NORTHEAST BANCORP /ME/
S-4/A, 1997-09-03
STATE COMMERCIAL BANKS
Previous: PRINCOR BALANCED FUND INC /IA/, 497, 1997-09-03
Next: SHERWOOD GROUP INC, DEF 14A, 1997-09-03




   
  As filed with the Securities and Exchange Commission on September 2, 1997
    

                                                     Registration No. 333-31797


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549



<PAGE> 9
                                AMENDMENT NO. 1
                                       TO
                                    FORM S-4

                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933


                               NORTHEAST BANCORP
- -------------------------------------------------------------------------------
             (exact name of registrant as specified in its charter)


           Maine                         6035                  01-0425066
- ----------------------------     --------------------      -------------------
(State or other jurisdiction      (Primary Standard           (IRS Employer
    of Incorporation or               Industrial           Identification No.)
        organization)            Classification Code)


                               232 Center Street
                              Auburn, Maine 04210
                                (207) 777-6411
- -------------------------------------------------------------------------------
              (Address, including ZIP Code, and telephone number,
       including area code, of registrant's principal executive offices)


                 James Delamater, President, Northeast Bancorp
             232 Center Street, Auburn, Maine 04210 (207) 777-6411
- -------------------------------------------------------------------------------
               (Name, address, including ZIP Code, and telephone
              number, including area code, of agent for service)


                                    COPY TO:

                         Joseph L. Delafield III, Esq.
                          Drummond Woodsum & MacMahon
                      245 Commercial Street, P.O. Box 9781
                           Portland, Maine 04104-5081
                                 (207) 772-1941


<PAGE>


                         CUSHNOC BANK AND TRUST COMPANY
                               235 Western Avenue
                               Augusta, ME 04330

   
                              September ____, 1997

Dear Shareholder:

      You are cordially invited to attend a Special Meeting of Shareholders of
Cushnoc Bank and Trust Company ("Cushnoc") to be held at 235 Western Avenue,

<PAGE> 10
Augusta, Maine on , 1997 at .m., local time.
    

      The attached Notice of Special Meeting of Shareholders and
Prospectus/Proxy Statement describe the formal business to be transacted at the
meeting. At the meeting, you will be asked to consider and vote upon a proposal
to approve the Agreement and Plan of Merger (the "Merger Agreement") dated as
of May 9, 1997 by and among Northeast Bancorp, Northeast Bank, FSB and Cushnoc.
The Merger Agreement provides that Cushnoc will be merged into Northeast Bank,
FSB.

      Upon consummation of the merger, you will receive 2.089 shares of
Northeast Bancorp common stock for each share of Cushnoc common stock you own,
subject to adjustment under certain circumstances as more fully described in
the Prospectus/Proxy Statement.

      You are urged to review carefully the enclosed Prospectus/Proxy
Statement, which contains a more complete description of the terms of the
merger.

      The Board of Directors of Cushnoc has unanimously approved the Merger
Agreement and recommends that you vote FOR its approval. Approval of the Merger
Agreement requires the affirmative vote of two-thirds of the outstanding shares
of Cushnoc common stock.

      It is very important that your shares be represented at the meeting,
regardless of whether you plan to attend in person. A failure to vote, either
by not returning the enclosed proxy or by checking the "Abstain" box thereon,
will have the same effect as a vote against approval of the Merger Agreement.
To assure that your shares are represented in voting on this very important
matter, please sign, date and return the enclosed proxy card in the enclosed
postage-prepaid envelope whether or not you plan to attend the meeting. If you
do attend, you may, if you wish, revoke your proxy and vote your shares in
person at the meeting.

      On behalf of the Board of Directors, we recommend that you vote FOR
approval of the Merger Agreement. We appreciate your continued support of the
Bank.

                                         Sincerely,

                                         Sumner Lipman
                                         Chairman


<PAGE>


                         CUSHNOC BANK AND TRUST COMPANY
                               235 Western Avenue
                               Augusta, ME 04330

                   NOTICE OF SPECIAL MEETING OF SHAREHOLDERS

   
      NOTICE IS HEREBY GIVEN that a Special Meeting of Shareholders of Cushnoc
Bank and Trust Company will be held at 235 Western Avenue, Augusta, Maine, on ,
, 1997 at .m, for the following purposes:

<PAGE> 11
      1.    To consider and vote upon a proposal to approve the Agreement and
            Plan of Merger dated as of May 9, 1997 (the "Merger Agreement") by
            and among Northeast Bancorp, Northeast Bank, FSB and Cushnoc Bank
            and Trust Company, pursuant to which Cushnoc would merge into
            Northeast Bank, FSB and each outstanding share of Cushnoc common
            stock would be converted into the right to receive 2.089 shares of
            Northeast Bancorp common stock, all on and subject to the terms and
            conditions contained therein.
    

      2.    To consider and act upon such other matters as may properly come
            before the meeting or any adjournments thereof.

      Only those shareholders of record at the close of business on , 1997
shall be entitled to notice of, and to vote at, the meeting or any adjournments
thereof. The affirmative vote of the holders of two-thirds of the outstanding
shares of Cushnoc common stock is required for approval of the Merger
Agreement.

      Cushnoc shareholders have the right to dissent from the merger and obtain
payment of the fair value of their shares of Cushnoc common stock if they
comply with the applicable provisions of Maine law. In order to perfect
dissenters' rights, Cushnoc shareholders must vote against the Merger by proxy
or at the Special Meeting and must send a notice to Northeast Bank, FSB within
30 days after the Effective Time of the Merger accompanied by their Cushnoc
Stock Certificate. A copy of the applicable Maine statutory provisions is set
forth in Annex III to the accompanying Prospectus/Proxy Statement and a summary
of such provisions is set forth under "SUMMARY -- Dissenter's Rights" and under
"THE MERGER -- Dissenter's Rights." Further information regarding voting rights
and the business to be transacted at the meeting is given in the accompanying
Prospectus/Proxy Statement.

                                        By Order of the Board of Directors


                                        SECRETARY

   
Augusta, Maine
September   , 1997
    


Your vote is important regardless of the number of shares you own. Whether or
not you expect to attend the meeting, please sign, date and promptly return the
accompanying proxy card using the enclosed postage-prepaid envelope. If for any
reason you should desire to revoke your proxy, you may do so at any time before
it is voted at the meeting.


<PAGE>


                         CUSHNOC BANK AND TRUST COMPANY
                                PROXY STATEMENT


                          NORTHEAST BANCORP PROSPECTUS

<PAGE> 12
                         188,010 shares of Common Stock

      This Prospectus/Proxy Statement is being furnished by Cushnoc Bank and
Trust Company ("Cushnoc") to the holders of Cushnoc common stock, par value
$15.00 per share ("Cushnoc Common Stock"), in connection with the solicitation
of proxies by the Board of Directors of Cushnoc (the "Cushnoc Board") for use
at a special meeting of Cushnoc shareholders to be held on , 1997, and at any
adjournments or postponements thereof (the "Special Meeting"). This
Prospectus/Proxy Statement is first being mailed to shareholders on or about ,
1997.

   
      At the Special Meeting, shareholders of Cushnoc will consider and vote
upon a proposal to approve the Agreement and Plan of Merger dated as of May 9,
1997 (the "Merger Agreement"), by and among Northeast Bancorp ("NBN"),
Northeast Bank, FSB (the "Bank") and Cushnoc pursuant to which, among other
things, Cushnoc would be merged with and into the Bank (the "Merger"). For a
more detailed description of the terms of the Merger, see "THE MERGER."

      Upon consummation of the Merger, each outstanding share of Cushnoc Common
Stock (excluding any dissenting shares), will be converted into the right to
receive 2.089 common shares of NBN subject to possible adjustment if the
average market price of NBN common shares, as calculated in accordance with the
Merger Agreement for a 20 trading day period ending on the date on which 
approval of the Office of Thrift Supervision is obtained, falls below 
$11.50. The value of the NBN shares to be received in exchange for each 
share of Cushnoc Common Stock shall not be less than $24.02 (based on the 
average closing price of NBN common shares as calculated in accordance with 
the Merger Agreement and for the period therein specified). The number of 
NBN common shares to be received by Cushnoc shareholders may also be 
increased in the event that a dividend record date has been established for 
the NBN common shares which is after September 30, 1997 and before the date 
of the Closing of the Merger. See "THE MERGER -- Effective Time of the 
Merger; Termination of Amendment." As a result of these provisions,Cushnoc 
shareholders may not know, as of the time of the Special Meeting, the
exact number of NBN common shares they will receive in the Merger.
    

      NBN has filed a registration statement on Form S-4 (the "Registration
Statement") pursuant to the Securities Act of 1933, as amended (the "Securities
Act"), with respect to 188,010 shares of NBN Common Stock issuable pursuant to
the Merger Agreement. This Prospectus/Proxy Statement also constitutes the
prospectus of NBN filed as part of the Registration Statement.

      This Prospectus/Proxy Statement is accompanied by the latest NBN Annual
Report on Form 10-K for the year ended June 30, 1996 and NBN's Quarterly Report
on Form 10-Q for the quarter ended March 31, 1997.

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

         THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE
           SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
          COMMISSION NOR HAS THE SECURITIES AND EXCHANGE COMMISSION OR
          ANY STATE SECURITIES COMMISSION PASSED UPON THE ACCURACY OR
                       ADEQUACY OF THIS PROSPECTUS/PROXY
                 STATEMENT. ANY REPRESENTATION TO THE CONTRARY
                             IS A CRIMINAL OFFENSE.


<PAGE> 13


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

            THE SECURITIES OFFERED HEREBY ARE NOT DEPOSITS, SAVINGS
         ACCOUNTS, OR OTHER OBLIGATIONS OF A DEPOSITORY INSTITUTION AND
          ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION
              OR ANY OTHER GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

   
      This Prospectus/Proxy Statement does not cover any resale of the
securities to be received by shareholders of Cushnoc upon consummation of the
proposed transaction, and no person is authorized to make any use of this
Prospectus/Proxy Statement in connection with any such resale. Shareholders of
Cushnoc who receive shares of NBN Common Stock as a result of the Merger who
are not affiliates of NBN or Cushnoc will be able to sell such shares without
the use of a resale prospectus. See "THE MERGER -- Resale of NBN Common Stock."


        The date of this Prospectus/Proxy Statement is September , 1997.
    


<PAGE>


                             AVAILABLE INFORMATION

      NBN is subject to the information requirements of the Securities Exchange
Act of 1934, as amended, and the rules and regulations thereunder (the
"Exchange Act"), and, in accordance therewith, files reports, proxy statements
and other information with the Securities and Exchange Commission (the "SEC").
Reports, proxy statements and other information filed by NBN can be inspected
and copied at Room 1024 of the SEC's office at 450 Fifth Street, N.W.,
Washington, DC 20549 and at the SEC's Regional Offices in New York (7 World
Trade Center, Suite 1300, New York, NY 10048) and Chicago (500 West Madison
Street, Suite 1400, Chicago, IL 60661) and copies of such material can be
obtained from the Public Reference Section of the SEC at 450 Fifth Street,
N.W., Washington DC 20549 at prescribed rates. The SEC maintains a World Wide
Web site that contains reports, proxy and information statements and other
information regarding registrants that file electronically including NBN. The
address of the web site is http://www.sec.gov. The NBN Common Stock is quoted
on the American Stock Exchange under the symbol "NBN." Consequently, reports,
proxy statements and other information may be inspected at the offices of the
American Stock Exchange, 86 Trinity Place, New York, NY.

      This Prospectus/Proxy Statement does not contain all of the information
set forth in the Registration Statement on Form S-4, of which this
Prospectus/Proxy Statement is a part, and exhibits thereto (together with the
amendments thereto, the "Registration Statement") which has been filed by NBN
with the SEC under the Securities Act of 1933, as amended, and the rules and
regulations thereunder (the "Securities Act"), certain portions of which have
been omitted pursuant to the rules and regulations of the SEC and to which
reference is hereby made for further information.

      This Prospectus/Proxy Statement incorporates documents of NBN by
reference which are not presented herein or delivered herewith. All such
documents are available, without charge (other than certain exhibits to such

<PAGE> 14
documents) upon written or oral request from Northeast Bancorp, Inc., 232
Center Street, Auburn, Maine 04210, Attention: Ariel Gill, telephone number
(207)777-6411. In order to ensure timely delivery of such documents, any
request should be made by __________, 1997.


<PAGE>


                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

      The following documents filed by NBN (File # 0-16123) with the SEC
pursuant to the Exchange Act are hereby incorporated by referenced in this
Prospectus/Proxy Statement:

      (1)   NBN's Annual Report on Form 10-K for the year ended June 30, 1996,
            filed under NBN's former name, Bethel Bancorp;

      (2)   NBN's Quarterly Reports on Form 10-Q for the three months ended
            September 30, 1996, December 31, 1996 and March 31, 1997; and

      (3)   NBN's Current Report on Form 8-K dated May 9, 1997.

      All documents and reports filed by NBN pursuant to section 13(a), 13(c),
14 or 15(d) of the Exchange Act subsequent to the date thereof and prior to the
Special Meeting also are hereby incorporated herein by reference into the
Prospectus/Proxy Statement and shall be deemed a part hereof from the date of
the filing of such documents or reports. Any statement contained herein, in any
supplement hereto or in a document or report incorporated or deemed to be
incorporated by reference herein shall be deemed to be modified or superseded
for purposes of the Registration Statement and this Prospectus/Proxy Statement
to the extent that a statement contained herein, in any supplement hereto or in
any subsequently filed document or report which also is deemed to be
incorporated by reference herein modifies or supersedes such statement. Any
such statement so modified or superseded shall not be deemed, except as so
modified or superseded, to constitute a part of the Registration Statement,
this Prospectus/Proxy Statement or any supplement hereto.

      No person is authorized to give any information or to make any
representation not contained in this Prospectus/Proxy Statement, and, if given
or made, such information or representation should not be relied upon as having
been authorized. This Prospectus/Proxy Statement does not constitute an offer
to sell or a solicitation of an offer to purchase a security, or a solicitation
of a proxy, in any jurisdiction in which, or to any person to whom, it would be
unlawful to make such offer or solicitation.

      Neither the delivery of this Prospectus/Proxy Statement nor any
distribution of the securities made under this Prospectus/Proxy Statement
shall, under any circumstances, create any implication that there has been no
change in the affairs of Northeast Bancorp or Cushnoc or in the information set
forth herein since the date of this Prospectus/Proxy Statement.


<PAGE>


                               TABLE OF CONTENTS


<PAGE> 15
<TABLE>
<CAPTION>
                                                                                   Page
                                                                                   ----

<S>                                                                                <C>
Available Information............................................................
Incorporation of Documents by Reference..........................................
Summary..........................................................................
Market for Common Stock and Dividends............................................
Comparative Per Share Data.......................................................
Selected Consolidated Financial and Other Data of NBN............................
Selected Financial Data of Cushnoc...............................................
   
Recent Developments..............................................................
  NBN............................................................................
  Cushnoc........................................................................
    
General Information..............................................................
The Special Meeting..............................................................
  Time and Place.................................................................
  Matters to be Considered.......................................................
  Shares Outstanding and Entitled to Vote; Record Date...........................
  Vote Required..................................................................
  Solicitation of Proxies........................................................
The Merger.......................................................................
  General........................................................................
  Background of the Merger.......................................................
  Reasons for the Merger.........................................................
  Opinion of Financial Advisor...................................................
  Effects of the Merger..........................................................
  Exchange of Cushnoc Common Stock Certificates..................................
  Conditions to the Merger.......................................................
  Regulatory Approval............................................................
  Business Pending the Merger....................................................
  No Solicitation................................................................
  Effective Time of the Merger; Termination and Amendment........................
  Termination Fee................................................................
  Interests of Certain Persons in the Merger.....................................
  Certain Employee Matters.......................................................
  Resale of NBN Common Stock.....................................................
  Certain Federal Income Tax Consequences........................................
  Accounting Treatment of the Merger.............................................
  Expenses of the Merger.........................................................
  Dissenters' Rights.............................................................
Cushnoc
  General........................................................................
  Management's Discussion and Analysis of Financial Condition and Results of 
   Operations for the Years Ended December 31, 1996 and 1995 and the Three 
   Months Ended March 31, 1997 and 1996..........................................
Management of NBN after the Merger...............................................


<PAGE>


Description of NBN Capital Stock.................................................
  NBN Common Stock...............................................................

<PAGE> 16
  NBN Preferred Stock............................................................
  Other Provisions...............................................................
  Transfer Agent.................................................................
Comparison of the Rights of Shareholders.........................................
  Authorized Capital Stock.......................................................
  Issuance of Capital Stock......................................................
  Number of Directors............................................................
  Director Vacancies and Removal of Directors....................................
  Shareholder Nominations........................................................
  Inside Directors...............................................................
Preemptive Rights
  Classes of Stock...............................................................
  Business Combinations..........................................................
  Special Meetings of Shareholders...............................................
  Amendment of Governing Instruments.............................................
NBN Common Stock Ownership of Certain Beneficial Owners and Management...........
  Security Ownership of Certain Beneficial Owners................................
  Security Ownership of Management...............................................
Certain Beneficial Owners of Cushnoc Common Stock
  Security Ownership of Management...............................................
  Security Ownership of Certain Beneficial Owners................................
Legal Opinion....................................................................
Experts..........................................................................
Other Matters....................................................................

Annexes:

Annex I    Agreement and Plan of Merger, dated as of May 9, 1997 by and among 
           NBN, Bank and Cushnoc.

Annex II   Opinion of Ryan, Beck & Co.

Annex III  9-B M.R.S.A. [SECTION] 352(5)

Annex IV   Financial Information for Cushnoc
</TABLE>


<PAGE>


                                   SUMMARY

      The following Summary of certain information contained elsewhere in 
this Prospectus/Proxy Statement and in the documents incorporated herein by 
reference is not intended to be a complete statement of the matters 
described herein or therein.  Reference is made to, and this summary is 
qualified in its entirety by, the more detailed information contained 
elsewhere in this Prospectus/Proxy Statement and in the Annexes attached 
hereto, including the Merger Agreement, a copy of which is attached hereto 
as Annex I, and the information incorporated herein by reference.  
Shareholders are urged to read all such information.

The Special Meeting

   
      Place, Time and Date; Purpose.  The Special Meeting will be held on      
               , 1997 at     :00    .m., local time, at Cushnoc's executive

<PAGE> 17
offices at 235 Western Avenue, Augusta, Maine, for the purpose of considering
and voting upon a proposal to approve the Merger Agreement attached hereto as
Annex I.  See "THE SPECIAL MEETING -- Time and Place" and "--Matters to Be 
Considered."
    

      Record Date; Shares Entitled to Vote.  The Cushnoc Board has fixed the 
close of business on            , 1997 as the record date (the "Record 
Date") for determining shareholders entitled to notice of and to vote at the 
Special Meeting.  Only those holders of shares of Cushnoc Common Stock of 
record on the Record Date will be entitled to notice of and to vote at the 
Special Meeting.  Each share of Cushnoc Common Stock will be entitled to one 
vote.  Shareholders who execute proxies retain the right to revoke them at 
any time prior to being voted at the Special Meeting.  At the Record Date, 
there were 90,000 shares of Cushnoc Common Stock outstanding and entitled to 
be voted at the Special Meeting.

      Vote Required.  Approval of the Merger Agreement requires the 
affirmative vote of the holders of two-thirds of the outstanding shares of 
Cushnoc Common Stock.  At the Record Date, the directors and executive 
officers of Cushnoc and their affiliates beneficially owned 42,560 shares of 
Cushnoc Common Stock, which represents 47% of the shares entitled to be 
voted at the Special Meeting.  See "THE SPECIAL MEETING -- Vote Required."

      A failure to vote, either by not returning the enclosed proxy or by 
checking the "Abstain" box thereon, will have the same effect as a vote 
against approval of the Merger Agreement.

      Under applicable stock exchange rules, brokers who hold shares in 
street name for customers are prohibited from giving a proxy to vote such 
customers' shares with respect to approval of the Merger Agreement in the 
absence of specific instructions from such 


<PAGE>


customers.  Accordingly, such broker nonvotes also will have the same effect 
as votes against approval of the Merger Agreement.

Parties to the Merger

   
      NBN, the Bank, and Cushnoc.  NBN is a savings and loan holding company 
registered under Section 10 of the Home Owners Loan Act, 12 U.S.C. [SECTION] 
1467a(10) , as amended and the owner of all of the outstanding capital stock 
of the Bank.  The Bank's primary regulator is the Office of Thrift 
Supervision ("OTS").  As used in the Prospectus/Proxy Statement, the term 
"NBN" refers to such corporation and, where the context requires, its 
subsidiaries.

      NBN offers a broad range of commercial and consumer financial products 
and services through the nine retail banking offices of the Bank located 
throughout the western, central and mid-coastal region of the State of Maine 
and through its subsidiary, Northeast Financial Services Corporation, 
located at NBN headquarters in Auburn.  At June 30, 1997, NBN had assets of 
$261.8 million, deposits of $154.4 million and shareholders' equity of $19.9 
million

<PAGE> 18
      Northeast Financial Services Corporation is a service corporation 
which, among other things, offers NBN clients access to investment and 
annuity products.  Northeast Financial Services Corporation is affiliated 
with Commonwealth Equity Services Inc., which licenses the brokers who offer 
such products and services.
    

      First New England Benefits Inc., a division of the Bank located in 
Portsmouth, New Hampshire designs and administers qualified retirement 
plans, such as profit sharing, pension and 401(k) plans.

      Northeast Trust, a division of the Bank, provides trust services and 
products to the Bank's customers.

      The principal offices of NBN are located at 232 Center Street, Auburn, 
Maine 04210, and its telephone number is (207) 777-6411.

   
      Cushnoc is a state chartered commercial bank with two branch offices 
located on Western Avenue and Bangor Street in Augusta, Maine.  At June 30, 
1997, Cushnoc had total assets of $22.3 million, total deposits of $18.5 
million and stockholders' equity of $2.2 million.  The deposits of the Bank 
are insured by the FDIC under the Bank Insurance Fund.
    

      Financial and other information relating to Cushnoc is set forth in 
Annex IV.


<PAGE>


      The principal offices of Cushnoc are located at 235 Western Avenue, 
Augusta, Maine 04330 and its telephone number is (207) 623-0603.

The Merger

      In accordance with the terms of and subject to the conditions set 
forth in the Merger Agreement, Cushnoc will be merged into the Bank with the 
Bank as the surviving corporation of the merger.  The Merger Agreement 
provides that at the effective time of the merger, each outstanding share of 
Cushnoc Common Stock (other than any dissenting shares under Maine law or 
any shares held by NBN or a subsidiary thereof other than in a fiduciary 
capacity or in satisfaction of a debt previously contracted) will be 
converted into the right to receive 2.089 shares of NBN Common Stock ("The 
Exchange Ratio"), subject to possible adjustment under certain 
circumstances.  See "THE MERGER."

      The Board of Directors of NBN, and NBN as the sole shareholder of the 
Bank, have approved the Merger Agreement and the transactions contemplated 
thereby, including the Merger.  No other corporate approval by NBN or the 
Bank is necessary for the consummation of the Merger.

Recommendation of the Board of Directors of Cushnoc

      The Board of Directors of Cushnoc (the "Cushnoc Board") has determined 
the Merger to be fair to and in the best interests of Cushnoc and its 
shareholders and has unanimously approved the Merger Agreement and the 

<PAGE> 19
transactions contemplated thereby, including the Merger.  Accordingly, the 
Cushnoc Board unanimously recommends that shareholders vote "FOR" approval 
of the Merger Agreement.

      See "THE MERGER -- Reasons for the Merger, Recommendation of the Board 
of Directors."

Opinion of Ryan, Beck & Co.

   
      Ryan, Beck & Co., Cushnoc's financial advisor, has delivered to the 
Cushnoc Board its oral opinion of May 9, 1997, and its written opinion dated 
as of August ____, each to the effect that, as of the date of such opinions, 
the Exchange Ratio was fair, from a financial point of view, to the holders 
of Cushnoc Common Stock.
    

      For information on the assumptions made, matters considered and limits 
of reviews by Ryan, Beck & Co., see, "THE MERGER -- Opinion of Financial 
Advisor."  Shareholders are urged to read in their entirety the opinion of 
Ryan, Beck & Co. which is attached as Annex II to this Prospectus/Proxy 
Statement.


<PAGE>


Regulatory Approvals

      Consummation of the Merger is subject to the prior receipt of approval 
by the OTS.  An Application for approval was submitted to the OTS on June 
27, 1997.

      There can be no assurance that the necessary approval will be obtained 
or as to the timing or conditions of such approval.  See "THE MERGER-- 
Regulatory Approval."

Conditions to the Merger

      The obligations of NBN and Cushnoc to consummate the Merger are 
subject to, among other things, the following conditions: (i) the Merger 
Agreement shall have been approved by the requisite vote of the shareholders 
of Cushnoc; (ii) all necessary regulatory approvals pertaining to the Merger 
without restrictions or conditions which would materially impair the value 
of Cushnoc to NBN shall have been received; (iii) no court or governmental 
or regulatory authority shall have taken any action which prohibits, 
restricts, or makes illegal the Merger; (iv) the Registration Statement 
shall be effective; (v) the shares of NBN Common Stock to be issued in 
connection the Merger shall have been approved for quotation on the American 
Stock Exchange; (vi) the independent certified public accountants of each of 
NBN and Cushnoc shall have issued letters in connection with the 
consummation of the Merger to the effect that the Merger shall be accounted 
for as a pooling of interests under generally accepted accounting 
principles; and (vii) opinions of their respective counsel with respect to 
certain income tax considerations under the Internal Revenue Code of 1986, 
as amended (the "Code"), shall have been received by each of NBN and 
Cushnoc.  In addition, the obligation of each of NBN and Cushnoc to 
consummate the Merger is subject to the accuracy of the other party's 

<PAGE> 20
representations and warranties as of certain dates, the performance by the 
other party of its obligations under the Merger Agreement in all material 
respects and the other party's delivery of an officer's certificate and 
legal opinions covering certain matters.  NBN and the Bank's obligation to 
consummate the Merger is further subject to no more than 10% of Cushnoc's 
shares exercising Dissenters' Rights.  See "THE MERGER -- Conditions to the 
Merger."

      Substantially all of the conditions to consummation of the Merger 
(except for required shareholder and regulatory approvals) may be waived at 
any time by written agreement of the parties, except that no waiver or 
amendment occurring after approval of the Merger Agreement by the 
shareholders of NBN or Cushnoc shall change the amount or form of the 
consideration which Cushnoc's shareholders are entitled to receive in the 
Merger.  If the Merger is not consummated on or before December 31, 1997, 
NBN and Cushnoc may terminate the Merger Agreement.


<PAGE>


Effective Time of the Merger

      The Merger shall become effective upon the filing of (i) Articles of 
Merger with the Secretary of State of the State of Maine and (ii) Articles 
of Combination with the OTS, unless a different date and time is specified 
as the effective time in such filings.  The effective time of the Merger 
(the "Effective Time") shall be set forth in such Articles of Merger, which 
will be filed only after the receipt of all requisite regulatory approvals 
of the Merger, approval of the Merger Agreement by the requisite votes of 
the shareholders of NBN and Cushnoc and the satisfaction or waiver of all 
other conditions to the Merger and the Bank Merger set forth in the Merger 
Agreement.  In addition, the Merger Agreement may be terminated, either 
before or after approval by the shareholders of NBN or Cushnoc under certain 
circumstances.  See "THE MERGER -- Effective Time of the Merger, Termination 
and Amendment."

Price-based Termination; Possible Adjustment of Exchange Ratio

      The Merger Agreement provides that Cushnoc may terminate the Merger 
Agreement before the Merger takes place if the market price of NBN Common 
Stock has fallen below $11.50 per share, unless NBN agrees to adjust the 
exchange ratio.  See "THE MERGER -- Termination and Amendment."

Certain Federal Income Tax Consequences

      Cushnoc has received an opinion from Breyer & Aguggia to the effect 
that, assuming the Merger is consummated, a Cushnoc shareholder who receives 
NBN Common Stock in exchange for shares of Cushnoc Common Stock upon 
consummation of the Merger will recognize no gain or loss as a result of the 
Merger, the income tax basis of the NBN Common Stock received will equal the 
income tax basis of the Cushnoc Common Stock surrendered and, provided that 
the surrendered Cushnoc Common Stock was held as a capital asset on the date 
of the Merger, the holding period of the NBN Common Stock received will 
include the holding period of the Cushnoc Common Stock surrendered.  
Consummation of the Merger is also conditioned upon the delivery of opinions 
of counsel to Cushnoc and to NBN dated as of the closing date of the Merger 
confirming the foregoing effects and that the Merger qualifies as a tax free 

<PAGE> 21
reorganization under section 368(A) of the Code.  See "THE MERGER -- Certain 
Federal Income Tax Consequences."

      Each shareholder is urged to consult his or her own tax advisor 
concerning the federal and any applicable foreign, state and local income 
tax and other tax consequences of the Merger.


<PAGE>


Accounting Treatment of the Merger

      It is intended that the Merger qualify as a pooling of interests for 
accounting and financial reporting purposes.  It is a condition to the 
obligations of NBN and Cushnoc to consummate the Merger that their 
respective independent public accountants issue a letter dated as of the 
closing date of the Merger to the effect that the Merger qualifies as a 
pooling of interests under generally accepted accounting principles.  See  
"THE MERGER -- Accounting Treatment of the Merger."

Interest of Certain Persons in the Merger

      Pursuant to the Merger Agreement, NBN has agreed to select one member 
of the Cushnoc Board of Directors to be elected as a director of NBN, and to 
nominate that person for reelection as a director of NBN at the first annual 
meeting of shareholders of NBN following the Effective Time.  NBN has also 
agreed to continue rights to indemnification and liability insurance for 
directors and officers of Cushnoc for specified periods of time.  Other than 
as set forth above, no director or executive officer of Cushnoc has any 
direct or indirect material interest in the Merger, except insofar as 
ownership of Cushnoc Common Stock might be deemed such an interest.  See 
"THE MERGER -- Interests of Certain Persons in the Merger."

Description of NBN Common Stock

      Subject to the rights of any class of preferred stock of NBN if and 
when outstanding, the holders of NBN Common Stock possess exclusive voting 
rights in NBN, are entitled to such dividends as may be declared from time 
to time by the Board of Directors of NBN and would be entitled to receive 
all assets of NBN available for distribution in the event of any 
liquidation, dissolution or winding up of NBN.  Holders of NBN Common Stock 
do not have any preemptive rights with respect to any shares which may be 
issued by NBN in the future.  Upon receipt by NBN of certificates evidencing 
the shares of Cushnoc Common Stock surrendered in exchange for NBN Common 
Stock pursuant to the Merger, each share of NBN Common Stock offered hereby 
will be fully paid and non-assessable.  See "DESCRIPTION OF NBN CAPITAL 
STOCK."

Differences in Shareholders Rights

      NBN and Cushnoc are both Maine corporations subject to the provisions 
of the Maine Business Corporation Act ("MBCA").  Upon consummation of the 
Merger, shareholders of Cushnoc will become shareholders of NBN and their 
rights will be governed by NBN's Articles of Incorporation and Bylaws and 
the MBCA.  The rights of shareholders of NBN differ in certain respects from 
the rights of shareholders of Cushnoc.  See "COMPARISON OF RIGHTS OF 
SHAREHOLDERS."

<PAGE> 22


Resale of NBN Common Stock

      The shares of NBN Common Stock to be issued in connection with the 
Merger will be freely tradable by holders of such shares, except for those 
shares held by persons who may be deemed to be "affiliates" of NBN and 
Cushnoc under applicable federal securities laws.  In addition, "affiliates" 
of NBN and Cushnoc will be subject to certain restrictions on resale of NBN 
Common Stock in order to ensure that the Merger will be accounted for as a 
pooling of interests under generally accepted accounting principles.  See 
"THE MERGER -- Resale of Common Stock."

Dissenters' Rights

      Section 352 of Title 9-B provides that holders of Cushnoc Common Stock 
who vote against the Merger Agreement will be entitled to receive the value 
of their shares in cash if and when the Merger becomes effective, upon 
written demand made to the Bank at any time within 30 days after the 
effective date of the Merger, accompanied by surrender of their Cushnoc 
share certificates.  The value of such shares shall be determined as of the 
date of the Special Meeting by three appraisers, one to be selected by the 
owners of two-thirds of the dissenting shares, one by the Board of Directors 
of the Bank and the third by the two appraisers so chosen.  The valuation 
agreed upon by any two appraisers shall govern.  The value so determined may 
be more, less or the same as the consideration to be provided pursuant to 
the Merger Agreement.  The written notice required to be delivered to the 
Bank by a dissenting shareholder is in addition to and separate from any 
proxy or vote against the Merger.  Further procedures which must be followed 
in connection with the exercise of dissenters' rights by dissenting 
shareholders as described herein under "THE MERGER -- Dissenters' Rights" 
and in 9-B M.R.S.A. [SECTION] 352(5), a copy of which is attached as Annex
III to this Prospectus/Proxy Statement.  Failure to take any step in
connection with the exercise of such rights may result in termination or
waiver thereof.


                    MARKET FOR COMMON STOCK AND DIVIDENDS

   
      The NBN Common Stock is traded on the American Stock Exchange ("AMEX") 
under the symbol "NBN".  As of August 27, 1997, there were 1,292,080 shares 
outstanding of NBN Common Stock which were held by approximately 400 
shareholders of record.
    

      Cushnoc Common Stock is not traded on any exchange and there is no 
market for its shares.  Trades are generally undertaken in private 
transactions and Cushnoc is not aware of the price of its shares in such 
transactions.  Cushnoc has not paid dividends on shares of the Cushnoc 
Common Stock.  As of the Record Date, there were 90,000 shares outstanding, 
held by approximately 187 shareholders of record.  Such number of 


<PAGE>


shareholders does not reflect the number of individuals or institutional 

<PAGE> 23
investors holding stock in nominee name through banks, brokerage firms and 
others.

      The following table sets forth during the periods indicated the high 
and low prices of the NBN Common Stock.  NBN Common Stock was traded and 
reported on the Nasdaq Stock Market until April 3, 1997 and thereafter on 
the American Stock Exchange.


<TABLE>
<CAPTION>
                               NBN
                  -----------------------------
                   Market Price       Dividends
                  ---------------     ---------
                  High      Low
                  ----      ---

<S>               <C>       <C>       <C>
1996-1997

July 1-Sep. 30    13.50     12.50       .08
Oct. 1-Dec. 31    14.00     13.00       .08
Jan. 1-Mar. 31    14.25     13.25       .08
Apr. 1-Jun. 30    14.75     13.75       .08

1995-1996

Jul. 1-Sep. 30    11.38*    10.75*      .04*
Oct. 1-Dec. 31    12.00*    10.75*      .04*
Jan. 1-Mar. 31    13.25     11.00       .08
Apr. 1-Jun. 30    13.25     12.50       .08

1994-1995

Jul. 1-Sep. 30    11.75*    10.75*      .04*
Oct. 1-Dec. 31    11.00*    10.50*      .04*
Jan. 1-Mar. 31    11.50*    10.50*      .04*
Apr. 1-Jun. 30    11.25*    10.75*      .04*

<F*>   Adjusted to reflect 100% stock dividend paid on 12/15/95.
</TABLE>


<PAGE>


      Set forth below is information regarding the price of NBN Common Stock 
and Cushnoc Common Stock on May 8, 1997, the last trading day preceding 
public announcement of the Merger Agreement following the close of business 
on that date.

<TABLE>
<CAPTION>
               Historical Market          Equivalent Market
Date            Value per Share     Value per Share of Cushnoc (1)
- ----           -----------------    --------------------------
                NBN      Cushnoc
                ---      -------
<PAGE> 24
<S>            <C>         <C>                  <C>
May 8, 1997    14 1/8      N/A                  $29.51


<F1>  Equivalent market value per share of Cushnoc Common Stock represents 
      the historical market value per share of NBN Common Stock multiplied 
      by the Exchange Ratio.
</TABLE>

      Shareholders are advised to obtain current market quotations for the 
NBN Common Stock.  Because the consideration to be provided to shareholders 
of Cushnoc in connection with the Merger is based on a fixed number of 
shares of NBN Common Stock, shareholders of Cushnoc are not assured of 
receiving a specific market value of NBN Common Stock (and thus a specific 
market value of their shares of Cushnoc Common Stock) at the Effective Time.  
The market price of the NBN Common Stock at the Effective Time may be higher 
or lower than the market price at the time the Merger Agreement was 
executed, at the date of mailing of this Prospectus/Proxy Statement or at 
the time of the Special Meeting.


                         COMPARATIVE PER SHARE DATA

      The following table sets forth certain unaudited historical per share, 
pro forma combined per share and pro forma equivalent per share information 
with respect to the NBN Common Stock and the Cushnoc Common Stock at the 
dates and for the periods indicated, giving effect to the Merger and a 2.089 
Exchange Ratio using the pooling of interest method of accounting.

      Pro forma financial information with respect to the Merger assumes 
that the Merger was consummated as of the beginning of each of the periods 
indicated.  See "THE MERGER -- Accounting Treatment of the Merger."

      The selected per share data set forth below should be read in 
conjunction with, and is qualified in its entirety by, the historical 
consolidated financial statements of NBN and Cushnoc, including the related 
notes, included elsewhere herein and incorporated herein by reference.  See 
"AVAILABLE INFORMATION" and "INCORPORATION OF CERTAIN DOCUMENTS BY 
REFERENCE".  The data set forth below is not necessarily indicative of the 
results of the future operations of NBN upon consummation 


<PAGE>


of the Merger or the actual results that would have been achieved had the 
Merger been consummated prior to the periods indicated.

      NBN expects to achieve certain operating cost savings through the 
consolidation of certain back office and support functions and through the 
elimination of redundant costs.  NBN expects that operating cost savings 
will be achieved in various amounts at various times and not ratably over or 
at the beginning of any specific period.  Accordingly, there can be no 
certainty of the amount or timing of any operating cost savings which may be 
realized.  The pro forma financial information does not reflect any of these 
anticipated operating cost savings.



<PAGE> 25
<TABLE>
<CAPTION>
                                              NBN Common Stock        Cushnoc Common Stock
                                           ----------------------    -----------------------
                                                        Pro Forma                 Pro Forma
                                           Historical   Combined     Historical   Equivalent
                                           ----------   ---------    ----------   ----------

<S>                                          <C>         <C>           <C>          <C>
Book value per share (1):
  March 31, 1997                             $13.49      $13.24        $24.16       $27.66
  June 30, 1996                               13.13       12.95         24.59        27.05
Cash dividends paid per share (3):
  Nine months ended March 31, 1997              .24         .24             -          .50
  Year ended June 30, 1996                      .32         .32             -          .67
  Year ended June 30, 1995                      .32         .32             -          .67
  Year ended June 30, 1994                      .32         .32             -          .67
Net income (loss) per common share (2):
  Nine months ended:
    March 31, 1997:
      Primary                                   .80         .68          (.43)        1.42
      Fully diluted                             .74         .64          (.43)        1.34
  Year ended:
    June 30, 1996:
      Primary                                   .83         .79          1.09         1.65
      Fully diluted                             .79         .76          1.09         1.59
    June 30, 1995:
      Primary                                  1.10        1.05          1.55         2.19
      Fully diluted                            1.02         .99          1.55         2.07
    June 30, 1994:
      Primary                                  1.13         .99           .65         2.07
      Fully diluted                            1.08         .96           .65         2.01

   
<F1>  The pro forma combined book values per share of NBN Common Stock are 
      based upon the historical total shareholders' equity for NBN and 
      Cushnoc, divided by pro forma common shares of the combined entity 
      assuming conversion of the Cushnoc Common Stock at the 2.089 Exchange 
      Ratio.  The pro forma equivalent book values per share of Cushnoc 
      Common Stock represent the pro forma combined amounts multiplied by 
      the 2.089 Exchange Ratio.  At June 30, 1996, common stockholders' 
      equity of Cushnoc was $2,212,762 and the weighted average common 
      shares outstanding was 90,000 shares.
<F2>  The pro forma combined net income (loss) per share is based upon the 
      combined historical net income (loss) of NBN and Cushnoc, reduced by 
      preferred stock dividends, divided by the average pro forma common 
      shares of the combined entity assuming conversion of the Cushnoc 
      Common Stock at the 2.089 Exchange Ratio.  The pro forma equivalent 
      net income (loss) per share of Cushnoc Common Stock represents the pro 
      forma combined net income (loss) multiplied by the 2.089 Exchange 
      Ratio.  For purposes of this presentation Cushnoc's historical income 
      (loss) has been restated from a calendar year end basis to a fiscal 
      year end June 30, basis to conform to NBN's fiscal year.  Cushnoc's 
      net income (loss) as restated on a June 30 fiscal year end basis was 
      ($38,738), $98,179, $139,733, and $58,870 at March 31, 1997, June 30, 
      1996, June 30, 1995 and June 30, 1994, respectively.  Weighted average 
      common shares outstanding for all periods presented was 90,000 shares.


<PAGE> 26
<F3>  Proforma equivalent cash dividends represent historical cash dividends 
      of NBN multiplied by the 2.089 Exchange Ratio.
    
</TABLE>


<PAGE>


            SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA OF NBN

   
      The following table sets forth selected consolidated financial and 
other data of NBN at the dates and for the periods indicated.  The selected 
consolidated financial and other data set forth below has been derived from 
consolidated financial statements of NBN and should be read in conjunction 
with, and is qualified in its entirety by, the historical consolidated 
financial statements of NBN, including the related notes incorporated herein 
by reference.  See "AVAILABLE INFORMATION" and "INCORPORATION OF CERTAIN 
DOCUMENTS BY REFERENCE."
    


<TABLE>
<CAPTION>
   
                                                        Nine Months Ended                  Years Ended June 30,
                                                       ---------------------    ----------------------------------------------
                                                       March 31,   March 31,
                                                         1997        1996       1996      1995      1994      1993      1992
                                                       -----------------------------------------------------------------------
                                                                                (Dollars in thousands)

<S>                                                     <C>         <C>        <C>       <C>       <C>       <C>       <C>
Interest income                                         $14,732     $13,584    $17,994   $16,923   $14,036   $14,359   $13,987
Interest expense                                          7,668       6,873      9,128     8,053     6,479     7,155     8,208
                                                        ----------------------------------------------------------------------
Net Interest income                                       7,064       6,711      8,866     8,870     7,557     7,204     5,779
Provision for loan losses                                   434         456        603       641     1,021       852       733
Other operating income (1)                                1,340       1,372      1,818     1,697     2,111     1,342       694
Net Securities gains                                        200         249        279       419       347       108       183
Other operating expenses (2)                              6,317       6,032      8,355     7,988     7,011     5,734     4,192
Writedowns on equity and debt securities                     --          --         93         0        84        61        11
                                                        ----------------------------------------------------------------------
Income before income taxes                                1,853       1,844      1,912     2,358     1,899     2,008     1,720
Income tax expense                                          691         677        719       869       698       786       655
Cumulative effect of change in accounting principle          --          --         --        --       260        --        --
                                                        ----------------------------------------------------------------------
Net income                                              $ 1,162     $ 1,167    $ 1,193   $ 1,489   $ 1,461   $ 1,222   $ 1,065
                                                        ======================================================================
Primary earnings per share (3)                          $  0.80     $  0.83    $  0.83   $  1.10   $  1.13   $  1.07   $  0.91
Fully diluted earnings per share (3)                    $  0.74     $  0.76    $  0.79   $  1.02   $  1.08   $  1.07   $  0.91
                                                        ======================================================================
Cash dividends per common share                         $  0.24     $  0.24    $  0.32   $  0.32   $  0.32   $  0.32   $  0.32
                                                        ======================================================================
Common dividend payout ratio                             32.43%      31.58%     40.51%    15.69%    14.81%    15.02%    17.58%
                                                        ======================================================================
    
</TABLE>
<PAGE> 27

<PAGE>


<TABLE>
<CAPTION>
   

                                      At March 31,                            At June 30,
                                  ---------------------   ----------------------------------------------------
                                    1997        1996        1996       1995       1994       1993       1992
                                  ----------------------------------------------------------------------------
                                                             (Dollars in thousands)

<S>                               <C>         <C>         <C>        <C>        <C>        <C>        <C>
Total assets                      $247,525    $218,188    $222,290   $207,509   $190,600   $178,914   $164,165
Total loans                        197,879     167,723     169,851    170,140    158,461    150,756    141,431
Total deposits                     154,672     146,618     145,195    147,120    124,306    122,497    121,517
Total borrowings                    67,076      44,727      53,625     37,710     48,420     40,500     29,079
Total stockholders' equity          19,197      18,509      18,151     17,275     15,756     14,067     12,840
Return on assets
 (net income/average assets)         0.66%       0.74%       0.56%      0.73%      0.80%      0.72%      0.69%
Return on equity
 (net income/average net worth       8.28%       8.51%       6.52%      9.08%      9.72%      9.01%      8.49%
Average equity/average assets        7.97%       8.69%       8.62%      8.02%      8.23%      7.85%      8.30%
- --------------------------------------------------------------------------------------------------------------
    


<F1>  Includes fees for services to customers and gains on sale of loans.
<F2>  Includes salaries, employee benefits and occupancy.
<F3>  Per share data for the years prior to 1996 have been retroactively 
      restated as a result of the stock split in December 1995.
</TABLE>


<PAGE>


                     SELECTED FINANCIAL DATA OF CUSHNOC

   
                        As of and for the Years Ended
                December 31, 1996, 1995, 1994, 1993 and 1992
               and the Quarters Ended March 31, 1997 and 1996

(Dollars in thousands, except per share data)
    

<TABLE>
<CAPTION>
   
                                   Quarter Ended
                                     March 31,                   Year Ended December 31,
                                 -----------------   -----------------------------------------------
                                  1997      1996      1996      1995      1994      1993      1992
                                  ----      ----      ----      ----      ----      ----      ----


<PAGE> 28
<S>                              <C>       <C>       <C>       <C>       <C>       <C>       <C>
Interest income                  $   453   $   494   $ 1,978   $ 2,178   $ 1,815   $ 1,517   $ 1,514
Interest expense                     187       237       866       941       673       622       688
                                 -------------------------------------------------------------------

Net Interest income                  266       257     1,112     1,237     1,142       895       826
Provision for loan losses              9         9        36        50        30        48        88
                                 -------------------------------------------------------------------

Net interest income after
 provision for loan losses           257       248     1,076     1,187     1,112       847       738
Non interest income                   22        19        86        89        68        94        86
Non interest expense                 311       271     1,152     1,098     1,086       991       730
                                 -------------------------------------------------------------------

Income (loss) before
 income taxes and change
 in accounting principle             (32)       (4)       10       178        94       (50)       94
Provision (Benefit) for
 income taxes                         (2)        2         5        24         2         4        21
Change in accounting
 principle                             -         -        -          -         -        43         -
Extraordinary item                     -         -        -          -         -         -        19
                                 -------------------------------------------------------------------

Net Income (loss)                $   (30)  $    (6)  $     5   $   154   $    92   $   (11)  $    92
                                 ===================================================================

Earnings (Loss) per common
 share                           $ (0.33)  $ (0.70)  $  0.05   $  1.71   $  1.03   $ (0.12)  $  1.03
                                 ===================================================================


Total assets                     $20,939   $23,353   $20,820   $25,000   $21,498   $20,603   $16,784
Investment securities              1,921     2,089     1,926     2,240     1,737     1,471     1,457
Loans, net                        16,779    17,220    16,653    16,937    17,944    15,749    13,828
Deposits                          17,600    20,529    17,999    22,092    18,445    17,720    14,068
Borrowed funds                     1,064       530       483       545       603       647         -
Stockholders' equity               2,174     2,193     2,204     2,199     2,045     1,953     1,964

Allowance for loan losses            216       221       211       212       259       252       244

Return on assets
 (net income/average assets)      -0.58%    -0.10%     0.02%     0.66%     0.43%    -0.06%     0.56%
Return on equity
 (net income/average equity)      -5.51%    -1.11%     0.23%     7.29%     4.64%    -0.63%     4.80%
Average equity/average assets     10.53%     9.29%     9.79%     9.04%     9.23%     9.23%    11.66%
Cash dividends                     none      none      none      none      none      none      none
    
</TABLE>


<PAGE>


   
                              RECENT DEVELOPMENTS


<PAGE> 29
NBN.

      Presented below is the unaudited summary consolidated statements of
financial condition of NBN as of June 30, 1997 with June 30, 1996 comparative
data, and the unaudited summary consolidated statements of income, changes in
stockholders' equity and cash flows of NBN for the year ended June 30, 1997
with comparative data for the years ended June 30, 1996 and 1995, accompanied
by an analysis of changes in financial condition and results of operations as
of and for the periods then ended.

                        NORTHEAST BANCORP AND SUBSIDIARY
             SUMMARY CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                             June 30, 1997 and 1996


                                     ASSETS


<TABLE>
<CAPTION>
                                                                  (Unaudited)
                                                                     1997              1996
                                                                 -------------     -------------

<S>                                                              <C>               <C>
Cash and due from banks                                          $   5,152,222     $   3,386,263
Interest bearing deposits                                              443,021           650,430
Federal Home Loan Bank overnight deposits                           10,066,000         7,529,435
                                                                 -------------------------------
                                                                    15,661,243        11,566,128

Trading account securities, at market value                             25,000           197,621
Available for sale securities, at market value                      27,096,931        29,650,319
Loans held for sale                                                    240,000           448,475

Loans receivable                                                   206,356,137       169,850,924
Less allowance for loan losses                                       2,517,000         2,549,000
                                                                 -------------------------------
      Net loans                                                    203,839,137       167,301,924

Premises and equipment - net                                         3,960,703         3,576,386
Other real estate owned - net                                          492,411           513,831
Federal Home Loan Bank stock, at cost                                3,949,700         2,656,200
Goodwill, net of accumulated amortization of $1,236,433 in
 1997 and $940,059 in 1996                                           2,220,289         2,557,913
Other assets                                                         4,314,292         3,820,818
                                                                 -------------------------------

                                                                 $ 261,799,706     $ 222,289,615
                                                                 ===============================


<CAPTION>
                      LIABILITIES AND STOCKHOLDERS' EQUITY

                                                                  (Unaudited)
                                                                     1997              1996
                                                                 -------------     -------------

<PAGE> 30
<S>                                                              <C>               <C>
Liabilities:
  Deposits                                                       $ 154,410,687     $ 145,195,369
  FHLB borrowings                                                   78,993,361        52,123,000
  Notes payable                                                      1,298,611         1,502,192
  Securities sold under repurchase agreements                        5,098,622         3,762,966
  Other liabilities                                                  2,097,812         1,554,846
                                                                 -------------------------------
      Total liabilities                                            241,899,093       204,138,373


<PAGE>


Stockholders' equity:
  Series A cumulative convertible preferred stock; $1 par
   value, 1,000,000 shares authorized; 45,454 shares 
   issued and outstanding                                              999,988           999,988
  Series B cumulative convertible preferred stock; $1 par
   value, 1,000,000 shares authorized; 71,428 shares 
   issued and outstanding                                              999,992           999,992
  Common stock, $1 par value, 3,000,000 shares authorized;
   1,274,969 and 1,234,010 shares issued at June 30, 1997
   and 1996, respectively; 1,274,969 and 1,229,910 shares
   outstanding in 1997 and 1996, respectively                        1,274,969         1,234,010
  Additional paid-in capital                                         5,639,507         5,455,852
  Retained earnings                                                 11,320,332        10,351,031
  Net unrealized losses on available for sale securities              (334,175)         (837,354)
  Treasury stock at cost, 4,100 shares at June 30, 1996                      -           (52,277)
                                                                 -------------------------------

      Total stockholders' equity                                    19,900,613        18,151,242
                                                                 -------------------------------

                                                                 $ 261,799,706     $ 222,289,615
                                                                 ===============================
</TABLE>


             See accompanying notes.


<PAGE>


                        NORTHEAST BANCORP AND SUBSIDIARY
                   SUMMARY CONSOLIDATED STATEMENTS OF INCOME

                   Years Ended June 30, 1997, 1996, and 1995


<TABLE>
<CAPTION>
                                                                   (Unaudited)
                                                                      1997             1996             1995
                                                                  ------------     ------------     ------------



<PAGE> 31
<S>                                                               <C>              <C>              <C>
Interest and dividend income:
  Interest on loans                                               $ 17,225,937     $ 16,010,685     $ 15,085,138
  Interest on Federal Home Loan Bank overnight deposits                391,059          567,915          393,497
  Interest and dividends on securities                                 135,307           89,684          135,850
  Interest on mortgage backed securities                             2,029,224        1,149,407        1,088,420
  Dividends on Federal Home Loan Bank stock                            219,916          148,762          189,980
  Other interest income                                                 27,697           28,409           30,040
                                                                  ----------------------------------------------

      Total interest income                                         20,029,140       17,994,862       16,922,925

Interest expense:
  Deposits                                                           6,354,803        6,426,172        5,443,103
  Repurchase agreements                                                199,453          166,210           84,921
  Borrowed funds                                                     3,945,840        2,536,022        2,524,896
                                                                  ----------------------------------------------

      Total interest expense                                        10,500,096        9,128,404        8,052,920
                                                                  ----------------------------------------------

      Net interest income before provision for loan losses           9,529,044        8,866,458        8,870,005

Provision for loan losses                                              578,427          602,860          640,634
                                                                  ----------------------------------------------

      Net interest income after provision for loan losses            8,950,617        8,263,598        8,229,371

Noninterest income:
  Service charges                                                      775,874          737,229          679,495
  Net securities gains                                                 171,080          231,344           49,045
  Gain on trading securities                                            88,350           47,551          370,268
  Gain on sales of loans                                               201,418          251,597          160,982
  Loan servicing fees                                                  275,496          302,261          306,220
  Other income                                                         499,638          527,209          550,432
                                                                  ----------------------------------------------
      Total noninterest income                                       2,011,856        2,097,191        2,116,442
</TABLE>


<PAGE>


                        NORTHEAST BANCORP AND SUBSIDIARY

                   SUMMARY CONSOLIDATED STATEMENTS OF INCOME
                                  (CONTINUED)

                   Years Ended June 30, 1997, 1996, and 1995


<TABLE>
<CAPTION>
                                                                   (Unaudited)
                                                                      1997             1996             1995
                                                                  ------------     ------------     ------------



<PAGE> 32
<S>                                                               <C>              <C>              <C>
Noninterest expense:
  Salaries and employee benefits                                  $  4,033,378     $  4,153,160     $  3,977,800
  Occupancy expense                                                    636,818          611,007          510,360
  Equipment expense                                                    793,550          761,545          691,588
  FDIC insurance expense                                               387,275          138,442          307,173
  Other                                                              2,696,752        2,784,603        2,500,956
                                                                  ----------------------------------------------

      Total noninterest expense                                      8,547,773        8,448,757        7,987,877
                                                                  ----------------------------------------------

Income before income taxes                                           2,414,700        1,912,032        2,357,936

Income tax expense                                                     907,597          718,612          868,555
                                                                  ----------------------------------------------

      Net income                                                  $  1,507,103     $  1,193,420     $  1,489,381
                                                                  ==============================================


Net income per common share:
  Primary earnings per share                                              1.03              .83             1.10
  Fully diluted earnings per share                                         .96              .79             1.02
</TABLE>


             See accompanying notes.


<PAGE>


                        NORTHEAST BANCORP AND SUBSIDIARY

                 SUMMARY CONSOLIDATED STATEMENTS OF CHANGES IN

                              STOCKHOLDERS' EQUITY


              Years Ended June 30, 1997 (unaudited), 1996 and 1995


<TABLE>
<CAPTION>
                                                                                                      Net Unrealized
                                                                  Additional                             Losses on
                                     Preferred Stock    Common     Paid-in    Treasury    Retained     Available for
                                     Series A and B     Stock      Capital      Stock     Earnings    Sale Securities     Total
                                     ---------------  ----------  ----------  ---------  -----------  ---------------  -----------

<S>                                    <C>            <C>         <C>         <C>        <C>            <C>            <C>
Balance at June 30, 1994               $1,999,980     $  547,400  $4,640,968  $      -   $ 9,006,038    $ (438,023)    $15,756,363

 Net income                                     -              -           -         -     1,489,381             -       1,489,381
 Decrease in net unrealized losses
  on available for sale securities              -              -           -         -             -       342,516         342,516
 Issuance of common stock                       -            102       2,091         -             -             -           2,193

<PAGE> 33
 Dividends on preferred stock                   -              -           -         -      (140,000)            -        (140,000)
 Dividends on common stock at $.32 
  per share                                     -              -           -         -      (175,175)            -        (175,175)
                                       -------------------------------------------------------------------------------------------

Balance at June 30, 1995                1,999,980        547,502   4,643,059         -    10,180,244       (95,507)     17,275,278

 Net income                                     -              -           -         -     1,193,420             -       1,193,420
 Common stock - warrants exercised              -         50,000     650,000         -             -             -         700,000
 Stock split in the form of a dividend          -        597,743           -         -      (597,743)            -               -
 Increase in net unrealized losses
  on available for sale securities              -              -           -         -             -      (741,847)       (741,847)
 Treasury stock purchased                       -              -           -   (52,277)            -             -         (52,277)
 Issuance of common stock                       -            765      10,793         -             -             -          11,558
 Stock options exercised                        -         38,000     152,000         -             -             -         190,000
 Dividends on preferred stock                   -              -           -         -      (139,999)            -        (139,999)
 Dividends on common stock at $.32 
  per share                                     -              -           -         -      (284,891)            -        (284,891)
                                       -------------------------------------------------------------------------------------------

Balance at June 30, 1996                1,999,980      1,234,010   5,455,852   (52,277)   10,351,031      (837,354)     18,151,242

 Net income                                     -              -           -         -     1,507,103             -       1,507,103
 Issuance of common stock through 
  exercise of stock options and 
  purchase of treasury stock                    -         20,000      83,450   (28,420)            -             -          75,030
 Exercise of stock warrants                     -         19,940      88,005    67,055             -             -         175,000
 Decrease in net unrealized losses
  on available for sale securities              -              -           -         -             -       503,179         503,179
 Treasury stock issued - employee
  stock bonus                                   -              -        (268)   13,642             -             -          13,374
 Issuance of common stock                       -          1,019      12,468         -             -             -          13,487
 Dividends on preferred stock                   -              -           -         -      (139,997)            -        (139,997)
 Dividends on common stock at $.32 
  per share                                     -              -           -         -      (397,805)            -        (397,805)
                                       -------------------------------------------------------------------------------------------

Balance at June 30, 1997 (unaudited)   $1,999,980     $1,274,969  $5,639,507  $      -   $11,320,332     $(334,175)    $19,900,613
                                       ===========================================================================================
</TABLE>


             See accompanying notes.


<PAGE>


                        NORTHEAST BANCORP AND SUBSIDIARY

                 SUMMARY CONSOLIDATED STATEMENTS OF CASH FLOWS

                    Years Ended June 30, 1997, 1996 and 1995


<TABLE>
<CAPTION>


<PAGE> 34
                                                                            (Unaudited)
                                                                                1997             1996             1995
                                                                            ------------     ------------     ------------

<S>                                                                         <C>              <C>              <C>
Cash flows from operating activities:
  Net income                                                                $  1,507,103     $  1,193,420     $  1,489,381
  Adjustments to reconcile net income to net cash provided by operating
   activities:
    Provision for loan losses                                                    578,427          602,860          640,634
    Provision for losses on real estate owned                                    139,000           94,711          107,173
    Deferred income tax expense (benefit)                                        (72,290)          19,236          122,143
    Depreciation and amortization                                                893,947          984,145          841,702
    Net gain on sale of available for sale securities                           (171,080)        (231,344)         (49,045)
    Net gain on sale of loans                                                   (201,418)        (251,597)        (160,982)
    Originations of loans held for sale                                       (2,178,115)     (11,585,640)      (4,273,878)
    Proceeds from sale of loans held for sale                                  2,430,823       11,781,652        4,325,745
    Net change in trading account securities                                     172,621         (196,246)         171,696
    Other                                                                        (85,168)         (52,921)         (26,174)
    Change in other assets and liabilities:
      Increase in interest receivable                                           (127,866)        (213,557)        (291,215)
      Increase in other assets and liabilities                                   (54,046)         (39,262)        (326,872)
                                                                            ----------------------------------------------

      Net cash provided by operating activities                                2,831,938        2,105,457        2,570,308

Cash flows from investing activities:
  Proceeds from the sale and maturities of securities                         14,764,421       17,709,861       14,160,783
  Purchase of available for sale securities                                  (11,277,560)     (38,104,596)      (1,265,840)
  Purchase of held to maturity securities                                              -                -      (12,399,309)
  Purchases of loans                                                         (25,425,642)               -                -
  Net increase in loans                                                      (11,933,101)        (142,079)     (11,905,988)
  Additions to premises and equipment                                         (1,028,625)        (398,937)        (936,647)
  Proceeds from sale of investment in real estate                                      -           24,251          238,189
  Purchase of investment in real estate and improvements                          (6,156)         (40,068)         (13,397)
  Proceeds from sale of other real estate owned                                  519,871          585,798          581,880
  (Purchase) sale of Federal Home Loan Bank stock                             (1,293,500)        (506,200)         195,000
  Cash received from acquisition of bank branches                                      -                -       25,547,199
                                                                            ----------------------------------------------

      Net cash (used) provided by investing activities                       (35,680,292)     (20,871,970)      14,201,870
</TABLE>


<PAGE>


                        NORTHEAST BANCORP AND SUBSIDIARY

                 SUMMARY CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (CONTINUED)

                    Years Ended June 30, 1997, 1996 and 1995


<TABLE>
<CAPTION>


<PAGE> 35
                                                                            (Unaudited)
                                                                                1997             1996             1995
                                                                            ------------     ------------     ------------

<S>                                                                         <C>              <C>              <C>
Cash flows from financing activities:
  Net increase (decrease) in deposits                                       $  9,215,318     $ (1,924,501)    $ (4,930,902)
  Net increase in repurchase agreements                                        1,335,656        1,177,579        2,585,387
  Dividends paid                                                                (537,802)        (424,890)        (315,175)
  Issuance of common stock                                                       263,517          849,281            2,193
  Net borrowings (payments) from (to) Federal Home Loan Bank                  26,870,361       16,423,000      (10,200,000)
  Principal payments on notes payable                                           (203,581)        (507,899)        (510,115)
                                                                            ----------------------------------------------

      Net cash provided (used) by financing activities                        36,943,469       15,592,570      (13,368,612)
                                                                            ----------------------------------------------

Net increase (decrease) in cash and cash equivalents                           4,095,115       (3,173,943)       3,403,566

Cash and cash equivalents, beginning of year                                  11,566,128       14,740,071       11,336,505
                                                                            ----------------------------------------------

Cash and cash equivalents, end of year                                      $ 15,661,243     $ 11,566,128     $ 14,740,071
                                                                            ==============================================

Supplemental schedule of cash flow information:
  Interest paid                                                             $ 10,356,006     $  9,103,639     $  7,997,123
  Income taxes paid                                                              620,000          913,000          794,000

Supplemental schedule of noncash investing and financing activities:
  Net transfer from loans to other real estate owned                        $    538,019     $    129,986     $     45,036
  Transfer of securities into available for sale securities, at fair 
   value                                                                               -                -       18,821,933
  Transfer of securities out of held to maturity securities, at 
   amortized cost                                                                      -                -      (18,774,672)
  Net change in valuation for unrealized losses on available for sale
   securities                                                                    503,179          741,847         (295,255)
  Net change in deferred taxes for unrealized losses on available for
   sale securities                                                               259,214          382,164         (176,446)
</TABLE>


      In connection with the acquisition of bank branches in 1995, NBN assumed 
deposit liabilities.


             See accompanying notes.


<PAGE>


                        NORTHEAST BANCORP AND SUBSIDIARY

               NOTES TO SUMMARY CONSOLIDATED FINANCIAL STATEMENTS

                           June 30, 1997 (Unaudited)


<PAGE> 36

1.    Basis of Presentation
      ---------------------

      The accompanying unaudited condensed and consolidated financial
statements have been prepared in accordance with generally accepted accounting
principles and Article 10 of Regulation S-X. Accordingly, they do not include
all of the information and footnotes required by generally accepted accounting
principles. For further information, please refer to the audited consolidated
financial statements and notes thereto for the fiscal year ended June 30, 1996.

2.    Available for Sale Securities
      -----------------------------

      A summary of the cost and approximate fair values of available for sale
securities at June 30, 1997 and 1996 follows:

<TABLE>
<CAPTION>
                                                                      1997                          1996
                                                           ---------------------------   ---------------------------
                                                                             Fair                          Fair
                                                               Cost          Value           Cost          Value
                                                           ------------   ------------   ------------   ------------

<S>                                                        <C>            <C>            <C>            <C>
Debt securities issued by the U.S. Treasury and other 
 U.S. Government corporations and agencies                 $  1,498,913   $  1,455,788   $  1,497,111   $  1,424,690
Corporate bonds                                                 149,694        142,750        149,646        139,005
Equity securities                                               896,739        850,582        462,167        440,330
Mortgage-backed securities                                   25,057,910     24,647,811     28,810,113     27,646,294
                                                           ---------------------------------------------------------
                                                           $ 27,603,256   $ 27,096,931   $ 30,919,037   $ 29,650,319
                                                           =========================================================
</TABLE>

      The gross unrealized gains and unrealized losses on available for sale
securities are as follows:

<TABLE>
<CAPTION>
                                                                      1997                        1996
                                                            ------------------------    -------------------------
                                                              Gross         Gross         Gross         Gross
                                                            Unrealized    Unrealized    Unrealized    Unrealized
                                                              Gains         Losses        Gains         Losses
                                                            ----------    ----------    ----------    -----------

<S>                                                          <C>          <C>            <C>          <C>
Debt securities issued by the U. S. Treasury and other
 U. S. Government corporations and agencies                  $      -     $  43,125      $      -     $    72,421
Corporate bonds                                                     -         6,944             -          10,641
Equity securities                                              28,965        75,122         5,321          27,158
Mortgage-backed securities                                     37,503       447,602        17,664       1,181,483
                                                             ----------------------------------------------------

                                                             $ 66,468     $ 572,793      $ 22,985     $ 1,291,703
                                                             ====================================================
</TABLE>
<PAGE> 37

      At June 30, 1997, investment securities with a market value of
approximately $9,161,000 were pledged as collateral to secure outstanding
repurchase agreements.

      At June 30, 1997 and 1996, included in net unrealized losses on available
for sale securities as a reduction to stockholders' equity are net unrealized
losses of $506,325 and $1,268,718, respectively, net of the deferred tax effect
of $172,150 and $431,364, respectively.


<PAGE>


                        NORTHEAST BANCORP AND SUBSIDIARY

               NOTES TO SUMMARY CONSOLIDATED FINANCIAL STATEMENTS

                           June 30, 1997 (Unaudited)
                                  (Continued)

3.    Loans Receivable

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

<S>                                                        <C>               <C>
Loans receivable:
  Mortgage loans:
    Residential real estate                                $ 135,607,761     $ 111,901,516
    Construction loans                                         3,220,448         5,012,583
    Commercial real estate                                    37,567,609        27,123,743
                                                           -------------------------------
                                                             176,395,818       144,037,842
  Less:
    Undisbursed portion of construction loans                  1,076,936         2,243,814
    Net deferred loan origination fees                           151,609           289,340
                                                           -------------------------------
      Total mortgage loans                                   175,167,273       141,504,688

  Commercial loans                                            16,432,937        13,990,220
  Consumer and other loans                                    14,755,927        14,356,016
                                                           -------------------------------
                                                           $ 206,356,137     $ 169,850,924
                                                           ===============================
</TABLE>


      Activity in the allowance for loan losses was as follows:

<TABLE>
<CAPTION>
                                                                        Years Ended June 30,
                                                            -------------------------------------------
                                                               1997            1996            1995
                                                            -----------     -----------     -----------

<PAGE> 38
<S>                                                         <C>             <C>             <C>
Balance at beginning of year                                $ 2,549,000     $ 2,396,000     $ 2,463,000
  Provision charged to operating expenses                       578,427         602,860         640,634
  Loans charged off                                            (739,969)       (525,653)       (760,733)
  Recoveries on loans charged off                               129,542          75,793          53,099
                                                            -------------------------------------------
      Net loans charged off                                    (610,427)       (449,860)       (707,634)
                                                            -------------------------------------------

      Balance at end of year                                $ 2,517,000     $ 2,549,000     $ 2,396,000
                                                            ===========================================
</TABLE>


<PAGE>


Analysis of Financial Condition and Results of Operations

      NBN's assets totaled $261,799,706 as of June 30, 1997, an increase of
$39,510,091 compared to June 30, 1996. Loan volume was enhanced during the 1997
fiscal year due to whole loan purchases on the secondary market. NBN has
focused its business development efforts towards full service credit packages
and financial services, as well as competitively priced mortgage packages.

      Cash and cash equivalents increased by $4,095,151 at June 30, 1997
compared to June 30, 1996. The increase in cash equivalents was primarily the
result of the timing of cash items clearing through the Federal Reserve and
increased liquidity requirements due to the growth of NBN during fiscal 1997.

      NBN's loan portfolio had a balance of $206,356,137 as of June 30, 1997,
which represents an increase of $36,505,213 compared to June 30, 1996. From
June 30, 1996 to June 30, 1997, the loan portfolio increased by $33,663,000 in
real estate mortgage loans, $400,000 in consumer loans, and by $2,443,000 in
commercial loans. During fiscal 1997, NBN purchased approximately $25,000,000
of residential whole loans on the secondary market. The loans purchased are
loans originated and serviced by a local Maine bank. The loan portfolio
contains elements of credit and interest rate risk. NBN primarily lends within
its local market areas, which management believes helps it to better evaluate
credit risk. NBN also maintains a well collateralized position in real estate
mortgages.

      NBN's allowance for loan losses was $2,517,000 as of June 30, 1997 versus
$2,549,000 as of June 30, 1996, representing 1.22% and 1.50% of total loans,
respectively. NBN had non-performing loans totaling $2,424,000 and $2,603,000
at June 30, 1997 and 1996, which was 1.17% and 1.53% of total loans,
respectively. Non-performing loans represented .93% and 1.17% of total assets
at June 30, 1997 and 1996, respectively. NBN's allowance for loan losses was
equal to 104% and 98% of the total non-performing loans at June 30, 1997 and
1996, respectively. At June 30, 1997, NBN had approximately $586,000 of loans
classified substandard, exclusive of the non-performing loans stated above,
that could potentially become non-performing due to delinquencies or marginal
cash flows. As of June 30, 1997, the amount of such loans has decreased from
the June 30, 1996 amount by $1,955,000. This decrease was primarily due to
substandard loans being classified as non-performing or being liquidated
through the sale of foreclosed assets. Management takes an aggressive posture
in reviewing its loan portfolio to classify certain loans substandard. The
following table represents NBN's current non-performing loans at June 30, 1997
and June 30, 1996.
<PAGE> 39

<TABLE>
<CAPTION>

            Description                           1997           1996
            -----------                        -----------    -----------

      <S>                                      <C>            <C>
      1-4 Family Mortgages                     $   983,000    $ 1,092,000
      Commercial Mortgages                         913,000      1,154,000
      Commercial Installment                       492,000        283,000
      Consumer Installment                          36,000         74,000
                                               --------------------------

      Total non-performing                     $ 2,424,000    $ 2,603,000
                                               ==========================
</TABLE>

      The following table reflects the annual trend of total delinquencies 30
days or more past due, including non-performing loans, for NBN as a percentage
of total loans:

         6/30/94           6/30/95            6/30/96           6/30/97
          2.64%             2.60%              2.77%             1.60%

      The level of the allowance for loan losses as a percentage of total loans
decreased and the level as a percentage of total non-performing loans increased
at June 30, 1997 compared to June 30, 1996. Loans 


<PAGE>


classified substandard decreased in the 1997 fiscal year, when compared to the 
1996 fiscal year. Classified loans are also considered in management's 
analysis of the adequacy of the allowance for loan losses. Based on reviewing 
the credit risk and collateral of these classified loans, management has 
considered the risks of the classified portfolio and believes the allowance 
for loan losses is adequate. Net charge-offs for NBN were $610,427, $449,860, 
and $707,634, for the three years ended June 30, 1997, June 30, 1996, and 
June 30, 1995, respectively.

      At June 30, 1997, total impaired loans were $1,662,000, of which $844,457
had related allowances of $369,500. This compares to total impaired loans of
$1,530,650, of which $1,063,720 had related allowances of $499,200, at June
30,1996. During the year ended June 30, 1997, the income recognized related to
impaired loans was $50,690 and the average balance of outstanding impaired
loans was $1,300,000. This compares to income recognized related to impaired
loans of $82,128 and the average balance of impaired loans was $1,799,087 at
June 30, 1996. NBN recognizes interest on impaired loans on a cash basis when
the ability to collect the principal balance is not in doubt; otherwise, cash
received is applied to the principal balance of the loan.

      At June 30, 1997, NBN's total investment portfolio was classified as
available for sale. The amortized cost and market value of available for sale
securities at June 30, 1997 was $27,603,257 and $27,096,931, respectively. The
reduction in carrying value from the cost was primarily attributable to the
difference between cost and market value of mortgage-backed securities, which

<PAGE> 40
was due to the change in current market prices from the price at the time of
purchase. The net unrealized loss on mortgage-backed securities has decreased
from $1,164,000 at June 30, 1996 to $410,000 at June 30, 1997 due to
improvements in interest rates. Substantially all of the mortgage-backed
securities are high grade government backed securities. As in any long term
earning asset in which the earning rate is fixed, the market value of
mortgage-backed securities will fluctuate based on changes in market interest
rates from the time of purchase. Since these mortgage-backed securities are
backed by the U.S. Government, there is no risk of loss of principal.
Management believes that the yields currently received on this portfolio are
satisfactory and intends to hold these securities for the foreseeable future.

      Management reviews the portfolio of investments on an ongoing basis to
determine if there has been an other-than-temporary decline in value. Some of
the considerations management makes in the determination are market valuations
of particular securities and economic analysis of the securities' sustainable
market values based on the underlying companies' profitability. Based on
management's assessment of the securities portfolio in fiscal 1997, 1996 and
1995, there have been other than temporary declines in values of individual
equity securities in the amounts of $110,000, $93,819, and $-0-, respectively.
Such securities have been written down to market value through an adjustment
against current earnings.

      NBN increased its investment in FHLB stock by $1,293,500, compared to
June 30, 1996, due to the increase in FHLB borrowings. The FHLB requires
institutions to hold a certain level of FHLB stock based on advances
outstanding.

      NBN continues to attract new local deposit relationships. NBN utilizes,
as alternative sources of funds, brokered C.D.'s when national deposit interest
rates are less than the interest rates on local market deposits as well as to
supplement the growth in earning assets. Brokered C.D.'s carry the same risk as
local deposit C.D.'s, in that both are interest rate sensitive with respect to
NBN's ability to retain the funds. NBN also utilizes FHLB advances, as
alternative sources of funds, when the interest rates of the advances are less
than market deposit interest rates as well as to fund short-term liquidity
demands.

      Total deposits were $154,410,687 and securities sold under repurchase
agreements were $5,098,622 as of June 30, 1997. These amounts represent an
increase of $9,215,318 and $1,335,656, respectively, compared to June 30, 1996.
Brokered deposits represented $7,185,566 of total deposits at June 30, 1997,
which 


<PAGE>


increased by $1,538,428 compared to June 30, 1996's $5,647,138 balance.
Total borrowings from the FHLB were $78,993,361 as of June 30, 1997, for an
increase of $28,870,361 compared to June 30, 1996. The increase in deposits,
repurchase agreements and FHLB advances were utilized to fund the loan growth
during fiscal 1997.

Capital Resources and Liquidity

      Liquidity is defined as the ability to meet unexpected deposit
withdrawals and increased loan demand of a short-term nature with a minimum

<PAGE> 41
loss of principal. The Bank's primary sources of funds are its interest bearing
deposits, cash and due from banks, deposits with the FHLB, certificates of
deposit, loan payments and prepayments and other investments maturing in less
than two years as well as securities available for sale. In addition, NBN has
unused borrowing capacity from the FHLB through its advances program. NBN's
current advance availability, subject to the satisfaction of certain
conditions, is approximately $35,000,000 over and above the 1997 end-of-year
advances reported. NBN's ability to access the principal sources of liquid
funds listed above is immediate and adequate to support NBN's budgeted growth.

      NBN believes that it has adequate capital, as total equity represents
7.60% of total assets and that its capital position will support future growth
and development without significant impairment of the financial stability of
NBN.

      Total equity of NBN was $19,900,613 as of June 30, 1997 versus
$18,151,242 at June 30, 1996. In March of 1997 Square Lake Holding Corporation
exercised 25,000 warrants at an aggregate price of $175,000. These proceeds
were utilized as general working capital. The exercise of these warrants
contributed to the growth of NBN's total equity. Warrants outstanding were
108,764 as of June 30, 1997. NBN repurchased 4,100 treasury shares at a cost of
$52,277 during fiscal 1996. These treasury shares were utilized for the
employee stock bonus and options plans. The total equity to total assets ratio
of NBN was 7.60% as of June 30, 1997 and 8.17% at June 30, 1996. The reduction
in the equity to assets ratio from fiscal 1997 compared to fiscal 1996 was
primarily due to NBN leveraging the Bank in the purchase of mortgage loans
through the increased use of FHLB advances. Book value per common share was
$14.02 as of June 30, 1997 versus $13.13 at June 30, 1996.

      At June 30, 1997 and 1996, NBN's subsidiary, the Bank, was in compliance
with regulatory capital requirements as follows:

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

<S>                                                   <C>               <C>
Tangible capital                                      $17,733,000       $15,386,000
  Percent of adjusted total assets                            6.8%              7.0%
  Excess over requirement                             $13,841,000       $12,950,000
Core capital                                          $17,733,000       $15,386,000
  Percent of adjusted total assets                            6.8%              7.0%
  Excess over requirement                             $ 9,948,000       $ 8,804,000
Leverage capital                                      $17,733,000       $15,386,000
  Percent of adjusted total assets                            6.8%              7.0%
  Excess over requirement                             $ 7,353,000       $ 6,610,000
Risk-based capital                                    $18,840,000       $16,349,000
  Percent of total risk-weighted assets                      11.9%             12.6%
  Excess over requirement                             $ 6,163,000       $ 5,987,000
</TABLE>


<PAGE>


Results Of Operations


<PAGE> 42
      Net income for the year ended June 30, 1997 was $1,507,103 versus
$1,193,420 for the year ended June 30, 1996 and $1,489,381 for the year ended
June 30, 1995. Primary earnings per share was $1.03 and fully diluted earnings
per share was $.96 for the period ended June 30, 1997. Primary and fully
diluted earnings per share were $.83 and $.79, respectively, for the year ended
June 30, 1996 and $1.10 and $1.02 for the year ended June 30, 1995.

      In September of 1996, Congress enacted comprehensive legislation amending
the FDIC BIF-SAIF deposit insurance assessment on savings and loan institution
deposits. The legislation imposed a one-time assessment on institutions holding
SAIF insured deposits on March 31, 1995, in an amount necessary for the SAIF to
reach its 1.25% Designated Reserve Ratio. Institutions with SAIF deposits were
required to pay an assessment rate of 65.7 cents per $100 of domestic deposits
held as of March 31, 1995. NBN held approximately $57,900,000 of SAIF deposits
as of March 31, 1995. The net effect of the one time assessment was $296,860
and decreased NBN's primary earnings per share by $.15 and the fully diluted
earnings per share by $.12 for the fiscal year ended June 30, 1997.

      NBN's overall return on assets ("ROA") was .58% for the year ended June
30, 1997, .55% for the year ended June 30, 1996, and .72% for the year ended
June 30, 1995. Because of the increase in assets due primarily to the purchase
of mortgage loans in the last two quarters of fiscal 1997 and the SAIF
assessment, NBN's ROA increased marginally compared to fiscal 1996.

      NBN experienced a reduction in net income in fiscal year 1996, when
compared to fiscal 1995, primarily due to the expenses attributed to the merger
and name change of the subsidiary banks, the costs associated with the
acquisition of the Key Bank branches, and the general growth in infrastructure
expenses of NBN. These expenses are discussed below.

      NBN's net interest income for the years ended June 30, 1997, June 30,
1996 and June 30, 1995 was $9,529,044, $8,866,458 and $8,870,005, respectively.
Net interest income for fiscal 1997 increased $662,586, or 7.47%, compared to
the amount at June 30, 1996. Total interest and dividend income increased
$2,034,278 for the year ended June 30, 1997 compared to the year ended June 30,
1996, resulting from the following items: (I) interest income on loans
increased by $1,215,252 resulting from an increase of $1,576,666 due to an
increase in the volume of loans, which was offset by the decrease of $361,414
due to decreased interest rates on loans, (II) interest and dividend income on
investment securities increased by $996,594 resulting from a $986,222 increase
due to increased volume and an increase of $10,372 due to increased interest
rates on investments, and (III) interest income on short term liquid funds
decreased by $177,568 resulting from a $149,079 decrease due to decreased
volume and a decrease of $28,489 due to decreased interest rates on deposits at
the FHLB and other institutions.

      The increase in total interest expense of $1,371,692 for fiscal 1997
compared to 1996 resulted from the following items: (I) interest expense on
deposits decreased by $71,369 resulting from a $120,230 increase due to
increased deposits, which was more than offset by the decrease of $191,599 due
to decreased deposit interest rates, (II) interest expense on repurchase
agreements increased by $33,243 resulting from a $46,631 increase due to
increased volume offset, in part, by a decrease of $13,388 due to decreasing
interest rates, and (III) interest expense on borrowings increased $1,409,818
resulting from an increase of $1,468,418 due to an increase in volume which was
offset by the decrease of $58,600 due to the change in the mix of interest
rates on borrowings. The changes in net interest income, as explained above,
are also presented in the schedule below.

<PAGE> 43
<PAGE>


                    Rate/Volume Analysis for the Year ended
                       June 30, 1997 Versus June 30, 1996

<TABLE>
<CAPTION>
                                                                  Difference Due to
                                                    ---------------------------------------------
                                                       Volume            Rate            Total
                                                    ------------     ------------     -----------

<S>                                                 <C>              <C>              <C>
Investments                                         $   986,222      $    10,372      $   996,594
Loans                                                 1,576,666         (361,414)       1,215,252
FHLB and Other Deposits                                (149,079)         (28,489)        (177,568)
                                                    ---------------------------------------------

Total Interest Earning Assets                         2,413,809         (379,531)       2,034,278

Deposits                                                120,230         (191,599)         (71,369)
Repurchase Agreements                                    46,631          (13,388)          33,243
Borrowings                                            1,468,418          (58,600)       1,409,818
                                                    ---------------------------------------------

Total Interest-Bearing Liabilities                    1,635,279         (263,587)       1,371,692
                                                    ---------------------------------------------

Net Interest Income                                 $   778,530      $  (115,944)     $   662,586
                                                    =============================================
</TABLE>

      Rate/Volume amounts spread proportionately between Volume and Rate.

      Net interest income for fiscal 1996 decreased $3,547, or .04%, compared
to the amount at June 30, 1995. Total interest and dividend income increased
$1,071,937 for the year ended June 30, 1996 compared to the year ended June 30,
1995, resulting from the following items: (I) interest income on loans
increased by $925,547 resulting from an increase of $518,349 due to an increase
in the volume of loans and an increase of $407,198 due to increased interest
rates on loans, (II) interest and dividend income on investment securities
decreased by $22,088 resulting from a $11,381 increase due to increased volume,
which was more than offset by the decrease of $33,469 due to decreased interest
rates on investments, and (III) interest income on short term liquid funds
increased by $168,478 resulting from a $154,590 increase due to increased
volume and an increase of $13,888 due to increased interest rates on deposits
at the FHLB and other institutions.

      The increase in total interest expense of $1,075,484 for fiscal 1996
compared to 1995 resulted from the following items: (I) interest expense on
deposits increased by $983,069 resulting from a $328,965 increase due to
increased deposits and an increase of $654,104 due to higher deposit interest
rates, (II) interest expense on repurchase agreements increased by $81,289
resulting from an $82,258 increase due to increased volume offset, in part, by
a decrease of $969 due to decreasing interest rates, and (III) interest expense
on borrowings increased $11,126 resulting from a decrease of $161,857 due to a
decrease in volume which was more than offset by the increase of $172,983 due

<PAGE> 44
to the change in the mix of interest rates on borrowings. The changes in net
interest income, as explained above, are also presented in the schedule below.


<PAGE>


                    Rate/Volume Analysis for the Year ended
                       June 30, 1996 Versus June 30, 1995


<TABLE>
<CAPTION>
                                                                Difference Due to
                                                    ------------------------------------------
                                                      Volume          Rate            Total
                                                    ----------     -----------     -----------

<S>                                                 <C>            <C>             <C>
Investments                                         $  11,381      $  (33,469)     $   (22,088)
Loans                                                 518,349         407,198          925,547
FHLB & Other Deposits                                 154,590          13,888          168,478
                                                    ------------------------------------------

Total Interest Earning Assets                         684,320         387,617        1,071,937

Deposits                                              328,965         654,104          983,069
Repurchase Agreements                                  82,258            (969)          81,289
Borrowings                                           (161,857)        172,983           11,126
                                                    ------------------------------------------

Total Interest-Bearing Liabilities                    249,366         826,118        1,075,484
                                                    ------------------------------------------

Net Interest Income                                 $ 434,954      $ (438,501)     $    (3,547)
                                                    ==========================================
</TABLE>


      Rate/Volume amounts spread proportionately between Volume and Rate.

      Approximately 22% of NBN's loan portfolio is comprised of floating rate
loans based on a prime rate index. Interest income on these existing loans will
increase as the prime rate increases, as well as approximately 36% of other
loans in NBN's portfolio that are based on short-term rate indices such as the
one-year treasury bill. An increase in short-term interest rates will also
increase deposit and FHLB advance rates, increasing NBN's interest expense.
Although NBN has experienced some net interest margin compression, the impact
on net interest income will depend on, among other things, actual rates charged
on NBN's loan portfolio, deposit and advance rates paid by NBN, and loan
volume.

      The provision for loan losses was $578,427 for fiscal 1997 compared to
$602,860 and $640,634 for 1996 and 1995, respectively. Net charge-offs amounted
to $610,427 during fiscal 1997 versus $449,860 and $707,634 for 1996 and 1995,
respectively.

      Non-interest income was $2,011,856 for the year ended June 30, 1997,

<PAGE> 45
$2,097,191 for June 30, 1996 and $2,116,442 for June 30, 1995. Generally, NBN
continues to generate an increasing level of non-interest income through
service charges and fees for other services. This component totaled $775,874
for the year ended June 30, 1997, $737,229 for the year ended June 30, 1996 and
$679,495 for June 30, 1995. The increase in 1997 was primarily due to growth in
the deposit accounts and other branch services.

      Net securities gains were $259,430, $278,895, and $419,313 for fiscal
1997, 1996 and 1995, respectively. The major reason for the increase in 1995
was that NBN sold some of its available for sale and trading securities, taking
advantage of the fluctuation in market prices.

      Gains on the sale of loans amounted to $201,418 for fiscal 1997 and was a
decrease of $50,179 compared the balance in fiscal 1996. Gains on the sale of
loans amounted to $251,597 for fiscal 1996 and was an increase of $90,615
compared to $160,982 for fiscal 1995.

      The decrease in gain on sales of loans in 1997, compared to 1996, was
primarily due to the Bank's reduced volume in underwriting and selling Freddie
Mac, Fannie Mae and SBA guaranteed commercial loans. Gains on the sale of loans
in fiscal 1996 increased due to increased volume in underwriting Freddie 


<PAGE>


Mac and Fannie Mae loans. NBN's loan sales activity is dependent on market 
interest rates as well as local competition. NBN receives income from 
servicing mortgage loans for others that the Bank originated and sold. The 
outstanding balance of such loans decreased from approximately $39,940,000 
at June 30, 1996 to $34,693,000 during 1997. In addition to loans originated 
and sold by NBN, during 1993 NBN purchased loan servicing rights from another 
institution. The balance of the loans serviced under this agreement was 
approximately $7,795,000 and $9,676,000 at June 30, 1997 and 1996, 
respectively. Fees for servicing loans was $275,496 for the year ended 
June 30, 1997 versus $302,261 and $306,220 for the years ended June 30, 1996 
and 1995, respectively.

      Total non-interest expense for NBN was $8,547,773 for fiscal 1997,
$8,448,757 for fiscal 1996, and $7,987,877 for fiscal 1995. The increase in
non-interest expense of $99,016 for fiscal 1997 compared to 1996 was due, in
part, to the following items: (I) occupancy expense increased by $25,811 due to
the expenses associated with the opening of the new Auburn retail branch, (II)
equipment expense increased by $32,005 due to the depreciation expense
associated with the new Auburn branch equipment as well as general maintenance
costs, and (III) FDIC deposit insurance increased by $248,833 due to
legislative actions. The non-interest expense increases above were offset by
the reduction of $119,782 in compensation expense due to NBN restructuring its
internal departments. Other operating expenses decreased by $87,851 in fiscal
1997 compared to 1996 due to cost containment efforts.

      The increase in non-interest expense of $460,880 for fiscal 1996 compared
to 1995 was due, in part, to the following items: (I) compensation expenses
increased by $175,360 as the result of the additional employees from the Key
Bank branch acquisition, general growth in NBN, as well as annual salary
increases and other benefits expenses, (II) occupancy expense increased by
$100,647 due to the expense associated with the branches acquired from Key Bank
and general maintenance on existing locations, and (III) equipment expense

<PAGE> 46
increased by $69,957 due to depreciation on new assets, as well as increased
maintenance costs from new assets acquired and the equipment acquired from Key
Bank and an increase in other expenses of $114,916.

Cushnoc.

      Cushnoc reported net income of $22,629 for the quarter ended June 30,
1997. This represents a 17% increase over the $19,264 income reported for the
same period last year. Cushnoc had previously reported a loss for the quarter
ended March 31, 1997 of $30,355. The increase in net income for the 1997 second
quarter as compared to the 1996 second quarter was a result of an increase in
net interest income of $44,823, a decrease in non-interest income of $7,132 and
an increase in non-interest expenses of $32,736. Total assets decreased
$209,522 or 1% to $22,283,588 as of June 30, 1997, compared to June 30, 1996.
The decrease in total assets was a result of a decrease in net loans from
$17,146,684 to $16,101,190 over the same time period. Total deposits decreased
to $18,514,140 from $19,659,961 while shareholders' equity decreased to
$2,196,653 from $2,212,762.
    


<PAGE>


                             GENERAL INFORMATION

      This Prospectus/Proxy Statement is being furnished to the holders of 
Cushnoc Common Stock in connection with the solicitation of proxies by the 
Board of Directors of Cushnoc for use at the Special Meeting and at any 
adjournment or adjournments thereof.  This Prospectus/Proxy Statement also 
serves as a prospectus of NBN in connection with the issuance of NBN Common 
Stock to holders of Cushnoc Common Stock upon consummation of the Merger.

      All information contained or incorporated by reference in this 
Prospectus/Proxy Statement with respect to NBN has been supplied by NBN, and 
all information contained in this Prospectus/Proxy Statement with respect to 
Cushnoc has been supplied by Cushnoc.

      This Prospectus/Proxy Statement and the other documents enclosed 
herewith are first being mailed to shareholders of Cushnoc on or about 
____________, 1997.

                             THE SPECIAL MEETING

Time and Place

      The Special Meeting will be held at 9:00 a.m. Eastern Time, on 
___________________________ at Cushnoc's executive offices, 235 Western 
Avenue, Augusta, Maine 04330.

Matters to be Considered

      At the Special Meeting, shareholders of Cushnoc will consider and vote 
upon a proposal to approve the Merger Agreement.  Pursuant to applicable law 
and the Articles of Incorporation and Bylaws of Cushnoc, no other business 
may properly come before the Special Meeting and any adjournment or 
adjournments thereof.


<PAGE> 47
Shares Outstanding and Entitled to Vote; Record Date

      The close of business of ________ has been fixed by the Cushnoc Board 
as the Record Date for the determination of holders of Cushnoc Common Stock 
entitled to notice of and to vote at the Special Meeting and any adjournment 
or adjournments thereof.  At the close of business on the Record Date, there 
were 90,000 shares of Cushnoc Common Stock outstanding and entitled to vote.  
Each share of Cushnoc Common Stock entitles the holder thereof to one vote 
on all matters properly presented at the Special Meeting.

Vote Required

      A quorum, consisting of the holders of a majority of the issued and 
outstanding shares of Cushnoc Common Stock must be present in person or by 
proxy before any action may be taken at the Special Meeting.  The 
affirmative vote of the holders of two-thirds of the outstanding shares of 
Cushnoc Common Stock, voting in person or by proxy, is necessary to approve 
the Merger Agreement on behalf of Cushnoc.

      The proposal to adopt the Merger Agreement is considered a "non-
discretionary item" whereby brokerage firms may not vote in their discretion 
on behalf of their clients if, such clients have not furnished voting 
instructions.  Abstentions and such broker "nonvotes" at the Special Meeting 
will be considered in determining the presence of a quorum but will not be 
counted as a vote cast for the Merger Agreement.  Because the proposal to 
adopt the Merger Agreement is required to be approved by the holders of two-
thirds of the outstanding shares of Cushnoc Common Stock, abstentions and 
broker nonvotes will have the same effect as a vote against this proposal at 
the Special Meeting.


<PAGE>


      Each proxy returned to Cushnoc (and not revoked) by a holder of 
Cushnoc Common Stock will be voted in accordance with the instructions 
indicated thereon.  If no instructions are indicated, the proxy will be 
voted for approval of the Merger Agreement.  Proxies which are voted against 
the approval of the Merger Agreement will not be voted in favor of any 
motion to adjourn the Special Meeting to solicit more votes in favor of 
approval of the Merger Agreement.

      Any proxy given pursuant to this solicitation or otherwise may be 
revoked by the person giving it at any time before it is voted by delivering 
to the clerk of Cushnoc, on or before the taking of the vote at the Special 
Meeting, a written notice of revocation bearing a later date than the proxy 
or a later dated proxy relating to the same shares of Cushnoc Common Stock, 
or by attending the Special Meeting and voting in person.  Attendance at the 
Special Meeting will not in itself constitute revocation of a proxy.

      It is not expected that any matter other than those referred to herein 
will be brought before the Special Meeting.  If other matters are properly 
presented, however, the persons named as proxies will vote in accordance 
with their judgment with respect to such matters.

      The Merger Agreement also requires the approval of the sole 
shareholder of the Bank.  NBN, as  sole shareholder, approved the Merger 
Agreement on June 30, 1997.

<PAGE> 48
Solicitation of Proxies

      Cushnoc will bear its costs of mailing this Prospectus/Proxy Statement 
to its shareholders, as well as all other costs incurred by it in connection 
with the solicitation of proxies from its shareholders on behalf of its 
Board of Directors.  In addition to solicitation by mail, the directors, 
officers and employees of Cushnoc may solicit proxies from shareholders of 
Cushnoc by telephone, telegram, facsimile transmission or in person without 
compensation other than reimbursement for their actual expenses.  
Arrangements also will be made with brokerage firms and other custodians, 
nominees and fiduciaries for the forwarding of solicitation material to the 
beneficial owners of stock held of record by such persons, and Cushnoc will 
reimburse such custodians, nominees and fiduciaries for their reasonable 
out-of-pocket expenses in connection therewith.

                                 THE MERGER

   
      The following information relating to the Merger does not purport to 
be complete, and is qualified in its entirety by reference to the Merger 
Agreement, a copy of which is attached to this Prospectus/Proxy Statement as 
Annex I and incorporated herein by reference.  All Cushnoc Shareholders are 
urged to read the Merger Agreement carefully.  All material terms of the 
Merger Agreement are summarized below.
    

General

   
      In accordance with the terms of and subject to the conditions set 
forth in the Merger Agreement, Cushnoc will be merged with and into the 
Bank, with the Bank as the surviving corporation of the Merger.  The Merger 
Agreement provides that at the Effective Time each outstanding share of 
Cushnoc Common Stock (other than (i) any dissenting shares and (ii) any 
shares held by NBN or a subsidiary thereof other than in a fiduciary 
capacity or in satisfaction of a debt previously contracted) shall, by 
virtue of the Merger and without any action on the part of the holder 
thereof, be converted into the right to received 2.089 shares of NBN Common 
Stock, subject to possible adjustment under certain circumstances, as 
discussed below.  As of August 27, 1997, the market price for NBN Common 
Stock was $14.625.
    

      Each of the NBN Board and the Cushnoc Board has unanimously approved 
the Merger Agreement and the transactions contemplated thereby and believes 
that the Merger is fair to and in the best interests of 


<PAGE>


NBN and Cushnoc, respectively, and its respective shareholders.  
Accordingly, the Board of Directors of Cushnoc, unanimously recommends that 
shareholders of Cushnoc vote "FOR" approval of the Merger Agreement

Background of the Merger

   

<PAGE> 49
      During the summer and early fall of 1996, several independent 
commercial banks in central Maine, including Cushnoc, were working together 
in an attempt to solve problems, share certain resources, participate on 
loans and generally reduce the cost of operations and achieve economies of 
scale.  These efforts led to the parties discussing a merger of all 
participants; however, these discussions were terminated because of an 
inability to resolve social issues, including, but not limited to, 
management and control issues.  Several of the parties then expressed an 
interest in acquiring Cushnoc.  Three of these banks submitted the proposals 
discussed below.

      In November 1996, Cushnoc retained Ryan, Beck to act as Cushnoc's 
financial advisor with respect to the possible sale of Cushnoc.  Ryan, Beck 
analyzed two preliminary proposals received by Cushnoc prior to the 
retention of Ryan, Beck, one of which was from NBN, and also analyzed a 
third preliminary oral proposal which was received after Ryan, Beck was 
retained.  Cushnoc decided, after consultation with Ryan, Beck, that all 
three parties who submitted preliminary proposals (including the party who 
submitted the oral proposal) would be invited to perform due diligence.  Due 
diligence was performed during December 1996 and formal written indications 
of interest were received from NBN and one of the other parties.  The third 
party declined to submit a proposal at the conclusion of the due diligence 
phase.

      On January 9, 1997, Ryan, Beck reviewed with the Cushnoc Board the two 
proposals which had been received.  One of the proposals was from NBN for an 
exchange of common stock which was expected to be accounted for as a 
"pooling of interests" and the other proposal was for an all cash 
transaction at a slightly higher purchase price than the common stock 
proposal.  The Cushnoc Board decided to pursue the cash transaction.  Over 
the next several months, Cushnoc attempted to negotiate a definitive 
agreement with this potential acquiror.  This process was unsuccessful.  The 
parties were unable to agree on numerous social, financial and legal issues.  
Resolution of these issues would have resulted in a number of adjustments to 
the proposed acquisition price depending on the financial performance of 
Cushnoc between the date of signing the definitive agreement and the closing 
date.  These adjustments were unacceptable to Cushnoc since the final 
acquisition price would have been impossible to determine until the closing 
date of the acquisition.  The potential acquiror terminated discussions with 
Cushnoc on March 14, 1997.  During this period, Cushnoc received an informal 
inquiry from an additional party who in the opinion of Cushnoc and Ryan, 
Beck did not have the capacity to complete the transaction.

      The two other potential acquirors who had submitted preliminary 
proposals were recontacted.  These parties were informed that Cushnoc had 
been unable to reach a definitive agreement with another party and were 
asked if they still had an interest in pursuing an acquisition of Cushnoc.  
The party that previously declined to make an offer following due diligence 
was not interested in pursuing an acquisition of Cushnoc but NBN reinstated 
its previous offer.
    

      During April and early May, Chairman Lipman of Cushnoc, President 
Delamater of NBN and their financial advisors discussed pricing, severance 
issues, and other qualitative and quantitative terms and issues.  Chairman 
Lipman and President Delamater reached an oral agreement on most major 
business issues.  During this period NBN prepared a definitive agreement 
whose terms were negotiated by the parties and their advisors.  Cushnoc and 

<PAGE> 50
its advisors also considered the recent performance and future prospects of 
NBN as NBN was offering common stock as consideration.  In this regard, 
Ryan, Beck performed due diligence on NBN.  Ryan, Beck and the Cushnoc 
Board, satisfied with the results of due diligence, 


<PAGE>


concluded that the NBN stock would be acceptable consideration provided that 
all terms of the definitive agreement could be resolved.  During the 
following weeks, agreement was reached on all outstanding terms and issues.

   
      On May 8, 1997, the Cushnoc Board met to review the proposed 
transaction outlined in the definitive Merger Agreement.  The Board reviewed 
the analysis presented by their financial advisors and its potential effects 
on shareholder value and reviewed the terms of the Merger Agreement with its 
special legal counsel, Breyer & Aguggia.  The Board recessed, and reconvened 
the following morning at which time they approved the Merger Agreement and 
recommended that the Merger Agreement be submitted to Cushnoc's shareholders 
for approval.
    

Reasons for the Merger

      The Cushnoc Board, at its meeting held May 9, 1997, considered the 
Merger Agreement and determined it to be fair, and in the best interest of, 
Cushnoc and its shareholders, customers, and employees.  The Cushnoc Board 
considered the proposed transaction in relation to the book value and 
earnings per share of Cushnoc and the results of operations and prospects of 
Cushnoc should it remain independent.  In reaching its determination, the 
Cushnoc Board consulted with special legal counsel regarding the terms of 
the Merger Agreement and the legal duties of the Cushnoc Board and with its 
financial advisor regarding financial aspects of the transaction.  The 
Cushnoc Board considered the opinion of its financial advisor in deciding to 
proceed with this transaction.

      In reaching its determination to approve the Merger Agreement the 
Cushnoc Board considered a number of factors.  Below is a listing of the 
material factors of the Cushnoc Board considered in their decision.  The 
Cushnoc Board did not assign any specific or relative weight to the below 
listed factors.

      (1)   The Cushnoc Board considered the continuing consolidation and 
            increasing competition in the financial services industries and 
            concluded that Cushnoc shareholders, customers, and employees 
            would benefit from being part of a larger financial institution.

      (2)   The Cushnoc Board analyzed operating personnel and the necessity 
            to make major changes in terms of being independent and 
            achieving long-term profitability.

      (3)   The Cushnoc Board analyzed Cushnoc's year to date operating 
            results and future prospects should it remain independent.

      (4)   The Cushnoc Board considered the terms of the Merger Agreement, 
            including the receipt of NBN Common Stock which would be 
            generally tax free to Cushnoc shareholders.
<PAGE> 51
      (5)   The Cushnoc Board considered the financial condition and 
            operating results of NBN.  The Cushnoc Board also considered the 
            relative liquidity of Cushnoc Common Stock and NBN Common Stock.

      (6)   The Cushnoc Board of Directors considered the opinion of its 
            financial advisor that the exchange ratio being received by 
            Cushnoc's shareholders in connection with the Merger was fair to 
            Cushnoc's shareholders from a financial point of view.

   
      (7)   The Cushnoc Board also considered the relative lack of liquidity 
            in NBN common stock.
    


<PAGE>


      For the reasons set forth above, the Cushnoc Board has unanimously 
approved the Merger Agreement as advisable and in the best interests of 
Cushnoc and Cushnoc shareholders and recommends that the Shareholders of 
Cushnoc vote FOR the approval of the Merger Agreement.


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

      (1)   the NBN Board's review, with the assistance of management and 
            its financial advisor, Mercer Capital Management, Inc., of the 
            financial condition, results of operations, business and overall 
            prospects of Cushnoc;

      (2)   the fact that Cushnoc does business in one of Maine's largest 
            market areas, which is also the capitol city;

      (3)   the enhanced ability of the combined entity to expand in the 
            Augusta market area, as NBN will deliver a much wider array of 
            financial products and services to this market;

      (4)   the financial presentations of senior management and Mercer 
            Capital, which indicated minimal, if any, dilution to existing 
            NBN shareholders, provided that certain expense savings 
            following the Merger are realized and Cushnoc's performance 
            meets or exceeds its 1997 budget;

      (5)   the anticipated cost savings and operating efficiencies 
            available to the combined institution from the Merger;

      (6)   the expectation that the Merger will be a tax free exchange and 
            will qualify for pooling of interests accounting treatment.  
            (See THE MERGER -- Accounting Treatment of the Merger".)

   
      (7)   the nature and likelihood of obtaining regulatory approvals that 
            would be required with respect to the Merger and the overall 
            enhancement to the NBN franchise by establishing a presence in 
            the Augusta marketplace;
<PAGE> 52

      (8)   the fact that NBN's existing "mission statement" calls for 
            additional development within its established market area and 
            therefore NBN has already built much of the infrastructure 
            needed to effectively manage the new combined company; and

      (9)   The fact that some of the Cushnoc personnel would not be 
            necessary for the continued operation of the surviving entity, 
            and that difficult issues would be entailed by a reduction in 
            staffing; and

      (10)  Cushnoc had not achieved great financial success, although the 
            Board felt that it was primarily attributable to the small size 
            of Cushnoc and would not necessarily be relevant to the 
            surviving entity.
    

      The foregoing discussion of the information and factors discussed by 
the Board of Directors is not meant to be exhaustive but is believed to 
include all material factors considered by NBN's Board.  The Board did not 
quantify or attach any particular weight to the various factors that it 
considered in reaching its determination that the Merger is in the best 
interest of NBN shareholders.


<PAGE>




Opinion of Financial Advisor

   
    

      On November 26, 1996 Cushnoc retained Ryan, Beck to act as Cushnoc's 
financial advisor with respect to the acquisition of Cushnoc.  Ryan, Beck is 
regularly engaged in the valuation of banks, bank holding companies, savings 
and loan associations, savings banks and savings and loan holding companies 
in connection with mergers, acquisitions and other securities-related 
transactions.  Ryan, Beck has knowledge of, and experience with, the New 
England banking market and banking organizations operating in that market, 
and was selected by Cushnoc because of its knowledge of, experience with, 
and reputation in the financial services industry.

      In its capacity as Cushnoc's financial advisor, Ryan, Beck 
participated in the negotiations with respect to the pricing and other terms 
and conditions of the Merger, but the decision as to whether to accept the 
NBN proposal and the final pricing of the Merger was ultimately made by the 
Board of Directors of Cushnoc.  Ryan, Beck rendered its oral opinion to the 
Cushnoc Board on May 8, 1997, and rendered its formal written opinion (the 
"Opinion") on August    , 1997, that the Exchange Ratio is "fair" to 
Cushnoc's shareholders from a financial point of view.  No limitations were 
imposed by the Cushnoc Board upon Ryan, Beck with respect to the 
investigations made or procedures followed by it in arriving at its opinion.

   
      The full text of the Opinion of Ryan, Beck dated as of August    , 

<PAGE> 53
1997, which sets forth assumptions made and matters considered, is attached 
as Annex II to this Proxy Statement/Prospectus.  Shareholders of Cushnoc are 
urged to read this Opinion in its entirety.  Ryan, Beck's Opinion is 
directed only to the Exchange Ratio and does not constitute a recommendation 
to any Cushnoc shareholder as to how such shareholder should vote at the 
Special Meeting.  The summary of the Ryan, Beck Opinion set forth in this 
Proxy Statement/Prospectus is qualified in its entirety by reference to the 
full text of such Opinion.  Ryan, Beck's oral opinion as of May 8, 1997 was 
to the same effect as such Opinion.
    

      In connection with its analysis, Ryan, Beck: (i) reviewed the Merger 
Agreement and related documents; (ii) reviewed drafts of this Proxy 
Statement/Prospectus; (iii) reviewed NBN's Annual Reports to Shareholders 
and Annual Reports on Form 10-K for the fiscal years ended June 30, 1996, 
1995, and 1994, and NBN's Quarterly Reports on Form  10-Q for the periods 
ended March 31, 1997, December 31, 1996 and September 30, 1996; (iv) 
reviewed Cushnoc's Annual Reports to Shareholders for the years ended 
December 31, 1996, 1995, and 1994; (v) reviewed the historical stock prices 
and trading volume of NBN's Common Stock; (vi) as more particularly 
described below, reviewed the publicly available financial data of thrift 
organizations which Ryan, Beck deemed generally comparable to NBN; (vii) as 
more particularly described below, reviewed the publicly available financial 
data of commercial banking organizations which Ryan, Beck deemed generally 
comparable to Cushnoc; (viii) as more particularly described below, reviewed 
the terms of recent acquisitions of commercial banking organizations which 
Ryan, Beck deemed generally comparable to Cushnoc; and (ix) conducted such 
other studies, analyses, inquiries and examinations as Ryan, Beck deemed 
appropriate.  Ryan, Beck also reviewed certain projections provided by 
Cushnoc for the year ending December 31, 1997 and met with certain members 
of Cushnoc's senior management to discuss Cushnoc's past and current 
business operations, financial condition, strategic plan and future 
prospects.  Ryan, Beck also reviewed NBN's budget for the year ending June 
30, 1997, and met with certain members of NBN's senior management to discuss 
NBN's past and current business operations, financial condition, strategic 
plan and future prospects. Ryan, Beck as part of its review of the Merger, 
also analyzed NBN's ability to consummate the Merger and considered the 
future prospects of Cushnoc in the event it remained independent.

      In connection with its review, Ryan, Beck relied upon and assumed, 
without independent verification, the accuracy and completeness of the 
financial and other information regarding Cushnoc and NBN provided to Ryan, 
Beck by Cushnoc and NBN and their representatives.  Ryan, Beck is not an 
expert in the 


<PAGE>


evaluation of allowances for loan losses.  Therefore, Ryan, Beck has not 
assumed any responsibility for making an independent evaluation of the 
adequacy of the allowances for loan losses as set forth on Cushnoc's and 
NBN's balance sheets at March 31, 1997, and Ryan, Beck assumed such 
allowances were adequate and complied fully with applicable law, regulatory 
policy and sound banking practice as of the date of such financial 
statements.  Ryan, Beck has reviewed certain historical financial data and 
financial projections (and the assumptions and bases therefor) provided by 
Cushnoc and NBN.  Ryan, Beck assumed that such forecasts and projections 

<PAGE> 54
reflected the best currently available estimates and judgments of the 
respective managements.  In certain instances, for the purposes of its 
analyses, Ryan, Beck made adjustments to such financial and operating 
forecasts which in Ryan, Beck's judgment were appropriate under the 
circumstances.  Ryan, Beck was not retained to nor did it make any 
independent evaluation or appraisal of the assets or liabilities of Cushnoc 
or NBN nor did Ryan, Beck review any loan files of Cushnoc or NBN.  Ryan, 
Beck also assumed that the Merger in all respects is, and will be, 
undertaken and consummated in compliance with all laws and regulations that 
are applicable to Cushnoc and NBN.

      The preparation of a fairness opinion on a transaction such as the 
Merger involves various determinations as to the most appropriate and 
relevant methods of financial analysis and the application of those methods 
to the particular circumstances and, therefore, the Opinion is not readily 
susceptible to summary description.  In arriving at its opinion, Ryan, Beck 
performed a variety of financial analyses.  Ryan, Beck believes that its 
analyses must be considered as a whole and the consideration of portions of 
such analyses and the factors considered therein, without considering all 
factors and analyses, could create an incomplete view of the analyses and 
the process underlying Ryan, Beck's Opinion.  No one of the analyses was 
assigned a greater significance than any other.

      The projections furnished to Ryan, Beck were prepared by the 
respective managements of Cushnoc and NBN.  Cushnoc and NBN do not publicly 
disclose internal management projections of the type provided to Ryan, Beck 
in connection with the review of the Merger.  Such projections were not 
prepared with a view towards public disclosure.  The public disclosure of 
such projections could be misleading since the projections were based on 
numerous variables and assumptions which are inherently uncertain, 
including, without limitation, factors related to general economic and 
competitive conditions.  Accordingly, actual results could vary 
significantly from those set forth in such projections.

      In its analyses, Ryan, Beck made numerous assumptions with respect to 
industry performance, business and economic conditions, and other matters, 
many of which are beyond the control of Cushnoc or NBN.  Any estimates 
contained in Ryan, Beck's analyses are not necessarily indicative of future 
results or values, which may be significantly more or less favorable than 
such estimates.  Estimates of values of companies do not purport to be 
appraisals nor do they necessarily reflect the prices at which companies or 
their securities may actually be sold.

      The following is a brief summary of the analyses and procedures 
performed by Ryan, Beck in the course of arriving at its Opinion.

      Comparable Companies and Comparable Transactions Analyses:  Ryan, Beck 
compared Cushnoc's financial data as of December 31, 1996 to a peer group of 
twenty two selected commercial banks located in the New England region of 
the United States with assets less than $50 million.  Ryan, Beck deemed this 
group to be generally comparable to Cushnoc.  At or for the twelve months 
ended December 31, 1996, Cushnoc had an equity to assets ratio of 10.60%, a 
return on average assets of 0.02%, a return on average equity of 0.23%, a 
net interest margin of 5.40%, a ratio of non-interest expenses to average 
assets of 5.12%, a ratio of loan loss reserves to total loans of 1.25%, a 
ratio of loan loss reserves to non-performing loans of 46.17%, and an 
efficiency ratio of 96.24%. These ratios were compared to the median ratios 
of the twenty two selected commercial banking organizations, which were, as 

<PAGE> 55
calculated, an equity to assets ratio of 10.00%, a return on average assets 
of 1.11%, a return on average equity of 12.63%, a net interest margin of 


<PAGE>


5.19%, a ratio of non-interest expense to average assets of 3.97%, a ratio 
of loan loss reserves to total loans of 1.76%, a ratio of loan loss reserves 
to non-performing loans of 75.44% and an efficiency ratio of 66.67%.  Ryan, 
Beck noted that Cushnoc's performance as measured by return on average 
assets and equity, non-interest expenses as a percent of average assets and 
efficiency ratio were all significantly below that of the peer group.

      Ryan, Beck compared Cushnoc's financial data as of April 30, 1997 with 
that of a group of nine selected commercial banking organizations being 
acquired in transactions announced since June 30, 1995 and for which pricing 
data pertaining to the transactions was publicly available.  The criteria 
for this group was commercial banks with assets less than $35 million, with 
a return on average assets between 0.00% and 0.45% and a tangible equity to 
tangible assets ratio of less than 20%.  Ryan, Beck deemed this group to be 
generally comparable to Cushnoc.  The median ratios of the nine selected 
companies, as calculated, represented a 9.47% tangible equity to tangible 
assets ratio, a non-performing assets to assets ratio of 0.32%, an 
annualized year-to-date return on average assets of 0.24% and an annualized 
year-to-date return on average equity of 2.44%.

      Ryan, Beck also calculated certain ratios based on the Exchange Ratio 
of 2.089 shares of NBN common stock for each share of Cushnoc common stock, 
the stock price of NBN's last trade prior to May 8, 1997 and the median 
ratios for the nine selected commercial bank acquisitions ("Comparable 
Transactions").  The Comparable Transactions produced a median return on 
average assets of 0.24% and a median return on average equity of 2.44%.  The 
median ratios for the Comparable Transactions, as calculated, represented a 
price to fully diluted book value of 137.19%, a price to fully diluted 
tangible book value of 137.32%, a price to latest twelve months earnings of 
40.00 times and a core deposit premium of 6.01%.  The imputed value of 
Cushnoc based on the median of the above mentioned acquisition peer group 
was $33.26 based on price to stated book value, $33.29 based on price to 
tangible book value, $2.17 based on price to 1996 earnings and $34.23 based 
on the core deposit premium to tangible book value.  Ryan, Beck noted that 
banks with an established level of meaningful earnings typically are not 
acquired at a multiple of 40 times earnings.

      The comparable ratios for Cushnoc were an acquisition price of 120.64% 
of book value, a price to tangible book value of 120.64%, a price to 1996 
earnings of 538.01 times and a core deposit premium to tangible book value 
of 3.01%.  Ryan, Beck noted that the value of the NBN common stock to be 
received by Cushnoc shareholders based upon the Exchange Ratio of 2.089 
shares of NBN common stock for each Cushnoc share and the last trade of NBN 
common stock prior to May 8, 1997 was $29.25.  The NBN offer also 
represented approximately 36 times Cushnoc's budgeted 1997 income.  Ryan, 
Beck noted that Cushnoc, except in 1995, had not demonstrated the ability to 
consistently earn at or above the 1997 budgeted income.

      Ryan, Beck also compared NBN's financial data as of December 31, 1996 
with that of a group of fourteen selected thrift organizations with assets 
between $150 million and $300 million, an equity to assets ratio less than 

<PAGE> 56
12.0% and which are located in the New England and Mid Atlantic regions of 
the United States for which public trading and pricing information was 
available.  Ryan, Beck deemed this group to be generally comparable to NBN. 
 At or for the twelve months ending December 31, 1996, NBN had tangible 
equity to tangible assets of 6.92%, a return on average assets ratio of 
0.58% adjusted to exclude the one-time SAIF assessment, a return on average 
equity ratio of 6.94% adjusted to exclude the one-time SAIF assessment, a 
dividend yield of 2.19%, a net interest margin of 4.22%, an efficiency ratio 
of 75.43%, a ratio of non-performing assets to total assets of 1.34% and a 
ratio of reserves to non-performing loans of 96.92%.  These ratios were 
compared to the median ratios of the fourteen selected thrift organizations, 
which were, as calculated, a tangible equity to tangible assets ratio of 
7.79%, a return on average assets ratio of 0.80% adjusted to exclude the 
one-time SAIF assessment, a return on average equity ratio of 10.58% 
adjusted to exclude the one-time SAIF assessment, a dividend yield of 2.14%, 
a net interest margin of 3.75%, an 


<PAGE>


efficiency ratio of 65.55%, a ratio of non-performing assets to total assets 
of 0.79% and a ratio of reserves to non-performing loans of 124.76%.  Using 
NBN's common stock price as represented by the last trade prior to May 8, 
1997, its price to latest twelve month earnings adjusted to exclude the one-
time SAIF assessment was 17.91 times, price to book value was 107.54% and 
price to tangible book value was 125.64%.  The peer group's median price to 
latest twelve month earnings was 11.82 times, price to book value was 
116.55% and price to tangible book value was 117.77%.

      No company or transaction used in the Comparable Companies and 
Transaction Acquisition Analyses section is identical to Cushnoc, NBN or the 
Merger.  Accordingly, an analysis of the results of the foregoing is not 
mathematical; rather it involves complex considerations and judgments 
concerning differences in financial and operating characteristics of the 
companies involved and other factors that could affect the trading values of 
the securities of the company or companies to which they are being compared.

      Impact Analysis:  Ryan, Beck analyzed the Merger in terms of its 
effect on NBN's projected earnings per share, current book value and 
tangible book value based on Cushnoc's projected 1997 earnings which were 
derived from information provided by the management of Cushnoc and NBN.  
Based upon certain assumptions, including those with respect to cost savings 
and other synergies from the Merger and the stand-alone earnings projections 
provided by NBN and Cushnoc, the analysis showed that the Merger would be 
dilutive to NBN's projected 1997 fiscal year earnings per share by 
approximately 2.02%, accretive to projected 1998 fiscal year earnings per 
share by approximately 0.44%, dilutive to fully diluted book value per share 
by approximately 1.24% and accretive to NBN's fully diluted tangible book 
value by approximately 0.04%.  Ryan, Beck analyzed the impact of the merger 
on NBN values per Cushnoc share based on the exchange ratio of 2.089 shares 
of NBN Common Stock for each share of Cushnoc Common Stock using pro forma 
projected 1997 fiscal year earnings per share,  projected 1998 fiscal year 
earnings per share, book value per share, tangible book value per share and 
dividends per share at March 31.  That analysis found that, based on such 
exchange ratio, Cushnoc's equivalent projected 1997 earnings per share would 
increase by approximately 213%, projected 1998 earnings per share would 
increase by approximately 194%, fully diluted book value would increase by 

<PAGE> 57
approximately 12.0% and fully diluted tangible book value would decrease by 
approximately 0.35%.  Additionally, Cushnoc shareholders, based on NBN's 
current dividend level, would receive annual dividends of $0.67 per share as 
compared to no dividends at the present time.  The actual results achieved 
may vary from the projected results and the variations may be material.

      Discounted Dividend Analysis:  Using a discounted dividend analysis, 
Ryan, Beck estimated the present value of the future dividend streams that 
Cushnoc could produce in perpetuity.  Projection ranges for Cushnoc's five-
year balance sheet and income statement were provided by Cushnoc's 
management.  Management's projections were based upon various factors and 
assumptions, many of which are beyond the control of Cushnoc.  These 
projections are, by their nature, forward-looking and may differ materially 
from the actual values or actual future results which may be significantly 
more or less favorable than suggested by such projections.  In producing a 
range of per share Cushnoc values, Ryan, Beck utilized the following 
assumptions:  discount rates range from 13.0% to 15.0%, terminal 
price/earnings multiples range from 8.0x to 10.0x (which when applied to 
terminal year estimated earnings produces a value which approximates the net 
present value of the dividends in perpetuity, given certain assumptions 
regarding growth rates and discount rates) and earnings that include 
estimated savings in Cushnoc's non-interest expense equal to 15.0% in 1997 
and approximately 26% in 1998, with an assumed 5% growth synergies in years 
thereafter.  The discounted dividend analysis produced a range of net 
present values per share of Cushnoc Common Stock from $26.19 to $30.98.  
These analyses do not purport to be indicative of actual values or expected 
values or an appraisal range of the shares of Cushnoc Common Stock.  Ryan, 
Beck noted that the discounted dividend analysis is a widely used valuation 
methodology, but noted that it relies on numerous assumptions, including 
expense savings levels, dividend payout rates, terminal values and discount 
rates, the future values of which may be significantly more or less than 
such alternatives.


<PAGE>


      Break-Even Returns Analysis:  Ryan, Beck prepared a break-even returns 
analysis based on the terms of the Merger Agreement.  Using a normalized 
range of public market price to latest twelve months earnings multiples of 
9.0x to 11.0x, a range of discount rates from 12.0% to 14.0%, Ryan, Beck 
calculated the compound annual growth rate of earnings required through the 
year 2002 to provide Cushnoc's shareholders with the same value on a present 
value basis as the May 8 value as being approximately 54.9% to 66.5%.

   
      In connection with its written Opinion dated as of August    , 1997, 
Ryan, Beck confirmed the appropriateness of its reliance on the analyses 
used to render its May 8, 1997 oral opinion by performing procedures to 
update certain of such analyses and by reviewing the assumptions and 
conclusions contained in the Opinion.

      Ryan, Beck's written Opinion dated August    , 1997 was based solely 
upon the information available to it and the economic, market and other 
circumstances as they existed as of the date of such Opinion.  Ryan, Beck 
did not express any opinion as to the price or range of prices at which NBN 
Common Stock might trade subsequent to the Merger.  Events occurring after 
such date could materially affect the assumptions and conclusions contained 

<PAGE> 58
in such Opinion.  Ryan, Beck has not undertaken to reaffirm or revise its 
Opinion or otherwise comment upon any events occurring after the date 
hereof.
    

      The summary set forth above does not purport to be a complete 
description, but is a brief summary of the material analyses and procedures 
performed by Ryan, Beck in the course of arriving at its Opinion.

      With regard to Ryan, Beck's services in connection with the financial 
advisory agreement and the Merger Agreement, Cushnoc has paid to Ryan, Beck 
a $10,000 retainer and has agreed to pay Ryan, Beck an additional $25,000 
upon consummation of this transaction.  In addition, Cushnoc has agreed to 
reimburse Ryan, Beck for its reasonable out-of-pocket expenses, which shall 
not exceed $7,500 without the prior consent of Cushnoc.  Cushnoc has also 
agreed to indemnify Ryan, Beck and certain related persons against certain 
liabilities, including liabilities under federal securities law, incurred in 
connection with its services.  The amounts of Ryan, Beck's fees were 
determined by negotiation between Cushnoc and Ryan, Beck.

      Ryan, Beck has had no prior relationship with NBN.  Ryan, Beck's 
research department does not follow NBN and Ryan, Beck is not a market maker 
in NBN common stock.  Prior to this engagement, Ryan, Beck has not had a 
relationship with Cushnoc.

Effects of the Merger

      Effect on Cushnoc's shareholders.  Upon consummation of the Merger, 
each shareholder of Cushnoc shall be entitled to receive 2.089 shares of NBN 
Common Stock, subject to possible adjustment under certain circumstances, in 
consideration for each share of Cushnoc Common Stock then held and thereupon 
shall cease to be a shareholder of Cushnoc.

      Effect on Cushnoc.  Upon consummation of the Merger, Cushnoc will no 
longer exist as it will become a part of NBN.  Under the terms of the Merger 
Agreement, NBN will elect one person from the current Cushnoc Board of 
Directors to the NBN Board of Directors.

Exchange of Cushnoc Common Stock Certificates

   
      At the Effective Time, each holder of a certificate or certificates 
theretofore evidencing issued and outstanding shares of Cushnoc Common 
Stock, upon surrender of the same to NBN's Transfer Agent, Registrar and 
Transfer Company, 10 Commerce Drive, Crawford, N.J. 07016-3572 (the 
"Exchange Agent"), shall be entitled to receive in exchange therefor a 
certificate or certificates representing full shares of NBN 


<PAGE>


Common Stock into which the shares of Cushnoc Common Stock theretofore 
represented by the certificate or certificates so surrendered shall have 
been converted by virtue of the Merger.  As promptly as practicable after 
the Effective Time (and in no event later than the fifth business day 
following the Effective Time), the Exchange Agent shall mail to each holder 
of record of an outstanding certificate  which immediately prior to the 

<PAGE> 59
Effective Time evidenced shares of Cushnoc Common Stock, and which is to be 
exchanged for NBN Common Stock by virtue of the Merger, a form of letter of 
transmittal (which shall specify that delivery shall be effected, and risk 
of loss and title to such certificate shall pass, only upon delivery of such 
certificate to the Exchange Agent) advising such holder of the terms of the 
exchange effected by the Merger and of the procedure for surrendering to the 
Exchange Agent such certificate in exchange for a certificate or 
certificates evidencing NBN Common Stock.  Upon surrender to the Exchange 
Agent of one or more certificates evidencing shares of Cushnoc Common Stock, 
together with a properly completed and executed letter of transmittal, the 
Exchange Agent will mail to the holder thereof after the Effective Time, a 
certificate or certificates representing the number of full shares of NBN 
Common Stock into which the aggregate number of shares of Cushnoc Common 
Stock previously represented by such certificate or certificates surrendered 
shall have been converted pursuant to the Merger Agreement.  NBN shall be 
entitled, after the Effective Time, to treat certificates representing 
shares of Cushnoc Common Stock as evidencing ownership of the number of full 
shares of NBN Common Stock into which the shares of Cushnoc Common Stock 
represented by such certificates shall be converted pursuant to the Merger 
Agreement, notwithstanding the failure on the part of the holder thereof to 
surrender such certificates.
    

      After the Effective Time, there shall be no further transfer on the 
records of Cushnoc of certificates representing shares of Cushnoc Common 
Stock.  If any such certificates are presented to Cushnoc for transfer after 
the Effective Time, they shall be cancelled against delivery of certificates 
of NBN Common Stock in accordance with the Merger Agreement.

      No dividends which have been declared on the NBN Common Stock will be 
remitted to any persons entitled to receive shares of NBN Common Stock under 
the Merger Agreement until such person surrenders the certificate or 
certificates representing Cushnoc Common Stock, at which time all unpaid 
dividends shall be remitted to such person, without interest.

      No fractional shares of NBN Common Stock shall be issued in the Merger 
to holders of shares of Cushnoc Common Stock.  Each holder of shares of 
Cushnoc Common Stock who otherwise would have been entitled to a fraction of 
a share of NBN Common Stock shall receive in lieu thereof, at the time of 
surrender of the certificate or certificates representing such holder's 
shares of Cushnoc Common Stock, an amount of cash (without interest) 
determined by multiplying the fractional share interest to which such holder 
would otherwise be entitled by the average closing per share price of the 
NBN Common Stock on the American Stock Exchange on the ten business days 
preceding the Effective Time.  No holder of shares of Cushnoc Common Stock 
will be entitled to dividends, voting rights or other rights with respect to 
any fractional share interest.

Conditions to the Merger

   
      The Merger Agreement provides that consummation of the Merger is 
subject to the satisfaction of certain conditions, or the waiver of such 
conditions by the party or parties entitled to do so, at or before the 
Effective Time.  Each of the parties' obligations under the Merger Agreement 
is subject to the following conditions: (i) all corporate action (including 
without limitation approval by the requisite votes of the shareholders of 
Cushnoc), necessary to authorize the execution and delivery of the Merger 

<PAGE> 60
Agreement and consummation of the transactions contemplated thereby shall 
have been duly and validly taken; (ii) all necessary regulatory approvals 
and consents required to consummate the Merger by any governmental authority 
shall have been received, and all notice periods and waiting periods with 
respect thereto shall have expired, provided, however, that no required 
approval or consent shall be deemed to have been received if 


<PAGE>


it shall include any condition or requirement that is not customary and 
usual in transactions of this type and that, individually or in the 
aggregate, would so materially reduce the economic or business benefits of 
the transactions contemplated by the Merger Agreement to NBN that had such 
condition or requirement been known, NBN, in its reasonable judgement, would 
not have entered into the Merger Agreement; (iii) none of NBN or Cushnoc or 
their respective subsidiaries shall be subject to any statute, rule, 
regulation, order or decree which prohibits, restricts or makes illegal the 
consummation of the Merger; (iv) the Registration Statement shall have 
become effective under the Securities Act, and NBN shall have received all 
permits, authorizations or exemptions necessary under all state securities 
laws to issue NBN Common Stock in connection with the Merger, and neither 
the Registration Statement nor any such permit, authorization or exemption 
shall be subject to a stop order or threatened stop order by any 
governmental authority; (v) the shares of NBN Common Stock to be issued in 
connection with the Merger shall have been approved for listing on the 
American Stock Exchange; (vi) the independent public accountants of each of 
NBN and Cushnoc shall have issued letters dated as of the Effective Time to 
the effect that the Merger shall be accounted for as a pooling of interests 
under generally accepted accounting principles; and (vii) each of NBN and 
Cushnoc shall have received an opinion of its respective counsel to the 
effect that the Merger qualifies as a reorganization within the meaning of 
Section 368(a) of the Code and with respect to certain other related federal 
income tax considerations.  In the event that the parties waive the closing 
conditions described in clauses (vi) or (vii) of this paragraph, an 
amendment to this Proxy Statement/Prospectus will be circulated to Cushnoc 
shareholders, whose proxy will be resolicited for approval of the Merger 
prior to its consummation.  Such amendment will describe the tax 
consequences of the merger to the extent that they are materially different 
from those described herein and will provide updated information regarding 
the material federal income tax consequences.
    

      In addition to the foregoing conditions, the obligation of NBN under 
the Merger Agreement are conditioned upon (i) the accuracy in all material 
respects as of the date of the Merger Agreement and as of the Effective Time 
of the representations and warranties of Cushnoc set forth in the Merger 
Agreement, except as to any representation or warranty that specifically 
relates to an earlier date; (ii) the performance in all material respects of 
all covenants and obligations required to be performed by Cushnoc, (iii) the 
receipt of a certificate from specified officers of Cushnoc with respect to 
compliance with the conditions relating to (i) and (ii) immediately above as 
set forth in the Merger Agreement; (iv) the receipt of certain legal 
opinions from Cushnoc's legal counsel; (v) the receipt by NBN of such 
certificates of officers or others and such other documents to evidence 
fulfillment of the conditions relating to Cushnoc as NBN may reasonably 
request; (vi) no more than 10% of the Cushnoc Common Stock having exercised 

<PAGE> 61
dissenters' rights; and (vii) the consent of Fleet National Bank pursuant to 
its Loan Agreement with NBN (which consent was given by letter of Fleet Bank 
dated June 12, 1997).  Any of the foregoing conditions may be waived by NBN.

   
      In addition to the other conditions set forth above, Cushnoc's 
obligations under the Merger Agreement are conditioned upon (i) the accuracy 
in all material respects as of the date of the Merger Agreement and as of 
the Effective Time of the representations and warranties of NBN set forth in 
the Merger Agreement, except as to any representation or warranty which 
specially relates to an earlier date; (ii) the performance in all material 
respects of all covenants and obligations required to be performed by NBN; 
(iii) the receipt of a certificate from specified officers of NBN with 
respect to compliance with the conditions relating to (i) and (ii) 
immediately above as set forth in the Merger Agreement; (iv) the receipt of 
certain legal opinions from legal counsel to NBN; (v) the receipt by Cushnoc 
of such certificates of NBN's officers or others and such other documents to 
evidence fulfillment of the conditions relating to them as Cushnoc may 
reasonably request; and (vi) the receipt of a fairness opinion from Ryan 
Beck & Co.  Any of the foregoing conditions may be waived by Cushnoc.
    

Regulatory Approval


<PAGE>


      Consummation of the Merger is subject to prior receipt of all required 
approvals and consents of the Merger by all applicable federal and state 
regulatory authorities.  In order to consummate the Merger, NBN and Cushnoc 
must obtain the prior consent and approval of the OTS.

   
      An application was filed with the OTS for approval of the Merger on 
June 27, 1997.  The OTS has indicated that it deemed the application 
complete as of August 7, 1997.  Although neither NBN nor Cushnoc is aware of 
any basis for disapproving the Merger, there can be no assurance that the 
requisite approval will be obtained, that such approval will be received on 
a timely basis or that such approval will not impose conditions or 
requirements which, individually or in the aggregate, would so materially 
reduce the economic or business benefits of the transactions contemplated by 
the Merger Agreement to NBN that had such conditional requirement been known 
NBN, in its reasonable judgment, would not have entered into the Merger 
Agreement.  If any such conditional requirement is imposed, NBN may 
terminate the Merger Agreement.
    

      The approval of any application merely implies satisfaction of 
regulatory criteria for approval, which do not include review of the Merger 
from the standpoint of the adequacy of the consideration to be received by, 
or fairness to, shareholders.  Regulatory approvals do not constitute an 
endorsement or recommendation of the proposed Merger.

      The Merger Agreement provides that if the Merger has not been 
consummated by December 31, 1997, the Merger Agreement may be terminated by 
NBN or Cushnoc.  Since there is the possibility that regulatory approval may 
not be obtained for a substantial period of time after approval of the 

<PAGE> 62
Merger Agreement by Cushnoc's shareholders, there can be no assurance that 
the Merger will be consummated by December 31, 1997.  In addition, should 
regulatory approval require any material change, a resolicitation of 
shareholders may be required if regulatory approval is obtained after 
shareholder approval of the Merger Agreement.

Business Pending the Merger

      Pursuant to the Merger Agreement, Cushnoc agreed that, except as 
contemplated by the Merger Agreement or with the prior written consent of 
NBN, during the period from the date of the Merger Agreement and continuing 
until the Effective Time, it shall carry on its business in the ordinary 
course consistent with past practice.  Pursuant to the Merger Agreement, 
Cushnoc also agreed to use reasonable efforts to (i) preserve its business 
organization intact, (ii) keep available to itself and NBN the present 
services of the employees of Cushnoc, and (iii) preserve for itself and NBN 
the goodwill of the customers of Cushnoc and others with whom business 
relationships exist.  In addition, under the terms of the Merger Agreement, 
Cushnoc agreed not to take certain actions without the prior written consent 
of NBN, including among other things, the following:  (i) declare, set 
aside, make or pay any dividend or other distribution in respect of Cushnoc 
Common Stock, (ii) issue any shares of its capital stock, or grant or modify 
any rights to acquire such stock, purchase any shares of Cushnoc Common 
Stock; or effect any recapitalization, reclassification, stock dividend, 
stock split or like change in capitalization; (iii) amend its articles of 
incorporation or bylaws; impose or suffer the imposition of, any material 
lien, charge or encumbrance on any share of stock held by Cushnoc, or permit 
any such lien to exist; or waive or release any material right or cancel or 
compromise any material debt or claim; (iv) increase the rate of 
compensation of, pay or agree to pay any bonus or severance to, or provide 
any other new employee benefit or incentive to, any of its directors, 
officers or employees, except (a) as may be required pursuant to binding 
commitments as of the date of the Merger Agreement and (b) such as may be 
granted in the ordinary course of business consistent with past practice, 
(v) enter into or modify any employee benefit plan, or make any 
contributions to Cushnoc's defined contribution pension plan (the 
"Retirement Plan") other than in the ordinary course of business consistent 
with past practice; (vi) enter into (w) any agreement, arrangement or 
commitment not made in the ordinary course of business, (x) any agreement, 
indenture or other instrument relating to the 


<PAGE>


borrowing of money by Cushnoc or guarantee by Cushnoc of any such 
obligation, or (y) any employment agreement, except agreements terminable by 
the Company at will without liability, necessary to operate the business of 
Cushnoc consistent with past practice; (vii) change its accounting methods 
and practices, except as required by changes in laws or regulations or 
generally accepted accounting principles; (viii) make any capital 
expenditures in excess of $10,000 individually or $25,000 in the aggregate 
other than pursuant to binding commitments existing on the date of the 
Merger Agreement and other than expenditures necessary to maintain existing 
assets in good repair; (ix) apply or contract for any branch or site 
location or relocation; (x) acquire any business or entity, other than to 
realize upon collateral for a defaulted loan; (xi) enter into futures 
contracts, option contracts, interest rate contracts or certain other 

<PAGE> 63
agreements for purposes of hedging the exposure of interest earning assets 
and interest bearing liabilities to changes in market rates of interest; 
(xii) grant any preferential right to purchase any of its assets or rights 
or requiring the consent of any party to the transfer and assignment of any 
such assets or rights; (xiii) knowingly take any action that would impede 
the Merger from qualifying for pooling of interests accounting or as a 
reorganization within the meaning of Section 368 of the Code; (xiv) take any 
action that would result in any of the representations and warranties of 
Cushnoc in the Merger Agreement being untrue or incorrect in any material 
respect; and (xv) permit its stockholders equity as of the end of the month 
preceding the Effective Time to be less than $2,125,000.

      Pursuant to the Merger Agreement, NBN agreed that, except as 
contemplated by the Merger Agreement or with the prior written consent of 
Cushnoc, during the period from the date of the Merger Agreement and 
continuing until the Effective Time, it and the Bank will carry on their 
respective businesses in the ordinary course consistent with past practice 
and use all reasonable efforts to preserve intact their present business 
organizations and relationships.  Pursuant to the Merger Agreement, NBN also 
agreed that NBN and the Bank will not (i) declare, set aside, make or pay 
any dividend or other distribution on its Common Stock except for regular 
quarterly cash dividends not to exceed $0.10 per share, provided, however, 
that this does not affect the ability of NBN's subsidiaries to pay dividends 
on their respective Common Stocks to NBN; (ii) issue any shares of capital 
stock or grant or modify any rights to acquire capital stock other than 
pursuant to rights granted pursuant to the NBN employee stock benefit plans 
or stock option plans or certain acquisitions, including the acquisition of 
minority shares of any of its subsidiaries; (iii) effect any 
recapitalization, reclassification, stock split or like change in 
capitalization; (iv) amend its articles of incorporation, charter or other 
governing instrument or bylaws in a manner which would adversely affect the 
terms of the NBN Common Stock or the ability of NBN to consummate the 
transactions contemplated by the Merger Agreement; (v) make any acquisition 
that individually or in the aggregate would materially adversely affect the 
ability of NBN to consummate the transactions contemplated by the Merger 
Agreement in a reasonably timely manner; (vi) take any action that would 
impede the Merger from qualifying for pooling of interests accounting or a 
reorganization within the meaning of Section 368 of the Code; or (vii) take 
any action that would result in the representations and warranties of NBN 
contained in the Merger Agreement not being true or correct in any material 
respect at the Effective Time.

No Solicitation

      Pursuant to the Merger Agreement, Cushnoc shall not solicit or 
encourage inquiries or proposals with respect to, furnish any information 
relating to, or participate in any negotiations or discussions concerning, 
any acquisition, lease or purchase of all or a substantial portion of the 
assets of, or any equity interest in, Cushnoc; provided, however, that the 
Board of Directors of Cushnoc may furnish such information or participate in 
such negotiations or discussions if it, after having consulted with and 
considered the advice of outside counsel, has determined that its fiduciary 
duty under applicable law requires it to do so.  Cushnoc will promptly 
inform NBN of any such requests for information or of any such negotiations 
or discussions, and will instruct its directors, officers, representatives 
and agents to refrain from taking any action prohibited by the above-
described restrictions.


<PAGE> 64


Effective Time of the Merger; Termination and Amendment

      The Effective Time of the Merger shall be the date and time of the 
filing of Articles of Merger with the Secretary of State of Maine, unless a 
different date and time is specified as the Effective Time in such Articles 
of Merger.  The Articles of Merger will be filed only after the receipt of 
all requisite regulatory approvals of the Merger, approval of the Merger 
Agreement by the requisite votes of the shareholders of Cushnoc and the 
Bank, the satisfaction or waiver of all other conditions to the Merger set 
forth in the Merger Agreement, and the filing of Articles of Combination 
with the Office of Thrift Supervision.

      A closing (the "Closing") shall take place immediately prior the 
Effective Time on the fifth business day following the satisfaction or 
waiver, to the extent permitted hereunder, of the conditions to the 
consummation of the Merger specified in the Merger Agreement (other than the 
delivery of certificates, opinions, or other instruments and documents to be 
delivered at the Closing), or on such other date as the parties may mutually 
agree upon.

      The Merger Agreement may be terminated as follows: (i) at any time 
prior to the Effective Time by the mutual consent in writing of the parties; 
(ii) at any time on or prior to the Effective Time in the event of a 
material breach by the other party of any representation, warranty, material 
covenant or agreement which breach has not been cured within the time period 
specified in the Merger Agreement; (iii) at any time by any party in writing 
if any application for any required governmental approval has been denied or 
is approved with any condition or requirement which would prevent 
satisfaction of this condition to NBN's obligation to consummate the Merger 
and the time period for appeals and requests for reconsideration has run; 
(iv) at any time by any party in writing if the shareholders of Cushnoc fail 
to approve the Merger Agreement at a meeting duly called for the purpose, 
unless the failure of such occurrence is due to the failure of the parties 
seeking to terminate to perform or observe in any material respect its 
agreements set forth in the Merger Agreement; (v) by any party in writing in 
the event that Merger is not consummated by December 31, 1997, provided that 
this right to terminate shall not be available to any party whose failure to 
perform an obligation under the Merger Agreement resulted in the failure of 
the Merger to be consummated by such date; (vi) by Cushnoc at any time 
during the 10 day period commencing with the date on which the approval of 
the OTS for consummation of the Merger is received (the "Determination 
Date") if the average of the daily closing prices of a share of NBN Common 
Stock, as reported by the American Stock Exchange, during the period of 20 
consecutive trading days ending on the Determination Date (the "Average 
Closing Price") is less than $11.50, subject, however, to the following 
three sentences.  If Cushnoc elects to exercise its termination right 
pursuant to clause (vi) above, it must give written notice to NBN, which may 
be withdrawn by it at any time during the aforementioned 10-day period.  
During the 5-day period commencing with its receipt of such notice, NBN has 
the option to increase the consideration to be received by the holders of 
Cushnoc Common Stock under the Merger Agreement by adjusting the exchange 
ratio to equal a number (calculated to the nearest 1,000th) obtained by 
dividing (x) $24.02 by (y) the Average Closing Price.  If NBN so elects 
within such 5 day period, it must give prompt written notice to Cushnoc of 
the election and the revised Exchange Ratio, whereupon no termination shall 
have occurred pursuant to clause (vi) above and the Merger Agreement shall 

<PAGE> 65
remain in effect in accordance with its terms (except as the Exchange Ratio 
shall have been so modified.

   
      Any determination by Cushnoc to exercise its right to terminate the 
Merger Agreement if the Average Closing Price of NBN Common Stock is less 
than $11.50 will be made after full consideration by the Cushnoc Board of 
its fiduciary duties, which include making a determination as to whether the 
Exchange Ratio continues to be fair to Cushnoc shareholders from a financial 
point of view and whether the Merger continues to be in the best interest of 
Cushnoc and Cushnoc shareholders.  While Cushnoc's decision to exercise its 
rights to terminate the Merger Agreement will depend on the facts and 
circumstances existing at the time Cushnoc may exercise such rights, Cushnoc 
anticipates that it will consider the following factors in making such 
decision:  (i) changes in the financial condition and results of operations 
of NBN since the 


<PAGE>


approval of the Merger Agreement; (ii) changes in the financial condition 
and results of operations of Cushnoc since the approval of the Merger 
Agreement; and (iii) changes in market conditions and general financial and 
economic conditions since the approval of the Merger Agreement.

      The Exchange Ratio is also subject to change in the event that the 
Closing shall not have occurred on or before any record date established for 
the payment of cash dividends by NBN on the NBN Common Stock subsequent to 
September 30, 1997.  In that event, the Exchange Ratio will be increased to 
the amount of such dividend per share times the then existing Exchange 
Ratio, divided by $14.00 per share, plus the existing Exchange Ratio, 
subject to further adjustment as provided in the Merger Agreement.
    

      In the event of termination, the Merger Agreement shall become null 
and void, except that certain provisions relating to the allocation of 
expenses and confidentiality shall survive any such termination and any such 
termination shall not relieve any breaching party from liability for any 
willful breach of any covenant, undertaking, representation or warranty 
giving rise to such termination.

      To the extent permitted under applicable law, the Merger Agreement may 
be amended or supplemented at any time by written agreement of the parties 
whether before or after the approval of the shareholders of Cushnoc or the 
Bank, provided that after any such approval the Merger Agreement not be 
amended or supplemented in a manner which modifies either the amount or form 
of the consideration to be received by Cushnoc shareholders or otherwise 
materially adversely affects Cushnoc shareholders without further approval 
by those shareholders who are so affected.

   
      It is anticipated that the Effective Time of the Merger will be as 
soon as practicable following approval of the Merger at the Special Meeting, 
receipt of the necessary OTS approval and satisfaction of other closing 
conditions.  See "THE MERGER -- Conditions to the Merger."
    


<PAGE> 66
Termination Fee

      If either Cushnoc or NBN terminates the Merger Agreement because the 
Cushnoc shareholders fail to approve the Merger Agreement, or  NBN 
terminates the Agreement because Cushnoc has breached the Merger Agreement 
and failed to cure such breach, and, in either case, if at the time of 
termination any person other than NBN has made, or disclosed an intention to 
make, a proposal to acquire Cushnoc, Cushnoc is obligated to make a cash 
payment to NBN of $100,000.

Interests of Certain Persons in the Merger

      The directors and certain executive officers of Cushnoc may be deemed 
to have an interest in the Merger in addition to their interests as 
shareholders generally.  The Board of Directors of Cushnoc was aware of 
these factors and considered them, among other matters, in approving the 
Merger Agreement and the transaction contemplated thereby.

      Election of a Director.  Pursuant to the Merger Agreement, NBN has 
agreed to take all action necessary to appoint or elect, effective as of the 
Effective Time, one member of the Cushnoc Board of Directors, to be selected 
by NBN, as a Director of NBN.  The person so appointed or elected will serve 
until the first annual meeting of shareholders of NBN following the 
Effective Time.  NBN will include that person on the list of nominees for 
directors presented by the Board of Directors of NBN and for which that 
Board will solicit proxies at the first annual meeting of shareholders of 
NBN following the Effective Time.

      Indemnification.  Pursuant to the Merger Agreement, NBN has agreed, 
from and after the Effective Time through the sixth anniversary of the 
Effective Time, to indemnify and hold harmless each present and former 
director, officer and employee of Cushnoc determined as of the Effective 
Time against any costs or 


<PAGE>


expenses (including reasonable attorney's fees), judgments, fines, losses, 
claims, damages or liabilities incurred in connection with any claim, 
action, suit, proceeding or investigation, whether civil, criminal, 
administrative or investigative, arising out of matters existing or 
occurring at or prior to the Effective Time, whether asserted or claimed 
prior to, at or after the Effective Time, to the fullest extent to which 
such persons were entitled under the Articles of Organization or Bylaws of 
Cushnoc.

      Insurance.  Pursuant to the Merger Agreement, NBN also agreed to cause 
the Bank to maintain Cushnoc's existing directors and officers liability 
insurance policy (or a policy providing coverage on substantially the same 
terms and conditions) for acts or omissions occurring prior to the Effective 
Time by persons who are currently covered by such insurance policy 
maintained by Cushnoc for a period of three years following the Effective 
Time.

      Other than as set forth above, no director or executive officer of 
Cushnoc has any direct or indirect material interest in the Merger except 
insofar as ownership of Cushnoc Common Stock might be deemed such an 
interest.
<PAGE> 67

Certain Employee Matters

      The Merger Agreement provides that as soon as administratively 
practicable after the Effective Time, NBN shall take all reasonable action 
so that employees of Cushnoc shall be entitled to participate in NBN's 
employee benefit plans of general applicability, and until such time, 
Cushnoc's employee benefit plans shall remain in effect, provided that no 
employee of Cushnoc who becomes an employee of NBN and subject to NBN's 
medical insurance plans shall be excluded coverage thereunder on the basis 
of preexisting condition that was not also excluded under Cushnoc's medical 
insurance plans, in which case the Merger Agreement does not require 
coverage for such preexisting condition.  For purposes of determining 
eligibility to participate in and the vesting of benefits under NBN's 
employee benefit plans, NBN shall recognize years of service with Cushnoc as 
such service is recognized by Cushnoc.

      Any employee of Cushnoc whose employment is terminated by the Bank 
within one year following the Effective Time without just cause will be 
entitled to six months severance pay.

Resale of NBN Common Stock

      The NBN Common Stock issued pursuant to the Merger will be freely 
transferable under the Securities Act, except for shares issued to any 
Cushnoc shareholder who may be deemed to be an affiliate of NBN for purposes 
of Rule 144 promulgated under the Securities Act ("Rule 144") or an 
affiliate of Cushnoc for purposes of Rule 145 promulgated under the 
Securities Act ("Rule 145") (each an "Affiliate").  Affiliates will include 
persons (generally executive officers, directors and 10% shareholders) who 
control, are controlled by or are under common control with (i) NBN or 
Cushnoc at the time of the Cushnoc Special Meeting or (ii) NBN at or after 
the Effective Time.

      Rules 144 and 145 will restrict the sale of NBN Common Stock received 
in the Merger by Affiliates and certain of their family members and related 
interest.  Generally speaking, during the two years following the Effective 
time, those persons who are Affiliates of NBN at the time of the Cushnoc 
Special Meeting provided they are not Affiliates of NBN at or following the 
Effective Time, may publicly resell any NBN Common Stock received by them in 
the Merger, subject to certain limitations as to, among other things, the 
amount of NBN Common Stock sold by them in any three-month period and as to 
the manner of sale.  After the two-year period, such Affiliates may resell 
their shares without such restrictions so long as there is adequate current 
public information with respect to NBN as required by Rule 144.  Persons who 
are Affiliates of NBN after the Effective Time may publicly resell the NBN 
Common Stock received by them in the Merger subject to similar limitations 
and subject to certain filing requirements specified in Rule 144.


<PAGE>


      The ability of the Affiliates to resell shares of NBN Common Stock 
received in the Merger under Rule 144 or 145 as summarized herein generally 
will be subject to NBN's having satisfied its Exchange Act reporting 
requirements for specified periods prior to the time of the sale.  
Affiliates also would be permitted to resell NBN Common Stock received in 

<PAGE> 68
the Merger pursuant to an effective registration statement under the 
Securities Act or another available exemption from the Securities Act 
registration requirements.  This Prospectus/Proxy Statement does not cover 
any resales of NBN Common Stock received by persons who may be deemed to be 
Affiliates of NBN or Cushnoc in the Merger.

      SEC guidelines regarding qualifying for the pooling of interests 
method of accounting also limit sales of shares of the acquiring and 
acquired company by affiliates of either company in a business combination. 
 SEC guidelines indicate further that the pooling of interests method of 
accounting generally will not be challenged on the basis of sales by 
affiliates of the acquiring or acquired company if they do not dispose of 
any of the shares of the corporation they own or shares of the corporation 
they receive in connection with the Merger during the period beginning 30 
days before the Merger and ending when financial results covering at least 
30 days of post-Merger operations of the combined entity have been 
published.

      Each of NBN and Cushnoc has agreed in the Merger Agreement to use its 
reasonable best efforts to cause each person who may be deemed to be an 
Affiliate (for purposes of Rule 145 and for purposes of qualifying the 
Merger for pooling of interests accounting treatment) of such party to 
deliver to NBN a letter agreement intended to preserve the ability to treat 
the Merger as a pooling of interests and, in the case of Affiliates of 
Cushnoc, to ensure compliance with the Securities Act.

      NBN has agreed in the Merger Agreement, if requested by an Affiliate 
who has entered into an Affiliate agreement, to use its reasonable best 
efforts to publish as promptly as practicable, but in no event later than 90 
days after the end of the first month after the Effective Time in which 
there are at least 30 days of post-Merger combined operations, net income 
figures as contemplated by and in accordance with the terms of the SEC's 
Accounting Series Release No. 135.

Certain Federal Income Tax Consequences

      General.  The following is a summary description of the material 
federal income tax consequences of the Merger to shareholders of Cushnoc.  
This summary is not a complete description of all of the consequences of the 
Merger and, in particular, may not address federal income tax considerations 
that may affect the treatment of a shareholder who, at the Effective Time, 
already owns some NBN Common Stock, is not a US citizen, is a tax-exempt 
entity or an individual who acquired Cushnoc Common Stock pursuant to an 
employee stock option, or exercises some form of control over Cushnoc.  In 
addition, no information is provided herein with respect to the tax 
consequences of the Merger under any foreign, state or local laws.  
Consequently, each shareholder of Cushnoc is advised to consult a tax 
advisor as to the specific tax consequences of the transaction to that 
shareholder.  The following discussion is based on the Code, as in effect on 
the date of this Prospectus/Proxy Statement, without consideration of the 
particular facts or circumstances of any holder of Cushnoc Common Stock.

      The Merger.  Cushnoc will receive at the closing an opinion from 
Breyer & Aguggia, special counsel to Cushnoc, to the effect that, assuming 
the Merger is consummated, the material federal income tax consequences of 
the Merger to shareholders of Cushnoc will be as follows:  no gain or loss 
will be recognized by shareholders of Cushnoc upon the exchange of their 
Cushnoc Common Stock solely for shares of NBN Common Stock pursuant to the 

<PAGE> 69
Merger; the basis of the Cushnoc Common Stock to be received by a Cushnoc 
shareholder receiving solely NBN Common Stock will the same as his or her 
basis in the Cushnoc Common Stock surrendered in exchange therefor; and the 
holding period of the shares of NBN Common Stock to be received by a Cushnoc 
shareholder receiving solely NBN Common Stock will include the period during 
which such Cushnoc shareholder held the Cushnoc Common Stock surrendered in 


<PAGE>


exchange therefor, provided the surrendered Cushnoc Common Stock was held by 
such shareholder as a capital asset on the date of the Merger.

      NBN has received an opinion of Drummond Woodsum & MacMahon, its 
counsel, to the effect that (i) assuming all representations made in the 
Merger Agreement will be true and correct as of the Effective Time of the 
Merger, (ii) the Merger takes place in accordance with all of the terms of 
the Merger Agreement, (iii) there is no plan or intention on the part of 
Cushnoc shareholders to sell, exchange or otherwise dispose of the NBN 
shares to be received by them in the Merger that will reduce the Cushnoc 
shareholders' holdings to a number of shares of NBN stock having a value as 
of the date of the Effective Time of the Merger of less than 50 percent of 
the value of all of the formerly outstanding stock of Cushnoc as of the same 
date, (iv) the Bank will acquire at least 90 percent of the fair market 
value of the net assets and at least 70 percent of the fair market value of 
the gross assets held by Cushnoc immediately prior to the merger (v) and 
certain other assumptions stated in its opinion are true, the Merger will 
constitute a tax-free reorganization within the meaning of Sections 
368(a)(1)(A) and 368(a)(2)(D) of the Internal Revenue Code of 1986, as 
amended.

      Cushnoc shareholders will receive cash in lieu of any fractional 
shares resulting from the exchange.  Such cash payments will result in 
taxable gain or loss to the extent they exceed or are less than the 
allocated basis of the shareholder in such fractional interest.  The gain or 
loss will be treated as a capital gain or loss if the Cushnoc Common Stock 
was held by such shareholders as a capital asset on the date of the Merger.

      Each party's obligation to effect the Merger is conditioned on the 
delivery of an opinion to Cushnoc from Breyer & Aguggia, dated as of the 
Effective Time, with respect to the foregoing federal income tax 
consequences of the Merger, and the delivery to NBN of an opinion of 
Drummond Woodsum & MacMahon, special counsel to NBN, dated as of the 
Effective Time, to the effect that the Merger will constitute a 
reorganization with in the meaning of Section 368 of the Code.  Each of such 
opinions will be based upon certain customary representations by management 
of Cushnoc and the Bank and assumptions referred to therein.

Accounting Treatment of Merger

      It is expected that the Merger will be accounted for as a pooling of 
interests transaction under generally accepted accounting principles, and it 
is a condition to the parties' consummation of the Merger that NBN and 
Cushnoc receive letters, dated the Effective Time, from their respective 
independent certified public accountants to the effect that the Merger 
qualifies for such accounting treatment.  See "THE MERGER -- Conditions to 
the Merger."  As required by generally accepted accounting principles, under 

<PAGE> 70
pooling of interests accounting, as of the Effective Time, the assets and 
liabilities of Cushnoc would be added to those of NBN at their recorded book 
values and the shareholders' equity accounts of NBN and Cushnoc would be 
combined on NBN's consolidated balance sheet.  On a pooling of interests 
accounting basis, income and other financial statements of NBN issued after 
consummation of the Merger would be restated retroactively to reflect the 
consolidated combined financial position and results of operations of NBN 
and Cushnoc as if the Merger had taken place prior to the periods covered by 
such financial statements.

Expenses of the Merger

      The Merger Agreement provides that each party thereto shall each bear 
and pay all costs and expenses incurred by it in connection with the 
transactions contemplated by the Merger Agreement, including fees and 
expenses of its own financial consultants, accountants and counsel.

Dissenters' Rights


<PAGE>


      Pursuant to 9-B M.R.S.A. [SECTION] 352, a holder of Cushnoc Common
Stock, may, by complying with that Section, dissent from the Merger and,
if the Merger is effected, be paid the value of his or her shares as of the
date of the shareholders meeting at which the Merger is approved by Cushnoc
shareholders (the Special Meeting).  This right to dissent may be exercised
as to all or less than all of a shareholder's shares.  In order to exercise
this right, a shareholder must comply with two principal requirements.  First,
the shareholder must vote against the Merger.  Unless the shareholder delivers
a properly executed proxy card at or before the Special Meeting indicating 
that the shareholder wishes to vote "Against" the Merger or the shareholder 
votes "Against" the Merger in person at the Special Meeting, his or her 
shares will not be deemed to have been voted against the Merger.  Second, 
the shareholder must file a written demand with the Bank within 30 days 
after the effective date of the Merger.  Such demand must be accompanied by 
surrender of the shareholder's certificates for his or her Cushnoc shares 
and should be filed either by personally delivering it to the Bank or by 
mailing it by certified or registered mail to the Bank, in each case at 232 
Center Street, P.O. Box 868, Auburn, ME 04210, Attention:  James Delamater. 
 In either case, shareholders should be sure that such demand is received by 
the Bank within 30 days after the effective date of the Merger.  The demand 
should also specify the name and current address of the shareholder.  
Section 352 of Title 9-B does not contain a provision with respect to the 
withdrawal of a demand for payment once made.

      The value of any shares as to which dissenters' rights have been 
perfected shall be determined, as of the date of the shareholders meeting 
approving the Merger by three appraisers, one to be selected by the owners 
of two-thirds of the shares as to which dissenters' rights have been 
perfected, one by the Board of Directors of the Bank and the third by the 
two appraisers so chosen.  The valuation agreed upon by any two appraisers 
shall govern.  If the appraisal is not completed within 90 days after the 
Merger becomes effective, the Maine Superintendent of Banking shall cause an 
appraisal to be made.  The expenses of appraisal shall be paid by the Bank.

      The Bank may fix an amount which it considers to be not more than the 

<PAGE> 71
fair value of the Cushnoc shares at the time of the shareholders meeting at 
which the Merger was approved, which amount it will pay to dissenting 
shareholders of Cushnoc entitled to payment in cash.  Acceptance of such 
offer by a dissenting shareholder shall terminate the dissenters' rights 
under [SECTION] 352 of Title 9-B.  The amount due dissenting shareholders
from the Bank under the appraisal or the accepted offer shall constitute a
debt of the Bank.  The right of a shareholder to be paid the fair value of
his or her shares may terminate in the event that (i) the Merger is not
approved or is abandoned or (ii) the shareholder fails to comply with the
statutory procedure for dissenters' rights.

      The foregoing summary does not purport to be a complete statement of 
the provisions of [SECTION] 352 of Title 9-B, and is qualified in its entirety
by reference to the complete text of such section, a copy of which is attached 
hereto as Annex III.


                                   CUSHNOC

General

   
      Cushnoc is a state chartered commercial bank with two branch offices 
located on Western Avenue and Bangor Street in Augusta, Maine.  It was 
organized in 1989 and is a locally oriented commercial bank servicing the 
deposit and lending needs of businesses and individuals in Kennebec County. 
Cushnoc's principal business is to originate loans for general business 
purposes, on a secured and unsecured basis to small and medium sized 
businesses.  A portion of Cushnoc's loan portfolio is invested in commercial 
real estate loans to local businesses.  Cushnoc also makes consumer real 
estate loans and a variety of other secured and unsecured personal loans.  
Cushnoc funds its activities principally through deposits from its 


<PAGE>


business and individual customers.  Cushnoc also has access to Federal Home 
Loan Bank advances and purchases of federal funds.  At June 30, 1997, 
Cushnoc had total assets of $22.3 million, total deposits of $18.5 million 
and stockholders' equity of $2.2 million.  The deposits of the Bank are 
insured by the FDIC under the Bank Insurance Fund.
    

      Financial and other information relating to Cushnoc is set forth in 
Annex IV.

Management's Discussion and Analysis of Financial Condition and Results of 
Operations for the Years Ended December 31, 1996 and 1995 and the Three 
Months Ended March 31, 1997 and 1996

      Cushnoc is primarily engaged in commercial banking activities 
including lending to local businesses to meet their credit needs and 
commercial real estate lending.  Cushnoc also offers consumer lending 
secured by residential real estate, home equity lending, and secured and 
unsecured personal loans.  Cushnoc funds it activities through commercial 
business, retail customer and person customer deposits.  The nature of the 
deposit accounts offered through Cushnoc include demand deposits, NOW 

<PAGE> 72
accounts, regular savings, money market accounts and certificates of deposit 
accounts.  Cushnoc has access to an IDEAL Way Line of Credit with the 
Federal Home Loan Bank of Boston and purchased Federal Funds.

      Asset/Liability Management.  Cushnoc's principal financial objective 
is to achieve long term profitability while minimizing interest rate risk.  
To accomplish this objective, management has formulated an asset/liability 
management policy with the following principal elements:  originate 
commercial loans with variable rates tied to the prime rate, originate 
commercial real estate loans with fixed interest rates to generally no more 
than five years, originate mortgage loans with variable rates tied to the 
prime rate, maintain a loan-to-deposit ratio at a level of at least 65% to 
90% and maintain a liquidity ratio of 15%.  Cushnoc has begun to require 
commercial loan customers to maintain either a minimum deposit or their 
operating cash accounts with Cushnoc.  Cushnoc seeks to attract long term, 
stable deposits.

      As of December 31, 1996, the asset and liability management strategy 
has resulted in a positive one year "gap" (i.e., the difference between its 
interest sensitive assets and interest sensitive liabilities that mature and 
reprice within one year, based upon certain estimates and assumptions).


<PAGE>


      The gap between interest-sensitive assets and interest-sensitive 
liabilities at December 31, 1996 is shown in the following table (in 
thousands).

<TABLE>
<CAPTION>
                                       Maturity or Repricing Period
                            --------------------------------------------------
                             Within       1-3       3-5      Over 5
                            One Year     Years     Years     Years      Total
                            --------     -----     -----     ------     -----

<S>                         <C>         <C>        <C>       <C>       <C>
Securities                  $   249     $   500    $  655    $  420    $ 1,824
Loans, net                   14,356         175       351     1,771     16,653
                            --------------------------------------------------

Interest-earning
 assets                     $14,605     $   675    $1,006    $2,191    $18,477
                            =======================================

Cash and due from banks                                                  1,016
Other assets                                                             1,327
                                                                       -------

Total assets                                                           $20,820
                                                                       =======

Transaction
 accounts                   $ 5,077     $     0    $    0    $1,500    $ 6,577
Certificates of
 deposit                      6,982       2,443         5         0      9,430

<PAGE> 73
Borrowed funds                   67         147       168       101        483
                            --------------------------------------------------
Interest-bearing
 liabilities                $12,126     $ 2,590    $  173    $1,601    $16,490
                            =======================================

Other liabilities                                                        2,126
Stockholders' equity                                                     2,204
                                                                       -------

Total liabilities and
 stockholders' equity                                                  $20,820
                                                                       =======

Excess (deficiency) of
 interest-earning assets
 over interest bearing
 liabilities                $ 2,479     $(1,915)   $  833    $  590    $ 1,987

Cumulative excess of
 interest sensitive
 assets                     $ 2,479     $   564    $1,397    $1,987
</TABLE>

      Review of Financial Position.

      Earning Assets and Interest-Bearing Liabilities.  Although market 
rates remained relatively stable during 1996, Cushnoc felt the effects of 
competitive pressure for both loans and deposits.  As many commercial banks 
began to offer rates below the prime rate to their best customers, Cushnoc 
was forced to renegotiate many existing loan agreements to lower rates to 
maintain its customer base.  Commercial bank customers also sought higher 
yields on their investments, through either innovative banking products or 
products 


<PAGE>


available through other financial services companies.  This market trend 
made it difficult for the bank to maintain its deposit balances during 1996 
and into the first quarter of 1997.

      Total assets declined by $4.2 million to $20.8 million as of December 
31, 1996 down from $25.0 million as of December 31, 1995.  Total loans 
decreased by $.3 million to $16.9 million, which was due to a decrease in 
consumer loans of $.2 million, a decrease of commercial and home equity 
loans of $.1 million each and an increase in mortgage loans of $.1 million. 
 Cash and cash equivalents decreased by $3.5 million at December 31, 1996.  
Investment securities decreased by $.3 million at December 31, 1996.  The 
decline in asset balances, primarily cash and cash equivalents, was the 
result of declining deposit balances over the course of the year.

      Deposits decreased by $4.1 million to $18 million at December 31, 
1996.  Certificates of deposit and money market deposit accounts declined by 
$2.9 million and $1.2 million, respectively.  Cushnoc also faced stiff 
competition from other banks for money market deposits, as many financial 
institutions offered Treasury-indexed and other higher-yielding accounts.  

<PAGE> 74
Cushnoc chose not to offer high promotional rates to retain these deposits, 
which would have significantly reduced the net interest margin.  Instead, 
Cushnoc's plan was to focus on advertising and on training its employees to 
cross-sell core deposits more aggressively.

      Loans increased $126,000 during the first quarter of 1997, despite the 
continuing decline in funding from deposits.  Other asset balances remained 
comparable to year-end balances.  Deposits continued to decline, dropping 
$400,000 in the first quarter.  Borrowings from the Federal Home Loan Bank 
increased $577,000 during the first quarter of 1997.  These increased 
borrowings funded this modest loan growth, as well as compensated for the 
lost deposit balances.

      The following table sets forth the composition of Cushnoc's loan 
portfolio, excluding allowances for loan loss, by type of loan at the dates 
indicated.  Cushnoc had no foreign loans concentrations or loans exceeding 
10% of total gross loans other than as disclosed below.

<TABLE>
<CAPTION>

                                           At December 31,
                               --------------------------------------------
                                      1996                      1995
                               ------------------        ------------------
                               Amount     Percent        Amount     Percent
                               ------     -------        ------     -------

                             (Dollars in thousands)    (Dollars in thousands)

<S> <C>                        <C>        <C>            <C>        <C>
1.  Commercial, financial
    and agriculture            $ 9,764     57.7%         $ 9,728     56.5%

2.  Real estate
    construction                   234      1.4              388      2.3

3.  Real estate
    mortgage                     4,247     25.1            4,407     25.6

4.  Installment
    loans                        2,668     15.8            2,678     15.6

5.  Lease financing                 --       --               --       -- 
                               ------------------------------------------

    Total loans                $16,913    100.0%         $17,201    100.0%
                               ==========================================
</TABLE>


<PAGE>


      Loans, excluding allowance for loan loss, deferred loan fees and 
premiums and discounts, by maturity or repricing data were as follows as of 
December 31, 1996:


<PAGE> 75
<TABLE>
<CAPTION>
                                             Due after
                                              one year
                              Due in one      through      Due after
                             year or less    five years    five years
                             ------------    ----------    ----------

<S> <C>                         <C>             <C>           <C>
1.  Commercial, financial
    and agricultural            $9,471          $98           $195

2.  Real estate
    construction                   234           --             --
</TABLE>

<TABLE>
<CAPTION>
                             Due after one year
                             ------------------
                             Fixed    Variable
                             -----    --------

<S> <C>                      <C>        <C>
1.  Commercial, financial    $234       $59
    and agricultural

2.  Real estate
    construction               --        --
</TABLE>


      The following table sets forth information with respect to Cushnoc's 
non-accrual and past due loans within the meaning of SFAS No. 15 at the 
dates indicated.  It is the policy of Cushnoc to cease accruing interest on 
loans more than 90 days past due or when management believes collectibility 
is in question.

<TABLE>
<CAPTION>
                                                       At December 31,
                                                       ---------------
                                                        1996     1995
                                                        ----     ----
                                                        (In Thousands)

<S>                                                     <C>      <C>
Loans accounted for on a non-accrual basis:

  Commercial                                            $381     $  0  
  Mortgage                                                73        0  
  Installment                                              0        0
  Home Equity, consumer and other                          3       11
                                                        -------------
Total non-performing assets                             $457     $ 11
                                                        =============

Total non-performing as a percentage of total assets    2.20%    0.04%

<PAGE> 76
Accruing loans, past due 90 days                          --       --

Troubled debt restructurings                              --       --
</TABLE>


<PAGE>


      The gross interest income on non-accrual loans that would have been 
recorded in fiscal 1996 if the loans had been current in accordance with 
their terms was $50,000.  Interest income that was recorded on non-accrual 
loans during 1996 totaled $25,000.  All loans are placed on non-accrual and 
all interest income is reversed when the loans become 90 days past due.

      At December 31, 1996, Cushnoc had no outstanding borrowings against 
its IDEAL Way Line of Credit of $1,083,000 with the Federal Home Loan Bank. 
Year-end borrowings of $483,000 comprised the balance on a fixed rate loan 
from the Federal Home Loan Bank which matures in January, 2003.

      By March 31, 1997, due to declining deposit levels, Cushnoc had 
outstanding advances of $597,000 against its line of credit, in addition to 
the balance on its long-term debt.

      Allowance for Loan Loss.  The allowance for loan loss is monitored 
continuously and adjusted as economic conditions change.  Specific reserves 
are established for impaired loans under the provisions of SFAS 114.  
General reserves are determined based on loan classifications and historical 
charge off rates.

      The allowance for loan loss at December 31, 1996 was $211,000, or 1.2% 
of outstanding loan balances.  The allowance at the prior year end was 
$212,000, also 1.2% of loans outstanding.  Non-accrual loans totaled 
$457,000 at December 31, 1996, a $447,000 increase from December 31, 1995.  
The dramatic increase in the non-accrual loans was due to one large group of 
related customer loans which had adequate collateral but which passed the 
90-day past due threshold.  No loss was expected on these loans, and, under 
the provisions of SFAS 114, no specific allowance reserve was designated.


<PAGE>


      The following sets forth an analysis of Cushnoc's allowance for loan 
loss at and for the periods indicated.

<TABLE>
<CAPTION>
                       Year ended       Three months ended
                       December 31          March 31,
                      --------------    ------------------
                       1996    1995     1997       1996
                       ----    ----     ----       ----
                      (In thousands)      (In thousands)

<S>                    <C>     <C>      <C>        <C>
Balance at
 beginning of
 period                $212    $259     $211       $212
<PAGE> 77

Provision for loan
 losses                  36      50        9          9

Recoveries                2       5        -          -

Charge offs             (39)   (102)      (5)         -
                       --------------------------------

Net charge offs         (37)   ( 97)      (5)         -
                       --------------------------------

Balance at end
 of period             $211    $212     $215       $222
                       ================================

Ratio of net
 chargeoffs to
 average loans
 outstanding
 during the period     0.21%   0.55%    0.12%         0%
</TABLE>


      Any impairment of known problem loans has been included in either a 
specific or general reserve of the allowance for loan loss.  No other known 
problem loans have been identified by Cushnoc.


<PAGE>


      The following table sets forth the breakdown of the allowance for loan 
loss by loan category for the periods indicated.  Management believes that 
the allowance can be allocated by category only on an approximate basis.  
The allocation of the allowance to each category is not necessarily 
indicative of future losses and does not restrict the use of the allowance 
to absorb losses in any other category.

<TABLE>
<CAPTION>
                                 At December 31,
                 ------------------------------------------------
                           1996                      1995
                 ----------------------    ----------------------
                                 % of                      %of
                               Loans in                  Loans in
                               Category                  Category
                               to Total                  to Total
                 Amount         Loans      Amount         Loans
                 ------        --------    ------        --------
                 (Dollars in Thousands)    (Dollars in Thousands)

<S>               <C>           <C>         <C>           <C>
Commercial        $161          57.73%      $136          56.55%
Mortgage            21          25.12         10          25.62
Installment          6          15.77          8          15.57


<PAGE> 78
Home equity,
 consumer and
 other              23           1.38         52           2.26
                  ---------------------------------------------

Total             $211          100.0%      $212          100.0%
                  =============================================
</TABLE>


      Non-accrual loans increased $20,000 during the first quarter of 1997. 
 More than 90% of this non-accrual balance continued to be one group of 
related customer loans with collateral valued higher than the outstanding 
loan balances.  At March 31, 1997, the allowance for loan loss remained 
consistent with year-end, with a balance of $214,000.  The allowance as a 
percentage of outstanding loans was 1.3%.

      Deferred Tax Assets.  Cushnoc had deferred tax asset balances of 
$63,000 as of December 31, 1996 and December 31, 1995.  Although the results 
of operations for the first three months of 1997 were a net loss, Cushnoc 
has recorded net income in four of the last five years.  Management expects 
Cushnoc to return to profitability in the near future and expects to realize 
all deferred tax assets.  The balance of the deferred tax assets at March 
31, 1997 was $62,000.

Results of Operations

      General.  Net income was $5,000 for the year ended December 31, 1996, 
a significant decrease from earnings of $154,000 in 1995.  Most of the 
earnings decline was in net interest income, as deposit run off resulted in 
lower average earning assets levels and lower net interest income earning 
capability.

   
      Results for the first quarter of 1997 reflected a loss of $30,000 as 
compared with a loss of $6,000 for the same period in 1996.  Although net 
interest income and other income were slightly higher for the three-month 
period in 1997 than in 1996, other expenses increased nearly 15% on a 
comparative basis.
    


<PAGE>


      Interest Income.  For the year ended December 31, 1996, total interest 
income decreased by $200,000 to $1.98 million because of lower earning asset 
levels.  The yield on interest-earning assets decreased 24 basis points in 
1996 to 9.92% due to the carryforward effect of declining rates in 1995 and 
competitive market pressure to reduce loan rates.

   
      For the first quarter of 1997, interest income was $41,000 lower than 
the comparable period in 1996.  Average earning assets for the three month 
period ended March 31, 1997 were $4.7 million lower than the first quarter 
of 1996.
    


<PAGE> 79
      Interest Expense.  Interest expense decreased to $866,000 for the year 
ended December 31, 1996 compared with $941,000 in 1995 due to the decline of 
certificate and money market accounts during the year.  Lower interest rates 
in 1996 were also a contributing factor.

      Interest expense for the first quarter of 1997 was $49,000 lower than 
the first quarter of 1996.  Average deposit balances were substantially 
lower in 1997 because of the continuous certificate and money market balance 
run off during 1996.

      Net Interest Income.  Net interest income for the year ended December 
31, 1996 declined $100,000 to $1.1 million compared with 1995 net interest 
income results.  The decrease resulted from lower earning asset balances and 
the lower net interest margin of 5.45% in 1996 compared with 5.77% in 1995.

      Net interest income for the first quarter of 1997 increased $9,000 to 
$266,000 compared with the same period in 1995.  Lower interest income was 
offset by lower interest expense, resulting in the modest increase.

   
      Provisions for Loan Losses.  The provision for loan losses for 1996 
was $36,000, a decrease of $14,000 from the prior year.  Although nonaccrual 
loans increased dramatically from the prior year, the provision for loan 
losses was not increased.  The $447,000 increase in nonaccrual loans was 
caused by delinquency in a group of related customer loans which were 
adequately collateralized.  Because of the adequate collateral, these loans 
were not considered impaired under the provisions of SFAS 114 and SFAS 118.
    

      Although non-accrual loans at March 31, 1997 had increased slightly 
compared with year-end, the majority of the balance continued to be a group 
of related customer loans which were adequately collateralized.  Therefore, 
the provision was not increased.

      Other Income.  Other income was comparable in 1996 and 1995.  
Increases in income from fees and service charges offset the decrease in 
1996 other income which was due to a one time FDIC assessment refund in 
1995.

      Other income for the first quarter of 1997 rose approximately $4,000 
from the comparable period in 1996.

      Other Expenses.  Other expenses increased 5% in 1996 compared with 
1995.  Salaries and benefits expense and outside service fees increased, but 
these increases were mitigated by a decrease in FDIC insurance premiums of 
65%.

      Other expenses for the first quarter increased 15% compared to the 
same period in the prior year.  Outside service fees, advertising and a loss 
on sale of other real estate were the significant components of the 
increased expense.


<PAGE>


      Liquidity and Capital Resources.  Cushnoc maintains liquid assets to 
meet both short term funding requirements and long term growth objectives.  

<PAGE> 80
The long term growth objectives are to attract and retain stable deposit 
relationships from its business and consumer customers.

      To meet its immediate needs for funds as well as long term lending 
demands, Cushnoc maintains various sources of liquid assets and borrowing 
capabilities.  At December 31, 1996 and March 31, 1997, Cushnoc had a line 
of credit of $1,083,000 from FHLB of Boston.  Cushnoc also has the ability 
to purchase Federal funds from other banks.

      At December 31, 1996, Cushnoc had outstanding loan commitments of 
$374,000.  Cushnoc also had $773,000 committed for approved lines of credit 
and construction loans at December 31, 1996.  Cushnoc anticipates that it 
will have sufficient funds available to meet its current commitments through 
its deposit balances and borrowing lines.

      At December 31, 1996, Cushnoc was a "well capitalized" institution 
under the prompt corrective action regulation.  The following table 
summarized the capital requirements and Cushnoc's capital position at 
December 31, 1996:


(Dollars in thousands)

   
<TABLE>
<CAPTION>
                                     December 31, 1996      June 30, 1997
                                     -----------------    -----------------     Minimum
                                     Amount     Ratio     Amount     Ratio    Requirement
                                     -------    ------    -------    ------   -----------

<S>                                  <C>        <C>       <C>        <C>        <C>
Total risk based capital
 (Tier I & Tier II)
 (to Risk-Weighted Assets)           $ 2,415    11.78%    $ 2,422    10.73%     10.00%

Tier I Capital
 (to Risk-Weighted Assets)             2,204    10.75%      2,197     9.74%      6.00%

Tier I Capital
 (to Average Assets)                   2,204    10.14%      2,197    10.32%      5.00%
</TABLE>
    

                     MANAGEMENT OF NBN AFTER THE MERGER

   
      Upon consummation of the Merger, the directors and executive officers 
of NBN will be the directors and officers immediately prior to the Merger, 
except that John Rosmarin, one of the existing directors of Cushnoc, will 
become a director of NBN.  Mr. Rosmarin, who is 49 years of age, is the 
President and Chief Executive Officer of Saunders Manufacturing & Marketing 
of Winthrop, Maine.  See, "CERTAIN BENEFICIAL OWNERS OF CUSHNOC 
COMMON STOCK" for certain information concerning Mr. Rosmarin and "NBN 
COMMON STOCK OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT -- 
Security Ownership of Management" for a list of the other directors and 
officers of NBN following the Merger.
    

<PAGE> 81
                      DESCRIPTION OF NBN CAPITAL STOCK

      NBN is authorized to issue up to 3,000,000 shares of NBN Common Stock 
and up to 1,000,000 of preferred stock (the "NBN Preferred Stock").  The 
capital stock of NBN does not represent or constitute a deposit account and 
is not insured by the FDIC.  The NBN Common Stock is listed on the American 
Stock Exchange under the symbol "NBN."

      The following description of the NBN capital stock does not purport to 
be complete and is qualified in all respects by reference to the Articles of 
Incorporation ("Articles") and Bylaws of NBN and MBCA.


<PAGE>


NBN Common Stock

      General.  Each share of NBN Common Stock has the same relative rights 
and is identical in all respects with each other share of NBN Common Stock. 
 The NBN Common Stock is not subject to call for redemption and, upon 
receipt by NBN of the shares of Cushnoc Common Stock surrendered in exchange 
for NBN Common Stock each share of NBN Common Stock offered hereby will be 
fully paid and non-assessable.

      Voting Rights.  Except as provided in any resolution or resolutions 
adopted by the Board of Directors establishing any series of NBN Preferred 
Stock, the holders of NBN Common Stock possess exclusive voting rights in 
NBN.  Each holder of NBN Common Stock is entitled to one vote for each share 
held on all matters voted upon by shareholders, and shareholders are not 
permitted to cumulate votes in elections of directors.

      Dividends.  Subject to the rights of the holders of any NBN Preferred 
Stock, the holders of the NBN Common Stock are entitled to such dividends as 
may be declared from time to time by the Board of Directors of NBN out of 
funds legally available therefor.

      Preemptive Rights.  Holders of NBN Common Stock do not have any 
preemptive rights with respect to any shares which may be issued by NBN in 
the future; thus, NBN may sell shares of NBN Common Stock without first 
offering them to the then holders of NBN Common Stock.

      Liquidation.  In the event of any liquidation, dissolution or winding 
up of NBN, the holders of the NBN Common Stock would be entitled to receive, 
after payment of all debts and liabilities of NBN, all assets of NBN 
available for distribution, subject to the rights of the holders of NBN 
Preferred Stock which may be issued with a priority in liquidation or 
dissolution over the holders of the NBN Common Stock.

NBN Preferred Stock

      The Board of Directors of NBN is authorized to issue NBN Preferred 
Stock and to fix the voting powers, designations, preferences or other 
special rights of such shares and the qualifications, limitations and 
restrictions thereon.  The NBN Preferred Stock may be issued in distinctly 
designated series, may be convertible into NBN Common Stock and may rank 
prior to the NBN Common Stock as to dividend rights, liquidation 
preferences, or both.  Two series of Preferred stock have been issued and 

<PAGE> 82
are described under "Comparison of the Rights of Shareholders - Classes of 
Stock" below.

      The authorized but unissued shares of NBN Preferred Stock (as well as 
the authorized but unissued and unreserved shares of NBN Common Stock) are 
available for issuance in future mergers or acquisitions, in a future public 
offering or private placement or for other general corporate purposes.  
Except as otherwise required to approve the transaction in which the 
additional authorized shares of NBN Preferred Stock (as well as NBN Common 
Stock) would be issued, shareholder approval generally would not be required 
for the issuance of these shares.  Depending on the circumstances, however, 
shareholder approval may be required pursuant to the requirements of the 
American Stock Exchange or any other exchange on which the NBN Common Stock 
may then be listed.

Other Provisions

      The Articles of Incorporation and Bylaws of NBN contain a number of 
provisions which may be deemed to have the effect of discouraging or 
delaying attempts to gain control of NBN, including provisions in the 
Articles:  (i) authorizing directors of fill vacancies in the Board; (ii) 
increasing the vote for removal of directors by shareholders; (iii) 
requiring advance notice by any shareholder to make a nomination for 


<PAGE>


election of a director; and (iv) requiring an increased vote of shareholders 
to approve certain business combinations unless certain price and procedural 
requirements are met or the Board of Directors approves the business 
combination in the manner provided therein.  The provisions in the Bylaws of 
NBN include specific conditions under which (i) persons may be nominated for 
election as directors of NBN at an annual meeting of shareholders; and (ii) 
business may be transacted at an annual meeting of shareholders.  NBN has 
recently amended its Bylaws to provide that each director is elected for a 
one-year term.  Previously the Bylaws provided for staggered three-year 
terms.  Existing directors will serve for the full terms for they were 
originally elected.  See "COMPARISON OF THE RIGHTS OF SHAREHOLDERS."

      In addition to the foregoing, in certain instances the issuance of 
authorized but unissued shares of NBN Common Stock of NBN Preferred Stock 
may have an anti-takeover effect by making it more difficult and/or 
expensive to acquire NBN.  Section 611-A of the MBCA also may have the same 
anti-takeover effects.

      For information relating to certain of the foregoing provisions which 
may be avoided by the approval of the Board of Directors of NBN, see 
"Comparison of the Rights of Shareholders -- Business Combinations with 
Certain Persons and Acquisitions of Shares," and for information relating to 
the  manner in which NBN may amend its Articles and Bylaws, see "Comparison 
of the Rights of Shareholders -- Amendment of Governing Instruments."

Transfer Agent

      The Transfer Agent and registrar for NBN Common Stock is Registrar and 
Transfer Company, Cranford, New Jersey.


<PAGE> 83
                  COMPARISON OF THE RIGHTS OF SHAREHOLDERS

      Both Cushnoc and NBN are Maine corporations subject to the provisions 
of the MBCA.  Upon consumption of the Merger, shareholders of Cushnoc will 
become shareholders of NBN and their rights as shareholders of NBN will be 
governed by the Articles and Bylaws of NBN and the MBCA.

      The following summary is not intended to be a complete statement of 
the differences affecting the rights of Cushnoc shareholders, but rather 
summarizes the more significant differences affecting the rights of such 
shareholders and certain important similarities; the summary is qualified in 
its entirety by reference to the Articles of Incorporation and Bylaws of 
Cushnoc, the Articles of Incorporation and Bylaws of NBN and applicable laws 
and regulations.

Authorized Capital Stock

      Cushnoc.  Cushnoc's Articles of Incorporation authorize the issuance 
of up to 90,000 shares of Cushnoc Common Stock, all of which were 
outstanding as of the Record Date.

   
      NBN.  NBN's Articles authorize the issuance of up to 3,000,000 shares 
of NBN Common Stock, of which 1,292,080 shares were outstanding as of August 
27, 1997, and up to 1,000,000 shares of NBN Preferred Stock, of which 
116,882 shares are issued and outstanding.
    

Issuance of Capital Stock

      Cushnoc.  A shareholder vote to increase the number of shares would be 
necessary for Cushnoc to issue additional shares of Cushnoc capital stock or 
rights or options for the purchase of shares of capital stock of 


<PAGE>


Cushnoc, except for shares which may be reacquired by Cushnoc.  Such 
required shares may be reissued by Cushnoc on such terms and for such 
consideration as may be determined by the Board of Directors of Cushnoc.

      NBN.  NBN may issue shares of NBN capital stock and rights or options 
for the purchase of shares of capital stock of NBN on such terms and for 
such consideration as may be determined by the Board of Directors of NBN.  
Neither the MBCA nor NBN's Articles and Bylaws require shareholder approval 
of any such actions, except that pursuant to the MBCA such rights or option 
to purchase NBN Common Stock may be issued to directors, officers or 
employees of NBN or its subsidiaries only if the issuance or plan pursuant 
to which they are issued is approved by the holders of a majority of the 
outstanding NBN Common Stock.

Number of Directors

      Cushnoc.  Cushnoc's Articles of Incorporation and Bylaws provide for 
not less than 5 nor more than 15 directors.  The Board of Directors is 
authorized to increase or decrease the number of directors within that 
range.  There are presently 13 directors in office.

<PAGE> 84

   
      NBN.  NBN's Articles of Incorporation provide for not less than 9 nor 
more than 15 directors.  The Board of Directors is authorized to increase or 
decrease the number of directors within that range.  There are presently 12 
directors in office.  The Bylaws have been amended to reduce the number of 
directors to 12 as of the next Annual Meeting of shareholders.
    

Director Vacancies and Removal of Directors

      Cushnoc.  Vacancies in the Board of Directors may be filled by the 
remaining directors.  Directors may be removed with or without cause by vote 
of a majority of the outstanding shares.

      NBN.  Vacancies in the Board of Directors may be filled by the 
remaining directors.  Directors may be removed without cause by a vote of 
75% of the outstanding shares, or for cause by a vote of 50% of the 
outstanding shares.

Shareholder Nominations

      Cushnoc.  Neither the Articles of Incorporation nor the Bylaws contain 
any provision relating to the nomination of directors.

      NBN.  The Articles of Incorporation of NBN provide that any 
shareholder wishing to nominate a person for election as a director must 
give notice to the secretary of the corporation not less than 30 days nor 
more than 60 days before the shareholders meeting, stating the name, age, 
business address and, if known, residence address of each nominee, the 
principal occupation or employment of each nominee, and the number of shares 
of stock of the corporation beneficially owned by each nominee.

Inside Directors

      Cushnoc.  Neither the Articles of Incorporation nor the Bylaws contain 
any provision restricting the number of directors who are employees.

   
      NBN.  The Bylaws of NBN provide that no more than 3 directors may be 
senior executive officers of NBN.
    


<PAGE>


Preemptive Rights

      Cushnoc.  The Articles of Incorporation of Cushnoc provide that the 
shareholders are to have the preemptive rights to acquire stock provided for 
by the MBCA in the case of new issuances of stock by the corporation.

      NBN.  The Articles of Incorporation of NBN provide that there are no 
preemptive rights.  Accordingly, the corporation may issue shares without 
first offering them to existing shareholders.

Classes of Stock

<PAGE> 85
      Cushnoc.  The Articles of Incorporation of Cushnoc authorize only one 
class of stock, i.e., common stock.  Accordingly, the common stock possesses 
all of the voting rights and other rights pertaining to capital stock of the 
corporation.

      NBN.  The Articles of Incorporation of NBN authorize the issuance of 
preferred stock as well as common stock.  Certain features of the preferred 
stock may be determined by the directors of NBN at the time of issuance of 
the preferred period.  Those rights include the rate of dividend, redemption 
price, terms, and conditions, liquidation preferences, conversion rights, 
and voting rights.  The Board of Directors has previously designated 45,454 
shares of preferred stock as Series A preferred and 71,428 shares as Series 
B preferred.  Each of the series of preferred shares is entitled to 
preference over the common shares with respect to dividends and payments on 
liquidation of the corporation, is convertible into NBN common stock in the 
ratio of two shares of common for each share of preferred, and is entitled 
to one vote per share, voting as a single class with the holders of the NBN 
common stock.

      NBN has issued and outstanding warrants to purchase 108,764 shares of 
its common stock at a purchase price of $7 per share.  Such warrants are 
exercisable at any time until May 14, 1999, at which time unexercised 
warrants will expire.

Business Combinations

      Cushnoc.  Neither the Articles of Incorporation nor the Bylaws contain 
any provision relating to corporate approval of business combinations.

      NBN.  The Articles of Incorporation provide that certain mergers or 
other business combinations be approved by the affirmative vote of 75% or, 
in some cases, 80% of the outstanding shares of stock entitled to vote for 
the election of directors, provided that a merger or other business 
combination which has been approved by at least 2/3 of the directors of NBN 
who are not affiliated with, or shareholders of, the acquiring party, are 
not subject to such increased voting requirement.

Special Meetings of Shareholders

      Cushnoc.  The Bylaws provide that special meetings of the shareholders 
shall be held at the call of President, a majority of the Board of 
Directors, or the holders of one-tenth part of the interest of the capital 
stock issued and outstanding.

      NBN.  The Bylaws of NBN provide that special meetings of the 
shareholders shall be held at the call of the Chairman of the Board, the 
President, a Vice President, a majority of the Board of Directors, or 10% of 
the shares entitled to vote at the meeting.


<PAGE>


Amendment of Governing Instruments.

      Cushnoc.  The Articles of Incorporation contain no provisions related 
to amendments.  Accordingly, amendments to the articles are governed by the 
MBCA, which requires a majority vote of shareholders.  The Bylaws may be 

<PAGE> 86
amended by a vote of 2/3 of the board of directors present and constituting 
a quorum at a meeting.  In addition, the shareholders may amend the Bylaws 
by majority vote at a special or annual meeting.  Notice of any proposed 
amendment, addition, alteration or repeal must be given in the notice of the 
meeting at which it is to be considered.  Any such amendment, addition, 
alteration or change shall become effective 10 days after the amendment has 
been submitted to the Superintendent of the Bureau of Banking or other 
applicable governmental agency or upon the date which is specified or is 
otherwise indicated to the bank by the governmental authority or as 
otherwise provided by statute.

      NBN.  The Articles of Incorporation of NBN require a vote of the 
holders of at least 2/3 of all of the shares of the corporation entitled to 
vote for the election of directors in order to amend or repeal, or to adopt 
any provision in contravention or inconsistent with, the Articles of 
Incorporation.  In addition, the affirmative vote of the holders of at least 
80% of all the shares of the corporation entitled to vote for the election 
of directors is required to amend or repeal, or to adopt any provision in 
contravention of inconsistent with, those provisions in the articles 
relating to business combinations.  The Bylaws of NBN may be amended at any 
time by the affirmative vote of a majority of the entire board of directors, 
subject to repeal, change or adoption of any contravening or inconsistent 
provision only by vote of the holders of at least 2/3 of all the shares 
entitled to vote on the matter at a meeting expressly called for that 
purpose.  In addition, the board of directors by resolution adopted by (i) 
2/3 of the directors who are not affiliated with any acquiring or offering 
person in the case of a business combination or (ii) a majority of the 
directors in all other cases, may supplement, interpret, clarify or enforce 
the provisions of the Articles of Incorporation and Bylaws.  The Bylaws 
provide that such a resolution is binding and may be relied upon for all 
purposes provided that the resolution is not inconsistent with law, the 
Articles of Incorporation or the Bylaws.


<PAGE>


                    NBN COMMON STOCK OWNERSHIP OF CERTAIN
                      BENEFICIAL OWNERS AND MANAGEMENT

Security Ownership of Certain Beneficial Owners

   
      As of August 27, 1997, the following persons owned of record, or were 
known to own beneficially, more than five percent (5%) of any class of the 
outstanding shares of NBN:
    

<TABLE>
<CAPTION>
                                            Shares of the Company
                                             Owned (Percentage of
     Name and Address                    Outstanding Voting Stock)(1)
     ----------------                    ----------------------------

<S>                                           <C>        <C>
Albert H. Desnoyers                           132,694    ( 8.4%)
210 Washington Drive
Watchung, New Jersey 07060
<PAGE> 87

Claude E. Savoie                              101,700    ( 6.4%)
550 Sheldiac Road
Moncton, New Brunswick
Canada E1A 2T1

   
Ronald J. Goguen (2)                          360,327    (22.8%)
111 St. George Street
Suite 200
Moncton, New Brunswick
Canada E1C 1T7
    

<FN>
<F1>  Shares of NBN voting stock beneficially owned.  A beneficial owner of 
      a security includes any person who, directly or indirectly, through 
      any contract, arrangement, understanding, relationship, or otherwise 
      has or shares the power to vote such security or the power to dispose 
      of such security.  Included are shares owned by spouses and relatives 
      living in the same home as to which beneficial ownership may be 
      disclaimed and shares which may be obtained under warrants or upon the 
      exercise of conversion rights.  Based on Schedules 13D and/or Forms 4 
      and 5 filed with the Securities and Exchange Commission.

<F2>  Includes 45,454 shares of Series A Preferred Stock, 71,428 shares of 
      Series B Preferred Stock, 145,478 shares of Common Stock, and a 
      warrant to purchase 108,764 shares of common stock at a price of $7.00 
      per share, owned by Square Lake Holding Corporation ("Square Lake"), a 
      Maine corporation which is owned by a Canadian corporation of which 
      Ronald Goguen is a 95% shareholder and director and 1,550 shares of 
      Common Stock held in an individual retirement savings plan.  Shares of 
      the Series A Preferred Stock and Series B Preferred Stock are 
      convertible into shares of common stock without further consideration 
      at a ratio of two for one.
</FN>
</TABLE>

<PAGE>


Security Ownership of Management

   
      The following table sets forth the beneficial ownership of NBN's 
common shares by its directors and certain of its executive officers.  There 
is no family relationship between any of the directors and named executive 
officers of NBN and any other director or named executive officer of NBN.
    

<TABLE>
<CAPTION>
                                             Shares of NBN Common
                                              Beneficially Owned
                                          (Percentage of Outstanding
                                          Voting Stock in Parenthesis
Name                                       Where Greater than 1%)(1)
- ---------------------------------------------------------------------

<PAGE> 88

DIRECTORS

   
         Name                 Age
         ----                 ---

<S>                           <C>             <C>
James D. Delamater            46               40,970 ( 2.6%)
Normand R. Houde              62              None
Philip C. Jackson             52               33,650 ( 2.1%)(2)
Ronald C. Kendall             65               22,680 ( 1.4%)(3)
Ronald J. Goguen              52              360,327 (22.8%)(4)
John W. Trinward              72                9,634(5)
Edmond J. Vachon              87               32,850 ( 2.1%)(6)
John B. Bouchard              61                4,400
Judith W. Hayes               41                1,000
Stephen W. Wight              53               11,500(7)
Dennis A. Wilson              62               28,200 ( 1.8%)
A. William Cannan             54               21,241 ( 1.3%)
    

<CAPTION>

OTHER NAMED EXECUTIVE OFFICERS

   
         Name                 Age
         ----                 ---

<S>                           <C>             <C>
Richard E. Wyman, Jr.         41                5,000
Henry Korsiak                 54                5,059
Marilyn Wyman                 46               18,000 ( 1.1%)
Sterling Williams             45                2,500

ALL DIRECTORS AND EXECUTIVE
OFFICERS AS A GROUP (17 persons)              597,011 (37.8%)(8)
    

<F1>  Shares of NBN's voting stock beneficially owned.  A beneficial owner 
      of a security includes any person who, directly or indirectly, through 
      any contract, arrangement, understanding, relationship, or otherwise 
      has or shares the power to vote such security or the power to dispose 
      of such security.  Included are shares owned by spouses and relatives 
      living in the same home as to which beneficial ownership may be 
      disclaimed, shares which may be obtained under NBN'S Stock Option 
      Plans and shares which may be obtained under warrants or upon the 
      exercise of conversion rights.  The foregoing table includes 65,500 
      shares of NBN's Common Stock subject to stock options, 116,882 
      preferred shares convertible into 233,764 common shares and 108,764 
      shares of the Company's Common Stock subject to a warrant.  Of such 
      shares, Mr. Delamater has the right to acquire 20,000 shares subject 
      to options, Mr. Cannan has the right to acquire 21,000 shares subject 
      to options, Mr. Jackson has the right to acquire 5,000 shares subject 
      to options, Mr. Wyman has the right to acquire 5,000 shares subject to 
      options, Mr. Korsiak has the right to acquire 5,000 shares subject to 
      options, Ms. Wyman has the right to acquire 3,000 shares subject to 

<PAGE> 89
      options, Mr. Williams has the right to acquire 2,500 shares subject to 
      options and Square Lake Holding Corporation, of which Mr. Goguen is 
      the beneficial owner, has the right to acquire 108,764 common shares 
      pursuant to a warrant and 233,764 common shares pursuant to conversion 
      rights applicable to the Company's preferred shares.

<F2>  Includes 3,900 shares owned by spouse and 900 shares owned by 
      children, as to which beneficial ownership is disclaimed by Mr. 
      Jackson.

<PAGE>


<F3>  Includes 1,850 shares owned by spouse, as to which beneficial 
      ownership is disclaimed by Mr. Kendall, and 17,800 shares held in 
      trusts of which Mr. Kendall is a trustee or beneficiary, as to which 
      beneficial ownership of 9,200 shares is disclaimed by Mr. Kendall.
   
<F4>  Includes 45,454 shares of Series A Preferred Stock, 71,428 shares of 
      Series B Preferred Stock, 133,131 shares of Common Stock, a warrant 
      for 108,764 shares of common stock with an exercise price of $7.00 per 
      share owned by Square Lake and 1,550 shares of Common Stock held in an 
      individual retirement savings plan.
    
<F5>  Includes 534 shares owned by spouse, as to which beneficial ownership 
      is disclaimed by Mr. Trinward.
   
<F6>  Includes 13,126 shares owned by spouse, as to which beneficial 
      ownership is disclaimed by Mr. Vachon.  Mr. Vachon has resigned 
      effective at the next Annual Meeting of Shareholders, scheduled for 
      November 12, 1997.
    
<F7>  Includes 4,900 shares owned by spouse and 1,500 shares owned by 
      children, as to which beneficial ownership is disclaimed by Mr. Wight.
   
<F8>  Includes 22,784 shares owned by spouses and members of immediate 
      families, as to which beneficial ownership has been disclaimed.
    
</TABLE>

              CERTAIN BENEFICIAL OWNERS OF CUSHNOC COMMON STOCK

Security Ownership of Management

   
      The following table sets forth information as to the Cushnoc Common 
Stock beneficially owned as of August 27, 1997 by (i) each director and 
executive officer of Cushnoc and (ii) all directors and executive officers 
of Cushnoc as a group.  There is no family relationship between any of the 
directors and executive officers of Cushnoc and any other director or 
executive officer of Cushnoc, except that David M. Lipman and Sumner H. 
Lipman are brothers.
    

<TABLE>
<CAPTION>
                                          Shares of Cushnoc
                                          Beneficially Owned

<PAGE> 90
                                      (Percentage of Outstanding
 Name of Beneficial Owner               Where Greater than 1%)
- --------------------------            --------------------------

<S>                                         <C>
Directors:

Michael J. Angelakis                           100
Nona O. Boyink                                 100
   
John C. Bridge                               1,000 ( 1.1%)
Charles F. Canning, Jr.                      4,300 ( 4.8%)
Dana E. Caswell                              4,000 ( 4.4%)
A. J. Gingras, Jr.                           1,400 ( 1.6%)
Thomas R. Johnson                              400
David M. Lipman                              3,000 ( 3.3%)
    
Sumner H. Lipman                            19,460 (21.6%)
Nancy G. Rines                                 100
John Rosmarin                                  200
Robert E. Wheelock                             500
William S. Williams                          8,000 ( 8.9%)


<PAGE>


Executive Officers who are not Directors:

Jeffrey C. Williams                         None

All directors and executive 
officers of Cushnoc as a group
(14 persons)                                42,560 (47%)
</TABLE>

Security Ownership of Certain Beneficial Owners

   
      Other than as set forth above, no person or entity, including any 
"group" as that term is used in Section 13(d) of the Exchange Act, was known 
by NBN to be the beneficial owner of more than five percent (5%) of the 
outstanding Cushnoc Common Stock as of August 27, 1997.
    

                                LEGAL OPINION

      The validity of the NBN Common Stock offered hereby will be passed 
upon for NBN by Drummond Woodsum & MacMahon, Portland, Maine.


                                   EXPERTS

   
      The consolidated financial statements of Northeast Bancorp as of June 
30, 1996 and 1995 and for the years then ended appearing in Northeast 
Bancorp's Annual Report on Form 10-K for the year ended June 30, 1996, have 
been audited by Baker Newman & Noyes, Limited Liability Company, independent 

<PAGE> 91
auditors, as set forth in their report thereon included therein and 
incorporated herein by reference.  Such consolidated financial statements 
are incorporated herein by reference in reliance upon such report given upon 
the authority of such firm as experts in accounting and auditing.

      The consolidated financial statements of Northeast Bancorp for the 
year ended June 30, 1994 appearing in Northeast Bancorp's Annual Report on 
Form 10-K for the year ended June 30, 1996 have been audited by KPMG Peat 
Marwick LLP, independent auditors, as set forth in their report thereon 
included therein and incorporated herein by reference.  Such consolidated 
financial statements are incorporated herein by reference in reliance upon 
such report given upon the authority of such firm as exerts in accounting 
and auditing.

      The financial statements of Cushnoc for the years ended December 31, 
1996 and 1995 have been audited by Schatz, Fletcher & Associates, 
independent certified public accountants, as set forth in their report.  
Such financial statements are provided herewith as Annex IV in reliance upon 
such reports given upon the authority of such firm as experts in accounting 
and auditing.
    

                                OTHER MATTERS

      The Cushnoc Board is not aware of any business to come before the 
Cushnoc Special Meeting other than those matters described above in this 
Prospectus/Proxy Statement.  However, if any other matters should properly 
come before the Special Meeting, it is intended that proxies in the 
accompanying form will be voted in respect thereof in accordance with the 
judgment of the person or persons voting the proxies.


<PAGE>


                                  ANNEX I

                        AGREEMENT AND PLAN OF MERGER


      Agreement and Plan of Merger (the "Agreement"), dated as of May 9, 
1997, by and among Northeast Bancorp (the "Acquiror"), a Maine corporation, 
Northeast Bank, F.S.B. (the "Acquiror Sub"), a Federally chartered savings 
bank and a wholly-owned subsidiary of the Acquiror, and Cushnoc Bank and 
Trust Company (the "Company"), a Maine-chartered financial institution.

                            W I T N E S S E T H:

      WHEREAS, the Boards of Directors of the Acquiror and the Company have 
determined that it is in the best interests of their respective companies 
and their shareholders to consummate the business combination transactions 
provided for herein, including the merger of the Company with and into the 
Acquiror Sub, subject to the terms and conditions set forth herein; and

      WHEREAS, the parties desire to provide for certain undertakings, 
conditions, representations, warranties and covenants in connection with the 
transactions contemplated hereby;


<PAGE> 92
      NOW THEREFORE, in consideration of the premises and of the mutual 
covenants and agreements herein contained, the parties hereto do hereby 
agree as follows:


                                  ARTICLE I
                                 DEFINITIONS

      The following terms shall have the meanings ascribed to them for all 
purposes of this Agreement.

      "Acquiror Common Stock" shall mean the common stock, par value $1.00 
per share, of the Acquiror.

      "Acquiror Employee Plans" shall have the meaning set forth in Section 
4.14(a) hereof.

      "Acquiror Employee Stock Benefit Plans" shall mean the following 
employee benefit plans of the Acquiror:  Employee Stock Purchase Plan; 1987 
Stock Option Plan; 1989 Stock Option Plan; 1992 Stock Option Plan.

      "Acquiror Financial Statements" shall mean (i) the consolidated 
statements of the financial condition (including related notes and 
schedules, if any) of the Acquiror as of June 30, 1994, 1995 and 1996 and 
the consolidated statements of operations, shareholders' equity and cash 
flows (including related notes and schedules, if any) of the Acquiror for 
each of the years ended June 30, 1994, 1995 and 1996 as filed by the 
Acquiror in its Securities Documents, and (ii) the consolidated statements 
of financial condition of the Acquiror (including related notes and 
schedules, if any) and the consolidated statements of operations, 
shareholders' equity and cash flows (including related notes and schedules, 
if any) of the Acquiror included in the Securities Documents filed by the 
Acquiror with respect to the quarterly and annual periods ended subsequent 
to June 30, 1996.

      "Articles of Merger" shall have the meaning set forth in section 2.2 
below.

      "BIF" means the Bank Insurance Fund administered by the FDIC or any 
successor thereto.

      "CFR" means the Code of Federal Regulations.

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

      "Commission" shall mean the Securities and Exchange Commission.

      "Company Common Stock" shall mean the common stock, par value $15.00 
per share, of the Company.

      "Company Employee Plans" shall have the meaning set forth in Section 
3.14(a) hereof.

      "Company Financial Statements" shall mean (i) the statements of 
financial condition (including related notes and schedules, if any) of the 
Company as of December 31, 1994, 1995 and 1996 and the statements of 
operations, shareholders' equity and cash flows (including related notes and 
schedules, if any) of the Company for each of the years ended December 31, 

<PAGE> 93
1994, 1995 and 1996, and (ii) the statements of financial condition of the 
Company (including related notes and schedules, if any) and the statements 
of operations, shareholders' equity and cash flows (including related notes 
and schedules, if any) of the Company with respect to the quarterly and 
annual periods ended subsequent to December 31, 1996.

      "Dissenting Shares" shall have the meaning set forth in Section 2.5 
hereof.

      "Effective Time" shall mean the date and time specified pursuant to 
Section 2.2 hereof as the effective time of the Merger.

      "Environmental Claim" means any written notice from any Governmental 
Entity or third party alleging potential liability (including, without 
limitation, potential liability for investigatory costs, cleanup costs, 
governmental response costs, natural resources damages, property damages, 
personal injuries or penalties) arising out of, based on, or resulting from 
the presence, or release into the environment, of any Materials of 
Environmental Concern.

      "Environmental Laws" means any federal, state or local law, statute, 
ordinance, rule, regulation or code, and any published license, permit, 
authorization, approval, consent, order, judgment, decree, injunction or 
agreement with any governmental entity relating to (1) the protection, 
preservation or restoration of the environment (including, without 
limitation, air, water vapor, surface water, groundwater, drinking water 
supply, surface soil, subsurface soil, plant and animal life or any other 
natural resource), and/or (2) the use, storage, recycling, treatment, 
generation, transportation, processing, handling, labeling, production, 
release or disposal of Materials of Environment Concern.  The term 
Environmental Law includes without limitation (1) the Comprehensive 
Environmental Response, Compensation and Liability Act, as amended, 42 
U.S.C. section 9601, et seq; the Resource Conservation and Recovery Act, as 
amended, 42 U.S.C. section 6901, et seq; the Clean Air Act, as amended, 42 
U.S.C. section 7401, et seq; the Federal Water Pollution Control Act, as 
amended, 33 U.S.C. section 1251, et seq; the Toxic Substances Control Act, 
as amended, 15 U.S.C. section 9601, et seq; the Emergency Planning and 
Community Right to Know Act, 42 U.S.C. section 1101, et seq; the Safe 
Drinking Water Act, 42 U.S.C. section 300f, et seq; and all comparable state 
and local laws, and (2) any common law (including without limitation common 
law that may impose strict liability) that may impose liability or 
obligations for injuries or damages due to, or threatened as a result of, 
the presence of or exposure to any Materials of Environmental Concern.

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

      "Exchange Act" shall mean the Securities Exchange Act of 1934, as 
amended.

      "Exchange Ratio" shall have the meaning set forth in Section 2.3 
hereof.

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

      "FDIC" shall mean the Federal Deposit Insurance Corporation, or any 
successor thereto.


<PAGE> 94
      "Form S-4" shall mean the registration statement on Form S-4 (or on 
any successor or other appropriate form) to be filed by the Acquiror in 
connection with the issuance of shares of Acquiror Common Stock pursuant to 
the Merger, as amended and supplemented.

      "Governmental Entity" shall mean any federal or state court, 
administrative agency or commission or other governmental authority or 
instrumentality.

      "HOLA" shall mean the Home Owners Loan Act.

      "Material Adverse Effect" shall mean, with respect to the Acquiror or 
the Company, respectively, any effect that (i) is material and adverse to 
the financial condition, results of operations or business of the Acquiror 
and its Subsidiaries taken as whole and the Company taken as a whole, 
respectively, or (ii) materially impairs the ability of the Company or the 
Acquiror to consummate the transactions contemplated by this Agreement, 
provided, however, that Material Adverse Effect shall not be deemed to 
include the impact of (a) changes in laws and regulations or interpretations 
thereof that are generally applicable to the banking or savings industries 
(including without limitation prospective changes which result in 
assessments of all institutions with SAIF-insured deposits which are 
intended to recapitalize the SAIF), (b) changes in generally accepted 
accounting principles that are generally applicable to the banking or 
savings industries, (c) expenses incurred in connection with the 
transactions contemplated hereby and (d) actions or omissions of a party (or 
any of its subsidiaries) taken with the prior informed written consent of 
the other party or parties in contemplation of the transactions contemplated 
hereby, including without limitation any actions taken by the Company 
contemplated by Section 5.12 hereof.

      "Materials of Environmental Concern" means pollutants, contaminants, 
wastes, toxic substances, petroleum and petroleum products and any other 
materials regulated under Environmental Laws.

      "Merger" shall mean the merger of the Company with and into the 
Acquiror Sub pursuant to the terms hereof.

      "MRSA" shall mean the Maine Revised Statutes Annotated.

      "OTS" shall mean the Office of Thrift Supervision.

      "PBGC" shall mean the Pension Benefit Guaranty Corporation, or any 
successor thereto.

      "Previously Disclosed" shall mean disclosed (i) in a letter dated the 
date hereof delivered from the disclosing party to the other party 
specifically referring to the appropriate section of this Agreement and 
describing in reasonable detail the matters contained therein, or (ii) a 
letter dated after the date hereof from the disclosing party specifically 
referring to this Agreement and describing in reasonable detail the matters 
contained therein and delivered by the other party pursuant to Section 5.14 
hereof.

      "Proxy Statement" shall mean the prospectus/proxy statement contained 
in the Form S-4, as amended or supplemented, and to be delivered to 
shareholders of the Company.


<PAGE> 95
      "Rights" shall mean warrants, options, rights, convertible securities 
and other arrangements or commitments which obligate an entity to issue or 
dispose of any of its capital stock or other ownership interests.

      "SAIF" means the Savings Association Insurance Fund administered by 
the FDIC or any successor thereto.

      "Securities Act" shall mean the Securities Act of 1993, as amended.

      "Securities Documents" shall mean all reports, offering circulars, 
proxy statements, registration statements and all other documents filed, or 
required to be filed, pursuant to the Securities Laws.

      "Securities Laws" shall mean the Securities Act; the Exchange Act; the 
Investment Company Act of 1940, as amended; the Investment Advisers Act of 
1940, as amended; the Trust Indenture Act of 1939, as amended, and the rules 
and regulations of the Commission promulgated thereunder.

      "Subsidiary" and "Significant Subsidiary" shall have the meanings set 
forth in Rule 1-02 of Regulations S-X of the Commission.

      "Superintendent" shall mean the Superintendent of the Bureau of 
Banking of the State of Maine.

      Other terms used herein are defined in the preamble and elsewhere in 
this Agreement.


                                 ARTICLE II
                                 THE MERGER

Section 2.1  The Merger

      (a)  Subject to the terms and conditions of this Agreement, at the 
Effective Time (as defined in Section 2.2 below), the Company shall be 
merged with and into the Acquiror Sub (the "Merger") in accordance with the 
applicable provisions of the MRSA and Federal Law.  The Acquiror Sub shall 
be the surviving corporation (hereinafter sometimes called the "Surviving 
Corporation") of the Merger, and shall continue its corporate existence 
under the laws of the United States of America.  The name of the Surviving 
Corporation shall continue to be "Northeast Bank F.S.B."  Upon consummation 
of the Merger, the separate corporate existence of the Company shall 
terminate.

      (b)  From and after the Effective Time, the Merger shall have the 
effects set forth in Section 552.13 of Title 12 of the C.F.R. and Section 
905 of Title 13-A of the M.R.S.A.

      (c)  The Charter and Bylaws of the Acquiror Sub, as in effect 
immediately prior to the Effective Time, shall be the Charter and Bylaws of 
the Surviving Corporation, respectively, until altered, amended or repealed 
in accordance with their terms and applicable law.

      (d)  The authorized capital stock of the Surviving Corporation shall 
be as stated in the Articles of Incorporation of the Acquiror Sub 
immediately prior to the Effective Time.

      (e)  Upon consummation of the Merger, (i) the directors of the 

<PAGE> 97
Surviving Corporation shall be the persons whose name and residence address, 
and whose term as a director, are listed on Exhibit 2.1(d) attached hereto 
and incorporated herein by reference, and (ii) the executive officers of the 
Surviving Corporation shall be the executive officers of the Acquiror Sub 
immediately prior to the Effective Time.

Section 2.2  Effective Time; Closing

      The Merger shall become effective upon the occurrence of the filing of 
articles of merger (the "Articles of Merger") with the Secretary of State of 
the State of Maine pursuant to the MRSA, unless a later date and time is 
specified as the effective time in such Articles of Merger (the "Effective 
Time").  A closing (the "Closing") shall take place immediately prior to the 
Effective Time at 10:00 a.m., Eastern Time, on the fifth business day 
following the satisfaction or waiver, to the extent permitted hereunder, of 
the conditions to the consummation of the Merger specified in Article VI of 
this Agreement (other than the delivery of certificates, opinions and other 
instruments and documents to be delivered at the Closing), at the principal 
executive offices of the Acquiror in Auburn, Maine, or at such other place, 
at such other time, or on such other date as the parties may mutually agree 
upon, provided that, notwithstanding the foregoing, the parties hereby agree 
to hold the Closing on the first day which is at least two business days 
following the satisfaction or waiver, to the extent permitted hereunder, of 
the conditions to consummation of the Merger specified in Article VI of this 
Agreement (other than the delivery of certificates, opinions and other 
instruments and documents to be delivered at the Closing) if necessary for 
the Effective Time to occur on or before December 31, 1997.

      At the Closing, there shall be delivered to the Acquiror and the 
Company the opinions, certificates and other documents required to be 
delivered under Article VI hereof.

Section 2.3  Treatment of Capital Stock

      Subject to the provisions of this Agreement, at the Effective Time, 
automatically by virtue of the Merger and without any action on the part of 
any shareholder:

      (a)  each share of Acquiror Common Stock issued and outstanding 
immediately prior to the Effective Time shall be unchanged and shall remain 
issued and outstanding;

      (b)  each share of Acquiror Sub common stock issued and outstanding 
immediately prior to the Effective Time shall be unchanged and shall remain 
issued and outstanding; and

      (c)  subject to Sections 2.5 and 2.6 hereof, each share of Company 
Common Stock issued and outstanding immediately prior to the Effective Time 
(other than shares held by the Acquiror or any of its Subsidiaries other 
than in a fiduciary capacity that are beneficially owned by third parties or 
as a result of debts previously contracted, which shall be cancelled and 
retired) shall become and be converted into the right to receive 2.089 
shares of Acquiror Common Stock (subject to possible adjustment as set forth 
in Section 2.8 hereof, the "Exchange Ratio").

Section 2.4  Shareholder Rights; Stock Transfers

      Except as provided for in Section 2.5 hereof, at the Effective Time, 

<PAGE> 97
holders of Company Common Stock shall cease to be and shall have no rights 
as shareholders of the Company, other than to receive the consideration 
provided under this Article II.  After the Effective Time, there shall be no 
transfers on the stock transfers books of the Company or the Surviving 
Corporation of shares of Company Common Stock.

Section 2.5  Dissenting Shares

      Each outstanding share of Company Common Stock the holder of which has 
perfected his right to dissent under the MRSA and has not effectively 
withdrawn or lost such right as of the Effective Time (the "Dissenting 
Shares") shall not be converted into or represent a right to receive shares 
of Acquiror Common Stock hereunder, and the holder thereof shall be entitled 
only to such rights as are granted by the MRSA.  The Company shall give the 
Acquiror prompt notice upon receipt by the Company of any such written 
demands for payment of the fair value of such shares of Company Common Stock 
and of withdrawals of such demands and any other instruments provided 
pursuant to the MRSA (any shareholder duly making such demand being 
hereinafter called a "Dissenting Shareholder").  If any Dissenting 
Shareholder shall effectively withdraw or lose (through failure to perfect 
or otherwise) his right to such payment at any time, such holder's shares of 
Company Common Stock shall be converted into the right to receive Acquiror 
Common Stock in accordance with the applicable provisions of this Agreement. 
 Any payments made in respect of Dissenting Shares shall be made by the 
Surviving Corporation.

Section 2.6  Fractional Shares

      Notwithstanding any other provision hereof, no fractional shares of 
Acquiror Common Stock shall be issued to holders of Company Common Stock.  
In lieu thereof, each holder of shares of Company Common Stock entitled to a 
fraction of a share of Acquiror Common Stock shall, at the time of surrender 
of the certificate or certificates representing such holder's shares, 
receive an amount of cash (without interest) equal to the product arrived at 
by multiplying such fraction of a share of Acquiror Common Stock by the 
average closing price of the Acquiror Common Stock on the American Stock 
Exchange on the ten business days preceding the Effective Time, as reported 
in the Wall Street Journal, or if not reported therein, in another 
authoritative source, rounded to the nearest whole cent.  No such holder 
shall be entitled to dividends, voting rights or other rights in respect of 
any fractional share interest.

Section 2.7  Exchange Procedures

      (a)  At or after the Effective Time, each holder of a certificate or 
certificates theretofore evidencing issued and outstanding shares of Company 
Common Stock, upon surrender of the same to an agent duly appointed by the 
Acquiror ("Exchange Agent"), shall be entitled to receive in exchange 
therefor a certificate or certificates representing the number of full 
shares of Acquiror Common Stock into which the shares of Company Common 
Stock theretofore represented by the certificate or certificates so 
surrendered shall have been converted as provided in Section 2.3(c) hereof. 
 As promptly as practicable after the Effective Time (and in no event later 
than the fifth business day following the Effective Time), the Exchange 
Agent shall mail to each holder of record of an outstanding certificate 
which immediately prior to the Effective Time evidenced shares of Company 
Common Stock, and which is to be exchanged for Acquiror Common Stock as 
provided in Section 2.3 hereof, a form of letter of transmittal (which shall 

<PAGE> 98
specify that delivery shall be effected, and risk of loss and title to such 
certificate shall pass, only upon delivery of such certificate to the 
Exchange Agent) advising such holder of the terms of the exchange effected 
by the Merger and of the procedure for surrendering to the Exchange Agent 
such certificate in exchange for a certificate or certificates evidencing 
Acquiror Common Stock or cash in lieu of any fractional share.  
Notwithstanding anything in this Agreement to the contrary, certificates 
representing Company Common Stock surrendered for exchange by any Affiliate 
of the Company (as defined in Section 5.13(a) hereof) shall not be exchanged 
for certificates representing shares of Acquiror Common Stock in accordance 
with the terms of this Agreement until the Acquiror has received a written 
agreement from such person as specified in Section 5.13(b).

      (b)  No holder of a certificate theretofore representing shares of 
Company Common Stock shall be entitled to receive any dividends in respect 
of the Acquiror Common Stock into which such shares shall have been 
converted by virtue of the Merger until the certificate representing such 
shares is surrendered in exchange for a certificate or certificates 
representing shares of Acquiror Common Stock.  In the event that dividends 
are declared and paid by the Acquiror in respect of Acquiror Common Stock 
after the Effective Time but prior to any holder's surrender of certificates 
representing shares of Company Common Stock, dividends payable to such 
holder in respect of Acquiror Common Stock not then issued shall accrue 
(without interest).  Any such dividends shall be paid (without interest) 
upon surrender of the certificates representing such shares of Company 
Common Stock.  The Acquiror shall be entitled, after the Effective Time, to 
treat certificates representing shares of Company Common Stock as evidencing 
ownership of the number of full shares of Acquiror Common Stock into which 
the shares of Company Common Stock represented by such certificates shall 
have been converted pursuant to this Agreement, notwithstanding the failure 
on the part of the holder thereof to surrender such certificates.

      (c)  The Acquiror shall not be obligated to deliver a certificate or 
certificates representing shares of Acquiror Common Stock to which a holder 
of Company Common Stock would otherwise be entitled as a result of the 
Merger until such holder surrenders the certificate or certificates 
representing the shares of Company Common Stock for exchange as provided in 
this Section 2.7, or, in default thereof, an appropriate affidavit of loss 
and indemnity agreement and/or bond in an amount as may be reasonably 
required in each case by the Acquiror.  If any certificate evidencing shares 
of Acquiror Common Stock is to be issued in a name other than that in which 
the certificate evidencing Company Common Stock surrendered in exchange 
therefor is registered, it shall be a condition of the issuance thereof that 
the certificate so surrendered shall be properly endorsed and otherwise in 
proper form for transfer and that the person requesting such exchange pay to 
the Exchange Agent any transfer or other tax required by reason of the 
issuance of a certificate for shares of Acquiror Common Stock in any name 
other than that of the registered holder of the certificate surrendered or 
otherwise establish to the satisfaction of the Exchange Agent that such tax 
has been paid or is not payable.

Section 2.8  Anti-Dilution Provisions

      If, on the Effective Time, (i) Acquiror has, at any time after the 
date hereof and before the Effective Time, (A) issued a dividend in shares 
of Acquiror Common Stock, (B) combined the outstanding shares of Acquiror 
Common Stock into a smaller number of shares, (C) subdivided the outstanding 
shares of Acquiror Common Stock, or (D) reclassified the shares of Acquiror 

<PAGE> 99
Common Stock, then the number of shares of Acquiror Common Stock to be 
delivered pursuant to Section 2.7 to Company shareholders who are entitled 
to receive shares of Acquiror Common Stock in exchange for shares of Company 
Common Stock shall be adjusted so that each Company shareholder shall be 
entitled to receive such number of shares of Acquiror Common Stock as such 
shareholder would have been entitled to receive if the Effective Time had 
occurred prior to the happening of such event.  (By way of illustration, if 
Acquiror shall declare a stock dividend of 7% payable with respect to a 
record date on or prior to the Effective Time, the Exchange Ratio determined 
pursuant to Section 2.3 shall be adjusted upward by 7%.)

Section 2.9  Additional Actions

      If, at any time after the Effective Time, the Surviving Corporation 
shall consider that any further assignments or assurances in law or any 
other acts are necessary or desirable to (i) vest, perfect or confirm, of 
record or otherwise, in the Surviving Corporation its right, title or 
interest in, to or under any of the rights, properties or assets of the 
Company acquired or to be acquired by the Surviving Corporation as a result 
of, or in connection with, the Merger, or (ii) otherwise carry out the 
purposes of this Agreement, the Company and its proper officers and 
directors shall be deemed to have granted to the Surviving Corporation an 
irrevocable power of attorney to execute and deliver all such proper deeds, 
assignments and assurances in law and to do all acts necessary or proper to 
vest, perfect or confirm title to and possession of such rights, properties 
or assets in the Surviving Corporation and otherwise to carry out the 
purposes of this Agreement; and the proper officers and directors of the 
Surviving Corporation are fully authorized in the name of the Company or 
otherwise to take any and all such action.


                                 ARTICLE III
                REPRESENTATIONS AND WARRANTIES OF THE COMPANY

      The Company represents and warrants to the Acquiror that:

Section 3.1  Capital Structure; Subsidiaries

      The authorized capital stock of the Company consists of 90,000 shares 
of Company Common Stock.  As of the date hereof, there are 90,000 shares of 
Company Common Stock issued and outstanding, -0- shares of Company Common 
Stock are directly or indirectly held by the Company as treasury stock.  All 
outstanding shares of Company Common Stock have been duly authorized and 
validly issued and are fully paid and nonassessable, and none of the 
outstanding shares of Company Common Stock has been issued in violation of 
the preemptive rights of any person, firm or entity.  There are no Rights 
authorized, issued or outstanding with respect to the capital stock of the 
Company.  The Company has no subsidiaries.

Section 3.2  Organization, Standing and Authority 
             of the Company

      The Company is a commercial bank duly organized, validly existing and 
in good standing under the laws of the State of Maine with full corporate 
power and authority to own or lease all of its properties and assets and to 
carry on its business as now conducted and is licensed or qualified to do 
business and is in good standing in each jurisdiction in which its ownership 
or leasing of property or the conduct of its business requires such 

<PAGE> 100
licensing or qualification, except where the failure to be so licensed, 
qualified or in good standing would not have a Material Adverse Effect on 
the Company.  The deposit accounts of the Company are insured by the BIF to 
the maximum extent permitted by the FDIA, and the Company has paid all 
deposit insurance premiums and assessments required by the FDIA and the 
regulations thereunder.  The Company has heretofore delivered or made 
available to the Acquiror true and complete copies of its Articles of 
Incorporation and Bylaws as in effect as of the date hereof.

Section 3.3  Authorized and Effective Agreement

      (a) The Company has all requisite corporate power and authority to 
enter into this Agreement and (subject to receipt of all necessary 
governmental approvals and the approval of the Company's shareholders of 
this Agreement) to perform all of its obligations under this Agreement.  The 
execution and delivery of this Agreement and the consummation of the 
transactions contemplated hereby have been duly and validly authorized by 
all necessary corporate action in respect thereof on the part of the 
Company, except for the approval of this Agreement by the Company's 
shareholders.  This Agreement has been duly and validly executed and 
delivered by the Company and, assuming due authorization, execution and 
delivery by the Acquiror and the Acquiror Sub, constitutes a legal, valid 
and binding obligation of the Company which is enforceable against the 
Company in accordance with its terms, subject, as to enforceability, to 
bankruptcy, insolvency and other laws of general applicability relating to 
or affecting creditors' rights and to general equity principles.

      (b)  Neither the execution and delivery of this Agreement, nor 
consummation of the transactions contemplated hereby (including the Merger), 
nor compliance by the Company with any of the provisions hereof (i) does or 
will conflict with or result in a breach of any provisions of the Articles 
of Incorporation or Bylaws of the Company, (ii) violate, conflict with or 
result in a breach of any term, condition or provision of, or constitute a 
default (or an event which, with notice or lapse of time, or both, would 
constitute a default) under, or give rise to any right of termination, 
cancellation or acceleration with respect to, or result in the creation of 
any lien, charge or encumbrance upon any property or asset of the Company 
pursuant to, any material note, bond, mortgage, indenture, deed of trust, 
license, lease, agreement or other instrument or obligation to which the 
Company is a party, or by which any of its properties or assets may be bound 
or affected, or (iii) subject to receipt of all required governmental and 
shareholder approvals, violate any order, writ, injunction, decree, statute, 
rule or regulation applicable to the Company.

      (c)  Except for (i) the filing of applications and notices with, and 
the consents and approvals of, as applicable, the OTS, the FDIC, and the 
Superintendent, (ii) the filing and effectiveness of the Form S-4 with the 
Commission, (iii) compliance with applicable state securities or "blue sky" 
laws and the American Stock Exchange Rules in connection with the issuance 
of Acquiror Common Stock pursuant to this Agreement, (iv) the approval of 
this Agreement by the requisite vote of the shareholders of the Company and 
the Acquiror Sub and (v) the filing of Articles of Merger with the Secretary 
of State of Maine pursuant to the MRSA and Articles of Combination with the 
OTS pursuant to the CFR in connection with the Merger, no consents or 
approvals of or filings or registrations with any Governmental Entity or 
with any third party are necessary on the part of the Company in connection 
with the execution and delivery by the Company of this Agreement and 
consummation by the Company of the transactions contemplated hereby.

<PAGE> 101
      (d)  As of the date hereof, the Company is not aware of any reasons 
relating to the Company (including without limitation Community Reinvestment 
Act compliance) why all consents and approvals shall not be procured from 
all regulatory agencies having jurisdiction over the transactions 
contemplated by this Agreement as shall be necessary for (i) consummation of 
the transactions contemplated by this Agreement and (ii) the continuation by 
the Acquiror after the Effective Time of the business of each of the 
Acquiror, the Acquiror Sub and the Company as such business is carried on 
immediately prior to the Effective Time, free of any conditions or 
requirements which, in the reasonable opinion of the Company, could have a 
Material Adverse Effect on the Acquiror, the Acquiror Sub or the Company or 
materially impair the value of the Company to the Acquiror.

Section 3.4  Regulatory Reports

      Since January 1, 1994, the Company has duly filed with the FDIC and 
the Superintendent, as the case may be, the reports required to be filed 
under applicable laws and regulations and such reports were in all material 
respects complete and accurate and in compliance with the requirements of 
applicable laws and regulations.  In connection with the most recent 
examinations of the Company by the FDIC or the Superintendent, the Company 
was not required to correct or change any action, procedure or proceeding 
which the Company believes has not been corrected or changed as required.

Section 3.5  Financial Statements

      (a)  The Company has previously delivered or made available to the 
Acquiror accurate and complete copies of the Company Financial Statements 
which, in the case of the statements of financial condition of the Company 
as of December 31, 1996, and the statements of operations, shareholders' 
equity and cash flows for the year ended December 31, 1996, are accompanied 
by the audit reports of Schatz, Fletcher & Associates, independent public 
accountants with respect to the Company.  The Company Financial Statements 
referred to herein, as well as the Company Financial Statements to be 
delivered pursuant to Section 5.7 hereof, fairly present or will fairly 
present, as the case may be, the financial condition of the Company as of 
the respective dates set forth therein, and the results of operations, 
shareholders' equity and cash flows of the Company for the respective 
periods or as of the respective dates set forth therein.

      (b)  Each of the Company Financial Statements referred to in Section 
3.5(a) has been or will be, as the case may be, prepared in accordance with 
generally accepted accounting principles consistently applied during the 
periods involved, except as stated therein.  The audits of the Company have 
been conducted in all material respects in accordance with generally 
accepted auditing standards.  The books and records of the Company are being 
maintained in material compliance with applicable legal and accounting 
requirements, and such books and records accurately reflect in all material 
respects all dealings and transactions in respect of the business, assets, 
liabilities and affairs of the Company.

      (c)  Except and to the extent (i) reflected, disclosed or provided for 
in the Company Financial Statements and (ii) of liabilities incurred since 
December 31, 1996 in the ordinary course of business, the Company has no 
liabilities, whether absolute, accrued, contingent or otherwise, material to 
the financial condition, results of operations or business of the Company.

Section 3.6  Material Adverse Change

<PAGE> 102
      Since December 31, 1996, (i) the Company has conducted its business in 
the ordinary and usual course (excluding the incurrence of expenses in 
connection with this Agreement and the transactions contemplated hereby) and 
(ii) no event has occurred or circumstance arisen that, individually or in 
the aggregate, is reasonably likely to have a Material Adverse Effect on the 
Company.

Section 3.7  Environmental Matters

      (a)  To the best of the Company's knowledge, the Company is in 
compliance with all Environmental Laws.  The Company has not received any 
communication alleging that the Company is not in such compliance and, to 
the best knowledge of the Company, there are no present circumstances that 
would prevent or interfere with the continuation of such compliance.

      (b)  To the best of the Company's knowledge, none of the properties 
owned, leased or operated by the Company (other than properties held by the 
Company solely as security for a debt) has been or is in violation of or 
liable under any Environmental Law.

      (c)  To the best of the Company's knowledge, there are no past or 
present actions, activities, circumstances, conditions, events or incidents 
that could reasonably form the basis of Environmental Claim or other claim 
or action or governmental investigation that could result in the imposition 
of any liability arising under any Environmental Law against the Company or 
against any person or entity whose liability for any Environmental Claim the 
Company has or may have retained or assumed either contractually or by 
operation of law.

      (d)  Except as Previously Disclosed, the Company has not conducted any 
environmental studies during the past five years with respect to any 
properties owned by it as of the date hereof or which secure loans of the 
Company as of the date hereof.

Section 3.8  Tax Matters

      (a)  The Company has timely filed all federal, state and local (and, 
if applicable, foreign) income, franchise, bank, excise, real property, 
personal property and other tax returns required by applicable law to be 
filed by it (including, without limitation, estimated tax returns, income 
tax returns, information returns and withholding and employment tax returns) 
and has paid, or where payment is not required to have been made, has set up 
an adequate reserve or accrual for the payment of, all taxes required to be 
paid in respect of the periods covered by such returns and, as of the 
Effective Time, will have paid, or where payment is not required to have 
been made, will have set up an adequate reserve or accrual for the payment 
of, all taxes for any subsequent periods ending on or prior to the Effective 
Time.  The Company will not have any material liability for any such taxes 
in excess of the amounts so paid or reserves or accruals so established.

      (b)  All federal, state and local (and, if applicable, foreign) 
income, franchise, bank, excise, real property, personal property and other 
tax returns filed by the Company are complete and accurate in all material 
respects.  The Company is not delinquent in the payment of any tax, 
assessment or governmental charge, and except as Previously Disclosed, has 
not requested any extension of time within which to file any tax returns in 
respect of any fiscal year or portion thereof which have not since been 
filed.  Except as Previously Disclosed, the federal, state and local income 

<PAGE> 103
tax returns of the Company have been examined by the applicable tax 
authorities (or are closed to examination due to the expiration of the 
applicable statute of limitations) and no deficiencies for any tax, 
assessment or governmental charge have been proposed, asserted or assessed 
(tentatively or otherwise) against the Company as a result of such 
examinations or otherwise which have not been settled and paid.  There are 
currently no agreements in effect with respect to the Company to extend the 
period of limitations for the assessment or collection of any tax.  Except 
as Previously Disclosed, as of the date hereof, no audit, examination or 
deficiency or refund litigation with respect to such return is pending or, 
to the best of the Company's knowledge, threatened.

      (c)  Except as Previously Disclosed, the Company (i) is not a party to 
any agreement providing for the allocation or sharing of taxes, (ii) is not 
required to include in income any adjustment pursuant to Section 481(a) of 
the Code by reason of a voluntary change in accounting method initiated by 
the Company (nor does the Company have any knowledge that the Internal 
Revenue Service has proposed any such adjustment or change of accounting 
method) or (iii) has not filed a consent pursuant to Section 341(f) of the 
Code or agreed to have Section 341(f)(2) of the Code apply.

Section 3.9  Legal Proceedings

      There are no actions, suits, claims, governmental investigations or 
proceedings instituted, pending or, to the best knowledge of the Company, 
threatened against the Company or against any asset, interest or right of 
the Company, or against any officer, director or employee of the Company 
that in any such case, if decided adversely, would have a Material Adverse 
Effect on the Company.  The Company is not a party to any order, judgment or 
decree which has or could reasonably be expected to have a Material Adverse 
Effect on the Company.

Section 3.10  Compliance with Laws

      (a)  The Company has all permits, licenses, certificates of authority, 
orders and approvals of, and has made all filings, applications and 
registrations with, federal, state, local and foreign governmental or 
regulatory bodies that are required in order to permit it to carry on its 
business as it is presently being conducted and the absence of which could 
reasonably be expected to have a Material Adverse Effect on the Company; all 
such permits, licenses, certificates of authority, orders and approvals are 
in full force and effect; and to the best knowledge of the Company, no 
suspension or cancellation of any of the same is threatened.

      (b)  The Company is not in violation of its Articles of Incorporation 
or Bylaws, or, to the best of the Company's knowledge, of any applicable 
federal, state or local law or ordinance or any order, rule or regulation of 
any federal, state, local or other governmental agency or body (including, 
without limitation, all banking (including without limitation all regulatory 
capital requirements), securities, municipal securities, safety, health, 
zoning, anti-discrimination, antitrust, and wage and hour laws, ordinances, 
orders, rules and regulations), or in default with respect to any order, 
writ, injunction or decree of any court specifically addressed to the 
Company, or in default under any order, license, regulation or demand of any 
governmental agency specifically addressed to the Company, any of which 
violations or defaults could reasonably be expected to have a Material 
Adverse Effect on the Company; and the Company has not received any notice 
or communication from any federal, state or local governmental authority 

<PAGE> 104
asserting that the Company is in violation of any of the foregoing which 
could reasonably be expected to have a Material Adverse Effect on the 
Company.  The Company is not subject to any regulatory or supervisory cease 
or desist order, agreement, written directive, memorandum of understanding 
or written commitment (other than those of general applicability to all 
banks issued by governmental authorities), and has not received any written 
communication requesting that it enter into any of the foregoing.

Section 3.11  Certain Information

      None of the information relating to the Company supplied or to be 
supplied by the Company for inclusion or incorporation by reference in (i) 
the Form S-4, at the time the Form S-4 and any amendment thereto becomes 
effective under the Securities Act, and (ii) the Proxy Statement, as of the 
date(s) such Proxy Statement is mailed to shareholders of the Company and up 
to and including the date of the meeting of shareholders to which such Proxy 
Statement relates, will contain any untrue statement of a material fact or 
omit to state a material fact necessary to make the statements therein, in 
light of the circumstances under which they were made, not misleading, 
provided that information as of a later date shall be deemed to modify 
information as of an earlier date.  The Proxy Statement mailed by the 
Company to its shareholders in connection with the meeting of shareholders 
at which this Agreement will be considered by such shareholders will include 
or be accompanied by such information as the Acquiror shall request for 
purposes of compliance with the Exchange Act and the rules and regulations 
promulgated thereunder.

Section 3.12  Employee Benefit Plans

      (a)  The Company has Previously Disclosed all stock option, employee 
stock purchase and stock bonus plans, qualified pension or profit-sharing 
plans, any deferred compensation, consultant, bonus or group insurance 
contract or any other incentive, welfare, severance or employee benefit plan 
or agreement maintained for the benefit of employees or former employees of 
the Company (the "Company Employee Plans"), and the Company has previously 
furnished or made available to the Acquiror accurate and complete copies of 
the same together with (i) the most recent actuarial and financial reports 
prepared with respect to any qualified plan, (ii) the most recent annual 
reports filed with any governmental agency, and (iii) all rulings and 
determination letters and any open requests for rulings or letters that 
pertain to any qualified plan.

      (b)  None of the Company, any pension plan maintained by it and 
qualified under Section 401 of the Code or, to the best of the Company's 
knowledge, any fiduciary of such plan has incurred any material liability to 
the PBGC or the Internal Revenue Service with respect to any employees of 
the Company.  To the best of the Company's knowledge, no reportable event 
under Section 4043(b) of ERISA has occurred with respect to any such pension 
plan.

      (c)  The Company does not participate in and has not incurred any 
liability under Section 4201 of ERISA for a complete or partial withdrawal 
from a multi-employer plan (as such term is defined in ERISA).

      (d)  A favorable determination letter has been issued by the Internal 
Revenue Service with respect to each Company Employee Plan which is an 
"employee pension benefit plan" (as defined in Section 3(2) of ERISA) (a 
"Company Pension Plan") which is intended to qualify under Section 401 of 

<PAGE> 105
the Code to the effect that such plan is qualified under Section 401 of the 
Code and the trust associated with such employee pension plan is tax exempt 
under Section 501 of the Code.  No such letter has been revoked or, to the 
best of the Company's knowledge, is threatened to be revoked and the Company 
does not know of any ground on which such revocation may be based.  The 
Company has no liability under any such plan that is not reflected on the 
consolidated statement of financial condition of the Company at December 31, 
1996 included in the Company Financial Statements, other than liabilities 
incurred in the ordinary course of business in connection therewith 
subsequent to the date thereof.

      (e)  To the best of the Company's knowledge, no prohibited transaction 
(which shall mean any transaction prohibited by Section 406 of ERISA and not 
exempt under Section 408 of ERISA or Section 4975 of the Code) has occurred 
with respect to any Company Employee Plan which would result in the 
imposition, directly or indirectly, of a material excise tax under Section 
4975 of the Code or otherwise have a Material Adverse Effect on the Company.

      (f)  Full payment has been made (or proper accruals have been 
established) of all contributions which are required for periods prior to 
the date hereof, and full payment will also be made (or proper accruals will 
be so established) of all contributions which are required for periods after 
the date hereof and prior to the Effective Time, under the terms of each 
Company Employee Plan or ERISA; no accumulated funding deficiency (as 
defined in Section 302 of ERISA or Section 412 of the Code), whether or not 
waived, exists with respect to any Company Pension Plan, and there is no 
"unfunded current liability" (as defined in Section 412 of the Code) with 
respect to any Company Pension Plan.

      (g)  To the best of the Company's knowledge, the Company Employee 
Plans have been operated in compliance in all material respects with the 
applicable provisions of ERISA, the Code, all regulations, rulings and 
announcements promulgated or issued thereunder and all other applicable 
governmental laws and regulations.

      (h)  There are no pending or, to the best knowledge of the Company, 
threatened claims (other than routine claims for benefits) by, on behalf of 
or against any of the Company Employee Plans or any trust related thereto or 
any fiduciary thereof.

Section 3.13  Certain Contracts

      (a)  Except as Previously Disclosed, the Company is not a party to, is 
not bound or affected by, and does not receive and is not obligated to pay 
benefits under, (i) any agreement, arrangement or commitment, including 
without limitation any agreement, indenture or other instrument, relating to 
the borrowing of money by the Company (other than deposits, federal funds 
purchased and securities sold under agreements to repurchase) or the 
guarantee by the Company of any obligation, (ii) any agreement, arrangement 
or commitment relating to the employment of a consultant or the employment, 
election or retention in office of any present or former director, officer 
or employee of the Company, (iii) any agreement, arrangement or 
understanding pursuant to which any payment (whether of severance pay or 
otherwise) became or may become due to any director, officer or employee of 
the Company upon execution of this Agreement or upon or following 
consummation of the transactions contemplated by this Agreement (either 
alone or in connection with the occurrence of any additional acts or 
events); (iv) any agreement, arrangement or understanding pursuant to which 

<PAGE> 106
the Company is obligated to indemnify any director, officer, employee or 
agent of the Company; (v) any agreement, arrangement or understanding to 
which the Company is a party or by which any of the same is bound which 
limits the freedom of the Company to compete in any line of business or with 
any person, or (vi) any assistance agreement, supervisory agreement, 
memorandum of understanding, consent order, cease and desist order or 
condition of any regulatory order or decree with or by the FDIC, the 
Superintendent or any other regulatory agency.

      (b)  Schedule 3.13(b) sets forth all of the following contracts and 
agreements to which the Company is a party or to which or by which it or its 
assets or properties are subject or bound:

      (i)  contracts and other agreements with any current or former 
officer, director, employee, consultant, agent, partner or other 
representative, or with any entity in which any of the foregoing has an 
interest;

      (ii)  contracts and other agreements (a) for the sale of any of the 
assets or properties or for the grant to any person of any preferential 
rights to purchase any of the assets or properties of the Company, or (b)  
which create any liens or encumbrances on any assets or properties of the 
Company;

      (iii)  contracts and other agreements calling for an aggregate 
purchase price or payments in any one year of more than $10,000 in any one 
case (or in the aggregate in the case of any related series of contracts or 
agreement);

      (iv)  contracts and any other agreements relating to the acquisition 
by the Company of any operating business or the capital stock of any other 
corporation or any partnership or joint venture interest;

      (v)  any and all licenses necessary for, or required in connection 
with, the operation of the Company;

      (vi)  any contracts or agreement with respect to the payment of 
dividends or any other distribution in respect of capital stock of the 
Company; and

      (vii)  contracts or agreements with affiliates.

There have been delivered or made available to the Acquiror true and 
complete copies of all of such contracts. All of such contracts and other 
agreement are valid and binding upon the respective parties thereto in 
accordance with their respective terms, and there are no defaults under any 
such contracts.  Except as separately identified on Schedule 3.13(b), no 
approval or consent of any person is needed in order that the contracts and 
other agreements set forth in such Schedule 3.13(b) continue in full force 
and effect following the consummation of the transactions contemplated 
hereby.

      (c)  The Company is not in default or in noncompliance, which default 
or noncompliance could reasonably be expected to have a Material Adverse 
Effect on the Company, under any contract agreement, commitment, 
arrangement, lease, insurance policy or other instrument to which it is a 
party or by which its assets, business or operations may be bound or 
affected, whether entered into in the ordinary course of business or 

<PAGE> 107
otherwise and whether written or oral, and there has not occurred any event 
that with the lapse of time or the giving of notice, or both, would 
constitute such a default or non-compliance.

Section 3.14  Brokers and Finders

      Except as Previously Disclosed, neither the Company nor any of its 
directors, officers, or employees, has employed any broker or finder or 
incurred any liability for any broker or finder fees or commissions in 
connection with the transactions contemplated hereby.

Section 3.15  Insurance

      The Company has Previously Disclosed a list of insurance policies in 
effect under which the Company is an insured.  All such policies are with 
financially sound and reputable insurance companies, and all premiums 
thereon have been paid to the date hereof.

Section 3.16  Properties

      All real and personal property owned by the Company or presently used 
by it in its business is in an adequate condition (ordinary wear and tear 
excepted) and is sufficient to carry on the business of the Company in the 
ordinary course of business consistent with its past practices.  The Company 
has good and marketable title free and clear of all liens, encumbrances, 
charges, defaults or equities (other than equities of redemption under 
applicable foreclosure laws) to all of the material properties and assets, 
real and personal, reflected on the statement of financial condition of the 
Company as of December 31, 1996 included in the Company Financial Statements 
or acquired after such date, except (i) liens for current taxes not yet due 
or payable (ii) pledges to secure deposits and other liens incurred in the 
ordinary course of its banking business, (iii) such imperfections of title, 
easements and encumbrances, if any, as are not material in character, amount 
or extent and (iv) as reflected on the statement of financial condition of 
the Company as of December 31, 1996 included in the Company Financial 
Statements.  All real and personal property which is material to the 
Company's business and leased or licensed by the Company is held pursuant to 
leases or licenses which are valid and enforceable in accordance with their 
respective terms and such leases will not terminate or lapse prior to the 
Effective Time.

Section 3.17  Labor

      No work stoppage involving the Company is pending or, to the best 
knowledge of the Company, threatened.  The Company is not involved in, or 
threatened with or affected by, any labor dispute, arbitration, lawsuit or 
administrative proceeding involving the employees of the Company which could 
have a Material Adverse Effect on the Company.  Employees of the Company are 
not represented by any labor union nor are any collective bargaining 
agreements otherwise in effect with respect to such employees, and to the 
best of the Company's knowledge, there have been no efforts to unionize or 
organize any employees of the Company during the past five years.

Section 3.18  Required Vote

      (a)  The affirmative vote of the holders of two-thirds of the issued 
and outstanding shares of Company Common Stock is necessary to approve this 
Agreement and the transactions contemplated hereby on behalf of the Company.

<PAGE> 108
      (b)  A majority of the Directors of the Company has approved the 
Merger and this Agreement.

Section 3.19  Accounting for the Merger; Reorganization

      As of the date hereof, the Company has no reason to believe that any 
action it has taken will cause the Merger to fail to qualify (i) for 
pooling-of-interests accounting treatment under generally accepted 
accounting principles or (ii) as a reorganization under Section 368(a) of 
the Code.

Section 3.20  Disclosures

      None of the representations and warranties of the Company or any of 
the written information or documents furnished or to be furnished by the 
Company to the Acquiror in connection with or pursuant to this Agreement or 
the consummation of the transactions contemplated hereby, when considered as 
a whole, contains or will contain any untrue statement of a material fact, 
or omits or will omit to state any material fact required to be stated or 
necessary to make any such information or document, in light of the 
circumstances, not misleading.


                                 ARTICLE IV
               REPRESENTATIONS AND WARRANTIES OF THE ACQUIROR

      The Acquiror represents and warrants to the Company that:

Section 4.1  Capital Structure

      The authorized capital stock of the Acquiror consists of 3,000,000 
shares of Acquiror Common Stock and 1,000,000 shares of Acquiror Preferred 
Stock.  As of May 9, 1997, there were 1,274,969 shares of issued and 
outstanding.  No shares of Acquiror Common Stock were held as treasury stock 
and not outstanding and there were 116,882 shares of Acquiror Preferred 
Stock issued and outstanding, of which 45,454 were classified as Series A 
and 71,428 were classified as Series B.  As of May 9, 1997, there were 
233,764 shares of Acquiror Common Stock issuable upon conversion of 
outstanding Acquiror Preferred Stock, 92,000 shares issuable upon exercise 
of outstanding options and 108,764 shares issuable upon exercise of 
outstanding warrants.  All outstanding shares of Acquiror Common Stock have 
been duly authorized and validly issued and are fully paid and 
nonassessable, and none of the outstanding shares of Acquiror Common Stock 
has been issued in violation of the preemptive rights of any person, firm or 
entity.  As of the date hereof, there are no other Rights authorized, issued 
or outstanding with respect to the capital stock of the Acquiror, except for 
(i) shares of Acquiror Common Stock issuable pursuant to the Acquiror 
Employee Stock Benefit Plans, now or hereafter, and (ii) by virtue of this 
Agreement.

Section 4.2  Organization, Standing and Authority
             of the Acquiror

      The Acquiror is a corporation duly organized, validly existing and in 
good standing under the laws of the State of Maine with full corporate power 
and authority to own or lease all of its properties and assets and to carry 
on its business as now conducted and is licensed or qualified to do business 
and is in good standing in each jurisdiction in which its ownership or 

<PAGE> 109
leasing of property or the conduct of its business requires such licensing 
or qualification, except where the failure to be so licensed, qualified or 
in good standing would not have a Material Adverse Effect on the Acquiror.  
The Acquiror is duly registered as a savings and loan holding company under 
the HOLA and the regulations of the OTS.  The Acquiror has heretofore 
delivered to the Company true and complete copies of the Articles of 
Incorporation and Bylaws of the Acquiror as in effect as of the date hereof.

Section 4.3  Ownership of the Acquiror Subsidiaries

      The Acquiror has Previously Disclosed each direct or indirect Acquiror 
Subsidiary.  Except for capital stock of the Acquiror Subsidiaries, 
securities and other interest held in a fiduciary capacity or taken in 
consideration of debts previously contracted and by virtue of this 
Agreement, the Acquiror does not own or have the right to acquire, directly 
or indirectly, any outstanding capital stock or other voting securities or 
ownership interests of any corporation, bank, savings association, 
partnership, joint venture or other organization.  The outstanding shares of 
capital stock of each of the Acquiror Subsidiaries have been duly authorized 
and validly issued, are fully paid and nonassessable and are directly or 
indirectly owned by the Acquiror free and clear of all liens, claims, 
encumbrances, charges, pledges, restrictions or rights of third parties of 
any kind whatsoever, except certain covenants contained in a Loan Agreement 
between the Acquiror and Fleet National Bank, dated as of August 7, 1996.  
No Rights are authorized, issued or outstanding with respect to the capital 
stock or other ownership interests of any Acquiror Subsidiary and there are 
no agreements, understandings or commitments relating to the right of the 
Acquiror to vote or to dispose of said shares or other ownership interests.

Section 4.4  Organization, Standing and Authority
             of the Acquiror Subsidiaries

      Each Acquiror Subsidiary is a corporation duly organized, validly 
existing and in good standing under the laws of the United States or the 
laws of the jurisdiction in which it is organized, as applicable.  Each of 
the Acquiror Subsidiaries (i) has full power and authority to own or lease 
all of its properties and assets and to carry on its business as now 
conducted, and (ii) is duly licensed or qualified to do business and is in 
good standing in each jurisdiction in which its ownership or leasing of 
property or the conduct of its business requires such qualification and 
where the failure to be so licensed, qualified or in good standing would 
have a Material Adverse Effect on the Acquiror.  The deposit accounts of 
each Acquiror Subsidiary which is an insured depository institution under 
the FDIA are insured by either the BIF or, in the case of certain deposits 
of each such institution, the SAIF to the maximum extent permitted by the 
FDIA, and each such entity has paid all premiums and assessments required by 
the FDIA and the regulations thereunder.  The Acquiror has heretofore 
delivered or made available to the Company true and complete copies of the 
Articles of Incorporation and Bylaws of it and the Acquiror Sub.

Section 4.5  Authorized and Effective Agreement

      (a)  Each of the Acquiror and the Acquiror Sub has all requisite 
corporate power and authority to enter into this Agreement and (subject to 
receipt of all necessary governmental approvals) to perform all of its 
obligations under this Agreement.  The execution and delivery of this 
Agreement and the consummation of the transactions contemplated hereby have 
been duly and validly authorized by all necessary corporate action in 

<PAGE> 110
respect thereof on the part of the Acquiror and the Acquiror Sub.  This 
Agreement has been duly and validly executed and delivered by the Acquiror 
and the Acquiror Sub and, assuming due authorization, execution and delivery 
by the Company, constitutes a legal, valid and binding obligation of the 
Acquiror and the Acquiror Sub which is enforceable against the Acquiror and 
the Acquiror Sub in accordance with its terms, subject, as to 
enforceability, to bankruptcy, insolvency and other laws of general 
applicability relating to or affecting creditors' rights and to general 
equity principles.

      (b)  Neither the execution and delivery of this Agreement, nor 
consummation of the transactions contemplated hereby (including the Merger), 
nor compliance by the Acquiror and the Acquiror Sub with any of the 
provisions hereof (i) does or will conflict with or result in a breach of 
any provisions of the Articles of Incorporation or Bylaws of the Acquiror, 
or the Charter or Bylaws of any Acquiror Subsidiary, (ii) violate, conflict 
with or result in a breach of any term, condition or provision of, or 
constitute a default (or an event which, with notice or lapse of time, or 
both, would constitute a default) under, or give rise to any right of 
termination, cancellation or acceleration with respect to, or result in the 
creation of any lien, charge or encumbrance upon any property or asset of 
the Acquiror or the Acquiror Sub pursuant to, any material note, bond, 
mortgage, indenture, deed of trust, license, lease, agreement or other 
instrument or obligation to which the Acquiror or any Acquiror Subsidiary is 
a party, or by which any of their respective properties or assets may be 
bound or affected, or (iii) subject to receipt of all required governmental 
and shareholder approvals, violate any order, writ, injunction, decree, 
statute, rule or regulation applicable to the Acquiror or any Acquiror 
Subsidiary.

      (c)  Except for (i) the filing of applications and notices with, and 
the consents and approvals of, as applicable, the OTS, the FDIC, and the 
Superintendent, (ii) the filing and effectiveness of the Form S-4 with the 
Commission, (iii) compliance with applicable state securities or "blue sky" 
laws and the American Stock Exchange Rules in connection with the issuance 
of acquiror Common Stock pursuant to this Agreement, (iv) the approval of 
this Agreement by the requisite vote of the shareholders of the Company and 
the Acquiror Sub, and (v) the filing of Articles of Merger with the 
Secretary of State of Maine pursuant to the MRSA and Articles of Combination 
with the OTS pursuant to the CFR in connection with the Merger, no consents 
or approvals of or filing or registrations with any Governmental Entity or 
with any third party are necessary on the part of the Acquiror, or the 
Acquiror Sub in connection with the execution and delivery by the Acquiror 
and the Acquiror Sub of this Agreement and the consummation by the Acquiror 
of the transactions contemplated hereby.

      (d)  As of the date hereof, neither the Acquiror nor Acquiror Sub is 
aware of any reasons relating to the Acquiror or any of its Subsidiaries 
(including, without limitation Community Reinvestment Act compliance) why 
all consents and approvals shall not be procured from all regulatory 
agencies having jurisdiction over the transactions contemplated by this 
Agreement as shall be necessary for (i) consummation of the transactions 
contemplated by this Agreement and (ii) the continuation by the Acquiror 
after the Effective Time of the business of each of the Acquiror, the 
Acquiror Sub and the Company as such business is carried on immediately 
prior to the Effective Time, free of any conditions or requirements which, 
in the reasonable opinion of the Acquiror, could have a Material Adverse 
Effect on the Acquiror, the Acquiror Sub or the Company or materially impair 
the value of the Company to the Acquiror.
<PAGE> 111

Section 4.6  Securities Documents; Regulatory Reports

      (a)  Since January 1, 1994, the Acquiror has timely filed with the 
Commission, the American Stock Exchange and the NASD all Securities 
Documents required by the Securities Laws for which a failure to file could 
reasonably be expected to have a Material Adverse effect on the Acquiror and 
such Securities Documents complied in all material respect with the 
Securities Laws and did not contain any untrue statement of a material fact 
or omit to state any material fact required to be stated therein or 
necessary in order to make the statements therein, in light of the 
circumstances under which they were made, not misleading.  

      (b)  Since January 1, 1994, the Acquiror, the Acquiror Sub and each 
Acquiror Subsidiary which is an insured depository institution under the 
FDIA has duly filed with the OTS, the FDIC and the Superintendent, as the 
case may be, in correct form the reports required to be filed under 
applicable laws and regulations and such reports were in all material 
respects complete and accurate and in compliance with the requirements of 
applicable laws and regulation.  In connection with the most recent 
examinations of the Acquiror or an Acquiror Subsidiary by the OTS, the FDIC 
or the Superintendent, neither the Acquiror nor any Acquiror Subsidiary was 
required to correct or change any action, procedure or proceeding which the 
Acquiror or the Acquiror Subsidiary believes has not been corrected or 
changed as required.

Section 4.7  Financial Statements

      (a)  The Acquiror has previously delivered or made available to the 
Company accurate and complete copies of the Acquiror Financial Statements 
which, in the case of the consolidated statements of financial condition of 
the Acquiror as of June 30, 1994, 1995 and 1996 and the consolidated 
statements of operations, shareholders' equity and cash flows for each of 
the three years ended June 30, 1994, 1995 and 1996 are accompanied by the 
audit report of Baker, Newman & Noyes, LLP, independent public accountants 
with respect to the Acquiror.  The Acquiror Financial Statements referred to 
herein, as well as the Acquiror Financial Statements to be delivered 
pursuant to Section 5.7 hereof, fairly present or will fairly present, as 
the case may be, the consolidated financial condition of the Acquiror as of 
the respective dates set forth therein, and the consolidated results of 
operations, shareholders' equity and cash flows of the Acquiror for the 
respective periods or as of the respective dates set forth therein.

      (b)  Each of the Acquiror Financial Statements referred to in Section 
4.7(a) has been or will be, as the case may be, prepared in accordance with 
generally accepted principles consistently applied during the periods 
involved, except as stated therein.  The audits of the Acquiror and the 
Acquiror Subsidiaries have been conducted in all material respects in 
accordance with generally accepted auditing standards.  The books and 
records of the Acquiror and the Acquiror Subsidiaries are being maintained 
in material compliance with applicable legal and accounting requirements, 
and all such books and records accurately reflect in all material respects 
all dealings and transactions in respect of the business, assets, 
liabilities and affairs of the Acquiror and the Acquiror Subsidiaries.

      (c)  Except and to the extent (i) reflected, disclosed or provided for 
in the consolidated statement of financial condition of the Acquiror as of 
June 30, 1996, (including related notes) and (ii) of liabilities incurred 

<PAGE> 112
since June 30, 1996 in the ordinary course of business, neither the Acquiror 
nor any Acquiror Subsidiary has any liabilities, whether absolute, accrued, 
contingent or otherwise, material to the financial condition, results of 
operations or business of the Acquiror on a consolidated basis.

Section 4.8  Material Adverse Change

      Since June 30, 1996, (i) the Acquiror has conducted its business in 
the ordinary and usual course (excluding the incurrence of expenses in 
connection with this Agreement and the transactions contemplated hereby) and 
(ii) no event has occurred or circumstances arisen that, individually or in 
the aggregate, is reasonably likely to have a Material Adverse Effect on the 
Acquiror.

Section 4.9  Tax Matters

      The Acquiror and the Acquiror Subsidiaries and each of their 
predecessors has timely filed all federal, state and local (and, if 
applicable, foreign) income, franchise, bank, excise, real property, 
personal property and other tax returns required by applicable law to be 
filed by it (including, without limitation, estimated tax returns, income 
tax returns, information returns and withholding and employment tax returns) 
and has paid, or where payment is not required to have been made, has set up 
an adequate reserve or accrual for the payment of, all taxes required to be 
paid in respect of the periods covered by such returns and, as of the 
Effective Time, will have paid, or where payment is not required to have 
been made, will have set up an adequate reserve or accrual for the payment 
of, all taxes for any subsequent periods ending on or prior to the Effective 
Time.  Neither the Acquiror nor any Acquiror Subsidiary will have any 
material liability for any such taxes in excess of the amounts so paid or 
reserves or accruals so established.  No audit, examination or deficiency or 
refund litigation with respect to any federal, state and local (and, if 
applicable, foreign) income, franchise, bank, excise, real property, 
personal property and other tax returns filed by the Acquiror or any 
Acquiror Subsidiary is pending or, to the best of the Acquiror's knowledge, 
threatened.

Section 4.10  Legal Proceedings

      There are no actions, suits, claims, governmental investigations or 
proceedings instituted, pending or, to the best knowledge of the Acquiror 
threatened against the Acquiror or any Acquiror Subsidiary or against any 
asset, interest or right of the Acquiror or any Acquiror Subsidiary, or 
against any officer, director or employee of the Acquiror or any Acquiror 
Subsidiary that in any such case, if decided adversely, would have a 
Material Adverse Effect on the Acquiror.  Neither the Acquiror or any 
Acquiror Subsidiary is a party to any order, judgment or decree which has or 
could reasonable be expect to have a Material Adverse Effect on the 
Acquiror.

Section 4.11  Compliance with Laws

      (a)  Each of the Acquiror and each Acquiror Subsidiary has all 
permits, licenses, certificates of authority, orders and approvals of, and 
has made all filings, applications and registrations with, federal, state, 
local and foreign governmental or regulatory bodies that are required in 
order to permit it to carry on its business as it is presently being 
conducted and the absence of which could reasonably be expected to have a 

<PAGE> 113
Material Adverse Effect on the Acquiror; all such permits, licenses, 
certificates of authority, orders and approvals are in full force and 
effect; and to the best knowledge of the Acquiror, no suspension or 
cancellation of any of the same is threatened.

      (b)  Neither the Acquiror nor any Acquiror Subsidiary is in violation 
of its respective Articles of Incorporation or Bylaws, or of any applicable 
federal, state or local law or ordinance or any order, rule or regulation of 
any federal, state, local or other governmental agency or body (including, 
without limitation, all banking (including without limitation all regulatory 
capital requirements), securities, municipal securities, safety, health, 
zoning, anti-discrimination, antitrust, and wage and hour laws, ordinances, 
orders, rules and regulations), or in default with respect to any order, 
writ, injunction or decree of any court, or in default under any order, 
license, regulation or demand of any governmental agency, any of which 
violations or defaults could reasonable be expected to have a Material 
Adverse Effect on the Acquiror; and neither the Acquiror nor any Acquiror 
Subsidiary has received any notice or communication from any federal, state 
or local governmental authority asserting that the Acquiror or any Acquiror 
Subsidiary is in violation of any of the foregoing which could reasonably be 
expected to have a Material Adverse Effect on the Acquiror.  Neither the 
Acquiror nor any Acquiror Subsidiary is subject to any regulatory or 
supervisory cease and desist order, agreement, written directive, memorandum 
of understanding or written commitment (other than those of general 
applicability to all banks, savings associations or holding companies 
thereof, as applicable, issued by governmental authorities), and none of 
them has received any written communication requesting that it enter into 
any of the foregoing.

Section 4.12  Certain Information

      None of the information relating to the Acquiror and the Acquiror 
Subsidiaries to be included or incorporated by reference in (i) the Form S-
4, at the time the Form S-4 and any amendment thereto becomes effective 
under the Securities Act, and (ii) the Proxy Statement, as of the date(s) 
such Proxy Statement is mailed to shareholders of the Company and up to and 
including the date(s) of the meetings of shareholders to which such Proxy 
Statement relates, will contain any untrue statement of a material fact or 
omit to state a material fact necessary to make the statements therein, in 
light of the circumstances under which they were made, not misleading, 
provided that information as of a later date shall be deemed to modify 
information as of an earlier date.

Section 4.13  Brokers and Finders

      Except as previously disclosed, neither the Acquiror nor any Acquiror 
Subsidiary nor any of its directors, officers or employees, has employed any 
broker or finder or incurred any liability for any broker or finder fees or 
commissions in connection with the transactions contemplated hereby.

Section 4.14  Certain Contracts

      Neither the Acquiror nor any Acquiror Subsidiary is in default or in 
non-compliance, which default or non-compliance could reasonably be expected 
to have a Material Adverse Effect on the Acquiror, under any contract, 
agreement, commitment, arrangement, lease, insurance policy or other 
instrument to which it is a party or by which its assets, business or 
operations may be bound or affected, whether entered into in the ordinary 

<PAGE> 114
course of business or otherwise and whether written or oral, and there has 
not occurred any event that with the lapse of time or the giving of notice, 
or both, would constitute such a default or non-compliance.

Section 4.15  Insurance

      The Acquiror and each Acquiror Subsidiary is insured for reasonable 
amounts with financially sound and reputable insurance companies against 
such risks as companies engaged in a similar business would, in accordance 
with good business practice, customarily be insured and has maintained all 
insurance required by applicable laws and regulations.

Section 4.16  Properties

      All real and personal property owned by the Acquiror or each Acquiror 
Subsidiary or presently used by any of them in its respective business is in 
an adequate condition (ordinary wear and tear excepted) and is sufficient to 
carry on its business in the ordinary course of business consistent with 
their past practices.  The Acquiror has good and marketable title free and 
clear of all liens, encumbrances, charges, defaults or equities (other than 
equities or redemption under applicable foreclosure laws) to all of the 
material properties and assets, real and personal, reflected on the 
consolidated statement of financial condition of the Acquiror as of June 30, 
1996 included in the Acquiror Financial Statements or acquired after such 
date, except (i) liens for current taxes not yet due or payable (ii) pledges 
to secure deposits and other liens incurred in the ordinary course of its 
banking business, (iii) such imperfections of title, easements and 
encumbrances, if any, as are not material in character, amount or extent and 
(iv) as reflected on the consolidated statement of financial condition of 
the Acquiror as of June 30, 1996 included in the Acquiror Financial 
Statements.  All real and personal property which is material to the 
Acquiror's business on a consolidated basis and leased or licensed by the 
Acquiror or an Acquiror Subsidiary is held pursuant to leases or licenses 
which are valid and enforceable in accordance with their respective terms 
and such leases will not terminate or lapse prior to the Effective Time.

Section 4.17  Labor

      No work stoppage involving the Acquiror or an Acquiror Subsidiary is 
pending or, to the best knowledge of the Acquiror, threatened.  Neither the 
Acquiror nor any Acquiror Subsidiary is involved in, or threatened with or 
affected by, any labor dispute, arbitration, lawsuit or administrative 
proceeding involving its employees which could have a Material Adverse 
Effect on the Acquiror.  Employees of the Acquiror and any Acquiror 
Subsidiary are not represented by any labor union nor are any collective 
bargaining agreements otherwise in effect with respect to such employees, 
and to the best of the Acquiror's knowledge, there have been no efforts to 
unionize or organize any employees of the Acquiror or any Acquiror 
Subsidiary during the past five years.

Section 4.18  Required Vote

      The affirmative vote of the holders of two-thirds of the issued and 
outstanding shares of Common Stock of the Acquiror Sub (all of which shares 
are owned by the Acquiror) is necessary to approve this Agreement and the 
transactions contemplated hereby on behalf of the Acquiror Sub.  No 
shareholder vote is necessary to approve this Agreement and the transactions 
contemplated hereby on behalf of the Acquiror.

<PAGE> 115
Section 4.19  Accounting for the Merger; Reorganization

      As of the date hereof, neither the Acquiror nor any Acquiror 
Subsidiary has any reason to believe that the Merger will fail to qualify 
(i) for pooling-of-interests treatment under generally accepted accounting 
principles or (ii) as a reorganization under Section 368(a) of the Code.

Section 4.20  Disclosures

      None of the representations and warranties of the Acquiror or any of 
the written information or documents furnished or to be furnished by the 
Acquiror to the Company in connection with or pursuant to this Agreement or 
the consummation of the transactions contemplated hereby, when considered as 
a whole, contains or will contain any untrue statement of a material fact, 
or omits or will omit to state any material fact required to be stated or 
necessary to make any such information or document, in light of the 
circumstances, not misleading.


                                  ARTICLE V
                                  COVENANTS

Section 5.1  Reasonable Best Efforts

      Subject to the terms and conditions of this Agreement, each of the 
Company, the Acquiror and the Acquiror Sub shall use its reasonable best 
efforts in good faith to take, or cause to be taken, all actions, and to do, 
or cause to be done, all things necessary or advisable under applicable laws 
and regulations so as to permit consummation of the Merger as promptly as 
practicable and to otherwise enable consummation of the transactions 
contemplated hereby, and shall cooperate fully with the other party or 
parties hereto to that end.

Section 5.2  Shareholder Meeting

      The Company shall take all action necessary to properly call and 
convene a meeting of its shareholders as soon as practicable after the date 
hereof to consider and vote upon this Agreement and the transactions 
contemplated hereby.  The Board of Directors of the Acquiror and the Board 
of Directors of the Company will recommend that the shareholders of the 
Acquiror Sub and the Company, respectively, approve this Agreement and the 
transactions contemplated hereby provided that the Board of Directors of the 
Acquiror and the Board of Directors of the Company may fail to make such 
recommendation, or withdraw, modify or change any such recommendation, if 
such Board of Directors, after having consulted with and considered the 
advice of outside counsel, has determined that the making of such 
recommendation, or the failure to withdraw, modify or change such 
recommendation, would constitute a breach of the fiduciary duties of such 
directors under applicable law.

Section 5.3  Regulatory Matters

      (a)  The parties hereto shall promptly cooperate with each other in 
the preparation and filing of the Form S-4.  The Acquiror shall use its 
reasonable best efforts to have the Form S-4 declared effective under the 
Securities Act as promptly as practicable after such filing.  The Acquiror 
also shall use its reasonable best efforts to obtain all necessary state 
securities law or "blue sky" permits and approvals required to carry out the 

<PAGE> 116
issuance of Acquiror Common Stock pursuant to the Merger and all other 
transactions contemplated by this Agreement, and the Company shall furnish 
all information concerning the Company and the holders of the Company Common 
Stock as may be reasonably requested in connection with any such action.

      (b)  The parties hereto shall cooperate with each other and use their 
reasonable best efforts to promptly prepare and file all necessary 
documentation, to effect all applications, notices, petitions and filings, 
and to obtain as promptly as practicable all permits, consents, approvals 
and authorizations of all Governmental Entities and third parties which are 
necessary or advisable to consummate the transactions contemplated by this 
Agreement.  The Acquiror and the Company shall have the right to review in 
advance, and to the extent practicable each will consult with the other on, 
in each case subject to applicable laws relating to the exchange of 
information, all the information which appears in any filing made with or 
written materials submitted to any third party or any Governmental Entity in 
connection with the transactions contemplated by this Agreement.  In 
exercising the foregoing right, each of the parties hereto shall act 
reasonably and as promptly as practicable.  The parties hereto agree that 
they will consult with each other with respect to the obtaining of all 
permits, consents, approvals and authorizations of all third parties and 
Governmental Entities necessary or advisable to consummate the transactions 
contemplated by this Agreement and each party will keep the other apprised 
of the status of matters relating to completion of the transactions 
contemplated herein.

      (c)  The Acquiror and the Company shall, upon request, furnish each 
other with all information concerning themselves, their respective 
Subsidiaries, directors, officers and shareholders and such other matters as 
may be reasonably necessary or advisable in connection with the Form S-4 or 
any other statement, filing, notice or application made by or on behalf of 
the Acquiror, the Company or any of their respective Subsidiaries to any 
Governmental Entity in connection with the Merger and the other transactions 
contemplated hereby.

      (d)  The Acquiror and the Company shall promptly furnish each other 
with copies of written communications received by the Acquiror or the 
Company, as the case may be, or any of their respective Subsidiaries from, 
or delivered by any of the foregoing to, any Governmental Entity in respect 
of the transactions contemplated hereby.

Section 5.4  Investigation and Confidentiality

      (a)  Each party shall permit the other party and its representatives 
reasonable access to its properties and personnel, and shall disclose and 
make available to such other party all books, papers and records relating to 
the assets, stock ownership, properties, operations, obligations and 
liabilities of it and its Subsidiaries, including, but not limited to, all 
books of account (including the general ledger), tax records, minute books 
of meetings of boards of directors (and any committees thereof) and 
shareholders, organizational documents, bylaws, material contracts and 
agreements, filing with any regulatory authority, accountants' work papers, 
litigation files, loan files, plans affecting employees, and any other 
business activities or prospects in which the other party may have a 
reasonable interest, provided that such access shall be reasonably related 
to the transactions contemplated hereby and, in the reasonable opinion of 
the respective parties providing such access, not unduly interfere with 
normal operations.  Each party and its Subsidiaries shall make their 

<PAGE> 117
respective directors, officers, employees and agents and authorized 
representatives (including counsel and independent public accountants) 
available to confer with the other party and its representatives, provided 
that such access shall be reasonably related to the transactions 
contemplated hereby and shall not unduly interfere with normal operations.

      (b)  All information furnished previously in connection with the 
transactions contemplated by this Agreement or pursuant hereto shall be 
treated as the sole property of the party furnishing the information until 
consummation of the transactions contemplated hereby and, if such 
transactions shall not occur, the party receiving the information shall 
return to the party which furnished such information all documents or other 
materials containing, reflecting or referring to such information, shall use 
its best efforts to keep confidential all such information, and shall not 
directly or indirectly use such information for any competitive or other 
commercial purposes.  The obligation to keep such information confidential 
shall continue for two years from the date the proposed transactions are 
abandoned but shall not apply to (i) any information which (x) the party 
receiving the information can establish by convincing evidence was already 
in its possession prior to the disclosure thereof by the party furnishing 
the information; (y) was then generally known to the public; or (z) became 
known to the public through no fault of the party receiving the information; 
or (ii) disclosures pursuant to a legal requirement or in accordance with an 
order of a court of competent jurisdiction, provided that the party which is 
the subject of any such legal requirement or order shall use its best 
efforts to give the other party at least ten business days prior notice 
thereof.

Section 5.5  Press Releases

      The Acquiror and the Company shall agree with each other as to the 
form and substance of any press release related to this Agreement or the 
transactions contemplated hereby, and consult with each other as to the form 
and substance of other public disclosures which may relate to the 
transactions contemplated by this Agreement, provided, however, that nothing 
contained herein shall prohibit either party, following notification to the 
other party, from making any disclosure which, based on advice of counsel, 
is required by law or regulation.

Section 5.6  Business of the Parties

      (a)  During the period from the date of this Agreement and continuing 
until the Effective Time, except as expressly contemplated or permitted by 
this Agreement or with the prior written consent of the Acquiror, the 
Company shall carry on its business in the ordinary course consistent with 
past practice.  The Company will use reasonable efforts to (x) preserve its 
business organization intact, (y) keep available to itself and the Acquiror 
the present services of its employees and (z) preserve for itself and the 
Acquiror the goodwill of its customers and others with whom business 
relationships exist.  Without limiting the generality of the foregoing, 
except with the prior written consent of the Acquiror, between the date 
hereof and the Effective Time, the Company shall not:

      (i)  declare, set aside, make or pay any dividend or other 
distribution (whether in cash, stock or property or any combination thereof) 
in respect of the Company Common Stock;

      (ii)  issue any shares of its capital stock, or issue, grant, modify 

<PAGE> 118
or authorize any Rights; purchase any shares of Company Common Stock; or 
effect any recapitalization, reclassification, stock dividend, stock split 
or like change in capitalization;

      (iii)  amend its Articles of Incorporation or Bylaws; impose, or 
suffer the imposition, of any material lien, charge or encumbrance on its 
assets or permit any such lien, charge or encumbrance to exist; or waive or 
release any material right or cancel or compromise any material debt or 
claim;

      (iv)  increase the rate of compensation of any of its directors, 
officers or employees, or pay or agree to pay any bonus or severance to, or 
provide any other new employee benefit or incentive to, any of its 
directors, officers or employees, except (i) as may be required pursuant to 
binding commitments existing on the date hereof and (ii) such as may be 
granted in the ordinary course of business consistent with past practice;

      (v)  except as previously disclosed enter into or, except as may be 
required by law, modify any pension, retirement, stock option, stock 
purchase, stock appreciation right, savings, profit sharing, deferred 
compensation, supplemental retirement, consulting, bonus, group insurance or 
other employee benefit, incentive or welfare contract, plan or arrangement, 
or any trust agreement related thereto, in respect of any of its directors, 
officers or employees; or make any contributions to the Company's defined 
contribution Pension Plan not in the ordinary course of business consistent 
with past practice;

      (vi)  enter into (w) any agreement, arrangement or commitment not made 
in the ordinary course of business, (x) any agreement, indenture or other 
instrument relating to the borrowing of money by the Company or guarantee by 
the Company of any such obligation, except for deposits, federal funds 
purchased and securities sold under agreements to repurchase in the ordinary 
course of business consistent with past practice (y) any agreement, 
arrangement or commitment relating to the employment of any employee, or, 
amend any such existing agreement, arrangement or commitment, provided that 
the Company may employ an employee if necessary to operate the business of 
the Company in the ordinary course of business consistent with past practice 
and if the employment of such employee is terminable by the Company at will 
without liability, other than as required by law; or (z) any contract, 
agreement or understanding with a labor union;

      (vii)  change its method of accounting in effect for the year ended 
December 31, 1996, except as required by changes in laws or regulations or 
generally accepted accounting principles, or change any of its methods of 
reporting income and deductions for federal income tax purposes from those 
employed in the preparation of its federal income tax return for the year 
ended December 31, 1996, except as required by changes in laws or 
regulations;

      (viii)  make any capital expenditures in excess of $10,000 
individually or $25,000 in the aggregate other than pursuant to binding 
commitments existing on the date hereof and other than expenditures 
necessary to maintain existing assets in good repair;

      (ix)  file any applications or make any contract with respect to 
branching or site location or relocation;

      (x)  acquire in any manner whatsoever (other than to realize upon 
collateral for a defaulted loan) any business or entity;
<PAGE> 119

      (xi)  enter into any futures contract, option contract, interest rate 
caps, interest rate floors, interest rate exchange agreement or other 
agreement for purposes of hedging the exposure of its interest-earning 
assets and interest-bearing liabilities to changes in market rates of 
interest;

      (xii)  enter or agree to enter into any agreement or arrangement 
granting any preferential right to purchase any of its assets or rights or 
requiring the consent of any party to the transfer and assignment of any 
such assets or rights;

      (xiii)  knowingly take any action that would prevent or impede the 
Merger from qualifying (A) for pooling-of-interests accounting treatment 
under generally accepted accounting principles or (B) as a reorganization 
within the meaning of Section 368;

      (xiv)  take any action that would result in any of the representations 
and warranties of the Company contained in this Agreement not to be true and 
correct in any material respect at the Effective Time;

      (xv)  permit its stockholders equity as of the end of the month 
preceding the Effective Time to be less than $2,125,000: or

      (xvi)  agree to do any of the foregoing.

      (b)  During the period from the date of this Agreement and continuing 
until the Effective Time, except as expressly contemplated or permitted by 
this Agreement or with the prior written consent of the Company, the 
Acquiror and the Acquiror Sub shall carry on their respective businesses in 
the ordinary course consistent with past practice and use all reasonable 
efforts to preserve intact their present business organizations and 
relationships.  Without limiting the generality of the foregoing, except 
with the prior written consent of the Company or as expressly contemplated 
hereby, between the date hereof and the Effective Time, the Acquiror and the 
Acquiror Sub shall not:

      (i)  declare, set aside, make or pay any dividend or other 
distribution (whether in cash, stock or property or any combination thereof) 
in respect of the Acquiror Common Stock, except for regular quarterly cash 
dividends which are not in excess of $0.10 per share of Acquiror Common 
Stock, provided, however, that nothing contained herein shall be deemed to 
affect the ability of the Acquiror's Subsidiaries to pay dividends on their 
respective common stocks to the Acquiror;

      (ii)  issue any shares of its capital stock or issue, grant, modify or 
authorize any Rights, other than in each case pursuant to (i) Rights granted 
pursuant to the Acquiror Employee Stock Benefit Plans, (ii) any presently 
existing Acquiror stock option plan, or (iii) any acquisition to the extent 
permitted under subsection (v) below; provided, however, that Acquiror may 
issue its common stock in exchange for the shares of any Acquiror Subsidiary 
not presently wholly owned by Acquiror;

      (iii)  effect any recapitalization, reclassification, stock split or 
like change in capitalization;

      (iv)  amend its Articles of Incorporation, Charter or other governing 
instrument or Bylaws in a manner which would adversely affect in any manner 

<PAGE> 120
the terms of the Acquiror Common Stock or the ability of the Acquiror to 
consummate the transactions contemplated hereby;

      (v)  make any acquisition (including acquisitions of branch offices 
and related deposit liabilities) or take any other action that individually 
or in the aggregate could materially adversely affect the ability of the 
Acquiror to consummate the transactions contemplated hereby in a reasonably 
timely manner;

      (vi)  take any action that would prevent or impede the Merger from 
qualifying (A) for pooling-of-interests accounting treatment under generally 
accepted accounting principles or (B) as a reorganization within the meaning 
of Section 368 of the Code;

      (vii)  take any action that would result in any of the representations 
and warranties of the Acquiror contained in this Agreement not to be true 
and correct in any material respect at the Effective Time; or

      (viii)  agree to do any of the foregoing.

      (c)  The Company shall not solicit or encourage inquiries or proposals 
with respect to, furnish any information relating to, or participate in any 
negotiations or discussions concerning, any acquisition, lease or purchase 
of all or a substantial portion of the assets of, or any equity interest in, 
the Company (an "Acquisition Transaction") (other than with the Acquiror or 
an affiliate thereof), provided, however, that the Board of Directors of the 
Company may furnish such information or participate in such negotiations or 
discussions if such Board of Directors, after having consulted with and 
considered the advice of outside counsel, has determined that their 
fiduciary duty under applicable law requires them to do so.  The Company 
will promptly inform the other party of any such request for information or 
of any such negotiations or discussions, as well as instruct its directors, 
officers, representatives and agents to refrain from taking any action 
prohibited by this Section 5.6(c).

Section 5.7  Current Information

      During the period from the date of this Agreement to the Effective 
Time, each party shall, upon the request of the other party, cause one or 
more of its designated representatives to confer on a monthly or more 
frequent basis with representatives of the other party regarding its 
financial condition, operations and business and matters relating to the 
completion of the transactions contemplated hereby.  Within 25 days after 
the end of each month, the Company and the Acquiror will deliver to the 
other party a consolidated balance sheet and a consolidated statement of 
operations, without related notes, for such month prepared in accordance 
with generally accepted accounting principles.

Section 5.8  Indemnification; Insurance

      (a)  From and after the Effective Time through the sixth anniversary 
of the Effective Time, the Acquiror (the "Indemnifying Party") shall 
indemnify and hold harmless each present and former director, officer and 
employee of the Company determined as of the Effective Time (the 
"Indemnified Parties"), against any costs or expenses (including reasonable 
attorneys' fees), judgments, fines, losses, claims, damages or liabilities 
(collectively, "Costs") incurred in connection with any claim, action, suit, 
proceeding or investigation, whether civil, criminal, administrative or 

<PAGE> 121
investigative, arising out of matters existing or occurring at or prior to 
the Effective Time, whether asserted or claimed prior to, at or after the 
Effective Time, to the fullest extent to which such Indemnified Parties were 
entitled under the Articles of Organization or Bylaws of the Company in 
effect on the date hereof, provided, however, that all rights to 
indemnification in respect of any claim asserted or made within such period 
shall continue until the final disposition of such claim.  Without limiting 
the foregoing obligation, the Acquiror also agrees that all limitations of 
liability existing in favor of the Indemnified Parties in the Articles of 
Organization and Bylaws of the Company, in each case as in effect on the 
date hereof, arising out of matters existing or occurring at or prior to the 
Effective Time shall survive the Merger and shall continue in full force and 
effect for a period of six years from the Effective Time, provided, however, 
that all such rights in respect of any claim asserted or made within such 
period shall continue until the final disposition of such claim.

      (b)  Any Indemnified Party wishing to claim indemnification under 
Section 5.8(a), upon learning of any such claim, action, suit, proceeding or 
investigation, shall promptly notify the Indemnifying Party, but the failure 
to so notify shall not relieve the Indemnifying Party of any liability it 
may have to such Indemnified Party if such failure does not materially 
prejudice the Indemnifying Party.  In the event of any such claim, action, 
suit, proceeding or investigation (whether arising before or after the 
Effective Time), (i) the Indemnifying Party shall have the right to assume 
the defense thereof and the Indemnifying Party shall not be liable to such 
Indemnified Parties for any legal expenses of other counsel or any other 
expenses subsequently incurred by such Indemnified Parties in connection 
with the defense thereof, except that if the Indemnifying Party elects not 
to assume such defense or counsel for the Indemnified Parties advises that 
there are issues which raise conflicts of interest between the Indemnifying 
Party and the Indemnified Parties, the Indemnified Parties may retain 
counsel which is reasonably satisfactory to the Indemnifying Party, and the 
Indemnifying Party shall pay, promptly as statements therefor are received, 
the reasonable fees and expenses of such counsel for the Indemnified parties 
(which may not exceed one firm in any jurisdiction unless the use of one 
counsel for such Indemnified parties would present such counsel with a 
conflict of interest), (ii) the Indemnified Parties will cooperate in the 
defense of any such matter, (iii) the Indemnifying Party shall not be liable 
for any settlement effected without its prior written consent and (iv) the 
Indemnifying Party shall have no obligation hereunder in the event a federal 
banking agency or a court of competent jurisdiction shall ultimately 
determine, and such determination shall have become final and nonappealable, 
that indemnification of an Indemnified Party in the manner contemplated 
hereby is prohibited by applicable law.

      (c)  The Acquiror shall cause the Surviving Corporation to maintain 
the Company's existing directors' and officers' liability insurance policy 
as of the date hereof (or a policy providing coverage on substantially the 
same terms and conditions) for acts or omissions occurring prior to the 
Effective Time by persons who are currently covered by such insurance policy 
maintained by the Company for a period of three years following the 
Effective Time.

      (d)  In the event that the Acquiror or any of its respective 
successors or assigns (i) consolidates with or merges into any other person 
and shall not be the continuing or surviving corporation or entity of such 
consolidation or merger or (ii) transfers all or substantially all of its 
properties and assets to any person, then, and in each such case the 

<PAGE> 122
successors and assigns of such entity shall assume the obligations set forth 
in this Section 5.8, which obligations are expressly intended to be for the 
irrevocable benefit of, and shall be enforceable by, each director and 
officer covered hereby.

Section 5.9  Certain Directors

      The Acquiror agrees to take all action necessary to appoint or elect, 
effective as of the Effective Time, one member of the Company's Board of 
Directors, to be selected by Acquiror, as a director of the Acquiror.  Such 
person shall serve until the first annual meeting of shareholders of the 
Acquiror following the Effective Time and until a successor is elected and 
qualified.  The Acquiror shall include such person on the list of nominees 
for directors presented by the Board of Directors of the Acquiror and for 
which said Board shall solicit proxies at the first annual meeting of 
shareholders of the Acquiror following the Effective Time.

Section 5.10  Benefit Plans and Arrangements

      As soon as administratively practicable after the Effective Time, the 
Acquiror shall take all reasonable action so that employees of the Company 
shall be entitled to participate in the Acquiror Employee Plans of general 
applicability, and until such time the Company Employee Plans shall remain 
in effect, provided that no employee of the Company who becomes an employee 
of the Acquiror Sub and subject to the Acquiror's medical insurance plans 
shall be excluded coverage thereunder on the basis of a preexisting 
condition that was not also excluded under the Company's medical insurance 
plans, except to the extent such preexisting condition was excluded under 
the Company's medical insurance plans, in which case this Section 5.10 shall 
not require coverage for such pre-existing condition unless and until the 
employee satisfies the pre-existing exclusion period that was applicable 
under the Company's medical insurance plans.  For purposes of determining 
eligibility to participate in and the vesting of benefits under the Acquiror 
Employee Plans, the Acquiror shall recognize years of service with the 
Company as such service is recognized by the Company.  With respect to any 
severance for employees of the Company, Acquiror will, for Company employees 
who become Acquiror employees, for one year following the Effective Time pay 
severance pay in accordance with Exhibit 5.10 attached hereto.

Section 5.11  Accountants' Letters

      Each of the Company and the Acquiror shall use its reasonable best 
efforts to cause to be delivered to the other party, and such other party's 
directors and officers who sign the Form S-4, a letter of its respective 
independent public accountants, dated (i) the date on which the Form S-4 
shall become effective and (ii) a date shortly prior to the Effective Time, 
and addressed to such other party, and such directors and officers, in form 
and substance customary for "comfort" letters delivered by independent 
accountants in accordance with Statement of Accounting Standards No. 72.

Section 5.12  Certain Policies; Integration

      (a)  If requested by the Acquiror, immediately prior to the Effective 
Time, the Company shall, consistent with generally accepted accounting 
principles, establish such additional accruals and reserves as may be 
necessary to conform the Company's accounting and credit loss reserve 
practices and methods to those of the Acquiror (as such practices and 
methods are to be applied to the Company from and after the Effective Time) 

<PAGE> 123
and reflect the Acquiror's plans with respect to the conduct of the 
Company's business following the Merger and to provide for the costs and 
expenses relating to the consummation by the Company of the transactions 
contemplated by this Agreement; provided, however, that the Company shall 
not be required to take such action (i) if such action is prohibited by 
applicable law or (ii) unless the Acquiror informs the Company that it has 
no reason to believe that all conditions to the Acquiror's obligations to 
consummate the transactions contemplated by this Agreement set forth in 
Article VI hereof will not be satisfied or waived.  The establishment or 
adjustment of such accruals and reserves shall not constitute a breach of 
any representation or warranty of the Company contained in this Agreement.

      (b)  During the period from the date of this Agreement to the 
Effective Time, the Company shall, and shall cause its directors, officers 
and employees to, cooperate with and assist the Acquiror in the formulation 
of a plan of integration for the Acquiror and the Company and their 
respective banking subsidiaries.

Section 5.13  Restrictions on Resale

      (a)  The Company has Previously Disclosed to the Acquiror, and the 
Acquiror has Previously Disclosed to the Company, a schedule of each person 
that, to the best of its knowledge, is deemed to be an "affiliate" of the 
Company and the Acquiror, respectively (each an "Affiliate"), as that term 
is used in Rule 145 under the Securities Act or Accounting Series Releases 
130 and 135 of the Commission.

      (b)  Each of the Company and the Acquiror shall use its reasonable 
best efforts to cause each person who may be deemed to be an Affiliate of 
the Company and the Acquiror, respectively, to execute and deliver to the 
Acquiror on or before the date of the mailing of the Proxy Statement an 
agreement in the form of Exhibit D and Exhibit E, respectively.

      (c)  If requested by an Affiliate of the Company in connection with a 
proposed sale of Acquiror Common Stock which in the reasonable judgment of 
the Acquiror cannot be effected without jeopardizing the manner in which the 
Merger was accounted for under generally accepted accounting principles, the 
Acquiror shall use its reasonable best efforts to publish as promptly as 
reasonably practicable but in no event later than 90 days after the end of 
the first month after the Effective Time in which there are at least 30 days 
of post-Merger combined operations, combined sales and net income figures as 
contemplated by and in accordance with Accounting Series Release No. 135 of 
the Commission and to file a Form 8-K with the Commission containing such 
figures.

Section 5.14  Disclosure Supplements

      From time to time prior to the Effective Time, each party shall 
promptly supplement or amend any materials Previously Disclosed and 
delivered to the other party pursuant hereto with respect to any matter 
hereafter arising which, if existing, occurring or known at the date of this 
Agreement, would have been required to be set forth or described in 
materials Previously Disclosed to the other party or which is necessary to 
correct any information in such materials which has been rendered materially 
inaccurate thereby; no such supplement or amendment to such materials shall 
be deemed to have modified the representations, warranties and covenants of 
the parties for the purpose of determining whether the conditions set forth 
in Article VI hereof have been satisfied.

<PAGE> 124
Section 5.15  Failure to Fulfill Conditions

      In the event that either of the parties hereto determines that a 
condition to its respective obligations to consummate the transactions 
contemplated hereby cannot be fulfilled on or prior to the termination of 
this Agreement, it will promptly notify the other party or parties.  Each 
party will promptly inform the other party or parties of any facts 
applicable to it that would be likely to prevent or materially delay 
approval of the Merger by any Governmental Entity or third party or which 
would otherwise prevent or materially delay completion of the Merger.

      In the event the Closing shall not have occurred on or before any 
record date established for the payment of cash dividends by the Acquiror 
subsequent to September 30, 1997, the Exchange Ratio will be increased to 
the amount of such dividend times the Exchange Ratio divided by $14.00, plus 
the existing Exchange Ratio, subject to adjustment as provided in Section 
2.8.


                                 ARTICLE VI
                            CONDITIONS PRECEDENT

Section 6.1  Conditions Precedent - The Acquiror, the
             Acquiror Sub and the Company

      The respective obligations of the Acquiror, the Acquiror Sub and the 
Company to effect the transactions contemplated by this Agreement shall be 
subject to satisfaction of the following conditions at or prior to the 
Effective Time.

      (a)  All corporate action necessary to authorize the execution and 
delivery of this Agreement and consummation of the transactions contemplated 
hereby shall have been duly and validly taken by the Acquiror, the Acquiror 
Sub, and the Company, including approval by the requisite vote of the 
respective shareholders of the Acquiror Sub and the Company of this 
Agreement.

      (b)  All approvals and consents for the transactions contemplated 
hereby from the OTS, the FDIC, the Superintendent and any other Governmental 
Entity the approval or consent of which is required for the consummation of 
the Merger and the other transactions contemplated hereby shall have been 
received and all statutory waiting periods in respect thereof shall have 
expired; and the Acquiror and the Company shall have procured all other 
approvals, consents and waivers of each person (other than the Governmental 
Entities referred to above) whose approval, consent or waiver is necessary 
to the consummation of the Merger and the other transactions contemplated 
hereby and the failure of which to obtain would have the effects set forth 
in the following proviso clause; provided, however, that no approval or 
consent referred to in this Section 6.1(b) shall be deemed to have been 
received if it shall include any condition or requirement that is not 
customary and useful in transactions of the type contemplated by this 
Agreement and that, individually or in the aggregate, would so materially 
reduce the economic or business benefits of the transactions contemplated by 
this Agreement to the Acquiror that had such condition or requirement been 
known the Acquiror, in its reasonable judgment, would not have entered into 
this Agreement.

      (c)  None of the Acquiror, the Company or their respective 

<PAGE> 125
Subsidiaries shall be subject to any statute, rule, regulation, injunction 
or other order or decree which shall have been enacted, entered, promulgated 
or enforced by any governmental or judicial authority which prohibits, 
restricts or makes illegal consummation of the Merger or any of the other 
transactions contemplated hereby.

      (d)  The Form S-4 shall have become effective under the Securities 
Act, and the Acquiror shall have received all state securities laws or "blue 
sky" permits and other authorizations or there shall be exemptions from 
registration requirements necessary to issue the Acquiror Common Stock in 
connection with the Merger, and neither the Form S-4 nor any such permit, 
authorization or exemption shall be subject to a stop order or threatened 
stop order by the Commission or any state securities authority.

      (e)  The shares of Acquiror Common Stock to be issued in connection 
with the Merger shall have been approved for listing on the American Stock 
Exchange.

      (f)  Each of Baker, Newman & Noyes LLP, the Acquiror's independent 
public accountants, and Schatz, Fletcher & Associates LLP, the Company's 
independent public accountants, shall have issued a letter dated as of the 
Effective Time, to the Acquiror and to the Company, respectively, to the 
effect that, based on a review of this Agreement and related agreements 
(including without limitation the agreements referred to in Section 5.13(b) 
hereof) and the  facts and circumstances then known to it (including without 
limitation the number of Dissenting Shares, if any, in relation to the 
number of outstanding shares of Company Common Stock immediately prior to 
the Effective Time), the Merger shall be accounted for as a pooling-of-
interests under generally accepted accounting principles.

      (g)  The Acquiror shall have received the written opinion of Drummond 
Woodsum & MacMahon to the effect that the Merger will constitute a 
reorganization within the meaning of Section 368 of the Code, and the 
Company shall have received the written opinion of Breyer & Aguggia to such 
effect and to the effect that (i) except for cash received in lieu of 
fractional share interests, holders of Company Common Stock who receive 
Acquiror Common Stock in the Merger will not recognize income, gain or loss 
for federal income tax purposes, (ii) the basis of such Acquiror Common 
Stock will equal the basis of the Company Common Stock for which it is 
exchanged, and (iii) the holding period of such Acquiror Common Stock will 
include the holding period of the Company Common Stock for which it is 
exchanged, assuming that such stock is a capital asset in the hands of the 
holder thereof at the Effective Time.  Each such opinion shall be based on 
such written representations from the Acquiror, the Company and others as 
such counsel shall reasonably request as to factual matters.

Section 6.2  Conditions Precedent - The Company

      The obligations of the Company to effect the transactions contemplated 
by this Agreement shall be subject to satisfaction of the following 
conditions at or prior to the Effective Time unless waived by the Company 
pursuant to Section 7.4 hereof.

      (a)  The representations and warranties of the Acquiror as set forth 
in Article IV hereof shall be true and correct as of the date of this 
Agreement and as of the Effective Time as though made on and as of the 
Effective Time (or on the date when made in the case of any representation 
and warranty which specifically relates to an earlier date), provided, 

<PAGE> 126
however, that notwithstanding anything herein to the contrary, this Section 
6.2(a) shall be deemed to have been satisfied even if such representations 
or warranties are not true and correct unless the failure of any of the 
representations or warranties to be so true and correct would have, 
individually or in the aggregate, a Material Adverse Effect on the Acquiror.

      (b)  The Acquiror shall have performed in all material respects all 
obligations and complied with all covenants required to be performed and 
complied with by it pursuant to this Agreement on or prior to the Effective 
Time.

      (c)  The Acquiror shall have delivered to the Company a certificate, 
dated the date of the Closing and signed by its President and by its Chief 
Financial Officer, to the effect that the conditions set forth in Sections 
6.2(a) and 6.2(b) have been satisfied.

      (d)  The Company shall have received the written opinion of Drummond 
Woodsum & MacMahon, dated the date of the Closing, that addresses the 
matters set forth in Exhibit 6.2(d) hereto.

      (e)  The Acquiror and the Acquiror Sub shall have furnished the 
Company with such certificates of its respective officers or others and such 
other documents to evidence fulfillment of the conditions set forth in 
Sections 6.1 and 6.2 as such conditions relate to the Acquiror and the 
Acquiror Sub as the Company may reasonably request.

      (f)  The oral fairness opinion from Ryan Beck received by the Company 
on or prior to the date hereof shall not have been withdrawn by Ryan Beck, 
and the Company shall have received a fairness opinion letter from Ryan Beck 
dated as of a date which is within five (5) days prior to the date of the 
Proxy Statement to the effect that in the opinion of such firm the Exchange 
Ratio is fair to the Company stockholders from a financial point of view.

Section 6.3  Conditions Precedent - The Acquiror
             and the Acquiror Sub

      The obligations of the Acquiror and the Acquiror Sub to effect the 
transactions contemplated by this Agreement shall be subject to satisfaction 
of the following conditions at or prior to the Effective Time unless waived 
by the Acquiror or the Acquiror Sub pursuant to Section 7.4 hereof.

      (a)  The representations and warranties of the Company set forth in 
Article III hereof shall be true and correct as of the date of this 
Agreement and as of the Effective Time as though made on and as of the 
Effective Time (or on the date when made in the case of any representation 
and warranty which specifically relates to an earlier date), provided, 
however, that notwithstanding anything herein to the contrary, this Section 
6.3(a) shall be deemed to have been satisfied even if such representations 
or warranties are not true and correct unless the failure of any of the 
representations and warranties to be so true and correct would have, 
individually or in the aggregate, a Material Adverse Effect on the Company.

      (b)  The Company shall have performed in all material respects all 
obligations and covenants required to be performed by it pursuant to this 
Agreement on or prior to the Effective Time.

      (c)  The Company shall have delivered to the Acquiror a certificate, 
dated the date of the Closing and signed by its President and by its Chief 

<PAGE> 127
Financial Officer, to the effect that the conditions set forth in Sections 
6.3(a) and 6.3(b) have been satisfied.

      (d)  The Acquiror shall have received the written opinion of Breyer & 
Aguggia, dated the date of the Closing, that addresses the matters set forth 
in Exhibit 6.3(d) hereto.

      (e)  The Company shall have furnished the Acquiror with such 
certificates of its officers or others and such other documents to evidence 
fulfillment of the conditions set forth in Sections 6.1 and 6.3 as such 
conditions relate to the Company as the Acquiror may reasonably request.

      (f)  No more than 10% of the Company Common Stock shall be Dissenting 
Shares as defined in Section 2.5 above.

      (g)  The Company shall have received the written consent of Fleet 
National Bank to the Merger.


                                 ARTICLE VII
                      TERMINATION, WAIVER AND AMENDMENT

Section 7.1  Termination

      This Agreement may be terminated:

      (a)  at any time on or prior to the Effective Time, by the mutual 
consent in writing of the parties hereto;

      (b)  at any time on or prior to the Effective Time, by the Acquiror or 
the Acquiror Sub in writing if the Company has, or by the Company in writing 
if the Acquiror or the Acquiror Sub has, in any material respect, breached 
(i) any material covenant or undertaking contained herein or (ii) any 
representation or warranty contained herein, in any case if such breach has 
not been cured by the earlier of 30 days after the date on which written 
notice of such breach is given to the party committing such breach or the 
Effective Time;

      (c)  at any time, by any party hereto in writing, if any of the 
applications for prior approval referred to in Section 5.3 hereof are denied 
or are approved in a manner which does not satisfy the requirements of 
Section 6.1(b) hereof, and the time period for appeals and requests for 
reconsideration has run;

      (d)  at any time, by any party hereto in writing, if the shareholders 
of the Company do not approve this Agreement after a vote taken thereon at a 
meeting duly called for such purpose (or at any adjournment thereof), unless 
the failure of such occurrence shall be due to the failure of the party 
seeking to terminate to perform or observe in any material respect its 
agreements set forth herein to be performed or observed by such party at or 
before the Effective Time;

      (e)  by either the Company or the Acquiror in writing if the Effective 
Time has not occurred by the close of business on December 31, 1997, 
provided that this right to terminate shall not be available to any party 
whose failure to perform an obligation in breach of such party's obligations 
under this Agreement has been the cause of, or resulted in, the failure of 
the Merger and the other transactions contemplated hereby to be consummated 

<PAGE> 128
by such date (the Acquiror and the Acquiror Sub being treated as a single 
entity for purposes of this Section 7.1(e));

      (f)  by the Company at any time during the ten day period commencing 
with the Determination Date (as defined below) if the Average Closing Price 
(as defined below) shall be less than $11.50, subject, however, to the 
following three sentences.  If the Company elects to exercise its 
termination right pursuant to this Section 7.1(f), it shall give written 
notice to the Acquiror (provided that such notice of election to terminate 
may be withdrawn at any time within the aforementioned ten day period).  
During the five day period commencing with its receipt of such notice, the 
Acquiror shall have the option to increase the consideration to be received 
by the holders of the Company Common Stock hereunder by adjusting the 
Exchange Ratio to equal a number (calculated to the nearest one thousandth) 
obtained by dividing (A) $24.02 by (B) the Average Closing Price.  If the 
Acquiror so elects within such five day period, it shall give prompt written 
notice to the Company of such election and the revised Exchange Ratio, 
whereupon no termination shall have occurred pursuant to this Section 7.1(f) 
and this Agreement shall remain in effect in accordance with its terms 
(except as the Exchange Ratio shall have been so modified).  For purposes of 
this Section 7.1(f), (i) the term "Average Closing Price" means the average 
of the daily closing prices of a share of Acquiror Common Stock, as reported 
by the American Stock Exchange (as reported in The Wall Street Journal or, 
if not reported thereby, another authoritative source) during the period of 
twenty consecutive trading days ending on the Determination Date and (ii) 
the term "Determination Date" means the date on which the approval of the 
OTS for consummation of the Merger is received.  All of the share amounts 
and per share figures in this Section 7.1(f) are subject to adjustment as 
provided in Sections 2.8 and 5.16.

Section 7.2  Effect of Termination

      In the event that this Agreement is terminated pursuant to Section 7.1 
hereof, this Agreement shall become void and have no effect, except that (i) 
the provisions relating to confidentiality and expenses set forth in Section 
5.4 and Section 8.1, respectively, and this Section 7.2 shall survive any 
such termination, (ii) a termination pursuant to Section 7.1(b), (d), or (e) 
shall not relieve the breaching party from liability for willful breach of 
any covenant, undertaking, representation or warranty giving rise to such 
termination and (iii) Section 7.6 shall survive to the extent of any amounts 
payable thereunder.

Section 7.3  Survival of Representations, Warranties
             and Covenants

      All representations, warranties and covenants in this Agreement or in 
any instrument delivered pursuant hereto or thereto shall expire on, and be 
terminated and extinguished at, the Effective Time other than covenants that 
by their terms are to be performed after the Effective Time (including 
without limitation the covenants set forth in Sections 5.8, 5.9 and 5.10 
hereof), provided that no such representations, warranties or covenants 
shall be deemed to be terminated or extinguished so as to deprive the 
Acquiror, the Acquiror Sub or the Company (or any director, officer or 
controlling person thereof) of any defense at law or in equity which 
otherwise would be available against the claims of any person, including, 
without limitation, any shareholder or former shareholder of either the 
Acquiror or the Company.


<PAGE> 129
Section 7.4  Waiver

      Each party hereto by written instrument signed by an executive officer 
of such party, may at any time (whether before or after approval of this 
Agreement by the shareholders of the Acquiror Sub and the Company) extend 
the time for the performance of any of the obligations or other acts of the 
other party hereto and may waive (i) any inaccuracies of the other party in 
the representations or warranties contained in the Agreement or any document 
delivered pursuant hereto, (ii) compliance with any of the covenants, 
undertakings or agreements of the other party, (iii) to the extent permitted 
by law, satisfaction of any of the conditions precedent to its obligations 
contained herein or (iv) the performance by the other party of any of its 
obligations set forth herein, provided that any such waiver granted, or any 
amendment or supplement pursuant to Section 7.5 hereof executed after 
shareholders of the Acquiror Sub or the Company have approved this Agreement 
shall not modify either the amount or form of the consideration to be 
provided hereby to the holders of Company Common Stock upon consummation of 
the Merger or otherwise materially adversely affect such shareholders 
without the approval of the shareholders who would be so affected.

Section 7.5  Amendment or Supplement

      This Agreement may be amended or supplemented at any time by mutual 
agreement of the Acquiror, the Acquiror Sub and the Company, subject to the 
proviso to Section 7.4 hereof.  Any such amendment or supplement must be in 
writing and authorized by their respective Boards of Directors.

Section 7.6  Termination Fee

      In order to induce the Acquiror to enter into this Agreement and to 
reimburse the Acquiror for its costs and expenses related to entering into 
this Agreement and seeking to consummate the transactions contemplated by 
this Agreement, the Company will make a cash payment to the Buyer of 
$100,000 (the "Termination Fee") if and only if at the time of such 
termination any person (other than the Acquiror) shall have made, or 
disclosed an intention to make, a proposal to engage in an Acquisition 
Transaction and:

      (i)  The Acquiror or Company has terminated this Agreement pursuant to 
Section 7.1(d) because of a failure by the Company's shareholders to approve 
this Agreement; or

      (ii)  The Acquiror has terminated this Agreement pursuant to 7.1(b);

      Any payment required by this section will be payable by the Company to 
the Acquiror (by wire transfer of immediately available funds to an account 
designed by the Acquiror) within five business days after demand by the 
Acquiror.

                                ARTICLE VIII
                                MISCELLANEOUS

Section 8.1  Expenses

      Each party hereto shall bear and pay all costs and expenses incurred 
by it in connection with the transactions contemplated by this Agreement, 
including fees and expenses of its own financial consultants, accountants 
and counsel.

<PAGE> 130
Section 8.2  Entire Agreement

      This Agreement contains the entire agreement among the parties with 
respect to the transactions contemplated hereby and supersedes all prior 
arrangements or understandings with respect thereto, written or oral, other 
than documents referred to herein and therein.  The terms and conditions of 
this Agreement shall inure to the benefit of and be binding upon the parties 
hereto and thereto and their respective successors.  Nothing in this 
Agreement, expressed or implied, is intended to confer upon any party, other 
than the parties hereto, and their respective successors, any rights, 
remedies, obligations or liabilities other than as set forth in Sections 
5.8, 5.9 and 5.10.

Section 8.3  No Assignment

      None of the parties hereto may assign any of its rights or obligations 
under this Agreement to any other person.

Section 8.4  Notices

      All notices or other communications which are required or permitted 
hereunder shall be in writing and sufficient if delivered personally, 
telecopied (with confirmation) or sent by overnight mail service or by 
registered or certified mail (return receipt requested), postage prepaid, 
addressed as follows:

      If to the Acquiror or the Acquiror Sub:

      Northeast Bancorp
      232 Center Street
      P.O. Box 868
      Auburn, Maine 04210

      Attn: James Delamater, President
            and Chief Executive Officer

      Fax - 207-777-6410

      With a required copy to:

      Drummond Woodsum & MacMahon
      245 Commercial Street
      P.O. Box 9781
      Portland, Maine 04104-5081

      Attn: Joseph L. Delafield III

      Fax - 207-772-3627

      If to the Company:

      Cushnoc Bank and Trust Company
      One Bangor Street
      Augusta, Maine 04332-4701

      Attn: Sumner Lipman

      Fax - 207-623-8528

<PAGE> 131
      With a required copy to:

      Breyer & Aguggia
      Suite 470 East
      1300 I Street N.W.
      Washington, D.C. 20005

      Attn:  John F. Breyer, Jr.

      Fax - 202-737-7979

Section 8.5  Interpretation

      The captions contained in this Agreement are for reference purposes 
only and are not part of this Agreement.

Section 8.6  Counterparts

      This Agreement may be executed in any number of counterparts, and each 
such counterpart shall be deemed to be an original instrument, but all such 
counterparts together shall constitute but one agreement.

Section 8.7  Governing Law

      This Agreement shall be governed by and construed in accordance with 
the laws of the State of Maine applicable to agreements made and entirely to 
be performed within such jurisdiction.

      IN WITNESS WHEREOF, the parties hereto have caused this Agreement to 
be executed in counterparts by their duly authorized officers and their 
corporate seal to be hereunto affixed and attested by their officers 
thereunto duly authorized, all as of the day and year first above written.

                                       NORTHEAST BANCORP

Attest:

/s/ Ariel Rose Gill                    By:  /s/ James D. Delamater
Name:  Ariel Rose Gill                 Name:  James D. Delamater
Title: Corporate Clerk and             Title: President and
Secretary                              Chief Executive Officer


                                       NORTHEAST BANK F.S.B.

Attest:

/s/ Ariel Rose Gill                    By:  /s/ James D. Delamater
Name:  Ariel Rose Gill                 Name:  James D. Delamater
Title: Corporate Clerk and             Title: President and
Secretary                              Chief Executive Officer

                                       CUSHNOC BANK AND TRUST COMPANY

Attest:

/s/ Dale M. Goodwin                    By:  /s/ Sumner H. Lipman
Name:  Dale M. Goodwin                 Name:  Sumner H. Lipman
Title: Treasurer                       Title: 
<PAGE> 132


                               EXHIBIT 2.1 (d)

                              List of Directors

<TABLE>
<CAPTION>
Name                   Residence                  Term to Expire(1)
- ----                   ---------                  -----------------

<S>                    <C>                        <C>
Joseph A. Aldred       Brunswick, ME              1997
Norris T. Brown        Bethel, ME                 1997
Ronald J. Goguen       Moncton, NB                1997
John W. Trinward       N. Waterford, ME           1997
Edmond J. Vachon       Bethel, ME                 1997

John Bouchard          Brunswick, ME              1998
A. William Cannan      Saco, ME                   1998
Judith W. Hayes        Lexington, ME              1998
Stephen W. Wight       Bethel, ME                 1998
Dennis A. Wilson       Bethel, ME                 1998

James D. Delamater     Oxford, ME                 1999
Norman R. Houde        Brunswick, ME              1999
Philip Jackson         Harrison, ME               1999
Ronald C. Kendall      Bethel, ME                 1999
Robert Morrell         Brunswick, ME              1999

- ------------
<F1>  As a result of an Amendment to the Bylaws of Acquiror, beginning in 
      1997 directors will be elected for a term of one year.
</TABLE>


                              SCHEDULE 3.13(b)

                                  CONTRACTS

<TABLE>
<CAPTION>
NAME                   TYPE              EXPIRATION       CANCELLATION
- ----                   ----              ----------       ------------

<S>                    <C>               <C>              <C>
M&M Consulting         Compliance        9/15/97          30 Days Notice
PLUS System, Inc.      Membership        N/A              Non-Transferrable
Cirrus System, Inc.    Membership        N/A              Non-Transferrable
AMEXCO                 ATM               5/16/97          90 Days
NoticeMastermoney      Debit Card        6/20/00          90 Days Notice
Mellon Bank            EFT Services      5/16/99          Penalty*
Infinet Payment
Services               EFT SErvices      8/31/98          180 Days Notice
NYCE                   ATM               N/A              180 Days Notice
Macrosoft              Software          Perpetual        30 Days Notice
FISC                   Item Processing   N/A              60 Days Notice
General Electric       Vehicle           6/11/99          Payoff Future
                                                          Payments
<PAGE> 133

- ------------
<F*>  Penalty of minimum monthly fee times months remaining in initial 
      agreement.
</TABLE>


                                EXHIBIT 5.10

      Any employee of the Company who, during the period beginning at the 
Effective Time and ending on the first anniversary thereof, is terminated by 
the Acquiror without Just Cause, shall, within ten business days of the date 
of such termination, receive a lump sum payment from the Acquiror equal to 
six (6) times the employee's monthly compensation (determined at the 
employee's monthly rate of base compensation in effect on the date of 
termination).  No benefit shall be payable under this paragraph if an 
employee is terminated for Just Cause or in the event of the employee's 
voluntary termination of employment.  For purposes of this paragraph, "Just 
Cause" shall mean termination of employment by reason of an employee's 
personal dishonesty, willful misconduct, intentional failure to perform 
stated duties, breach of fiduciary duty involving personal profit, or 
willful violation of any law, rule or regulation (other than traffic 
violations or similar offenses).


                                  EXHIBIT D

                            AFFILIATES OF COMPANY


                                                         __________, 1997

Northeast Bancorp
232 Center Street
Auburn, ME  04210

Ladies and Gentlemen:

      Pursuant to Section 5.13 of the Agreement and Plan of Merger, dated as 
of __________, 1997 (the "Agreement"), among Northeast Bancorp (the 
"Acquiror"), Northeast Bank F.S.B. (the "Acquiror Sub") and Cushnoc Bank and 
Trust Company (the "Company"), I hereby agree as follows:

      1.  I will not sell, pledge, transfer or otherwise dispose of the 
shares of Acquiror Common Stock or Company Common Stock (both as defined in 
the Agreement) owned by me during the period  commencing 30 business days 
prior to the Effective Time (as defined in the Agreement) (the anticipated 
date of which shall be set forth in a notice by the Company to me as soon as 
such information is available) and continuing to the date on which financial 
results covering at least 30 days combined operations of the Acquiror and 
the Company have been published within the meaning of Topic 2-E of the Staff 
Accounting Bulletin Series of the Securities and Exchange Commission; 
provided, however, that this paragraph shall not prevent me from selling, 
transferring or disposing of such numbers of shares of Acquiror Common Stock 
or Company Common Stock as will not, in the reasonable judgment of 
accountants to the Acquiror, interfere with or prevent the Merger (as 
defined in the Agreement) from being accounted for as a "pooling of 
interests," taking into account the nature, extent and timing of such sale, 

<PAGE> 134
transfer or disposition and of similar sales, transfers or dispositions by 
all other affiliates of the Acquiror and all other affiliates of the 
Company.

      2.  I will comply with paragraph (d) of Rule 145 under the Securities 
Act of 1933, as amended, and will not sell, pledge, transfer or otherwise 
dispose of any shares of Acquiror Common Stock received by me in exchange 
for shares of Common Stock pursuant to the Merger (as defined in the 
Agreement), except upon the Acquiror's receipt of an opinion of counsel, at 
the Acquiror's expense, that the proposed disposition will not violate 
paragraph (d) of Rule 145.

      The transfer agent of each of the Company and the Acquiror shall be 
given an appropriate stop transfer order and shall not be required to 
register any attempted transfer of shares of Company Common Stock and 
Acquiror Common Stock, respectively, unless the transfer has been effected 
in compliance with the terms of this letter agreement.  In addition, the 
certificates evidencing shares of Acquiror Common Stock acquired by me in 
exchange for Company Common Stock pursuant to the Merger shall bear a legend 
noting the restrictions on transfer set forth in this letter agreement.

      3.  For a period three (3) years from the Effective Time (as defined 
in the Agreement) of the Merger, I will not participate, directly or 
indirectly, as an investor in or lender to, or a guarantor of any loan to, 
or otherwise assist in the capitalization of, any new or inactive financial 
institution having a place of business within fifty (50) miles of Augusta, 
Maine.

      This provision does not preclude the undersigned from serving as a 
director of an existing financial institution or an existing thrift 
institution converting from mutual to stock form of ownership, or from 
investing in an existing thrift institution's conversion from mutual to 
stock ownership so long as the aggregate amount of stock in the institution 
owned directly or indirectly by the undersigned does not exceed 5% of the 
issued and outstanding stock of such institution.

                                       Very truly yours,



                                       ______________________________
                                       Name



Agreed and accepted this
________ day of ___________, 1997

Northeast Bancorp


By:___________________________
Name:
Title:


                                  EXHIBIT E

                           AFFILIATES OF ACQUIROR
<PAGE> 135

                                                      _____________, 1997

Northeast Bancorp
232 Center Street
Auburn, ME  04210

Ladies and Gentlemen:

      Pursuant to Section 5.13 of the Agreement and Plan of Merger dated as 
of ____________, 1997 (the "Agreement"), among Northeast Bancorp (the 
"Acquiror"), Northeast Bank F.S.B. (the "Acquiror Sub") and Cushnoc Bank and 
Trust Company (the "Company"), I hereby agree not to sell, pledge, transfer 
or otherwise dispose of the shares of Acquiror Common Stock or Company 
Common Stock (both as defined in the Agreement) owned by me during the 
period commencing 30 business days prior to the Effective Time (as defined 
in the Agreement) (the anticipated date of which shall be set forth in a 
notice by the Company to me as soon as such information is available) and 
continuing to the date on which financial results covering at least 30 days 
combined operations of the Acquiror and the Company have been published 
within the meaning of Topic 2-E of the Staff Accounting Bulletin Series of 
the Securities and Exchange Commission; provided, however, that this 
paragraph shall not prevent me from selling, transferring or disposing of 
such number of shares of Acquiror Common Stock or Company Common Stock as 
will not, in the reasonable judgment of accountants to the Acquiror, 
interfere with or prevent the Merger (as defined in the Agreement) from 
being accounted for as a "pooling of interests," taking into account the 
nature, extent and timing of such sale, transfer or disposition and of 
similar sales, transfers or dispositions by all other affiliates of the 
Acquiror and all other affiliates of the Company.

      The transfer agent of each of the Company and the Acquiror shall be 
given an appropriate stop transfer order and shall not be required to 
register any attempted transfer of shares of the Company Common Stock and 
Acquiror Common Stock, respectively, unless the transfer has been effected 
in compliance with the terms of this letter agreement.

                                       Very truly yours,

                                       ______________________________
                                       Name

Agreed and accepted this
_______ day of _________, 1997

Northeast Bancorp


By:_________________________
Name:
Title:


                               EXHIBIT 6.2(d)

       (Matters to be covered in Opinion(s) of Counsel to be delivered
         to the Company pursuant to Section 6.2(d) of the Agreement)


<PAGE> 136
      (a)  Each of the Acquiror and the Acquiror Sub is duly incorporated, 
validly existing and in good standing under the laws of the jurisdiction of 
its incorporation, and the Acquiror is duly registered as a savings and loan 
holding company under the HOLA.

      (b)  The authorized capital stock of the Acquiror consists of 
3,000,000 shares of Acquiror Common Stock, of which ___________ were issued 
and outstanding of record as of (the end of the month preceding the closing 
date), and 1,000,000 shares of Acquiror Preferred Stock, of which _________ 
were issued and outstanding as Series A Preferred and ________ were issued 
and outstanding as Series B Preferred as of (the end of the month preceding 
the Effective Time).  All of the outstanding shares of Acquiror Common Stock 
have been duly authorized and validly issued and are fully paid and 
nonassessable, and the shareholders of the Acquiror have no preemptive 
rights with respect to any shares of capital stock of the Acquiror.  All of 
the outstanding shares of capital stock of the Acquiror have been duly 
authorized and validly issued, are fully paid and nonassessable and, to the 
knowledge of such counsel, are directly or indirectly owned by the Acquiror 
free and clear of all liens, claims, encumbrances, charges, restrictions or 
rights of third parties of any kind whatsoever.  To such counsel's 
knowledge, except as set forth in the Agreement, there were no Rights 
authorized, issued or outstanding with respect to the capital stock of the 
Acquiror as of the date of the Agreement.

      (c)  The Agreement has been duly authorized, executed and delivered by 
the Acquiror and the Acquiror Sub and, assuming due authorization, execution 
and delivery by the Company, constitutes a valid and binding obligation of 
the Acquiror and the Acquiror Sub may be limited by (i) bankruptcy, 
insolvency, moratorium, reorganization, receivership, conservatorship or 
similar laws relating to or affecting the enforcement of creditors rights 
generally or the rights of creditors of depository institutions whose 
accounts are insured by the FDIC, (ii) equitable principles limiting the 
right to obtain specific performance of other similar equitable relief and 
(iii) considerations of public policy, and except that certain remedies may 
not be available in the case of a nonmaterial breach of the Agreement.

      (d)  All corporate and shareholder actions required to be taken by the 
Acquiror and the Acquiror Sub by law and their respective Articles of 
Incorporation and Bylaws to authorize the execution and delivery of the 
Agreement and consummation of the Merger have been taken.

      (e)   All consents or approvals of or filings or registrations with 
any Governmental Entity or, to such counsel's knowledge, any third party 
which are necessary to be obtained by the Acquiror and the Acquiror Sub to 
permit the execution, delivery and performance of the Agreement and 
consummation of the Merger have been obtained.

      (f)  The shares of Acquiror Common Stock to be issued pursuant to the 
terms of the Agreement have been duly authorized by all necessary corporate 
action on the part of the Acquiror and, when issued in accordance with the 
terms of the Agreement, will be validly issued and fully paid and 
nonassessable.

      (g)  To such counsel's knowledge, and except as Previously Disclosed 
or as disclosed in the Acquiror's Securities Documents, there are no 
material legal or governmental proceedings pending to which the Acquiror or 
any Acquiror Subsidiary is a party or to which any property of the Acquiror 
or any Acquiror Subsidiary is subject and no such proceedings are threatened 
by governmental authorities or by others.
<PAGE> 137

      Such counsel also shall state that it has no reason to believe that 
the information relating to the Acquiror or an Acquiror Subsidiary contained 
or incorporated by reference in (i) the Form S-4, at the time the Form S-4 
and any amendment thereto became effective under the Securities Act, 
contained any untrue statement of a material fact or omitted to state a 
material fact necessary to make the statements therein, in light of the 
circumstances under which they were made, not misleading, and (ii) the Proxy 
Statement, as of the date(s) such Proxy Statement was mailed to shareholders 
of the Company and up to and including the date(s) of the meetings of 
shareholders to which such Proxy Statement relates, contained any untrue 
statement of a material fact or omitted to state a material fact necessary 
to make the statements therein, in light of the circumstances under which 
they were made, not misleading.

      In rendering their opinion, such counsel may rely, to the extent such 
counsel deems such reliance necessary or appropriate, upon certificates of 
governmental officials and, as to matters of fact, certificates of officers 
of the Acquiror Subsidiary.  The opinion of such counsel need refer only to 
matters of Maine, and federal law, and may add other qualifications and 
explanations of the basis of their opinion as may be reasonably acceptable 
to the Company.


                               EXHIBIT 6.3(d)

      The opinion of counsel for the Company contemplated in Section 6.3(d) 
of the Agreement to which this Exhibit 6.3(d) is attached shall be to the 
following effect (all terms used herein which are defined in the Agreement 
have the meanings set forth therein):

      (i)  The Company is a state-chartered commercial bank validly existing 
under the laws of the State of Maine.  The Company is an "insured depository 
institution" as defined in the Federal Deposit Insurance Act and applicable 
regulations thereunder.

      (ii)  The authorized capital stock of the Company consists of 90,000 
shares of Company Common Stock, of which _______ shares are issued and 
outstanding of record as of the date hereof.  All of the outstanding shares 
of Company Common Stock have been duly authorized and validly issued and are 
fully paid and nonassessable, and the shareholders of the Company have no 
preemptive rights with respect to any shares of capital stock of the 
Company.  To such counsel's knowledge, there are no Rights authorized, 
issued or outstanding with respect to the capital stock of the Company.

      (iii)  The execution and delivery of the agreement by the Company, and 
the consummation by the Company of the transactions provided for therein, 
have been duly authorized by all requisite corporate action on the part of 
the Company.

      (iv)  The Agreement has been duly executed and delivered by the 
Company, and is a valid and binding obligation of the Company, enforceable 
in accordance with its terms, except as the enforceability thereof may be 
limited by (1) bankruptcy, insolvency, moratorium, reorganization, 
receivership, conservatorship or similar laws relating to or affecting the 
enforcement of creditors' rights generally or the rights of creditors of 
depository institutions whose accounts are insured by the FDIC and (2) 
general principles of equity, whether applied by a court of law or equity.

<PAGE> 138
      (v)  The execution, delivery and performance of the Agreement by the 
Company, and the consummation of the transactions contemplated thereby by 
the Company, do not (1) violate any federal statutory law or regulation 
applicable to the Company, or any judgment, decree or order of which we have 
knowledge and which specifically names the Company, which violation is 
reasonably likely, individually or in the aggregate, to have a material 
adverse effect on the financial condition and results of operations of the 
Company; (2) constitute a breach of or default under any agreement or other 
arrangement that has been Previously Disclosed to the Acquiror, which breach 
or default is reasonably likely, individually or in the aggregate, to have a 
material adverse effect on the financial condition or results of operations 
of the Company; or (3) violate the Articles of Incorporation or Bylaws of 
the Company.

      (vi)  All consents or approvals of or filings or registrations with 
any Governmental Entity or, to such counsel's knowledge, any third party 
which are necessary to be obtained by the Company to permit the execution, 
delivery and performance of the Agreement and consummation of the Merger 
have been obtained.

      (vii)  To such counsel's knowledge, and except as Previously 
Disclosed, there are no material legal or governmental proceedings pending 
to which the company is a party or to which any property of the Company is 
subject and no such proceedings are threatened by governmental authorities 
or by others.

      Such counsel also shall state that it has no reason to believe that 
the information relating to the Company contained or incorporated by 
reference in (i) the form S-4, at the time of the Form S-4 and any amendment 
thereto became effective under the Securities Act, contained any untrue 
statement of a material fact or omitted to state a material fact necessary 
to make the statements therein, in light of the circumstances under which 
they were made, not misleading, and (ii) the Proxy Statement, as of the 
date(s) such Proxy Statement was mailed to shareholders of the Company and 
the Acquiror and up to and including the date(s) of the meetings of 
shareholders to which such Proxy Statement relates, contained any untrue 
statement of a material fact or omitted to state a material fact necessary 
to make the statements therein, in light of the circumstances under which 
they were made, not misleading.

      In rendering their opinion, such counsel may rely, to the extent such 
counsel deems such reliance necessary or appropriate, upon certificates of 
governmental officials, certificates or opinions of other counsel to the 
Company reasonably satisfactory to the Acquiror and, as to matters of act, 
certificates of officers of the Company.  The opinion of such counsel need 
refer only to matters of Maine and federal law and may add other 
qualifications and explanations of the basis of their opinion as may be 
reasonably acceptable to the Acquiror.

      (viii)  To the best of our knowledge, the Merger has been approved by 
the shareholders of the Bank.

      In giving such opinion, counsel may rely on certificates of public 
officials as to matters of fact on certificates of officers of the Bank.
 

                                  ANNEX II


<PAGE> 139


                           RYAN, BECK & CO., INC.



August ___, 1997

   
The Board of Directors
Cushnoc Bank & Trust Company
235 Western Avenue
Augusta, Maine  04332-0068
    

Members of the Board:

You have requested our opinion as to the fairness, from a financial point of 
view, to Cushnoc Bank & Trust Company, ("Cushnoc") and its shareholders of the 
proposed merger (the "Merger") between Cushnoc and Northeast Bancorp, Auburn, 
Maine ("Northeast") the holding company for Northeast Bank, FSB, Auburn, Maine 
("Northeast Bank").

Pursuant to the Agreement and Plan of Merger (the "Agreement") dated May 9, 
1997, Cushnoc shall merge with and into Northeast Bank, and each share of 
Cushnoc's issued and outstanding common stock will be converted into and become
the right to receive 2.089 shares, subject to certain adjustments as set forth 
in the Agreement (the "Exchange Ratio"), of common stock of Northeast.  We have
assumed that the Merger will qualify as a tax free transaction for the 
stockholders of Cushnoc and be accounted for by Northeast as a pooling-of-
interests transaction.

Ryan, Beck & Co., as a customary part of its investment banking business, is 
engaged in the valuation of banking and savings institutions and their 
securities in connection with mergers and acquisitions.  In conducting our 
investigation and analysis of this transaction, we have met separately with 
members of senior management of Northeast and Cushnoc to discuss their 
respective operations, historical financial statements, strategic plans and 
future prospects.  We have reviewed and analyzed material prepared in 
connection with the Merger, including but not limited to the following: (i) the
Merger Agreement and related documents; (ii) drafts of the Proxy Statement / 
Prospectus prepared in connection with the merger; (iii) Northeast's Annual 
Reports to Shareholders and Annual Reports on Form 10-K for the fiscal years 
ended June 30, 1996, 1995, and 1994, and Northeast's Quarterly Reports on Form 
10-Q for the periods ended March 31, 1997, December 31, 1996 and September 30, 
1996; (iv) Cushnoc's Annual Reports to Shareholders for the years ended 
December 31, 1996, 1995, and 1994; (v) the historical stock prices and trading 
volume of Northeast's Common Stock; (vi) the publicly available financial data 
of thrift organizations which Ryan, Beck deemed generally comparable to 
Northeast; (vii) the publicly available financial data of commercial banking 
organizations which Ryan, Beck deemed generally comparable to Cushnoc; and 
(viii)  the terms of recent acquisitions of commercial banking organizations 
which Ryan, Beck deemed generally comparable to Cushnoc. We also conducted or 
reviewed such other studies, analyses, inquiries and examinations as we deemed 
appropriate.  Ryan, Beck as part of its review of the Merger, also analyzed 
Northeast's ability to consummate the Merger and considered the future 
prospects of Cushnoc in the event it remained independent.


<PAGE> 140
While we have taken care in our investigation and analyses, we have relied upon
and assumed the accuracy, completeness and fairness of the financial and other 
information provided to us by the respective institutions or which was publicly
available and have not assumed any responsibility for independently verifying 
such information.  We have also relied upon the managements of Cushnoc and 
Northeast as to the reasonableness and achievability of the financial and 
operating forecasts and projections (and the assumptions and bases therefor) 
provided to us and in certain instances we have made certain adjustments to 
such financial and operating forecasts which in our judgment were appropriate 
under the circumstances.  In addition, we have assumed with your consent that 
such forecasts and projections reflect the best currently available estimates 
and judgments of the respective managements.  We are not experts in the 
evaluation of allowances for loan losses.  Therefore, we have not assumed any 
responsibility for making an independent valuation of the adequacy of the 
allowances for loan losses set forth in the balance sheets of Cushnoc and 
Northeast at March 31, 1997, and we assumed such allowances were adequate and 
comply fully with applicable law, regulatory policy and sound banking practice 
as of the date of such financial statements.  We also assumed that the Merger 
in all respects is, and will be consummated in compliance with all laws and 
regulations applicable to Cushnoc and Northeast.  We have not made or obtained 
any independent evaluations or appraisals of the assets and liabilities of 
either Cushnoc or Northeast or the respective subsidiaries, nor have we 
reviewed any individual loan files of Cushnoc or Northeast.

In conducting our analysis and arriving at our opinion as expressed herein, we 
have considered such financial and other factors as we have deemed appropriate 
in the circumstances.  In rendering our opinion, we have assumed that in the 
course of obtaining the necessary regulatory approvals for the Merger, no 
conditions will be imposed that will have a material adverse effect on the 
contemplated benefits of the Merger to Cushnoc.  Our opinion is necessarily 
based on economic, market and other conditions and projections as they exist 
and can be evaluated on the date hereof.  Ryan, Beck did not express any 
opinion as to the price or range of prices at which Northeast Common Stock 
might trade subsequent to the Merger.

We have been retained by the Board of Directors of Cushnoc as an independent 
contractor to act as financial advisor to Cushnoc with respect to the Merger 
and will receive a fee for our services.  Ryan, Beck has had no prior 
relationship with Northeast.  Ryan, Beck's research department does not follow 
Northeast and Ryan, Beck is not a market maker in Northeast stock.  Prior to 
this engagement, Ryan, Beck has not performed any financial advisory or other 
services for Cushnoc.

Our opinion is directed to the Board of Directors of Cushnoc and does not 
constitute a recommendation to any shareholder of Cushnoc as to how such 
shareholder should vote at any shareholder meeting held in connection with the 
Merger.

Based upon and subject to the foregoing it is our opinion as investment bankers
that the Exchange Ratio in the Merger as provided and described in the Merger 
Agreement is fair to the holders of Cushnoc common stock from a financial point
of view.

Very truly yours,


RYAN, BECK & CO., INC.


<PAGE> 141
                                  ANNEX III
                        9-B M.R.S.A. [SECTION] 352(5)

Rights of dissenting shareholders.

A.  The owners of shares of a financial institution which were voted against a 
merger or consolidation shall be entitled to receive their value in cash if an 
when the merger or consolidation becomes effective, upon written demand made to 
the resulting institution at any time within 30 days after the effective date 
of the merger or consolidation, accompanied by surrender of the stock 
certificates.

B.  The value of such shares shall be determined, as of the date of the 
stockholders' meeting approving the merger or consolidation, by 3 appraisers, 
one to be selected by the owners of 2/3 of the shares involved, one by the 
board of directors of the resulting institution and the 3rd by the 2 so chosen. 
The valuation agreed upon by any 2 appraisers shall govern.  If the appraisal 
is not completed within 90 days after the merger or consolidation becomes 
effective, the superintendent shall cause an appraisal to be made.  The 
expenses of appraisal shall be paid by the resulting institution.

C.  The resulting institution may fix an amount which it considers to be not 
more than the fair market value of the shares of the participating institution 
at the time of the stockholders' meeting approving the merger or consolidation, 
which amount it will pay to dissenting stockholders of that institution 
entitled to payment in cash.  Acceptance of such offer by a dissenting 
stockholder shall terminate the rights granted to the accepting stockholder in 
paragraphs A and B.

D.  The amount due under the appraisal or the accepted offer shall constitute a 
debt of the resulting institution.


                                  ANNEX IV


                       Cushnoc Bank and Trust Company

                            FINANCIAL STATEMENTS

                         December 31, 1996 and 1995


                        INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Stockholders
of Cushnoc Bank and Trust Company

We have audited the accompanying balance sheets of Cushnoc Bank and Trust 
Company as of December 31, 1996 and 1995, and the related statements of 
income, changes in stockholders' equity, and cash flows for the years then 
ended.  These financial statements are the responsibility of the Bank'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 audits to 

<PAGE> 142
obtain reasonable assurance about whether the financial statements are free 
of material misstatement.  An audit includes examining, on a test basis, 
evidence supporting the amounts and disclosures in the financial statements. 
 An audit also includes assessing the accounting principles used and 
significant estimates made by management, as well as evaluating the overall 
financial statement presentation.  We believe that our audits provide a 
reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, 
in all material respects, the financial position of Cushnoc Bank and Trust 
Company as of December 31, 1996 and 1995, and the results of its operations 
and its cash flows for the years then ended in conformity with generally 
accepted accounting principles.

Our audits were made for the purpose of forming an opinion on the basic 
financial statements taken as a whole.  The accompanying schedule is not 
necessary for a fair presentation of the financial statements in conformity 
with generally accepted accounting principles, but is presented as 
additional analytical data.  The supplementary schedule has been subjected 
to the auditing procedures applied in the audits of the basic financial 
statements and, in our opinion, is fairly stated in all material respects in 
relation to the financial statements taken as a whole.


/S/ Schatz, Fletcher & Associates

January 29, 1997
Augusta, Maine



                                                                   EXHIBIT A

                       Cushnoc Bank and Trust Company

                               BALANCE SHEETS

                         December 31, 1996 and 1995


<TABLE>
<CAPTION>
                                   ASSETS
                                   ------

                                                         1996          1995
                                                         ----          ----

<S>                                                   <C>           <C>
CASH AND CASH EQUIVALENTS (Exhibit D)
  Cash and due from banks                             $   743,988   $ 1,161,612
  Interest bearing deposits with other banks              272,041     3,375,000
                                                      -------------------------
      TOTAL CASH AND CASH EQUIVALENTS                 $ 1,016,029   $ 4,536,612
                                                      -------------------------

INVESTMENT SECURITIES
  Securities held to maturity (Notes 1 and 2)         $ 1,824,381   $ 2,138,132

<PAGE> 143
  Other investment securities (Notes 1 and 2)             102,100       102,100
                                                      -------------------------
      TOTAL INVESTMENT SECURITIES                     $ 1,926,481   $ 2,240,232
                                                      -------------------------
LOANS, net of allowance for loan loss of
 $211,066 and $211,961 in 1996 and 1995,
 respectively (Notes 1, 3 and 4)                      $16,652,692   $16,936,500
                                                      -------------------------

NET PROPERTY AND EQUIPMENT (Notes 1 and 5)            $   843,713   $   887,925
                                                      -------------------------

OTHER ASSETS
  Foreclosed real estate (Note 1)                     $   108,926   $   100,000
  Accrued interest receivable - investments                31,393        35,374
  Accrued interest receivable - loans                     115,159       145,775
  Prepaid expenses                                         55,953        49,225
  Income tax receivable                                     2,857         2,713
  Other receivables                                         3,387         2,272
  Deferred tax asset (Notes 1 and 6)                       63,205        63,343
                                                      -------------------------
      TOTAL OTHER ASSETS                              $   380,880   $   398,702
                                                      -------------------------

TOTAL ASSETS                                          $20,819,795   $24,999,971
                                                      =========================

<CAPTION>
                    LIABILITIES AND STOCKHOLDERS' EQUITY
                    ------------------------------------

                                                         1996          1995
                                                         ----          ----
<S>                                                   <C>           <C>
LIABILITIES
  Deposits:
    Demand                                            $ 1,859,148   $ 1,647,011
    NOW accounts                                        2,307,601     2,516,823
    Regular savings                                     1,543,093     1,549,031
    Money market deposit accounts                       2,728,350     3,886,242
    Certificates of deposit (in denominations of
     $100,000 or more) (Note 9)                         1,662,069     2,672,873
    Other time accounts (Note 9)                        7,767,985     9,689,271
    Treasury tax and loan                                 130,865       130,799
                                                      -------------------------
      TOTAL DEPOSITS                                  $17,999,111   $22,092,050
                                                      -------------------------

  OTHER LIABILITIES
    Borrowed funds (Note 9)                           $   482,828   $   544,793
    Accrued interest payable - deposits                    84,448       110,793
    Accrued expenses                                       32,258        33,521
    Other                                                   2,197         4,063
    Deferred income tax (Notes 1 and 6)                    14,574        15,265
                                                      -------------------------
      TOTAL OTHER LIABILITIES                         $   616,305   $   708,435
                                                      -------------------------


<PAGE> 144
TOTAL LIABILITIES                                     $18,615,416   $22,800,485
                                                      -------------------------

COMMITMENTS (Notes 7 and 8)

STOCKHOLDERS' EQUITY (Exhibit C)
  Common stock, $15 par value, 90,000 shares
   authorized, issued and outstanding                 $ 1,350,000   $ 1,350,000
  Additional paid in capital                              900,000       900,000
  Retained earnings (deficit)                             (45,621)      (50,514)
                                                      -------------------------
      TOTAL STOCKHOLDERS' EQUITY                      $ 2,204,379   $ 2,199,486
                                                      -------------------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY            $20,819,795   $24,999,971
                                                      =========================
</TABLE>

               See accompanying notes to financial statements


                                                                   EXHIBIT B

                       Cushnoc Bank and Trust Company

                            STATEMENTS OF INCOME

               For the years ended December 31, 1996 and 1995

<TABLE>
<CAPTION>
                                                        1996         1995
                                                        ----         ----

<S>                                                  <C>          <C>
INTEREST INCOME
  Interest and fees on loans                         $1,785,576   $1,930,799
  Securities held to maturity                           112,492      111,037
  Federal Home Loan Bank dividends                        6,659        7,399
  Federal funds sold and securities purchased
   under agreements to resell                            72,856      128,564
                                                     -----------------------
      TOTAL INTEREST INCOME                          $1,977,583   $2,177,799
                                                     -----------------------

INTEREST EXPENSE
  Borrowed funds                                     $   34,624   $   40,304
  Interest on deposits:
    Regular Savings and NOW accounts                    103,172       94,132
    Money market deposit accounts                       106,190      110,086
    Certificates of deposit (in denominations of 
     $100,000 or more)                                  120,257      137,726
    Other time accounts                                 501,350      558,597
                                                     -----------------------
      TOTAL INTEREST EXPENSE                         $  865,593   $  940,845
                                                     -----------------------

NET INTEREST INCOME                                  $1,111,990   $1,236,954

<PAGE> 145
PROVISION FOR LOAN LOSSES (Notes 1 and 4)                36,000       50,000
                                                     -----------------------

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES  $1,075,990   $1,186,954
                                                     -----------------------

NON-INTEREST INCOME
  Fees and service charges                           $   75,708   $   60,657
  Other                                                  11,120       28,509
                                                     -----------------------
      TOTAL OTHER INCOME                             $   86,828   $   89,166
                                                     -----------------------
INCOME BEFORE NON-INTEREST EXPENSES                  $1,162,818   $1,276,120

NON-INTEREST EXPENSES (Schedule B)                    1,152,440    1,097,581
                                                     -----------------------

INCOME BEFORE PROVISION FOR INCOME TAXES             $   10,378   $  178,539
                                                     -----------------------

PROVISION FOR INCOME TAXES (Notes 1 and 6)
  Current year tax expense                           $    6,038   $   30,746
  Deferred tax (benefit)                                   (553)      (6,267)
                                                     -----------------------
      TOTAL PROVISION FOR INCOME TAXES               $    5,485   $   24,479
                                                     -----------------------

NET INCOME                                           $    4,893   $  154,060
                                                     =======================

EARNINGS PER COMMON SHARE (Note 1)                   $      .05   $     1.71
                                                     =======================
</TABLE>

               See accompanying notes to financial statements

                                                                  SCHEDULE B

                       Cushnoc Bank and Trust Company

                     SCHEDULES OF NON-INTEREST EXPENSES

               For the years ended December 31, 1996 and 1995


<TABLE>
<CAPTION>
                                                  1996         1995
                                                  ----         ----

<S>                                            <C>          <C>
Salaries                                       $  477,254   $  455,110
Occupancy expense (Note 7)                        120,834      115,589
Outside service fees                               72,756       48,998
Postage, stationery and supplies                   62,343       64,728
Employee benefits                                  57,506       50,303
Professional services                              55,450       49,409
Depreciation (Notes 1 and 5)                       54,949       54,632

<PAGE> 146
Payroll taxes                                      41,579       40,252
Miscellaneous (Note 7)                             41,311       24,227
Repairs and maintenance                            37,699       38,000
Advertising (Note 1)                               34,803       27,925
Insurance and bonds                                19,917       57,020
Telephone                                          17,093       14,362
Amortization (Notes 1 and 5)                       16,667       17,006
Property tax                                       15,475       15,697
Memberships and subscriptions                      12,536       13,216
Travel and entertainment                            7,594       10,391
Loss on foreclosed real estate                      6,674        - 0 -
Amortization of organizational costs (Note 1)       - 0 -          521
Amortization of start up costs (Note 1)             - 0 -          195
                                               -----------------------

      TOTAL OTHER EXPENSES                     $1,152,440   $1,097,581
                                               =======================

</TABLE>

                See accompanying notes to financial statements

                                                                   EXHIBIT C

                       Cushnoc Bank and Trust Company

                STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

               For the years ended December 31, 1996 and 1995

<TABLE>
<CAPTION>

                                         Additional   Retained      Total
                               Common     Paid-In     Earnings   Stockholders'
                                Stock     Capital     (Deficit)     Equity 
                             ------------------------------------------------- 


<S>                          <C>          <C>        <C>           <C>
BALANCE, December 31, 1994   $1,350,000   $900,000   $(204,574)    $2,045,426

NET INCOME - 1995                 - 0 -      - 0 -     154,060        154,060
                             ------------------------------------------------

BALANCE, December 31, 1995   $1,350,000   $900,000   $ (50,514)    $2,199,486

NET INCOME - 1996                 - 0 -      - 0 -       4,893          4,893
                             ------------------------------------------------

BALANCE, December 31, 1996   $1,350,000   $900,000   $ (45,621)    $2,204,379
                             ================================================
</TABLE>


               See accompanying notes to financial statements



<PAGE> 147
                                                                   EXHIBIT D

                       Cushnoc Bank and Trust Company

                          STATEMENTS OF CASH FLOWS

               For the years ended December 31, 1996 and 1995

<TABLE>
<CAPTION>

                                                               1996           1995
                                                               ----           ----
<S>                                                        <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES
  Interest received                                        $ 2,008,828    $ 2,125,689
  Fees and commissions received                                 75,708         60,657
  Interest (paid)                                             (891,938)      (941,759)
  Cash (paid) to suppliers and employees                    (1,084,007)    (1,014,458)
  Income taxes (paid)                                           (6,182)       (33,545)
  Other receipts                                                10,005         28,936
                                                           --------------------------
      NET CASH PROVIDED BY OPERATING ACTIVITIES            $   112,414    $   225,520
                                                           --------------------------

CASH FLOWS FROM INVESTING ACTIVITIES
  Proceeds from paydowns and maturities of held-to-
   maturity securities                                     $ 1,412,552    $ 1,094,784
  (Purchases) of held-to-maturity securities                (1,098,801)    (1,597,955)
  Net decrease in loans, net of write offs                     242,160        804,492
  (Purchase) of property and equipment                         (26,330)       (30,203)
  Cash (paid) pursuant to sale of foreclosed property           (7,674)         - 0 -
                                                           --------------------------
      NET CASH PROVIDED BY INVESTING ACTIVITIES            $   521,907    $   271,118
                                                           --------------------------

CASH FLOWS FROM FINANCING ACTIVITIES
  (Payments) on long-term borrowings                       $   (61,965)   $   (58,119)
  Federal funds purchased (repaid), net                          - 0 -       (196,000)
  Net increase (decrease) in demand deposits, NOW, money
   market, and other savings accounts                       (1,160,915)       180,036
  Net increase (decrease) in certificates of deposit        (2,932,090)     3,347,325
  Net increase in treasury tax and loan                             66        119,680
                                                           --------------------------
      NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES     $(4,154,904)   $ 3,392,922
                                                           --------------------------

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS           $(3,520,583)   $ 3,889,560

CASH AND CASH EQUIVALENTS, beginning of year                 4,536,612        647,052
                                                           --------------------------

CASH AND CASH EQUIVALENTS, end of year                     $ 1,016,029    $ 4,536,612
                                                           ==========================

SUPPLEMENTAL INFORMATION

  Loans transferred to foreclosed real estate              $   108,926    $   100,000
                                                           ==========================
<PAGE> 148

RECONCILIATIONS OF NET INCOME TO NET CASH
 PROVIDED BY OPERATING ACTIVITIES:

                                                           1996           1995
                                                           ____           ____

NET INCOME                                                 $     4,893    $   154,060
                                                           --------------------------

ADJUSTMENTS TO RECONCILE NET INCOME TO NET
 CASH PROVIDED BY OPERATING ACTIVITIES
  Depreciation and amortization                            $    71,616    $    71,638
  Provision for loan losses                                     36,000         50,000
  Amortization of organizational and start up costs              - 0 -            716
  Loss on sale of foreclosed real estate                         6,674          - 0 -
  (Increase) decrease in accrued interest receivable            34,597        (42,537)
  (Increase) decrease in prepaid expenses                       (6,728)         2,489
  (Increase) decrease in deferred tax asset                        138        (16,046)
  (Increase) in income tax receivable                             (144)        (2,713)
  (Increase) decrease in other receivables                      (1,115)           427
  Increase (decrease) in accrued expenses and 
   other liabilities                                            (3,129)         8,280
  Increase (decrease) in deferred income tax                      (691)         9,779
  (Decrease) in deferred loan fees                              (3,352)        (9,573)
  (Decrease) in income tax payable                               - 0 -            (86)
  (Decrease) in accrued interest payable - 
   deposits                                                    (26,345)          (914)
                                                           --------------------------
      TOTAL ADJUSTMENTS                                    $   107,521    $    71,460
                                                           --------------------------

NET CASH PROVIDED BY OPERATING ACTIVITIES                  $   112,414    $   225,520
                                                           ==========================
</TABLE>


SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES:

During the year ended December 31, 1996, the bank sold foreclosed real 
estate with a book value of $100,000 for $101,000 less costs related to the 
sale of property totalling $7,674 resulting in a loss on sale of foreclosed 
real estate of $6,674.  The bank financed the contract selling price of 
$101,000 on the above sale.


               See accompanying notes to financial statements


                       Cushnoc Bank and Trust Company

                        NOTES TO FINANCIAL STATEMENTS

               For the years ended December 31, 1996 and 1995



NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

<PAGE> 149
BASIS OF PRESENTATION - Cushnoc Bank and Trust Company, a Maine corporation, 
was organized in Central Maine as a Maine trust company in 1989.  Following 
necessary regulatory approvals, the Bank commenced business on June 19, 
1989.  The Bank's customer base is primarily is located in the Central Maine 
area.

The accounting and financial reporting policies of Cushnoc Bank and Trust 
Company conform to general practices within the banking industry and are in 
accordance with generally accepted accounting principles.  A description of 
the more significant policies follows:

CASH EQUIVALENTS - For purpose of presentation in the statements of cash 
flows, cash and cash equivalents are defined as those amounts included in 
the balance sheet caption "cash and due from banks" and "interest bearing 
deposits from other banks."

DEBT AND EQUITY SECURITIES - The Bank classifies its investments into the 
following category:  held to maturity securities.

HELD TO MATURITY SECURITIES - Held to maturity securities consist of debt 
securities for which the Bank has the positive intent and ability to hold 
such securities until maturity.  Debt securities classified as held to 
maturity are carried at cost, adjusted for amortization of premiums and 
accretion of discounts.  When a decline in market value is considered other 
than temporary, the loss is recognized in the statements of income, 
resulting in the establishment of a new cost basis for the security.

OTHER INVESTMENT SECURITIES - Other investment securities consists of 
Federal Home Loan Bank stock.  This security is carried at cost.

LOANS AND ALLOWANCE FOR LOAN LOSSES - Loans receivable that management has 
the intent and ability to hold for the foreseeable future or until maturity 
or pay-off are reported at their outstanding principal adjusted for any 
charge-offs, the allowance for loan losses, and any deferred fees or costs 
on originated loans and unamortized premiums or discounts on purchased 
loans.

Loan origination fees and certain direct origination costs are capitalized 
and recognized as an adjustment of the yield of the related loan.

Loan income is recognized on the accrual basis of accounting.  The accrual 
of interest on impaired loans is discontinued when, in management's opinion, 
the borrower may be unable to meet payments as they become due.  When 
interest accrual is discontinued, all unpaid accrued interest is reversed.  
Interest income is subsequently recognized only to the extent cash payments 
are received

The allowance for loan losses is increased by charges to income and 
decreased by charge-offs (net of recoveries).  Management's periodic 
evaluation of the adequacy of the allowance is based on the Bank's past loan 
loss experience, known and inherent risks in the portfolio, adverse 
situations that may affect the borrower's ability to repay, the estimated 
value of any underlying collateral, and current economic conditions.

PROPERTY AND EQUIPMENT - Property and equipment are stated at cost less 
accumulated depreciation computed on the straight-line method over the 
useful lives of the assets.  The estimated useful lives of property and 
equipment for purposes of computing depreciation are:

<PAGE> 150
<TABLE>

            <S>                                        <C>
            Building                                   31.5 - 40 years
            Equipment and software                             5 years
            Furniture and fixtures                        7 - 10 years
            Leasehold improvements                       10 - 31 years

</TABLE>

INCOME TAXES - Deferred income taxes result from temporary differences which 
arise between the amount of taxable income and pre-tax financial income for 
a year and between the tax bases of assets and liabilities and their 
reported amounts in financial statements.  The primary source of this 
difference is deferral of loan origination fees, provision for loan losses 
and depreciation methods.

FORECLOSED REAL ESTATE - Foreclosed real estate includes formally foreclosed 
property.  At the time of foreclosure, foreclosed real estate is recorded at 
the lower of the Bank's cost or the asset's fair value less costs to sell, 
which becomes the property's new basis.  Any write-downs based on the 
asset's fair value at date of acquisition are charged to the allowance for 
loan losses.  After foreclosure, these assets are carried at the lower of 
their new cost basis or fair value less cost to sell.  Costs incurred in 
maintaining foreclosed real estate and subsequent write-downs to reflect 
declines in the fair value of the property are included in income (loss) on 
foreclosed real estate.

ORGANIZATIONAL COSTS - Organizational costs were recorded at cost and were 
amortized over a period of 60 months.

START UP COSTS - Start up costs were recorded at cost and were amortized 
over a period of 60 months.

ADVERTISING - Advertising costs are expensed as incurred.

USE OF ESTIMATES - The presentation of financial statements in conformity 
with generally accepted accounting principles requires management to make 
estimates and assumptions that affect the reported amounts of assets and 
liabilities and disclosure of contingent assets and liabilities at the date 
of the financial statements and the reported amounts of revenues and 
expenses during the reporting period.  Actual results could differ from 
those estimates.

Material estimates that are particularly susceptible to significant change 
relate to the determination of the allowance for losses on loans and the 
valuation of real estate acquired in connection with foreclosures or in 
satisfaction of loans.  In connection with the determination of the 
allowances for losses on loans and foreclosed real estate, management 
obtains independent appraisals for significant properties.

While management uses available information to recognize losses on loans and 
foreclosed real estate, future additions to the allowances may be necessary 
based on changes in local economic conditions.  In addition, regulatory 
agencies, as an integral part of their examination process, periodically 
review the Bank's allowances for losses on loans and foreclosed real estate. 
 Such agencies may require the Bank to recognize additions to the allowances 
based on their judgments about information available to them at the time of 

<PAGE> 151
their examination.  Because of these factors, it is reasonably possible that 
the allowances for losses on loans and foreclosed real estate may change 
materially in the near term.

EARNINGS PER COMMON SHARE - Earnings per common share amounts are based on 
the weighted average number of shares outstanding (90,000 in 1996 and 1995). 
 There are no common stock equivalents.


NOTE 2 - INVESTMENT SECURITIES

Debt and equity securities have been classified in the balance sheet 
according to managements intent.  The carrying amount of securities and 
their approximate market value are as follows:

<TABLE>
<CAPTION>
                                                     Approximate    Gross       Gross
                                          Carrying      Market    Unrealized  Unrealized
      December 31, 1996                    Amount       Value       Gains      (Losses)
      -----------------                   --------   -----------  ----------  ----------

<S>                                      <C>         <C>            <C>        <C>
Held-to-Maturity Securities
  U.S. Treasury and Agency Securities    $1,549,153  $1,546,474     $ 5,249    $ (7,928)
  Mortgage-Backed Securities                164,569     173,662       9,093       - 0 -	   
  Municipal securities                      110,659     108,111       - 0 -      (2,548)
                                         ----------------------------------------------
      Total Held-to-Maturity Securities   1,824,381   1,828,247      14,342     (10,476)
  Other securities - Federal Home
   Loan Bank Stock                          102,100     102,100       - 0 -       - 0 -
                                         ----------------------------------------------
                                         $1,926,481  $1,930,347     $14,342    $(10,476)
                                         ==============================================
</TABLE>

<TABLE>
<CAPTION>
                                                     Approximate    Gross       Gross
                                          Carrying      Market    Unrealized  Unrealized
      December 31, 1995                    Amount       Value       Gains      (Losses) 
      -----------------                   --------   -----------  ----------  ----------

<S>                                      <C>         <C>            <C>        <C>
Held-to-maturity securities
  U.S. Treasury and Agency Securities    $1,830,957  $1,822,540     $ 4,241    $(12,658)
  Mortgage-Backed Securities                195,335     199,378      10,510      (6,467)
  Municipal securities                      111,840     112,500         660       - 0 -
                                         ----------------------------------------------
      Total Held-to-Maturity Securities   2,138,132   2,134,418      15,411     (19,125)
  Other securities - Federal Home 
   Loan Bank Stock                          102,100     102,100       - 0 -       - 0 -
                                         ----------------------------------------------
                                         $2,240,232  $2,236,518     $15,411    $(19,125)
                                         ==============================================

</TABLE>


<PAGE> 152
The carrying amounts and approximate market value of held-to-maturity 
securities by maturity at December 31, 1996 are as follows:

<TABLE>
<CAPTION>
                                                     Approximate   Gross        Gross
                                          Carrying      Market    Unrealized  Unrealized
                                           Amount       Value       Gains      (Losses)
                                          --------   -----------  ----------  ----------

<S>                                      <C>         <C>            <C>        <C> 
Maturity one year or less:
  U.S. Treasury and Agency               $  249,834  $  250,155     $   593    $   (272)
                                         ----------------------------------------------

Maturity after one year through
 five years:
  U.S. Treasury and Agency               $1,099,431  $1,096,100     $ 3,708    $ (7,039)
  Municipal securities                       54,833      53,603       - 0 -      (1,230)
                                         ----------------------------------------------
                                         $1,154,264  $1,149,703     $ 3,708    $ (8,269)
                                         ----------------------------------------------


Maturity after five years through
 ten years:
  U.S. Treasury and Agency               $  199,888  $  200,219     $   948    $   (617)
  Mortgage Backed                            35,312      37,116       1,804       - 0 -
  Municipal Securities                       55,826      54,508       - 0 -      (1,318)
                                         ----------------------------------------------
                                         $  291,026  $  291,843     $ 2,752    $ (1,935)
                                         ----------------------------------------------

Maturity after ten years:
  Mortgage Backed                        $  129,257  $  136,546     $ 7,289    $  - 0 -    
                                         ----------------------------------------------
      TOTAL HELD-TO-MATURITY SECURITIES  $1,824,381  $1,828,247     $14,342    $(10,476)
                                         ==============================================
</TABLE>

For purposes of the maturity table, mortgage-backed securities, which are 
not due at a single maturity date, have been allocated over maturity 
groupings based on the weighted-average contractual maturities of underlying 
collateral.  The mortgage-backed securities may mature earlier than their 
weighted-average contractual maturities because of principal prepayments.


NOTE 3 - LOANS

Outstanding loans at December 31 are as follows:

<TABLE>
<CAPTION>
                                               1996          1995
                                               ----          ----

            <S>                            <C>           <C>
            Commercial                     $ 9,997,938   $10,115,873

<PAGE> 153
            Mortgage                         3,707,944     3,542,882
            Home equity                        448,312       546,181
            Installment                      2,668,072     2,678,180
            Consumer                            82,028       311,341
            Other                                8,984         6,876
                                           -------------------------
              Subtotal                     $16,913,278   $17,201,333
                Allowance for loan loss       (211,066)     (211,961)
                Net deferred loan fees         (49,520)      (52,872)
                                           -------------------------
              NET LOANS                    $16,652,692   $16,936,500
                                           =========================
</TABLE>

Outstanding commitments on loans at December 31, 1996 and 1995 totalled 
$374,000 and $1,049,200, respectively. As of December 31, 1996 and 1995, the 
Bank had $772,549 and $1,448,634, respectively, available on approved lines 
of credit and construction loans.

Mortgage loans serviced for others are not included in the accompanying 
balance sheet.  The unpaid principal balances of mortgage loans serviced for 
others was $966,132 at December 31, 1996.

The Bank is a party to financial instruments with off balance sheet risk in 
the normal course of business to meet the financing needs of its customers. 
 The financial instruments are standby letters of credit.  These instruments 
involve an element of credit risk in excess of the amount recognized in the 
balance sheets.  The notional amount of these instruments of $32,880 as of 
December 31, 1996 reflects the extent of involvement the bank has in this 
class of financial instruments.


NOTE 4 - ALLOWANCE FOR LOAN LOSSES

Changes in the allowance for loan losses are as follows:

<TABLE>
<CAPTION>

                                                 1996        1995
                                                 ----        ----

            <S>                                <C>        <C>
            Balance, beginning of year         $211,961   $258,812
            Provision charged to operating
             expenses                            36,000     50,000
            Less write offs                     (39,651)  (102,205)
            Add recoveries                        2,756      5,354
                                               -------------------
            Balance, end of year               $211,066   $211,961
                                               ===================
</TABLE>


NOTE 5 - PROPERTY AND EQUIPMENT

Major classifications of these assets are summarized as follows:


<PAGE> 154
<TABLE>
<CAPTION>
                                             December 31,  December 31,
                                                 1996          1995
                                                 ----          ----

            <S>                              <C>           <C>
            Land                             $  260,000    $  260,000
            Building                            458,326       450,147
            Equipment and software              439,440       425,999
            Furniture and fixtures              108,610       107,602
            Leasehold improvements               53,517        51,721
                                             ------------------------
              Subtotal                       $1,319,893    $1,295,469
            Accumulated depreciation and
             amortization                      (476,180)     (407,544)
                                             ------------------------
                NET PROPERTY AND EQUIPMENT   $  843,713    $  887,925
                                             ========================
</TABLE>

Depreciation and amortization expense amounted to $71,616 and $71,638, 
respectively in 1996 and 1995.


NOTE 6 - INCOME TAXES

A summary of income tax expense included in the statement of income for the 
years ended December 31, 1996 and 1995 is as follows:

<TABLE>
<CAPTION>

                                                 1996      1995
                                                 ----      ----
            <S>                                 <C>       <C>
            Current tax expense
              Federal                           $1,468    $27,332
              State                              4,570      3,414
                                                -----------------
                Total current tax expense       $6,038    $30,746

            Deferred tax (benefit) - Federal      (553)    (6,267)
                                                -----------------
               
            TOTAL PROVISION FOR INCOME TAXES    $5,485    $24,479
                                                =================
</TABLE>

Deferred taxes result from timing differences in the recognition of revenues 
and expenses for tax and financial statement purposes and differences in tax 
bases of assets and liabilities and their reported amounts in the financial 
statements.  The sources of these differences and the tax effect for each 
year follow:

<TABLE>
<CAPTION>
                                                        1996        1995
                                                        ----        ----
<PAGE> 155

            <S>                                       <C>        <C> 
            Depreciation                              $   692    $   (726)
            Deferred loan origination fees             (1,462)    (11,397)
            Provision for loan losses                    (269)    (14,055)
            Start up costs, net                         - 0 -         215
            Other                                       1,592      (2,106)
            Effect of change in estimated tax rate      - 0 -      34,336
                                                      -------------------

              Tax effect of timing differences        $   553    $  6,267
                                                      ===================

</TABLE>

NOTE 7 - LEASE COMMITMENTS

The Bank leases the banking premises under an operating lease expiring in 
May 1999.  The premises are leased from a partnership which consists of the 
organizers of the Bank.  Minimum rental payments under a non-cancelable 
operating lease having a remaining term in excess of one year as of December 
31, 1996 for each of the next three years are:

<TABLE>

                   <S>             <C>
                   1997            $ 65,882
                   1998              65,882
                   1999              27,450
                                   --------
                                   $159,214
                                   ========
</TABLE>

Total rent expense was $65,610 and $64,415 in 1996 and 1995, respectively.

During the year ended December 31, 1996, the bank leased a vehicle under a 
lease agreement that expires in 1999.  The future minimum lease payments for 
the next three years are:

<TABLE>

                   <S>             <C>
                   1997            $ 5,219
                   1998              5,219
                   1999              2,609
                                   -------
                     TOTAL         $13,047
                                   =======
</TABLE>

Vehicle rent expense for 1996 was $3,480.


NOTE 8 - COMMITMENTS

The Bank has various commitments to extend credit or lines of credit, which 
are not reflected in the financial statements.  Commercial and mortgage loan 

<PAGE> 156
commitments generally are made to meet specific needs of certain customers. 
 Lines of credit are commitments to lend up to a specified amount and 
generally are renewed annually.  Amounts outstanding under lines of credit 
fluctuate from time to time because they generally are used to finance 
short-term, seasonal working capital needs of the borrower.  No losses are 
anticipated on these commitments.


NOTE 9 - BORROWED FUNDS AND TIME DEPOSITS

BORROWED FUNDS

The Bank borrowed $700,000 in long-term advances from the Federal Home Loan 
Bank of Boston  during 1993.  The loan matures January 6, 2003 and bears 
interest at 6.64%.  The balance owed at December 31, 1996 and 1995 was 
$482,828 and $544,793, respectively.

Principal maturities on this advance are due as follows:

<TABLE>

                   <S>                   <C>
                   1997                  $ 66,549
                   1998                    71,080
                   1999                    76,016
                   2000                    81,243
                   2001                    86,897
                     Thereafter           101,043
                                         --------
                                         $482,828
                                         ========
</TABLE>

The Bank also has an $1,083,000 IDEAL Way Line of Credit with the Federal 
Home Loan Bank  of Boston (FHLBB).  The outstanding balance as of December 
31, 1996 and 1995 was $- 0 -.

Specific mortgage loans, investment securities, and funds on deposit 
accounts at the Federal Home Loan Bank of Boston with balances totaling 
$8,440,748 as of December 31, 1996 were pledged to the FHLBB as collateral 
in the event the Bank requests future advances.

TIME DEPOSITS

At December 31, 1996, the scheduled maturities of certificates of deposits 
are as follows:

<TABLE>
                   <S>          <C>
                   1997         $6,981,545
                   1998          1,790,457
                   1999            658,052
                                ----------
                                $9,430,054
                                ==========

</TABLE>


<PAGE> 157
NOTE 10 - PENSION PLAN

The Bank has a qualified contributory defined contribution plan which covers 
substantially all employees.  There were no employer contributions during 
1996 and 1995.


NOTE 11 - RELATED PARTIES

In the ordinary course of business, the Bank has loan, deposit and other 
transactions with executive officers and directors and organizations with 
whom such persons are associated.  The aggregate amount of loans to 
executive officers, directors and their immediate families, and to 
corporations where executive officers and directors beneficially own a 5% or 
greater equity interest was $453,161 and $538,663 at December 31, 1996 and 
1995, respectively.  During 1996 and 1995, loan advances involving these 
individuals amounted to $184,327 and $96,966 while repayments totaled 
$249,829 and $110,199, respectively.  During 1996, $20,000 in loans owned by 
related parties was transferred to a participating financial institution.

The Bank leases the banking premises from Cony Street Partnership.  The 
partnership is made up of nine of the directors of the Bank.

The Bank paid insurance premiums totaling $20,109 and $13,387 in 1996 and 
1995, respectively to an insurance agency owned by one of the directors of 
the Bank.

The Bank paid attorney fees totaling $771 and $3,322 in 1996 and 1995, 
respectively to a law firm for legal costs.  Two of the partners of the law 
firm are directors of the bank.

The Bank purchased computers and equipment totalling $5,051 and $9,378 in 
1996 and 1995 from a computer company owned by one of the directors of the 
bank.


NOTE 12 - REGULATORY MATTERS

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 
table below) of total and Tier I capital (as defined in the regulations) to 
risk-weighted assets (as defined), and of Tier I capital(as defined) to 
average assets (as defined).  Management believes, as of December 31, 1996, 
that the Bank meets all capital adequacy requirements to which it is 
subject.

<PAGE> 158
As of December 31, 1996, the most recent notification from the FDIC 
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, and 
Tier I leverage ratios as set forth in the table below.  There were no 
conditions or events since that notification that management believes have 
changed the institution's category.

The Bank's actual capital amounts and ratios are also presented in the 
following table:  

<TABLE>
<CAPTION>
                                                               For Capital
                                       Actual              Adequacy Purposes:  
                               ----------------------   ------------------------
                                   Amount                   Amount
                               (In thousands)   Ratio   (In thousands)     Ratio 
                               --------------   -----   --------------     -----
 
<S>                                <C>         <C>        <C>            <C>
As of December 31, 1996:
  Total Capital
   to Risk-Weighted Assets)        $2,415      11.78%     >or=$2,050     >or= 10.00%
  Tier I Capital
   (to Risk-Weighted Assets)       $2,204      10.75%     >or=$1,230     >or=  6.00%
  Tier I Capital
   (to Average Assets)             $2,204      10.14%     >or=$1,088     >or=  5.00%

</TABLE>

The Bank is required to maintain a $25,000 reserve balance in the form of
deposits with the Federal Reserve Bank.


                             INTERIM FINANCIALS

                       Cushnoc Bank and Trust Company
                               Balance Sheets
              March 31, 1997 (Unaudited) and December 31, 1996


ASSETS

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

<S>                                                             <C>             <C>
CASH AND CASH EQUIVALENTS
  Cash and due from banks                                       $    912,322    $    743,988
  Interest bearing deposits with other banks                         130,742         272,041
                                                                ----------------------------
      TOTAL CASH AND CASH EQUIVALENTS                           $  1,043,064    $  1,016,029
                                                                ----------------------------



<PAGE> 159
INVESTMENT SECURITIES
  Securities held to maturity                                   $  1,818,818    $  1,824,381
  Other investment securities                                        102,100         102,100
                                                                ----------------------------
                                                                $  1,920,918    $  1,926,481
                                                                ----------------------------

LOANS, net of allowance for loan loss of $215,782 and 
 $211,066 in 1997 and 1996 respectively                         $ 16,778,855    $ 16,652,692
                                                                ----------------------------



NET PROPERTY AND EQUIPMENT                                      $    829,343    $    843,713
                                                                ----------------------------
OTHER ASSETS
  Foreclosed real estate                                        $     70,796    $    108,926
  Accrued interest receivable - investments                           26,113          31,393
  Accrued interest receivable - loans                                126,759         115,159
  Prepaid expenses                                                    52,656          55,953
  Income tax receivable                                                6,082           2,857
  Other receivables                                                   21,791           3,387
  Deferred tax asset                                                  62,312          63,205
                                                                ----------------------------
      TOTAL OTHER ASSETS                                        $    366,509    $    380,880
                                                                ----------------------------

TOTAL ASSETS                                                    $ 20,938,689    $ 20,819,795
                                                                ============================
</TABLE>


                       Cushnoc Bank and Trust Company
                               Balance Sheets
              March 31, 1997 (Unaudited) and December 31, 1996

LIABILITIES AND STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>

LIABILITIES                                                         1997            1996
                                                                ------------    ------------

<S>                                                             <C>             <C>
  DEPOSITS:
    Demand                                                      $  1,948,009    $  1,859,148
    NOW accounts                                                   2,289,605       2,307,601
    Regular savings                                                1,556,584       1,543,093
    Money market deposit accounts                                  2,780,282       2,728,350
    Certificates of deposit (in denominations of $100,000 
     or more)                                                      1,548,701       1,662,069
    Other time accounts                                            7,476,502       7,767,985
    Treasury tax and loan                                                 --         130,865
                                                                ----------------------------
    TOTAL DEPOSITS                                              $ 17,599,683    $ 17,999,111
                                                                ----------------------------


<PAGE> 160
  OTHER LIABILITIES
    Borrowed funds                                              $  1,063,610    $    482,828
    Accrued interest payable                                          62,265          84,448
    Accrued expenses                                                  23,776          32,258
    Other                                                                757           2,197
    Deferred income tax                                               14,574          14,574
                                                                ----------------------------
    TOTAL OTHER LIABILITIES                                     $  1,164,982    $    616,305
                                                                ----------------------------

TOTAL LIABILITIES                                               $ 18,764,665    $ 18,615,416
                                                                ----------------------------

STOCKHOLDERS' EQUITY
  Common stock, $15 par value, 90,000 shares authorized, 
   issued and outstanding                                       $  1,350,000    $  1,350,000
  Additional paid in capital                                         900,000         900,000
  Retained earnings (deficit)                                        (75,976)        (45,621)
                                                                ----------------------------
    TOTAL STOCKHOLDERS' EQUITY                                  $  2,174,024    $  2,204,379
                                                                ----------------------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                      $ 20,938,689    $ 20,819,795
                                                                ============================
</TABLE>



                       Cushnoc Bank and Trust Company
                            Statements of Income
     For the three month periods ended March 31, 1997 (Unaudited) 
                            and 1996 (Unaudited)


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

<S>                                                     <C>           <C>
INTEREST INCOME
  Interest and fees on loans                            $  418,675    $  429,104
  Securities held to maturity                               29,174        30,976
  Federal Home Loan Bank dividends                           1,500         1,824
  Federal funds sold and securities purchased under
   agreements to resell                                      3,983        31,636
                                                        ------------------------
      TOTAL INTEREST INCOME                             $  453,332    $  493,540
                                                        ------------------------

INTEREST EXPENSE
  Borrowed funds                                        $    8,274    $    8,942
  Interest on deposits:
    Regular savings and NOW accounts                        26,040        24,200
    Money market deposit accounts                           22,624        27,112
    Certificates of deposit (in denominations of 
     $100,000 or more)                                      23,159        35,741
    Other time accounts                                    107,701       140,646
                                                        ------------------------
<PAGE> 161
      TOTAL INTEREST EXPENSE                            $  187,798    $  236,641
                                                        ------------------------

NET INTEREST INCOME                                     $  265,534    $  256,899

PROVISION FOR LOAN LOSSES                                    9,000         9,000
                                                        ------------------------

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES     $  256,534    $  247,899

NON-INTEREST INCOME                                         22,435        18,612

NON-INTEREST EXPENSES                                      310,756       270,614
                                                        ------------------------

(LOSS) BEFORE PROVISION (BENEFIT) FOR INCOME TAXES      $  (31,787)   $   (4,104)

PROVISION (BENEFIT) FOR INCOME TAXES                        (1,432)        1,885
                                                        ------------------------

NET (LOSS)                                              $  (30,355)   $   (5,989)
                                                        ========================
</TABLE>




                       Cushnoc Bank and Trust Company
                     Schedules of Non-Interest Expenses
        For the three month periods ended March 31, 1997 (Unaudited)
                            and 1996 (Unaudited)


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

<S>                                      <C>           <C>
Salaries and employee benefits           $ 141,388     $ 135,099
Occupancy expense                           41,070        42,461
Equipment expense                           25,634        24,915
FDIC insurance assessment                      484           933
Other                                      102,180        67,206
                                         -----------------------
      TOTAL OTHER EXPENSES               $ 310,756     $ 270,614
                                         =======================
</TABLE>



                       Cushnoc Bank and Trust Company
                Statements of Changes in Stockholders' Equity
         For the three month period ended March 31, 1997 (Unaudited)
             and the twelve month period ended December 31, 1996




<PAGE> 162
<TABLE>
<CAPTION>
                                                                      Additional     Retained        Total
                                                         Common        Paid-in       Earnings     Stockholders'
                                                          Stock        Capital      (Deficit)        Equity
                                                       -----------    ----------    ----------    -------------

<S>                                                    <C>            <C>           <C>            <C>
BALANCE, December 31, 1996                             $ 1,350,000    $ 900,000     $ (45,621)     $ 2,204,379

NET LOSS, three month period ended March 31, 1997               --           --       (30,355)         (30,355)
                                                       -------------------------------------------------------

BALANCE, March 31, 1997                                $ 1,350,000    $ 900,000     $ (75,976)     $ 2,174,024
                                                       =======================================================





BALANCE, December 31, 1995                             $ 1,350,000    $ 900,000     $ (50,514)     $ 2,199,486

NET LOSS, three month period ended March 31, 1996               --           --        (5,989)          (5,989)
                                                       -------------------------------------------------------

BALANCE, March 31, 1996                                $ 1,350,000    $ 900,000     $ (56,503)     $ 2,193,497

NET INCOME, nine month period ended December 31, 1996           --           --        10,882           10,882
                                                       -------------------------------------------------------

BALANCE, December 31, 1996                             $ 1,350,000    $ 900,000     $ (45,621)     $ 2,204,379
                                                       =======================================================
</TABLE>


                       Cushnoc Bank and Trust Company
                          Statements of Cash Flows
        For the three month periods ended March 31, 1997 (Unaudited)
                            and 1996 (Unaudited)


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

<S>                                                        <C>             <C>
CASH FLOWS FROM OPERATING ACTIVITIES
  Interest received                                        $   447,012     $    513,203
  Fees and commissions received                                 22,072           18,612
  Interest (paid)                                             (209,981)        (268,606)
  Cash (paid) to suppliers and employees                      (294,058)        (264,616)
  Other                                                          1,236           (7,916)
                                                           ----------------------------
      NET CASH (USED) BY OPERATING ACTIVITIES              $   (33,719)    $     (9,323)
                                                           ----------------------------



<PAGE> 163
CASH FLOWS FROM INVESTING ACTIVITIES
  Proceeds from paydowns and maturities of held to 
   maturity securities                                     $     5,563     $    300,982
  (Purchase) of held to maturity securities                         --         (150,000)
  Net (increase) in loans, net of write offs                  (126,163)        (285,683)
  (Purchase) of property and equipment                              --           (3,879)
                                                           ----------------------------
      NET CASH (USED) BY INVESTING ACTIVITIES              $  (120,600)    $   (138,580)
                                                           ----------------------------


CASH FLOWS FROM FINANCING ACTIVITIES
  Net increase (decrease) in borrowings                    $   580,782     $    (15,172)
  Net increase (decrease)  in demand deposits, NOW, 
   money market, and other savings accounts                    136,288         (871,506)
  Net (decrease) in certificates of deposit                   (404,851)        (570,531)
  Net (decrease) in treasury tax and loan                     (130,865)        (120,677)
                                                           ----------------------------
      NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES     $   181,354     $ (1,577,886)
                                                           ----------------------------

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS           $    27,035     $ (1,725,789)

CASH AND CASH EQUIVALENTS, beginning of period               1,016,029        4,536,612
                                                           ----------------------------

CASH AND CASH EQUIVALENTS, end of period                   $ 1,043,064     $  2,810,823
                                                           ============================


SUPPLEMENTAL INFORMATION
  Income taxes paid                                        $        --
</TABLE>


   
      RECONCILIATIONS OF NET (LOSS) TO NET CASH USED BY OPERATING ACTIVITIES

<TABLE>
<CAPTION>

                                                  For the three month
                                                     period ended
                                                       March 31
                                                  -----------------------
                                                  1997           1996
                                                  ----           ----

<S>                                               <C>            <C>
Net Loss                                          $(30,355)      $ (5,989)
                                                  -----------------------

Adjustments to reconcile net loss to net
 cash used by operating activities

  Depreciation and amortization                     16,656         18,862 
  Provision for loan losses                          9,000          9,000 


<PAGE> 164
  Amortization of organizational and start up
   costs                                                 -          2,513 
  Loss on sale of foreclosed real estate             8,440              - 
  (Increase) decrease in accrued interest
   receivable                                       (6,320)         6,467 
  Decrease in prepaid expenses                       3,297          6,802 
  Decrease in deferred tax asset                       893              - 
  (Increase) decrease in income tax receivable      (3,225)         1,593 
  (Increase) in other recievables                        0           (807)
  Decrease in accrued expenses and other
   liabilities                                      (9,922)       (15,799)
  Decrease in accrued interest payable-deposits    (22,183)       (31,965)
                                                  -----------------------

      TOTAL ADJUSTMENTS                           $ (3,364)      $ (3,334)
                                                  -----------------------

NET CASH (USED) BY OPERATING ACTIVITIES           $(33,719)      $ (9,323)
                                                  =======================
</TABLE>
    


                       Cushnoc Bank and Trust Company
                    NOTES TO INTERIM FINANCIAL STATEMENTS
                           March 31, 1997 and 1996


1.    Financial Statement Presentation - In the opinion of the management 
      of Cushnoc Bank and Trust Company, the accompanying interim 
      financial statements contain all of the adjustments necessary to 
      present fairly the financial position as of March 31, 1997; 
      the results of operations, cash flows and  changes in stockholders' 
      equity for the three months ended March 31, 1997 and 1996.

2.    Per Share Computations- Earnings per common share are determined by 
      using the average number of common shares outstanding during the 
      year.


                                   PART II

Item 21.    Exhibits and Financial Statement Schedules

      (a)   The following exhibits are submitted in response to this item:

3.2   Bylaws of Northeast Bancorp, as amended August 28, 1997, are submitted 
      herewith as Exhibit 3.2

8.1   Opinion of Drummond Woodsum & MacMahon, counsel to Northeast Bancorp 
      with respect to certain tax matters is filed herewith as Exhibit 8.1.

8.2   Opinion of Breyer & Aguggia, counsel to Cushnoc Bank and Trust 
      Company, with respect to certain tax matters is filed herewith as 
      Exhibit 8.2.

23.1  The consent of Baker Newman & Noyes, Limited Liability Company, 
      Northeast Bancorp's independent accountants, is filed herewith as 
      Exhibit 23.1.
<PAGE> 165

23.2  The consent of Schatz, Fletcher & Associates, Cushnoc Bank and Trust 
      Company's independent accountants, is filed herewith as Exhibit 23.2

23.3  The consent of Drummond Woodsum & MacMahon, counsel to Northeast 
      Bancorp, is filed herewith as Exhibit 23.3.

23.4  The consent of Breyer & Aguggia, counsel to Cushnoc Bank and Trust 
      Company, is filed herewith as Exhibit 23.4.

23.5  The consent of Ryan, Beck & Co., Inc. is filed herewith as Exhibit 
      23.5.

23.6  The consent of KPMG Peat Marwick LLP, Northeast Bancorp's former 
      independent accountants, is filed herewith as Exhibit 23.6.

23.7  The consent of John Rosmarin, nominee to serve as a director of NBN, 
      is filed herewith as Exhibit 23.7.


<PAGE>


                                 SIGNATURES

      Pursuant to the requirements of the Securities Act of 1933, the 
Registrant has duly caused this Registration Statement to be signed on its 
behalf by the undersigned, thereunto duly authorized, in the City of Auburn 
and State of Maine on the  2  day of September, 1997.

                                       Northeast Bancorp

                                       By: /s/ James D. Delamater
                                               James D. Delamater
                                               President


      Pursuant to the requirements of the Securities Act of 1933, this 
Amendment No. 1 to Registration Statement has been signed by the following 
persons in the capacities and on the dates indicated.

<TABLE>
<CAPTION>

      Signature                      Title                      Date
- ----------------------      -----------------------      -------------------

<S>                         <C>                          <C>
/s/ James D. Delamater      Director, President and      September 2, 1997
    James D. Delamater      Chief Executive Officer

/s/ Richard E. Wyman        Chief Financial Officer      September 2, 1997
    Richard E. Wyman        and Principal Accounting
                            Officer

/s/ John W. Trinward*       Director, Chairman of        September 2, 1997
    John W. Trinward        the Board


<PAGE> 166

/s/ John B. Bouchard*       Director                     September 2, 1997
    John B. Bouchard

/s/ A. William Cannan*      Director                     September 2, 1997
    A. William Cannan

/s/ Ronald J. Goguen*       Director                     September 2, 1997
    Ronald J. Goguen

/s/ Judith W. Hayes*        Director                     September 2, 1997
    Judith W. Hayes

/s/ Normand R. Houde*       Director                     September 2, 1997
    Normand R. Houde

/s/ Philip C. Jackson*      Director                     September 2, 1997
    Philip C. Jackson


<PAGE>


/s/ Ronald Kendall*         Director                     September 2, 1997
    Ronald Kendall

/s/ Edmond J. Vachon*       Director                     September 2, 1997
    Edmond J. Vachon

/s/ Stephen W. Wight*       Director                     September 2, 1997
    Stephen W. Wight

/s/ Dennis A. Wilson*       Director                     September 2, 1997
    Dennis A. Wilson

<FN>
<F*>  James D. Delamater, by signing his name hereto, does hereby sign this 
      Amendment No. 1 to Registration Statement on behalf of each of the 
      above-named Directors and Officers of Northeast Bancorp pursuant to a 
      power of attorney executed by each such person and filed with the 
      Securities and Exchange Commission.
</FN>
</TABLE>


        By: /s/ James D. Delamater
                James D. Delamater


<PAGE>


                                EXHIBIT INDEX
                                -------------

Exhibit
- -------


<PAGE> 167
3.2   Bylaws of Northeast Bancorp, as amended August 28, 1997, are submitted 
      herewith as Exhibit 3.2

8.1   Opinion of Drummond Woodsum & MacMahon, counsel to Northeast Bancorp 
      with respect to certain tax matters is filed herewith as Exhibit 8.1.

8.2   Opinion of Breyer & Aguggia, counsel to Cushnoc Bank and Trust 
      Company, with respect to certain tax matters is filed herewith as 
      Exhibit 8.2.

23.1  The consent of Baker Newman & Noyes, Limited Liability Company, 
      Northeast Bancorp's independent accountants, is filed herewith as 
      Exhibit 23.1.

23.2  The consent of Schatz, Fletcher & Associates, Cushnoc Bank and Trust 
      Company's independent accountants, is filed herewith as Exhibit 23.2

23.3  The consent of Drummond Woodsum & MacMahon, counsel to Northeast 
      Bancorp, is filed herewith as Exhibit 23.3.

23.4  The consent of Breyer & Aguggia, counsel to Cushnoc Bank and Trust 
      Company, is filed herewith as Exhibit 23.4.

23.5  The consent of Ryan, Beck & Co., Inc. is filed herewith as Exhibit 
      23.5.

23.6  The consent of KPMG Peat Marwick LLP, Northeast Bancorp's former 
      independent accountants, is filed herewith as Exhibit 23.6.

23.7  The consent of John Rosmarin, nominee to serve as a director of NBN, 
      is filed herewith as Exhibit 23.7.


<PAGE>



                                                               EXHIBIT 3.2
                              NORTHEAST BANCORP

                                   BY-LAWS
                 -------------------------------------------

                                  ARTICLE I

                          MEETINGS OF SHAREHOLDERS

Section 1.  Place of Meeting.  All meetings of the shareholders of the 
Corporation shall be held at the principal office of the Corporation in the 
State of Maine, or at such other place, within or without the State of 
Maine, as may, from time to time, be fixed by the Board of Directors or as 
shall be specified or fixed in the respective notices or waivers of notice 
thereof.

<PAGE> 168
Section 2.  Annual Meetings.  The annual meeting of the shareholders shall 
be held not more than one hundred, thirty-five (135) days after the close of 
the fiscal year of the Corporation, on such date and at such hour as may be 
fixed by the Board of Directors and stated in the notice of such meeting or 
on such other date and at such time as shall be stated in the notice of the 
meeting or otherwise specified by the President.  The Clerk shall serve 
personally or by mail a written notice not less than ten (10) days nor more 
than sixty (60) days before such meeting, addressed to each shareholder at 
his address as it appears on the stock book; but at any meeting at which all 
shareholders not present shall have waived notice in writing, the giving of 
notice as above required, may be foregone.

Section 3.  Special Meetings.  A special meeting of the shareholders for any 
purpose or purposes, unless otherwise prescribed by statue, may be called at 
any time by the Chairman of the Board, if any, the President, or a Vice-
President, or by a majority of the Board of Directors, or upon written 
application therefore to the Clerk by the holders of not less than ten 
percent (10%) of the shares entitled to vote at the meeting.  Written notice 
of such meeting, stating the purpose for which it is called, shall be served 
personally, or by mail, not less than ten (10) nor more than sixty (60) days 
before the date set for such meeting.  If mailed, it shall be directed to 
every shareholder at his address as it appears on the stock book, but, at 
any meeting at which all shareholders shall be present, or of which all 
shareholders not present have waived notice in writing, the giving of notice 
as above required may be foregone.  No business other than that specified in 
the call for the meeting shall be transacted at any special meeting of the 
shareholders.

Section 4.  Quorum.  At each meeting of the shareholders, the presence, in 
person or by proxy, of the holders of a majority of the issued and 
outstanding stock of the corporation entitled to vote at such meeting, shall 
constitute a quorum for the transaction of business except where otherwise 
provided by law or by the Articles of Incorporation of the Corporation or 
any amendment thereto.  In the absence of a quorum at any meeting or any 
adjournment thereof, the shareholders of the Corporation present in person 
or by proxy and entitled to vote shall have the power to adjourn the 
meeting, from time to time, until shareholders holding the requisite amount 
of stock shall be present or represented.  At any such adjourned meeting at 
which a quorum is present, any business may be transacted which might have 
been transacted at the meeting as originally called.  Notice of any 
adjourned meeting of the shareholders shall not be required to be given, 
except when expressly required by law.

Section 5.  Organization.  The Chairman of the Board, if any, or in the 
absence of the Chairman of the Board, the President or a Vice-President, or 
a Chairman designated by the Board of Directors or by the shareholders shall 
preside at every meeting of the shareholders.  In the absence of the 
Secretary, the presiding officer shall appoint a secretary pro tempore.

<PAGE>

Section 6.  Voting.  (a)  Each shareholder of the corporation having voting 
rights shall, except as otherwise provided by law or by the Articles of 
Incorporation of the Corporation, at every meeting of the shareholders be 
entitled to one vote in person or by proxy for each share of the stock of 
the Corporation registered in his name on the books of the Corporation

            (1)  on the date fixed pursuant to Section 2 of Article VI of 

<PAGE> 169
      the By-laws as the record date for the determination of shareholders 
      entitled to vote at such meeting, notwithstanding the sale, or other 
      disposal or transfer on the books of the Corporation of such share on 
      or after the date so fixed, or

            (2)  if no such record date shall have been fixed, then at the 
      date on which notice of such meeting is mailed.

(b)  At any meeting of shareholders at which a quorum is present, the 
holders of a majority in interest of the stock having voting rights 
represented thereat in person or by proxy shall decide any question brought 
before such meeting unless a larger or different vote or proportion is 
required by law or by the Articles of Incorporation of the Corporation or by 
these By-laws.

(c)  When so requested by a majority of the holders of outstanding shares 
present at the meeting, a written ballot shall be used for any vote of the 
shareholders.  If a written ballot shall be used, each ballot shall state 
the name of the shareholder voting, the number of shares owned by him, and 
if such ballot be cast by proxy, the name of the proxy.

Section 7.  Shareholders' Action Without Meeting.  Any action which, under 
any provision of the Maine Business Corporation Act, may be taken at a 
meeting of shareholders, may be taken without such a meeting, if consent in 
writing, setting forth the action so taken or to be taken, is signed 
severally or collectively by the holders of all the issued and outstanding 
shares of stock entitled to vote upon such action.  The Secretary shall file 
such consent or consents with the minutes of the meetings of the 
Shareholders.

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


<PAGE>

                                 ARTICLE II

                             BOARD OF DIRECTORS

Section 1.  General Powers.  The property, affairs and business of the 
Corporation shall be controlled and managed by the Board of Directors.  
Without limiting the generality of the foregoing, such control shall include 
the power to:  hire employees, professional, clerical and secretarial; enter 
into employment agreements with employees where deemed advisable; determine 
levels of employee compensation, including wages, salaries, bonuses and 
other fringe benefits; terminate the employment of an employee; determine 
conditions of employment, including hours of work, work responsibility, 
vacation time, and sick leave; authorize the purchase or rental of property 
and determine all policies of the Corporation with regard to the conduct of 
the business of the Corporation.  The Board of Directors may, from time to 
time, delegate particular responsibilities to specified officers of the 
Corporation as it shall deem advisable.  They may adopt such rules and 
regulations for the conduct of their meeting and the management of the 
Corporation not inconsistent with these By-laws, the Corporation's Articles 
of Incorporation, or the laws of the State of Maine as they may deem proper.

Section 2.  Number, qualifications and Term of Office.  The number of 
directors of the Corporation shall be no less than nine (9) and no more than 

<PAGE> 170
twelve (12).  The number of directors who are also senior executive officers 
of the Company shall not exceed three (3).  The board will use its best 
efforts to fill any vacancy promptly.  The exact number of Directors, within 
the minimum and maximum limitations specified in the preceding sentence, 
shall be fixed, from time to time, by the Board pursuant to a resolution 
adopted by a majority of the entire Board.  No decrease in the number of 
directors constituting the Board shall shorten the term of any incumbent 
director. Beginning with the 1997 annual meeting of shareholders, Directors 
shall be elected for terms of one year.  No term of an existing director 
shall be shortened to less than their elected term.  Directors need not be 
shareholders or residents of the State of Maine.

Section 3.  Manner of Election.  At the annual meeting of shareholders, the 
persons receiving the largest number of votes cast, shall be Directors.

Section 4.  Quorum and Manner of Acting.  A majority of the total number of 
Directors then holding office, shall constitute a quorum for the transaction 
of business at any meeting except where otherwise provided by statute, the 
Corporation's Articles of Incorporation or these By-laws; but, less than a 
quorum may adjourn the meeting.  At all meetings of the Board of Directors, 
each Director present is to have one vote.  At all meetings of the Board of 
Directors, all questions, the manner of deciding which, is not specifically 
regulated by statute or the Corporation's Articles of Incorporation, shall 
be determined by a majority of the Directors present at the meeting.

Section 5.  Place of Meeting, etc.  The Board of Directors may hold its 
meetings and have one or more offices at such places within or without the 
State of Maine as the Board, from time to time, may determine or, in the 
case of meetings, as shall be specified or fixed in the respective notices 
or waivers of notice thereof.

Section 6.  Books and Records.  The correct and complete books and records 
of account and minutes of the proceedings of Shareholders and the Board of 
Directors shall be kept at the registered office of the Corporation.

Section 7.  First Meeting.  The Board of Directors shall meet for the 
purpose of organization, the election of officers and the Clerk, and the 
transaction of other business as soon as practicable after each annual 
election of Directors, on the same day and at the same place at which 
regular meetings of the Board are held, or as may be otherwise provided by 
resolution of the Board.  Notice of such meeting need not be 


<PAGE>

given.  Such meeting may be held at any other time or place which shall be 
specified in a notice given as hereinafter provided for special meetings of 
the Board of Directors or in a consent and waiver of notice, thereof, signed 
by all the Directors.

Section 8.  Regular Meetings.  Regular meetings of the Board of Directors 
shall be held at such place and at such time as the Board shall, from time 
to time, by resolution, determine.  A regular meeting of the board of 
directors shall be held immediately after and at the same place as the 
annual meeting of shareholders.  Notice of regular meetings need not be 
given.

Section 9.  Special Meetings; Notice.  Special meetings of the Board of 

<PAGE> 171
Directors shall be held whenever called by the Chairman of the Board, if 
any, or by the President, or by the Clerk at the request of any two 
Directors at the time being in office.  Notice of each such meeting shall be 
mailed to each Director, addressed to him at his residence or usual place of 
business, at least two (2) days before the day on which the meeting is to be 
held, or shall be sent to him at such place by telegraph, cable, radio or 
wireless, or be given personally or by telephone, not later than the day 
before the day on which the meeting is to be held.  Every such notice shall 
state the time and place of the meeting, but, need not state the purpose 
thereof.  Notice of any meeting of the Board need not be given to any 
Directors, however, if waived by him in writing or by telegraph, cable, 
radio or wireless, whether before or after such meeting be held, or if he 
shall be present at such meeting unless his attendance at the meeting is 
expressly for the purpose of objecting to the transaction of any business 
because the meeting is not lawfully convened; and any meeting of the Board 
shall be a legal meeting without any notice thereof having been given, if 
all of the Directors shall be present thereat.

Section 10.  Resignations.  Any Director of the Corporation may resign at 
any time by giving written notice to the President or to the Clerk of the 
Corporation.  Such resignation shall take effect at the time specified 
therein; and, unless otherwise specified therein, the acceptance of such 
resignation shall not be necessary to make it effective.

Section 11.  Removal of Directors.  At any meeting of Shareholders called 
expressly for the purpose, any Director may be removed form office by the 
affirmative vote of the holders of seventy-five percent (75%) of the shares 
entitled to vote or if removal is for cause, then by a majority of the 
shares then entitled to vote.  For "cause" shall mean a final adjudication 
by a court of competent jurisdiction that the Director (i) is liable for 
negligence or misconduct in the performance of his duty, (ii) guilty of a 
felony conviction, (iii) has failed to act or has acted in a manner which is 
in derogation of the Director's duties.

Section 12.  Vacancies.  Any vacancy in the Board caused by death, 
resignation, retirement, disqualification, removal, or other cause, shall be 
filled by a majority vote of the remaining Directors, though less than a 
quorum.  A Director so chosen shall hold office for the unexpired term of 
their predecessor in office.  Any Directorship to be filled by reason of an 
increase in the authorized number of Directors may be filled by the Board 
for a term of office continuing only until the next election of Directors by 
the Shareholders.

Section 13.  Compensation.  Directors shall receive such compensation for 
attendance at regular or special meetings as the Board of Directors shall, 
from time to time, determine.

Section 14.  Directors' Participation in Meeting by Telephone.  A Director 
may participate in a meeting of the Board of Directors by means of 
conference telephone or similar communication equipment enabling all 
Directors participating in the meeting to hear one another.  Participation 
in a meeting pursuant to this section shall constitute presence in person at 
such meeting.

<PAGE>

Section 15.  Director's Action Without Meeting.  If all the Directors then 
holding office severally or collectively consent in writing to any action 

<PAGE> 172
taken or to be taken by the Corporation, such action shall be valid as 
though it had been authorized at a meeting of the Board of Directors.  The 
Clerk shall file such consent or consents with the minutes of the meetings 
of the Board of Directors.

Section 16.  Presumption of Assent.  A director of the Company who is 
present at a meeting of the board of directors at which action on any 
institutional manner is taken shall be presumed to have assented to the 
action taken unless his or her dissent or abstention shall be entered in the 
minutes of the meeting or unless a written dissent to such action shall be 
filed with the person acting as the secretary of the meeting before the 
adjournment thereof or shall be forwarded by registered mail to the 
secretary of the Company within five (5) days after the date on which a copy 
of the minutes of the meeting is received.  Such right to dissent shall not 
apply to a director who voted in favor of such action.

Section 17.  Age Limitation on Directors.  No person of an age of 80 years 
or older will be eligible for election, re-election, appointment, or 
reappointment to the board of directors of the savings bank.  No director 
shall serve as such beyond the annual meeting of the savings bank 
immediately following the attainment of the specified age.  This provision 
shall not apply to any director who was a member of the board of Bethel 
Savings Bank on August 15, 1987, or the board of Brunswick Federal Savings 
on July 10, 1990.

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


<PAGE>

                                 ARTICLE III

                                 COMMITTEES

Section 1.  Designation; Vacancies.  The Board of Directors, by a resolution 
passed by a majority of the whole Board, may designate such number of their 
members not less than two (2), including the President of the Corporation, 
as it may, from time to time, determine to constitute an Executive 
Committee, each member of which, unless otherwise determined by the Board, 
shall continue to ba member thereof until the expiration of his term of 
office as a Director.

Section 2.  Powers.  During the intervals between the meetings of the Board 
of Directors, the Executive Committee shall have all of the powers of the 
Board of Directors in the management of the business and affairs of the 
Corporation, except those prescribed by applicable Maine law, and may 
exercise such powers in such manner as the Executive Committee shall deem 
best for the interests of the Corporation in all cases in which specific 
directions shall not have been given by the Board of Directors.

Section 3.  Procedure; Meetings; Quorum.  The Executive Committee shall make 
its own rules of procedure and shall meet at such times and at such place or 
places as may be provided by such rules or by resolution of the Executive 
Committee.  A majority of the whole number of the members of the Executive 
Committee shall constitute a quorum at any meeting thereof, and the act of a 
majority of those present at a meeting at which a quorum is present shall be 
the act of the Executive Committee.  The Board of Directors shall have power 
at any time to change the members of the Executive Committee, to fill 
vacancies, and to discharge the Executive Committee.
<PAGE> 173

Section 4.  Other Committees.  The Board of Directors, by resolution passed 
by a majority of the whole Board, may designate members of the board to 
constitute other committees, which shall in each case consist of such number 
of Directors and shall have and may exercise such powers as the Board may 
determine and specify in the respective resolutions appointing them.  Such 
committees shall have such name or names as may be determined, from time to 
time, by resolution adopted by the Board of Directors.  The Board of 
Directors shall have power at any time to change the members of any such 
committee, to fill vacancies, and to discharge any such committee.

Section 5.  Compensation.  Members of the Executive Committee or of other 
committees of the Board of Directors shall receive such compensation for 
their services as members of such committees as the Board of Directors 
shall, from time to time, determine.

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


<PAGE>

                                 ARTICLE IV

                                  OFFICERS

Section 1.  Number.  The officers of the Corporation may include a Chairman 
of the Board and shall include a President, Treasurer, Secretary and such 
other officers as the Board of Directors may, from time to time, deem 
appropriate.  One person may hold the office and perform the duties of more 
than one of said officers.  The Corporation shall also have a Clerk, who 
shall not be an officer.

Section 2.  Election, Term of Office and Qualifications.  The officers, and 
the Clerk, shall be elected annually by the Board of Directors.  Each 
officer shall hold office, and the Clerk shall remain Clerk of the 
Corporation, until his successor shall have been elected and shall have 
qualified, or until his death or until he shall have resigned or shall have 
been removed in the manner hereinafter provided.

Section 3.  Removal.  Any officer, or the Clerk, may be removed by the Board 
of Directors whenever, in its judgement, the best interests of the 
Corporation will be served by such action.

Section 4.  Resignations.  Any officer, or the Clerk, may resign at any time 
by giving written notice to the Board of Directors or to the President or to 
the Clerk.  Such resignation shall take effect at the time specified 
therein; and, unless otherwise specified therein, the acceptance of such 
resignation shall not be necessary to make if effective.

Section 5.  Vacancies.  A vacancy in any office, or in the position of 
Clerk, because of death, resignation, removal or any other cause shall be 
filled for the unexpired portion of the term in the manner prescribed in 
these By-laws for election or appointment to such office or position of 
Clerk.

Section 6.  The Chairman of the Board.  The Chairman of the Board, if there 
shall be one, shall be elected by the board from among its members who are 
directors who are not employed by the Company or any affiliate of the 

<PAGE> 174
Company, and shall, if present, preside at all meetings of the shareholders 
and of the Board of Directors.  Except where, by law, the signature of the 
President is required, he shall possess the same power as the President to 
sign all certificates, contracts and other instruments of the Corporation 
which may be authorized by the Board of Directors or by the Executive 
Committee.  He shall, in general, perform all duties incident to the office 
of the Chairman of the Board, subject, however, to the direction and control 
of the Board of Directors and of the Executive Committee, and such other 
duties as, from time to time, may be assigned to him by the Board of 
Directors or by the Executive Committee.

Section 7.  The President.  The President shall be the chief executive and 
administrative officer of the Corporation and shall have general and active 
supervision and direction over the day-to-day business and affairs of the 
Corporation and over its several officers, subject, however, to the 
direction and control of the Board of Directors and of the Executive 
Committee.  At the request of the Chairman of the Board, or in case of his 
absence or inability to act, the President may act in his place.  He shall 
sign or countersign all certificates, contracts and other instruments of the 
Corporation as authorized by the Board of Directors, and shall perform all 
such other duties as, from time to time, may be assigned to him by the Board 
of Directors or the Executive Committee.

Section 8.  The Vice-Presidents.  Each Vice-President shall have such powers 
and perform such duties as the Board of Directors may, from time to time, 
prescribe.  At the request of the President, or in case of his absence or 
inability to act, any Vice President may act in his place, and when so 
acting shall have all the powers and be subject to all the restrictions of 
the President.

<PAGE>

Section 9.  The Clerk.  The Clerk, who shall be an inhabitant of the State 
of Maine and shall keep his office therein, shall perform the functions 
provided in the Maine Business Corporation Act, as it may be amended.  The 
Clerk shall keep, or cause to be kept in books provided for the purpose the 
minutes of the meetings of the shareholders and of the Board of Directors; 
shall see that all notices are duly given in accordance with the provisions 
of these By-laws and as required by law; shall be the custodian of the 
records, stock certificates records and of the seal of the corporation and 
see that the seal is affixed to all documents the execution of which on 
behalf of the Corporation under its seal is duly authorized in accordance 
with the provisions of these By-laws.

Section 10.  The Secretary.  The Secretary shall perform such duties and 
have such powers as are required or permitted by law and as the Board of 
Directors shall, from time to time, designate.  In his absence, an Assistant 
Secretary or a secretary pro tempore shall perform his duties, and the 
Assistant Secretary shall have such other powers and duties as the Board of 
Directors shall, from time to time, designate.  In the absence of the Clerk, 
the Secretary shall keep or cause to be kept, in books provided for the 
purpose, the minutes of the meetings of the shareholders and of the Board of 
Directors and shall perform such other functions as are provided to be 
performed by the Clerk.

Section 11.  The Treasurer.  The Treasurer shall be the financial officer of 
the Corporation; shall have charge and custody of, and be responsible for, 
all funds of the Corporation, and deposit all such funds in the name of the 

<PAGE> 175
Corporation in such banks, trust companies or other depositories as shall be 
selected by the Board of Directors; shall receive, and give receipts for, 
moneys due and payable to the Corporation from any source whatsoever; and in 
general, shall perform all the duties incident to the office of Treasurer 
and such other duties as, from time to time, may be assigned to him by the 
Board of Directors or by the President.

Section 12.  Salaries.  The salaries of the Chairman of the Board, 
President, Treasurer, Secretary, other officers and the Clerk, shall be 
fixed, from time to time, by the Board of Directors.  No officer or the 
Clerk shall be prevented from receiving such salary by reason of the fact 
that he is also a Director of the Corporation.

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


                                  ARTICLE V

                       CONTRACTS, CHECKS, NOTES, ETC.

Section 1.  Execution of Contracts.  All contracts and agreements authorized 
by the Board of Directors, and all checks, drafts, notes, bonds, bills of 
exchange and orders for the payment of money shall, unless otherwise 
directed by the Board of Directors, or unless otherwise required by law, be 
signed by any two of the following officers:  The Chairman of the Board, 
President, Vice-President, Treasurer, or Secretary.  The Board of Directors 
may, however, authorize any one of said officers to sign checks, drafts and 
orders for the payment of money singly and without necessity of counter 
signature, and may designate officers and employees of the Corporation other 
than those named above, or different combinations of such officers and 
employees, who may, in the name of the Corporation, execute checks, drafts, 
and orders for the payment of money on its behalf.

Section 2.  Loans.  No loans, to the Corporation, shall be contracted on 
behalf of the Corporation and no negotiable paper shall be signed in its 
name unless authorized by resolution of the Board of Directors.  When 
authorized by the Board of Directors to do so, any officer or agent of the 
Corporation thereunto authorized may effect loans and advances at any time 
for the Corporation from any bank, trust company or 

<PAGE>

other institution, or from any firm, corporation or individual, and for such 
loans and advances may make, execute and deliver promissory notes, bonds or 
other certificates or evidences of indebtedness of the Corporation and, when 
authorized so to do, may pledge, hypothecate or transfer any securities or 
advances.  Such authority may be general or confined to specific instances.

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


                                 ARTICLE VI

                             STOCK AND DIVIDENDS

Section 1.  Certificate of Stock.  Every stockholder shall be entitled to 
have a certificate certifying the number of shares owned by him in the 
Corporation.  The certificates shall be in such form as the Board of 

<PAGE> 176
Directors shall approve.  They shall be signed by the President and 
countersigned by the Secretary and may be sealed with the seal of the 
Corporation or a facsimile thereof.  Such certificates shall be transferable 
on the stock books of the Corporation in person or by attorney, but, except 
as hereinafter provided in the case of loss, destruction or mutilation of 
certificates, no transfer of stock shall be entered until the previous 
certificate, if any, given for the same shall have been surrendered and 
cancelled.

A record of shareholders giving the names and addresses of all shareholders 
and the number and class of the shares held by each, shall be kept at the 
Corporation's registered office or principal place of business.

The person in whose name shares of stock stand on the books of the 
Corporation shall be deemed the owner thereof for all purposes as regards 
the Corporation.

The Board of Directors may make such rules and regulations as it may deem 
expedient, not inconsistent with these By-laws, concerning the issue, 
transfer and registration of certificates for shares of the capital stock of 
the Corporation.

Section 2.  Closing of Transfer Books or Fixing of Record Date.  For the 
purpose of determining shareholders entitled to notice of or to vote at any 
meeting of shareholders or any adjournment thereof, or shareholders entitled 
to receive payment of any dividend, or in order to make a determination of 
shareholders for any other proper purpose, the Board of Directors of the 
Corporation may provide that the stock transfer books shall be closed for a 
stated period but not to exceed, in any case, sixty (60) days.  If the stock 
transfer books shall be closed for the purpose of determining shareholders 
entitled to notice of or to vote at a meeting of shareholders, such books 
shall be closed for at least ten(10) days immediately preceding such 
meeting.  In lieu of closing the stock transfer books, the Board of 
Directors may fix in advance a date as the record date for any such 
determination of shareholders, such date in any case to be not more than 
sixty (60) days and, in case of a meeting of shareholders, not less than ten 
(10) days prior to the date on which the particular action, requiring such 
determination of shareholders, is to be taken.

Section 3.  Lost, Destroyed or Mutilated Certificates.  In case of loss, 
destruction or mutilation of any certificate of stock, another may be issued 
in its place upon proof of such loss, destruction or mutilation and upon 
satisfying such other requirements as the Board of Directors shall specify, 
including such provision for indemnity as may seem advisable to the Board of 
Directors.

Section 4.  Dividends.  Subject to the provisions of the Articles of 
Incorporation of the Corporation, and to the extent permitted by law, the 
Board of Directors may declare dividends on the shares of stock of the 

<PAGE>

Corporation at such times and in such amounts as, in its opinion, are 
advisable in view of the condition of the affairs of the Corporation.

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


                                 ARTICLE VII
<PAGE> 177
                                 FISCAL YEAR

The fiscal year of the Corporation shall be fixed by the Board of Directors.

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


<PAGE>

                                ARTICLE VIII

                                    SEAL

The Board of Directors shall provide a corporate seal which shall be in the 
form of a circle and shall bear the name of the Corporation and words and 
figures indicating the year and state in which the Corporation was 
incorporated.

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


                                 ARTICLE IX

                              WAIVER OF NOTICE

Whenever any notice is required to be given to any shareholder or Director 
by these By-laws or the Articles of Incorporation or the laws of the State 
of Maine, a waiver of the notice in writing, signed by the person or persons 
entitled to the notice, whether before or after the time stated therein, 
shall be deemed equivalent to giving the notice.

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


                                  ARTICLE X

                               INDEMNIFICATION

Section 1.  Power to Indemnify.  To the extent permitted by law or 
regulation, the Company shall indemnify any person who was or is a director, 
executive officer or secretary of the corporation, and may indemnify any 
other person who is or was a party, or is threatened to be made a party, to 
any threatened, pending or completed action, suit or proceeding, whether 
civil, criminal, administrative or investigative, by reason of the fact that 
he is or was a director, officer, employee or agent of the Company, or is or 
was serving at the request of the Company as a member, director, officer, 
employee or agent of another corporation, partnership, joint venture, trust 
or other enterprise, as follows:

            (a)  if the action, suit or proceeding is not by or in the right 
      of the Company, against expenses (including attorneys' fees), and 
      against judgements, fines and amounts paid in settlement actually and 
      reasonably incurred by him in good faith and in a manner he reasonably 
      believed to be in or not opposed to the best interest of the Company, 
      and, with respect to any criminal action or proceeding, had no 
      reasonable cause to believe this conduct was unlawful (the termination 
      of any action, suit or proceeding by judgement, order, settlement or 
      conviction or upon a plea of nolo contendere or its equivalent shall 

<PAGE> 178
      not, of itself, create a presumption that the person acted or failed 
      to act other than in good faith and in a manner which he reasonably 
      believed to be in or not opposed to the best interest of the Company, 
      and, with respect to any criminal action or proceeding, had reasonable 
      cause to believe that his conduct was unlawful);

            (b)  if the action, suit or proceeding is by or in the right of 
      the Company, to procure a judgement in its favor, against expenses 
      (including attorneys' fees) but excluding judgements and fines, and, 
      except as hereinafter set forth, amounts paid in settlement, actually 
      and reasonably incurred by him in connection with the defense of 
      settlement of such action, suit or proceeding if he acted in good 
      faith and in a 

<PAGE>

      manner he reasonably believed to be in or not opposed 
      to the best interests of the Company, except that no indemnification 
      shall be made in respect of any claim, issue or manner as to which 
      such person shall have been adjudged to be liable to the Company for 
      negligence or misconduct in the performance of his duty to the Company 
      unless and only to the extent that the court in which such action, 
      suit or proceeding was brought shall determine upon application that, 
      despite the adjudication of liability but in view of all the 
      circumstances of the case, such person is fairly and reasonably 
      entitled to indemnity for such expenses which such court shall deem 
      proper.

Section 2.  Right to Indemnification.  To the extent that a director, 
officer, employee or agent of the Company has been successful on the merits 
or otherwise in defense of any civil or criminal action, suit or proceeding 
referred to above, or in defense of any claim, issue or matter therein, he 
shall be indemnified against expenses (including attorneys' fees) actually 
and reasonably incurred by him in connection therewith.

Section 3.  Procedure to be Followed.  Any indemnification under (a) or (b) 
above, shall be made by the Company only as authorized in the specific case 
upon a determination that indemnification of the director, officer, employee 
or agent is proper in the circumstances because he has met the applicable 
standard of conduct set forth in such paragraph (a) or (b).  Such 
determination shall be as follows:

            (a)  by a majority vote of a quorum of the board of directors 
      consisting only of directors who were not parties to such action, suit 
      or proceeding, or

            (b)  if such a quorum is not obtainable, or, even if obtainable, 
      a quorum of disinterested directors so directs, by a written opinion 
      of independent legal counsel appointed by a majority of the 
      disinterested directors for that purpose, or,

            (c)  by the court or other body before which the action, suit or 
      proceeding is or was pending upon application made by the Company or 
      the director, officer, employee or agent, or the attorney or to the 
      person rendering services in connection with the defense, whether or 
      not such application by the director, officer, employee or agent, or 
      attorney or other person is opposed by the Company and in any such 
      case indemnification may include the expenses (including attorneys' 

<PAGE> 179
      fees) actually and reasonably paid in connection with such 
      application.

Section 4.  Payment of Expenses in Advance.  Expenses (including attorneys' 
fees) incurred in defending a civil or criminal action, suit or in a 
proceeding referred to above may be paid by the Company in advance of the 
final disposition if such action, suit or proceeding as authorized by the 
board of directors in the manner provided above upon receipt of an 
undertaking by or on behalf of the director, officer, employee or agent to 
repay such amount unless it shall ultimately be determined that he is 
entitled to be indemnified by the Company, as authorized in these bylaws.

Section 5.  Other Rights.  The indemnification provided by these bylaws 
shall not be deemed exclusive of any other rights to which a person seeking 
indemnification may be entitled under any statute, agreement, vote of 
disinterested directors or otherwise, both as to action in his official 
capacity and as to action in another capacity while holding such office, and 
shall continue as to a person who has ceased to be a director, officer, 
employee or agent and shall inure to the benefit of the heirs, executors and 
administrators of such a person.

Section 6.  Insurance.  The Company shall have power to purchase and 
maintain insurance on behalf of any person who is or was a director, 
officer, employee or agent of the Company or is or was serving at the 
request of the Company as a member, director, officer, employee or agent of 
another corporation, partnership, joint venture, trust or other enterprise, 
against any liability asserted against him and incurred by 

<PAGE>

him in any such capacity, or arising out of his status as such, whether or 
not the Company would have the power to indemnify his against such liability 
under the provisions of these bylaws.

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


                                 ARTICLE XI

                           EMERGENCY PREPAREDNESS

In the event of an emergency in the conduct of the business of the Company 
resulting from an attack on the continental United States or any other such 
disaster resulting in a major disruption of the conduct of the business of 
the Company:

1.  The officers and employees of the Company shall continue to conduct the 
    business of the Company under such guidance from the Board of Directors 
    as may be available, except as to matters which by statue require 
    specific approval of the Board of Directors, and subject to any 
    directive of duly constituted authority during emergency.

2.  In the absence or disability of any officer, or upon the refusal of any 
    officer to act, the Board of Directors may delegate for the time being 
    that officer's powers and duties to any other officer or director.

3.  In the event of an emergency so severe as to prevent the conduct and 
    management of the business of the Company by the Board of Directors and 

<PAGE> 180
    the officers as contemplated by these by-laws, any two or more available 
    directors shall constitute an interim Executive Committee for the full 
    conduct and management of the business of the Company, subject to such 
    regulations as the Board of Directors may from time to time adopt for 
    emergency preparedness, until such time as the interim Executive 
    Committee determines that the Company can resume the conduct and 
    management of the business of the Company in the manner contemplated by 
    the by-laws.

4.  If, as a consequence of an emergency, the Chief Executive Officer of the 
    Company cannot be located or is unable to assume and continue his normal 
    executive duties, then his powers and duties shall, without further 
    action of the Board of Directors, be assumed by one of the following 
    officers in the seniority set forth:

    (a) President(unless he is serving as Chief Executive Officer)
    (b) Executive Vice President
    (c) Senior Vice Presidents (in order of seniority)
    (d) Treasurer

    The officer so assuming the powers and duties of the Chief Executive 
    Officer shall continue to serve until the majority of the available 
    directors certify in writing that either he is unable to serve longer in 
    that capacity or an officer senior to him is available to assume the 
    powers and duties of the Chief Executive Officer.

5.  If, as a consequence of an emergency, the Treasurer of the Company 
    cannot be located or is unable to assume and continue his normal duties, 
    then the powers and duties of the Treasurer shall, without further 
    action of the Board of Directors, be assumed by one of the following 
    officers in the seniority set forth:

    (a) President(unless he is serving as Chief Executive Officer)

<PAGE>

    (b) Executive Vice President
    (c) Senior Vice Presidents (in order of seniority)
    (d) Assistant Treasurer or Comptroller.

    The officer so assuming the powers and duties of the Treasurer shall 
    continue to serve until the majority of the available directors certify 
    in writing that either he is unable to serve longer in that capacity or 
    an officer senior to him is available to assume the powers and duties of 
    the Treasurer

    Anyone dealing with the Company may accept a certificate of two or more 
    officers that a specified individual is the acting Treasurer hereunder 
    and rely upon that certificate to remain in full force and effect until 
    modified or cancelled by a certificate of change signed by three 
    officers of the Company.

6.  If during such emergency, or as a consequence thereof, the business of 
    the Company cannot be conducted and managed at its main office, business 
    may be conducted and managed at such temporary location or locations as 
    may be designated by the Board of Directors or by its interim Executive 
    Committee for which provision is made above; and the business of the 
    Company shall be returned from the temporary location or locations to 
    the main office of the Company as soon as practicable.
<PAGE> 181

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


                                 ARTICLE XII

                               AMENDMENTS, ETC.

Section 1.  Amendments.  The By-laws of the Corporation may be amended at 
any time by the affirmative vote of a majority of the entire Board, subject 
to repeal, change or adoption of any contravening or inconsistent provision 
only by vote of the holders of at least two-thirds (2/3) of all the shares 
entitled to vote on the matter at a meeting expressly called for that 
purpose.

Section 2.  Supplemental Resolutions.  The Board of Directors by resolution, 
adopted by (i) two-thirds of the Directors who are not affiliated with any 
acquiring or offering person in the case of Sections 2 and 4 of Exhibit B to 
the Articles of Incorporation or (ii) a majority of the Directors in all 
other cases, may supplement, interpret, clarify or enforce the provisions of 
the Articles of Incorporation and By-laws.  Such resolution shall be binding 
and may be relied upon for all purposes provided that the resolution is not 
inconsistent with law, the Articles of Incorporation or these By-laws.




                                                               EXHIBIT 8.1 
 
                         DRUMMOND WOODSUM & MACMAHON 
                              ATTORNEYS AT LAW 
                            245 COMMERCIAL STREET 
                         PORTLAND, MAINE 04101-1117 
                                (207)772-1941 
 
                              FAX (207)772-3627 
 
 
                                                         __________, 1997 
 
 
Northeast Bancorp 
232 Center Street 
Auburn, ME  04212 
 
 
Attn: James D. Delamater 
 
Ladies and Gentlemen: 
 
      We are furnishing this opinion to you in connection with the proposed 
acquisition of Cushnoc Bank and Trust Company (the "Company"), a Maine-
chartered financial institution by Northeast Bancorp (the "Acquiror"), a 

<PAGE> 182
Maine corporation.  The acquisition is proposed to take place by the merger 
of the Company into Northeast Bank, F.S.B. (the "Acquiror Sub"), a Federally 
chartered savings bank and a wholly-owned subsidiary of the Acquiror.   
 
      The Acquiror, the Acquiror Sub and the Company have entered into an 
Agreement and Plan of Merger dated as of May 9, 1997 (the "Agreement").  
Terms defined in the Agreement and used but not defined in this opinion have 
the respective meanings set forth in the Agreement. 
 
      We have served as counsel for the Acquiror and the Acquiror Sub in the 
transactions described in the Agreement.  In such role, we have examined the 
Agreement and such other documents and records as we deem necessary in order 
to render the opinions stated herein. 
 
      In rendering our opinion, as set forth below, we have made the 
following assumptions: 
 
      A.  That all documents submitted to us as originals are genuine and 
that all documents submitted to us as copies conform with the originals. 
 
      B.  That all representations made in the Agreement by the Acquiror, 
the Acquiror Sub and the Company are correct and will be true and correct as 
of the Closing and as of the Effective Time. 
 
      C.  That the Merger takes place in accordance with all of the terms of 
the Agreement, Maine and Federal law, and that all closing documents to 
consummate the Merger shall have been prepared, executed and delivered in 
accordance with the Agreement, and that documents required to be recorded or 
filed with governmental offices, including without limitation the Maine 
Secretary of State, are duly filed or recorded. 
 
<PAGE>

      D.  That there is no plan or intention on the part of the Company's 
shareholders to sell, exchange or otherwise dispose of the shares of 
Acquiror Common Stock to be received in the Merger that will reduce the 
Company's shareholders' holdings to a number of shares of Acquiror Common 
Stock having a value as of the date of the Closing, of less than fifty 
percent (50%) of the value of all of the formerly outstanding stock of the 
Company as of the same date.  For purposes of this assumption, shares of the 
Company's stock exchanged for cash or other property, surrendered by 
dissenters or exchanged for cash in lieu of fractional shares of Acquiror 
Common Stock will be treated as outstanding Company stock on the date of the 
Closing. 
 
      E.  The fair market value of the Acquiror Common Stock received by 
each of the Company's shareholders will be approximately equal to the fair 
market value of the Company stock surrendered in the Merger.  
 
      F.  The Acquiror Sub will acquire at least ninety percent (90%) of the 
fair market value of the net assets and at least seventy percent (70%) of 
the fair market value of the gross assets held by the Company immediately 
prior to the Merger.  For purposes of this assumption, amounts paid by the 
Company to dissenters, amounts paid by the Company to shareholders who 
receive cash or other property, Company assets used to pay reorganization 
expenses in connection with the Merger, and all redemptions and 
distributions (except for normal dividends) made by the Company immediately 
preceding the Merger will be included as assets of the Company immediately 
prior to the Merger. 
<PAGE> 183
 
      G.  Following the Merger, the Acquiror Sub will not issue additional 
shares that would result in Acquiror losing control of Acquiror Sub within 
the meaning of Section 368(c)(1) of the Internal Revenue Code of 1986, as 
amended (the "Code"). 
 
      H.  Acquiror has no plan or intention to (i) reacquire any of its 
stock issued in the Merger, (ii) liquidate Acquiror Sub, (iii) to merge 
Acquiror Sub into another corporation, (iv) to sell or otherwise dispose of 
the stock of Acquiror Sub, (v) to cause Acquiror Sub to sell or otherwise 
dispose of any of the assets of the Company acquired in the Merger, except 
for dispositions made in the ordinary course of business or transfers 
described in Section 368(a)(2)(C) of the Code. 
 
      I.  The liabilities of the Company to be assumed by Acquiror Sub and 
the liabilities to which the assets acquired in the Merger are subject were 
incurred by the Company in the ordinary course of the Company's business. 
 
      J.  Following the Merger, the Acquiror Sub will continue the historic 
business of the Company or use a significant portion of the Company's 
business assets in a business. 
 
      K.  The Acquiror, the Acquiror Sub and the Company will pay their 
respective expenses, if any, incurred in connection with the acquisition and 
the Merger. 
 
      L.  There is no intercorporate indebtedness existing between Acquiror 
and the Company or between Acquiror Sub and the Company that was issued, 
acquired or will be settled at a discount. 
 
      M.  The fair market value of the assets of the Company transferred to 
Acquiror Sub will equal or exceed the sum of the liabilities assumed by the 
Acquiror Sub, plus the amount of liabilities, if any, to which the assets 
acquired in the Merger are subject. 
 
      Based on the foregoing we are of the opinion that the Merger will 
constitute a reorganization within the meaning of Sections 368(a)(1)(A) and 
368(a)(2)(D) of the Code. 
 
      This opinion relates only to the laws of the State of Maine and the 
United States, enacted as of the date hereof and the interpretation thereof 
as of this date, and the facts actually known to us as of this date.  An 
opinion represents only the best legal judgment of counsel, and is not 
binding on the courts, and there is no assurance that a court would not 
reach a result contrary to such an opinion.  We express no opinion with 

<PAGE>

respect to the laws of any other jurisdiction.  We undertake no obligation 
to revise or update this opinion to reflect any facts or circumstances which 
may hereafter come to our attention or any changes in laws or regulations or 
in the interpretations thereof which may hereafter occur. 
 
 
                                       Very truly yours, 




<PAGE> 184

                                                               EXHIBIT 8.2 
 
                         FORM OF FEDERAL TAX OPINION 


 
                                                        ___________, 1997 

 
Board of Directors 
Cushnoc Bank and Trust 
235 Western Avenue 
Augusta, Maine  04330 
 
RE:  MERGER OF CUSHNOC BANK AND TRUST WITH AND INTO NORTHEAST BANK, FSB 
 
Ladies and Gentlemen: 
 
      We have acted as special counsel to Cushnoc Bank and Trust, a 
commercial bank organized under the laws of the State of Maine ("Cushnoc"), 
in connection with the proposed merger (the "Merger") of Cushnoc with and 
into Northeast Bank, FSB, a federally chartered savings association 
("Northeast"), a wholly-owned subsidiary of Northeast Bancorp, Inc. 
("Bancorp").  The Merger will be effected pursuant to an Agreement and Plan 
of Merger dated May 9, 1997, by and among Bancorp, Northeast and Cushnoc 
(the "Merger Agreement").  Capitalized terms used herein without definition 
have the respective meaning assigned to such terms in the Merger Agreement. 
 
      In our capacity as special counsel to Cushnoc, our opinion has been 
requested with respect to certain of the federal income tax consequences of 
the Merger.  In rendering this opinion, we have examined (i) the Merger 
Agreement, (ii) the Registration Statement on Form S-4 (the "Registration 
Statement") and the Prospectus/Proxy Statement included therein that was 
filed with the U.S. Securities and Exchange Commission, (iii) the Officer's 
Certificate of Cushnoc and the Officer's Certificate of Bancorp 
(collectively the "Officer's Certificates"), and (iv) such other documents, 
instruments and information as we have deemed appropriate ((i-iv) 
collectively constituting the "Documents"). 
 
      In rendering this opinion, we have assumed, without independent 
verification 
 
      (a)  the genuineness of all signatures, 
 
      (b)  the authenticity of any Document submitted to us as an original, 

      (c)  the conformity to the original of all documents submitted to us 
           as certified, photostatic or conformed copies, and the 
           authenticity of the originals of all such Documents, 
 
      (d)  each natural person executing any such instrument, document, or 
           agreement is legally competent to do so, 
<PAGE> 185

      (e)  the accuracy of the facts set forth in the Registration Statement 
           and the representations contained in the Merger Agreement and the 
           Officer's Certificates, 
 
      (f)  that the Merger will be effective under applicable state law, 
           and, 
 
      (g)  that the Merger will be consummated in the manner described in 
           the Merger Agreement and Registration Statement. 
 
      In rendering our opinions set forth below, we have referred solely to 
the existing provisions of the Internal Revenue Code of 1986, as amended 
(the "Code"), existing, proposed and temporary regulations promulgated 
thereunder, current administrative rulings, procedures and published 
positions of the Internal Revenue Service (the "IRS") (collectively, the 
"Tax Laws"), all of which are subject to change, either prospectively or 
retroactively, at any time.  No assurance can be provided as to the effect 
of any such change upon our conclusions reached herein.  We assume no 
obligation to supplement this opinion if any applicable laws change after 
the date hereof or if we become aware of any facts that might change the 
opinions herein after the date hereof. 
 
      On the basis of an subject to the foregoing, we are of the opinion 
that: 
 
      1.  The Merger qualifies as a reorganization within the meaning of 
          Section 368(a)(1)(A) of the Code.  Pursuant to 
          Section 368(a)(2)(D) of the Code, the Merger is not disqualified 
          from treatment as a reorganization within the meaning of 
          Section 368(a)(1)(A) because Bancorp Common Stock will be conveyed 
          to Cushnoc's stockholders in exchange for their Cushnoc Common 
          Stock. 
 
      2.  No gain or loss will be recognized by the Cushnoc stockholders who 
          receive solely Bancorp Common Stock in exchange for their Cushnoc 
          stock. 
 
      3.  Provided that the Cushnoc stock is held as a capital asset at the 
          Effective Time, the basis of the Bancorp Common Stock received by 
          the Cushnoc stockholders will be the basis of the Cushnoc stock 
          surrendered in exchange for such Common Stock decreased by the 
          amount of any cash received by the Cushnoc stockholders and 
          increased by the amount of gain recognized  by the Cushnoc 
          stockholder. 
 
      4.  Provided the Cushnoc stock is held as a capital asset at the 
          Effective Time, the holding period of the Bancorp Common Stock 
          received by the Cushnoc stockholders will include the holding 
          period of the Cushnoc stock surrendered in exchange for such 
          stock. 
 
      5.  The payment of cash to an Cushnoc stockholder in lieu of a 
          fractional share interest in Bancorp Common Stock will be treated 
          as received by such holder as a distribution in redemption of such 
          fractional share interest.  Gain or loss will be realized and 
          calculated based on the difference between the amount of cash 
          received by the Cushnoc stockholder and the basis of such 

<PAGE> 186
          fractional share.  If fractional shares of Cushnoc stock 
          surrendered for Bancorp Common Stock are held by such stockholder 
          as a capital asset at the Effective Time, any gain or loss 
          resulting to such former holder from such redemption will be 
          capital gain or loss. 
 
      6.  In the case of any Cushnoc stockholder who exercises his 
          dissenter's rights under the applicable provisions of Maine law 
          and receives solely cash in exchange for his Cushnoc stock, such 
          cash will be treated as being received by such stockholder as a 
          distribution in redemption of his Cushnoc stock.  Gain or loss 
          will be realized and calculated based on the difference between 
          the amount of cash received by any such Cushnoc stockholder and 
          his basis in his Cushnoc stock therefor.  If the shares of stock 
          held by such stockholders are held as capital assets on the date 
          of such exchange, any gain or loss resulting to such stockholder 
          from such redemption will be capital gain or loss. 
 
<PAGE>

      No opinion is expressed as to any transaction other than the Merger as 
described in the Merger Agreement or to any transaction whatsoever, 
including the Merger, if all the transactions described in the Merger 
Agreement are not consummated in accordance with the terms of such Agreement 
and without waiver or breach of any material provision thereof, or if all of 
the representations, warranties, statements and assumptions upon which we 
relied are not true and accurate at all relevant times.  In the event any 
one of the statements, representations, warranties or assumptions upon which 
we have relied to issued this opinion is incorrect, our opinion might be 
adversely affected and may not be relied upon. 
 
      The conclusions, predictions, statements and analysis presented herein 
and the Prospectus/Proxy Statement are not binding upon the IRS, and this 
opinion should not be construed as a guarantee that the IRS might not differ 
with the conclusions, predictions, statements and analysis presented herein 
and in the Registration Statement, or raise other questions or issues upon 
audit, or that such action taken by the IRS will not be judicially 
sustained. 
 
      This opinion is being furnished in connection with the Merger and may 
not be used or relied upon for any other purpose and may not be circulated, 
quoted or otherwise referred to for any other purpose without our express 
written consent. 
 
      The shareholders of Cushnoc should consult with a qualified tax 
advisor with respect to any reporting requirements which may be applicable 
or with respect to any tax considerations other than those expressly 
mentioned herein.   
 
 
                                       Very truly yours,
 
                                       BREYER & AGUGGIA 






<PAGE> 187


                                                              EXHIBIT 23.1 
 
 
 
 
                      INDEPENDENT ACCOUNTANTS' CONSENT 
 
 
We consent to the reference to our firm under the caption "Experts" in the 
registration statement on Form S-4 (No. 333-31797) and related Prospectus of 
Northeast Bancorp for the registration of 216,180 shares of its common stock 
and to the incorporation by reference therein of our report dated August 16, 
1996, with respect to the consolidated financial statements of Northeast 
Bancorp included in its Annual Report Form 10-K for the year ended June 30, 
1996, filed with the Securities and Exchange Commission. 
 
 
 
                                       /s/Baker Newman & Noyes 
                                       Limited Liability Company 

Portland, Maine
September 2, 1997




                                                              EXHIBIT 23.2 
 
 
                      INDEPENDENT ACCOUNTANTS' CONSENT 
 
      We consent to the reference to our firm under the caption "Experts" 
and to the use of our report dated January 29, 1997, which accompanies the 
December 31, 1996 and 1995 audited financial statements of Cushnoc Bank and 
Trust Company, in the Registration Statement (Form S-4) (No. 333-31797) for 
the registration of 216,180 shares of common stock of Northeast Bancorp. 
 
 
 
                                       /s/SCHATZ FLETCHER & ASSOCIATES 
 
Augusta, Maine 
September 2, 1997 



<PAGE> 188

                                                              EXHIBIT 23.3 
 
                         DRUMMOND WOODSUM & MACMAHON 
                              ATTORNEYS AT LAW 
                            245 COMMERCIAL STREET 
                                P.O. BOX 9781 
                         PORTLAND, MAINE 04104-5081 
                                (207)772-1941 
 
                              FAX (207)772-3627 
 
 
      We hereby consent to the inclusion of our forms of opinion as Exhibits 
5 and 8.1 to the Registration Statement of Northeast Bancorp on Form S-4 
(No. 333-31797) and to all references to our firm in said Registration 
Statement. 

 
Portland, Maine 


 
August 27, 1997                        /s/ Drummond Woodsum & MacMahon 


                                                              EXHIBIT 23.4 
 
                         CONSENT OF BREYER & AGUGGIA 
 
                                                         September 2, 1997 

Board of Directors
Northeast Bancorp

RE: Northeast Bancorp Registration Statement on Form S-4

Gentlemen:

      We hereby consent to the inclusion of our form of our federal tax 
opinion as an exhibit to the Registration Statement and to the reference to 
us in the Prospectus/Proxy Statement included therein under the heading 
"THE MERGER-Certain Federal Income Tax Consequences."

                                       Sincerely,
 
Washington, D.C.                       /s/ Breyer & Aguggia 
                                           Breyer & Aguggia 

<PAGE> 189

                                                              EXHIBIT 23.5 
 
 
 
                         CONSENT OF RYAN, BECK & CO. 
 
 
We hereby consent to the references in the Proxy Statement/Prospectus 
(Registration No. 333-31797) to our opinion, dated _________________ with 
respect to the merger of Northeast Bancorp and Cushnoc Bank & Trust Company, 
and to our firm, respectively, and to the inclusion of such opinion as an 
annex to such Proxy Statement.  By giving such consent, we do not thereby 
admit that we come within the category of persons whose consent is required 
under Section 7 of the Securities Act of 1933 or the rules and regulations 
of the Securities and Exchange Commission thereunder. 
 
 
                                       RYAN, BECK & CO., INC. 
 
 
 
                                       By:  /s/ David P. Downs 
                                            Senior Vice President 
 
West Orange, NJ 
August 27, 1997 
 



                                                              EXHIBIT 23.6 
 
 
                      INDEPENDENT ACCOUNTANTS' CONSENT 
 
 
      We consent to the reference to our firm under the caption "Experts" in 
the registration statement Form S-4 and related Prospectus of Northeast 
Bancorp for the registration of 216,180 shares of its common stock and to 
the incorporation by reference therein of our report dated August 5, 1994, 
with respect to the consolidated statements of income, changes in 
stockholders' equity and cash flows of Northeast Bancorp and Subsidiary 
(formerly Bethel Bancorp and Subsidiaries) included in its Annual Report 
Form 10-K for the year ended June 30, 1996, filed with the Securities and 
Exchange Commission. 
 
Boston, Massachusetts                  /s/ KMPG Peat Marwick LLP 
September 2, 1997 
<PAGE> 190


                                                              EXHIBIT 23.7 
 
                                   CONSENT 
 
      Pursuant to Rule 438 promulgated by the Securities and Exchange 
Commission pursuant to the Securities Act of 1933, as amended, the 
undersigned hereby consents to being named in Amendment No. 1 to Northeast 
Bancorp's Registration Statement on Form S-4 (333-31797) and to serving as a 
Director of Northeast Bancorp. 
 
 
County of Kennebec, Maine 
 
September 2, 1997                      /s/ John Rosmarin 
                                           John Rosmarin 

<PAGE> 191



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