02,
9.01 and 9.02, which agreements and covenants shall survive the Effective Time.

                                      A-43
<PAGE>

         9.03 Notices. All notices or other communications hereunder shall be in
writing and shall be deemed given if delivered  personally  or mailed by prepaid
registered or certified mail (return receipt  requested) or by telecopy,  cable,
telegram or telex addressed as follows:

                  (a)      If to the Seller, to:

                                    Finest Financial Corp.
                                    Route 38, Bridge Street
                                    Pelham Plaza
                                    Pelham, New Hampshire 03076
                                    Attention:  Brian W. Thompson
                                                President

                  Copy to:

                                    Edwards & Angell
                                    2700 Hospital Trust Tower
                                    Providence, Rhode Island  02903
                                    Attention:  V. Duncan Johnson, Esq.

                  (b)      If to the Buyer, to:

                                    First Essex Bancorp, Inc.
                                    71 Main Street
                                    Andover, Massachusetts 01810
                                    Attention:  Leonard A. Wilson
                                                President

                  Copy to:

                                    Sullivan & Worcester LLP
                                    One Post Office Square
                                    Boston, Massachusetts 02109
                                    Attention: Stephen J. Coukos, Esq.

or such other  address as shall be  furnished  in writing by any party,  and any
such notice or  communication  shall be deemed to have been given as of the date
delivered to the recipient party.

         9.04  Parties in  Interest.  This  Agreement  shall be binding upon and
shall inure to the benefit of the parties hereto and their respective successors
and assigns;  provided,  however,  that neither  this  Agreement  nor any of the
rights, interests or obligations hereunder shall be assigned by any party hereto
without the prior written consent of the other parties, and that nothing in this
Agreement,  except for  Sections  5.12 and 5.13  above,  is  intended to confer,
expressly or by implication,  upon any other person any rights or remedies under
or by reason of this Agreement.

         9.05 Entire  Agreement.  This  Agreement,  including  the documents and
other writing  referred to herein or delivered  pursuant  hereto,  including the
Seller  Disclosure  Schedule,  the Seller  Stockholders'  Agreement and the Bank
Merger   Agreement,   is   complete,   and   all   promises,    representations,
understandings,  warranties and agreements  with reference to the subject matter
hereof,  and all  inducements  to the making of this  Agreement  relied  upon by
either party hereto, have been expressed herein.  This Agreement  (including the
aforementioned  documents and writings)  supersedes any prior or contemporaneous
agreement  or  understanding  between  the  parties  hereto,  oral  or  written,
pertaining to any such matters, including without limitation the Confidentiality
Agreement,  which agreements or  understandings  shall be of no further force or
effect for any persons.

                                      A-44
<PAGE>

         9.06 Counterparts.  This Agreement may be executed in counterparts, all
of which shall be considered  one and the same agreement and each of which shall
be deemed to be an original and shall become  effective  when a counterpart  has
been signed by each of the parties and delivered to each of the other parties.

         9.07 Governing Law. This Agreement shall be governed by the laws of the
Commonwealth  of  Massachusetts,  without  giving  effect to the  principles  of
conflicts of laws thereof, and, to the extent applicable, by federal law.

         9.08  Captions.  The  Article and Section  headings  contained  in this
Agreement  are for  reference  purposes only and shall not affect in any way the
meaning or interpretation of this Agreement.

         9.09 Effect of  Investigations.  No investigation by the parties hereto
made  heretofore or hereafter,  whether  pursuant to this Agreement or otherwise
shall  affect  the  representations  and  warranties  of the  parties  which are
contained  herein and each such  representation  and warranty shall survive such
investigation, subject, however, to Section 9.02 hereof.

         9.10 Severability. In the event that any one or more provisions of this
Agreement shall for any reason be held invalid,  illegal or unenforceable in any
respect, by any court of competent jurisdiction, such invalidity,  illegality or
unenforceability shall not affect any other provisions of this Agreement and the
parties  shall  use  their  best  efforts  to  substitute  a  valid,  legal  and
enforceable provision which, insofar as practicable, implements the purposes and
intents of this Agreement.

         9.11  Specific   Enforceability.   The  parties  recognize  and  hereby
acknowledge  that it is  impossible  to measure in money the damages  that would
result to a party by reason of the  failure of either of the  parties to perform
any of the  obligations  imposed on it by this  Agreement.  Accordingly,  if any
party should institute an action or proceeding  seeking specific  enforcement of
the  provisions  hereof,  each party  against which such action or proceeding is
brought  hereby  waives the claim or  defense  that the party  instituting  such
action or  proceeding  has an  adequate  remedy at law and hereby  agrees not to
assert in any such action or proceeding  the claim or defense that such a remedy
at law exists.

         9.12  Waiver  of  Jury  Trial.   EACH  OF  THE  PARTIES  HERETO  HEREBY
IRREVOCABLY  WAIVES ANY RIGHTS  THAT THEY MAY HAVE TO A TRIAL BY JURY IN RESPECT
OF ANY  LITIGATION  BASED UPON, OR ARISING OUT OF, THIS  AGREEMENT OR ANY OF THE
RELATED  AGREEMENTS OR ANY COURSE OF CONDUCT,  COURSE OF DEALING,  STATEMENTS OR
ACTIONS OF ANY OF THEM RELATING THERETO.

         9.13 Alternative  Structure.  Notwithstanding  anything to the contrary
contained in this  Agreement,  at any time prior to the  Effective  Date,  Buyer
shall be  entitled,  with the  consent  of Seller  (which  consent  shall not be
unreasonably withheld), to revise the structure and/or timing of the Acquisition
Merger  and/or the Bank Merger as  contemplated  by this  Agreement and the Bank
Merger Agreement,  so long as the transactions comprising such revised structure
and/or  occurring  within  such  revised  timeframe  shall  (i)  be  capable  of
consummation in as timely a manner as the structure contemplated herein and (ii)
not otherwise have a material adverse impact on the Seller or its  stockholders,
including on the financial  benefits  reasonably  expected to be derived by such
stockholders from the transactions  provided for herein.  This Agreement and the
Bank Merger Agreement and any related  documents shall be appropriately  amended
in order to reflect any such revised structure.



                     [Remainder of Page Intentionally Blank]

                                      A-45

<PAGE>


         IN WITNESS WHEREOF,  the parties have caused this Agreement and Plan of
Reorganization  to be executed as a sealed  instrument by their duly  authorized
officers as of the day and year first above written.


                            FIRST ESSEX BANCORP, INC.



                            By: /s/Leonard A. Wilson
                                Leonard A. Wilson
                                President


                            FINEST FINANCIAL CORP.



                            By: /s/Brian W. Thompson
                                Brian W. Thompson
                                President


                            PELHAM BANK AND TRUST COMPANY



                            By: /s/Brian W. Thompson
                                Brian W. Thompson
                                President











                                      A-46

<PAGE>



                                    ARTICLE X


                                TABLE OF CONTENTS

ARTICLE I    DEFINITIONS...................................................A-2

ARTICLE II   THE ACQUISITION MERGER........................................A-7
             2.01     Surviving Corporation................................A-7
             2.02     Purposes and Authorized Capital Stock of 
                         Surviving Corporation.............................A-7
             2.03     Effect of the Acquisition Merger.....................A-7
             2.04     Additional Actions...................................A-7
             2.05     Certificate of Incorporation and By-laws.............A-8
             2.06     Directors and Officers...............................A-8
             2.07     Effective Time; Conditions...........................A-8
             2.08     Dissenters' Appraisal Rights.........................A-8
             2.09     Effect on Outstanding Shares.........................A-8
             2.10     Anti-Dilution........................................A-9
             2.11     Exchange Procedures..................................A-9
             2.12     Treatment of Seller Stock Options...................A-11
                               2.13    Exchange Agent.....................A-11
             2.14     Election Procedures.................................A-11

ARTICLE III  REPRESENTATIONS AND WARRANTIES OF BUYER......................A-13
             3.01     Corporate Organization..............................A-13
             3.02     Capitalization......................................A-14
             3.03     Authority; No Violation.............................A-14
             3.04     Consents and Approvals..............................A-15
             3.05     Financial Statements................................A-15
             3.06     Absence of Undisclosed Liabilities..................A-16
             3.07     Broker's Fees.......................................A-16
             3.08     Absence of Certain Changes or Events................A-16
             3.09      Legal Proceedings..................................A-16
             3.10     Agreements with Banking Authorities.................A-16
             3.11     Reports.............................................A-16
             3.12     Compliance with Applicable Law......................A-17
             3.13     Buyer Common Stock..................................A-17
             3.14     Ownership of Seller Common Stock....................A-17
             3.15     Financing...........................................A-17
             3.16     Buyer Benefit Plans.................................A-17
             3.17     Buyer Information...................................A-17
             3.18     Disclosure..........................................A-17

ARTICLE IV   REPRESENTATIONS AND WARRANTIES OF SELLER AND THE BANK........A-18
             4.01     Corporate Organization..............................A-18
             4.02     Capitalization......................................A-18
             4.03     Authority; No Violation.............................A-19
             4.04     Consents and Approvals..............................A-20
             4.05     Financial Statements................................A-20
             4.06     Absence of Undisclosed Liabilities..................A-21
             4.07     Broker's Fees.......................................A-21

                                      A-47

<PAGE>



             4.08     Absence of Certain Changes or Events................A-21
             4.09     Legal Proceedings...................................A-21
             4.10     Taxes and Tax Returns...............................A-21
             4.11     Employees...........................................A-23
             4.12     Agreements with Banking Authorities.................A-24
             4.13     Material Agreements.................................A-25
             4.14     Ownership of Property...............................A-25
             4.15     Reports.............................................A-25
             4.16     Compliance with Applicable Law......................A-25
             4.17     Environmental Matters...............................A-26
             4.18     Antitakeover Statutes Not Applicable................A-26
             4.19     Ownership of Buyer Common Stock.....................A-26
             4.20     Insurance...........................................A-26
             4.21     Labor...............................................A-26
             4.22     Material Interests of Certain Persons...............A-26
             4.23     Absence of Registration Obligations.................A-26
             4.24     Loans...............................................A-27
             4.25     Investment Securities...............................A-27
             4.26     Derivative Transactions.............................A-27
             4.27     Intellectual Property...............................A-27
             4.28     Seller Information..................................A-27
             4.29     Disclosure..........................................A-27

ARTICLE V    COVENANTS OF THE PARTIES.....................................A-28
             5.01     Conduct of the Business of Seller...................A-28
             5.02     Access to Properties and Records; Confidentiality...A-31
             5.03     No  Solicitation....................................A-32
             5.04     Regulatory Matters; Consents........................A-33
             5.05     Approval of Stockholders............................A-33
             5.06     Agreements of Seller's Affiliates...................A-34
             5.07     Further Assurances..................................A-34
             5.08     Disclosure Supplements..............................A-34
             5.09     Public Announcements................................A-34
             5.10     Tax-Free Reorganization Treatment...................A-34
             5.11     Stock Exchange Listing..............................A-34
             5.12     Employment and Benefit Matters......................A-34
             5.13     Directors' and Officers' Indemnification 
                        and Insurance.....................................A-35
             5.14     Accountants' Letters................................A-36
             5.15     Maintenance of Records..............................A-37
             5.16     Leases..............................................A-37
             5.17     Bank Merger.........................................A-37
             5.18     Certain Policies of Seller..........................A-37

ARTICLE VI   CLOSING CONDITIONS...........................................A-37
             6.01     Conditions to Each Party's Obligations Under 
                         This Agreement...................................A-37
             6.02     Conditions to the Obligations of Buyer Under 
                         This Agreement...................................A-38
             6.03     Conditions to the Obligations of Seller and Bank 
                         Under This Agreement.............................A-39

ARTICLE VII  CLOSING......................................................A-40
             7.01     Time and Place......................................A-40
             7.02     Deliveries at the Closing...........................A-40

                                      A-48

<PAGE>




ARTICLE VIII TERMINATION, AMENDMENT AND WAIVER............................A-40
             8.01     Termination.........................................A-40
             8.02     Effect of Termination...............................A-41
             8.03     Amendment, Extension and Waiver.....................A-42

ARTICLE IX   MISCELLANEOUS................................................A-43
             9.01     Expenses............................................A-43
             9.02     Non-Survival........................................A-43
             9.03     Notices.............................................A-43
             9.04     Parties in Interest.................................A-44
             9.05     Entire Agreement. ..................................A-44
             9.06     Counterparts........................................A-44
             9.07     Governing Law. .....................................A-44
             9.08     Captions............................................A-44
             9.09     Effect of Investigations............................A-44
             9.10     Severability........................................A-44
             9.11     Specific Enforceability.............................A-44
             9.12     Waiver of Jury Trial................................A-45
             9.13     Alternative Structure...............................A-45

                         LIST OF SCHEDULES AND EXHIBITS

         SCHEDULES

         Seller Disclosure Schedule

         1.00     Principal Stockholders
         4.02(b)  Seller Subsidiaries
         4.03(c)  Non Contravention Exceptions
         4.04     Consents and Approvals
         4.06     Liabilities
         4.08     Material Changes
         4.09     Legal Proceedings
         4.10     Taxes
         4.11(a)  Seller Plans
         4.12     Agreements with Banking Authorities
         4.13     Material Agreements
         4.17     Environmental Matters
         4.22     Material Interests of Certain Persons
         4.24     Loans
         4.25     Investment Securities
         5.01     Conduct of the Business
         5.12     Senior Executive Employment/Severance Arrangements

         EXHIBITS

         A.       Form of Seller Stockholders' Agreement
         B.       Form of Seller Affiliates Agreement
         C.       Form of Bank Merger Agreement
         D.       Salary Continuation Policy and Bonus Plan

                                      A-49
<PAGE>

                               AMENDMENT NO. 1 TO

         AGREEMENT AND PLAN OF REORGANIZATION DATED AS OF AUGUST 5, 1996


         This  Amendment No. 1 (this  "Amendment"),  dated as of September  ___,
1996, is entered into by and among First Essex Bancorp,  Inc. ("Buyer"),  Finest
Financial Corp. ("Seller") and Pelham Bank and Trust Company (the "Bank").

1.       AGREEMENT AND PLAN OF REORGANIZATION

         Reference is made to the Agreement and Plan of Reorganization  dated as
of  August  5,  1996 by and among  Buyer,  Seller  and the Bank  (the  "Original
Agreement").  Capitalized terms used in this Amendment, which are defined in the
Original  Agreement  and are not  otherwise  defined  herein,  are  used in this
Agreement  with the  meanings  ascribed to them in the Original  Agreement.  The
Original  Agreement as amended by this  Amendment is and shall continue to be in
full force and effect and shall not be  affected  by this  Amendment  except and
only to the extent specified herein.

2.       AMENDMENTS TO ORIGINAL AGREEMENT

         2.1 Amendment to Article I -  Definitions.  The  definition of "Savings
Association"  set forth at page 5 of the Original  Agreement shall be and hereby
is amended and restated in its entirety as follows:

                  "Savings  Association" shall mean Buyer's wholly owned savings
association subsidiary, First Essex Bank, FSB.

         2.2 Amendment to Article IV - Representations  and Warranties of Seller
and the Bank.

                  Section 4.02(a) of the Original  Agreement shall be and hereby
is amended in part by deleting  the first  sentence  thereof in its entirety and
inserting in lieu thereof the following sentence:  "The authorized capital stock
of the Seller consists of 5,000,000  shares of common stock,  par value $.10 per
share (the "Seller Common Stock"), and no shares of preferred stock."

         2.3  Amendments to Article V - Covenants of the Parties.

         (a) Schedule  5.12, as referred to in and included as a part of Section
5.12(b) of the Original  Agreement,  shall be and hereby is amended and restated
in its entirety,  and such amended and restated Schedule 5.12 is attached to and
made a part of this Amendment.

         (b)  Section  5.17 of the  Original  Agreement  shall be and  hereby is
amended and restated in its entirety as follows:


                                      A-50

<PAGE>



                  5.17 Bank Merger.  The parties shall take,  and cause the Bank
         and the Savings Association,  as applicable, to take, all necessary and
         appropriate  actions to effect the Bank Merger immediately prior to the
         Effective Time in accordance  with the  requirements  of all applicable
         laws and regulations and the terms of the Bank Merger  Agreement.  Both
         the Bank Merger  Effective  Time and the Effective  Time shall occur on
         the Closing Date.

         (c)  Section  5.18 of the  Original  Agreement  shall be and  hereby is
amended in part by (i)  inserting  the words "the Bank Merger  and"  immediately
prior to the  reference  to "the  Acquisition  Merger"  in the second and eighth
lines of said  Section  5.18 and (ii)  inserting  the  words  "the  Bank  Merger
Effective Time and"  immediately  prior to the reference to "the Effective Time"
in the fourth line of said Section 5.18.

         2.4  Amendments to Article VI - Closing Conditions.

         (a) Sections 6.01, 6.02 and 6.03 of the Original Agreement shall be and
hereby are amended in part by deleting the phrase "at or prior to the  Effective
Time" in the  prefatory  clause that begins each such  section and  inserting in
lieu thereof the phrase "on or prior to the Closing Date".

         (b)  Sections  6.02 and  6.03 of the  Original  Agreement  shall be and
hereby are amended in part by adding an additional  paragraph at the end of each
such section, which shall be designated by the heading "(h) Bank Merger." in the
case of Section 6.02 and shall be  designated  by the heading "(g) Bank Merger."
in the case of Section  6.03,  and shall read in its  entirely as follows:  "The
Bank Merger shall have been consummated."

         2.5  Amendment  to Article VII - Closing.  Section 7.01 of the Original
Agreement shall be and hereby is amended in part by deleting the phrase "Article
VI hereof are  satisfied  or waived"  contained in the fourth and fifth lines of
said Section 7.01 and inserting in lieu thereof the phrase  "Section 6.01 hereof
are satisfied".

         2.6  Amendment to Article  VIII -  Termination,  Amendment  and Waiver.
Section 8.01 of the Original Agreement shall be and hereby is amended in part by
(i) deleting the reference to "the  Effective  Time"  contained in the prefatory
clause that begins such  section and  inserting  in lieu  thereof a reference to
"the Bank Merger  Effective  Time" and (ii) inserting the words "the Bank Merger
Effective Time and"  immediately  prior to the reference to "the Effective Time"
contained in the first line of subsection 8.01(b).

3.       MISCELLANEOUS

         3.1 Governing Law. This Amendment  shall be governed by the laws of the
Commonwealth  of  Massachusetts,  without  giving  effect to the  principles  of
conflict of laws thereof.

         3.2  Counterparts.  This  Amendment  may be  executed  in  two or  more
counterparts,  each of  which  shall  be an  original,  but all of  which  shall
constitute one and the same agreement.

         3.3 Headings.  The Section headings herein are for convenience only and
shall not affect the construction hereof.

         3.4  Entire  Agreement.  The  Original  Agreement,  as  amended by this
Amendment,  including the documents  and other  writings  referred to therein or
herein or delivered pursuant thereto or hereto,  including the Seller Disclosure
Schedule, the Seller Stockholders'  Agreement and the Bank Merger Agreement,  as
the latter has been amended as of the date hereof, contains the entire agreement
and  understanding of the parties with respect to the transactions  contemplated
thereby,  including  the Bank Merger and the  Acquisition  Merger.  There are no
restrictions,   agreements,  promises,  warranties,  covenants  or  undertakings
pertaining to such matters  between the parties  other than those  expressly set
forth herein or therein.  The Original Agreement,  as amended by this Agreement,
supersedes all prior  agreements and  understandings  between the parties,  both
written and oral, with respect to all such matters.



                                      A-51

<PAGE>



         IN WITNESS  WHEREOF,  the parties have caused this Amendment to be duly
executed as a sealed instrument as of the day and year first above written.


                                            FIRST ESSEX BANCORP, INC.



                                            By:
                                                 Leonard A. Wilson, President


                                            FINEST FINANCIAL CORP.



                                            By:
                                                 Brian W. Thompson, President


                                            PELHAM BANK AND TRUST COMPANY



                                            By:
                                                 Brian W. Thompson, President






                                      A-52

<PAGE>



                                  SCHEDULE 5.12

               Senior Executive Employment/Severance Arrangements

         Set  forth  below is a summary  of the  parties'  understanding  of the
employment and severance  arrangements to be entered into by Buyer,  the Savings
Association and Messrs. Thompson and Goss:

         1.       Brian W. Thompson

                  o        Title:  Executive  Vice  President  of Buyer  and the
                           Savings Association

                  o        Responsibility:  Corporate Banking Head

                  o        Annual Salary:  $150,000

                  o        Bonus Per Year:  Up to 30% of base salary

                  o        Employment   and  Special   Termination   Agreements:
                           Providing for 2-year term of employment and change of
                           control   provisions   providing  for  a  termination
                           payment of 3 years of salary and bonus  (which  bonus
                           will  equal  30%  of  base  salary  if a  termination
                           following  a change of  control  occurs  prior to any
                           such bonus having been  determined for the first full
                           calendar year of Mr. Thompson's employment).  Form of
                           agreements  to  be  similar  to  the  employment  and
                           special  termination  agreements  currently  in place
                           with David W. Dailey.

                  o        Automobile

                  o        Country Club Membership

                  o        Office Location:  Andover

                  o        Options:   Mr.   Thompson   would  be   eligible   to
                           participate  in  the  ordinary  course  as  a  senior
                           executive  officer  in any future  stock-based  plans
                           that may be offered  generally by Buyer to the senior
                           management of Buyer and the Savings Association.

                  o        Relocation Expense Coverage: Buyer will reimburse Mr.
                           Thompson,  in  accordance  with  Buyer's  established
                           practices and procedures for senior executive officer
                           relocation  expense coverage,  for costs and expenses
                           relating to the relocation of Mr. Thompson's  primary
                           personal residence from Amherst,  Massachusetts, to a
                           location  within  reasonable  proximity for commuting
                           purposes  to Buyer's  executive  offices in  Andover,
                           Massachusetts.

                  o        All Other Benefits  Available to Other  Employees and
                           Executives of the Company

                  o        Voluntary  Termination:   For  up  to  one  (1)  year
                           following  the  Effective   Time,  Mr.  Thompson  may
                           terminate  his  employment  for any reason,  in which
                           case he will be paid a lump sum severance  payment of
                           $225,000 (which equals the expected change-of-control
                           payment that Mr.  Thompson  could  receive  under his
                           existing employment agreement).

         2.       Irving J. Goss

                  o        Annual Salary: $100,000 as an employee of the Savings
                           Association.

                  o        Benefits:  During  his  employment  with the  Savings
                           Association,   Mr.  Goss  will  be  entitled  to  all
                           benefits  accorded  similarly  situated   executives,
                          

                                      A-53

<PAGE>

                           including  participation  in any  future  stock-based
                           plans that may be offered  generally  by Buyer to the
                           senior   management   of   Buyer   and  the   Savings
                           Association and  outplacement  services.  

                  o        Voluntary  Termination:   For  up  to  one  (1)  year
                           following the Effective  Time, Mr. Goss may terminate
                           his employment for any reason,  in which case he will
                           be paid a lump sum severance payment equal to (x) the
                           amount,  if any, of the remaining balance of his full
                           year salary for such initial year of employment  plus
                           (y) $125,000.






                                      A-54


<PAGE>
                                                                     
                                                                      APPENDIX B


                          KEEFE, BRUYETTE & WOODS, INC.

                             SPECIALISTS IN BANKING

             TWO WORLD TRADE CENTER 85TH FLOOR NEW YORK, N.Y. 10048


   TOLL FREE                                                   TELEPHONE
1-800-966-1559                                                 212-323-8300





                                                [Date]


Board of Directors
Finest Financial Corp.
Bridge Street, Route 38
Pelham, NH 03076

Board of Directors:

         You have requested our opinion as investment bankers as to the fairness
from a financial  point of view to the  shareholders  of Finest  Financial Corp.
("Finest") of the  consideration in the proposed merger (the "Merger") of Finest
with  and into  First  Essex  Bancorp,  Inc.  ("First  Essex")  pursuant  to the
Agreement and Plan of Reorganization, dated as of August 1, 1996, between Finest
and First  Essex,  (the  "Agreement").  Under the terms of the  Agreement,  each
outstanding share of common stock,  $1.00 par value, of Finest will be converted
into the right to receive $20.25 either in cash (the "Cash  Distribution") or in
shares (the "Stock  Distribution")  of common  stock,  $.10 par value,  of First
Essex  determined by dividing $20.25 by the average closing stock price of First
Essex common stock (the  "Exchange  Ratio") for the twenty  consecutive  trading
days ending on the fifth  business day prior to the closing  date (the  "Average
Closing Price");  provided that (i) if the Average Closing Price is greater than
$11.50 the Exchange Ratio shall equal 1.761,  (ii) if the average  Closing Price
is less than $9.50 per share the Exchange Ratio shall equal 2.132,  and (iii) if
the Average  Closing  Price is less than $8.75 per share,  Finest shall have the
right,  waivable by it, to terminate the Agreement unless First Essex elects, at
its option,  to adopt the Exchange  Ratio  determined by dividing  $18.65 by the
Average Closing Price.

         Keefe,  Bruyette  &  Woods,  Inc.,  as part of its  investment  banking
business,  is  continually  engaged in the valuation of banking  businesses  and
their  securities  in  connection  with  mergers  and  acquisitions,  negotiated
underwritings,  competitive  biddings,  secondary  distributions  of listed  and
unlisted securities, private placements and valuations for estate, corporate and
other purposes.  As specialists in the securities of banking companies,  we have
experience  in, and knowledge of, the valuation of banking  enterprises.  In the
ordinary course of our business as a  broker-dealer,  we may, from time to time,
purchase  securities  from, and sell  securities to, First Essex and as a market
maker in securities  we may from time to time have a long or short  position in,
and buy or sell,  debt or equity  securities  of First Essex for our own account
and for the accounts of our  customers.  To the extent we have any such position
as of the date of this opinion it has been  disclosed  to Finest.  We have acted
for the Board of Directors of Finest in rendering this fairness opinion and will
receive a fee from Finest for our services.

         In connection with this opinion, we have reviewed,  among other things,
the  Agreement;  the  Registration  Statement  on Form S-4  including  the Proxy
Statement--Prospectus  relating to the Special Meeting of Finest Shareholders at
which  holders  of the  Shares  will be asked to  approve  the  Merger;  Audited
Consolidated  Financial  Statements of Finest and Annual Reports to Stockholders
and Annual Reports on Form 10-K of First Essex for the four years ended December
31, 1995;  certain interim reports to stockholders and Quarterly Reports on Form
10-Q

                                       B-1

<PAGE>


Board of Directors
[DATE]
Page 2


10-Q of First Essex, and certain internal  financial  analyses and forecasts for
Finest  including the 1996 annual budget  prepared by  management.  We have also
held discussions with members of the senior management of Finest and First Essex
regarding the past and current business  operations,  regulatory  relationships,
financial  condition  and future  prospects of their  respective  companies.  In
addition,  we have compared certain  financial and stock market  information for
Finest and First Essex with similar  information for certain other companies the
securities of which are publicly traded, reviewed the financial terms of certain
recent business  combinations  in the banking  industry and performed such other
studies and analyses as we considered appropriate.

         In  conducting  our review and arriving at our opinion,  we have relied
upon and assumed the accuracy and completeness of all of the financial and other
information  provided  to us or publicly  available  and we have not assumed any
responsibility  for  independently  verifying any of such  information.  We have
relied upon the  management  of Finest and First Essex as to the  reasonableness
and achievability of the financial and operating  forecasts and projections (and
the  assumptions  and bases  therefor)  provided to us, and we have assumed that
such forecasts and projections  reflect the best currently  available  estimates
and judgments of Finest and First Essex and that such forecasts and  projections
will be realized in the amounts and in the time periods  currently  estimated by
such  management.  We have also assumed that the aggregate  allowances  for loan
losses  for  Finest  and First  Essex are  adequate  to cover  such  losses.  In
rendering  our  opinion,  we  have  not  made or  obtained  any  evaluations  or
appraisals  of the property of Finest or First  Essex,  nor have we examined any
individual credit files.

         We have  considered  such financial and other factors as we have deemed
appropriate under the circumstances,  including among others the following:  (i)
the  historical  and current  financial  position and results of  operations  of
Finest and First  Essex;  (ii) the assets  and  liabilities  of Finest and First
Essex;  and (iii) the  nature  and terms of certain  other  merger  transactions
involving banks and bank holding companies.  We have also taken into account our
assessment  of  general  economic,  market  and  financial  conditions  and  our
experience  in  other  transactions,  as well as our  experience  in  securities
valuation and our knowledge of the banking  industry  generally.  Our opinion is
necessarily based upon conditions as they exist and can be evaluated on the date
hereof and the information made available to us through the date hereof.

         Based upon and subject to the foregoing,  it is our opinion that, as of
the date hereof,  the  Consideration in the Merger is fair, from financial point
of view, to the holders of Finest Common Stock.

                                           Very truly yours,



                                           KEEFE, BRUYETTE & WOODS, INC.


                                       B-2
<PAGE>



                                                     Oppenheimer Tower
                                                     World Financial Center
                                                     New York, New York 10281
                                                     (212) 667-7000

Oppenheimer & Co., Inc.

Investment Banking Group


                                                   [Date]


Board of Directors
First Essex Bancorp, Inc.
71 Main Street
Andover, Massachusetts  01810


Directors:

         You have  requested  our opinion as to the  fairness,  from a financial
point of view, to First Essex  Bancorp,  Inc.  (the  "Company") of the aggregate
consideration to be paid by the Company (the  "Consideration") to the holders of
the  outstanding  shares  of  common  stock  (the  "Finest  Shares"),  of Finest
Financial Corp.  ("Finest") pursuant to the Agreement and Plan of Reorganization
dated July 31, 1996 by and between the  Company and Finest,  and  Finest's  sole
subsidiary Pelham Bank and Trust Company (the "Agreement").

         Pursuant  to the  Agreement,  Finest  will merge into First  Essex (the
"Merger")  and Pelham Bank and Trust will merge into First  Essex's  subsidiary,
First Essex Bank, FSB (the "Merger").

         In connection  with this opinion we have reviewed,  among other things:
(a) the Agreement;  (b) the Seller Stockholders Agreement and the form of Seller
Affiliates  Agreement (as such terms are defined in the Agreement);  (c) audited
consolidated  financial  statements and management's  discussion and analysis of
the  financial  condition  and results of  operation  for each of Finest and the
Company for the three  fiscal  years ended  December  31,  1995;  (d)  unaudited
consolidated financial statements for each of Finest and the Company for the six
months ended June 30, 1996;  (e) certain other publicly  available  business and
financial  information  relating to the Company and Finest; (f) certain internal
financial  analyses,  budgets,  projections  and  forecasts  for  Finest and the
Company,  including  estimates  as to the future  cost  savings  relating to the
Merger; prepared by and reviewed with the management of the Company; (g) certain
other summary materials and analyses with respect to Finest's loan portfolio and
deposits  prepared by the Company;  (h) the views of senior management of Finest
and the Company of the past and current  business  operations,  results thereof,
financial  condition and future prospects of their respective  companies;  (i) a
comparison of certain financial  information for Finest with similar information
for  certain  other  companies  we  considered  comparable  to  Finest;  (j) the
financial terms of certain recent business combinations in the banking industry;
(k) the pro forma  effect of the  transaction  on the  Company  based on certain
assumptions  provided  by  the  Company;  (1)  the  current  market  environment
generally  and  the  banking  environment  in  particular;  and (m)  such  other
information,  financial  studies,  analyses and  investigations  and  financial,
economic and market criteria as we considered appropriate in the circumstances.

         We have relied, without independent  verification or investigation,  on
all of the financial information, analyses and other information furnished to us
for  purposes  of this  opinion,  including  information  relating to assets and
liabilities,  contingent or otherwise,  as being complete and accurate.  We have
also  relied  upon  the  managements  of  Finest  and  the  Company  as  to  the
reasonableness  and  achievability of the financial and operating  forecasts and
projections,  including  estimates of future cost savings relating to the Merger
(and the assumptions and bases therefor) provided to us. In that regard, we have
assumed, with your consent, that such forecasts, projections and


                                       C-1

<PAGE>


Board of Directors                                                     Page 2
First Essex
Bancorp, Inc.
[Date]


estimates have been reasonably prepared and reflect the best currently available
estimates and judgements of the  managements of Finest and the Company as to the
future financial performance of the Company and Finest and that, for purposes of
our opinion,  such forecasts and projections will be realized in the amounts and
in the time periods  currently  estimated by the  managements  of Finest and the
Company.  We have not made an independent  evaluation or appraisal of the assets
and liabilities of Finest or any of its respective  subsidiaries and we have not
been furnished with any such evaluation or appraisal.  Furthermore, this opinion
shall not constitute any such evaluation or appraisal. We are not experts in the
evaluation  of  allowances  for  loan  losses  or  liabilities   (contingent  or
otherwise) and we have neither made an independent evaluation of the adequacy of
the allowance for loan losses of Finest nor reviewed any individual  loan credit
files.

         You  have  informed  us and we have  assumed  that the  Merger  will be
accounted for as a purchase under generally accepted accounting principles.

         We have acted as financial  advisor to the Company in  connection  with
the Merger and will receive a fee for our  services.  In the ordinary  course of
our business, we may actively trade the equity securities of the Company for our
own account and for the accounts of customers, and accordingly,  may at any time
hold a long or short position in such securities.

         It is understood  that this opinion is for the information of the Board
of Directors in connection with its  consideration  of the Merger and may not be
quoted or  referred  to,  in whole or in part,  in any  registration  statement,
prospectus, or proxy statement, or in any other document used in connection with
the offering or sale of securities,  nor shall this letter be used for any other
purposes,  without our prior  written  consent or as otherwise  agreed to in our
engagement letter.

         Based  upon and  subject  to the  foregoing  and based  upon such other
matters as we consider relevant,  it is our opinion that, as of the date hereof,
the  Consideration  to be paid by the  Company  in the  Merger  is fair,  from a
financial point of view, to the Company.

                                                     Very truly yours,


                                                    
                                                     Oppenheimer & Co., Inc.



                                       C-2
<PAGE>
                        NEW HAMPSHIRE STATUTES ANNOTATED
    TITLE XXVII. CORPORATIONS, ASSOCIATIONS, AND PROPRIETORS OF COMMON LANDS
              CHAPTER 293-A. NEW HAMPSHIRE BUSINESS CORPORATION ACT
                               DISSENTERS' RIGHTS


             Current through Chapter 309 of the 1995 Regular Session


A.  RIGHT TO DISSENT AND OBTAIN PAYMENT FOR SHARES

ss. 293-A:13.01 Definitions.

In this subdivision:

(1)   "Corporation"  means the issuer of the shares held by a  dissenter  before
      the corporate action, or the surviving or acquiring  corporation by merger
      or share exchange of that issuer.

(2)   "Dissenter"  means a shareholder who is entitled to dissent from corporate
      action under RSA  293-A:13.02 and who exercises that right when and in the
      manner required by RSA 293-A:13.20 through 293-A:13.28.

(3)   "Fair value", with respect to a dissenter's shares, means the value of the
      shares  immediately  before the  effectuation  of the corporate  action to
      which the dissenter objects, excluding any appreciation or depreciation in
      anticipation  of  the  corporate   action,   unless   exclusion  would  be
      inequitable.

(4)   "Interest"  means interest from the effective date of the corporate action
      until the date of  payment,  at the  average  rate  currently  paid by the
      corporation  on its  principal  bank loans or, if none,  at a rate that is
      fair and equitable under all the circumstances.

(5)   "Record  shareholder" means the person in whose name shares are registered
      in the records of a corporation or the  beneficial  owner of shares to the
      extent  of the  rights  granted  by a nominee  certificate  on file with a
      corporation.

(6)   "Beneficial  shareholder"  means the person who is a  beneficial  owner of
      shares held in a voting trust or by a nominee as the record shareholder.

(7)   "Shareholder" means the record shareholder or the beneficial shareholder.



Sec. 293-A:13.02 Right to Dissent.

(a)   A shareholder  is entitled to dissent from, and obtain payment of the fair
      value of his  shares  in the  event  of,  any of the  following  corporate
      actions:

     (1)  Consummation of a plan of merger to which the corporation is a party:

          (i)  If  shareholder  approval  is  required  for  the  merger  by RSA
               293-A:11.03 or the articles of incorporation  and the shareholder
               is entitled to vote on the merger; or

          (ii) If the corporation is a subsidiary that is merged with its parent
               under RSA 293-A:11.04.


                                       D-1

<PAGE>



     (2)  Consummation of a plan of share exchange to which the corporation is a
          party  as the  corporation  whose  shares  will  be  acquired,  if the
          shareholder is entitled to vote on the plan.

     (3)  Consummation  of a sale or exchange of all, or  substantially  all, of
          the  property of the  corporation  other than in the usual and regular
          course of business, if the shareholder is entitled to vote on the sale
          or exchange, including a sale in dissolution, but not including a sale
          pursuant to court order or a sale for cash pursuant to a plan by which
          all or  substantially  all of the net  proceeds  of the  sale  will be
          distributed  to the  shareholders  within  one year  after the date of
          sale.

     (4)  An amendment  of the articles of  incorporation  that  materially  and
          adversely  affects  rights in respect of a dissenter's  shares because
          it:

         (i)    Alters or abolishes a preferential right of the shares.

         (ii)   Creates,  alters, or abolishes a right in respect of redemption,
                including  a  provision   respecting  a  sinking  fund  for  the
                redemption or repurchase, of the shares.

         (iii)  Alters or  abolishes  a  preemptive  right of the  holder of the
                shares to acquire shares or other securities.

         (iv)   Excludes  or  limits  the  right  of the  shares  to vote on any
                matter,  or to  cumulate  votes,  other  than  a  limitation  by
                dilution  through  issuance of shares or other  securities  with
                similar voting rights.

         (v)    Reduces  the  number of  shares  owned by the  shareholder  to a
                fraction of a share if the fractional  share so created is to be
                acquired for cash under RSA 293-A:6.04.

     (5)  Any  corporate  action  taken  pursuant to a  shareholder  vote to the
          extent the articles of  incorporation,  bylaws, or a resolution of the
          board of directors provides that voting or nonvoting  shareholders are
          entitled to dissent and obtain payment for their shares.

(b)  A shareholder  entitled to dissent and obtain  payment for his shares under
     this  subdivision  shall not challenge the  corporate  action  creating his
     entitlement,  unless the action is unlawful or  fraudulent  with respect to
     the shareholder or the corporation.


Sec. 293-A:13.03 Dissent by Nominees and Beneficial Owners.

(a)  A record shareholder may assert dissenters' rights as to fewer than all the
     shares  registered  in his name only if he  dissents  with  respect  to all
     shares beneficially owned by any one person and notifies the corporation in
     writing of the name and address of each  person on whose  behalf he asserts
     dissenters' rights. The rights of a partial dissenter under this subsection
     are  determined  as if the  shares  as to which he  dissents  and his other
     shares were registered in the names of different shareholders.

(b)  A beneficial shareholder may assert dissenters' rights as to shares held on
     his behalf only if:

     (1)  He submits to the corporation the record shareholder's written consent
          to the  dissent  not later  than the time the  beneficial  shareholder
          asserts dissenters' rights; and

     (2)  He does so with  respect to all  shares of which he is the  beneficial
          shareholder or over which he has power to direct the vote.



                                       D-2

<PAGE>



B.    PROCEDURE FOR EXERCISE OF DISSENTERS' RIGHTS

Sec. 293-A:13.20 Notice of Dissenters' Rights.

(a)  If  proposed  corporate  action  creating   dissenters'  rights  under  RSA
     293-A:13.02 is submitted to a vote at a shareholders'  meeting, the meeting
     notice  shall  state that  shareholders  are or may be  entitled  to assert
     dissenters'  rights under this  subdivision and be accompanied by a copy of
     this subdivision.

(b)  If corporate  action creating  dissenters'  rights under RSA 293-A:13.02 is
     taken  without  a  vote  of  shareholders  or by  consent  pursuant  to RSA
     293-A:7.04,  the  corporation  shall  notify in  writing  all  shareholders
     entitled  to assert  dissenters'  rights that the action was taken and send
     them the dissenters' notice described in RSA 293- A:13.22.

Sec. 293-A:13.21 Notice of Intent to Demand Payment.

(a)  If  proposed  corporate  action  creating   dissenters'  rights  under  RSA
     293-A:13.02  is  submitted  to  a  vote  at  a  shareholders'   meeting,  a
     shareholder who wishes to assert dissenters' rights:

     (1)  Shall  deliver to the  corporation  before  the vote is taken  written
          notice of his intent to demand  payment for his shares if the proposed
          action is effectuated; and

     (2)  Shall not vote his shares in favor of the proposed action.

(b)  A shareholder  who does not satisfy the  requirements  of subsection (a) is
     not entitled to payment for his shares under this subdivision.


Sec. 293-A:13.22 Dissenters' Notice.

(a)  If  proposed  corporate  action  creating   dissenters'  rights  under  RSA
     293-A:13.02 is authorized at a shareholders' meeting, the corporation shall
     deliver a written  dissenters' notice to all shareholders who satisfied the
     requirements of RSA 293-A:13.21.

(b)  The dissenters'  notice shall be sent no later than 10 days after corporate
     action was taken, and shall:

     (1)  State  where  the  payment  demand  shall be sent and  where  and when
          certificates for certificated shares shall be deposited.

     (2)  Inform holders of uncertificated shares to what extent transfer of the
          shares will be restricted after the payment demand is received.

     (3)  Supply a form for  demanding  payment  that  includes  the date of the
          first  announcement  to news media or to  shareholders of the terms of
          the proposed  corporate  action and requires that the person asserting
          dissenters'  rights  certify  whether  or not he  acquired  beneficial
          ownership of the shares before that date.

     (4)  Set a date by which the corporation  shall receive the payment demand,
          which  date shall not be fewer than 30 nor more than 60 days after the
          date the notice is delivered.

     (5)  Be accompanied by a copy of this subdivision.



                                       D-3

<PAGE>



Sec. 293-A:13.23 Duty to Demand Payment.

(a)  A shareholder sent a dissenters'  notice described in RSA 293-A:13.22 shall
     demand  payment,  certify whether he acquired  beneficial  ownership of the
     shares before the date required to be set forth, in the dissenter's  notice
     pursuant  to  RSA  293-A:13.22(b)(3),   and  deposit  his  certificates  in
     accordance with the terms of the notice.

(b)  The  shareholder  who demands  payment and deposits his share  certificates
     under subsection (a) retains all other rights of a shareholder  until these
     rights are  cancelled or modified by the taking of the  proposed  corporate
     action.

(c)  A shareholder who does not demand payment or deposit his share certificates
     where  required,  each by the date set in the  dissenters'  notice,  is not
     entitled to payment for his shares under this subdivision.


Sec. 293-A:13.24 Share Restrictions.

(a)  The corporation may restrict the transfer of uncertificated shares from the
     date the demand for their payment is received until the proposed  corporate
     action is taken or the restrictions released under RSA 293-A:13.26.

(b)  The person for whom  dissenters'  rights are asserted as to  uncertificated
     shares  retains all other  rights of a  shareholder  until these rights are
     cancelled or modified by the taking of the proposed corporate action.


Sec. 293-A:13.25 Payment.

(a)  Except as provided in RSA  293-A:13.27,  as soon as the proposed  corporate
     action is taken, or upon receipt of a payment demand, the corporation shall
     pay each  dissenter  who  complied  with RSA  293-A:13.23  the  amount  the
     corporation  estimates  to be the fair value of his  shares,  plus  accrued
     interest.

(b)  The payment shall be accompanied by:

     (1)  The corporation's  balance sheet as of the end of a fiscal year ending
          not  more  than 16  months  before  the  date of  payment,  an  income
          statement  for that year,  a  statement  of  changes in  shareholders'
          equity  for that  year,  and the latest  available  interim  financial
          statements, if any;

     (2)  A  statement  of the  corporation's  estimate of the fair value of the
          shares;

     (3)  An explanation of how the interest was calculated;

     (4)  A  statement  of the  dissenter's  right to demand  payment  under RSA
          293-A:13.28; and

     (5)  A copy of this subdivision.


Sec. 293-A:13.26 Failure to Take Action.

(a)  If the  corporation  does not take the proposed action within 60 days after
     the date set for demanding payment and depositing share  certificates,  the
     corporation  shall  return  the  deposited  certificates  and  release  the
     transfer restrictions imposed on uncertificated shares.

(b)  If  after  returning   deposited   certificates   and  releasing   transfer
     restrictions,  the corporation  takes the proposed action,  it shall send a
     new dissenters'  notice under RSA 293-A:13.22 and repeat the payment demand
     procedure.



                                       D-4

<PAGE>



Sec. 293-A:13.27 After-Acquired Shares.

(a)  A corporation  may elect to withhold  payment  required by RSA  293-A:13.25
     from a dissenter,  unless he was the beneficial  owner of the shares before
     the  date set  forth in the  dissenters'  notice  as the date of the  first
     announcement  to news media or to shareholders of the terms of the proposed
     corporate action.

(b)  To the extent the corporation  elects to withhold  payment under subsection
     (a), after taking the proposed corporate action, it shall estimate the fair
     value of the shares,  plus accrued  interest,  and shall pay this amount to
     each dissenter who agrees to accept it in full  satisfaction of his demand.
     The  corporation  shall send with its offer a statement  of its estimate of
     the fair  value of the  shares,  an  explanation  of how the  interest  was
     calculated,  and a statement  of the  dissenter's  right to demand  payment
     under RSA 293-A:13.28.


Sec. 293-A:13.28 Procedure if Shareholder Dissatisfied With Payment or Offer.

(a)  A dissenter  may notify the  corporation  in writing of his own estimate of
     the fair value of his shares and amount of interest due, and demand payment
     of his  estimate,  less any payment  under RSA  293-A:13.25,  or reject the
     corporation's  offer under RSA  293-A:13.27  and demand payment of the fair
     value of his shares and interest due, if:

     (1)  The dissenter  believes that the amount paid under RSA  293-A:13.25 or
          offered  under RSA 293-  A:13.27  is less  than the fair  value of his
          shares or that the interest due is incorrectly calculated;

     (2)  The corporation fails to make payment under RSA 293-A:13.25  within 60
          days after the date set for demanding payment; or

     (3)  The corporation,  having failed to take the proposed action,  does not
          return the deposited certificates or release the transfer restrictions
          imposed on uncertificated shares within 60 days after the date set for
          demanding payment.

(b)  A dissenter waives his right to demand payment under this section unless he
     notifies the  corporation  of his demand in writing  under  subsection  (a)
     within 30 days  after  the  corporation  made or  offered  payment  for his
     shares.


C.  JUDICIAL APPRAISAL OF SHARES

Sec. 293-A:13.30 Court Action.

(a)  If a demand  for  payment  under RSA  293-A:13.28  remains  unsettled,  the
     corporation  shall commence a proceeding within 60 days after receiving the
     payment  demand and petition  the court to determine  the fair value of the
     shares and accrued  interest.  If the  corporation  does not  commence  the
     proceeding  within the 60-day  period,  it shall pay each  dissenter  whose
     demand remains unsettled the amount demanded.

(b)  The corporation  shall commence the proceeding in the superior court of the
     county where a corporation's  principal office,  or, if none in this state,
     its  registered  office,  is  located.  If  the  corporation  is a  foreign
     corporation  without a registered  office in this state,  it shall commence
     the proceeding in the county in this state where the  registered  office of
     the domestic  corporation  merged with or whose shares were acquired by the
     foreign corporation was located.

(c)  The corporation shall make all dissenters, whether or not residents of this
     state,  whose demands remain  unsettled  parties to the proceeding as in an
     action  against their shares and all parties shall be served with a copy of
     the petition. Nonresidents may be served by registered or certified mail or
     by publication as provided by law.


                                       D-5

<PAGE>


(d)  The  jurisdiction  of the court in which the proceeding is commenced  under
     subsection (b) is plenary and exclusive.  The court may appoint one or more
     persons as  appraisers to receive  evidence and recommend  decisions on the
     question of their value.  The appraisers  have the powers  described in the
     order  appointing  them,  or in any  amendment  to it. The  dissenters  are
     entitled  to  the  same   discovery   rights  as  parties  in  other  civil
     proceedings.

(e)  Each dissenter made a party to the proceeding is entitled to judgment:

     (1)  For the amount, if any, by which the court finds the fair value of his
          shares, plus interest, exceeds the amount paid by the corporation; or,

     (2)  For the fair  value,  plus  accrued  interest,  of his  after-acquired
          shares for which the corporation elected to withhold payment under RSA
          293-A:13.27.


Sec. 293-A:13.31 Court Costs and Counsel Fees.

(a)  The court in an appraisal  proceeding commenced under RSA 293-A:13.30 shall
     determine  all  costs  of  the   proceeding,   including   the   reasonable
     compensation  and expenses of appraisers  appointed by the court. The court
     shall assess the costs against the  corporation,  except that the court may
     assess costs  against all or some of the  dissenters,  in amounts the court
     finds  equitable,  to the  extent  the  court  finds the  dissenters  acted
     arbitrarily,  vexatiously,  or not in good faith in demanding payment under
     RSA 293-A:13.28.

(b)  The court may also assess the fees and  expenses of counsel and experts for
     the respective parties, in amounts the court finds equitable:

     (1)  Against the  corporation  and in favor of any or all dissenters if the
          court  finds the  corporation  did not  substantially  comply with the
          requirements of RSA 293-A:13.20 through RSA 293-A:13.28.

     (2)  Against either the  corporation or a dissenter,  in favor of any other
          party,  if the court  finds that the party  against  whom the fees and
          expenses are assessed acted arbitrarily,  vexatiously,  or not in good
          faith with respect to the rights provided by this subdivision.

(c)  If the court finds that the services of counsel for any  dissenter  were of
     substantial benefit to other dissenters  similarly  situated,  and that the
     fees for those services should not be assessed against the corporation, the
     court  may  award to these  counsel  reasonable  fees to be paid out of the
     amounts awarded the dissenters who were benefited.




                                       D-6





                                                       
                                                                     EXHBIIT 2.3



                                                            CONFORMED COPY


                          AGREEMENT AND PLAN OF MERGER



         AGREEMENT AND PLAN OF MERGER, dated as of August 5, 1996 (this "Plan of
Merger") by and among First Essex  Bank,  FSB, a federal  savings  bank in stock
form and the wholly owned  subsidiary  of First Essex  Bancorp,  Inc.  ("Savings
Association"),  and Pelham Bank and Trust Company, a trust company organized and
existing  under the laws of New  Hampshire  and the wholly owned  subsidiary  of
Finest Financial Corp.  ("Bank").  Savings  Association and Bank are hereinafter
sometimes collectively referred to as the "Constituent Corporations".

         This Plan of Merger is being  entered into pursuant to an Agreement and
Plan of  Reorganization  dated as of the date  hereof by and among  First  Essex
Bancorp, Inc., Finest Financial Corp. and the Bank (the "Agreement").

         All capitalized terms used herein without  definition are used with the
meanings ascribed thereto in the Agreement.

         In  consideration  of  the  premises,  and  the  mutual  covenants  and
agreements herein contained, the parties hereto agree as follows:

                                    ARTICLE I

                                   THE MERGER

         1.01 Surviving  Corporation.  In accordance with the provisions of this
Plan of Merger and the laws of the United States and the State of New Hampshire,
at the Effective Time (as  hereinafter  defined),  Bank shall be merged with and
into Savings  Association (the "Merger") and the separate corporate existence of
Bank shall cease.  Bank shall be the  disappearing  institution  as such term is
defined  in 12  C.F.R.  ss.  552.13(b)(5).  Savings  Association  shall  be  the
resulting  institution  in the Merger as such term is  defined in 12 C.F.R.  ss.
552.13(b)(8)  (hereinafter sometimes referred to as the "Surviving Corporation")
and shall continue its corporate  existence under the laws of the United States.
The name of the Surviving  Corporation  shall  continue to be "First Essex Bank,
FSB".  The  locations of the home office and all other  offices of the Surviving
Corporation,  as shall be  established  and  authorized  immediately  after  the
Effective Time, shall be as set forth in Schedule 1.01 hereto.

         1.02     Effect of the Merger.

                  (a) At the  Effective  Time,  all  of  the  estate,  property,
         rights,   privileges,   powers  and   franchises  of  the   Constituent
         Corporations and all of their property,  real,  personal and mixed, and
         all the debts due on  whatever  account to any of them,  as well as all
         stock  subscriptions  and other  choses in action  belonging  to any of
         


<PAGE>


                                       -2-

         them, shall be transferred to and vested in the Surviving  Corporation,
         without  further act or deed,  and all claims,  demands,  property  and
         other interest shall be the property of the Surviving Corporation,  and
         the  title  to all  real  estate  vested  in  any  of  the  Constituent
         Corporations  shall not revert or be in any way  impaired  by reason of
         the Merger,  but shall be vested in the Surviving  Corporation.  All of
         the deposit liabilities of the Surviving  Corporation shall continue to
         be  insured  up to the  applicable  limits  under the  Federal  Deposit
         Insurance Act through the Bank  Insurance  Fund of the Federal  Deposit
         Insurance Corporation.

                  (b) From and after the Effective Time, the rights of creditors
         or any liens upon property of any Constituent  Corporation shall not in
         any  manner  be  impaired,  nor  shall  any  liability  or  obligation,
         including  taxes  due or to become  due,  or any claim or demand in any
         cause existing against such corporation, or any stockholder,  director,
         or officer  thereof,  be released  or  impaired by the Merger,  but the
         Surviving  Corporation  shall be deemed to have  assumed,  and shall be
         liable for, all  liabilities and obligations of each of the Constituent
         Corporations  in the  same  manner  and to the  same  extent  as if the
         Surviving   Corporation  had  itself   incurred  such   liabilities  or
         obligations.   The  stockholders,   directors,   and  officers  of  the
         Constituent   Corporations   shall   continue  to  be  subject  to  all
         liabilities,  claims and demands  existing  against  them as such at or
         before the Merger.  No action or  proceeding  then  pending  before any
         court  or  tribunal  of  the  United  States,   the   Commonwealth   of
         Massachusetts,  the State of New  Hampshire  or  otherwise in which any
         Constituent  Corporation is a party, or in which any such  stockholder,
         director,  or officer is a party,  shall  abate or be  discontinued  by
         reason  of the  Merger,  but  any  such  action  or  proceeding  may be
         prosecuted  to final  judgment as though no merger had taken place,  or
         the Surviving Corporation may be substituted as a party in place of any
         Constituent Corporation by the court in which such action or proceeding
         is pending.  Any judgment rendered against any Constituent  Corporation
         may be enforced against the Surviving Corporation.

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

         1.04  Charter  and   By-laws.   The  Charter  and  By-laws  of  Savings
Association,  as in effect  at the  Effective  Time,  shall be the  Charter  and
By-laws of the Surviving  Corporation  and shall  thereafter  continue to be its
Charter and By-laws until amended as provided therein or by law.

         1.05  Directors  and  Officers.  The  directors and officers of Savings
Association  immediately  prior to the Effective Time shall be the directors and
officers of the Surviving  Corporation,  each to hold office in accordance  with
the Charter and By-laws of the Surviving Corporation and applicable


<PAGE>


                                       -3-

law. The number,  names,  residence addresses and terms of all such directors of
the Surviving Corporation are as set forth in Schedule 1.05 hereto.

         1.06 Effective Time; Conditions. If all of the conditions precedent set
forth in Article VI of the  Agreement  have been  satisfied or waived,  and this
Plan  of  Merger  is not  terminated  under  Section  3.01  hereof,  immediately
following the  consummation of the Acquisition  Merger,  Articles of Combination
with respect to the Merger shall be prepared by Savings Association and Bank and
filed  and  recorded  with the  Executive  Secretary  of the  Office  of  Thrift
Supervision pursuant to Section 12 C.F.R. ss. 552.13(j). The Merger shall become
effective  at, and the  Effective  Time shall be, the date and time at which the
Articles of Combination are endorsed by the Executive Secretary of the Office of
Thrift  Supervision  (such date and time is herein referred to as the "Effective
Time").


                                   ARTICLE II

                              CONVERSION OF SHARES


         2.01     Effect on Outstanding Shares.

                  (a) Savings  Association  Common  Stock.  Each share of common
         stock of Savings  Association,  par value  $10.00  per share  ("Savings
         Association Common Stock"), issued and outstanding immediately prior to
         the  Effective  Time  shall  remain  issued  and  outstanding  upon the
         Effective  Time and shall  constitute  such  number of shares of common
         stock  of the  Surviving  Corporation  ("Surviving  Corporation  Common
         Stock"). Each certificate which immediately prior to the Effective Time
         represented  outstanding  shares of Savings  Association  Common  Stock
         shall on and after the  Effective  Time be deemed for all  purposes  to
         represent  such like number of shares of Surviving  Corporation  Common
         Stock issued and  outstanding  as of the  Effective  Time in accordance
         with this Section 2.01(a).

                  (b) Bank Common Stock. By virtue of the Merger,  automatically
         and without any action on the part of the holder thereof, each share of
         common stock of Bank, par value $2.50 per share ("Bank Common  Stock"),
         issued and  outstanding  immediately  prior to the Effective Time shall
         become  and be  converted  into the  appropriate  number of issued  and
         outstanding shares of Surviving Corporation Common Stock based upon the
         fair market value of the shares of Savings  Association Common Stock as
         compared  to the fair market  value of the shares of Bank Common  Stock
         immediately  prior  to  the  Effective  Time.  Each  certificate  which
         immediately prior to the Effective Time represented  outstanding shares
         of Bank Common  Stock shall on and after the  Effective  Time be deemed
         for all  purposes  to  represent  the  number of  shares  of  Surviving
         Corporation  Common  Stock into which the shares of Bank  Common  Stock
         represented by such certificate  shall have been converted  pursuant to
         this Section 2.01(b).




<PAGE>


                                       -4-

                                   ARTICLE III

                                    COVENANTS

         3.01  Approvals.  This Plan of Merger  shall be  submitted  to the sole
stockholder of each of Savings  Association and Bank for approval,  ratification
and  confirmation  in accordance  with the applicable  provisions of law and the
respective  charter  and  by-laws  of  Savings  Association  and  Bank.  Savings
Association  and Bank shall proceed  expeditiously  and  cooperate  fully in the
procurement  of any other  consents and approvals and in the taking of any other
action,  and the  satisfaction  of all other  requirements  prescribed by law or
otherwise,  which may be necessary for  consummation  of the Merger on the terms
herein provided,  including without limitation,  the preparation,  execution and
submission of applications, reports, forms, notices or petitions, as applicable,
to the New Hampshire Bank  Commissioner and the Director of the Office of Thrift
Supervision pursuant to the requirements of applicable state and federal law.

         3.02 Additional Assurances.  Savings Association and Bank each agree to
use all reasonable  efforts to take, or cause to be taken, all action and to do,
or cause to be done, all things necessary,  proper or advisable under applicable
laws  and  regulations  to  consummate  and  make  effective  the   transactions
contemplated by this Plan of Merger.


                                   ARTICLE IV

                               CLOSING CONDITIONS

         4.01 Conditions to Merger.  Prior to the Effective Time, the respective
obligations of Savings  Association  and Bank under this Plan of Merger shall be
subject to the fulfillment of the following conditions:

                  (a) at a meeting  of the sole  stockholder  of each of Savings
         Association and Bank, or by written consent in lieu thereof,  this Plan
         of Merger,  and the  transactions  contemplated  hereby shall have been
         duly  approved  and  authorized  in  accordance   with  the  applicable
         provisions  of law and the  respective  charter  and by-laws of Savings
         Association and Bank by the affirmative vote of such sole stockholder;

                  (b) the  written  approval  of the  Director  of the Office of
         Thrift Supervision with respect to the Merger pursuant to 12 C.F.R. ss.
         563.22(a)(1)  and  any  required  notice  to or  approval  of  the  New
         Hampshire Bank  Commissioner with respect to the Merger shall have been
         obtained and/or made and all applicable statutory waiting periods shall
         have expired;

                  (c)  the   consents,   approvals  and  permits  of  any  other
         regulatory  authorities or  nongovernmental  third parties which may be
         necessary  to  consummate  the  Merger  or which are  advisable  in the
         judgment  of  Savings   Association   to  be  obtained   prior  to  the
         consummation  of the Merger,  or which  Savings  Association  otherwise
         determines to be necessary or  appropriate to enable the Surviving Bank
         to continue the banking  businesses of Savings  Association and Bank at
         


<PAGE>


                                       -5-

         the locations at which such businesses are now being carried on, and in
         the manner such  businesses are being presently  conducted,  shall have
         been received and shall remain in effect;

                  (d) no  action,  suit,  proceeding  or claim  shall  have been
         instituted,  made or threatened, and no other event shall have occurred
         which shall make consummation of the Merger  inadvisable in the opinion
         of the  Board of  Directors  of  Savings  Association  or the  Board of
         Directors of Bank;

                  (e) the Acquisition Merger shall have been consummated.


                                    ARTICLE V

                            AMENDMENT AND TERMINATION

         5.01  Termination.  Notwithstanding  the  approval and adoption of this
Plan of Merger by the stockholders of Savings Association and Bank, this Plan of
Merger  shall  terminate  forthwith  in the event  that the  Agreement  shall be
terminated as therein provided.  In the event of the termination of this Plan of
Merger as provided above,  this Plan of Merger shall  forthwith  become null and
void and there shall be no  liability  on the part of any of the parties  hereto
except as otherwise provided in the Agreement.

         5.02  Amendment.  This Plan of Merger shall not be amended except by an
instrument in writing signed on behalf of each of the parties hereto pursuant to
an amendment to the Agreement  approved in the manner therein  provided.  If any
such  amendment to the  Agreement is so approved,  any amendment to this Plan of
Merger  required by such  amendment  to the  Agreement  shall be effected by the
parties hereto by action taken by their respective Boards of Directors.


                                   ARTICLE VI

                                  MISCELLANEOUS

         6.01  Counterparts.  This Plan of Merger may be executed in one or more
counterparts,  all of which shall be considered one and the same agreement,  and
shall become effective when one or more counterparts have been signed by each of
the parties and delivered to each of the other parties.

         6.02  Governing  Law.  This Plan of  Merger  shall be  governed  by and
construed in  accordance  with the laws of the  Commonwealth  of  Massachusetts,
without  giving effect to the  principles of conflicts of laws thereof,  and, to
the extent applicable, by federal law.




<PAGE>


                                       -6-

         IN WITNESS WHEREOF,  the parties hereto have caused this Plan of Merger
to be duly  executed and  delivered as a sealed  instrument as of the date first
above written.

                                           FIRST ESSEX BANK, FSB



                                           By:  /s/Leonard A. Wilson
                                                 Leonard A. Wilson
                                                 President


Attest:


/s/William F. Burke
William F. Burke
Secretary

                                           PELHAM BANK AND TRUST COMPANY



                                           By:  /s/Brian W. Thompson
                                                 Brian W. Thompson
                                                 President


Attest:


/s/ Irving J. Goss
Irving J. Goss
Executive Vice President and
Chief Financial Officer



<PAGE>


                                       -7-

                                  SCHEDULE 1.01

                    Office Locations of Surviving Corporation


Home Office of First Essex Bank, FSB

296 Essex Street
Lawrence, Massachusetts  01842

Additional Branch Offices of First Essex Bank, FSB

71 Main Street, P.O. Box 2070
Andover, Massachusetts  01810

211 North Main Street
Andover, Massachusetts  01810

555 Chickering Road
North Andover, MA  01845

750 Main Street
Haverhill, Massachusetts  01830

460 South Union Street - Plaza One Fourteen
Lawrence, Massachusetts  01842

555 Broadway
Lawrence, Massachusetts  01842

17 Burnham Road
Methuen, Massachusetts  01844

125 Merrimack Street
Methuen, Massachusetts  01844

24 Orchard View Drive, #1
Londenderry, New Hampshire  03053

Current Offices of Pelham Bank and Trust Company
(To Become Branch Offices of First Essex Bank, FSB)

Bridge Street, P.O. Box 298
Pelham, New Hampshire 03076

1 Wall Street, P.O. Box 32
Windham, New Hampshire 03087

539 South Broadway
Salem, New Hampshire 03079



<PAGE>


                                       -8-

                                  SCHEDULE 1.05

                       Directors of Surviving Corporation


1.       Augustine J. Fabiani
         17 Kathleen Drive
         Andover, Massachusetts  01810
         Term expires at 1998 Annual Meeting

2.       Robert H. Watkinson
         104 Wildwood Road
         Andover, Massachusetts  01810
         Term expires at 1999 Annual Meeting

3.       Leonard A. Wilson
         4 Eastman Road
         Andover, Massachusetts  01810
         Term expires at 1998 Annual Meeting

4.       Robert H. Pangione
         245 Brentwood Circle
         North Andover, Massachusetts  01845
         Term expires at 1997 Annual Meeting

5.       Frank Leone, Jr.
         87 Coachman's Lane
         North Andover, Massachusetts  01845
         Term expires at 1997 Annual Meeting

6.       William L. Lane
         154 High Plain Road
         Andover, Massachusetts  01810
         Term expires at 1999 Annual Meeting

7.       Thomas S. Barenboim
         14 Karlton Circle
         Andover, Massachusetts  01810
         Term expires at 1999 Annual Meeting

8.       Walter W. Topham
         20 Houston Avenue
         Methuen, Massachusetts  01844
         Term expires at 1998 Annual Meeting



                                                                     EXHIBIT 2.4




                               AMENDMENT NO. 1 TO

             AGREEMENT AND PLAN OF MERGER DATED AS OF AUGUST 5, 1996



         This  Amendment No. 1 (this  "Amendment"),  dated as of September  ___,
1996,  is  entered  into  by  and  between  First  Essex  Bank,   FSB  ("Savings
Association") and Pelham Bank and Trust Company ("Bank").

1.       AGREEMENT AND PLAN OF MERGER

         Reference  is made to the  Agreement  and  Plan of  Merger  dated as of
August 5,  1996 by and  between  Savings  Association  and Bank  (the  "Original
Agreement").  Capitalized terms used in this Amendment, which are defined in the
Original  Agreement  and are not  otherwise  defined  herein,  are  used in this
Amendment  with the  meanings  ascribed to them in the Original  Agreement.  The
Original  Agreement as amended by this  Amendment is and shall continue to be in
full force and effect and shall not be  affected  by this  Amendment  except and
only to the extent specified herein.

2.       AMENDMENTS TO ORIGINAL AGREEMENT

         2.1  Amendment to Section 1.06 - Effective  Time;  Conditions.  Section
1.06 of the  Original  Agreement  shall be and hereby is amended and restated in
its entirety to read as follows:

                  1.06  Effective  Time;  Conditions.  If all of the  conditions
         precedent set forth in Article VI of the Agreement  have been satisfied
         or waived,  with the exception of the  consummation of the Merger,  and
         this  Plan of Merger  is not  terminated  under  Section  3.01  hereof,
         immediately  prior  to  the  consummation  of the  Acquisition  Merger,
         Articles of Combination with respect to the Merger shall be prepared by
         Savings  Association and Bank and filed and recorded with the Executive
         Secretary  of the Office of Thrift  Supervision  pursuant to Section 12
         C.F.R.  ss.  552.13(j).  The Merger shall become  effective at, and the
         Effective  Time  shall be, the date and time at which the  Articles  of
         Combination  are endorsed by the  Executive  Secretary of the Office of
         Thrift  Supervision  (such date and time is herein  referred  to as the
         "Effective Time").

         2.2 Amendment to Section 4.01 - Conditions  to Merger.  Section 4.01 of
the  Original  Agreement  shall be and  hereby is  amended  in part by  deleting
subsection  4.01(e)  in its  entirety  and  substituting  a period at the end of
subsection 4.01(d) in place of the semi-colon previously set forth thereat.

3.       MISCELLANEOUS

         3.1 Governing Law. This Amendment  shall be governed by the laws of the
Commonwealth  of  Massachusetts,  without  giving  effect to the  principles  of
conflict of laws thereof, and applicable federal law.

         3.2  Counterparts.  This  Amendment  may be  executed  in  two or  more
counterparts,  each of  which  shall  be an  original,  but all of  which  shall
constitute one and the same agreement.


<PAGE>


                                       -2-

         3.3 Headings.  The Section headings herein are for convenience only and
shall not affect the construction hereof.

         3.4  Entire  Agreement.  The  Original  Agreement,  as  amended by this
Amendment,  including the documents  and other  writings  referred to therein or
herein or delivered  pursuant  thereto or hereto,  contains the entire agreement
and  understanding  of the  parties  with  respect to the  Merger.  There are no
restrictions,   agreements,  promises,  warranties,  covenants  or  undertakings
pertaining  to the Merger  between the parties  other than those  expressly  set
forth herein or therein.  The Original Agreement,  as amended by this Amendment,
supersedes all prior  agreements and  understandings  between the parties,  both
written and oral, with respect to the Merger.

         IN WITNESS  WHEREOF,  the parties have caused this Amendment to be duly
executed as a sealed instrument as of the day and year first above written.


                                      FIRST ESSEX BANK, FSB


                                       By:
                                          Leonard A. Wilson, President

Attest:



William F. Burke, Secretary

                                       PELHAM BANK AND TRUST COMPANY


                                       By:
                                          Brian W. Thompson, President

Attest:



Irving J. Goss
Executive Vice President and
Chief Financial Officer



                                                                 Exhibit 23.2


                               ARTHUR ANDERSEN LLP


                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

         As independent public  accountants,  we hereby consent to to the use of
our reports (and all  references  to our Firm)  included in or made part of this
registration  statement for First Essex Bancorp, Inc. on Form S-4.


                                              /s/ ARTHUR ANDERSEN LLP
                                              ARTHUR ANDERSEN LLP

Boston, Massachusetts
September 20, 1996



                                                                  Exhibit 23.3


                       SHATSWELL, MacLEOD & COMPANY, P.C.
                          CERTIFIED PUBLIC ACCOUNTANTS

                                 83 Pine Street
                     West Peabody, Massachusetts 01960-3635
                                 (508) 535-0206


               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

The Board of Directors
Finest Financial Corp.
Pelham, New Hampshire

         We hereby  consent  to the  reference  to our firm  under  the  caption
"Experts,"  under the  captions  "Selected  Consolidated  Financial  Data Finest
Financial Corp. and Subsidiary  Historical",  "Selected  Consolidated  Financial
Data Finest  Financial Corp., and Subsidiary" and to the use of our report dated
February  9, 1996  except  for Note 15, as to which the date is August 2,  1996,
Note 20 as to which  the date is August  5,  1996,  and Note 17, as to which the
date is September  24, 1996 in the  Registration  Statement  (Form S-4) of First
Essex Bancorp, Inc.



                                        /s/ SHATSWELL, MacLEOD & COMPANY, P.C.
                                        SHATSWELL, MacLEOD & COMPANY, P.C.

W. Peabody, Massachusetts
September 26, 1996



                                                                    EXHIBIT 23.4


               Consent of Independent Certified Public Accountants

         We have issued our report  dated  February 18, 1994 (except for note 15
as to which  the date is  August  2,  1996)  which  was  updated  to  remove  an
explanatory  paragraph resulting from the settlement of litigation  discussed in
note 15 to the  consolidated  financial  statements,  accompanying the financial
statements  for  Finest   Financial  Corp.  and  Subsidiary   contained  in  the
Registration   Statement  and   Prospectus.   We  consent  to  the  use  of  the
aforementioned report in the Registration  Statement and Prospectus,  and to the
use  of our  name  as it  appears  under  the  captions  "Selected  Consolidated
Financial Data of Finest and Subsidiary" and "Experts".


                                                        /s/ Grant Thornton LLP
                                                       GRANT THORNTON LLP



Boston, Massachusetts
September 24, 1996



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