FIRST ESSEX BANCORP INC
10-K, 1999-03-30
STATE COMMERCIAL BANKS
Previous: MUNICIPAL SECURITIES TRUST SERIES 36 & 53RD DISCOUNT SERIES, 24F-2NT, 1999-03-30
Next: BAKER HUGHES INC, SC 13D/A, 1999-03-30




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

                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                    FORM 10-K

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

For the fiscal year ended                  Commission file number 0-16143
   December 31, 1998

                            FIRST ESSEX BANCORP, INC.
             (Exact name of registrant as specified in its charter)


              DELAWARE                                    04-2943217
     (State or other jurisdiction of                   (I.R.S. Employer
     incorporation or organization)                   Identification No.)

        71 Main Street, Andover, MA                          01810
     (Address of principal executive offices)             (Zip Code)


       Registrant's telephone number, including area code: (978) 681-7500

          Securities registered pursuant to Section 12(b) of the Act:

                                      None
           Securities registered pursuant to Section 12(g) of the Act:
                          Common Stock, $.10 par value
                                (Title of class)

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

                              Yes [X]       No [ ]

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

The aggregate market value of the voting stock of the registrant held by
non-affiliates of the registrant, based on the closing sale price on The Nasdaq
Stock Market on March 12, 1999 was $124,170,363.

As of March 12, 1999, 7,614,634 shares of the registrant's common stock, $.10
par value, were outstanding.

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

                           DOCUMENTS INCORPORATED BY REFERENCE

Selected information from the Registrant's Proxy Statement for the annual
meeting to be held May 6, 1999, to be filed with the Securities and Exchange
Commission within 120 days after December 31, 1998, is incorporated by reference
into Part III of this report


                    CAUTIONARY STATEMENT FOR PURPOSES OF THE
                PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

First Essex Bancorp, Inc. ( "First Essex" or the "Company") desires to take
advantage of the new "safe harbor" provisions of the Private Securities
Litigation Reform Act of 1995. This Report contains certain "forward-looking
statements" including statements concerning plans, objectives, future events or
performance, assumptions, and other statements which are other than statements
of historical fact. The Company wishes to caution readers that the following
important factors, among others, may have affected, and could in the future
affect, the Company's actual results and could cause the Company's actual
results for subsequent periods to differ materially from those expressed in any
forward-looking statement made by, or on behalf of, the Company herein: (i) the
effect of changes in laws and regulations, including federal and state banking
laws and regulations, with which the Company and the Bank must comply, the cost
of compliance either currently or in the future as applicable; (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 Company's organization, compensation and benefit plans; (iii)
the effect on the Company's competitive position within in its market area,
increasing consolidation within the banking industry, and increasing competition
from larger regional and out-of-state banking organizations as well as nonbank
providers of various financial services; (iv) the effect of unforeseen changes
in interest rates; and (v) the effect of changes in the business cycle and
downturns in the New England and national economy.
<PAGE>

                                TABLE OF CONTENTS

                                     Part I
<TABLE>
<S>       <C>                                                                                      <C>
 Item 1.  Business                                                                                  1
 Item 2.  Properties                                                                                9
 Item 3.  Legal Proceedings                                                                        11
 Item 4.  Submission of Matters to a Vote of Security Holders                                      11

                             Part II

 Item 5.  Market for the Registrant's Equity and Related Stockholder Matters                       12
 Item 6.  Selected Financial Data                                                                  13
 Item 7.  Management's Discussion and Analysis of Financial Condition and Results of Operations    14
 Item 7A. Quantitative and Qualitative Disclosures About Market Risk                               29
 Item 8.  Financial Statements and Supplementary Data                                              34
 Item 9.  Changes in and Disagreements with Accountants on Accounting and Financial Disclosure     74

                            Part III

Item 10.  Directors and Executive Officers of the Registrant                                       74
Item 11.  Executive Compensation                                                                   74
Item 12.  Security Ownership of Certain Beneficial Owners and Management                           74
Item 13.  Certain Relationships and Related Transactions                                           74

                             Part IV

Item 14.   Exhibits, Financial Statement Schedules, and Reports on Form 8-K                        74

Signatures                                                                                         77
</TABLE>
<PAGE>

                                     PART I

                                ITEM 1. BUSINESS

                                     GENERAL

First Essex Bancorp, Inc.

The Company is a Delaware corporation whose primary activity is to act as the
parent holding company for First Essex Bank, FSB (the "Bank"). Until December 1,
1993, the business of First Essex Bancorp, Inc. was conducted through two
banking subsidiaries, First Essex Savings Bank, a Massachusetts-chartered
savings bank and First Essex Savings Bank of New Hampshire, a 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
Bancorp, Inc. on December 1, 1993.

On December 30, 1996, Finest Financial Corp. ("Finest"), the parent holding
company of Pelham Bank and Trust Company ("Pelham"), a New Hampshire chartered
bank, was merged into the Company in a transaction that was accounted for as a
purchase. Pelham was simultaneously merged into the Bank. The purchase price was
composed of 1,353,998 shares of common stock issued at a price of $11.50 per
share and a total cash outlay of $16.3 million. Included in the total
acquisition cost was approximately $1.4 million of capitalized costs incurred in
connection with the acquisition. This transaction was accounted for as a
purchase and, accordingly, the consolidated statement of operations includes the
results of Finest's operations since the acquisition.

First Essex Bank, FSB

The 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 stated
above, the Bank merged with Pelham on December 30, 1996.

Pursuant to a Purchase and Assumption Agreement, the Bank purchased certain
assets and assumed certain deposit liabilities of another financial institution
in June 1998. Because this branch acquisition was an acquisition of assets and
not the acquisition of a business, separate entity or a subsidiary, no
historical financial statements or pro-forma financial statements are required,
and because the deposit liabilities assumed exceed the assets acquired, there
was a cash payment made to the Bank as a result of this transaction.

At December 31, 1998, the Bank had total assets of $1.2 billion. The 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. The Bank also makes investments in
various investment securities to provide a source of interest and dividend
income. The Bank currently maintains 19 full service banking offices at various
locations throughout its market area. The Bank's deposits are insured by the
Federal Deposit Insurance Corporation (the "FDIC").

                                   MARKET AREA

First Essex's market area is centered approximately 25 miles north of Boston at
the intersection of two major highways: Interstate Route 93, the major
north-south roadway connecting Boston with the northern Boston suburban
communities and New Hampshire, and Interstate Route 495. The Bank's principal
executive offices are located in Andover, Massachusetts, and its main banking
office and two of its branches are located in Lawrence, Massachusetts. Other
branches are in the surrounding communities of Andover, North Andover,
Haverhill, Lowell and Methuen, Massachusetts and Concord, Hillsboro,
Londonderry, Manchester, Pelham, Salem and Windham, New Hampshire.

                                       1
<PAGE>

                            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 experience growth.

Loan demand to finance new and existing home sales has remained strong for the
last three years. Commercial loans to small and mid-size businesses in the area
continue to benefit from a growing economy characterized by expansion with
little price inflation, although the competition among lenders for these loans
remains intense. Automobile sales continued to show strength in 1998 and First
Essex participated 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 was reflected in the
growth in direct lending to consumers.

                                   REGULATION

General

The Office of Thrift Supervision ("OTS") is the primary regulator of the Company
and the Bank. The Bank's deposits are insured up to applicable limits by the
Bank Insurance Fund ("BIF") of the FDIC. The Company and the 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 the Company's and the Bank's
compliance with various regulatory requirements. The Bank is also a member of
the Federal Home Loan Bank ("FHLB") system, which provides a central credit
facility primarily for member institutions. The Company, as a thrift holding
company, is also required to file certain reports, and otherwise comply, with
the rules and regulations of the OTS and of the Securities and Exchange
Commission ("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.

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 9 out of every 12 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 I Bank") and has not
been advised by the OTS that it is in need of more than normal supervision,
could, after prior notice but without the approval of 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

                                       2
<PAGE>

(ii) 75% of its net income for the previous four quarters. Any additional
capital distributions would require prior regulatory approval. In the event the
Bank's capital fell below its fully-phased in requirement or the OTS notified
the Bank that it was in need of more than normal supervision, the 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, 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 I risk-based capital
ratio of less than 4% or (iii) a Tier I core capital ratio of less than 3%. As
of December 31, 1998, the Bank exceeds all fully-phased in capital requirements.

Branching

The Bank currently meets the tests provided in the HOLA and OTS regulations to
permit savings institutions to branch nationwide. Additionally, the OTS
authority preempts any state law purporting to regulate branching by savings
institutions.

Capital Requirements

The Bank is subject to various regulatory capital requirements administered by
the federal banking agencies. Failure to meet minimum capital requirements can
initiate certain mandatory, and possibly additional discretionary, actions by
regulators that, if undertaken, could have a direct material effect on the
Company's financial statements. Under capital adequacy guidelines and the
regulatory framework for prompt corrective action, the Company must meet
specific capital guidelines that involve quantitative measures of the Bank's
assets, liabilities, and certain off-balance-sheet items as calculated under
regulatory accounting practices. The Company's capital amounts and
classification are also subject to qualitative judgments by the regulators about
the components of capital, risk weightings of assets, and other factors.

Quantitative measures are established by regulation regarding minimum amounts
and ratios of total and Tier I capital (as defined in the regulations) to
risk-weighted assets (as defined), and of Tier I capital (as defined) to average
assets (as defined). Management believes, as of December 31, 1998, that the
Company meets all capital adequacy requirements to which it is subject.

As of December 31, 1998, the most recent notification received from the OTS
categorized the Company as well capitalized under the regulatory framework for
prompt corrective action. To be categorized as well capitalized the Company must
maintain the total risk-based, Tier I risk-based and Tier I adjusted asset
ratios. There are no conditions or events since that notification that
management believes have changed the institution's category.

FDICIA required 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 regulation 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, 1998,
the OTS did not deem it necessary for an interest-rate risk component to be
deducted from capital in determining risk-based capital requirements.

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.

The capital ratios discussed above, along with the Company's actual capital
amounts and ratios are presented in a table within Note 16 to the Consolidated
Financial Statements included in response to Item 8 - "Financial Statements and
Supplementary Data" of this report.

                                       3
<PAGE>

                          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 financial 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 the Bank's interest-earning
assets.

                           HOLDING COMPANY REGULATION

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

                               LENDING ACTIVITIES

General

At December 31, 1998, the loan portfolio, before deducting the allowance for
loan losses, was $733.9 million, representing 58.8% of total assets and an
increase of $15.2 million over the prior year. See Item 7 - "Management's
Discussion and Analysis of Financial Condition and Results of Operations -
Allowance for Loan Losses."

During 1998, every category of loans evidenced growth with the exception of
residential real estate, which experienced sizable paydowns as a result of the
significant refinancings that took place in the first half of the year. The
overall increase reflects the loans acquired in the branch acquisition (Note 2)
together with the stronger marketing effort by the 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 Item 7 - "Management's Discussion and Analysis of Financial Condition
and Results of Operations - Financial Condition."

                                       4
<PAGE>

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. Required disclosure regarding maturity distribution is shown on pages
26 and 27.

- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                        Years Ended December 31,
                                     1998               1997                1996                 1995               1994
                             ----------------    -----------------   ----------------    -----------------    -----------------
                                                           (Dollars in Thousands)
<S>                          <C>        <C>      <C>        <C>      <C>        <C>      <C>         <C>      <C>         <C>
Real Estate:
     Residential             $189,983    25.9%   $274,865    38.2%   $301,869    42.9%   $235,204     47.0%   $264,848     61.6%
     Commercial                88,774    12.1      83,077    11.6     102,718    14.6      53,504     10.7      25,786      6.0
     Construction              43,220     5.9      31,851     4.4      24,855     3.5      14,210      2.8      15,527      3.6
                             --------   -----    --------   -----    --------   -----    --------    -----    --------    -----
Total real estate loans      $321,977    43.9    $389,793    54.2    $429,442    61.0    $302,918     60.5    $306,161     71.2
                             --------   -----    --------   -----    --------   -----    --------    -----    --------    -----

Owner occupied commercial
     real estate               62,800     8.6      52,335     7.3      29,465     4.2          --       --          --       --

Commercial loans               89,690    12.2      67,018     9.3      63,695     9.0      66,737     13.4      55,377     12.9

   Aircraft loans              59,657     8.1      41,220     5.8      33,802     4.8      14,478      2.9         522      0.1

Consumer loans:
      Home Equity, Home
        Improvement
        & Second Mortgage      59,003     8.0      59,897     8.3      52,280     7.4      35,257      7.1      25,263      5.9
      Automobile              134,613    18.4     103,551    14.4      92,175    13.1      76,590     15.3      34,906      8.1
      Other                     6,143     0.8       4,901     0.7       3,800     0.5       4,071      0.8       7,582      1.8
                             --------   -----    --------   -----    --------   -----    --------    -----    --------    -----
Total consumer loans          199,759    27.2     168,349    23.4     148,255    21.0     115,918     23.2      67,751     15.8
                             --------   -----    --------   -----    --------   -----    --------    -----    --------    -----

Total loans                  $733,883   100.0%   $718,715   100.0%   $704,659   100.0%   $500,051    100.0%   $429,811    100.0%
                             --------   -----    --------   -----    --------   -----    --------    -----    --------    -----
</TABLE>
- --------------------------------------------------------------------------------

Residential Mortgage Loans

The Bank originates residential first mortgage loans in its market area. At
December 31, 1998, the residential mortgage loan portfolio was $190.0 million,
representing 25.9% of the loan portfolio. The Bank's residential first mortgage
loan products consist of six-month, one-year, three-year, five-year and
seven-year adjustable-rate mortgages and fixed-rate mortgages, having terms of
15 to 30 years.

Commercial Real Estate Loans

The Bank also holds loans secured by commercial real estate, such as
manufacturing, retail, apartment and office buildings. At December 31, 1998, the
commercial real estate loan portfolio had an outstanding balance of $88.8
million, representing 12.1% of the Bank's loan portfolio.

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 the Company is to limit commercial real estate loans primarily to
properties in eastern Massachusetts and southern New Hampshire.

Commercial real estate loans generally reprice over periods ranging from six
months to five years based on a published prime rate or other index.

                                       5
<PAGE>

Construction Loans

Construction loans are primarily made to developers and builders for the
construction of commercial and single family properties. Construction loans have
generally been made with maturities of one year or less and a price based on the
published prime rate, subject to renewal or extension by the 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, 1998, the Bank's construction loan portfolio had
an outstanding balance of $43.2 million, representing 5.9% of the loan
portfolio.

Owner-Occupied Commercial Real Estate Loans

Owner-occupied commercial real estate loans are extensions of credit to
commercial borrowers for the construction or purchase of business space,
primarily for the borrower's own use, or loans to commercial borrowers for
operating purposes in which the Bank has taken real estate occupied by the
borrower as collateral. In these instances, the cash flow of the borrower's
business is the primary source of repayment. At December 31, 1998, this
portfolio had total outstandings of $62.8 million, representing 8.6% of the
Bank's loan portfolio.

Commercial Loans

At December 31, 1998, the portfolio of commercial loans totaled $89.7 million,
representing 12.2% of the loan portfolio. The Bank offers secured and unsecured
demand loans, time loans, term loans, lines of credit and working capital loans
which are short term or have adjustable rates. Commercial loans are originated
by the Bank's commercial lending officers who are supported by a credit,
processing and documentation staff.

Aircraft Loans

The Bank also has a niche market in commercial and consumer aircraft lending,
which represented 8.1% of the loan portfolio, at December 31, 1998. Commercial
aircraft loans totaled $54.8 million and consumer aircraft loans totaled $4.9
million of the $59.7 million aircraft portfolio.

Consumer Loans

The portfolio of consumer loans, representing 27.2% of the loan portfolio,
consists of automobile loans, fully or partially secured personal loans, boat
loans, second mortgage loans, home equity loans and education loans, as well as
unsecured personal loans, which totaled $199.8 million at December 31, 1998.
Automobile loans include dealer indirect loans, as well as loans originated
directly in retail branches. The 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.

Risks Associated with Commercial Real Estate, Commercial, Owner-Occupied
Commercial Real Estate 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
complete 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

                                       6
<PAGE>

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.

Residential Loan Servicing and Purchase and Sale of Loans

The Bank generally writes residential mortgage loans to meet the requirements
for sale in the secondary market. From time to time, the Bank 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 Item
7 - "Management's Discussion and Analysis of Financial Condition and Results of
Operations - Asset/Liability Management."

At December 31, 1998, the Bank's residential loan servicing portfolio totaled
$23.2 million.

                              NONPERFORMING ASSETS

General

Nonperforming assets consist of nonaccruing loans (including impaired and
restructured loans) and foreclosed property. For further information regarding
the impairment of loans see "Provision for Loan Losses" included in Item 7 -
"Management's Discussion and Analysis of Financial Condition and Results of
Operations".

Nonaccruing Loans

It is the general practice of the Bank to discontinue accrual of interest on
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 nonaccrual status. At December 31,
1998, the Bank's nonaccruing loans totaled $5.5 million which was essentially
the same amount at December 31, 1997. For further information regarding the
Bank's nonaccruing loans, see Item 7 - "Management's Discussion and Analysis of
Financial Condition and Results of Operations - Financial Condition -
Non-Performing Assets."

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, 1998 and
1997, the Bank had restructured loans with outstanding principal balances of
$447,000 and $905,000 respectively. For further information regarding
restructured loans, see Item 7 - "Management's Discussion and Analysis of
Financial Condition and Results of Operations - Nonperforming Assets."

Foreclosed Property

Foreclosed property at December 31, 1998 totaled $575,000 compared to $891,000
at December 31, 1997.

Foreclosed property consists of real or tangible property that collateralized a
loan prior to foreclosure or repossession. These properties are carried at the
lower of cost or the estimated net realizable values. Any decreases in value
prior to sale are charged to operations.

For further information regarding the Bank's foreclosed property, see Item 7 -
"Management's Discussion and Analysis of Financial Condition and Results of
Operations - Financial Condition - Nonperforming Assets."

                                       7
<PAGE>

                              INVESTMENT ACTIVITIES

The 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. At December 31, 1998, 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 $367.0 million, or 29.4% of total
assets.

Interest and dividend income on the investment portfolio generated 29.4% of
total interest and dividend income for the year ended December 31, 1998. See
Item 7 - "Management's Discussion and Analysis of Financial Condition and
Results of Operations - Financial Condition - Investments" for further
information regarding the investment portfolio.

The Bank's investment strategy seeks to provide liquidity and realize current
income while preserving principal. The 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 at the time of purchase.

                                    DEPOSITS

The Bank offers a range of deposit accounts including regular and passbook
savings, NOW, money market and demand deposit accounts. The 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. These relationship products also include discounts on
installment loans and bonus rates on certificates of deposit. The Bank also
offers 60-day to 7 year term deposit certificates. Interest rates on these
certificates vary according to the term selected. From time to time, the Bank
promotes various types of accounts with the intention of changing the maturity
schedule of its liabilities. See also Item 7. "Management's Discussion and
Analysis of Financial Condition and Results of Operation - Deposits."

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

                                   COMPETITION

The 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. The Bank
competes for loans principally on the basis of interest rates and loan fees, the
types and terms 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, service, convenience and other factors. The 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, 1998, the Bank had 340 employees, of whom 81 were part-time.
None of the employees of the Bank are represented by a collective bargaining
group and management considers its relations with its employees to be good.

                                       8
<PAGE>

                               ITEM 2. PROPERTIES

The following table sets forth certain information relating to properties owned
or used in banking activities at December 31, 1998

<TABLE>
<CAPTION>
                                  Owned              Lease              Renewal           Total Office Space
            First Essex Bank    or Leased       Expiration Date     Option Through          in Square Feet
            ----------------    ---------       ---------------     --------------          --------------

<S>                               <C>          <C>                 <C>                          <C>
Corporate Headquarters (1):
   71 Main Street                 Leased       January 31, 2005    January 31, 2015             12,859
   Andover, MA

Main Banking Office (2):
   296 Essex Street               Owned               N/A                 N/A                   32,000
   Lawrence, MA

Operations Center:
   900 Chelmsford Street          Leased         May 12, 2000        May 12, 2010               31,478
   Lowell, MA

Mortage Origination Office:
   216 Lafayette Road             Leased       October 31, 1999           N/A                     661
   North Hampton, NH

Consumer Lending Office:
   211 North Main Street          Leased         May 30, 1999        May 30, 2001                1,260
   Andover, MA                                   May 30, 2000        May 30, 2010                 800

Branch Offices:
   460 South Union Street         Leased       February 28, 2009   February 28, 2029             3,500
   Lawrence, MA

   555 Broadway                   Owned               N/A                 N/A                    2,000
   Lawrence, MA

   750 Main Street                Owned               N/A                 N/A                    3,100
   Haverhill, MA

   555 Chickering Road            Leased        March 31, 2002      March 31, 2012               4,549
   North Andover, MA

   211 North Main Street          Leased        April 30, 2002      April 30, 2007               4,710
   Andover, MA

   125 Merrimack Street           Owned               N/A                 N/A                    3,000
   Methuen, MA
</TABLE>

                                       9
<PAGE>

                               Item 2. Properties
                                   (continued)
<TABLE>
<CAPTION>
                                 Owned             Lease                 Renewal        Total Office Space
         First Essex Bank      or Leased      Expiration Date        Option Through       in Square Feet
         ----------------      ---------      ---------------        --------------       --------------

<S>                              <C>        <C>                    <C>                         <C>
Branch Offices (continued):
   15 Burnham Road               Leased        June 30, 2000          June 30, 2015            3,700
   Methuen, MA

   539 South Broadway (3)        Leased     September 30, 2002     September 30, 2012          5,400
   Salem, NH

   1 Wall Street (4)             Owned              N/A                    N/A                 7,400
   Windham, NH

   100 Bridge Street             Leased        June 30, 2003          June 30, 2008            6,899
   Pelham, NH

   24 Orchard View Drive         Leased      November 30, 2003      November 30, 2008          3,130
   Londonderry, NH

   900 Chelmsford Street         Leased     September 30, 2001     September 30, 2006          1,400
   Lowell, MA

   20 North Broadway             Owned              N/A                    N/A                 3,800
   Salem, NH

   73 West Street                Owned              N/A                    N/A                 5,600
   Concord, NH

   161 North State Street        Owned              N/A                    N/A                22,560
   Concord, NH

   53 West Main Street           Owned              N/A                    N/A                 4,276
   Hillsborough, NH

   1 Wall Street (5)             Leased        June 30, 2001          June 30, 2011           21,787
   Manchester, NH
</TABLE>

(1) In February 1995, the address of the corporate headquarters and the
    principal executive offices of the Company moved to 71 Main Street, Andover,
    Massachusetts. This site also serves as a branch location.

(2) Includes two contiguous buildings at 284 Essex Street and 286-288 Essex
    Street which were aquired in 1972 and 1980, respectively, as well as an
    adjacent parking lot at 7 Lawrence Street which was acquired in 1981.

(3) Second floor of building is subleased for a two year term, commencing on
    April 1, 1998 and terminating on March 31, 2000. There is an option to renew
    for three additional 3 year terms.

(4) Second floor of building is leased for a two year term, commencing on March
    1, 1999 and terminating on February 28, 2001. There is an option to renew
    for two additional 1 year terms.

(5) 1,500 s/f of space is subleased on a month to month basis.

Management believes that the Company's existing facilities are adequate for the
conduct of its business.

                                       10
<PAGE>

                            ITEM 3. LEGAL PROCEEDINGS

The Company is involved in various legal proceedings incident to its business,
none of which are believed by management to be material to the financial
condition or operations of the Company.

           ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

There were no matters submitted to a vote of the shareholders during the fourth
quarter of 1998.

                                       11
<PAGE>

                                     PART II

                 ITEM 5. MARKET FOR THE REGISTRANT'S EQUITY AND
                           RELATED STOCKHOLDER MATTERS

First Essex Bancorp, Inc. common stock is traded over-the-counter on the Nasdaq
National Market System under the symbol FESX.

At December 31, 1998, there were 7,611,635 shares outstanding and 1,266
shareholders 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 the Company's common stock in the following
table is based on high and low closing sales prices.

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

                                                                  Dividend
                                   Price Per Share               Declared
 1998                          HIGH               LOW            per Share
 ----                          ----               ---            ---------

 First Quarter               $26.125           $20.000                $.14
 Second Quarter               25.250            21.250                 .14
 Third Quarter                23.984            15.000                 .14
 Fourth Quarter               18.875            13.750                 .16

 1997
 ----

 First Quarter               $16.750           $13.375                $.12
 Second Quarter               17.500            14.500                 .12
 Third Quarter                20.500            16.500                 .12
 Fourth Quarter               23.250            19.000                 .14

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

The only funds available to the Company for the payment of dividends are cash
and cash equivalents held at the holding company level, dividends from the Bank
and borrowings. In addition, bank regulatory authorities generally restrict the
amounts available for the payment of dividends by the Bank to First Essex to the
net profit of the Bank for that year, see Item 1 - "Business - Regulation -
Limitation on Capital Distributions". The Federal Reserve Act also restricts the
Bank in lending or advancing funds to First Essex unless such loans are
collateralized by specific obligations, and limits collateralized loans to 10%
of the Bank's capital stock and surplus.

The 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. See Item 1. "Business - Regulation -
Limitation on Capital Distributions" and Note 16 to the consolidated financial
statements included in response to Item 8 - "Financial Statements and
Supplementary Data" of this report for further discussion.

The payment of dividends by the Bank could carry significant adverse tax
consequences. To the extent that distributions by the Bank to the holding
company exceeds the Bank's current and accumulated earnings and profits (as
computed for federal income tax purposes for taxable years beginning after
December 31, 1951), those distributions would be treated for tax purposes as
first being made out of the Bank's bad debt reserve. In that case, the Bank
would have federal taxable income equal to approximately one and one-half times
the amount of the actual shareholder distribution that is treated as made out of
the Bank's bad debt reserves.

                                       12
<PAGE>

                         ITEM 6. SELECTED FINANCIAL DATA

<TABLE>
<CAPTION>
                                                                           At December 31,
                                           1998                 1997               1996             1995            1994
                                           ----                 ----               ----             ----            ----
                                                                       (Dollars in thousands)
<S>                                      <C>               <C>                <C>               <C>             <C>
Balance Sheet Data:
 Total assets                            $1,248,014        $1,197,459         $1,067,175        $808,792        $806,872
 Loans receivable, net                      722,622           708,145            694,121         493,499         422,574
 Investment securities (1)                  367,407           416,021            315,749         275,900         346,943
 Foreclosed property                            575               891              1,880           1,756           3,038
 Deposits                                   934,695           744,322            690,953         491,469         456,878
 Borrowed funds                             201,499           343,557            274,958         245,569         279,948
 Stockholders' equity                        97,082            91,065             83,141          60,172          54,757

                                                                      Years Ended December 31,
                                           1998                 1997               1996             1995            1994
                                           ----                 ----               ----             ----            ----
                                                          (Dollars in thousands, except per share data)
Operating Data:
 Interest and
  dividend income                           $93,460           $90,078            $63,545         $60,914         $45,057
 Interest expense                            52,512            52,377             37,317          37,081          22,707
                                           --------           -------            -------         -------         -------

  Net interest income                        40,948            37,701             26,228          23,833          22,350
  Provision for loan losses                   1,440             2,040              1,415             770              --
  Net gain (loss) on sales
   of securities                              1,344               439                497             (13)             --
  Net gain on sales of mortgage loans
   and mortgage servicing rights              1,338             1,628              1,352           1,431             260
  Net gain on sales of
   foreclosed property                          373               502                109              53             141
  Other income                                4,183             3,021              2,416           2,290           2,301
  Noninterest expenses                       28,551            24,866             20,034          19,297          19,331
  Income tax
   expense (benefit)                          7,130             6,672                 40              75            (805)
                                           --------           -------            -------         -------         -------

 Net income                                 $11,065            $9,713             $9,113          $7,452          $6,526
                                           --------           -------            -------         -------         -------

Per Share Data:
  Earnings per share - basic (2)              $1.46             $1.30              $1.51           $1.24           $1.08
  Earnings per share - diluted (2)             1.41              1.25               1.47            1.22            1.08
  Dividends declared                           0.58              0.50               0.48            0.40            0.28
  Book value at
   end of period                              12.75             12.08              11.20            9.99            9.10

  Selected Financial Ratios:
  Return on average assets                     0.90%             0.80%              1.08%           0.91%           0.94%
  Return on average equity                    11.73             10.54              14.37           12.79           12.42
  Average equity as a
   percentage of average assets                7.63              7.32               7.54            7.09            7.56
  Weighted average interest
   rate spread                                 2.84              2.77               2.72            2.56            3.02
  Net yield on average
   earning assets                              3.44              3.31               3.22            2.99            3.33
</TABLE>

(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)  Earnings per share computed in accordance with Statement of Financial
     Accounting Standards No. 128.

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

                                       13
<PAGE>

                  ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

                              RESULTS OF OPERATIONS

General

The results of operations of the Company consist primarily of the results of
operations of the Bank which is the Company's sole subsidiary. Net income for
the year ended December 31, 1998 totaled $11.1 million (or $1.41 per diluted
share) compared to $9.7 million (or $1.25 per diluted share) for the same period
in 1997, an increase of 14% or $1.4 million. The improvement was in part due to
the increase in net average earnings assets combined with the increase in the
weighted average interest rate spread.

                                       14
<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,
                                                                       ------------------------

                                                  1998                                  1997                           1996
                                       ---------------------------     ----------------------------    ---------------------------
                                                 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)
                Assets
                ------
<S>                                  <C>         <C>         <C>    <C>          <C>         <C>     <C>        <C>          <C>
Earning assets:
   Short-term investments               $42,580   $2,318     5.45%      $9,826      $585     5.95%     $8,589      $451      5.25%
   Investment securities                390,182   25,054     6.42      405,639    26,418     6.51     267,493    16,202      6.06
   Other earning assets                  17,336    1,043     6.02        7,333       517     7.05          --        --
   Total loans (1)                      739,091   65,045     8.80      715,772    62,558     8.74     538,758    46,892      8.70
                                     ----------  -------            ----------   -------             --------   -------

   Total earning assets               1,189,189   93,460     7.86    1,138,570    90,078     7.91     814,840    63,545      7.80
                                     ----------  -------            ----------   -------             --------   -------

Allowance for loan losses               (11,037)                       (10,197)                        (6,734)
                                     ----------                     ----------                       --------

Total earning assets less
   allowance for loan losses          1,178,152                      1,128,373                        808,106
   Other assets                          57,071                         57,841                         32,652
                                     ----------                     ----------                       --------
Total Assets                         $1,235,223                     $1,186,214                       $840,758
                                     ----------                     ----------                       --------

Liabilities and Stockholders' Equity
- ------------------------------------
   NOW accounts                          44,048      518     1.18%      40,806       527     1.29%     32,846       399      1.21%
   Money market accounts                 66,263    2,200     3.32       73,571     1,698     2.31      72,632     1,606      2.21
   Savings accounts                     196,343    7,037     3.58      123,204     4,134     3.36      49,822       862      1.73
   Time deposits                        450,104   25,602     5.69      422,978    24,870     5.88     320,649    19,079      5.95
                                     ----------  -------            ----------   -------             --------   -------
Total interest bearing
   deposits                             756,758   35,357     4.67      660,559    31,229     4.73     475,949    21,946      4.61
Borrowed funds                          289,229   17,155     5.93      359,390    21,148     5.88     259,070    15,371      5.93
                                     ----------  -------            ----------   -------             --------   -------
Total interest bearing deposits
   and borrowed funds                 1,045,987   52,512     5.02    1,019,949    52,377     5.14     735,019    37,317      5.08
Demand deposits                          77,467                         62,220                         30,804
Other liabilities                        17,473                         17,204                         11,530
                                     ----------                     ----------                       --------
 Total liabilities                    1,140,927                      1,099,373                        777,353
Stockholders' equity                     94,296                         86,841                         63,405
                                     ----------                     ----------                       --------
Total liabilities and
 stockholders' equity                $1,235,223                     $1,186,214                       $840,758
                                     ----------                     ----------                       --------

Net interest income                              $40,948                         $37,701                        $26,228
                                                 -------                         -------                        -------

Weighted average rate spread                                 2.84%                           2.77%                           2.72%
                                                             ----                            ----                            ----

Net yield on earning assets (2)                              3.44%                           3.31%                           3.22%
                            --                               ----                            ----                            ----
</TABLE>

(1)  Loans on a non-accrual status are included in the average balance.

(2)  Net interest income before provision for loan losses divided by average
     interest earnings assets

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

                                       15
<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,
                                                                        ------------------------

                                                1998 Compared to 1997                      1997 Compared to 1996
                                                ---------------------                      ---------------------
                                                  Increase (Decrease)                  Increase (Decrease)
                                                        Due to                              Due to
                                                  -------------------                  --------------------
                                                Volume        Rate       Total       Volume       Rate       Total
                                                ------        ----       -----       ------       ----       -----
                                                                        (Dollars in thousands)
<S>                                              <C>          <C>       <C>         <C>            <C>       <C>
Interest and dividend income:
 Loans before the allowance for
  loan losses                                    $2,038        $449     $2,487      $15,392        $274      $15,666
 Investment securities                           (1,007)       (357)    (1,364)       8,917       1,299       10,216
 Interest on other earning assets                   705        (179)       526          517           0          517
 Federal funds sold and short-term investments    1,788         (55)     1,733           70          64          134
                                                 ------       -----     ------      -------        ----      -------

Total interest and dividend income                3,524        (142)     3,382       24,896       1,637       26,533
                                                 ------       -----     ------      -------        ----      -------

Interest expense:
 Savings deposits                                 2,457         449      2,906        2,122       1,370        3,492
 Time deposits                                    1,162          60      1,222        6,089        (298)       5,791
 Borrowed funds                                  (4,125)       132      (3,993)       5,952        (175)       5,777
                                                 ------       -----     ------      -------        ----      -------

  Total interest expense                           (506)        641        135       14,163         897       15,060
                                                 ------       -----     ------      -------        ----      -------

 Net interest and dividend income                $4,030       ($783)    $3,247      $10,733        $740      $11,473
                                                 ------       -----     ------      -------        ----      -------
</TABLE>

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

Net Interest Income

Net interest income increased by $3.2 million to $40.9 million for the year
ended December 31, 1998, representing an 8.6% increase from $37.7 million in
1997. The increase in net interest income was primarily due to the increase of
13 basis points in the net yield on average earning assets combined with the
volume increases in outstanding loans and short term investments partially
offset by the decreased investment securities.

Net interest income increased by $11.5 million to $37.7 million for the year
ended December 31, 1997, representing a 43.7% increase from $26.2 million in
1996. The increase in net interest income was primarily due to the $323.7
million increase (39.7%) in average earning assets (primarily associated with
the Finest acquisition) along with an increase of 9 basis points in the net
yield on average earning assets. As reflected in the above rate/volume table,
the primary contributor to the 1997 increase was the volume increases in
outstanding loans.

Interest and Dividend Income

Interest and dividend income increased by $3.4 million (3.8%) to $93.5 million
for the year ended December 31, 1998 from $90.1 million for the year ended
December 31, 1997. This increase was due to an overall increase in average
earning assets from $1,138.6 million in 1997 to $1,189.2 million in 1998, a 4.4%
increase. The net yield on average earning assets rose 13 basis points from the
1997 yield of 3.31% to 3.44% in 1998 primarily due to a decrease in the cost of
funds and secondarily due to a shift to higher yielding commercial loans.

Interest and dividend income increased by $26.5 million (41.8%) to $90.1 million
for the year ended December 31, 1997 from $63.5 million in 1996. This increase
was due to the increase in average earning assets associated with the Finest
acquisition and the increased leveraging. Average earning assets increased from
$814.8 million in 1996 to $1,138.6 million in 1997, a 39.7% increase. The net
yield on average earning assets rose 9 basis points from the 1996 yield of 3.22%
to 3.31% in 1997 due primarily to the volume increases associated with the
Finest acquisition.

                                       16
<PAGE>

Interest Expense

Interest expense increased marginally ($135,000 or 0.3%) to $52.5 million for
the year ended December 31, 1998 from $52.4 million in 1997. The volume
increases in savings and time deposits were more than offset by the volume
decreases in borrowed funds. The total weighted cost of funds decreased 12 basis
points from 5.14% in 1997 to 5.02% in 1998.

Interest expense increased by $15.1 million (40.4%) to $52.4 million for the
year ended December 31, 1997 from $37.3 million in 1996. The increase was also
volume related and attributable to deposits acquired in the Finest acquisition
together with increased borrowings. The total weighted cost of funds increased
slightly from a level of 5.08% in 1996 to 5.14% in 1997.

Provision for Loan Losses

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 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.

Losses on loans are provided for under the accrual method of accounting.
Assessing the adequacy of the allowance for 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. See "Financial
Condition - Allowance for Loan Losses". Ultimate losses may vary significantly
from the current estimates. Losses on loans, including impaired loans, are
charged against the allowance when management believes the collectability of
principal is doubtful.

Provisions for loan losses totaled $1.4 million, $2.0 million, and $1.4 million
for the years ended December 31, 1998, 1997 and 1996, respectively. The 1998
provision was net of a $463,000 reversal of previous provisions for impaired
loans. Included in the other provision amounts were $635,000 and $659,000,
respectively, of provisions for losses related to impaired loans for fiscal 1997
and 1996. Provisions result from management's continuing internal review of the
loan portfolio as 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 the Bank
will continue to find it necessary to make provisions for loan losses in the
future. See "Financial Condition - Non-Performing Assets."

The Bank's total allowance for loan losses was $11.3 million or 204.8% of
non-accruing loans at December 31, 1998 compared to $10.6 million or 190.7% at
December 31, 1997 and $10.5 million or 222.4% at December 31, 1996.

Noninterest Income

Noninterest income consists of net gains from sales of securities, net gains
from sales of loans and loan servicing rights, fee

                                       17
<PAGE>

and other noninterest income.

Noninterest income increased 34.9% to $6.9 million for the year ended December
31, 1998 compared to $5.1 million in 1997. The primary reasons for this $1.8
million increase were a $905,000 increase in gains on the sales of investment
securities (of which approximately $231,000 were the result of gains realized on
the sale of securities transferred from the held-to-maturity classification),
and a $71,000 increase in total fee income, offset by a $290,000 decrease in
gains on sales of mortgage loans. Other noninterest income was a result of a
special payment received from the Massachusetts Depositors Insurance Fund of
$346,000 and interest on a state tax refund of $145,000.

Noninterest income increased 19.3% to $5.1 million for the year ended December
31, 1998 compared to $4.3 million in 1996. The primary reason for the increase
from 1996 to 1997 was a $631,000 increase in fee income from $2.4 million in
1996 to $3.0 million in 1997. Gains on the sales of mortgage loans and mortgage
servicing rights also rose by $276,000 from $1.4 million in 1996, to $1.6
million in 1997

Noninterest Expenses

Noninterest expenses increased by $3.8 million (15.7%) to $28.2 million for the
year ended December 31, 1998 compared to $24.4 million in 1997. The majority of
this increase relates to the acquisition of four banking offices in June 1998,
and the operation, throughout the reminder of the year, of these additional
banking offices.

Noninterest expenses increased by $4.4 million (22.3%) to $24.4 million for the
year ended December 31, 1997 compared to $19.9 million in 1996. Much of this
increase is attributable to operating five more banking offices in 1997 than in
1996. 

Salaries and employee benefits increased by $1.4 million (12.2%) to $13.0
million for the year ended December 31, 1998 from $11.6 million in 1997 and
$10.1 million in 1996. The increases were primarily due to costs associated with
personnel to support the business growth associated with the acquisition of four
additional banking offices for half of 1998, and a full year of operations at
five new banking offices in 1997 when compared to 1996.

Amortization of intangible assets associated with the branch acquisition in 1998
and the purchase of Finest Financial Corp. in 1996 amounted to $1.7 million in
1998 and $780,000 in 1997.

All other operating expenses increased in total by $1.5 million (12.7%) to $13.4
million for the year ended December 31, 1998 compared to $11.9 million in 1997
and $9.8 million in 1996.

Income Taxes

The net provision for income taxes amounted to $7.1 million in 1998 compared to
provisions of $6.7 million and $40,000 recorded in 1997 and 1996, respectively.
The Company returned to the position of providing income taxes at the full
statutory rates in 1997.


                               FINANCIAL CONDITION

Total assets remained constant at $1.2 billion at December 31, 1998 compared to
the previous period.

                                       18
<PAGE>

Loans

At December 31, 1998, the loan portfolio, excluding the allowance for loan
losses, and including mortgage loans held-for-sale, was $733.9 million,
representing 58.8% of total assets, compared to $718.7 million or 60.0% of total
assets at December 31, 1997. See Item 1 - "Business - Lending Activities -
General" for a table setting forth the composition of the loan portfolio of the
Bank at the end of each of the past five years.

The Bank's indirect automobile lending program had total loans outstanding of
$134.6 million, $103.6 million and $92.2 million for the years ending December
31, 1998, 1997 and 1996, respectively. Aircraft loans, an increasing lending
activity for the Bank, totaled $59.7 million at December 31, 1998 compared to
$41.2 million and $33.8 million at December 31, 1997 and 1996, respectively.

Nonperforming Assets

Nonperforming assets consist of nonaccruing and restructured loans (including
impaired loans), and foreclosed property. Nonperforming assets totaled $6.1
million at December 31, 1998, compared to $6.4 million at December 31, 1997 and
$6.6 million at December 31, 1996.

The Bank's general practice is to discontinue the accrual of interest on 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 nonaccrual status, all previously accrued but uncollected interest is
reversed against current period interest income.

The principal balance of restructured loans was $447,000 for the year ended
December 31, 1998, $905,000 for the year ended December 31, 1997 and $1.0
million for the year ended December 31, 1996.

If the nonaccruing loans at December 31, 1998 and 1997 had been current in
accordance with their original terms, the amount of interest income that would
have been recorded is $456,000 and $570,000, respectively. The amount of
interest that was collected and recorded as income on non-performing loans was
$494,000 and $465,000 for the years ended December 31, 1998 and 1997
respectively, of which $265,000 and $293,000, respectively, represented interest
income on impaired loans.

Foreclosed property at December 31, 1998 totaled $575,000 compared to $891,000
at December 31, 1997 and consists mainly of real estate collateral from loans
which were foreclosed together with repossessed automobiles.

At December 31, 1998, the recorded investment in loans that are considered to be
impaired totaled $2.6 million of which $940,000 had a related allowance for loan
losses of $547,000. The remaining $1.6 million of impaired loans did not require
a related allowance for loan losses. The average recorded investment in impaired
loans during 1998 was approximately $3.0 million.

The following table shows the composition of nonperforming assets for the five
years ended December 31, 1998:

                                       19
<PAGE>

- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                 1998           1997          1996          1995           1994
                                 ----           ----          ----          ----           ----
                                              (Dollars in thousands)
<S>                              <C>           <C>            <C>           <C>          <C>
Nonaccruing loans:
 Real estate                     $3,260        $3,159         $2,693        $2,559        $6,548
 Other                            1,792         1,480          1,004           814           776
 Restructured loans                 447           905          1,042         1,043            --
                                 ------        ------         ------        ------       -------
Total nonaccruing loans           5,499         5,544          4,739         4,416         7,324


Foreclosed property                 575           891          1,880         1,756         3,038
                                 ------        ------         ------        ------       -------
Total nonperforming assets       $6,074        $6,435         $6,619        $6,172       $10,362
                                 ------        ------         ------        ------       -------

Percentage of nonperforming
 to total assets                   0.49%         0.54%          0.62%         0.76%         1.28%
Percentage of allowance for
 loan losses
 to nonaccruing loans             204.8%        190.7%         222.4%        148.4%         98.8%
</TABLE>

- --------------------------------------------------------------------------------
The following table summarizes the activity of foreclosed property during the
year ended December 31, 1998:
<TABLE>
<CAPTION>
                                                                                Other
                               Residential     Construction    Commercial    Repossessed
                               Real Estate     Real Estate     Real Estate      Assets        Total
                               -----------     -----------     -----------      ------        -----
                                                    (Dollars in thousands)
<S>                                <C>               <C>           <C>         <C>           <C>
Balance at beginning of year       $500              $0            $303           $88          $891

 Transfer from loans                341              --             320         2,436         3,097
 Write-downs                          0              --             (16)                        (16)
 Sales                             (841)             --            (331)       (2,225)       (3,397)
                                   ----             ----           ----        ------        ------

Balance at end of year               $0              $0            $276          $299          $575
                                   ----             ----           ----        ------        ------
</TABLE>

- --------------------------------------------------------------------------------
                                       20
<PAGE>

Allowance for Loan Losses

The allowance for loan losses is maintained at a level determined by management
to be adequate to provide for probable losses inherent in the loan portfolio
including commitments to extend credit. The allowance for loan losses is
maintained through the provision for loan losses, which is a charge to
operations. The potential for loss in the portfolio reflects the risks and
uncertainties inherent in the extension of credit.

The determination of the adequacy of the allowance of loan losses is based upon
management's assessment of risk elements in the portfolio, factors affecting
loan quality and assumptions about the economic environment in which the Company
operates. The process includes identification and analysis of loss potential in
various portfolio segments utilizing a credit risk grading process and specific
reviews and evaluations of significant individual problem credits. In addition,
management reviews overall portfolio quality through an analysis of current
levels and trends in charge-off, delinquency and nonaccruing loan data,
forecasted economic conditions and the overall banking environment. These
reviews are of necessity dependent upon estimates, appraisals and judgments,
which may change quickly because of changing economic conditions and the
Company's perception as to how these factors may affect the financial condition
of debtors.

The methodology for assessing the appropriateness of the allowance consists of a
review of the following key elements:

     o A formula allowance for the various loan portfolio classifications,

     o A valuation allowance for loans identified as impaired, and

     o The unallocated allowance.

The formula allowance is a percentage-based reflection of historical loss
experience and assigns required allowance allocations by loan classification
based on a fixed percentage of all outstanding loan balances and commitments to
extend credit. The formula allowance employs a risk-rating model that grades
loans based on general characteristics of credit quality and relative risk. As
credit quality becomes more suspect, so-called "watch list" loans, the risk
rating and allocation percentage increase. The sum of these allocations comprise
the Company's "formula" or "general" allowance.

The Company also has "valuation" allowances for impaired loans. Loans are
evaluated for impairment by measuring the net present value of the expected
future cash flows using the loan's original effective interest rate, or looking
at the fair value of the collateral if the loan is collateral dependent. When
the difference between the net present value of a 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.

In addition to the formula and valuation components, there is an unallocated
allowance that is composed of two additional elements. The first element, which
is based on the Company's credit policy, consists of an amount that is at least
20% to 25% of the formula and valuation allowances. This element recognizes the
estimation risks associated with the formula model and the valuation allowance.
The second element is based upon management's evaluation of various conditions,
the effects of which are not directly measured in determining the formula and
valuation allowances. The evaluation of the inherent loss resulting from these
conditions involves a higher degree of uncertainty because they are not
identified with specific problem credits or portfolio segments. The conditions
evaluated in connection with the unallocated allowance include the following:

     - then-existing general economic and business conditions affecting the
       Company's key lending areas,

     - credit quality trends, including trends in nonperforming loans
       expected to result from existing conditions,

     - collateral values,

     - loan volumes and concentrations,

     - seasoning of the loan portfolio,

     - specific industry conditions within portfolio segments,

     - recent loss experience in particular segements of the portfolio,

     - duration of the current business cycle,

     - bank regulatory examination results, and

     - findings of our internal credit examiners.

When an evaluation of these conditions signifies a change in the level of risk,
the Company adjusts the formula allowance. Periodic credit reviews enable
further adjustment to the allowance through the risk-rating of loans and
identification of loans requiring a valuation allowance. In addition, the
formula model is designed to be self-correcting by taking into

                                       21
<PAGE>

account recent loss experience

The annual provision for loan losses is set based on the factors discussed
above. In addition, it is management's intent to maintain the allowance at a
level consistent with the Company's peers in the banking industry. The allowance
to loans ratio of 1.53% at December 31, 1998 was slightly below the Company's
peer group's average allowance ratio of 1.7%.

The following table summarizes the activity in the allowance for loan losses for
the five years ended December 31, 1998:

- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                               1998          1997          1996          1995           1994
                                               ----          ----          ----          ----           ----
                                                                   (Dollars in thousands)
<S>                                         <C>           <C>          <C>             <C>          <C>
Balance at beginning of year                 $10,570       $10,538       $6,552          $7,237       $7,747
Acquired allowance - Finest                       --            --        4,080              --           --
Acquired allowance - branch acquisition          765            --           --              --           --
Provision for loan losses                      1,440         2,040        1,415             770           --

Charge-offs:
 Mortgage                                       (709)       (1,212)      (1,148)         (1,448)      (1,703)
 Construction                                     --            --           (1)            (96)          (5)
 Owner-occupied commercial
   real estate                                    --            --           --              --           --
 Commercial                                     (726)           (2)        (157)           (230)        (248)
 Consumer                                     (2,111)       (1,612)      (1,029)           (711)        (155)
                                            --------      --------     --------        --------     --------
Total Charge-offs                             (3,546)       (2,826)      (2,335)         (2,485)      (2,111)

Recoveries:
 Mortgage                                      1,288           575          277             234          535
 Construction                                     12            14            6             279          240
 Owner-occupied commercial
   real estate                                    --            --           --              --           --
 Commercial                                      578            85          461             431          727
 Consumer                                        154           144           82              86           99
                                            --------      --------     --------        --------     --------
  Total Recoveries                             2,032           818          826            1,030        1,601

Net Charge-offs                               (1,514)       (2,008)      (1,509)         (1,455)        (510)
                                            --------      --------     --------        --------     --------

Balance at end of year                       $11,261       $10,570      $10,538          $6,552       $7,237
                                            --------      --------     --------        --------     --------

Total loans at end of year                  $733,883      $718,715     $704,659        $500,051     $429,811
Average loans for the year                   739,091       715,772      538,758         473,069      325,922
Allowance to loans ratio                        1.53%         1.47%        1.50%           1.31%        1.68%
Net Charge-offs to average loans ratio          0.20%         0.28%        0.28%           0.30%        0.16%
</TABLE>

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

Investments

At December 31, 1998, the Company's investment portfolio, consisting of
short-term investments, investment securities, mortgage-backed securities,
Federal Home Loan Bank ("FHLB") stock and Savings Bank Life Insurance Company of
Massachusetts stock, totaled $367.4 million or 29.4% of assets, compared to
$416.0 million or 34.7% of assets at December

                                       22
<PAGE>

31, 1997. The portfolio included U.S. government and agency obligations having a
book value of $100.1 million and mortgage-backed securities with a value of
$244.1 million. Interest and dividend income on the Company's investment
portfolio which amounted to $27.4 million generated 29.3% of total interest and
dividend income for the year ended December 31, 1998. During 1998, the
investment portfolio decreased by $48.6 million.

To identify and control risks associated with the investment portfolio, the
Company has established policies and procedures, which include stop loss limits
and stress testing on a periodic basis. During the second quarter of 1998, the
Company reclassified to available-for-sale all securities previously classified
as held-to-maturity. This reclassification was the result of an analysis of the
strategic alternatives for the securities portfolio. Under Securities and
Exchange Commission guidelines, this reclassification prohibits the Company from
classifying securities as held-to-maturity for a period of at least two years.

The Company does not have any investments in off-balance-sheet financial
instruments, except as noted in Note 11 to the consolidated financial statements
included in response to Item 8 - "Financial Statements and Supplementary Data"
of this report.

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

- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                           1998             1997                1996
                                                           ----             ----                ----
                                                                 (Dollars in thousands)
<S>                                                    <C>              <C>                 <C>
Short-term investments:
 Interest bearing deposits                                 $107             $122              $3,507
 Federal funds sold                                         281            4,000              16,350
                                                       --------         --------            --------
Total short-term investments                                388            4,122              19,857

Investment securities held-to-maturity:
 U.S. government & agency obligations                        --           54,421               9,978
 Mortgage backed securities                                  --          109,661              94,487
 Other bonds and obligations                                 --           14,917                  --
                                                       --------         --------            --------
Total investment securities held-to-maturity                 --          178,999             104,465

Investment securities available-for-sale:
 U.S. government & agency obligations                   100,122           67,960              41,962
 Mortgage-backed securities                             244,083          121,977             111,062
 Other bonds and obligations                              1,635           21,966              21,692
                                                       --------         --------            --------
Total investment securities available for sale          345,840          211,903             174,716

Stock in Federal Home Loan Bank of Boston                19,985           19,803              15,517
Stock in Savings Bank Life Insurance Company              1,194            1,194               1,194
                                                       --------         --------            --------

Total investments                                      $367,407         $416,021            $315,749
                                                       --------         --------            --------

Percent of total assets                                    29.4%            34.7%               29.6%
</TABLE>

For further information regarding the Company's investment portfolio, including
information regarding amortized cost and fair value as of December 31, 1997, see
notes 1, 3, and 20 to the Company's consolidated financial statements included
in response to Item 8 hereof.
- --------------------------------------------------------------------------------

Set forth below is a breakdown of yields and contractual maturities for the
amortized cost of indicated investment securities at December 31, 1998.
- --------------------------------------------------------------------------------

                                       23
<PAGE>

- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                              U.S.            Other
                           government         bonds          Mortgage-
                           and agency          and             backed
                           obligations     obligations       securities         Total
                           -----------     -----------       ----------         -----
                                          (Dollars in thousands)
<S>                            <C>          <C>             <C>              <C>
Due in 1 year or less:
 Amount                             --      $1,511           $59,768          $61,279
 Yield                              --        5.24%             5.85%            5.47%

Due from 1 to 2 years:
 Amount                            398          --            45,596           45,994
 Yield                            7.24%         --              5.99%            7.25%

Due from 2 to 3 years:
 Amount                         14,531          --            22,427           36,958
 Yield                            6.86%         --              6.00%            6.73%

Due from 3 to 5 years:
 Amount                         25,947          --            45,289           71,236
 Yield                            6.75%         --              6.27%            6.48%

Due from 5 to 10 years:
 Amount                         55,793          --            41,109           96,902
 Yield                            6.55%         --              6.16%            6.88%

Due after 10 years:
 Amount                          1,476         126            30,749           32,351
 Yield                            4.20%       4.50%             6.41%            6.07%
                               -------      ------          --------         --------

 Total:
 Amount                        $98,145      $1,637          $244,938         $344,720
 Yield                            6.84%       5.17%             6.08%            6.31%
</TABLE>

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

                                       24
<PAGE>

Deposits

Deposits have historically been the 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 December 31, 1998 the Bank had total deposits of $934.7 million,
representing a net increase of $190.4 million compared to $744.3 million at
December 31, 1997. The majority of this increase is represented by the deposit
liabilities assumed in the branch acquisition in June.

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 the 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.

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>
                                      1998                      1997                       1996
                                      ----                      ----                       ----
                                            Weighted                   Weighted                   Weighted
                                             Average                    Average                    Average
                                            Interest                   Interest                   Interest
                                Amount        Rate         Amount        Rate        Amount         Rate
                                ------        ----         ------        ----        ------         ----
                                                             (Dollars in thousands)

<S>                             <C>              <C>       <C>              <C>      <C>               <C>
NOW                              $44,048         1.18 %     $40,806         1.29 %    $32,846          1.21 %
Money market accounts             66,263         3.32        73,571         2.31       72,632          2.21
Savings and notice accounts      196,343         3.58       123,204         3.36       49,822          1.73
Time deposits                    450,104         5.69       422,978         5.88      320,649          5.95

Total interest bearing deposits  756,758         4.67       660,559         4.73      475,949          4.61

Demand deposits                   77,467                     62,220                    30,804
                                --------                   --------                  --------

Total deposits                  $834,225                   $722,779                  $506,753
                                --------                   --------                  --------
</TABLE>

- --------------------------------------------------------------------------------
At December 31, 1998, 1997 and 1996, outstanding certificates of deposits in
denominations of $100,000 and over had maturities as follows:
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
Remaining Term to Maturity                       1998             1997             1996
- --------------------------                       ----             ----             ----
                                                                  (Dollars in thousands)

<S>                                               <C>              <C>              <C>
Three months or less                              $13,220          $10,644          $13,993
Three to six months                                 8,709            6,673            3,998
Six to twelve months                               36,688           27,543           11,816
Over twelve months                                 12,494           16,926           18,530
                                                  -------          -------          -------

Total                                             $71,111          $61,786          $48,337
                                                  -------          -------          -------
</TABLE>

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

                                       25
<PAGE>

Borrowed Funds

The primary source of the Bank's borrowings come from the Federal Home Loan Bank
("FHLB"). The 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
$201.5 million at December 31, 1998 compared to $343.6 million and $275.0
million at December 31, 1997 and 1996, respectively. The decrease in borrowings
in 1998 to 1997 reflects the growth in deposits and the Company's diminished
need to borrow funds to support its assets. The increase in borrowings in 1997
from 1996 was used to fund the investment portfolio and loan growth throughout
the year.

The following table summarizes the maximum and average amounts of borrowings
outstanding, the majority of which are short-term, during 1998, 1997 and 1996
together with the weighted average interest rates thereon.

================================================================================

<TABLE>
<CAPTION>
                                    For the Year Ended December 31, 1998                    At December 31, 1998
                                    ------------------------------------                    --------------------
                                       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                          $411,605         $261,662            6.07 %      $161,582             5.93 %
Repurchase Agreements                      49,495           27,567            4.65          39,917             4.04

<CAPTION>
                                    For the Year Ended December 31, 1997                    At December 31, 1997
                                    ------------------------------------                    --------------------
                                       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                          $394,184         $342,975            5.94 %      $319,744             5.98 %
Repurchase Agreements                      27,708           16,415            4.75          23,813             4.90

<CAPTION>
                                    For the Year Ended December 31, 1996                    At December 31, 1996
                                    ------------------------------------                    --------------------
                                       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                          $278,318         $249,278            5.89 %      $267,275             5.74 %
Repurchase Agreements                      33,473           12,732            5.28           7,683             5.18
</TABLE>

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

                                       26
<PAGE>

                                    YEAR 2000

The Company is addressing the issues inherent in the impending change of
century, otherwise known as "Year 2000", or "Y2K". The following constitutes the
Company's Year 2000 Readiness disclosure under the Year 2000 Information and
Readiness Disclosure Act. The potential problem with Year 2000 concerns the
inability of information systems, primarily software programs, to properly
recognize and process date sensitive information for the year 2000 and beyond. A
bank-wide project team has been organized to address and resolve Y2K issues. In
addition, the Board has established a Year 2000 Compliance Oversight Committee
to oversee activities of management and others in dealing with Y2K issues.

A principal issue the Company faces is the Y2K readiness of its third party
vendor who supplies the Company's primary application systems which are the loan
systems, deposits systems and the general ledger application. This vendor has
developed plans to deal with the Y2K problem and the Company is closely
monitoring the remediation progress of this plan. The Company is also involved
in the testing of all applicable changes that have occurred in the vendor's
software, together with addressing other mission critical systems.

A. The Company's State of Readiness

In preparing for the change of century, the Company has reviewed and assessed
both information technology (IT) and non-IT systems. IT systems include all
significant operating systems (e.g., the deposit system, platform teller system,
financial reporting system, payroll system, loan systems, etc.). The non-IT
systems (otherwise known as "embedded technology") include items such as vault
doors, elevators and security systems. Monitoring the state of readiness is
accomplished by reviewing the various phases of the Company's project plan.
These phases are defined as follows:

1.   Awareness - defining the Y2K problem, informing employees and customers,
     developing a strategy, project team and plan to resolve issues and risks
     attendant to the problem.
2.   Assessment - determining the size and complexity of the Y2K problem
     together with the magnitude of the effort needed to correct the issues. It
     includes establishing an inventory of IT and non-IT systems, identification
     of the "mission critical" items, and a determination of the resources
     necessary to address the mission critical items.
3.   Analysis, renovation (or remediation) and implementation - analyzing and
     replacing hardware and software (e.g., personal computers, e-mail, voice
     response units, etc.), software reprogramming, third-party vendor
     certifications, and other associated changes necessary to correct the items
     determined to be mission critical.
4.   Validation (or testing) and contingency planning - post-renovation
     incremental testing of new, existing and renovated hardware and software,
     together with testing the connectivity of new, existing and renovated
     systems to each other. The major validation for the Company relates to the
     renovation efforts of its third party provider of the Company's major
     application systems. Contingency planning accounts for the possibility
     that, even with renovation, Y2K issues may still arise

The following table reflects the Company's progress to date, and expected
completion date, with respect to these phases:

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
                                     Estimated                Estimated
                                    Completion            Completion/Completed
                                        %  (*)                   Date
================================================================================
<S>                                      <C>                 <C>
Awareness                                100%                August 1998
- --------------------------------------------------------------------------------
Assessment                               100                 August 1998
- --------------------------------------------------------------------------------
Analysis, renovation and
Implementation                            90                 April 1999
- --------------------------------------------------------------------------------
Validation and contingency
Planning                                  80                 June 1999
- --------------------------------------------------------------------------------
</TABLE>

(*) Percentages are rounded to the nearest 10%.

B. Costs To Address the Company's Year 2000 Issues

                                       27
<PAGE>

The following table details the expenditures (period and capital) incurred to
date by the Company, together with the estimated expenditures that will be
incurred to bring the Y2K project to closure. Period expenditures have been or
will be expensed in the period incurred. Capital expenditures have been or will
be capitalized and amortized over the estimated useful life of the item. All
capital expenditures reflect hardware and software upgrades that were either
previously planned or would have occurred in the normal course, and not as a
direct result of Y2K remediation efforts.

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------
                                                   Additional                          %
Description                           1998           1999             Total        Complete
                                  Expenditures    Expenditures     Expenditures       (*)
============================================================================================
<S>                                  <C>            <C>               <C>              <C>
Period expenditures:                                ($000's)
- --------------------------------------------------------------------------------------------
Management and staff salaries
and Board fees                       $ 130          $ 130             $ 260            50%
- --------------------------------------------------------------------------------------------
Y2K consulting fees                     45             80               135            30
- --------------------------------------------------------------------------------------------
Third party vendor expense and
system testing                          40             20                60            70
- --------------------------------------------------------------------------------------------
Capital expenditures:
- --------------------------------------------------------------------------------------------
Replacement of noncompliant
IT and non-IT systems                  180            370               550            30
- --------------------------------------------------------------------------------------------
</TABLE>

(*) Percentages are rounded to the nearest 10%.

C. The Risks of the Company's Year 2000 Issues

The reasonably likely worst case risk related to Y2k for the Company would be
major and prolonged disruptions in electrical power and telephone
communications. Due to the branch network's dependence on computer and telephone
links for data retrieval and security mechanisms, it would be difficult to
operate in either or both of these situations. The Company has been and will
continue to interact with these suppliers, and review the results of their
testing, to confirm their readiness for the Year 2000. Another risk scenario for
the Company would be temporary business disruptions of its large commercial
borrowers due to their failure(s) to be prepared for Y2K. The financial impact
of this contingency on borrowers could cause income and cash flow shortfalls for
the Company. The Company has begun a process of surveying and evaluating its
commercial customers with respect to their readiness for the change of century
by means of a questionnaire. This process allows the Company to be more
proactive in planning for this contingency. If warranted, the Company's
Allowance for Loan Losses would be increased and an appropriate charge-off would
be recorded for the estimated impact of the customer's failure to be compliant.
New loans and loan renewals have clauses inserted in the loan documents to
address the borrowers' Y2K readiness. Because the more probable risk scenarios
of the Company would be intermittent, minor and short-term IT systems failures
that were not previously anticipated, the Company is addressing these risks by
means of formulating contingency plans.

D. The Company's Contingency Plans

The Company has developed contingency plans for its core business operations.
Core business operations are those processes that are required to maintain the
ongoing business of the Company. There have been 10 core operations identified.
Contingency plans for these 10 core business operations have been developed and
are 100% complete. These contingency plans will next be tested to validate the
feasibility of each plan by means of simulations and/or walk through scenarios.
The testing and validation of these plans will be completed by June 30, 1999,
which corresponds with the guideline date imposed by the Federal Financial
Institutions Examination Council (FFIEC) for all financial institutions.


       ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

                                       28
<PAGE>

                           ASSET/LIABILITY MANAGEMENT

The 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. The 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, the Bank continued to originate and hold in portfolio adjustable
rate residential mortgage loans. The Bank generally writes substantially all
newly originated fixed rate residential loans to meet the requirements for sale
in the secondary market. During 1998, the Bank sold $110.3 million of
residential loans. As a result of this strategy and the low interest rate
environment, which resulted in increased refinancing activity, residential loans
decreased by $75.6 million during the year.

The 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 characteristics of these types of loans. These
types of loans increased by $71.1 million during the year. This growth was due
in part to the addition of approximately $60 million in loans as a result of a
branch acquisition completed June 1998. Total loans increased by $24.4 million
during the year.

During 1998, investments decreased by $45.1 million. This decline was due to
maturities, amortization, prepayments, and the sale of approximately $126.3
million of securities. Most of the proceeds from these sales were utilized to
pay off maturing Federal Home Loan Bank borrowings as well as fund the
prepayment of additional advances. Total Federal Home Loan Bank borrowings
decreased by $158.2 million during the year.

Deposits increased by $190.4 million in 1998. This increase was primarily due to
the addition of approximately $140.3 million of deposits acquired in the branch
acquisition. The Bank also continued to administer an aggressive marketing
campaign for savings and money market products, which resulted in a significant
increase in the balances of these products at December 31, 1998 compared to
December 31, 1997.

It is management's opinion that interest rates will continue to exhibit
volatility. With this in mind, the 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 a variety of interest rate
environments.

                                   MARKET RISK

Market risk is the risk of loss in a financial instrument arising from adverse
changes in market rates/prices such as interest rates, foreign currency exchange
rates, commodity prices and equity prices. The Company's primary market risk
exposure is interest rate risk. The ongoing monitoring and management of this
risk is an important component of the Company's asset/liability management
process which is governed by policies established by its Board of Directors that
are reviewed and approved annually. The Board of Directors delegates
responsibility for carrying out the asset/liability management policies to the
Asset/Liability Committee ("ALCO"). In this capacity ALCO develops guidelines
and strategies impacting the Company's asset/liability management related
activities based upon estimated market risk sensitivity, policy limits and
overall market interest rate levels/trends.

                                       29
<PAGE>

Interest Rate Risk

Interest rate risk represents the sensitivity of earnings to changes in market
interest rates. As interest rates change the interest income and expense streams
associated with the Company's financial instruments also change thereby
impacting net interest income (NII), the primary component of the Company's
earnings. ALCO utilizes the results of a detailed and dynamic simulation model
to quantify the estimated exposure of NII to sustained interest rate changes.
While ALCO routinely monitors simulated NII sensitivity over a rolling two-year
horizon, it also utilizes additional tools to monitor potential longer-term
interest rate risk.

The simulation model captures the impact of changing interest rates on the
interest income received and interest expense paid on all assets and liabilities
reflected on the Company's balance sheet. This sensitivity analysis is compared
to ALCO policy limits which specify a maximum tolerance level for NII exposure
over a one year horizon, assuming no balance sheet growth, given both a 200
basis point (bp) upward and downward shift in interest rates. A parallel and pro
rata shift in rates over a 12 month period is assumed. The following reflects
the Company's NII sensitivity analysis as of December 31, 1998.

<TABLE>
<CAPTION>
                                               Estimated
                    Rate Change             NII Sensitivity
                    -----------             ---------------
                      <S>                         <C>
                      + 200 bp                    (1.56%)
                      - 200 bp                     0.02%
</TABLE>

The preceding sensitivity analysis does not represent a Company forecast and
should not be relied upon as being indicative of expected operating results.
These hypothetical estimates are based upon numerous assumptions including: the
nature and timing of interest rate levels including yield curve shape,
prepayments on loans and securities, deposit decay rates, pricing decisions on
loans and deposits, reinvestment/replacement of asset and liability cashflows,
and others. While assumptions are developed based upon current economic and
local market conditions, the Company cannot make any assurances as to the
predictive nature of these assumptions including how customer preferences or
competitor influences might change.

Also, as market conditions vary from those assumed in the sensitivity analysis,
actual results will also differ due to: prepayment/refinancing levels likely
deviating from those assumed, the varying impact of interest rate change caps or
floors on adjustable rate assets, the potential effect of changing debt service
levels on customers with adjustable rate loans, depositor early withdrawals and
product preference changes, and other internal/external variables. Furthermore,
the sensitivity analysis does not reflect actions that ALCO might take in
responding to or anticipating changes in interest rates.

The following table sets forth the maturity and repricing information relating
to interest sensitive assets and liabilities at December 31, 1998.

                                       30
<PAGE>

Fixed-rate investment securities, fixed rate mortgage-backed investments, fixed
rate loans, loans held for sale, short-term investments, and other earning
assets are shown in the table in the time period corresponding to computed
principal amortization based on their respective contractual maturity.
Adjustable rate investment securities, adjustable rate mortgage-backed
investments, and adjustable rate loans are allocated to the period in which the
rates are next adjusted. The table reflects an "expected" prepayment assumption
on residential loans and mortgage-backed investments. Certificates of deposit
and borrowed funds are shown in the table in the time period based on their
respective contractual maturity. Money market deposit accounts and anniversary
savings accounts are not subject to contractual interest rate adjustments,
however, these products are generally more interest rate sensitive and are
assumed to re-price within the 1-180 day time period. Regular savings and NOW
accounts ("other deposits") are assumed to re-price within the 5 years + period.
These deposit products are not subject to contractual interest rate adjustments
either, however, the bank believes that these deposits are less interest rate
sensitive over long periods of time.

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

<TABLE>
<CAPTION>
                                                                       December 31,
                                         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                  $388           -----          -----           -----        -----           $388
    Investment securities                  20,085           1,412         15,144          26,443       59,852        122,936
    Mortgage-backed securities             68,921          36,953         38,223          43,743       56,243        244,083
    Loans held for sale                     2,566           -----          -----           -----        -----          2,566
    Loans in process                        -----           -----          -----           -----        -----         -----
    Fixed rate loans                       47,755          42,403        144,542          94,312       78,972        407,984
    Adjustable rate loans                 152,084          67,604         49,030          37,437       17,178        323,333
    Other earning assets                    -----           -----          -----           -----       17,388         17,388
                                        ---------       ---------      ---------        --------      -------      ---------

    Total rate sensitive assets           291,799         148,372        246,939         201,935      229,633      1,118,678
                                        ---------       ---------      ---------        --------      -------      ---------

Interest-bearing liabilities:

    Money market deposit accounts          96,773           -----          -----           -----        -----         96,773
    Certificates of deposit               217,214         166,302         70,534           9,898          835        464,783
    Other deposits                        130,251           -----          -----           -----      149,923        280,174
    Borrowed funds                         91,917          25,000         81,603           -----        2,979        201,499
                                        ---------       ---------      ---------        --------      -------      ---------

    Total rate sensitive liabilities      536,155         191,302        152,137           9,898      153,737      1,043,229
                                        ---------       ---------      ---------        --------      -------      ---------

Excess (deficiency) of
    interest sensitive assets
    over interest sensitive
    liabilities                         ($244,356)       ($42,930)       $94,802        $192,037      $75,896        $75,449
                                        ---------       ---------      ---------        --------      -------      ---------
Cumulative excess
    (deficiency) of interest
    sensitive assets over
    interest sensitive
    liabilities                         ($244,356)      ($287,286)     ($192,484)          ($447)     $75,449
                                        ---------       ---------      ---------        --------      -------
Cumulative excess
    (deficiency)
    percentage of
    total assets                           (19.58)%        (23.02)%       (15.42)%         (0.04)%       6.05 %
</TABLE>

                                       31
<PAGE>

The following table reflects the scheduled maturities of selected loans at
December 31, 1998:

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

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

   <S>                                                  <C>            <C>           <C>            <C>
   Construction loans                                   $23,686         $8,357       $11,177         $43,220
   Owner-occupied commercial real estate                  7,519         22,388        32,893          62,800
   Commercial loans                                      19,626         57,729        12,335          89,690
                                                        -------        -------       -------        --------

       Total                                            $50,831        $88,474       $56,405        $195,710
                                                        -------        -------       -------        --------

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

<S>                                                                     <C>
With predetermined rates                                                 $45,308
With floating or adjustable rates                                         99,571
                                                                        --------

Total maturing or repricing after one year                              $144,879
                                                                        --------
</TABLE>

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

                         LIQUIDITY AND CAPITAL RESOURCES

The 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 and prepayments 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. The Bank adjusts the level
of its liquid assets and the mix of its loans and investments based upon
management's judgment as to the quality of specific investment opportunities and
the relative attractiveness of their maturities and yields. At December 31,
1998, short-term investments, bonds and obligations and mortgage-backed
investments totaled $367.4 million, 34.8% of which either matures or is
estimated to be prepaid within one year. At December 31, 1997, short-term
investments, bonds and obligations and mortgage backed investments totaled
$416.0 million, 14.4% of which matured within one year.

At December 31, 1998, the Bank had total outstanding borrowings of $201.5
million, 58% of which matures within one year. At year-end 1997, the Bank had
outstanding borrowings of $343.6 million, 74% of which matured in one year.

At December 31, 1998, the Bank had outstanding commitments to loan funds under
mortgage, construction and commercial loans and home equity lines of credit,
amounting to $97.6 million, compared to $86.2 million in 1997. Management
believes the sources of liquidity previously discussed are sufficient to meet
its commitments.

Net cash provided by operating activities totaled $23.8 million in 1998 compared
to net cash provided of $10.7 million in 1997. Net income was $11.1 million
compared to a net income of $9.7 million for the respective periods. The
provision for loan losses recorded in 1998 was $1.4 million compared to $2.0
million in 1997. Net cash provided by operating activities totaled $10.7 million
in 1997 compared to $13.5 million provided in 1996. Net income was $9.7 million
compared to a net income of $9.1 million for the respective periods. Provisions
for loan losses recorded in 1997 totaled $2.0 million compared to $1.4 million
in 1996.

                                       32
<PAGE>

Net cash provided by investing activities totaled $142.9 million for the year
ended December 31, 1998 compared to cash used of $145.0 million in 1997 and
$67.3 million in 1996. The 1998 increase in net cash provided by investing
activities over 1997 was primarily attributable to the cash received in the
branch acquisition, the increased sales of investment securities and the
increased levels of loan repayments. The 1997 increase in net cash used by
investing activities over 1996 was primarily attributable to increased purchases
of investment securities.

Net cash used in financing activities totaled $98.9 million for the year ended
December 31, 1998 compared to net cash provided of $118.7 million and $64.5
million for the comparable periods in 1997 and 1996. Net cash used to repay
borrowed funds (net of new borrowings) totaled $144.5 million in 1998, compared
to cash provided by increased borrowings of $68.6 million in 1997 and $29.4
million in 1996. Net cash provided by increased deposits totaled $50.1 million
in 1998 compared to increases of $53.4 million in 1997 and $37.3 million in
1996. Net cash of $4.2 million, $3.6 million and $2.9 million was used to pay
dividends in 1998, 1997 and 1996, respectively.

The Bank is in compliance with and exceeds Federal regulatory capital
requirements. The minimum standards are (i) a total risk-based capital ratio of
8%, (ii) a Tier I risk-based capital ratio of 4% or (iii) a Tier I core capital
ratio of 3%. As of December 31, 1998, the Bank exceeds all fully phased in
capital requirements.

                               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 nonmonetary 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. Nonmonetary 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
nonmonetary items include premises and equipment and real estate in foreclosure.
If real estate values decreased sharply, the deflationary impact of changing
prices of real estate securing loans foreclosed upon could significantly affect
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.

               ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                                       33
<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, 1998 and 1997,
and the related consolidated statements of operations, stockholders' equity and
cash flows for each of the three years in the period ended December 31, 1998.
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 as of December 31, 1998 and 1997, and the results of their
operations and their cash flows for each of the three years in the period ended
December 31, 1998, in conformity with generally accepted accounting principles.

                               ARTHUR ANDERSEN LLP

Boston, Massachusetts
January 26, 1999

                                       34
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                           CONSOLIDATED BALANCE SHEETS


<TABLE>
<CAPTION>

                                                                                       December 31,
                                                                                       ------------
                                    ASSETS

                                                                               1998                1997
                                                                               ----                ----
                                                                                  (Dollars in thousands)

<S>                                                                            <C>                <C>
Cash and cash equivalents                                                         $90,383            $22,542
Investment securities available-for-sale (Note 4)                                 345,840            211,903
Investment securities held-to-maturity
    (fair value of  $180,743 at December 31, 1997) (Note 4)                          ----            178,999
Stock in Savings Bank Life Insurance Company                                        1,194              1,194
Stock in Federal Home Loan Bank of Boston (Note 8)                                 19,985             19,803
Mortgage loans held-for-sale                                                        2,566             11,807
Loans receivable, less allowance for loan losses of
    $11,261 and $10,570 (Note 5)                                                  720,056            696,338
Accrued interest receivable                                                         9,170              8,084
Foreclosed property                                                                   575                891
Bank premises and equipment, net (Note 6)                                          11,715             10,545
Intangible assets                                                                  24,394             10,991
Other assets                                                                       22,136             24,362
                                                                               ----------         ----------

    Total assets                                                               $1,248,014         $1,197,459
                                                                               ----------         ----------


<CAPTION>
          LIABILITIES AND STOCKHOLDERS' EQUITY

<S>                                                                            <C>                <C>
LIABILITIES
Depositors' accounts (Note 7)                                                    $934,695           $744,322
Borrowed funds (Note 8)                                                           201,499            343,557
Mortgagors' escrow accounts                                                           702                561
Other liabilities                                                                  14,036             17,954
                                                                               ----------         ----------

    Total liabilities                                                           1,150,932          1,106,394
                                                                               ----------         ----------

COMMITMENTS AND CONTINGENCIES (Note 11)

STOCKHOLDERS' EQUITY (Note 15)
Serial preferred stock $.10 par value per share; 5,000,000 shares
    authorized, no shares issued
Common stock $.10 par value per share; 25,000,000 shares
    authorized, 9,708,135 and 9,522,424 shares issued                                 971                952
Additional paid-in-capital                                                         77,383             75,303
Retained earnings                                                                  36,359             29,685
Treasury stock, at cost, 2,096,500 and 1,986,000 shares                           (18,335)           (15,842)
Unrealized  gains on investment
    securities available-for-sale, net (Note 1)                                       704                967
                                                                               ----------         ----------

    Total stockholders' equity                                                     97,082             91,065
                                                                               ----------         ----------

    Total liabilities and stockholders' equity                                 $1,248,014         $1,197,459
                                                                               ----------         ----------
</TABLE>


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

                                       35
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                              Year ended December 31,
                                                    1998               1997               1996
                                                    ----               ----               ----
                                           (Dollars in thousands, except share and per share amounts)
<S>                                              <C>               <C>                 <C>
Interest and dividend income:
    Interest on mortgage loans                     $36,682           $38,820             $25,753
    Interest on other loans                         28,363            23,738              21,139
    Interest and dividends on investment
      securities available-for-sale                 18,788            14,138               7,865
    Interest and dividends on investment
      securities held-to-maturity                    6,266            12,280               8,337
    Interest on other earning assets                 1,043               517                  --
    Interest on short term investments               2,318               585                 451
                                                 ---------         ---------           ---------

    Total interest and dividend income              93,460            90,078              63,545
                                                 ---------         ---------           ---------

Interest expense:
    Interest on depositors' accounts                35,357            31,229              21,946
    Interest on borrowed funds                      17,155            21,148              15,371
                                                 ---------         ---------           ---------

Total interest expense                              52,512            52,377              37,317
                                                 ---------         ---------           ---------

Net interest income                                 40,948            37,701              26,228
Provision for loan losses (Note 5)                   1,440             2,040               1,415
                                                 ---------         ---------           ---------

Net interest income after provision
    for loan losses                                 39,508            35,661              24,813
                                                 ---------         ---------           ---------

Noninterest income:
    Net gain on sales of mortgage loans and
      mortgage servicing rights                      1,338             1,628               1,352
    Net gain on sales of investment
      securities                                     1,344               439                 497
    Loan fees                                          693               561                 513
    Other fee income                                 2,999             2,460               1,877
    Other                                              491                --                  26
                                                 ---------         ---------           ---------

Total noninterest income                             6,865             5,088               4,265
                                                 ---------         ---------           ---------

Noninterest expense:
    Salaries and employee benefits                  13,036            11,618              10,051
    Buildings and equipment                          4,193             4,124               3,605
    Professional services                            1,103             1,488               1,093
    Information processing                           2,296             1,654               1,240
    Insurance                                          264               324                 192
    Expenses, gains and losses on,
      and write-downs of, foreclosed property          350               609                 666
    Amortization of intangible assets                1,724               780                  --
    Other                                            5,212             3,767               3,078
                                                 ---------         ---------           ---------

    Total noninterest expense                       28,178            24,364              19,925
                                                 ---------         ---------           ---------

Income before provision for income taxes            18,195            16,385               9,153

Provision for income taxes (Note 9)                  7,130             6,672                  40
                                                 ---------         ---------           ---------

Net income                                         $11,065            $9,713              $9,113
                                                 ---------         ---------           ---------

Earnings per share - basic                           $1.46             $1.30               $1.51
                                                 ---------         ---------           ---------
                   - diluted                         $1.41             $1.25               $1.47
                                                 ---------         ---------           ---------

Weighted average number of shares - basic        7,563,859         7,497,944           6,047,237
                                                 ---------         ---------           ---------
                                  - diluted      7,840,213         7,795,405           6,188,857
                                                 ---------         ---------           ---------
</TABLE>


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

                                       36
<PAGE>

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

<TABLE>
<CAPTION>
                                                                 Years ended December 31, 1998, 1997 and 1996
                                                       -----------------------------------------------------------------
                                                                                                      Unrealized Gains
                                                                                                         (Losses) on
                                                                                                         Investment
                                                                    Additional                           Securities
                                           Comprehensive  Common      Paid in   Retained   Treasury  Available-For-Sale,
                                             Income       Stock     Capital     Earnings    Stock            Net           Total
                                             ------       -----     -------     --------    -----            ---           -----
                                                                             (Dollars in thousands)

<S>                                           <C>           <C>       <C>        <C>       <C>               <C>          <C>
Balance at December 31, 1995                                $801      $58,208    $17,682   ($15,842)         ($677)       $60,172
Comprehensive income:
Net income                                     $9,113       ----         ----      9,113       ----           ----          9,113
Other comprehensive income:
 - Unrealized securities gains,
   net of $0 of tax expense,
   arising during the period                    1,081
 - Less: reclassifcation adjustment
   for security gains included in
   net income, net of $0 tax expense              497
                                               ------
Total other comprehensive income                  584       ----         ----      -----      -----            584            584
                                               ------
Total comprehensive income                     $9,697
                                               ------
Cash dividends declared                                     ----         ----     (3,068)      ----           ----         (3,068)
Stock options exercised                                        4          329      -----      -----          -----            333
Issuance of common stock in conjunction
with the acquisition of Finest Financial Corp.               136       15,871      -----      -----          -----         16,007
                                                            ----      -------    -------   --------          -----        -------
Balance at December 31,1996                                  941       74,408     23,727    (15,842)           (93)        83,141

Compehensive income:
Net income                                     $9,713       ----         ----      9,713       ----           ----          9,713
Other comprehensive income:
 - Unrealized securities gains,
   net of $907 tax expense,
   arising during the period                    1,320
 - Less: reclassifcation adjustment
   for security gains included in
   net income, net of $179 tax expense            260
                                              --------
Total other comprehensive income                1,060       ----         ----      -----      -----          1,060          1,060
                                              --------
Total comprehensive income                    $10,773
                                              --------
Cash dividends declared                                     ----         ----     (3,755)      ----           ----         (3,755)
Stock options exercised                                       11          895      -----      -----          -----            906
                                                            ----      -------    -------   --------          -----        -------
Balance at December 31, 1997                                $952      $75,303    $29,685   ($15,842)          $967        $91,065
                                                            ----      -------    -------   --------          -----        -------
</TABLE>


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

                                       37
<PAGE>

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


<TABLE>
<CAPTION>
                                                                     Years ended December 31, 1998, 1997 and 1996
                                                           ---------------------------------------------------------------
                                                                                                          Unrealized Gains
                                                                                                            (Losses) on
                                                                                                            Investment
                                                                       Additional                           Securities
                                              Comprehensive   Common     Paid in   Retained    Treasury  Available-For-Sale,
                                                 Income       Stock     Capital    Earnings     Stock           Net          Total
                                                 ------       -----     -------    --------     -----           ---          -----

                                                                                  (Dollars in thousands)

<S>                                               <C>           <C>     <C>         <C>         <C>             <C>         <C>
Balance at December 31, 1997                                    $952    $75,303     $29,685     ($15,842)       $967        $91,065
Compehensive income:
Net income                                         $11,065      ----       ----      11,065         ----        ----         11,065
Other comprehensive income:
 - Unrealized securities gains,
   net of $357 tax expense,
   arising during the period                          554
 - Less: reclassifcation adjustment
   for security gains included in
   net income, net of $527 tax expense                817
                                                  -------                                                       ----           ----
Total other comprehensive income (expense)           (263)      ----       ----        ----         ----        (263)          (263)
                                                  -------                                                       ----           ----
Total comprehensive income                        $10,802
                                                  -------
Cash dividends declared                                         ----       ----      (4,391)        ----        ----         (4,391)
Common stock repurchases                                        ----       ----       -----       (2,493)       ----         (2,493)
Stock options exercised                                           19      2,080       -----        -----        ----          2,099
                                                                ----    -------     -------     --------        ----        -------
Balance at December 31, 1998                                    $971    $77,383     $36,359     ($18,335)       $704        $97,082
                                                                ----    -------     -------     --------        ----        -------
</TABLE>


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

                                       38
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                             Year ended December 31,
                                                             -----------------------
                                                          1998          1997         1996
                                                          ----          ----         ----
                                                                (Dollars in thousands)
<S>                                                      <C>            <C>          <C>
Cash flows from operating activities:
  Net income                                              $11,065        $9,713       $9,113
Adjustments to reconcile net income to net cash
  provided by (used in) operating activities:
  Provision for loan losses                                 1,440         2,040        1,415
  Provision for depreciation and amortization               1,963         1,900        1,719
  Gain on sale of foreclosed property                        (373)         (502)        (109)
  Write-down of foreclosed property                            16            35           82
  Amortization of investment securities discounts
    and premiums, net                                       1,192           511        1,396
  Amortization of intangible assets                         1,724           780           --
  Provision for deferred (prepaid) income taxes               (88)        2,294       (1,908)
  Proceeds from sales of mortgage loans and
    mortgage servicing rights                             111,618        96,821       94,826
  Mortgage loans originated for sale                     (101,039)      (98,085)     (96,568)
  Realized gains on sales of investment securities         (1,344)         (439)        (497)
  Realized gains on sales of mortgage loans and
    mortgage servicing rights, net                         (1,338)       (1,628)      (1,352)
Changes in assets and liabilities, net of the
  effect of the purchase of Finest Financial Corp.
  Increase in accrued interest receivable                  (1,086)       (2,114)        (112)
  Decrease (increase) in other assets                       4,545        (1,559)       1,704
  Increase (decrease) in other liabilities                 (4,453)          947        3,830
                                                         --------       -------      -------

  Net cash provided by operating activities                23,842        10,714       13,539
                                                         --------       -------      -------

Cash flows from investing activities:
  Acquisition of branch assets and assumed
    deposit liabilities, net of cash acquired              65,033            --           --
  Acquisition of Finest Financial, Corp., net of
    cash acquired                                              --            --        3,041
  Proceeds from sales of available-for-sale securities    209,926        71,043       48,217
  Proceeds from maturities and principal payments
    of available-for-sale securities                       70,002        38,547       32,339
  Proceeds from maturities and principal payments
    of held-to-maturity securities                         36,771        21,071       55,785
  Purchases of available-for-sale securities             (251,087)     (145,407)     (78,243)
  Purchases of held-to-maturity securities                (21,892)      (96,125)     (25,864)
  Purchases of Federal Home Loan Bank stock                  (182)       (4,286)          --
  Purchase of a Federal Home Loan Bank certificate
    of deposit                                                 --       (17,244)          --
  Loans originated and purchased, net of principal
    collected                                              31,411       (16,651)    (103,446)
  Proceeds from sales of foreclosed property                3,795         4,910        2,604
  Purchases of bank premises and equipment                   (911)         (836)      (1,697)
                                                         --------       -------      -------

    Net cash provided by (used in) investing activities   142,866      (144,978)     (67,264)
                                                         --------       -------      -------
Cash flows from financing activities:
  Net increase in demand deposits, NOW accts and
    savings accounts                                       70,097        56,579        6,153
  Net increase (decrease) in term deposits                (20,023)       (3,210)      31,122
  Net increase (decrease) in borrowed funds with
    maturities of three months or less                    (73,298)      (49,869)      74,806
  Proceeds from borrowed funds with maturities
    in excess of three months                             158,000       159,000       92,500
  Repayments of borrowed funds with maturities
    in excess of three months                            (229,162)      (40,532)    (137,917)
  Increase (decrease) in mortgagors' escrow accounts          141          (555)         398
  Dividends paid                                           (4,228)       (3,591)      (2,900)
  Stock options exercised                                   2,099           906          333
  Common stock repurchases                                 (2,493)           --           --
                                                         --------       -------      -------

      Net cash provided by (used in) financing
        activities                                        (98,867)      118,728       64,495
                                                         --------       -------      -------

      Net increase (decrease) in cash and cash
        equivalents                                        67,841       (15,536)      10,770

Cash and cash equivalents at beginning of the year         22,542        38,078       27,308
                                                         --------       -------      -------

Cash and cash equivalents at end of the year              $90,383       $22,542      $38,078
                                                         --------       -------      -------
</TABLE>


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

                                       39
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (continued)

<TABLE>
<CAPTION>
                                                                                  Year ended December 31,
                                                                                  -----------------------
                                                                            1998          1997            1996
                                                                            ----          ----            ----
                                                                                 (Dollars in thousands)
<S>                                                                         <C>            <C>             <C>
Supplemental disclosures of cash flow information:

Interest paid during the year                                               $52,320        $51,666         $37,165
Income taxes paid during the year                                             7,240          7,247             324

Supplemental schedule of noncash financing and investing activities:
Real estate acquired through, or deeds in lieu of, foreclosure                  961          1,445           1,961
Held-to-maturity securities reclassified to available-for-sale (Note 1)     162,861            ---             ---
</TABLE>

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

                                       40
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

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"). All significant intercompany balances have been eliminated in
consolidation.

             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

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 comprehensive income and as a separate component of
stockholders' equity.

During the second quarter of 1998, the Company reclassified to
available-for-sale all securities previously classified as held-to-maturity.
This reclassification was the result of an analysis of the strategic
alternatives for the securities portfolio. Under Securities and Exchange
Commission guidelines, this reclassification prohibits the Company from
classifying securities as held-to-maturity for a period of at least two years.

The amortized cost basis of the held-to-maturity securities transferred to the
available-for-sale classification was $162.3 million. Subsequent to this
reclassification, and as part of a balance sheet realignment, approximately $231
thousand of gains of the sale of some of these transferred investment securities
were realized. Also as a result of this reclassification, approximately $612
thousand of unrealized gains, net of $408 thousand of tax expense, were
reflected in other comprehensive income and on the Statement of Stockholders'
Equity.

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. Realized gains and losses on security
transactions are computed using the specific identification method.

                                       41
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

                                LOANS RECEIVABLE

Loans are stated at the amount of unpaid principal, net of the allowance for
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.
Loans considered impaired, as defined below, are nonaccruing. When a loan is
placed on nonaccrual status, all interest previously accrued is reversed against
current-period interest income.

A loan is impaired when, based on current information and events, it is probable
that the Bank will be unable to collect all amounts due in accordance with the
contractual terms of the loan agreement. All loans are individually evaluated
for impairment, except for smaller balance homogeneous residential and consumer
loans which are evaluated in aggregate, according to the Bank's normal loan
review process, including overall credit evaluation, nonaccrual status and
payment experience. Loans identified as impaired are further evaluated to
determine the estimated extent of impairment.

Impaired loans are 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. For collateral-based loans, the
extent of impairment is the shortfall, if any, between the collateral value,
less costs to dispose of such collateral, and the carrying value of the loan.
Loans on nonaccrual status and restructured troubled debt are considered to be
impaired.

The allowance for 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. The methodology for
assessing the appropriateness of the allowance consists of a review of the
following three key elements:

     o  A formula allowance for the various loan portfolio classifications,

     o  A valuation allowance for loans identified as impaired, and

     o  The unallocated allowance.

The formula allowance is a percentage-based reflection of historical loss
experience and assigns required allowance allocations by loan classification
based on a fixed percentage of all outstanding loan balances and commitments to
extend credit. The formula allowance employs a risk-rating model that grades
loans based on general characteristics of credit quality and relative risk. As
credit quality becomes more suspect, so-called "watch list" loans, the risk
rating and allocation percentage increase. The sum of these allocations comprise
the Company's "formula" or "general" allowance.

The Company also has "valuation" allowances for impaired loans. When impaired
loans are evaluated, if 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 shortfall is
provided to expense with a resulting "valuation" allowance.

In addition to the formula and valuation components, there is an unallocated
allowance that is based on the Company's credit policy and consists of an amount
that is at least 20% to 25% of the formula and valuation allowances. This
element recognizes the estimation risks associated with the formula model and
the valuation allowance. It is further adjusted for

                                       42
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

qualitative factors including, among others, general economic and business
conditions, credit quality trends, loan volumes and concentrations and specific
industry conditions within portfolio segments.

There are inherent uncertainties with respect to the final outcome of 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 the estimated
fair values of underlying collateral. Losses are charged against the allowance
when management believes the collectibility 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.

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.

                            MORTGAGE SERVICING RIGHTS

On January 1, 1997, the Company adopted Statement of Financial Accounting
Standards ("SFAS") SFAS No. 125, "Accounting Transfers and Servicing of
Financial Assets and Extinguishments of Liabilities" ("SFAS No. 125"). SFAS No.
125 requires the transfer of financial assets in which the Company surrenders
control over those financial assets to be accounted for as a sale to the extent
that consideration other than beneficial interests in the transferred assets is
received in exchange. Each time the Company undertakes an obligation to service
financial assets it recognizes either a servicing asset or a servicing liability
for that contract, unless it securitizes the asset, retains all of the
securities, and classifies them as debt securities held-to-maturity. Because the
current practice of the Company is to sell most of the mortgage loans it
originates, the adoption of this statement did not have a material effect on the
financial position or results of operations of the Company. The carrying amount
of capitalized mortgage servicing rights at December 31, 1998 and 1997 was
$104,000 and $130,000, respectively.

                               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. The excess, if
any, of the loan balance over the fair value of the property at the time of
transfer from loans to foreclosed property is charged to the allowance for loan
losses. Subsequent impairments in the fair value of foreclosed property are
charged to expense in the period incurred. 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 foreclosed property. Because of these inherent
uncertainties, the amount ultimately realized on foreclosed property may differ
from the amounts reflected in the consolidated financial statements.


                                       43
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

                            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.

                           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.

Bank premises and equipment are reviewed for impairment whenever events or
changes in circumstances indicate that the carrying amount of an asset may not
be recoverable. Based on its review, the Company does not believe that any
material impairment of its long-lived assets has occurred. Long-lived assets to
be disposed of are reported at the lower of the carrying amount or fair value
less cost to sell.

                                INTANGIBLE ASSETS

Intangible assets, comprised of goodwill and a core deposit premium, represent
the excess of the purchase price over the fair value of net assets acquired in
the acquisition of Finest Financial Corp. in 1996 (Note 3) and the 1998 branch
acquisition (Note 2). Goodwill is being amortized on a straight-line basis over
15 and 20 years, respectively. The core deposit premium, is being amortized over
an eight year period on an accelerated basis. At each balance sheet date, the
Company evaluates the realizability of intangible assets based on expectations
of nondiscounted future cash flows of the related acquired entity and branches.
If the sum of the nondiscounted future cash flows is less than the carrying
amount of the intangible asset, the Company would recognize an impairment loss.
Based on its review, the Company does not believe that any material impairment
of its intangible assets has occurred at December 31, 1998.

                                  INCOME TAXES

The Company records 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. Deferred taxes are measured using enacted tax rates that
are 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 provision for income
taxes based on management's judgments relating to realizability.

                                  OTHER ASSETS

Other assets include a $17.4 million long-term fixed rate certificate of deposit
with the Federal Home Loan Bank of Boston at December 31, 1998 and $17.3 million
as of December 31, 1997.

                                       44
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

                               EARNINGS PER SHARE

The Company adopted the provisions of SFAS No. 128, "Earnings per Share", in
1997. This statement requires the dual presentation of basic and dilutive
earnings per share (EPS) on the face of the statement of operations and a
reconciliation of the numerators and denominators of the basic and dilutive EPS
calculations. Basic EPS amounts have been computed by dividing reported earnings
available to common shareholders by the weighted average number of common and
common equivalent shares outstanding during the year. Dilutive EPS amounts have
been computed using the weighted average number of common and common equivalent
shares and the dilutive potential common shares (stock options outstanding and
exercisable) outstanding during the year. Included in diluted EPS are 276,354,
297,461 and 141,620 dilutive potential common shares for 1998, 1997 and 1996,
respectively.

                              COMPREHENSIVE INCOME

The Company adopted the provisions of SFAS No. 130, "Reporting Comprehensive
Income", which requires the display of comprehensive income and its components.
The Company has chosen, as permitted by SFAS No. 130, to disclose comprehensive
income, which is comprised of net income and unrealized gains or losses on
securities classified as available-for-sale, in the Consolidated Statements of
Stockholders' Equity. All prior year data has been restated to conform to the
SFAS No. 130 requirements.

                                RECLASSIFICATIONS

Certain reclassifications have been made to the 1997 and 1996 consolidated
financial statements to conform to the 1998 presentation.

                        RECENT ACCOUNTING PRONOUNCEMENTS

In June 1998, the Financial Accounting Standards Board ("FASB") issued SFAS No.
133, "Accounting for Derivative Instruments and Hedging Activities". The
statement establishes accounting and reporting standards requiring that every
derivative instrument (including certain derivative instruments embedded in
other contracts) be recorded on the balance sheet as either an asset or
liability measured at its fair value. The statement requires that changes in the
derivative's fair value be recognized currently in earnings unless specific
hedge accounting criteria are met. Special accounting for qualifying hedges
allows a derivative's gains and losses to offset related results on the hedged
item in the income statement, and requires that a company must formally
document, designate, and assess the effectiveness of transactions that receive
hedge accounting.

Statement 133 is effective for fiscal years beginning after June 15, 1999. A
company may also implement the statement as of the beginning of any fiscal
quarter after issuance (that is, fiscal quarters beginning June 16, 1998 and
thereafter). Statement 133 cannot be applied retroactively. Statement 133 must
be applied to (a) derivative instruments and (b) certain derivative instruments
embedded in hybrid contracts that were issued, acquired, or substantively
modified after December 31, 1997 (and, at the company's election, before January
1, 1998)

The Company has not yet quantified the impact of adopting SFAS No. 133 on the
financial statements, and has not determined the timing of or method of the
adoption of the statement. The adoption of SFAS No. 133 could have the effect of
increasing the volatility in reported earnings and accumulated other
comprehensive income.

                                       45
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

In October 1998, the FASB issued SFAS No. 134, "Accounting for Mortgage-Backed
Securities Retained After the Securitization of Mortgage Loans Held for Sale by
a Mortgage Banking Enterprise." The statement requires that after the
securitization of mortgage loans held for sale, a company engaged in mortgage
banking activities classify the resulting mortgage-backed securtities or other
retained interests based on its ability and intent to sell or hold those
investments. The statement is not expected to have a material impact on the
Company's financial condition or results of operations.

In March 1998, the American Institute of Certified Public Accountants (AICPA)
issued Statement of Position (SOP) 98-1, "Accounting for the Costs of Computer
Software Developed of Obtained for Internal use." SOP 98-1 requires computer
software costs associated with internal software to be expensed as incurred
until certain capitalization criteria are met. The Company does not believe that
adoption of SOP 98-1 will have a material impact on the Company's financial
statements.

In April 1998, the AICPA issued SOP 98-5, "Reporting on the Costs of Start-Up
Activities." This position statement requires all costs associated with
pre-opening, pre-operating and organization activities to be expensed as
incurred. The Company will adopt SOP 98-5 beginning January 1, 1999, and does
not believe the adoption will have a material impact on the Company's financial
condition or results of operations.

2. BRANCH ACQUISITION

Pursuant to a Purchase and Assumption Agreement, the Company purchased certain
assets from and assumed certain deposit liabilities relating to five branch
offices of another financial institution on June 19 and June 26, 1998. The
purchase price was allocated to assets acquired and liabilities assumed based on
estimates of fair value at the date of acquisition. The assets acquired
consisted of approximately $63.9 million of loans, fixed and other assets, real
property related to the owned branches and cash at the branches. The premium, or
the excess of the purchase price over the fair value of assets acquired, was
approximately $15.1 million. Of this premium, approximately $10.5 million was
allocated to a core deposit intangible (CDI) and the resulting residual amount,
approximately $4.6 million, was recorded as goodwill. CDI will be amortized over
eight years on a 125% declining balance method while the goodwill will be
amortized over a twenty year life on a straight line basis.

Because the acquisition of the branches represents the acquisition of assets and
does not represent the acquisition of a business, separate entity or subsidiary,
no pro forma financial information is presented. Because the deposit liabilities
assumed exceed the assets acquired, there was a cash payment made to the Company
as a result of this transaction. The following is a summarization of the
components of the transaction based on estimates of fair value at the date of
acquisition (in thousands):

<TABLE>
<S>                                                               <C>
Loans, net                                                         $60,425
Bank premises and equipment                                          2,222
Core deposit intangible                                             10,544
Goodwill                                                             4,580
Prepaid expenses and other assets                                      434
Deposit and repurchase agreement liabilities assumed              (142,701)
Accrued expenses and other liabilities                                (537)
                                                                   -------
Net cash received                                                  $65,033
                                                                   -------
</TABLE>

                                       46
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

3. ACQUISITION OF FINEST FINANCIAL CORP.

On December 30, 1996, the Company acquired all of the outstanding shares of the
common stock of Finest Financial Corp. ("Finest"). The purchase price was
composed of 1,353,998 shares of common stock issued at a price of $11.50 per
share and a total cash outlay of $16.3 million. Included in the total
acquisition cost was approximately $1.4 million of capitalized costs incurred in
connection with the acquisition. This transaction was accounted for as a
purchase and, accordingly, the consolidated statements of operations include the
results of Finest's operations since the acquisition.

The purchase price was allocated to assets acquired and liabilities assumed
based on estimates of fair value at the date of acquisition. The excess of
purchase price over the fair value of assets acquired has been recorded as
goodwill. The fair value of these assets and liabilities is summarized as
follows (in thousands):

<TABLE>
   <S>                                                   <C>
   Cash and cash equivalents                              $19,364
   Investment securities available-for-sale                62,128
   Net loans                                               97,458
   Premises and equipment                                   1,584
   Goodwill                                                11,800
   Foreclosed property                                        740
   Prepaid expenses and other assets                        3,571
   Deposits                                              (162,209)
   Accrued expenses and other liabilities                  (2,105)
                                                         --------

           Total acquisition cost                         $32,331
                                                         --------
</TABLE>

The following is supplemental information reflecting selected unaudited pro
forma results as if this acquisition had been consummated as of January 1, 1996:
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                      December 31,
                                                          1996
                                                          ----
                                                  (Dollars in thousands)

   <S>                                                   <C>
   Total revenue (1)                                     $39,798
   Income before taxes                                    12,010
   Net income                                             11,369
   Earnings per share - basic                              $1.54
   Earnings per share - diluted                            $1.50
   </TABLE>


(1) Total revenue includes net interest income and noninterest income.
- --------------------------------------------------------------------------------

                                       47
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

4. INVESTMENT SECURITIES

Investment securities at December 31,1998 and 1997 are as follows:
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                 1998                                          1997
                                                                 ----                                          ----
                                                                             (Dollars in thousands)
                                         Amortized    Unrealized             Fair     Amortized  Unrealized             Fair
                                            Cost         Gain      Loss     Value        Cost       Gain      Loss      Value
                                            ----         ----      ----     -----        ----       ----      ----      -----
<S>                                        <C>           <C>     <C>      <C>         <C>         <C>         <C>     <C>
Investment securities held-to-maturity:
    U.S. government and
        agency obligations                 $     --      $   --  $  --    $     --     $54,421      $961      $  --    $55,382
    Mortgage-backed securities                   --          --     --          --     109,661       393         --   $110,054
    Other bonds and obligations                  --          --     --          --      14,917       390         --     15,307
                                           --------      ------  -----    --------    --------    ------      -----   --------
                                                 --          --     --          --     178,999     1,744         --    180,743
Investment securities available-for-sale:
    U.S. government and
        agency obligations                   98,145       1,977     --     100,122      67,177       827        (44)    67,960
    Mortgage-backed securities              244,938          --   (855)    244,083     121,008       969         --    121,977
    Other bonds and obligations               1,637          --     (2)      1,635      22,079        --       (113)    21,966
                                           --------      ------  -----    --------    --------    ------      -----   --------
                                            344,720       1,977   (857)    345,840     210,264     1,796       (157)   211,903

Total investment securities                $344,720      $1,977  ($857)   $345,840    $389,263    $3,540      ($157)  $392,646
                                           --------      ------  -----    --------    --------    ------      -----   --------
</TABLE>

At December 31, 1998 and 1997, U.S. government obligations and mortgage-backed
securities with amortized cost of $82,995,000 and $134,513,000, respectively,
and fair value of $83,307,000 and $135,289,000, respectively, were pledged to
collateralize certain borrowings, deposit accounts and repurchase agreements.

For the year ended December 31, 1998, there were realized gross gains of $1.3
million from the sale of investment securities available-for-sale. For the years
ended December 31, 1997 and 1996, there were realized gains before taxes from
the sale of investment securities of $439,000 and $497,000, respectively.

                                       48
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

The following table shows the maturity distribution of the amortized cost of the
Company's investment securities at December 31, 1998.
- --------------------------------------------------------------------------------

<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 available-for-sale:
    U.S. government and
            agency obligations                           $ ----        $40,876       $55,793         $1,476       $98,145
    Mortgage-backed securities (1)                       59,768        113,312        41,109         30,749       244,938
    Other bonds and obligations                           1,511           ----          ----            126         1,637
                                                        -------       --------       -------        -------      --------

                                                        $61,279       $154,188       $96,902        $32,351      $344,720
                                                        -------       --------       -------        -------      --------
</TABLE>


(1)  Maturities of mortgage-backed securities are based on contractual
     maturities with scheduled amortization based on expected prepayments.
     Actual maturities will differ from the scheduled maturities due to the
     timing of actual prepayments.
- --------------------------------------------------------------------------------

The following table shows the maturity distribution of the fair value of the
Company's investment securities at December 31, 1998.
- --------------------------------------------------------------------------------

<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 available-for-sale:
    U.S. government and
            agency obligations             $    --     $41,595     $57,053        $1,474     $100,122
    Mortgage-backed securities (1)          59,482     112,846      40,999        30,756      244,083
    Other bonds and obligations              1,510          --          --           125        1,635
                                           -------    --------     -------       -------     --------

                                           $60,992    $154,441     $98,052       $32,355     $345,840
                                           -------    --------     -------       -------     --------
</TABLE>


(1)  Maturities of mortgage-backed securities are based on contractual
     maturities with scheduled amortization. Actual maturities will differ from
     contractual maturities due to prepayments.
- --------------------------------------------------------------------------------

                                       49
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

5. LOANS RECEIVABLE

Major classifications of loans receivable at December 31, 1998 and 1997 follow:

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

<TABLE>
<CAPTION>
                                                                              1998                  1997
                                                                              ----                  ----
                                                                               (Dollars in thousands)
<S>                                                                       <C>                   <C>
Mortgage loans:
    Residential                                                           $187,417              $263,058
    Commercial                                                              88,774                83,077
    Construction                                                            43,220                31,851
                                                                          --------              --------
Total mortgage loans                                                      $319,411              $377,986
                                                                          --------              --------

Owner-occupied commercial real estate (1)                                   62,800                52,335

Commercial                                                                  89,690                67,018

Aircraft                                                                    59,657                41,220

Consumer loans:
    Second Mortgage,Home Equity
      & Home Improvement                                                    59,003                59,897
    Automobile                                                             134,613               103,551
    Other Consumer                                                           6,143                 4,901
                                                                          --------              --------
Total consumer loans                                                       199,759               168,349

Less:
    Allowance for loan losses                                              (11,261)              (10,570)
                                                                          --------              --------

        Total loans receivable                                            $720,056              $696,338
                                                                          --------              --------
</TABLE>

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

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 are 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,

                                       50
<PAGE>

commercial and construction loan borrowers to honor their repayment commitments
are generally dependent on the health of the real estate economic sector in the
borrowers' geographic areas, the borrowers' financial conditions and the economy
in general.

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

A summary of changes in the allowance for loan losses for the years ended
December 31, 1998, 1997 and 1996 follows:

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

<TABLE>
<CAPTION>
                                               1998                1997                 1996
                                               ----                ----                 ----
                                                            (Dollars in thousands)

<S>                                           <C>                  <C>                  <C>
Balance at beginning of year                  $10,570              $10,538               $6,552
Acquired allowance - Finest (Note 3)              ---                  ---                4,080
Acquired allowance - Branch (Note 2)              765                  ---                  ---
Provision for loan losses                       1,440                2,040                1,415
Charge-offs                                    (3,546)              (2,826)              (2,335)
Recoveries                                      2,032                  818                  826
                                              -------              -------              -------

Balance at end of year                        $11,261              $10,570              $10,538
                                              -------              -------              -------
</TABLE>

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

The Company considers a loan impaired if it is 90 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 nonaccruing 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
considering 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. The average recorded investment in
impaired loans was approximately $3.0 million in 1998 and $2.6 million in 1997.

                                       51
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

The following table indicates the recorded investment in nonperforming assets
and the related valuation allowance for impaired loans.

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

<TABLE>
<CAPTION>
                                           December 31, 1998                  December 31, 1997
                                                      Impaired Loan                     Impaired Loan
                                         Recorded       Valuation           Recorded      Valuation
                                        Investment     Allowance (1)       Investment    Allowance (1)
                                        ----------     -------------       ----------    -------------
                                                       (Dollars in thousands)
<S>                                          <C>              <C>              <C>            <C>
Nonaccruing Loans:

  Impaired Loans
    Requiring a valuation allowance            $493           $393             $1,577           $590
    Not requiring a valuation allowance       1,619             --                309             --
                                             ------           ----             ------         ------
                                              2,112           $393              1,886           $590

    Restructured Loans                          447            154                905            420
                                             ------           ----             ------         ------

  Total impaired                              2,559           $547              2,791         $1,010
                                             ------           ----                            ------

  Residential Mortgage                        1,526                             1,525
  Other                                       1,414                             1,228
                                             ------                            ------

Total nonaccruing loans                       5,499                             5,544

Foreclosed property, net                        575                               891
                                             ------                            ------

Total nonperforming assets                   $6,074                            $6,435
                                             ------                            ------

Percentage of nonperforming assets
  to total assets                              0.49%                             0.54%
Percentage of allowance for loan losses
  to nonaccruing loans                        204.8%                            190.7%
</TABLE>


(1)  The valuation allowance for impaired loans is included in the allowance for
     loan losses on the balance sheet.
- --------------------------------------------------------------------------------

Interest income recognized on impaired loans, using the cash basis of income
recognition, amounted to approximately $265,000 for the year ended December 31,
1998 compared to $293,000 in 1997 and $244,000 in 1996.

The amount of interest that would have been earned had the nonaccrual and
restructured loans performed in accordance with original terms and conditions
was $456,000, $570,000 and $140,000 for the years ended December 31, 1998, 1997
and 1996 respectively.

The maximum amount of aggregate loans to directors, executive officers and
principal stockholders for the year ended December 31, 1998 was less than 5% of
stockholders' equity.

At December 31, 1998 and 1997, 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 11), in the amount of $23,249,000
and $32,114,000, respectively. The amount of loans sold and serviced for others
is not included in loans receivable.

                                       52
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

6. BANK PREMISES AND EQUIPMENT

A summary of bank premises and equipment at December 31, 1998 and 1997 follows:

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

<TABLE>
<CAPTION>
                                                                               Estimated Useful
                                                   1998             1997            Life
                                                   ----             ----            ----
                                                        (Dollars in thousands)

<S>                                                 <C>              <C>       <C>
Land                                                 $1,595           $1,235
Buildings                                             8,965            7,706   20 to 30 years
Leasehold improvements                                5,402            4,930   1 to 13 years
Furniture and fixtures                               10,587            9,487   3 to 10 years
Construction in process                                 ---              11
                                                    -------          -------
                                                     26,549           23,369

Less accumulated depreciation
  and amortization                                   14,834           12,824
                                                    -------          -------

                                                    $11,715          $10,545
                                                    -------          -------
</TABLE>


Depreciation and amortization expense was $1,963,000, $1,900,000, and $1,719,000
for 1998, 1997 and 1996, respectively.

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

                                       53
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998


7. DEPOSITORS' ACCOUNTS

A summary of depositors' accounts at December 31, 1998 and 1997 follows:

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

<TABLE>
<CAPTION>
                                                                       1998              1997
                                                                       ----              ----
                                                                       (Dollars in thousands)
<S>                                                                     <C>               <C>
Personal and business checking
      accounts (noninterest-bearing)                                     $92,965           $61,099
NOW accounts                                                              53,735            44,178
Money market accounts                                                     96,773            63,929
Savings accounts                                                         226,439           156,343
Time deposits                                                            464,783           418,773
                                                                        --------          --------

                                                                        $934,695          $744,322
                                                                        --------          --------

<CAPTION>
The following is a summary of original maturities of time deposits as of
December 31, 1998:

                                                                (Dollars in thousands)

<S>                                                                     <C>
1999                                                                    $149,816
2000                                                                     241,647
2001                                                                      22,530
2002                                                                      10,758
2003                                                                      18,690
Thereafter                                                                21,342
                                                                        --------

                                                                        $464,783
                                                                        --------

<CAPTION>
The following table shows the remaining maturities of certificates of deposits
with balances in excess of $100,000 at December 31, 1998.

                                                                (Dollars in thousands)

<S>                                                                      <C>
Three months or less                                                     $13,220
Over 3 months and less than 6 months                                       8,709
Over 6 months and less than 12 months                                     36,688
12 months and over                                                        12,494
                                                                         -------

                                                                         $71,111
                                                                         -------
</TABLE>


                                       54
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

8. BORROWED FUNDS

Borrowed funds at December 31, 1998 and 1997 are summarized below:

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

<TABLE>
<CAPTION>
                                                                             1998              1997
                                                                             ----              ----
                                                                             (Dollars in thousands)

<S>                                                                      <C>                 <C>
Due during 1998, interest rates from 5.65% to 6.42%                      $   ----            $229,597
Due during 1999, interest rates from 4.99% to 6.43%                        77,000              47,000
Due during 2000, interest rates from 5.29% to 6.52%                        78,149              36,412
Due during 2001, interest rates from 6.54% to 6.58%                         3,454               3,707
Due during 2005, interest rates at 6.08%                                       73                  76
Due during 2016, interest rates at 7.25%                                    2,906               2,952
Repurchase agreements                                                      39,917              23,813
                                                                         --------            --------

                                                                         $201,499            $343,557
                                                                         --------            --------
</TABLE>

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

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 $407,105,000, of
which $245,523,000 was unused at December 31, 1998. The advances from the FHLB
are secured by all FHLB stock (book value of $19,985,000 and $19,803,000 at
December 31, 1998 and 1997, respectively) and a pledge of certain assets as
collateral. Repurchase agreements outstanding at December 31, 1998 mature in
three months or less with average interest rates of 4.04% and are secured by
certain U.S. government and agency securities.

The following table summaries the maximum and average amounts of borrowings
outstanding during 1998 and 1997 together with the weighted average interest
rates thereon.

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

<TABLE>
<CAPTION>
                                      For the Year Ended December 31, 1998                      At December 31, 1998
                                      ------------------------------------                      --------------------
                                          Maximum             Average           Weighted                             Weighted
                                          Amount              Amount             Average            Amount            Average
                                        Outstanding        Outstanding        Interest Rate      Outstanding         Int. Rate
                                        -----------        -----------        -------------      -----------         ---------
                                                                 (Dollars in thousands)
<S>                                          <C>                 <C>                   <C>             <C>                 <C>
FHLB Borrowings                              $411,605            $261,662              6.07%           $161,582            5.93%
Repurchase Agreements                          49,495              27,567              4.65%             39,917            4.04%

<CAPTION>
                                      For the Year Ended December 31, 1997                      At December 31, 1997
                                      ------------------------------------                      --------------------
                                          Maximum             Average           Weighted                             Weighted
                                          Amount              Amount             Average            Amount            Average
                                        Outstanding         Outstanding       Interest Rate       Outstanding        Int. Rate
                                                                 (Dollars in thousands)
<S>                                          <C>                 <C>                   <C>             <C>                 <C>
FHLB Borrowings                              $394,184            $342,975              5.94%           $319,744            5.98%
Repurchase Agreements                          27,708              16,415              4.75%             23,813            4.90%
</TABLE>

                                       55
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

9. INCOME TAXES

The provision for income taxes for each of the three years in the period ended
December 31, 1998 consists of the following:

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

<TABLE>
<CAPTION>
                                                   1998            1997            1996
                                                   ----            ----            ----
                                                         (Dollars in thousands)
<S>                                              <C>             <C>             <C>
Current                                          $7,218          $4,378           1,948

Deferred (prepaid)                                  (88)          2,294          (1,908)
                                                 ------          ------          ------

                                                 $7,130          $6,672             $40
                                                 ------          ------          ------
</TABLE>


The difference between the total expected provision for income taxes computed by
applying the statutory federal income tax rate to income before provision for
income taxes and the recorded provision for income taxes for the three years in
the period ended December 31, 1998 follows:

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

<TABLE>
<CAPTION>
                                                               1998            1997             1996
                                                               ----            ----             ----
                                                                    (Dollars in thousands)

<S>                                                          <C>             <C>              <C>
Provision at statutory rate                                  $6,369          $5,571           $3,112
State taxes, net of federal benefit                             511           1,181              783
Goodwill amortization                                           273             265              ---
Nondeductible expenses                                            5              10               23
Tax exempt interest                                             (10)            (14)             ---
Dividend received deduction                                     (25)            (39)              (2)
Tax Credits                                                    (107)           (101)             ---
Change in valuation allowance                                   ---             ---           (4,185)
Other, net                                                      114            (201)             309
                                                             ------          ------           ------

Provision for income taxes                                   $7,130          $6,672              $40
                                                             ------          ------           ------
</TABLE>

In August of 1996, Congress passed the Small Business Job Protection Act of
1996. Included in the bill was the repeal of IRC Section 593, which allowed
thrift institutions special provisions in calculating bad debt deductions for
income tax purposes. Thrift institutions are now viewed as commercial banks for
income tax purposes. The repeal is effective for tax years after December 31,
1995.

One effect of this legislative change was to suspend the Bank's bad debt reserve
for income tax purposes as of its base year (October 31, 1988). Any bad debt
reserve in excess of the base year amount is subject to recapture over a
six-year time period. The suspended (i.e. base year) amount is subject to
recapture upon the occurrence of certain events, such as a complete or partial
redemption of the Bank's stock or if the Bank ceases to qualify as a bank for
income tax purposes.

At December 31, 1996, the Bank's surplus includes approximately $7,700,000 of
bad debt reserves, representing the base year amount, for which income taxes
have not been provided. Since the Bank does not intend to use the suspended bad
debt
                                       56
<PAGE>

reserve for purposes other than to absorb the losses for which it was
established, deferred taxes in the amount of $3,150,000 have not been recorded
with respect to such reserve.

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998


The components of the net deferred tax asset at December 31, 1998 and 1997
follow:

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

<TABLE>
<CAPTION>
                                                                    1998                1997
                                                                    ----                ----
                                                                      (dollars in thousands)

   <S>                                                              <C>                 <C>
   Allowance for loan losses                                        $2,664              $2,196
   Deferred tax loan loss reserve                                   (1,220)             (1,447)
   Depreciation                                                        687                 768
   Deferred loan fees                                                  ---                  36
   Deferred compensation                                               384                 335
   Pension accrual                                                     377                 424
   Limited partnership investments                                    (409)               (371)
   Accretion on bonds                                                 (126)                ---
   Purchase business combination                                       336                 880
   Charge-off remaining lease payments                                 ---                  17
   Unrealized gain on available-for-sale securities                   (376)               (329)
   State income taxes                                                1,090                 777
   Other, net                                                           43                  93
                                                                    ------              ------

   Net deferred tax asset included in other assets                  $3,450              $3,379
                                                                    ------              ------
</TABLE>

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

10. 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 five year 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 data in the table below is presented in accordance with SFAS No. 132,
"Employer's Disclosures About Pensions and Other Postretirement Benefits," which
is effective for fiscal years beginning after December 15, 1997. This statement
revises the Company's disclosures but does not change the measurement or
recognition of pension benefits. The assumptions utilized include a weighted
average discount rate of 7.25% and 7.50%, respectively, for the plan years ended
in 1998 and 1997. The discount rates at October 31, 1998 and 1997, were 6.75%
and 7.25%, respectively. The rate of increase in future compensation levels used
in determining the actuarial present value of the projected benefit obligation
was 4.0% in 1998, 1997 and 1996. The expected long-term rate of return on assets
was 8.0% in 1998, 1997 and 1996.

                                       57
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

The following table sets forth the changes in the plan's benefit obligations and
assets together with the plan's funded status and the amounts recognized in the
Company's consolidated financial statements at December 31, 1998 and 1997 for
the plan's October 31 fiscal year end.

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

<TABLE>
<CAPTION>
                                                                                           1998              1997
                                                                                           ----              ----
                                                                                           (Dollars in thousands)
<S>                                                                                           <C>             <C>
Change in Benefit Obligation:
Projected benefit obligation at the beginning of the plan year                                $4,721           $4,093
Service cost                                                                                     479              436
Interest cost                                                                                    343              307
Actuarial loss                                                                                   321              222
Benefits paid                                                                                   (439)            (337)
                                                                                              ------           ------
Projected benefit obligation at the end of the plan year                                      $5,425           $4,721
                                                                                              ------           ------
Actuarial present value of vested benefits                                                    $3,713           $3,295
                                                                                              ------           ------
Actuarial present value of accumulated benefit obligation                                     $3,841           $3,364
                                                                                              ------           ------

Change in Plan Assets:
Fair value of plan assets at the beginning of the year                                        $5,738           $5,156
Return on assets                                                                                 458              919
Contributions                                                                                    337              ---
Benefits paid                                                                                   (439)            (337)
                                                                                              ------           ------
Fair value of plan assets at the end of the year                                              $6,094           $5,738
                                                                                              ------           ------

Reconciliation of the Funding Status of the Plan:
Transition liability                                                                             $68              $73
Deferred gain                                                                                 (1,926)          (2,338)
Accrued expense                                                                                1,189            1,248
                                                                                              ------           ------
Funded status                                                                                  ($669)         ($1,017)
                                                                                              ------           ------

<CAPTION>
Net periodic pension benefit cost for the years ended December 31, 1998, 1997
and 1996 included the following components:

                                                                            1998             1997              1996
                                                                            ----             ----              ----
                                                                                   (Dollars in thousands)
<S>                                                                          <C>               <C>              <C>
Service cost - benefits earned during the year                               $479              $436             $409
Interest cost on projected benefit obligation                                 343               307              297
Expected return on plan assets                                               (459)             (778)            (710)
Net amortization and deferral                                                 (85)              295              293
                                                                             ----              ----             ----

Net pension cost                                                             $278              $260             $289
                                                                             ----              ----             ----
</TABLE>

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

                                       58
<PAGE>

The Company has no material postretirement or postemployment benefit
arrangements other than pension benefits with its employees, except as stated in
Note 11.

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

11. 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, 1998 and 1997
follow:

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

<TABLE>
<CAPTION>
                                                         Contract
                                                          Amount
                                                         ---------
                                                1998                 1997
                                                ----                 ----
                                                  (Dollars in thousands)

<S>                                              <C>                 <C>
Commitments to originate loans                   $27,389             $34,132
Unused lines of credit                            70,177              52,053
Commercial and standby letters of credit          11,807               4,430
Loans sold with recourse                           1,356               1,840
Unadvanced portions of
      construction loans                          28,400              21,074
Forward commitments                                2,566              11,808
</TABLE>

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.

                                       59
<PAGE>

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 twelve of its facilities. Most of the leases
have renewal options. Total rent expense under these leases for 1998, 1997 and
1996 was $918,000, $853,000, $712,000, respectively.

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

The following is a schedule of future minimum lease payments for operating
leases (dollars in thousands):

<TABLE>
<S>                                                                       <C>
Year ending December 31,
    1999                                                                  $1,088
    2000                                                                     913
    2001                                                                     631
    2002                                                                     463
    2003                                                                     372
    Thereafter                                                               567
                                                                          ------

Total future minimum lease payments                                       $4,034
                                                                          ------
</TABLE>


                      EMPLOYMENT AND TERMINATION AGREEMENTS

The Company and the Bank have entered into employment agreements with two
executive officers. One agreement, which commenced January 1, 1997, had an
original term of three years and the other agreement had a commencement date of
January 1, 1997 have an original term of two years. Each agreement is extended
on a daily basis until terminated by the officer, the Company or the Board of
Directors. The employment agreements generally provide for the continued payment
of specified compensation and benefits to the executive officer for the
remaining term of the contract after termination of employment, unless the
termination is for "cause" as defined in the employment agreement.

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 for these executive officers are based on three times their
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. Three other senior officers
have similar termination agreements effective following a "change of control."
The lump-sum amount for these officers is equivalent to two times the officer's
base annual compensation.

The Company's former Chief Financial Officer, David W. Dailey, retired from the
Company on December 31, 1998. In connection with his retirement, the Company
entered into an agreement with Mr. Dailey which provides for certain retirement
benefits, including a lump sum special payment of $237,500, accelerated vesting
and extension of the exercise date of certain stock options held by him; and
continuation of health insurance benefits for a period of six months following
the date of retirement. Mr. Dailey's Employment Agreement and Special
Termination Agreement terminated upon his retirement.

                                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.

                                       60
<PAGE>

12. 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 1998, 1997 and 1996 the Company awarded $457,000,
$168,000, and $310,000, respectively, for bonuses in connection with the
Incentive Plan.

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

13. STOCK PLANS

The Company has three stock plans. The first was adopted in 1987 as a
performance incentive for its directors, officers, employees and other key
persons (the "1987 Stock Option Plan"). The 1987 Stock Option Plan provided for
the granting of "Incentive Stock Options" and "Non-qualified Stock Options".
Options granted under the 1987 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. As of December 31, 1998, 450,902 shares are reserved for
issuance under this plan with respect to the current outstanding options; no
more options may be granted under this plan.

The second stock plan (the "1996 Stock Option Plan") was assumed under the terms
of the agreement related to the Company's purchase of Finest (Note 3) on
December 30, 1996. Non-qualified options totaling 114,465 shares have been
granted under this plan at an exercise price of $7.67 per share to two former
officers of Finest. During 1997, 26,415 options were exercised. The remaining
88,050 options were vested and exercisable at December 31, 1998 and 1997, and
expire October 1, 2005. None of these options were exercised during 1998. The
weighted average life of these outstanding options is 6.8 years. The estimated
fair value of these options was recorded as part of the acquisition price and,
accordingly, the pro forma compensation cost discussed below excludes the effect
of these options. No more options may be granted under this plan.

The third stock plan (the "1997 Stock Incentive Plan") was adopted in 1997 as a
performance incentive for the Company's directors, officers, and employees.
Incentive stock options, non-qualified stock options, unrestricted stock awards,
conditioned stock awards, performance share awards, and stock appreciation
rights may be granted pursuant to the 1997 Stock Incentive Plan. Incentive stock
options granted under the 1997 Stock Incentive 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
to awards granted under the 1997 Stock Incentive Plan.

Effective January 1, 1996, the Company adopted the provisions of SFAS No. 123,
"Accounting for Stock-Based Compensation." The Company has elected to continue
to account for stock options at intrinsic value with disclosure of the effects
of fair value accounting on net income and earnings per share on a pro forma
basis. Had compensation costs for the stock option plans been determined using
the fair value method based upon the Modified Black-Scholes American option
model, the Company's 1998, 1997 and 1996 net income and earnings per share from
operations would have been reduced to the following pro forma amounts (dollars
in thousands except per share amounts).

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

<TABLE>
<CAPTION>
                                                1998       1997     1996
                                                ----       ----     ----
<S>                                           <C>        <C>       <C>
Net income:
      As reported                             $11,065    $9,713    $9,113
      Pro forma                                10,525     9,361     8,957

Basic EPS:
      As reported                               $1.46     $1.30     $1.51
      Pro forma                                 $1.39     $1.25     $1.48

Diluted EPS:
     As reported                                $1.41     $1.25     $1.47
     Pro forma                                  $1.35     $1.21     $1.45
</TABLE>

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

Pro forma compensation cost may not be representative of that in future years.

                                       61
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

The following table summarizes various facts and assumptions pertaining to the
1987 Stock Option Plan and the 1997 Stock Incentive Plan for the three years
ended December 31, 1998, 1997 and 1996.

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

<TABLE>
<CAPTION>
                                                                  1998                1997               1996
                                                                  ----                ----               ----
<S>                                                        <C>                <C>                <C>
Number of Options
    Outstanding at beginning of year                              804,019            686,899            421,733
    Granted                                                       169,200            230,366            356,000
    Expired                                                       (34,706)           (21,970)           (46,666)
    Exercised                                                    (185,711)           (91,276)           (44,168)
    Outstanding at end of year                                    752,802            804,019            686,899
    Exercisable at end of year                                    361,407            341,065            264,363

For options exercisable from
    $5.25 to $11.375 per share:

Weighted average price per share:
    Outstanding at beginning of year                               $9.223             $9.129             $7.191
    Granted                                                           ---                ---             11.375
    Expired                                                        11.375             11.039             10.283
    Exercised                                                       8.518              8.099              7.501
    Outstanding at end of year                                      9.497              9.223              9.129
    Exercisable at end of year                                      8.808              8.232              7.261

Weighted average remaining contractual life of
options outstanding at December 31, 1998                       6.33 years          6.9 years     Not applicable

Weighted average expected life of options at grant         Not applicable     Not applicable           10 years

Weighted average risk-free interest rates at grant         Not applicable     Not applicable              5.70%

Weighted average dividend yield at grant                   Not applicable     Not applicable              4.20%

Weighted average expected volatility at grant              Not applicable     Not applicable             27.20%

For options exercisable from
    $16.375 to $23.9837 per share:

Weighted average price per share:
    Outstanding at beginning of year                              $18.749             $  ---     Not applicable
    Granted                                                        23.883             18.752     Not applicable
    Expired                                                        20.589             19.750     Not applicable
    Exercised                                                      16.375                ---     Not applicable
    Outstanding at end of year                                     20.968             18.749     Not applicable
    Exercisable at end of year                                     18.838                ---     Not applicable

Weighted average remaining contractual life of
options outstanding at December 31, 1998                       9.02 years          9.6 years     Not applicable

Weighted average expected life of options at grant               10 years           10 years     Not applicable

Weighted average risk-free interest rates at grant                  5.38%              6.20%     Not applicable

Weighted average dividend yield at grant                            2.34%              2.60%     Not applicable

Weighted average expected volatility at grant                      27.20%             27.20%     Not applicable
</TABLE>

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

                                       62
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

14. 401(k) PLAN

During 1994, the Company established a 401(k) plan (the "Plan") covering most of
its employees and merged its former Employees' Stock Ownership Plan ("ESOP")
into the Plan. Under the Plan, eligible employees ("participants") may make
contributions up to 15% of their compensation, with certain limitations. The
Company may elect to make basic matching contributions. During 1998, 1997 and
1996, 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 1998, 1997 and 1996 amounted to $147,000, $136,000 and
$116,000, respectively. The Plan also provides for discretionary supplemental
matching contributions. These contributions are allocated to participants in the
same manner as described above. Supplemental matching contributions to the Plan
for 1997 and 1996 amounted to $66,000 and $58,000, respectively. There was no
supplemental matching contribution in 1998.

15. STOCKHOLDERS' EQUITY

At the time of conversion to stock form, the Bank established a liquidation
account in the amount of $41,426,000 (unaudited). 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 unaudited balance in the liquidation account was
$3,160,000 at December 31, 1998.

                                       63
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

16. REGULATORY CAPITAL REQUIREMENTS

The Bank is subject to various regulatory capital requirements administered by
the federal banking agencies. Failure to meet minimum capital requirements can
initiate certain mandatory, and possibly additional discretionary, actions by
regulators that, if undertaken, could have a direct material effect on the
Bank's financial statements. Under capital adequacy guidelines and the
regulatory framework for prompt corrective action, the Bank must meet specific
capital guidelines that involve quantitative measures of the Bank's assets,
liabilities and certain off-balance-sheet items as calculated under regulatory
accounting practices. The Bank's capital amounts and classification are also
subject to qualitative judgments by the regulators about components, risk
weightings and other factors.

Quantitative measures established by regulation to ensure capital adequacy
require the Bank to maintain minimum amounts and ratios (set forth in the
following table) of total and Tier I capital (as defined in the regulations) to
risk-weighted assets (as defined), and of Tier I capital (as defined) to average
assets (as defined). Management believes, as of December 31, 1998, that the Bank
meets all capital adequacy requirements to which it is subject.

As of December 31, 1998, the most recent notification from the Office of Thrift
Supervision ("OTS") categorized the Bank as well capitalized under the
regulatory framework for prompt corrective action. To be categorized as well
capitalized the Bank must maintain minimum total risk-based, Tier I risk-based,
Tier I leverage ratios as set forth in the table. There are no conditions or
events since that notification that management is aware of that would have
changed the institution's category.

The Bank's actual capital amounts and ratios are also presented in the table. As
of December 31, 1998, the OTS did not deem it necessary for an interest-rate
risk component to be deducted from capital in determining risk-based capital
requirements.

The Bank 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.

                                       64
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

The following table displays the Bank's capital calculations as defined under
prompt corrective action for the periods indicated:

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

<TABLE>
<CAPTION>
                                                                          (Dollars in Thousands)                 To Be Well
                                                                                For Capital               Capitalized Under Prompt
                                                      Actual    Actual       Adequacy Purposes           Corrective Action Provision
                                                      Amount     Ratio    Amount            Ratio          Amount            Ratio
                                                      ------     -----    ------            -----          ------            -----
<S>                                                   <C>        <C>      <C>                <C>           <C>               <C>
December 31, 1998
Tangible Capital (to Adjusted Assets)                 $71,154     5.79%   $18,429 > or =     1.50%         n/a               n/a %

Tier I (Core) Capital (to Adjusted Assets)             71,154     5.79     36,859            3.00          61,428 > or =      5.00

Tier I Capital (to Risk Weighted Assets)               71,154     9.45     30,114            4.00          45,172             6.00

Total Risk Based Capital (to Risk Weighted Assets)     80,459    10.69     60,229            8.00          75,286            10.00

<CAPTION>
                                                                                                                 To Be Well
                                                                                For Capital               Capitalized Under Prompt
                                                      Actual    Actual       Adequacy Purposes           Corrective Action Provision
                                                      Amount     Ratio    Amount            Ratio          Amount            Ratio
                                                      ------     -----    ------            -----          ------            -----
<S>                                                   <C>        <C>      <C>                <C>           <C>               <C>
December 31, 1997
Tangible Capital (to Adjusted Assets)                 $72,319     6.09%   $17,822 > or =     1.50%         n/a               n/a %

Tier I (Core) Capital (to Adjusted Assets)             72,319     6.09     35,644            3.00          59,408 > or =      5.00

Tier I Capital (to Risk Weighted Assets)               72,319    10.20     28,372            4.00          42,559             6.00

Total Risk Based Capital (to Risk Weighted Assets)     81,194    11.45     56,744            8.00          70,931            10.00
</TABLE>

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

                                       65
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998


17. CONDENSED PARENT COMPANY FINANCIAL STATEMENTS - FIRST ESSEX BANCORP, INC.

Condensed financial statements of First Essex Bancorp, Inc. as of December 31,
1998 and 1997, and for the years ended December 31, 1998, 1997 and 1996 follow:

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

<TABLE>
<CAPTION>
                                                                 1998                               1997
                                                                 ----                               ----
                                                                           (Dollars in thousands)
Balance Sheets
- --------------

<S>                                                              <C>                                <C>
Assets:
      Cash and cash equivalents                                     $890                             $7,928
      Investment in First Essex Bank, FSB                         96,262                             84,412
      Other assets                                                 1,640                                195
                                                                 -------                            -------

Total assets                                                     $98,792                            $92,535
                                                                 -------                            -------

Liabilities and stockholders' equity:

      Other liabilities                                           $1,710                             $1,470
      Stockholders' equity                                        97,082                             91,065
                                                                 -------                            -------

Total liabilities and stockholders' equity                       $98,792                            $92,535
                                                                 -------                            -------

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

<CAPTION>
                                                                 1998              1997             1996
                                                                 ----              ----             ----
                                                                           (Dollars in thousands)
Statements of Operations
- ------------------------

<S>                                                              <C>                <C>              <C>
Income:

      Interest on investments                                       $112              $473             $241
      Distributed income of First Essex Bank,FSB                    ----              ----            7,000
      Other Income                                                   145              ----             ----
                                                                 -------            ------           ------
          Total income                                               257               473            7,241
                                                                 -------            ------           ------

Expenses:

      Operating expenses (income)                                   ----               (17)              5
                                                                 -------            ------           ------

Income before provision for income taxes and equity in
      undistributed net income of First Essex Bank, FSB              257               490            7,236
Provision for income taxes                                           105               204               40
                                                                 -------            ------           ------
Income before equity in subsidiary                                   152               286            7,196
Equity in undistributed net income of First Essex Bank, FSB       10,913             9,427            1,917
                                                                 -------            ------           ------

Net income                                                       $11,065            $9,713           $9,113
                                                                 -------            ------           ------
</TABLE>

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

                                       66
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

<TABLE>
<CAPTION>
                                                              1998            1997            1996
                                                              ----            ----            ----

                                                                      (Dollars in thousands)
<S>                                                           <C>             <C>             <C>
Statements of Cash Flows
- ------------------------

Cash flows from operating activities:

    Net income                                                $11,065         $9,713           $9,113
    Adjustments to reconcile net income
      to net cash provided by operating activities:
    Equity in income of First Essex Bank, FSB                 (10,913)        (9,427)          (8,917)
    Provision for deferred (prepaid) income taxes                 (88)         2,294           (1,908)
    Increase (Decrease) in other assets                           (57)         4,706            1,908
    Increase (Decrease) in other liabilities                       80           (336)             (50)
                                                              -------         ------          -------

    Net cash provided by operating activities                      87          6,950              146
                                                              -------         ------          -------

Cash flows from investing activities:

    Acquisition cost, net of cash received (Note 3)               ---            ---          (14,224)
    Dividends and other capital distributions
      received from (paid to) First Essex Bank, FSB            (2,000)           ---           14,380
                                                              -------         ------          -------


    Net cash provided by (used in) investing activities        (2,000)           ---             156
                                                              -------         ------          -------

Cash flows from financing activities:

  Common Stock Repurchase                                      (2,493)           ---             ---
    Stock options exercised                                     1,596            906              333
    Dividends paid                                             (4,228)        (3,591)          (2,900)
                                                              -------         ------          -------

    Net cash used in financing activities                      (5,125)        (2,685)          (2,567)
                                                              -------         ------          -------

    Net increase (decrease) in cash and cash equivalents       (7,038)         4,265           (2,265)

    Cash and cash equivalents at beginning of year              7,928          3,663            5,928
                                                              -------         ------          -------

    Cash and cash equivalents at end of year                     $890         $7,928           $3,663
                                                              -------         ------          -------
</TABLE>


18. 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, 1998, 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 I risk-based capital ratio
of less than 4% or (iii) a Tier I core capital ratio of less than 3%.

                                       67
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

19. QUARTERLY DATA (UNAUDITED)

A summary of quarterly financial data for the years ended December 31, 1998 and
1997 follows:

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

<TABLE>
<CAPTION>
                                                                    Year Ended December 31, 1998
                                                        Fourth           Third         Second          First
                                                        Quarter         Quarter        Quarter        Quarter
                                                        -------         -------        -------        -------
                                                            (Dollars in thousands, except per share amounts)

<S>                                                      <C>             <C>            <C>            <C>
Interest and dividend income                             $23,361         $23,405        $23,344        $23,350
Interest expense                                          12,048          12,942         13,943         13,579
                                                         -------         -------        -------        -------
Net interest income                                       11,313          10,463          9,401          9,771
Provision for loan losses                                    280             290            435            435
                                                         -------         -------        -------        -------
Net interest income after
    provision for loan losses                             11,033          10,173          8,966          9,336
Noninterest income                                         1,871           1,732          2,272            990
Noninterest expense                                        8,286 (1)       7,409          6,675          5,808
                                                         -------         -------        -------        -------

Income before income taxes                                 4,618           4,496          4,563          4,518
Provision for income taxes                                 1,798           1,698          1,814          1,820
                                                         -------         -------        -------        -------
    Net income                                            $2,820          $2,798         $2,749         $2,698
                                                         -------         -------        -------        -------

Earnings per share - basic                                  $.37            $.37           $.36           $.36
                                                         -------         -------        -------        -------

Earnings per share - diluted                                $.36            $.36           $.35           $.34
                                                         -------         -------        -------        -------

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

<CAPTION>
                                                                    Year Ended December 31, 1997
                                                        Fourth           Third         Second          First
                                                        Quarter         Quarter        Quarter        Quarter
                                                        -------         -------        -------        -------
                                                            (Dollars in thousands, except per share amounts)

<S>                                                      <C>             <C>            <C>            <C>
Interest and dividend income                             $22,978         $23,265        $22,765        $21,070
Interest expense                                          13,389          13,905         13,170         11,913
                                                         -------         -------        -------        -------
Net interest income                                        9,589           9,360          9,595          9,157
Provision for loan losses                                    510             510            510            510
                                                         -------         -------        -------        -------
Net interest income after
    provision for loan losses                              9,079           8,850          9,085          8,647
Noninterest income                                         1,379           1,250          1,256          1,203
Noninterest expense                                        6,668           5,529          6,003          6,164
                                                         -------         -------        -------        -------

Income before income taxes                                 3,790           4,571          4,338          3,686
Provision for income taxes                                 1,400           1,921          1,812          1,539
                                                         -------         -------        -------        -------
    Net income                                            $2,390          $2,650         $2,526         $2,147
                                                         -------         -------        -------        -------

Earnings per share - basic                                  $.32            $.35           $.34           $.29
                                                         -------         -------        -------        -------

Earnings per share - diluted                                $.30            $.34           $.33           $.28
                                                         -------         -------        -------        -------
</TABLE>

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

(1)  Approximately $525,000 of the increase in the quarter was due to one-time
     write-downs in the carrying values of certain assets.

                                       68
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

20. 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) 10 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) 10 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.

21. 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 approximate 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

                                       69
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

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 amount of mortgage loans held-for-sale and accrued
interest approximates fair value.

                              OTHER EARNING ASSETS

Other earning assets consist of a long term fixed rate certificate of deposit
with the Federal Home Loan Bank of Boston. The fair value for this certificate
of deposit is estimated using a discounted cash flow calculation that applies an
interest rate currently being offered on a time deposit of similar maturity.

                              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 fair value.

                                 BORROWED FUNDS

The carrying amount of borrowings payable within 90 days approximates fair
value. 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, 1998 and 1997, 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.

                                       70
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

The estimated fair values of the Company's financial instruments follow:

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

<TABLE>
<CAPTION>
                                                      December 31, 1998                 December 31, 1997
                                                      -----------------                 -----------------

                                                  Carrying           Fair           Carrying            Fair
                                                   Amount           Value            Amount            Value
                                                   ------           -----            ------            -----
                                                                      (Dollars in thousands)
<S>                                                  <C>              <C>              <C>               <C>
Financial assets:
    Cash and cash equivalents                        $90,383          $90,383          $22,543           $22,543
    Investment securities available-for-sale         345,840          345,840          211,903           211,903
    Investment securities held-to-maturity             -----            -----          178,999           180,743
    Stock in Federal Home Loan Bank
      of Boston and Savings Bank Life
      Insurance Company                               21,179           21,179           20,997            20,997
    Loans receivable, net                            720,056          730,219          696,338           700,967
    Mortgage loans held-for-sale                       2,566            2,566           11,807            11,807
    Other earning assets                              17,388           17,388           17,291            17,291
    Accrued interest receivable                        9,170            9,170            8,084             8,084

Financial liabilities:
    Depositors' accounts                             934,695          939,152          744,322           746,127
    Borrowed funds                                   201,499          200,859          343,557           343,445
</TABLE>

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

22. BUSINESS SEGMENTS

In 1998, the Company adopted SFAS No. 131, "Disclosures about Segments of an
Enterprise and Related Information," which establishes standards for reporting
operating segments of a business enterprise and descriptive information about
the operating segments in financial statements. Operating segments are
components of an enterprise which are evaluated regularly by the chief operating
decision maker in deciding how to allocate resources and in assessing
performance. The Company's chief operating decision-maker is the Chief Executive
Officer and Chairman of the Board of the Company. The adoption of SFAS No. 131
did not have a material effect on the Company's primary financial statements,
but did result in the disclosure of segment information contained herein. The
Company has identified its reportable operating business segment as Community
Banking, based on the products and services provided to its customers.

The Company's community banking business segment consists of commercial banking
and retail banking. The community banking segment is managed as a single
strategic unit and derives its revenues from a wide range of banking services,
including lending activities, and the acceptance of demand, savings and time
deposits.

Nonreportable operating segments of the Company's operations which do not have
similar characteristics to the community banking operations and do not meet the
quantitative thresholds requiring disclosure, are included in the other category
in the disclosure of business segments below. The nonreportable segment
represents the holding company financial information (Note 17).

The accounting policies used in the disclosure of business segments are the same
as those described in the summary of significant accounting policies (Note 1).
The consolidation adjustments reflect certain eliminations of intersegment
revenue, cash and investments in subsidiaries.

                                       71
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998

The following tables reflect reportable community banking segment specific
information and a reconciliation of the community banking segment information to
the consolidated financials.

<TABLE>
<CAPTION>
                                                                                   (Dollars in Thousands)
                                                                            1998            1997           1996

<S>                                                                         <C>             <C>            <C>
Additions to bank premises and equipment                                    $ 3,134         $   836        $ 3,277
Depreciation and amortization                                               $ 1,963         $ 1,900        $ 1,719
                                                                                  1
Interest and dividend income:
  Interest on loans                                                         $65,045         $62,558        $46,892
  Interest and dividend on investment securities                             25,054          26,418         16,127
  Interest on other earning assets                                            1,039             517              -
  Interest on short term investments                                          2,318             452            285
                                                                            -------         -------        -------
Total interest income                                                        93,456          89,945         63,304

Interest expense:
  Interest on depositor's accounts                                           35,465          31,569         21,946
  Interest on borrowed funds                                                 17,155          21,148         15,371
                                                                            -------         -------        -------
Total interest expense                                                       52,620          52,717         37,317

Provision for possible loan losses                                            1,440           2,040          1,415

Noninterest income:
  Net gain on sales of mortgage loans and
  mortgage servicing rights                                                   1,338           1,628          1,352
  Net gain on sales of investment securities                                  1,344             439            497
  Loan fees                                                                     693             561            513
  Other fee income                                                            2,999           2,460          1,877
  Other                                                                         346           -----             26
                                                                            -------         -------        -------
Total noninterest income                                                      6,720           5,088          4,265

Noninterest expenses:
  Salaries and employee benefits                                             13,036          11,618         10,051
  Building and equipment                                                      4,193           4,124          3,605
  Professional                                                                1,103           1,488          1,093
  Other noninterest expenses                                                  9,846           7,149          5,171
                                                                            -------         -------        -------
Total noninterest expense                                                    28,178          24,379         19,920

Income before provision for income taxes                                     17,938          15,897          8,917
Provision for income taxes                                                    7,022           6,473              4
                                                                            -------         -------        -------

Net income                                                                  $10,916          $9,424         $8,913
                                                                            -------         -------        -------
</TABLE>


                                       72
<PAGE>

                            FIRST ESSEX BANCORP, INC.
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1998


<TABLE>
<CAPTION>
                                                                                        Consolidation
                                               Community                                 Adjustments
                                                Banking                Other           and Eliminations        Consolidated
                                                -------                -----           ----------------        ------------
<S>                                            <C>                    <C>                  <C>                  <C>
December 31, 1998
  Investment securities                         $367,019              $  ----              $  -----              $367,019
  Net loans                                      722,622                 ----                 -----               722,622
  Total assets                                 1,246,213               49,856               (48,055)            1,248,014
  Total deposits                                 935,424                 ----                  (729)              934,695
  Borrowed funds                                 201,499                 ----                 -----               201,499
  Total liabilities                            1,149,950                1,711                  (729)            1,150,932

  Total interest income                           93,456                  112                  (108)               93,460
  Total interest expense                          52,620                 ----                  (108)               52,512
  Net interest income                             40,836                  112                 -----                40,948
  Provision for loan losses                        1,440                 ----                 -----                 1,440
  Total noninterest income                         6,720                  145                 -----                 6,865
  Total noninterest expense                       28,178                 ----                 -----                28,178
  Provision for income taxes                       7,022                  105                     3                 7,130
  Net income                                      10,916                  152                    (3)               11,065

December 31, 1997
  Investment securities                          411,899                 ----                 -----               411,899
  Net loans                                      708,145                 ----                 -----               708,145
  Total assets                                 1,197,128               54,400               (54,069)            1,197,459
  Total deposits                                 752,114                 ----                (7,792)              744,322
  Borrowed funds                                 343,557                 ----                 -----               343,557
  Total liabilities                            1,112,722                1,465                (7,793)            1,106,394

  Total interest income                           89,945                  473                  (340)               90,078
  Total interest expense                          52,717                 ----                  (340)               52,377
  Net interest income                             37,228                 ----                 -----                37,701
  Provision for loan losses                        2,040                 ----                 -----                 2,040
  Total noninterest income                         5,088                 ----                 -----                 5,088
  Total noninterest expense                       24,379                  (15)                -----                24,364
  Provision for income taxes                       6,473                  199                 -----                 6,672
  Net income                                       9,424                  289                 -----                 9,713

December 31, 1996
  Investment securities                          295,892                 ----                 -----               295,892
  Net loans                                      694,121                 ----                 -----               694,121
  Total assets                                 1,063,473               40,910               (37,208)            1,067,175
  Total deposits                                 691,109                 ----                  (156)              690,953
  Borrowed funds                                 274,958                 ----                 -----               274,958
  Total liabilities                              989,550                1,424                (6,784)              984,190

  Total interest income                           63,304                  241                 -----                63,545
  Total interest expense                          37,317                 ----                 -----                37,317
  Net interest income                             25,987                  241                 -----                26,228
  Provision for loan losses                        1,415                 ----                 -----                 1,415
  Total noninterest income                         4,265                 ----                 -----                 4,265
  Total noninterest expense                       19,920                    5                 -----                19,925
  Provision for income taxes                           4                   36                 -----                    40
  Net income                                       8,913                  200                 -----                 9,113
</TABLE>


                                       73
<PAGE>

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE

There were no changes in, or disagreements with, accountants on accounting and
financial disclosures.

                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The information required by this item will appear under the headings
"Information Regarding Directors and Nominees", "Executive Officers" and
"Compliance with Section 16(a) of the Exchange Act" of the Company's definitive
Proxy Statement for the Annual Meeting of Stockholders to be held May 6, 1999 to
be filed with the Securities and Exchange Commission within 120 days after
December 31, 1998 (the "Proxy Statement"), and is incorporated herein by
reference.

ITEM 11. EXECUTIVE COMPENSATION

The information required by this item will appear in the Proxy Statement under
the headings "Summary Compensation Table," "Stock Options Granted in Fiscal
1998," " Aggregated Option/SAR Exercises in Last Fiscal Year and FY-end
Option/SAR Values," "Pension Plan," "Executive Salary Continuation Agreement,"
"Employment Contracts, Termination of Employment and Change in Control
Arrangements," and "Compensation/Nominating Committee Interlocks and Insider
Participation" and is incorporated herein by reference.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The information required by this item will appear in the Proxy Statement under
the headings "Security Ownership of Certain Beneficial Owners and Management"
and is incorporated herein by reference.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The information required by this item will appear in the Proxy Statement under
the heading "Certain Transactions with Management and Others" and is
incorporated herein by reference.

                                     PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

    (a) (1) Index of Financial Statements: The following financial statements
        appear in response to Item 8 of this Report.
        Reports of Independent Public Accountants
        Consolidated Balance Sheets as of December 31, 1998 and 1997
        Consolidated Statements of Operations for the Years Ended December 31,
        1998, 1997 and 1996
        Consolidated Statements of Stockholders' Equity for the Years Ended
        December 31, 1998, 1997 and 1996
        Consolidated Statements of Cash Flows for the Years Ended December 31,
        1998, 1997 and 1996
        Notes to Consolidated Financial Statements

    (a) (2) Index of Financial Statement Schedules: The following financial
        statement schedules appear in response to Item 8 of this Report or as
        part of this Item 14:
        Schedule I - Indebtedness to Related Parties. The information required
        by this schedule is not material and is therefore omitted.
        Schedule II - Guarantees of Securities of other Issuers. Not applicable.

                                       74
<PAGE>

    (b) Reports on Form 8-K:
            No reports on Form 8-K were filed by First Essex during the fiscal
        quarter ended December 31, 1998.

    (c) Exhibits:

    (3) Articles of Incorporation and By-laws:
3.1     The Restated Certificate of Incorporation of the Company is incorporated
        herein by reference to Exhibit 3.1 to Amendment No. 1 to the Company's
        Registration Statement on Form S-1, Registration No. 33-10966, filed
        with the Securities and Exchange Commission on April 17, 1987
        ("Amendment No. 1 to the Form S-1");
3.2     The Amended and Restated By-laws of the Company are incorporated herein
        by reference to Exhibit 4.1 of the Company's current report on Form 8-K
        filed on December 28, 1992.

(10) Material Contracts:
*10.1-  The First Essex Bancorp, Inc. 1987 Stock Option Plan is incorporated
        herein by reference to Appendix B to the prospectus included in the
        Company's Registration Statement on Form S-8, registration number
        33-21292, filed on April 15, 1988;
10.2-   The Shareholder Rights Agreement is incorporated herein by reference to
        the exhibit to the Company's Current Report on Form 8-K filed on October
        12, 1989, as amended by the Amendment to the Shareholder Rights Plan,
        incorporated herein by reference to Exhibit 28.2 to the Company's
        Current Report on Form 8-K filed on February 12, 1990;
*10.3-  Executive Salary Continuation Agreement between First Essex Bancorp,
        Inc., First Essex Bank, FSB and Leonard A. Wilson incorporated herein by
        reference to Exhibit 10.15 to the Company's Annual Report on Form 10-K
        for the fiscal year ended December 31, 1988;
*10.4-  Amended and Restated Employment Agreement dated as of October 9, 1997
        between Leonard A. Wilson and First Essex Bancorp, Inc., incorporated
        herein by reference to Exhibit 10.4 to the Company's Quarterly Report on
        Form 10-Q for the quarter ended September 30, 1997.
*10.5-  Amended and Restated Employment Agreement dated as of October 9, 1997
        between Leonard A. Wilson and First Essex Bank, FSB, incorporated herein
        by reference to Exhibit 10.5 to the Company's Quarterly Report on Form
        10-Q for the quarter ended September 30, 1997.
*10.6-  Amended and Restated Employment Agreement dated as of October 9, 1997
        between Brian W. Thompson and First Essex Bancorp, Inc., incorporated
        herein by reference to Exhibit 10.8 to the Company's Quarterly Report on
        Form 10-Q for the quarter ended September 30, 1997.
*10.7-  Amended and Restated Employment Agreement dated as of October 9, 1997
        between Brian W. Thompson and First Essex Bank, FSB, incorporated herein
        by reference to Exhibit 10.9 to the Company's Quarterly Report on Form
        10-Q for the quarter ended September 30, 1997.
*10.8-  Special Termination Agreement dated January 1, 1994 and restated as of
        October 9, 1997 between Leonard A. Wilson and First Essex Bancorp, Inc.
        incorporated by reference to Exhibit 10.10 to the Company's Quarterly
        report on Form 10-Q for the quarter ended September 30, 1997.
*10.9-  Special Termination Agreement dated January 1, 1994 and restated as of
        October 9, 1997 between Brian W.Thompson and First Essex Bancorp, Inc.
        incorporated by reference to Exhibit 10.12 to the Company's Quarterly
        report on Form 10-Q for the quarter ended September 30, 1997.
*10.10- Form of Special Termination Agreement between First Essex Bancorp, Inc.,
        First Essex Bank, FSB, and each of William F. Burke, John M. DiGaetano,
        and Wayne C. Golon, incorporated herein by reference to Exhibit 10.13 to
        the Company's Quarterly Report on Form 10-Q for the quarter ended
        September 30, 1997.
*10.11- Common Stock Option Agreement with Brian W. Thompson incorporated herein
        by reference to Form S-8, Registration No.333-22183, filed on February
        21, 1997.
*10.12- First Essex Bancorp, Inc. 1997 Stock Incentive Plan incorporated herein
        by reference to Form S-8, Registration No. 333-35057, filed on September
        5, 1997.
*10.13- Deferred Compensation Plan for Directors of First Essex Bancorp, Inc.
        and Its Subsidiaries.
*10.14- First Essex Bancorp, Inc. Senior Management Incentive Compensation Plan.

                                       75
<PAGE>

*10.15- Agreement between First Essex Bancorp, Inc., First Essex Bank, FSB and
        David W. Dailey.
*10.16- Agreement between First Essex Bank, FSB and David L. Savoie.

  (12)  Statements Regarding Computation of Ratios: Not applicable, as First
        Essex does not have any debt securities registered under Section 12 of
        the Securities Exchange Act of 1934.
  (21)  Subsidiaries of Registrant:
        A list of the subsidiaries of the Company is attached hereto as Exhibit
        21.
  (23)  Consent of Experts and Counsel:
        Consent of Arthur Andersen LLP is attached hereto as Exhibit 23.
  (27)  Financial Data Schedule

* Management contract or compensatory plan.

                                       76
<PAGE>

                                   SIGNATURES

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


                            FIRST ESSEX BANCORP, INC.


Date:  March 11, 1999

                             by /s/Leonard A. Wilson
                             -----------------------
                                Leonard A. Wilson
                      Chairman and Chief Executive Officer

                                       77
<PAGE>

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

/s/Leonard A. Wilson      Chairman and Chief Executive Officer
- ------------------------  (Principal Executive Officer)          March 11, 1999
Leonard A. Wilson


/s/William F. Burke       Chief Financial Officer
- ------------------------  (Principal Financial and
William F. Burke          Accounting Officer)                    March 11, 1999


/s/Thomas S. Barenboim    Director                               March 11, 1999
- ------------------------
Thomas S. Barenboim

/s/Augustine J. Fabiani   Director                               March 11, 1999
- ------------------------
Augustine J. Fabiani


/s/William L. Lane        Director                               March 11, 1999
- ------------------------
William L. Lane


/s/Frank J. Leone, Jr.    Director                               March 11, 1999
- ------------------------
Frank J. Leone, Jr.


- ------------------------
Robert H. Pangione        Director                               March 11, 1999


- ------------------------  President, Chief Operating Officer     March 11, 1999
Brian W. Thompson         and Director


/s/Walter W. Topham       Director                               March 11, 1999
- ------------------------
Walter W. Topham


/s/Robert H. Watkinson    Director                                March 11, 1999
- ------------------------
Robert H. Watkinson

                                       78



                                                                   Exhibit 10.13

                    DEFERRED COMPENSATION PLAN FOR DIRECTORS
                                       OF
                 FIRST ESSEX BANCORP, INC. AND ITS SUBSIDIARIES

     The Deferred Compensation Plan For Directors of First Essex Bancorp, Inc.
and Its Subsidiaries, is effective as of January ___, 1997.

     1. Eligibility. Any member of the Board of Directors of First Essex
Bancorp, Inc. or any of its subsidiaries (each such entity being referred to
herein as the "Corporation") who is not an employee of First Essex Bancorp, Inc.
or any of its subsidiaries may elect to defer, in accordance with this Plan,
payment of all or a portion of the cash compensation payable to him for service
as such Director.

     2. Election to Defer. A Director's election to defer payments shall be made
in writing and shall be effective upon receipt and acceptance by the
Corporation. An election to defer shall be made no later than

          (i) with respect to the first year of the Plan, five (5) days after
     the date of adoption of this Plan by the Board of Directors, such election
     to apply to deferral of compensation to be earned in such calendar year
     after the date of such election to defer.

          (ii) with respect to each subsequent year of the Plan, ten (10) days
     preceding commencement of each calendar year, such election to apply to
     deferral of compensation to be earned in such year.

          (iii) with respect to new Directors, thirty (30) days after the date
     such person becomes a Director, such election to apply to deferral of
     compensation to be earned in the calendar year after the date of such
     election to defer.

     Any election may be revoked in writing and such revocation shall be
effective upon receipt by the Corporation, but only as to compensation to be
earned at and after commencement of the next succeeding calendar month. Any
election may be changed in writing and shall be effective upon receipt by the
Corporation, but only as to compensation to be earned at and after commencement
of the next succeeding calendar year.

     3. Cash Deferral Account; Crediting of Interest. The Corporation shall
maintain a book account to which each participating Director's deferred
compensation shall be credited as of the end of each calendar month after such
compensation is earned (the "Cash Deferral Account"). As of the end of each
calendar month, the Corporation shall also credit each Cash Deferral Account
with interest on the amount then standing in the Account, exclusive of any
deferred compensation first credited to the Account as of such date. The rate to
be used for this purpose shall be the maximum interest yield paid by First Essex
Bank with respect to its 36-month term deposit accounts in effect from time to
time, or if there shall be no 36-month
<PAGE>

term deposit accounts, at the maximum interest yield paid on the term deposit
account of such duration as most closely approximates 36 months.

     4. Time and Method of Payment

          (a) Amounts credited to a Director's deferred compensation account
shall be paid, or commenced to be paid, on the January 15 coincident with or
next following the date on which the Director ceases to be a member of the Board
of Directors of the Corporation for any reason whatsoever. In the case of
semi-annual installments, payments shall be made on each July 15.

          (b) Payments of deferred compensation may be made either in a single
lump sum or in annual, or semi-annual, installments over a period of ten (10)
years, as the Director may have irrevocably specified before the compensation is
earned. In the absence of an effective election, payment shall be made in a
single lump sum. In the case of installment payments, interest or dividend
equivalents shall continue to be credited in accordance with Paragraph 3 or 4
during the payment period. The amount of each installment payment shall be equal
to the amount credited to the deferred compensation account as of the preceding
June 30 or December 31, as the case may be, divided by the number of payments
remaining to be made, including the current payment.

          (c) Elections by a Director of a method of payment under sub-paragraph
(b) shall be made in writing, effective upon receipt and acceptance by the
Corporation, and applicable only to compensation to be earned after the
effective date of the election. Such elections may also be changed by a
Director, subject to the same restrictions.

          (d) Payments of deferred compensation shall be made as they become due
to the Director if then living, otherwise to a beneficiary or beneficiaries
designated by the Director in writing to the Corporation prior to the Director's
death, or failing such designation, to the Director's estate.

          (e) Notwithstanding any provision hereof to the contrary, if a
Director, or after a Director's death the Director's beneficiary, believes he is
suffering from financial hardship, an application may be made to the Board of
Directors of the Corporation for an acceleration of payments from the deferred
compensation account of the Director. A "financial hardship" shall mean a need
for financial assistance due to the occurrence of an unanticipated emergency
caused by an event beyond the Director's control. The need for financial
assistance must be such that the Director, any member of the Director's
immediate family or, after the Director's death, a designated beneficiary will
be subject to substantial hardship if the acceleration is not permitted. If the
Board of Directors of the Corporation determines, in its sole discretion, that a
hardship exists, the Corporation may accelerate payment to the Director or the
designated beneficiary of only so much of the deferred compensation account as
the Board of Directors of the Corporation may determine is required to alleviate
such hardship, and the deferred compensation account shall be charged with said
amount upon payment.

                                      - 2 -

<PAGE>

     5. Limitation on Rights of Directors. No action taken pursuant to this Plan
shall create or be deemed to create a trust or fiduciary relationship of any
kind between the Corporation and the Directors. Although the Corporation shall
have no obligation to establish any separate fund, reserve or to invest in any
specific asset to provide security with respect to any deferred amounts during
the deferral period, the Corporation may elect to do so and, in such event, the
Directors shall not have any interest in such assets and all such assets shall
continue for all purposes to be a part of the general assets of the Corporation,
with the title to the beneficial ownership of such assets remaining at all times
in the Corporation. Each Director, his legal representative or any of his
beneficiaries shall not have any right, other than the right of an unsecured
general creditor of the Corporation, in respect to the deferred compensation
account established hereunder, and such persons shall have no property interest
in any specific assets of the Corporation.

     6. Nonforfeitable. The right of each Director to the payment of deferred
compensation under this Plan shall be nonforfeitable and no action or failure to
act by the Director, the Corporation or any other person shall deprive the
Director of, or excuse the Corporation from its obligations to pay, the amounts
due hereunder.

     7. Withholding Tax. The Corporation shall have the right to deduct from all
deferred amounts or payments hereunder any federal or state taxes required by
law to be withheld with respect to such deferred amounts or payments.

     8. Non-Assignable. The deferred compensation payable under this Plan shall
not be subject to alienation, assignment, garnishment, execution or levy of any
kind, and any attempt to cause any compensation to be so subjected shall not be
recognized.

     9. Termination and Amendment. This Plan may be amended at any time or may
be terminated, in whole or in part, at any time, and from time to time, by First
Essex Bancorp, Inc. The foregoing provisions of this Paragraph notwithstanding,
no amendment or termination of this Plan shall, without the consent of a
Director, adversely affect the amounts payable hereunder on account of
compensation deferred prior to the effective date of such amendment or
termination.

     10. Notices. All notices, elections or designations by a Director to the
Corporation shall be delivered in person or by registered mail, postage prepaid,
and noted to be brought to the attention of the Treasurer, First Essex Bancorp,
Inc.

     11. Governing Law. This Plan, and all actions taken hereunder, shall be
governed by and construed in accordance with the laws of the Commonwealth of
Massachusetts, except as such laws may be superseded by any applicable federal
law.

                                      - 3 -

<PAGE>

                            FIRST ESSEX BANCORP, INC.
                    DEFERRED COMPENSATION PLAN FOR DIRECTORS

                          Election to Participate Form

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


- ------------------------------------              -----------------------------
         Name (Please Print)                         Social Security Number


     1. Election to Defer. In accordance with the First Essex Bancorp, Inc.
Deferred Compensation Plan for Directors (the "Plan"), a copy of which has been
provided to me, I hereby elect under the Plan to defer ____________% of any cash
compensation that would otherwise be payable to me by the Corporation during the
year ended December 31, _______.

     In accordance with the terms of the above election, I hereby elect that the
aggregate amount of cash compensation deferred be limited to:

     [ ]      $__________________

     [ ]      No Limit.

     3. Designation of Time of Payment. I hereby irrevocably elect that my cash
compensation deferred hereunder and the interest thereon become payable as
follows:

     [ ] In a single lump sum on the January 15 coincident with or next
         following the date on which I cease to be a member of the Board of
         Directors of the Corporation for any reason whatsoever.

     [ ] In annual installments over a period of ten (10) years, commencing on
         the January 15 coincident with or next following the date on which I
         cease to be a member of the Board of Directors of the Corporation for
         any reason whatsoever.

     [ ] In semi-annual installments, payable on January 15 and July 15, over a
         period of ten (10) years, commencing on the January 15 coincident with
         or next following the date on which I cease to be a member of the Board
         of Directors of the Corporation for any reason whatsoever.

     4. Designation of Beneficiary. In the event that I die before all amounts
credited to

                                      - 1 -

<PAGE>

my Cash Deferral Account under the Plan shall have been paid to me, I designate
the following person(s) or legal entity(ies) as my beneficiary(ies) for purposes
of the Plan:

<TABLE>
<S>                                            <C>           <C>
- --------------------------------------------------------------------------------
Name and Address                               Percent       Relationship
- --------------------------------------------------------------------------------

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

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

- --------------------------------------------------------------------------------
Name and Address of Secondary Beneficiaries (if any)
- --------------------------------------------------------------------------------

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

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

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

- --------------------------------------------------------------------------------
</TABLE>

If more than one person is named in either of the above beneficiary
classifications, payment of any amount from the Plan will be made to all
surviving persons named in the classifications in the relative proportions
indicated under "percent" (unless otherwise indicated in writing). Payment to
secondary beneficiaries will be made only if there is no surviving primary
beneficiary. If none of the above named beneficiaries survives me, my
beneficiary will be my estate.

     5. Acknowledgment. I hereby acknowledge that I have received and reviewed a
copy of the Plan. I understand that this election may be revoked in writing and
such revocation shall be effective upon receipt by the Corporation, but only as
to compensation to be earned at and after commencement of the next succeeding
calendar month. I further understand that this election may be changed in
writing and shall be effective upon receipt by the Corporation, but only as to
compensation to be earned at and after commencement of the next succeeding
calendar year. As to all amounts credited to my Cash Deferral Account pursuant
to this election, this election is irrevocable and the amounts credited to my
Cash Deferral Account shall be paid to me on the date I have elected hereunder
regardless of any future action I may take. I further understand that I may not
assign any payments or the rights of any payments under the Plan.


- ---------------------            -------------------------------------
Date                             Signature of Participant


                                      - 2 -



                            FIRST ESSEX BANCORP, INC.

                  Senior Management Incentive Compensation Plan

SECTION I. PURPOSE

The purpose of the First Essex Bancorp, Inc. Senior Management Incentive
Compensation Plan (the "Plan") is to provide incentive compensation to Plan
Participants whose job performance can have a measurable impact on the
achievement of critical business objectives. The Plan is designed to:

a)   Encourage and sustain teamwork among the Participants

b)   Reward Participants for the attainment of Company and Participant
     objectives

c)   Ensure the Company's compensation program is competitive with organizations
     in the appropriate marketplace

d)   Strengthen the communication of important business objectives

SECTION II. DEFINITIONS

"Bank" means First Essex Bank, FSB.

"Board" means the Board of Directors of the Company.

"Company" means First Essex Bancorp, Inc. which owns the Bank and other
subsidiaries.

"Committee" means the outside directors on the Compensation and Nominating
Committee responsible for the application of the Executive compensation program.

"Executive" means a senior officer of the Company/Bank/subsidiary.

"Incentive Award" means the dollar amount payable to a Participant.

"Incentive Award Opportunity" means the Incentive Award range (Threshold -
Target - Maximum) that may be earned by a Plan Participant.

"Maximum Award" means the highest Incentive Award that can be earned by a Plan
Participant.

"Operating Measures" means the financial measures used by the Committee to judge
the Company's Performance.

"Performance" means the Company's and the Plan Participant's Performance at the
end of the Plan Year.

"Performance-Plan" means the projected operating budget of the Company and the
performance of the Plan Participant, both set at the beginning of the Plan Year.

"Plan" means the First Essex Bancorp, Inc. Senior Management Incentive
Compensation Plan.

"Plan Participant" means an Executive selected to participate in the Plan.

"Plan Year" means the twelve-month period commencing with the Company's fiscal
year.

"Target Award" means the Incentive Award that can be earned when Performance
meets the Performance-Plan.

"Threshold Award" means the Incentive Award that can be earned when Performance
is at the least acceptable level.

"Tier" means the organizational level of the Plan Participant.

"Weighting" means the percentage relationship between Company and Participant
Performance assigned each Plan Year.
<PAGE>

SECTION III. ADMINISTRATION

The Committee administers the Plan. The Committee has complete discretion and
authority with respect to the Plan and its application, except as expressly
limited by the Plan.

The Company reserves the right to amend or terminate the Plan at any time, by
action of its Board, provided that no such action shall adversely affect
Incentive Awards for any Plan Year ended before the date of such action.

The Committee may authorize payment of awards if overall results are below the
agreed-to Performance-Plan threshold for the year. Such action may occur if the
Company revises the business plan during the year, if business conditions
change, tax losses are taken, the Company engages in an acquisition, and the
like. Generally, however, awards will only be paid when the Company is
profitable.

Decisions of the Committee regarding Plan administration are final and binding
on all parties.

The Plan will be governed in accordance with the laws of the Commonwealth of
Massachusetts.

SECTION IV. EFFECTIVE DATE OF THE PLAN

The Plan is effective January 1, 1998 and for each fiscal year thereafter unless
terminated by the Board.

SECTION V. ELIGIBILITY AND PARTICIPATION

Senior officers of the Company, First Essex Bank, FSB (the "Bank"), or other
subsidiaries of the Company who do not receive commission payments may be
eligible to participate in the Plan. For each Plan Year, the Committee shall
review and approve the Participants. Participants are selected for participation
in the Plan shortly after the close of business each year. Selection in one year
does not guarantee participation in the future. The name of each Participant and
the amount (percent of base salary) of their individual Incentive Award
Opportunity shall be listed in an addendum (A) to the Plan each Plan Year. A
Participant who terminates employment before the end of a Plan Year shall not be
eligible to receive an award under the Plan for such Plan year unless such
termination is for reasons of retirement after attainment of age 55, disability
or death. In the event of death, the award will be paid to the beneficiary of
record on the Company's group life insurance plans unless the Participant makes
other arrangements.

SECTION VI. DETERMINATION OF INCENTIVE COMPENSATION

A.   Overview:

1.   Each participant is assigned to an organizational Tier and a corresponding
     Incentive Award Opportunity.

2.   The Incentive Award Opportunity is weighted to capture the Participant's
     impact on Company and Participant Performance.

3.   A Performance-Plan is established each Plan Year.

4.   Performance is measured at year-end.

5.   Award recommendations are determined by:

     a)   Measuring Company Performance (if Threshold Performance is not
          achieved, awards may not be paid) and calculating the corresponding
          Incentive Award

     b)   Measuring Participant Performance and calculating the corresponding
          Incentive Award
<PAGE>

     c)   Totaling the two Incentive Awards

B.   Target Award

Each Participant's Target Award is a function of his/her base salary and impact
on the business at the end of the Plan Year. Participants are grouped into three
Tiers depending on the nature and responsibilities of their positions.

1.   Tier Criteria:

     a)   Tier I means Executive positions responsible for strategic shareholder
          interests and overall Company success.

     b)   Tier II means Executive positions reporting to the CEO and who have
          significant Company impact.

     c)   Tier III means Officer positions with primary impact on a focused
          area.

2.   Incentive Award Opportunity

Incentive Award Opportunities are designed to provide awards that are meaningful
when rigorous objectives are met. The Threshold levels are considerably lower
than the Target Awards as the purpose of the Plan is to reward for meeting the
Performance-Plan.

The Incentive Award Opportunities are reviewed and established each Plan Year by
the Committee.

C.   Weighting

The award opportunity is weighted to reflect the degree of impact each
Participant has on the overall business. Weights will be established at the
beginning of each year. The weighting process separates the target award into
two earnings streams: one for Company Performance; the other for Participant
Performance.

The Weighting is reviewed and established each year by the Committee.

D.   Performance Measurement

After the close of the Plan Year, management and the Committee will measure
Company and Participant Performance.

SECTION VII. ESTABLISHMENT OF PERFORMANCE OBJECTIVES

Performance objectives for each fiscal year are established by the management
team and approved by the Committee and the Board.

The Performance-Plan for the Company will include relevant Operating Measures
and appropriate levels of Performance as determined appropriate by the
Executives and the Committee. The accrual for Incentive Awards is included in
the Performance-Plan.

Each Plan Participant will identify Department/Team/Individual objectives at the
beginning of the Plan Year. The CEO and the Committee will approve these.
<PAGE>

SECTION VIII. MISCELLANEOUS

1.   Award Distribution

The Committee distributes the awards as soon after the end of the Plan Year as
practical (normally within one quarter) after approval.

Awards for Participants hired during the Plan Year may be prorated, at the
discretion of the Chief Executive Officer and with approval of Committee, to
reflect the time period employed.

2.   Tax Consequences

All applicable taxes (e.g., Federal, State, FICA) will be withheld from the
Incentive Award when it is paid.

3.   Pledge, Encumbrance, Funding

No Incentive Award under the Plan shall be subject in any manner to
anticipation, alienation, sale, transfer, assignment, pledge, encumbrance or
change prior to actual receipt thereof by the payee; any attempt to so
anticipate, alienate, sell, transfer, assign, pledge, encumber or charge prior
to such receipt shall be void, and the Company shall not be liable in any manner
for or subject to the debts, contracts, liabilities, engagements or torts of
person entitled to any Incentive Award under the Plan.

The Plan shall at all times be entirely unfunded, and no provision shall at any
time be made with regard to segregating assets of the Bank or the Company for
payment of any Incentive Awards thereunder. No Participant or other person shall
have any interest in any particular assets of the Bank or the Company by reason
of the right to receive an Incentive Award under the Plan, and any Participant
or other person shall have only the rights of a general unsecured creditor of
the Company with respect to any rights under the Plan.

4.   Continued Employment

Nothing contained herein confers upon any Participant or other senior executive,
the right to be retained in the service of the Bank or the Company or limits the
right of the Bank or the Company to discharge or otherwise deal with any
Participant or other senior executive without regard to the existence of the
Plan.


                                                               Exhibit No. 10.15
                                                               Execution copy
                                    AGREEMENT

     THIS AGREEMENT is entered into this ___ day of December, 1998, among First
Essex Bancorp, Inc., a Massachusetts corporation (the "Holding Company"), First
Essex Bank, FSB, a federally chartered savings bank (the "Bank"), and David W.
Dailey of Billerica, Massachusetts ("Dailey").

     WHEREAS, Dailey has been employed by either the Bank or the Holding
Company, or both, since 1991;

     WHEREAS, on or about October 9, 1997 each of the Bank and the Holding
Company entered into Amended and Restated Employment Agreements with Dailey
(collectively, the "Employment Agreements"); and

     WHEREAS, on or about January 1, 1994, the Holding Company and Dailey
entered into a Special Termination Agreement, which was restated October 9, 1997
(the "Special Termination Agreement"); and

     WHEREAS, Dailey has informed the Holding Company and the Bank of his plans
to retire from his employment effective December 31, 1998 (the "Effective Date")
and the Bank and the Holding Company have agreed to such early retirement; and

     WHEREAS, the Holding Company and the Bank desire to provide certain
benefits to Mr. Dailey in connection with his retirement;

     NOW, THEREFORE, the parties agree as follows:

     1. Retirement; Miscellaneous Resignations; Payment of Salary and Bonus for
1998. In connection with his retirement, Dailey hereby resigns from all
positions he currently or formerly held as an employee, officer or Director of
the Holding Company, the Bank and all of their affiliates and subsidiaries. Each
such resignation shall be effective as of the Effective Date. The Bank shall
continue to pay Dailey at his current salary through the Effective Date, and
shall pay Dailey any bonus earned by him under the Bank's bonus plan for the
year ended December 31, 1998 (based on achievement of performance goals
specified in the bonus plan), such bonus payment, if any, to be made at the same
time as similar bonus payments are made to other executives of the Bank.

     2. Status of Agreements.

          a. Employment Agreements. Upon the Effective Date, the Employment
Agreements will terminate and be of no further force and effect, except that
Paragraph 13 of the Employment Agreements (concerning confidential information)
shall continue in full force and effect without limitation of time, and Dailey
agrees to continue to be bound by and to adhere to the provisions of Paragraph
13 of the Employment Agreements. Dailey will have no

                                       -1-

<PAGE>

right to further payments or other benefits under the Employment Agreements, and
the sole continuing right of the Bank and the Holding Company under the
Employment Agreements shall be to enforce the provisions of Paragraph 13. Dailey
agrees that he will submit to the Bank or Holding Company all expense
reimbursement requests under Section 3.3 of the Employment Agreements by no
later than December 30, 1998, and will not incur any reimbursable expenses
thereafter, so that appropriate reimbursement can be made on or prior to
December 31, 1998.

          b. Special Termination Agreement. Upon the Effective Date, the Special
Termination Agreement will terminate and be of no further force and effect, and
Dailey will have no right to further payments or other benefits thereunder.

     3. Retirement Benefits.

          a. Special Payment. On the Effective Date, the Bank will pay to Dailey
a lump sum payment of $237,500 less any required withholding taxes as a benefit
in connection with his retirement.

          b. Stock Options. All stock options for the purchase of Holding
Company Common Stock held by Dailey under either the 1997 Stock Incentive Plan
or the 1987 Stock Option Plan will, on January 1, 1999, become immediately
exercisable notwithstanding any vesting schedule contained therein. In addition,
all stock options held by Dailey under either the 1987 Stock Option Plan or the
1997 Stock Incentive Plan will remain exercisable until June 30, 1999,
notwithstanding any earlier termination date set forth therein, it being
understood that such extension of the exercise period will result in
disqualification of such options from treatment as incentive stock options under
the Internal Revenue Code.

     This paragraph 3(b) constitutes an amendment of all stock options held by
Dailey.

          c. Health Insurance. For a period of six months after the Effective
Date, Dailey shall be entitled to continuation of his medical benefits at the
level in effect on, and at the same out-of-pocket cost to him as of, the
Effective Date (or, if such continuation is not permitted by applicable law or
if the Board so determines in its sole discretion, the Holding Company or the
Bank shall provide the economic equivalent in lieu thereof). Such medical
benefits shall be deemed to have been provided under the provisions of COBRA so
that, at the end of such six-month period, Dailey will be eligible to continue
his medical benefits under the provisions of COBRA for an additional one-year
period at his own expense, without contribution from the Bank or the Holding
Company. Nothing herein shall prevent the Holding Company or the Bank from
making changes in its group health insurance, to the extent that such changes
are generally applicable to employees of the Bank.

          d. Vacation Pay. On December 31, 1998, the Bank will pay Dailey the
full amount of his then accrued and unpaid vacation pay.

     4. Cooperation; Expense Reimbursement. Dailey agrees that, upon the
reasonable

                                       -2-

<PAGE>

request of the Bank or the Holding Company, he will testify at depositions,
hearings or trials, provide consulting services, and otherwise cooperate with
the Bank and the Holding Company to assist in a smooth transition following his
retirement. The Bank will reimburse Dailey's reasonable travel and other
out-of-pocket expenses incurred in connection with such services.

     5. Confidential Information. Dailey understands and agrees that the Holding
Company's and the Bank's confidential information belongs exclusively to the
Holding Company and the Bank, respectively, and that the confidential
information of the Bank's customers or of other organizations with whom the
Holding Company or the Bank do business, remains their exclusive property.
Dailey agrees that he will not disclose or use any such confidential information
for any reason, whether for his benefit or for the benefit of another, and that
he will hold and treat such information as confidential information, unless he
has specific prior written authorization from the Holding Company or the Bank to
disclose it.

     6. Release. In return for the payments and benefits to be provided to
Dailey as set forth in paragraph 3 hereof, Dailey will execute a final and
binding Release and Waiver of All Claims against the Holding Company, the Bank,
and their respective officers, directors, employees, agents and representatives,
in the form attached hereto as Exhibit A. The Release and Waiver will include
but not be limited to claims of age discrimination, and all other claims arising
out of or relating to Dailey's hiring, employment, or retirement from employment
with the Holding Company, Bank or any affiliate thereof. In connection with the
Release and Waiver, Dailey hereby represents and warrants as follows:

          a. The Holding Company and the Bank have advised him to consult with
          an attorney of his choosing concerning the rights waived in this
          Agreement and he has done so. Dailey has carefully read and fully
          understand this Agreement, and is voluntarily entering into this
          Agreement and providing the Release and Waiver of Claims.

          b. He understands that he has 21 days to review this Agreement and the
          Release and Waiver prior to their execution. If at any time prior to
          the end of the 21 day period he executes this letter agreement and the
          attached Release and Waiver, he acknowledges that such early execution
          is a knowing and voluntary waiver of his right to consider this letter
          agreement at least 21 days and is due to his belief that he has had
          ample time in which to consider and understand this letter agreement
          and in which to review this letter agreement with an attorney.

          c. He understands that for a period of seven days after he executes
          this Agreement, he may revoke the Agreement by giving notice in
          writing of such revocation to the Holding Company and the Bank,
          attention Brian W. Thomson, President and Chief Operating Officer. If
          at any time after the end of the seven-day period he accepts the
          payment provided in paragraph 3(a) of this Agreement, such acceptance
          will constitute an admission by him that he did not revoke this
          agreement during the revocation period and that this letter agreement
          has become effective and enforceable.


                                       -3-

<PAGE>

          d. He understands the effect of his waiver, and that he gives up any
          rights he may have, in particular but without limitation, under the
          federal Age Discrimination in Employment Act and Chapter 151B of the
          Massachusetts General laws.

          e. He understands that he would not be entitled to the benefits
          described in paragraph 3(a) or 3(b) hereof if he did not enter into
          this Agreement.

     7. Non-Assignment. Dailey warrants and represents to the Holding Company
and the Bank that he has not assigned or transferred or attempted to assign or
transfer to any person any matter described in the Release and Waiver which is
Exhibit A to this Agreement, or any part or portion thereof.

     8. Challenge to Validity of Agreement. After the revocation period of seven
days described in paragraph 6(c) of this Agreement has expired, this Agreement
shall be forever binding, notwithstanding any information Dailey may receive
thereafter, and Dailey shall not bring a proceeding to challenge the validity of
this Agreement. Should he do so notwith standing this paragraph, he will first
be required to pay back to the Bank and Holding Company all payments made by
them pursuant to paragraph 3(a) hereof.

     9. Entire Agreement. This Agreement sets forth the full terms of Dailey's
retirement benefits from the Holding Company and the Bank, and supersedes any
prior oral or written understanding, including, without limitation, any
termination or other benefits described in the Employment Agreements or the
Special Termination Agreement. This Agreement may not be modified, amended or
cancelled by Dailey, the Holding Company or the Bank, except in a writing signed
by all parties.

     10. Governing Law. This Agreement will be governed by and interpreted in
accordance with the substantive laws of The Commonwealth of Massachusetts
without giving effect to its principles of conflicts of laws.

     11. Signature. This Agreement may be signed on one or more copy, each of
which when so signed will be deemed to an original, and all of which together
will be one and the same document. This document shall be binding on the parties
hereto and their successors and assigns.

                                      *****

                                       -4-

<PAGE>

     The parties have indicated their consent to this Agreement by signing
below.

Witness:


________________________                    _____________________________
                                            David W. Dailey


Attest:                                     FIRST ESSEX BANCORP, INC.

________________________                    By: _________________________

                                            Title:_______________________

Attest:                                     FIRST ESSEX BANK, FSB


________________________                    By: _________________________

                                            Title:_______________________

                                       -5-

<PAGE>

                                    Exhibit A

                   RELEASE AND WAIVER OF ALL CLAIMS (INCLUDING
                  AGE DISCRIMINATION IN EMPLOYMENT ACT CLAIMS)

     In consideration of the payments and benefits to be provided to me as set
forth in paragraph 3 of the Agreement dated December __, 1998 between First
Essex Bancorp, Inc., First Essex Bank, FSB (collectively, "First Essex") and
myself, I hereby voluntarily release First Essex and its affiliates and its
present and former officers, directors, employees, agents, and representatives
from all actions, causes of action, suits, debts, sums of money, accounts,
covenants, contracts, agreements, promises, damages, judgments, demands and
claims whatsoever, whether known or unknown, in law or equity, whether statutory
or common law, whether federal, state, local or otherwise, including but not
limited to claims arising under the Age Discrimination in Employment Act of
1967, as amended, the Civil Rights Act of 1866, Title VII of the Civil Rights
Act of 1964, as amended, the Civil Rights Act of 1991, as amended, the Americans
With Disabilities Act of 1990, as amended, the Family and Medical Leave Act of
1993, the Immigration Reform and Control Act of 1986, all similar Massachusetts
statutes and regulations and the common law of Massachusetts, and all other
claims which I ever had, or now have, or hereafter can, shall or may have, for,
upon or by reason of any matter or cause whatsoever arising from the beginning
of the world to the date of the execution of this Release out of or in any way
related to my hiring or employment by First Essex, or my retirement from that
employment, or any related matters.


____________________________             Date:____________________
David W. Dailey



Signed and sealed in the presence of:


                                         ___________________________
                                         Notary Public

                                       -6-



                                                                   Exhibit 10.16

                                    AGREEMENT

     This Agreement is made as of this 15 day of July, 1998, by and between
First Essex Bank, FSB (the "Bank"), a corporation with a principal place of
business in Lawrence, Massachusetts, and David L. Savoie, an individual residing
in Wilton, New Hampshire ("Employee").

     1. Termination. Employee has voluntarily resigned his employment with and
any positions as an officer of, the Bank and/or any of its parents, affiliates
or subsidiaries (including without limitation First Essex Bancorp, Inc.
("Bancorp") (collectively, the "Bank Entities"), which resignation shall become
effective as of the earlier of (a) July 31, 1998, or (b) the resignation date
specified in a written notice which he delivers to the Bank (the "Termination
Date"). As of the Termination Date, Employee shall have no further duties and
responsibilities to the Bank Entities. Prior to the Termination Date, Employee
shall assist in transitioning his duties and responsibilities to his successor,
and shall carry out other duties and responsibilities as may be assigned to him
by the Bank. Consistent with the above obligations, Employee shall be free to
devote time and attention to preparing for his post-employment business
activities.

     2. Compensation. Prior to the Termination Date, Employee will continue to
(1) receive his salary at the annual rate of $145,000.00 ("Base Salary"), minus
withholdings as required by law, which will be paid to Employee in accordance
with the Bank's usual payroll practices, (2) be reimbursed for all reasonable
expenses incurred by Employee in connection with his duties and responsibilities
prior to the Termination Date, subject to the terms of the Bank's expense
reimbursement policies, (3) participate in all benefit plans of the Bank for
which he is otherwise eligible in accordance with the terms of those plans,
except that Employee will not continue to accrue vacation after the date of this
Agreement, (4) continue to have use of his company automobile on the same terms
as he has previously enjoyed the use of it. Subject to his execution of this
agreement and to the provisions of paragraph 9 below, within fourteen (14) days
after the later of (1) the Termination Date, or (2) the expiration of the seven
(7) day revocation period provided for in paragraph 9 below, the Bank will pay
to Employee a lump sum equal to the amount of his Base Salary that would have
been paid to him during the period commencing on the Termination Date and ending
on December 31, 1998 (the "Severance Pay"), minus withholdings as required by
law. On the Termination Date, Employee will also be offered the opportunity to
purchase his company car at net book value as reflected on the books of the Bank
as of the Termination Date. Employee will receive separate notification of his
right under COBRA to continue his participation in the Bank's group health
insurance plans, on the same basis that he enjoyed such coverage prior to his
termination. If Employee elects such coverage, he will be required to pay the
full premium cost of such COBRA coverage.

     3. Stock options. Employee has been granted certain unvested incentive
stock options and nonqualified stock options pursuant to the First Essex
Bancorp, Inc. 1987 and 1997 Stock Option Plans as set forth in the attached
Schedule 1. The Bank agrees to take the appropriate corporate action sot hat on
the Termination Date, Employee shall be 100 percent vested in all

                                       -1-

<PAGE>

stock options. The parties understand that as a result of the immediate vesting
of Employee's incentive stock options, the previously unvested incentive stock
options shall be converted to nonqualified stock options, which options shall be
exercisable only for cash. Notwithstanding any provisions of the 1987 and 1997
Stock Option Plans to the contrary, Employee shall have three (3) months from
the Termination Date to exercise all stock options, after which time all such
stock options shall expire.

     The Bank agrees that it will reimburse Employee for one-half (1/2) of the
incremental grossed up tax cost incurred by Employee as a result of Employee's
exercise of options which were granted as incentive stock options but became
nonqualified stock options because of accelerated vesting pursuant to the
preceding paragraph (the "Option Reimbursement"). For purposes of determining
the Option Reimbursement, the parties will assume that for federal income tax
purposes, the excess of the fair market value of shares received over the
exercise price of nonqualified stock options is taxed at the time of exercise at
a rate of thirty-nine and six tenths percent (39.6%) and that the incentive
stock options which are converted to nonqualified stock options under Section
4.5 would have been held following exercise for a sufficient period so that the
gain thereupon would have been taxable at a twenty percent (20%) rate. For
purposes of calculating the gain to be taxed at twenty percent (20%), the price
per share of Bancorp stock on the Termination Date shall be utilized. The Option
Reimbursement shall be determined by first calculating the difference between
the federal and state income taxes that would have been paid if the nonvested
incentive stock options had been taxed at the twenty percent (20%) rate as
described above versus the federal and state income tax attributable to the same
options when the options are converted to nonqualified options and exercised by
the Employee under Section 3 of this Agreement. Fifty percent (50%) of this
figure shall then be grossed-up so as to take into account the payment of
federal and state income tax by the Bank. This is the value of the Option
Reimbursement, which shall be determined by the Bank and communicated to
Employee as of the Termination Date. If Employee agrees with the Bank's
calculation, Employee shall be reimbursed with fourteen (14) days. If the
Employee objects to the Bank's calculation, Employee will provide written notice
to the Bank within the fourteen (14) day period. If the parties cannot resolve
the disagreement within fourteen (14) days, the parties shall select a certified
public accountant who shall determine the appropriate value of the
reimbursement.

     4. Severance Payments. The Bank has heretofore made compensatory severance
payments to Employee by paying certain expenses Employee has incurred in
undertaking a new business. The parties agree that Bank will continue to pay or
reimburse Employee for such expenses up to a limit of $60,000.00. All such
payments shall be treated by Bank as compensation paid to Employee for
employment tax, withholding and reporting purposes. Bank agrees to make
additional compensatory payments to Employee so that Employee is made whole on
an after-tax basis (i.e., taking into account the payments made pursuant to this
sentence) for one-half of the federal (assuming a 39.6% tax rate) and state tax
that Employee incurs on the payments made pursuant to this paragraph 4. The
partial tax reimbursement described in the preceding sentence shall be subject
to procedures similar to those described in the last four sentences of paragraph
3 of this Separation Agreement.

                                       -2-

<PAGE>

     5. Confidential Information. Both before and after Employee's employment at
the Bank terminates, Employee will treat all proprietary or other confidential
information of the Bank Entities as strictly confidential, and will not disclose
or use any such information on his own behalf or on behalf of any other person
or entity.

     6. Confidentiality of Agreement. Employee agrees to hold as secret and
confidential all details of this Agreement, except as required to seek legal
counsel, financial or tax advice. Specifically, Employee agrees not to discuss
any aspect of this Agreement with any employee or ex-employee of the Bank
Entities, or any other third parties (other than with immediate family or as
permitted above), without the Bank's prior, written authorization. Employee may,
however, disclose the agreement if required to do so by law.

     7. Nondisparagement. Employee agrees that he will not at any time speak or
act in any manner that is intended to damage the good will, products or business
of the Bank Entities, including its officers, directors or employees, and that
he will not engage in any other deprecating or disparaging conduct or
communications with respect to the Bank Entities. After the Termination Date,
Employee shall not hold himself out as employed by or in any way affiliated with
the Bank Entities without their prior written permission.

     8. General Release. In consideration of, and contingent upon, the Bank's
performance of the above, Employee, his heirs, successors, and assigns, hereby
remise, release and forever discharge the Bank Entities, their officers,
directors, agents, representatives and employees, parent companies, affiliates
and subsidiaries, from any and all debts, demands, actions, causes of action,
accounts, covenants, contracts, agreements, claims, damages, omissions,
promises, and any and all claims and liabilities whatsoever of every name and
nature, both in law and equity, including, without limitation, any and all
claims that Employee may have arising under the federal Age Discrimination in
Employment Act of 1967, as amended, Title VII of the Civil Rights Act of 1964,
as amended, the Americans With Disabilities Act, Mass. Gen. Laws ch. 151B, as
amended, and any other federal state or local statutes, regulations, ordinances
or common law, including, without limitation, any and all claims in connection
with or arising out of Employee's employment, or termination of his employment,
with the Bank Entities, which against the Bank Entities, their parent companies,
affiliates and subsidiaries, its officers, directors, agents, representatives
and employees, successors and assigns, Employee now has or ever had to the
present date. Employee acknowledges and agrees that the severance pay he is to
receive under this Agreement represents monies that he is not otherwise entitled
to receive from the Bank.

     9. Consultation with Counsel; No Representations; Revocation. Employee
agrees and acknowledges that the Bank has advised him to obtain counsel in
connection with the negotiation, execution and tax consequences of this
Agreement, that he has had a full and complete opportunity to consult with
counsel of his own choosing concerning the terms, enforceability and tax or
other implications of this Agreement, and that the Bank has made no
representations or warranties to him concerning the terms, enforceability and
tax or other implications of this Agreement other than as are reflected in this
Agreement.

                                       -3-

<PAGE>

     10. Time for Signing; Revocation of Signature. Employee shall have
twenty-one (21) days from his receipt of this Agreement to consider whether to
sign this Agreement. Should he sign the Agreement, he shall have seven (7) days
thereafter to revoke his signature. The Bank's obligations under this Agreement
shall not mature until the expiration of the seven (7) day revocation period.

     11. Entire Agreement. This Separation Agreement constitutes the entire
Agreement and understanding between Employee and the Bank and supersedes all
other agreements between them. This Agreement may be modified, altered or
amended only by a document signed by Employee and the Bank.

     12. Governing Law; Choice of Forum. This is a Massachusetts contract and
shall be construed in accordance with, and governed in all respects by, the laws
of the Commonwealth of Massachusetts. All disputes arising out of, or in any way
related to, this Agreement shall be brought in courts located in the
Commonwealth of Massachusetts, and the parties hereby consent to jurisdiction in
such courts.

     13. Indemnification. As a former employee of the Bank, Employee shall be
entitled to indemnification with respect to his acts or omissions as an employee
of the Bank on the terms and conditions set forth in the By-Laws of the Bank.

     Signed under seal this 15 day of July, 1998.

EMPLOYEE                                   FIRST ESSEX BANK, FSB



/s/ David L. Savoie                        /s/ Leonard A. Wilson
- -------------------                        ---------------------
David L. Savoie                            By:
                                           Title: President


                                       -4-



                                  SUBSIDIARIES


Subsidiaries of First Essex Bancorp, Inc. include the following:

     A.   First Essex Bank, FSB, a federally chartered corporation which has the
          following subsidiaries:

          1.)  First Essex Capital, Inc., a Massachusetts corporation

          2.)  First Essex Mortgage Company, Inc., a Massachusetts corporation

          3.)  First Essex Securities Corporation, a Massachusetts corporation

          4.)  MPL-NH, Inc., a New Hampshire corporation



                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

As independent public accountants, we hereby consent to the incorporation of our
report on First Essex Bancorp, Inc. dated January 26, 1999, included in this
Form 10-K, into the Company's previously filed Registration Statements on Form
S-8 (File Nos. 33-21292, 333-22183 and 333-35057).

                                           ARTHUR ANDERSEN LLP

                                           /s/ Arthur Andersen LLP


Boston, Massachusetts
March 26, 1999

<TABLE> <S> <C>


<ARTICLE>                     9
<CIK>                         0000808246
<NAME>                        First Essex Bancorp, Inc.
<MULTIPLIER>                  1,000
<CURRENCY>                    USD
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                             DEC-31-1998
<PERIOD-END>                                  DEC-31-1998
<EXCHANGE-RATE>                                         1
<CASH>                                             90,190
<INT-BEARING-DEPOSITS>                                107
<FED-FUNDS-SOLD>                                      175
<TRADING-ASSETS>                                        0
<INVESTMENTS-HELD-FOR-SALE>                       345,840
<INVESTMENTS-CARRYING>                            345,840
<INVESTMENTS-MARKET>                              345,840
<LOANS>                                           733,883
<ALLOWANCE>                                        11,261
<TOTAL-ASSETS>                                  1,248,014
<DEPOSITS>                                        934,695
<SHORT-TERM>                                      116,917
<LIABILITIES-OTHER>                                14,738
<LONG-TERM>                                        84,582
                                   0
                                             0
<COMMON>                                              971
<OTHER-SE>                                         96,111
<TOTAL-LIABILITIES-AND-EQUITY>                  1,248,014
<INTEREST-LOAN>                                    65,045
<INTEREST-INVEST>                                  25,054
<INTEREST-OTHER>                                    3,361
<INTEREST-TOTAL>                                   93,460
<INTEREST-DEPOSIT>                                 35,357
<INTEREST-EXPENSE>                                 52,512
<INTEREST-INCOME-NET>                              40,948
<LOAN-LOSSES>                                       1,440
<SECURITIES-GAINS>                                  1,344
<EXPENSE-OTHER>                                    28,178
<INCOME-PRETAX>                                    18,195
<INCOME-PRE-EXTRAORDINARY>                         11,065
<EXTRAORDINARY>                                         0
<CHANGES>                                               0
<NET-INCOME>                                       11,065
<EPS-PRIMARY>                                        1.46
<EPS-DILUTED>                                        1.41
<YIELD-ACTUAL>                                       3.44
<LOANS-NON>                                         5,052
<LOANS-PAST>                                            0
<LOANS-TROUBLED>                                      447
<LOANS-PROBLEM>                                         0
<ALLOWANCE-OPEN>                                   10,570
<CHARGE-OFFS>                                       3,546
<RECOVERIES>                                        2,032
<ALLOWANCE-CLOSE>                                  11,261
<ALLOWANCE-DOMESTIC>                               11,261
<ALLOWANCE-FOREIGN>                                     0
<ALLOWANCE-UNALLOCATED>                                 0
        

</TABLE>


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