About EDGAR Online | Login
 
The following is an excerpt from a SB-2 SEC Filing, filed by WESTBOROUGH FINANCIAL SERVICES INC on 6/4/1999.
Next Section Next Section Previous Section Previous Section
WESTBOROUGH FINANCIAL SERVICES INC - SB-2 - 19990604 - DIRECTOR_COMPENSATION

OUR DIRECTORS, OFFICERS AND EMPLOYEES WILL HAVE ADDITIONAL COMPENSATION AND BENEFIT PROGRAMS AFTER THE REORGANIZATION

We are adding a new benefit plan for our officers and employees at no cost to them:

- EMPLOYEE STOCK OWNERSHIP PLAN. This retirement plan will cover most of our employees. We will lend it money to buy up to 8% of the shares we sell in the offering. It will buy them either in the offering or in the open market. The plan will allocate the stock to employees over a period of at least ten years as additional compensation for their services.

We are also adding the following termination pay arrangements:

- EMPLOYMENT AGREEMENTS. We are entering into employment agreements with Mr.
Joseph F. MacDonough, our President and Chief Executive Officer, and Mr. John L. Casagrande, our Vice President and Treasurer. If we discharge one of them without cause, if one of them resigns because we do not meet our obligations under these agreements or following a change in control of Westborough Financial Services, Inc., we must make a termination payment.

7

We also plan to add the following stock-based benefit plans for our directors, officers and employees:

- STOCK OPTION PLAN. Under this plan, we may grant our officers, directors and employees options to purchase our stock at a price that is set on the date we grant the option. The price that we set cannot be less than our stock's trading price when we grant the options, so the options will have value only if our stock price increases. Recipients of options will have up to ten years to exercise their options.

- MANAGEMENT RECOGNITION PLAN. This plan will allow selected officers, directors and employees to receive shares of our stock, without making any payment at all, if they work for us until the end of a specified service period.

We will not implement a stock option plan or management recognition plan unless our stockholders approve them. We do not expect to ask our stockholders to approve these plans until at least six months after we complete the offering. We expect to obtain the shares we would need for these plans through open market stock purchases or from authorized but unissued shares.

The following table presents the dollar value of the shares that we expect to grant under the employee stock ownership plan and the contemplated management recognition plan and of those to be granted under the stock option plan, and the percentage of Westborough Financial Services' outstanding common stock that will be represented by these shares. We based the value of the shares for the employee stock ownership plan and management recognition plan on a price of $10.00 per share and the issuance of 805,000 shares of common stock.

                                                               VALUE OF        PERCENTAGE OF
                                                                SHARES       COMMON STOCK SOLD
BENEFIT PLAN                                                    GRANTED       IN THE OFFERING
-----------------------------------------------------------  -------------  -------------------
                                                                       (IN THOUSANDS)
Employee stock ownership plan..............................   $   644,000               8%
Stock option plan..........................................            --              10%
Management recognition plan................................   $   322,000               4%

POSSIBLE CONVERSION OF WESTBOROUGH BANCORP, MHC TO STOCK FORM

In the future, Westborough Bancorp, MHC will have authority to convert from the mutual to capital stock form, in a transaction commonly known as a "second-step conversion." If Westborough Bancorp, MHC were to undertake a second-step conversion, Westborough Financial Services' public stockholders would own approximately the same percentage of the resulting entity as they owned prior to the second-step conversion. This percentage would be adjusted to reflect the assets owned by Westborough Bancorp, MHC and any dividends waived by Westborough Bancorp, MHC. The Board of Trustees has no current plan to undertake a "second-step conversion" transaction and, under current regulatory restrictions, may not do so for a period of three years following the reorganization absent compelling and valid business reasons established to the satisfaction of the Commissioner of the Massachusetts Division of Banks. For a description of this possible second-step conversion, see "The Reorganization and The Offering--Possible Conversion of Westborough Bancorp, MHC to Stock Form."

HOW YOU MAY OBTAIN ADDITIONAL INFORMATION REGARDING THE OFFERING

If you have any questions regarding the offering or the reorganization, please call the Stock Information Center at (508) .

8

RISK FACTORS

YOU SHOULD CONSIDER CAREFULLY THE FOLLOWING RISK FACTORS BEFORE DECIDING

WHETHER TO INVEST IN OUR COMMON STOCK.

AFTER THE REORGANIZATION OUR RETURN ON AVERAGE EQUITY WILL BE LOW COMPARED TO OTHER COMPANIES.
THIS COULD HURT THE PRICE OF OUR COMMON STOCK.

We will not be able to deploy the increased capital from this offering into earning assets immediately. Our ability to profitably leverage our new capital will be significantly affected by industry competition for loans and deposits. Also, we intend to make significant investments in non-earning assets such as facilities and technology. Initially, we intend to invest the net proceeds in short-term investments which generally have lower yields than loans. This will reduce our return on average equity to a level that will be lower than our historical ratios. For the six months ended March 31, 1999, our return on average equity was 8.43%. Until we can leverage our increased capital and grow interest earning assets, we expect our return on equity to be below the industry average, which may negatively impact the value of your stock.

OUR LOANS ARE CONCENTRATED IN A SMALL GEOGRAPHIC AREA.

Our loan portfolio is primarily secured by real estate located in the towns of Westborough, Northborough, Shrewsbury and Grafton, Massachusetts. Accordingly, the asset quality of our loan portfolio is largely dependent upon the economy and unemployment rate in this area. A downturn in the economy in our primary lending area would likely adversely affect our operations and profitability.

WE MAY NOT SUCCESSFULLY EXPAND AND GROW.

Our future will depend on the success of increasing our loan portfolio, developing a commercial loan expertise, developing new product lines and opening new branches. Our ability to originate small business loans and expand product lines will depend on market conditions in our primary market area. Small business loans, however, are new to us and involve a higher degree of risk than one-to four-family residential mortgage loans. As the volume of small business loans in our loan portfolio increases, the corresponding risks and potential for losses from these activities will also increase. The success of the branching opportunities will, in turn, depend on our ability to integrate new branches into our current operations and our success in attracting customers and a sufficient amount of deposits to make the new branches profitable.

RISING INTEREST RATES MAY HURT OUR PROFITS.

To be profitable, we have to earn more money in interest and fees than we pay as interest and other expenses. Of our total loan portfolio, 61.15% are residential mortgage loans that have interest rates fixed for the term of the loan. We originate loans with terms of up to 30 years, while 27.45% of our deposit accounts consist of certificate of deposit accounts with remaining terms to maturity of one year or less. If interest rates rise, the amount of interest we pay on deposits is likely to increase more quickly than the amount of interest we receive on our loans, mortgage-backed securities and investment securities. This would cause our profits to decrease. Rising interest rates may also reduce the value of our mortgage-backed securities and investment securities. For additional information on our exposure to interest rates, see "Management's Discussion and Analysis of Financial Condition and Results of Operations--Management of Interest Rate Risk."

THE MARKET FOR COMMON STOCK WILL BE LIMITED.

Due to the small size of the offering, it is highly unlikely that an active trading market for our stock will develop and be maintained. If an active market does not develop, you may not be able to sell

9

your shares promptly or perhaps at all, or sell your shares at a price equal to or above the price you paid for them. The common stock may not be appropriate as a short-term investment.

WESTBOROUGH BANCORP, MHC'S VOTING CONTROL OVER WESTBOROUGH FINANCIAL SERVICES MAY PREVENT TRANSACTIONS YOU WOULD LIKE.

Westborough Bancorp, MHC will own a majority of Westborough Financial Services' common stock after the reorganization. Westborough Bancorp, MHC will be managed by the same trustees/ directors and officers who manage Westborough Savings. The Board of Trustees of Westborough Bancorp, MHC will control the outcome of most matters put to a vote of stockholders of Westborough Financial Services. We cannot assure you that the votes cast by Westborough Bancorp, MHC will be in your personal best interests as a stockholder. For more information regarding your lack of voting control over Westborough Financial Services, see "Westborough Bancorp, MHC" and "Restrictions on Acquisition of Westborough Financial Services and The Westborough Bank."

OUR INTENT TO REMAIN INDEPENDENT MAY NOT SUIT YOUR INVESTMENT OBJECTIVES.

Westborough Savings has operated as an independent community-oriented savings institution since 1869. We intend to continue to operate as an independent community-oriented savings institution following the reorganization. Westborough Bank and Westborough Financial Services will be controlled by Westborough Bancorp, MHC, and we have no current plans to alter this mutual holding company structure in the future. ACCORDINGLY, YOU ARE URGED NOT TO SUBSCRIBE FOR SHARES OF COMMON STOCK IF YOU ARE ANTICIPATING A SALE OF WESTBOROUGH BANK OR WESTBOROUGH FINANCIAL SERVICES.

THE IMPLEMENTATION OF STOCK-BASED BENEFITS WILL INCREASE OUR FUTURE COMPENSATION EXPENSE AND REDUCE OUR EARNINGS.

We intend to adopt a stock option plan that will provide for the granting of options to purchase common stock, to adopt a management recognition plan that will provide for awards of common stock to our eligible officers, employees and directors and to have an employee stock ownership plan which will purchase shares in the reorganization. These plans will increase our future costs of compensating our directors and employees and reduce our earnings. The cost of these plans will vary based on our stock price.

STRONG COMPETITION WITHIN OUR MARKET AREA MAY REDUCE OUR CUSTOMER BASE.

Competition in the banking and financial services industry is intense. We have competed for customers by offering excellent service and competitive rates on our loans and deposit products. We compete with commercial banks, savings institutions, mortgage banking firms, credit unions, finance companies, mutual funds, insurance companies, and brokerage and investment banking firms. Some of these competitors have greater resources than we do and may offer services that we do not provide. Our profitability depends upon our continued ability to successfully compete in our market area.

THE YEAR 2000 PROBLEM COULD HURT OUR OPERATIONS AND OUR PROFITS AND COULD LOWER THE VALUE OF YOUR STOCK.

We rely upon computers to conduct our daily business. Failure of any of our computer systems, those of the parties we do business with or the public infrastructure, including the electric and telephone companies, to process in the new year may disrupt our ability to do routine business and to service our customers. For example, we may not be able to process withdrawals or deposits, prepare account statements or engage in any of the transactions that constitute our normal operations. This could hurt our profits. For additional information regarding the "Year 2000 Problem," see "Management's Discussion and Analysis of Financial Condition and Results of Operations--Issues for the Year 2000."

10

SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

The summary information presented below at or for each of the years presented is derived in part from the consolidated financial statements of Westborough Savings. The following information is only a summary, and you should read it in conjunction with our consolidated financial statements and notes beginning on page F-1.

                                                                                        AT SEPTEMBER 30,
                                                                 AT MARCH 31,  ----------------------------------
                                                                     1999         1998        1997        1996
                                                                 ------------  ----------  ----------  ----------
                                                                                  (IN THOUSANDS)
SELECTED FINANCIAL DATA:
Total assets...................................................   $  167,531   $  158,523  $  143,896  $  140,218
Loans, net(1)..................................................       86,352       82,348      70,580      65,243
Investment securities (2)......................................       63,967       60,107      61,654      62,743
Total deposits.................................................      142,971      135,962     125,170     120,282
Federal Home Loan Bank advances................................        4,000        2,000          --       3,000
Total surplus..................................................       19,611       19,367      17,447      15,789
Allowance for loan losses......................................          857          827         786         690
Non-accrual loans..............................................           --           --          --          --
Non-performing assets..........................................           --           74          19         144

                                                                    FOR THE SIX MONTHS
                                                                                               FOR THE YEAR ENDED
                                                                     ENDED MARCH 31,              SEPTEMBER 30,
                                                                   --------------------  -------------------------------
                                                                     1999       1998       1998       1997       1996
                                                                   ---------  ---------  ---------  ---------  ---------

                                                                                      (IN THOUSANDS)
SELECTED OPERATING DATA:
Interest and dividend income.....................................  $   5,179  $   4,952  $   9,933  $   9,461  $   8,711
Total interest expense...........................................      2,429      2,272      4,557      4,426      4,037
                                                                   ---------  ---------  ---------  ---------  ---------
Net interest and dividend income.................................      2,750      2,680      5,376      5,035      4,674
Provision for loan losses........................................         25         20         39         96        105
                                                                   ---------  ---------  ---------  ---------  ---------
Net interest and dividend income after provision for loan
  losses.........................................................      2,725      2,660      5,337      4,939      4,569
Total other income...............................................        630        195        383        608        454
Total operating expense..........................................      2,118      1,728      3,657      3,563      3,145
                                                                   ---------  ---------  ---------  ---------  ---------
Income before income taxes.......................................      1,237      1,127      2,063      1,984      1,878
Provision for income taxes.......................................        413        413        750        676        695
                                                                   ---------  ---------  ---------  ---------  ---------
Net income.......................................................  $     824  $     714  $   1,313  $   1,308  $   1,183
                                                                   ---------  ---------  ---------  ---------  ---------
                                                                   ---------  ---------  ---------  ---------  ---------

(FOOTNOTES ON NEXT PAGE)

11

                                                                      AT OR FOR THE
                                                                     SIX MONTHS ENDED       AT OR FOR THE YEAR ENDED
                                                                        MARCH 31,                 SEPTEMBER 30,
                                                                   --------------------  -------------------------------
                                                                     1999       1998       1998       1997       1996
                                                                   ---------  ---------  ---------  ---------  ---------

                                                                                            (IN THOUSANDS)
SELECTED FINANCIAL RATIOS AND OTHER DATA(3)
  PERFORMANCE RATIOS:
    Return on average assets.....................................       1.02%      0.97%      0.88%      0.93%      0.91%
    Return on average equity.....................................       8.43       8.07       7.25       8.06       7.81
    Average equity to average assets.............................      12.16      12.04      12.16      11.58      11.62
    Equity to total assets at end of period......................      11.71      12.20      12.22      12.12      11.26
    Average interest rate spread.................................       2.97       3.24       3.20       3.24       3.25
    Net interest margin(4).......................................       3.55       3.80       3.76       3.74       3.74
    Average interest earning assets to average interest bearing
      liabilities................................................     118.23     117.33     117.84     115.60     115.12
    Total operating expense to average assets....................       2.63       2.35       2.46       2.54       2.41
    Efficiency ratio(5)..........................................      62.66      60.10      63.50      63.14      61.33
  REGULATORY CAPITAL RATIOS:
    Regulatory tier 1 leverage capital...........................      11.70      11.90      12.00      11.90      11.60
    Tier 1 risk-based capital....................................      21.50      24.00      21.80      22.90      26.10
    Total risk-based capital.....................................      22.50      25.01      22.70      24.00      27.20
  ASSET QUALITY RATIOS:
    Non-performing loans as a percent of loans...................         --         --         --         --         --
    Non-performing assets as a percent of total assets...........         --         --       0.05       0.01       0.10
    Allowance for loan losses as a percent of total loans before
      the allowance for loan losses..............................       0.98       1.06       0.99       1.10       1.05
  NUMBER OF:
    Full-service offices(6)......................................          4          4          4          4          3
    Full-time equivalent employees...............................         56         51         53         51         50


(1) Loans are shown net of deferred loan costs (fees), allowance for loan loss and unadvanced loan funds.

(2) Includes Federal Home Loan Bank of Boston stock.

(3) Asset Quality Ratios and Regulatory Capital Ratios are end of period ratios. Ratios for the period at or for the six months ended March 31 are annualized.

(4) Net interest margin represents net interest income as a percentage of average interest earning assets.

(5) The efficiency ratio represents the ratio of operating expenses divided by the sum of net interest and dividend income and other income.

(6) The number of full-service offices shown at March 1999 does not include our branch at the Willows or our new branch which opened in May 1999 and is located in the Shaw's supermarket in Shrewsbury, Massachusetts.

12

WESTBOROUGH SAVINGS BANK

Westborough Savings is a Massachusetts-chartered mutual savings bank, chartered in 1869. Westborough Savings is headquartered in Westborough, Massachusetts, which is located 12 miles east of Worcester and 29 miles west of Boston, Massachusetts. Our deposits are insured by the FDIC and the Depositors Insurance Fund. We are examined and regulated by the Division of Banks of the Commonwealth of Massachusetts and the FDIC. Westborough Savings Bank's executive offices are located at 100 E. Main Street, Westborough, Massachusetts 01581 and its telephone number is (508) 366-4111. Westborough Savings also maintains an Internet web site located at www.westborosavings.com.

Westborough Savings is a community and customer-oriented retail bank offering traditional deposit products, residential and commercial real estate mortgage loans and, to a lesser extent, consumer and commercial loans. We operate five full service banking offices located in the towns of Westborough, Northborough and Shrewsbury, Massachusetts. We also operate a non-public self-contained office at the "Willows," a retirement community located in Westborough. Together, our offices serve our "primary market area" consisting of Westborough, Northborough, Shrewsbury, Grafton, Southborough and Hopkinton, Massachusetts.

At March 31, 1999, we had total loans of $88.6 million, of which $78.6 million, or 88.6%, were residential first mortgage loans. Of the residential first mortgage loans outstanding at that date, 31.0% were adjustable-rate mortgage loans and 69.0% were fixed-rate loans. We retain substantially all of the loans that we originate. We also invest in mortgage-backed and investment securities, consisting primarily of U.S. government, government agency and corporate securities. Our investment portfolio equaled $64.0 million, or 38.2% of our total assets at March 31, 1999. For further information on our operations and financial condition, see "Business of Westborough Savings Bank."

WESTBOROUGH FINANCIAL SERVICES, INC.

Westborough Financial Services is a newly organized Massachusetts corporation organized on , 1999. Westborough Financial Services has not engaged in any business to date and will serve as a holding company of The Westborough Bank (formerly known as Westborough Savings Bank) following the reorganization. A majority of the outstanding shares of Westborough Financial Services' common stock will be owned by Westborough Bancorp, MHC. Westborough Financial Services' executive offices are located at 100 East Main Street, Westborough, Massachusetts and its telephone number is (508) 366-4111.

WESTBOROUGH BANCORP, MHC

As part of our reorganization, Westborough Savings will organize Westborough Bancorp, MHC as a Massachusetts-chartered mutual holding company which will be registered as a bank holding company with the Federal Reserve Board. Persons who had liquidation rights with respect to Westborough Savings as of the date of the reorganization will continue to have liquidation rights solely with respect to Westborough Bancorp, MHC. Their liquidation rights in Westborough Bancorp, MHC will exist as long as they maintain a deposit account at Westborough Bank. Westborough Bancorp, MHC's executive offices are located at 100 East Main Street, Westborough, Massachusetts 01581 and its telephone number is (508) 366-4111.

Westborough Bancorp, MHC's principal assets will be the shares of common stock of Westborough Financial Services that it receives in the reorganization and approximately $100,000 that it receives as its initial capitalization. At the present time, we expect that Westborough Bancorp, MHC will not engage in any business activity other than its investment in a majority of the common stock of Westborough Financial Services and the management of any cash dividends received from Westborough Financial Services. Federal and state law and regulations require that as long as Westborough Bancorp, MHC is in existence it must own a majority of Westborough Financial Services' common stock.

13

HOW WE INTEND TO USE THE PROCEEDS FROM THE OFFERING

The net proceeds will depend on the total number of shares of common stock sold in the offering, which in turn will depend on RP Financial's appraisal, regulatory and market considerations, and the expenses incurred in connection with the offering. Although we will not be able to determine the actual net proceeds from the sale of the common stock until we complete the offering, we estimate the net proceeds to be between $5.4 million and $7.5 million.

WESTBOROUGH FINANCIAL SERVICES INTENDS TO DISTRIBUTE THE NET PROCEEDS FROM

THE OFFERING AS FOLLOWS:

                                                                      NUMBER OF SHARES SOLD
                                                                    --------------------------
                                                                      595,000       805,000
                                                                    ------------  ------------
Offering proceeds.................................................  $  5,950,000  $  8,050,000
Less: offering expenses...........................................       504,010       542,650
                                                                    ------------  ------------
Net offering proceeds.............................................     5,445,990     7,507,350
Less:
  Proceeds contributed to Westborough Bank........................     2,722,995     3,753,675
  Proceeds used for loan to employee stock ownership plan.........       476,000       644,000
                                                                    ------------  ------------
Proceeds remaining for Westborough Financial Services.............  $  2,246,995  $  3,109,675
                                                                    ------------  ------------
                                                                    ------------  ------------

If regulatory or market conditions change and we are required to sell 925,750 shares of stock, then we estimate the net offering proceeds to be $8,692,632. If we sell 925,750 shares of stock, then our loan to the employee stock ownership plan would be $741,000.

The net proceeds may vary because total expenses relating to the reorganization may be more or less than our estimates. For example, our expenses would increase if a syndicated community offering is used to sell shares not purchased in the subscription offering and community offering. The net proceeds will also vary if the number of shares to be sold in the offering are adjusted to reflect a change in the estimated pro forma market value of Westborough Financial Services and Westborough Bank. Payments for shares made through withdrawals from existing deposit accounts will not result in the receipt of new funds for investment by Westborough Bank but will result in a reduction of Westborough Bank's deposits and interest expense as funds are transferred from interest bearing certificates of deposit or other deposit accounts.

WESTBOROUGH FINANCIAL SERVICES MAY USE THE PROCEEDS IT RETAINS FROM THE

OFFERING:

(1) to invest in securities;

(2) to finance the possible acquisition of financial institutions or other businesses that are related to banking;

(3) to repurchase shares of common stock issued in the offering; and

(4) for general corporate purposes.

WESTBOROUGH BANK MAY USE THE PROCEEDS IT RECEIVES FROM THE OFFERING:

(1) to fund new loans;

(2) to finance the possible establishment or acquisition of one or more branch offices in its market area;

(3) to finance the expansion and renovation of its main office; and

(4) for general corporate purposes.

14

OUR POLICY REGARDING DIVIDENDS

We will have the authority to declare and pay dividends on our common stock upon completion of the offering. However, initially, we do not intend to do so. Any decision by our Board of Directors to pay dividends in the future, including with respect to the amount and timing of such dividends, will depend on a number of factors, including our financial condition, results of operations, tax considerations, industry standards, economic conditions, regulatory restrictions that affect the payment of dividends by Westborough Bank to Westborough Financial Services and any other relevant factors. We cannot guarantee that we will pay dividends, or that, if paid, we will not reduce or eliminate dividends in the future.

If Westborough Financial Services pays dividends to its stockholders, it will be required to pay dividends to Westborough Bancorp, MHC, unless Westborough Bancorp, MHC elects to waive dividends. We do not currently anticipate that Westborough Bancorp, MHC will waive dividends paid by Westborough Financial Services. Any decision to waive dividends will be subject to regulatory approval. See "Regulation of Westborough Savings Bank and Westborough Financial Services, Inc.-- Dividend Waivers by Westborough Bancorp, MHC."

As the principal asset of Westborough Financial Services, Westborough Bank will provide the primary source of funds for the payment of dividends by Westborough Financial Services. Westborough Bank, however, will not be permitted to pay dividends on its common stock if its stockholders' equity would be reduced below the amount required for the liquidation account. See "The Reorganization and The Offering--Effects of the Reorganization--Depositors' Rights If We Liquidate; Liquidation Account." Under FDIC regulations, Westborough Bank is prohibited from paying dividends if, among other things, it was not in compliance with applicable regulatory capital requirements. In addition, Massachusetts law provides that dividends may be paid by Westborough Bank only out of net profits and only to the extent that it does not impair its capital stock and surplus accounts. Provided that Westborough Bank can meet the above requirements, the net profits of Westborough Bank may be distributed as a dividend so long as, after the distribution, either the capital stock and surplus accounts of Westborough Bank equal at least 10% of its deposit liabilities, or the surplus account of Westborough Bank equals 100% of its capital stock account, subject to certain statutory exceptions.

Any payment of dividends by Westborough Bank to Westborough Financial Services that would be deemed to be drawn out of Westborough Bank's bad debt reserves, would require a payment of taxes at the then-current tax rate by Westborough Bank on the amount of earnings deemed to be removed from bad debt reserves for such distribution. Westborough Bank does not intend to make any distribution to Westborough Financial Services that would create this type of a tax liability. See "Taxation."

MARKET FOR THE COMMON STOCK

We have not previously issued common stock, and there is currently no established market for the common stock. We expect the common stock to trade under the symbol "WFSI" on the over-the-counter market with quotations available through the OTC Bulletin Board after completion of the offering. Trident Securities has advised us that it intends to make a market in the common stock following the reorganization, but is under no obligation to do so. We will seek to encourage and assist additional market makers to make a market for our common stock.

The development of an active trading market depends on the existence of willing buyers and sellers, the presence of which is not within our control, or any market maker. The number of active buyers and sellers of the common stock at any particular time may be limited. Under such circumstances, you could have difficulty selling your shares on short notice, and, therefore, you should not view the common stock as a short-term investment. We cannot assure you that an active trading market for the common stock will develop or that, if it develops, it will continue, nor can we assure you that if you purchase shares you will be able to sell them at or above $10.00 per share.

15

REGULATORY CAPITAL COMPLIANCE

At March 31, 1999, we exceeded all regulatory capital requirements. Set forth below is a summary of our capital computed under generally accepted accounting principles ("GAAP") and our compliance with regulatory capital standards at March 31, 1999, on a historical and pro forma basis. We have assumed that the indicated number of shares were sold as of March 31, 1999 and that Westborough Bank received 50% of the net proceeds from the offering. For purposes of the table below, the amount expected to be loaned to the employee stock ownership plan and the cost of the shares expected to be acquired by the management recognition plan are deducted from pro forma regulatory capital. For a discussion of the capital requirements applicable to Westborough Savings and Westborough Bank, see "Regulation of Westborough Savings Bank and Westborough Financial Services, Inc.--Federal Banking Regulation--Capital Requirements."

                                            PRO FORMA AT MARCH 31, 1999 BASED UPON THE SALE AT $10.00 PER SHARE
                             -------------------------------------------------------------------------------------------------
                                                                                                                      925,750
                                                                                                                      SHARES
                                                                                                                       (15%
                                                                                                                       ABOVE
                                                      595,000 SHARES        700,000 SHARES        805,000 SHARES      MAXIMUM
                                HISTORICAL AT        (MINIMUM OF THE       (MIDPOINT OF THE      (MAXIMUM OF THE      OF THE
                                MARCH 31, 1999            RANGE)                RANGE)                RANGE)         RANGE)(1)
                             --------------------  --------------------  --------------------  --------------------  ---------

                                         PERCENT               PERCENT               PERCENT               PERCENT
                                           OF                    OF                    OF                    OF
                              AMOUNT     ASSETS     AMOUNT     ASSETS     AMOUNT     ASSETS     AMOUNT     ASSETS     AMOUNT
                             ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
                                                                            (IN THOUSANDS)
Capital and Retained
  Earnings under Generally
  Accepted Accounting
  Principles...............  $  19,611      11.71% $  21,520      12.70% $  21,910      12.90% $  22,299      13.10% $  22,747
                             ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
                             ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
Leverage Capital:
Leverage Capital
  level(3).................  $  19,031      11.67% $  20,940      12.69% $  21,330      12.90% $  21,719      13.10% $  22,167
Requirement(4).............      4,892       3.00      4,949       3.00      4,961       3.00      4,973       3.00      4,987
                             ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
Excess.....................  $  14,139       8.67% $  15,991       9.69% $  16,369       9.90% $  16,746      10.10% $  17,180
                             ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
                             ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
Tier I Risk-Based Capital:
Capital level(3)(5)........  $  19,031      21.52% $  20,940      23.57% $  21,330      23.99% $  21,719      24.41% $  22,166
Requirement................      3,538       4.00      3,553       4.00      3,556       4.00      3,560       4.00      3,563
                             ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
Excess.....................  $  15,493      17.52% $  17,387      19.57% $  17,773      19.99% $  18,159      20.41% $  18,603
                             ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
                             ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
Total Risk-Based Capital:
Capital level(3)(4)........  $  19,888      22.48% $  21,797      24.54% $  22,187      24.95% $  22,576      25.37% $  23,024
Requirement(4).............      7,076       8.00      7,107       8.00      7,113       8.00      7,119       8.00      7,127
                             ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
Excess.....................  $  12,812      14.98% $  14,690      16.54% $  15,074      16.95% $  15,457      17.37% $  15,897
                             ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
                             ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------



                              PERCENT
                                OF
                             ASSETS(2)
                             ---------

Capital and Retained
  Earnings under Generally
  Accepted Accounting
  Principles...............      13.33%
                             ---------
                             ---------
Leverage Capital:
Leverage Capital
  level(3).................      13.34%
Requirement(4).............       3.00
                             ---------
Excess.....................      10.34%
                             ---------
                             ---------
Tier I Risk-Based Capital:
Capital level(3)(5)........      24.88%
Requirement................       4.00
                             ---------
Excess.....................      20.88%
                             ---------
                             ---------
Total Risk-Based Capital:
Capital level(3)(4)........      25.85%
Requirement(4).............       8.00
                             ---------
Excess.....................      17.85%
                             ---------
                             ---------


(1) As adjusted to give effect to an increase in the number of shares which could occur due to an increase in the estimated price range of up to 15% as a result of changes in market conditions or general financial and economic conditions following the commencement of the offering.

(2) Leverage capital levels are shown as a percentage of "total assets," and risk-based capital levels are calculated on the basis of a percentage of "risk-weighted assets," each as defined in the FDIC regulations.

(3) Pro forma capital levels assume receipt by Westborough Bank of 50% of the net proceeds from the shares of common stock sold at the minimum, midpoint and maximum of the offering range. These levels assume funding by Westborough Bank of the management recognition plan equal to 4% of the common stock issued, including repayment of Westborough Financial Services' loan to the employee stock ownership plan to enable the plan to purchase 8% of the common stock issued.

(4) The current leverage capital requirement for savings banks is 3% of total adjusted assets for savings banks that receive the highest supervisory ratings for safety and soundness and that are not experiencing or anticipating significant growth. The current leverage capital ratio applicable to all other savings banks is 4% to 5%.

(5) Assumes net proceeds are invested in assets that carry risk-weighting equal to the actual risk weighting of Westborough Savings' assets as of March 31, 1999.

16

CAPITALIZATION

The following table presents the historical deposits and capitalization of Westborough Savings at March 31, 1999, and the pro forma capitalization of Westborough Financial Services after giving effect to the reorganization, based upon the sale of the number of shares shown below and the other assumptions set forth under "Pro Forma Data." A change in the number of shares to be sold in the offering may affect materially the capitalization.

                                                                         COMPANY PRO FORMA BASED UPON SALE
                                                                                AT $10.00 PER SHARE
                                                               ------------------------------------------------------
                                                                                                          925,750
                                                                 595,00       700,000      805,000        SHARES
                                                HISTORICAL       SHARES       SHARES       SHARES       (15% ABOVE
                                                   AS OF        (MINIMUM     (MIDPOINT    (MAXIMUM      MAXIMUM OF
                                              MARCH 31, 1999    OF RANGE)    OF RANGE)    OF RANGE)     RANGE) (1)
                                              ---------------  -----------  -----------  -----------  ---------------

                                                                          (IN THOUSANDS)
Deposits(2).................................     $ 142,971      $ 142,971    $ 142,971    $ 142,971      $ 142,971
Borrowings..................................         4,000          4,000        4,000        4,000          4,000
                                              ---------------  -----------  -----------  -----------  ---------------
Total deposits and borrowed funds...........     $ 146,971      $ 146,971    $ 146,971    $ 146,971      $ 146,971
                                              ---------------  -----------  -----------  -----------  ---------------
                                              ---------------  -----------  -----------  -----------  ---------------
Stockholders' equity:
  Preferred stock, $0.01 par value,
    1,000,000 shares authorized; none to be
    issued..................................     $      --      $      --    $      --    $      --      $      --
  Common stock, $0.01 par value, 5,000,000
    shares authorized; shares to be issued
    as reflected(3)(4)......................            --             17           20           23             26
  Additional paid-in capital)(4)............            --          5,429        6,457        7,484          8,667
  Retained earnings(5)......................        19,031         18,931       18,931       18,931         18,931
  Accumulated other comprehensive income....           580            580          580          580            580
Less:
  Common stock acquired by the employee
    stock ownership plan(6).................            --           (476)        (560)        (644)          (741)
  Common stock acquired by the management
    recognition plan(7).....................            --           (238)        (280)        (322)          (370)
                                              ---------------  -----------  -----------  -----------  ---------------
Total stockholders' equity..................     $  19,611      $  24,243    $  25,148    $  26,052      $  27,093
                                              ---------------  -----------  -----------  -----------  ---------------
                                              ---------------  -----------  -----------  -----------  ---------------


(1) As adjusted to give effect to an increase in the number of shares which could occur due to an increase in the offering of up to 15% as a result of regulatory considerations or changes in market or general financial and economic conditions following the commencement of the offering.

(2) Does not reflect withdrawals from deposit accounts for the purchase of common stock in the offering. Such withdrawals would reduce pro forma deposits by the amount of such withdrawals.

(3) Reflects share to be issued to Westborough Bancorp, MHC as follows:
1,105,000 shares at the minimum, 1,300,000 shares at the midpoint, 1,495,000 shares at the maximum and 1,719,250 shares at 15% above the maximum.

(4) Reflects the issuance of shares sold in the offering at a value of $10.00 per share. No effect has been given to the issuance of additional shares of common stock pursuant to Westborough Financial Services' proposed stock option plan intended to be adopted by Westborough Financial Services and presented for approval of stockholders at a meeting of the stockholders to be held at least six months following completion of the offering.

(5) The retained earnings of Westborough Bank will be substantially restricted after the offering. The reduction in historical retained earnings reflects the $100,000 initial capitalization of Westborough Bancorp, MHC by Westborough Bank.

(6) Assumes that 8% of the shares issued in connection with the offering will be purchased by the employee stock ownership plan and that the funds used to acquire such shares will be borrowed from Westborough Financial Services. The common stock acquired by the employee stock ownership plan is reflected as a reduction of stockholders' equity.

(7) Assumes that, subsequent to the offering, an amount equal to 4% of the shares of common stock issued in the offering is purchased by a management recognition plan through open market purchases. The proposed management recognition plan is intended to be adopted by Westborough Financial Services and presented for approval of stockholders at a meeting of stockholders to be held at least six months following completion of the offering. The common stock purchased by the management recognition plan is reflected as a reduction of stockholders' equity.

17

PRO FORMA DATA

We can not determine the actual net proceeds from the sale of the common stock until the offering is completed. However, we estimate that net proceeds will be between $4.7 million and $6.5 million, or $7.6 million if the offering range is increased by 15%, based upon the following assumptions:

- we will sell all shares of common stock in the subscription offering;

- we will pay Trident Securities a fee equal to 2.0% of the aggregate purchase price for sales in the subscription offerings except for shares sold to the employee stock ownership plan, and officers, trustees and their immediate families; and

- total expenses, excluding the marketing fees paid to Trident Securities will be approximately $405,780.

We calculated the pro forma consolidated net income and stockholders' equity of Westborough Financial Services for the six months ended March 31, 1999 and the year ended September 30, 1998, as if the common stock had been sold at the beginning of the year and the net proceeds had been invested at 4.70% and 4.39%, respectively. We chose these yields because they represent the yield on one-year U.S. Government securities at the corresponding period. In light of changes in interest rates in recent periods, we believe this rate more accurately reflects pro forma reinvestment rates than the arithmetic average method. We assumed a tax rate of 36% for both periods. This results in an after-tax yield of 3.01% for the six months ended March 31, 1999 and 2.81% for the year ended September 30, 1998.

We calculated historical and pro forma per share amounts by dividing historical and pro forma amounts of pro forma consolidated net income and stockholders' equity by the indicated number of shares of common stock. We adjusted these figures to give effect to the shares purchased by the employee stock ownership plan. We computed per share amounts for each period as if the common stock was outstanding at the beginning of the periods, but we did not adjust per share historical or pro forma stockholders' equity to reflect the earnings on the estimated net proceeds. As discussed under "How We Intend to Use the Proceeds from the Offering," Westborough Financial Services intends to retain 50% of the net proceeds from the offering and intends to make a loan to the employee stock ownership plan to fund the employee stock ownership plan's purchase of 8% of the common stock.

The following tables give effect to the management recognition plan, which we expect to adopt following the reorganization and present, along with the stock option plan, to stockholders for approval at an annual or special meeting of stockholders to be held at least six months following the completion of the reorganization. If the management recognition plan is approved by stockholders, the management recognition plan will acquire an amount of common stock equal to 4% of the shares of common stock sold in the offering, either through open market purchases or from authorized but unissued shares of common stock. On preparing the following tables we assumed that stockholder approval has been obtained and that the shares acquired by the management recognition plan are purchased in the open market at the purchase price.

The following tables do not give effect to:

(1) the shares to be reserved for issuance under the stock option plan, which requires stockholder approval at a meeting following the reorganization;

(2) withdrawals from deposit accounts for the purpose of purchasing common stock in the reorganization;

(3) Westborough Financial Services' results of operations after the reorganization; or

(4) the market price of the common stock after the reorganization.

18

The following pro forma information may not represent the financial effects of the reorganization at the date on which the reorganization actually occurs and you should not use the table to indicate future results of operations. Pro forma stockholders' equity represents the difference between the stated amount of assets and liabilities of Westborough Financial Services computed in accordance with generally accepted accounting principles. We did not increase or decrease stockholders' equity to reflect the difference between the carrying value of loans and other assets and market value. Pro forma stockholders' equity is not intended to represent the fair market value of the common stock and may be different than amounts that would be available for distribution to stockholders if we liquidated.

19

                                                                       AT OR FOR THE SIX MONTHS ENDED MARCH 31, 1999
                                                                    ----------------------------------------------------
                                                                                                            MAXIMUM AS
                                                                      MINIMUM     MIDPOINT      MAXIMUM      ADJUSTED
                                                                      595,000      700,000      805,000       925,750
                                                                      SHARES       SHARES       SHARES        SHARES
                                                                     AT $10.00    AT $10.00    AT $10.00     AT $10.00
                                                                     PER SHARE    PER SHARE    PER SHARE   PER SHARE(1)
                                                                    -----------  -----------  -----------  -------------

                                                                          (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
Gross proceeds(2).................................................   $   5,950    $   7,000    $   8,050     $   9,258
  Less: Expenses..................................................        (504)        (523)        (543)         (565)
                                                                    -----------  -----------  -----------  -------------
Estimated net proceeds............................................       5,446        6,477        7,507         8,693
  Less: Common stock purchased by employee stock ownership
    plan(3).......................................................        (476)        (560)        (644)         (741)
  Less: Common stock purchased by management recognition
    plan(4).......................................................        (238)        (280)        (322)         (370)
                                                                    -----------  -----------  -----------  -------------
  Estimated net proceeds, as adjusted.............................   $   4,732    $   5,637    $   6,541     $   7,582
                                                                    -----------  -----------  -----------  -------------
                                                                    -----------  -----------  -----------  -------------
FOR THE 6 MONTHS ENDED MARCH 31, 1999:
Consolidated net income:
  Historical income...............................................   $     824    $     824    $     824     $     824
  Pro forma income on net proceeds(5).............................          31           44           58            73
  Pro forma employee stock ownership plan adjustment(3)...........         (15)         (18)         (21)          (24)
  Pro forma management recognition plan adjustment(4).............         (15)         (18)         (21)          (24)
                                                                    -----------  -----------  -----------  -------------
      Pro forma net income........................................   $     825    $     832    $     840     $     849
                                                                    -----------  -----------  -----------  -------------
                                                                    -----------  -----------  -----------  -------------
Per share net income:
  Historical income...............................................   $    0.50    $    0.42    $    0.37     $    0.32
  Pro forma income on net proceeds(5).............................        0.02         0.02         0.03          0.03
  Pro forma employee stock ownership plan adjustment(3)(6)........       (0.01)       (0.01)       (0.01)        (0.01)
  Pro forma management recognition plan adjustment(4).............       (0.01)       (0.01)       (0.01)        (0.01)
                                                                    -----------  -----------  -----------  -------------
      Pro forma net income per share..............................   $    0.50    $    0.42    $    0.38     $    0.33
                                                                    -----------  -----------  -----------  -------------
                                                                    -----------  -----------  -----------  -------------
AT MARCH 31, 1999
Stockholders' equity:
  Historical......................................................   $  19,511    $  19,511    $  19,511     $  19,511
  Estimated net proceeds..........................................       5,446        6,477        7,507         8,693
  Less: Common stock acquired by employee stock ownership
    plan(3).......................................................        (476)        (560)        (644)         (741)
  Less: Common stock acquired by management recognition plan(4)...        (238)        (280)        (322)         (370)
                                                                    -----------  -----------  -----------  -------------
      Pro forma stockholders' equity..............................   $  24,243    $  25,148    $  26,052     $  27,093
                                                                    -----------  -----------  -----------  -------------
                                                                    -----------  -----------  -----------  -------------
Stockholders' equity per share(7):
  Historical......................................................   $   11.48    $    9.76    $    8.48     $    7.38
  Estimated net proceeds..........................................        3.20         3.24         3.26          3.29
  Less: Common stock acquired by employee......... stock ownership
    plan(3)                                                              (0.28)       (0.28)       (0.28)        (0.28)
  Less: Common stock acquired by management recognition plan(4)...       (0.14)       (0.14)       (0.14)        (0.14)
                                                                    -----------  -----------  -----------  -------------
      Pro forma stockholders' equity per share....................   $   14.26    $   12.58    $   11.32     $   10.25
                                                                    -----------  -----------  -----------  -------------
                                                                    -----------  -----------  -----------  -------------
Ratio of offering price to pro forma net income per share
  (annualized)(8).................................................       15.00x       17.86x       19.74x        22.73x
                                                                    -----------  -----------  -----------  -------------
Offering price as a percentage of pro forma stockholders' equity
  per share(8)....................................................       70.13%       79.49%       88.34%        97.56%
                                                                    -----------  -----------  -----------  -------------

20


(1) We reserve the right to issue up to a total of 925,750 shares at $10.00 per share, or 15% above the maximum of the offering range. Unless otherwise required by the regulators, subscribers will not be given the right to modify their subscriptions unless the aggregate purchase price of the common stock is increased to exceed $9.3 million (i.e., 15% above the maximum of the offering range.)

(2) Withdrawals from deposit accounts for the purchase of stock have not been reflected in these adjustments. We estimate that approximately 20% of all subscription orders may utilize funds currently on deposit at Westborough Savings.

(3) Assumes 8% of the shares to be sold in the offering are purchased by the employee stock ownership plan under all circumstances, and that the funds used to purchase such shares are borrowed from Westborough Financial Services. The approximate amount expected to be borrowed by the employee stock ownership plan is reflected in this table as a reduction of capital. Although repayment of such debt will be secured solely by the shares purchased by the employee stock ownership plan, we expect to make discretionary contributions to the employee stock ownership plan in an amount at least equal to the principal and interest payments on the employee stock ownership plan debt. Pro forma net income has been adjusted to give effect to such contributions, based upon a fully amortizing debt with a ten-year term. Since Westborough Financial Services will be providing the employee stock ownership plan loan, only principal payments on the employee stock ownership plan loan are reflected as employee compensation and benefits expense. The provisions of SOP 93-6 have been applied for shares to be acquired by the employee stock ownership plan and for purposes of computing earnings per share.

(4) Assumes a number of issued and outstanding shares of common stock equal to 4% of the common stock to be sold in the offering will be purchased by the management recognition plan. Before the management recognition plan is implemented, it must be approved by the stockholders. The dollar amount of the common stock possibly to be purchased by the management recognition plan is based on $10.00 per share and represents unearned compensation and is reflected as a reduction of capital. Such amount does not reflect possible increases or decreases in the price per share after the offering. As we accrue compensation expenses to reflect the vesting of such shares pursuant to the management recognition plan, the charge against capital will be reduced accordingly. In the event the shares issued under the management recognition plan consist of shares of common stock newly issued and the price per share in the offering, the per share financial condition and result of operations of Westborough Financial Services would be proportionately reduced and to the extent the interest of existing stockholders would be diluted by approximately 4.0%.

(5) Pro forma income reflects planned capital expenditures of $2.5 million expected to be made in the first half of 2000 for the expansion and renovation of our executive office.

(6) Westborough Bank intends to record compensation expense related to the employee stock option plan in accordance with SOP 93-6. As a result, to the extent the value of the common stock appreciates over time, compensation expense related to the employee stock ownership plan will increase. SOP 93-6 also changes the earnings per share computations for leveraged employee stock ownership plans to include as outstanding only shares that have been committed to be released to participants. For purposes of the preceding table, it was assumed that the number of employee stock ownership plan shares were committed to be released at March 31, 1999 was 42,380, 52,800, 63,220 and 73,703 for the minimum, midpoint, maximum and 15% above the maximum of the offering range, respectively.

(7) Stockholders' equity per share data is based upon 1,700,000, 2,000,000, 2,300,000 and 2,645,000 shares outstanding representing shares sold in the offering, and shares purchased by the employee stock ownership plan and management recognition plan.

(8) Assuming 100% of the outstanding common stock of Westborough Financial Services is issued to the public rather than 35%, the offering price as a percentage of pro forma stockholders' equity per share would be 50.20% at the minimum of the offering range, 54.87% at the midpoint of the offering range, 58.92% at the maximum of the offering range and 62.97% at 15% above the maximum of the offering range, and the ratio of the offering price to pro forma net income per share would be 10.61x at the minimum of the offering range, 12.13x at the midpoint of the offering range, 13.56x at the maximum of the offering range and 15.11x at 15% above the maximum of the offering range.

21

                                                                       AT OR FOR THE YEAR ENDED SEPTEMBER 30, 1998
                                                                    -------------------------------------------------
                                                                                                          MAXIMUM AS
                                                                      MINIMUM    MIDPOINT     MAXIMUM      ADJUSTED
                                                                      595,000     700,000     805,000      925,750
                                                                      SHARES      SHARES      SHARES        SHARES
                                                                     AT $10.00   AT $10.00   AT $10.00    AT $10.00
                                                                     PER SHARE   PER SHARE   PER SHARE   PER SHARE(1)
                                                                    -----------  ---------  -----------  ------------

                                                                         (IN THOUSAND EXCEPT PER SHARE AMOUNTS)
Gross proceeds(2).................................................   $   5,950   $   7,000   $   8,050    $    9,258
  Less: Expenses..................................................        (504)       (523)       (543)         (565)
                                                                    -----------  ---------  -----------  ------------
Estimated net proceeds............................................       5,446       6,477       7,507         8,693
  Less: Common stock purchased by employee stock ownership
    plan(3).......................................................        (476)       (560)       (644)         (741)
  Less: Common stock purchased by management recognition
    plan(4).......................................................        (238)       (280)       (322)         (370)
                                                                    -----------  ---------  -----------  ------------
  Estimated net proceeds, as adjusted.............................   $   4,732   $   5,637   $   6,541    $    7,582
                                                                    -----------  ---------  -----------  ------------
                                                                    -----------  ---------  -----------  ------------
FOR THE 12 MONTHS ENDED SEPTEMBER 30, 1998:
Consolidated net income:
  Historical income...............................................   $   1,313   $   1,313   $   1,313    $    1,313
  Pro forma income on net proceeds(5).............................          57          83         108           137
  Pro forma employee stock ownership plan adjustment(3)...........         (30)        (36)        (41)          (47)
  Pro forma management recognition plan adjustment(4).............         (30)        (36)        (41)          (47)
                                                                    -----------  ---------  -----------  ------------
      Pro forma net income........................................   $   1,310   $   1,324   $   1,339    $    1,356
                                                                    -----------  ---------  -----------  ------------
                                                                    -----------  ---------  -----------  ------------
Per share net income:
  Historical income...............................................   $    0.79   $    0.67   $    0.59    $     0.51
  Pro forma income on net proceeds................................        0.03        0.04        0.05          0.05
  Pro forma employee stock ownership plan adjustment(3)(6)........       (0.02)      (0.02)      (0.02)        (0.02)
  Pro forma management recognition plan adjustment(4).............       (0.02)      (0.02)      (0.02)        (0.02)
                                                                    -----------  ---------  -----------  ------------
      Pro forma net income per share..............................   $    0.78   $    0.67   $    0.60    $     0.52
                                                                    -----------  ---------  -----------  ------------
                                                                    -----------  ---------  -----------  ------------
AT SEPTEMBER 30, 1998
Stockholders' equity:
  Historical......................................................   $  19,267   $  19,267   $  19,267    $   19,267
  Estimated net proceeds..........................................       5,446       6,477       7,507         8,693
  Less: Common stock acquired by employee stock ownership
    plan(3).......................................................        (476)       (560)       (644)         (741)
  Less: Common stock acquired by management recognition plan(4)...        (238)       (280)       (322)         (370)
                                                                    -----------  ---------  -----------  ------------
      Pro forma stockholders' equity..............................   $  23,999   $  24,904   $  25,808    $   26,849
                                                                    -----------  ---------  -----------  ------------
                                                                    -----------  ---------  -----------  ------------
Stockholders' equity per share (7):
  Historical......................................................   $   11.33   $    9.63   $    8.38    $     7.28
  Estimated net proceeds..........................................        3.20        3.24        3.26          3.29
  Less: Common stock acquired by employee stock ownership
    plan(3).......................................................       (0.28)      (0.28)      (0.28)        (0.28)
  Less: Common stock acquired by management recognition plan(4)...       (0.14)      (0.14)      (0.14)        (0.14)
                                                                    -----------  ---------  -----------  ------------
      Pro forma stockholders' equity per share....................   $   14.11   $   12.45   $   11.22    $    10.15
                                                                    -----------  ---------  -----------  ------------
                                                                    -----------  ---------  -----------  ------------
Ratio of offering price to pro forma net income per share
  (annualized)(8).................................................       12.82x      14.93x      16.67x        19.23x
                                                                    -----------  ---------  -----------  ------------
Offering price as a percentage of pro forma stockholders' equity
  per share(8)....................................................       70.87%      80.32%      89.13%        98.52%
                                                                    -----------  ---------  -----------  ------------

22


(1) We reserve the right to issue up to a total of 925,750 shares at $10.00 per share, or 15% above the maximum of the Independent Valuation. Unless otherwise required by the regulators, subscribers will not be given the right to modify their subscriptions unless the aggregate purchase price of the common stock is increased to exceed $9.3 million (i.e., 15% above the maximum of the Independent Valuation.)

(2) Withdrawals from deposit accounts for the purchase of stock have not been reflected in these adjustments. We estimate that approximately 20% of all subscription orders may utilize funds currently on deposit at Westborough Savings.

(3) Assumes 8% of the shares to be sold in the offering are purchased by the employee stock ownership plan under all circumstances, and that the funds used to purchase such shares are borrowed from Westborough Financial Services. The approximate amount expected to be borrowed by the employee stock ownership plan is reflected in this table as a reduction of capital. Although repayment of such debt will be secured solely by the shares purchased by the employee stock ownership plan, we expect to make discretionary contributions to the employee stock ownership plan in an amount at least equal to the principal and interest payments on the employee stock ownership plan debt. Pro forma net income has been adjusted to give effect to such contributions, based upon a fully amortizing debt with a ten-year term. Since Westborough Financial Services will be providing the employee stock ownership plan loan, only principal payments on the employee stock ownership plan loan are reflected as employee compensation and benefits expense. The provisions of SOP 93-6 have been applied for shares to be acquired by the employee stock ownership plan and for purposes of computing earnings per share.

(4) Assumes a number of issued and outstanding shares of common stock equal to 4% of the common stock to be sold in the offering will be purchased by the management recognition plan. Before the management recognition plan is implemented, it must be approved by the stockholders. The dollar amount of the common stock possibly to be purchased by the management recognition plan is based on $10.00 per share and represents unearned compensation and is reflected as a reduction of capital. Such amount does not reflect possible increases or decreases in the price per share after the offering. As we accrue compensation expenses to reflect the vesting of such shares pursuant to the management recognition plan, the charge against capital will be reduced accordingly. In the event the shares issued under the management recognition plan consist of shares of common stock newly issued and the price per share in the offering, the per share financial condition and result of operations of Westborough Financial Services would be proportionately reduced and to the extent the interest of existing stockholders would be diluted by approximately 4.0%.

(5) Pro forma income reflects planned capital expenditures of $2.5 million expected to be made in the first half of 2000 for the expansion and renovation of our executive office.

(6) Westborough Bank intends to record compensation expense related to the employee stock ownership plan in accordance with SOP 93-6. As a result, to the extent the value of the common stock appreciates over time, compensation expense related to the employee stock ownership plan will increase. SOP 93-6 also changes the earnings per share computations for leveraged employee stock ownership plans to include as outstanding only shares that have been committed to be released to participants. For purposes of the preceding table, it was assumed that the number of employee stock ownership plan shares were committed to be released at March 31, 1999 was 44,760, 55,600, 56,440 and 67,406 for the minimum, midpoint, maximum and 15% above the maximum of the offering range, respectively.

(7) Stockholders' equity per share data is based upon 1,700,000, 2,000,000, 2,300,000 and 2,645,000 shares outstanding representing shares sold in the offering, and shares purchased by the employee stock ownership plan and management recognition plan.

23

(8) Assuming 100% of the outstanding common stock of Westborough Financial Services is issued to the public rather than 35%, the offering price as a percentage of pro forma stockholders' equity per share would be 50.20% at the minimum of the offering range, 54.87% at the midpoint of the offering range, 58.92% at the maximum of the offering range and 62.97% at 15% above the maximum of the offering range, and the ratio of the offering price to pro forma net income per share would be 10.61x at the minimum of the offering range, 12.13x at the midpoint of the offering range, 13.56x at the maximum of the offering range and 15.11x at 15% above the maximum of the offering range.

24

WESTBOROUGH SAVINGS BANK
CONSOLIDATED STATEMENTS OF INCOME

These Consolidated Statements of Income of Westborough Savings for the years ended September 30, 1998, 1997 and 1996 have been audited by Wolf & Company, P.C., independent certified public accountants. The Independent Auditors' Report thereon appears on page F-2 of this prospectus. These consolidated statements of income should be read in conjunction with the Consolidated Financial Statements and accompanying Notes to Consolidated Financial Statements in this prospectus and "Management's Discussion and Analysis of the Financial Condition and Results of Operations" beginning on page 29 of this prospectus. The consolidated statements of income for the six month periods ended March 31, 1999 and 1998 are unaudited, but in the opinion of management, reflect all adjustments necessary for a fair presentation of the results for such periods. The results for the six month period ended March 31, 1999 are not necessarily indicative of the results of Westborough Savings for the entire year.

                                                              FOR THE SIX MONTHS
                                                                                            FOR THE YEAR ENDED
                                                               ENDED MARCH 31,                 SEPTEMBER 30,
                                                             --------------------  -------------------------------------
                                                               1999       1998          1998          1997       1996
                                                             ---------  ---------  ---------------  ---------  ---------

                                                                 (UNAUDITED)
                                                                                   (IN THOUSANDS)
Interest and dividend income:
  Interest and fees on loans...............................  $   3,124  $   2,827     $   5,884     $   5,242  $   4,868
Interest and dividends on investment securities:
  Taxable interest.........................................      1,658      1,889         3,580         3,822      3,475
  Non-taxable interest.....................................         27         --            11            --         --
  Dividends................................................        168         74           152           131        103
  Interest on federal funds sold...........................        126        118           228           219        181
  Interest on short-term investments.......................         76         44            78            47         84
                                                             ---------  ---------        ------     ---------  ---------
      Total interest and dividend income...................      5,179      4,952         9,933         9,461      8,711
                                                             ---------  ---------        ------     ---------  ---------
Interest expense:
  Interest on deposits.....................................      2,374      2,272         4,555         4,285      4,037
  Interest on borrowings...................................         55         --             2           141         --
                                                             ---------  ---------        ------     ---------  ---------
      Total interest expense...............................      2,429      2,272         4,557         4,426      4,037
                                                             ---------  ---------        ------     ---------  ---------
      Net interest and dividend income.....................      2,750      2,680         5,376         5,035      4,674
Provision for loan losses..................................         25         20            39            96        105
                                                             ---------  ---------        ------     ---------  ---------
      Net interest and dividend income, after provision for
        loan losses........................................      2,725      2,660         5,337         4,939      4,569
                                                             ---------  ---------        ------     ---------  ---------
Other income:
  Customer service fees....................................        135        117           259           242        271
  Loan fees................................................         11         11            20            14         19
  Income from covered call options.........................        187         --            --            --         --
  Gain on sales and dispositions of securities, net........        290         64            90           337        119
  Miscellaneous............................................          7          3            14            15         45
                                                             ---------  ---------        ------     ---------  ---------
      Total other income...................................        630        195           383           608        454
                                                             ---------  ---------        ------     ---------  ---------
Operating expenses:
  Salaries and employee benefits...........................      1,180        964         1,995         1,963      1,756
  Occupancy and equipment expenses.........................        298        247           519           431        401
  Data processing expenses.................................        109         83           183           153        169
  Marketing expenses.......................................         73         63           144           162        110
  Contributions............................................         16          3            19           124          6
  Professional fees........................................         44         39            89            86         91
  Other general and administrative expenses................        398        329           708           644        612
                                                             ---------  ---------        ------     ---------  ---------
      Total operating expenses.............................      2,118      1,728         3,657         3,563      3,145
                                                             ---------  ---------        ------     ---------  ---------
      Income before income taxes...........................      1,237      1,127         2,063         1,984      1,878
Provision for income taxes.................................        413        413           750           676        695
                                                             ---------  ---------        ------     ---------  ---------
      Net income...........................................  $     824  $     714     $   1,313     $   1,308  $   1,183
                                                             ---------  ---------        ------     ---------  ---------
                                                             ---------  ---------        ------     ---------  ---------

25

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

THIS DISCUSSION AND ANALYSIS REFLECTS WESTBOROUGH SAVINGS' FINANCIAL STATEMENTS AND OTHER RELEVANT STATISTICAL DATA AND IS INTENDED TO ENHANCE YOUR UNDERSTANDING OF OUR FINANCIAL CONDITION AND RESULTS OF OPERATIONS. YOU SHOULD READ THE INFORMATION IN THIS SECTION IN CONJUNCTION WITH WESTBOROUGH SAVINGS'

CONSOLIDATED FINANCIAL STATEMENTS AND ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS IN THIS PROSPECTUS, AND THE OTHER STATISTICAL DATA PROVIDED ELSEWHERE IN THIS PROSPECTUS.

GENERAL

Westborough Savings' results of operations depend primarily on net interest income. Net interest income is the difference between the interest income we earn on our interest-earning assets, primarily mortgage loans, mortgage-backed securities and investment securities, and the interest we pay on our interest-bearing liabilities, primarily certificates of deposit and savings accounts. Our results of operations are also affected by our provision for loan losses, other income, and operating expense. Operating expense consists primarily of salaries and employee benefits, occupancy expenses and other general and administrative expenses. Other income consists mainly of service fees and charges, income from writing covered call options and gains on sales of securities.

Our results of operations may also be affected significantly by general and local economic and competitive conditions, particularly those with respect to changes in market interest rates, government policies and actions of regulatory authorities. Future changes in applicable law, regulations or government policies may materially impact us. Additionally, our lending activity is concentrated in loans secured by real estate located in Westborough, Northborough, Shrewsbury and Grafton, Massachusetts. Accordingly, our results of operations are affected by regional market and economic conditions.

FORWARD LOOKING STATEMENTS

This prospectus contains certain "forward-looking statements" which may be identified by the use of such words as "believe," "expect," "anticipate," "should," "planned," "estimated" and "potential." Examples of forward-looking statements include, but are not limited to, estimates with respect to our financial condition, results of operations and business that are subject to various factors which could cause actual results to differ materially from these estimates. These factors include, but are not limited to, general and local economic conditions, changes in interest rates, deposit flows, demand for mortgage and other loans, real estate values, and competition; changes in accounting principles, policies, or guidelines; changes in legislation or regulation; and other economic, competitive, governmental, regulatory, and technological factors affecting our operations, pricing, products and services.

MANAGEMENT STRATEGY

Historically, Westborough Savings' primary management strategy has been to offer savings and certificate of deposit accounts and residential mortgage loans in the market area of Westborough, Massachusetts and surrounding communities. At March 31, 1999, 88.7% of our loan portfolio consisted of one- to four-family residential mortgage loans, with relatively few commercial real estate or commercial loans in our portfolio. In recent years, we have adopted a growth-oriented strategy that has focused on expanding our product lines and services, providing expanded delivery systems for our customers and extending our branch network. We believe that this business strategy is best for our long

26

term success and viability, and complements our existing commitment to high quality customer service. In connection with our overall growth strategy, we seek to:

(1) continue to focus on expanding our residential lending and retail banking franchise, and increasing the number of households served within our market area;

(2) expand our commercial banking products and services for small and medium sized business, as a means to increase the yield on our loan portfolio and to attract lower cost transaction deposit accounts;

(3) expand our branch network to increase our market share;

(4) increase the use of alternative delivery channels, such as on-line and telephonic banking; and

(5) offer a variety of uninsured products and services as a means to compete for an increased share of our customers' financial service business.

In order to create a platform for the accomplishment of our goals, we have begun to make significant investments in Westborough Savings' physical infrastructure and human and technological resources. Such investments have been and, in the future, will be necessary to ensure that adequate resources are in place to offer increased products and services. As a result, for a period of time, we expect operating expenses to increase and net income to be adversely impacted. We believe, however, that Westborough Bank's long-term profitability should improve as we realize the benefits of diversified product lines and market share growth.

Following the reorganization, we intend to apply proceeds from the offering to further the objectives of our growth-oriented strategy. We may also use proceeds from the offering to acquire branch offices and make other acquisitions. See "How We Intend to Use the Proceeds from the Offering."

MANAGEMENT OF INTEREST RATE RISK

As a financial institution, a primary component of market risk is interest rate volatility. Fluctuations in interest rates will ultimately impact both our level of income and expense recorded on a large portion of our assets and liabilities. Fluctuations in interest rates will also affect the market value of all interest earning assets, other than those which possess a short term to maturity.

During fiscal year 1998 through the date of this prospectus, we have operated under a "flat yield curve" in a declining interest rate environment. A flat yield curve environment features little difference in interest rates offered on short-term and long-term investments. In that environment, we experienced both increased interest rate competition related to loan originations and above-average prepayment rates related to mortgage loans and mortgage-backed securities, both of which adversely impact long-term profitability. The flat yield curve environment and modest declines in market interest rates experienced during fiscal year 1998 kept our interest rate spread static compared to the prior year. This spread, however, has narrowed slightly during the six months ended March 31, 1999. In addition, recent troubled economic conditions in several nations throughout Europe, Asia, and South and Central America have contributed to interest rate volatility for U.S. government and agency obligations. We cannot predict at this time what, if any, effect these conditions will have on the local and regional economy, and real estate market.

Due to the nature of our operations, we are not subject to foreign currency exchange or commodity price risk. On the other hand, our real estate loan portfolio concentrated in the towns of Westborough, Northborough, Shrewsbury and Grafton, Massachusetts, is subject to risks associated with the local economy.

27

The primary objective of our interest rate management strategy is to optimize Westborough Savings' economic value and net income under likely market rate scenarios. To achieve this objective we have developed policies and procedures to assist senior management in evaluating and maintaining acceptable levels of interest rate risk, liquidity risk and capital. In particular, we seek to coordinate asset and liability decisions so that, under changing interest rate scenarios, earnings will remain within an acceptable range.

Under our Asset/Liability Policy Statement, the Board of Investment is charged with the responsibility to monitor senior management's compliance with Westborough Savings' interest rate risk policies and procedures. Responsibility for review, approval and establishment of, and exceptions to, interest rate risk policies and procedures rests with the Asset/Liability Management Committee ("ALCO"). This committee is appointed by our President, subject to approval of the Board of Investment. The committee generally consists of two members of the Board of Trustees, the President, the Treasurer and the Senior Lending Officer. The ALCO meets on a quarterly basis to discuss and monitor the market interest rate environment as compared to interest rates that are offered on our products. The ALCO presents periodic reports to the Board of Trustees at its regular meetings, as well as a comprehensive quarterly report to the Board of Investment. The quarterly reports address the results of activities and strategies and the effect that changes in interest rates will have on our results of operations and the value of our equity.

Historically, our lending activities have emphasized one- to four-family residential mortgage loans, and our primary source of funds has been deposits. In recent years, we have attempted to employ certain strategies to manage the interest rate risk inherent in this asset/liability mix, including:

(1) investing in securities with relatively short maturities or call dates;

(2) maintaining through tiered-rate savings accounts and other programs a concentration of less interest-rate-sensitive "core deposits;"

(3) emphasizing the origination and retention of adjustable-rate one- to four-family loans;

(4) emphasizing commercial with short-term maturities; and

(5) borrowing funds from the Federal Home Loan Bank of Boston, which may be used to originate fixed-rate loans with matching maturities.

We believe that the frequent repricing of our adjustable-rate mortgage loans and adjustable-rate securities, which reduces the exposure to interest rate fluctuations, will stabilize our net interest margin. Although we have emphasized the origination of variable-rate mortgage products, the prevailing low interest rate environment has resulted in the increased demand for fixed-rate first mortgage loans. The result has been an increase in the proportion of fixed-rate loans in our portfolio. This may have an adverse impact on our net interest income, particularly in a rising interest rate environment.

In addition, the actual amount of time before mortgage loans and mortgage-backed securities are repaid can be significantly impacted by changes in mortgage prepayment rates and market interest rates. Mortgage prepayment rates will vary due to a number of factors, including the regional economy in the area where the underlying mortgages were originated, seasonal factors, demographic variables and the assumability of the underlying mortgages. However, the major factors affecting prepayment rates are prevailing interest rates, related mortgage refinancing opportunities and competition. We monitor interest rate sensitivity so that we can make adjustments to our asset and liability mix on a timely basis.

GAP ANALYSIS. The matching of assets and liabilities may be analyzed by examining the extent to which such assets and liabilities are "interest rate sensitive" and by monitoring a bank's interest rate sensitivity "gap." An asset or liability is deemed to be interest rate sensitive within a specific time period if it will mature or reprice within that time period. The interest rate sensitivity gap is defined as

28

the difference between the amount of interest-earning assets maturing or repricing within a specific time period and the amount of interest bearing-liabilities maturing or repricing within that same time period. At March 31, 1999, Westborough Savings' cumulative one year gap position, the difference between the amount of interest-earning assets maturing or repricing within one year, and interest-bearing liabilities maturing or repricing within one year, was a negative -26.37% of total assets. A gap is considered positive when the amount of interest rate sensitive assets exceeds the amount of interest rate sensitive liabilities. A gap is considered negative when the amount of interest rate sensitive liabilities exceeds the amount of interest rate sensitive assets. Accordingly, during a period of rising interest rates, an institution with a negative gap position generally would not be in as favorable a position, compared to an institution with a positive gap, to invest in higher yielding assets. The resulting yield on the institution's assets generally would increase at a slower rate than the increase in its cost of interest-bearing liabilities. Conversely, during a period of falling interest rates, an institution with a negative gap would tend to experience a repricing of its assets at a slower rate than its interest-bearing liabilities which, consequently, would generally result in its net interest income growing at a faster rate than an institution with a positive gap position.

The following table sets forth the amortized cost of interest-earning assets and interest-bearing liabilities outstanding at March 31, 1999, which are anticipated by Westborough Savings, based upon certain assumptions, to reprice or mature in each of the future time periods shown. Except as stated below, the amount of assets and liabilities shown which reprice or mature during a particular period were determined in accordance with the earlier term to repricing or the contractual maturity of the asset or liability. The table sets forth an approximation of the projected repricing of assets and liabilities at March 31, 1999, on the basis of contractual maturities, anticipated prepayments and scheduled rate adjustments within in a three month period and subsequent projected time intervals. The loan amounts in the table reflect principal balances expected to be redeployed and/or repriced as a result of contractual amortization and anticipated prepayments of adjustable-rate and fixed rate loans, and as a result of contractual rate adjustments on adjustable-rate loans. The annual prepayment rate for loans (other than consumer loans) and mortgage-backed securities is assumed to range between 8% and 12% depending upon the type of loan, and the annual prepayment rate for consumer loans is assumed to be 25%.

29

GAP TABLE

                                                                   AMOUNTS MATURING OR REPRICING AS OF MARCH 31, 1999
                                                         -----------------------------------------------------------------------
                              LESS THAN 3                 6 MONTHS TO
                                MONTHS      3-6 MONTHS      1 YEAR      1 TO 3 YEARS   3 TO 5 YEARS   5 TO 10 YEARS   > 10 YRS.
                             -------------  -----------  -------------  -------------  -------------  -------------  -----------
INTEREST EARNING ASSETS(1)
Short term investments
  (2)......................    $   9,880     $      --     $      --      $      --      $      --      $      --     $      --
Investment securities(3)...       11,042           504         3,052         20,546          7,077          5,391         1,864
Mortgage and assets backed
  securities...............                         96             0            998            317          1,127        11,953
Loans(4)...................        8,930         2,887         4,732         11,013          4,308         10,634        44,705
                                  ------    -----------  -------------  -------------       ------    -------------  -----------
Total interest earning
  assets...................       29,852         3,487         7,784         32,557         11,702         17,152        58,522
                                  ------    -----------  -------------  -------------       ------    -------------  -----------
INTEREST-BEARING
  LIABILITIES
NOW accounts(5)............        1,353         1,353         1,353          1,353             --             --         8,115
Regular and other savings
  accounts(5)..............        6,374         6,374         6,374          6,374             --             --        38,247
Money market deposit
  accounts(5)..............          692           692           692            692             --             --         4,148
Certificate of deposit
  accounts.................       16,327         7,246        15,677          9,262             12             --            --
Federal Home Loan Bank
  borrowings(6)............           --            --            --          2,000             --          2,000            --
Mortgage escrow deposits...          199            --            --             --             --             --            --
                                  ------    -----------  -------------  -------------       ------    -------------  -----------
Total interest bearing
  liabilities..............       24,945        15,665        24,096         19,681             12          2,000        50,510
                                  ------    -----------  -------------  -------------       ------    -------------  -----------
Interest sensitivity gap...       (4,907)      (12,178)      (16,312)        12,876         11,690         15,152         8,012
Cumulative interest
  sensitivity gap..........       (4,907)       (7,271)      (23,583)       (10,707)          (983)       (16,135)       24,147
Cumulative interest
  sensitivity gap as a
  percent of total
  assets...................         2.93%        (4.34)%      (14.08)%        (6.39)%         0.59%          9.63%        14.41%
Cumulative interest
  sensitivity gap as a
  percent of total interest
  earning assets...........         3.05%        (4.51)%      (14.64)%        (6.65)%         0.61%         10.02%        14.99%
Cumulative interest
  sensitivity gap as a
  percent of total interest
  bearing liabilities......         3.58%        (5.31)%      (17.23)%        (7.82)%         0.72%         11.79%        17.64%

                               TOTAL
                             ---------
INTEREST EARNING ASSETS(1)
Short term investments
  (2)......................  $   9,880
Investment securities(3)...     49,476
Mortgage and assets backed
  securities...............     14,491
Loans(4)...................     87,209
                             ---------
Total interest earning
  assets...................    161,056
                             ---------
INTEREST-BEARING
  LIABILITIES
NOW accounts(5)............     13,527
Regular and other savings
  accounts(5)..............     63,743
Money market deposit
  accounts(5)..............      6,916
Certificate of deposit
  accounts.................     48,524
Federal Home Loan Bank
  borrowings(6)............      4,000
Mortgage escrow deposits...        199
                             ---------
Total interest bearing
  liabilities..............    136,909
                             ---------
Interest sensitivity gap...     24,148
Cumulative interest
  sensitivity gap..........
Cumulative interest
  sensitivity gap as a
  percent of total
  assets...................
Cumulative interest
  sensitivity gap as a
  percent of total interest
  earning assets...........
Cumulative interest
  sensitivity gap as a
  percent of total interest
  bearing liabilities......


(1) Interest earning assets are included in the period in which the balances are expected to be redeployed and/or repriced as a result of anticipated prepayments, scheduled rate adjustment and contractual maturities.

(2) Short Term investments include Fed Funds, Bank Investment Fund and interest earning amounts in the Federal Home Loan Bank of Boston.

(3) Investment securities are at market value. Common stock and stock in the Federal Home Loan Bank are included in the less than 3 month column.

(4) Loans are principal balances, net of deferred loan costs and unadvanced funds.

(5) 60% of NOW, regular and other savings and money market deposit accounts are included in the over ten year period and the remaining allocated evenly within the four intervals up to and including one to six years.

(6) Federal Home Loan Bank borrowings are categorized by contractual maturity date.

Certain shortcomings are inherent in the method of analysis presented in the gap table. For example, although certain assets and liabilities may have similar maturities or periods to repricing, they may react in different degrees to changes in market interest rates. Also, the interest rates on certain types of assets and liabilities may fluctuate in advance of changes in market interest rates, while interest rates on other types may lag behind changes in market rates. Additionally, certain assets such as

30

adjustable-rate loans, have features which restrict changes in interest rates both on a short-term basis and over the life of the asset. Further, in the event of changes in interest rates, prepayment and early withdrawal levels would likely deviate significantly from those assumed in calculating the table. Finally, the ability of many borrowers to service their adjustable-rate loans may decrease in the event of an interest rate increase.

ANALYSIS OF NET INTEREST INCOME

Net interest income represents the difference between the interest income we earn on our interest-earning assets, such as mortgage loans, mortgage-backed securities and investment securities, and the expense we pay on our interest-bearing liabilities, such as deposits and borrowings. Net interest income depends on our volume of interest-earning assets and interest-bearing liabilities and the interest rates we earned or paid on them.

31

AVERAGE BALANCE SHEET

The following tables set forth certain information relating Westborough Savings' financial condition and net interest income at and for the six months ended March 31, 1999 and 1998 and for the years ended September 30, 1998, 1997 and 1996, and reflects the average yield on assets and average cost of liabilities for the periods indicated. Such yields and costs are derived by dividing income or expense by the average balance of assets or liabilities, respectively, for the periods shown. Average balances are derived from average daily balances. The yields include fees which are considered adjustments to yields.

                                                 AT MARCH 31,                   FOR THE SIX MONTHS ENDED MARCH 31,
                                            ----------------------  -----------------------------------------------------------
                                                     1999                          1999                           1998
                                            ----------------------  -----------------------------------  ----------------------

                                                         AVERAGE                              AVERAGE
                                             ACTUAL      YIELD/      AVERAGE                  YIELD/      AVERAGE
                                             BALANCE      COST       BALANCE    INTEREST       COST       BALANCE    INTEREST
                                            ---------  -----------  ---------  -----------  -----------  ---------  -----------
                                                                              (IN THOUSANDS)
ASSETS:
INTEREST EARNING ASSETS:
  Short term investments(1)...............  $   9,880        4.50%  $   8,900   $     202         4.54%  $   5,427   $     162
  Investment securities(2)................     63,967        6.01      61,981       1,853         5.98      63,370       1,963
  Loans(3)................................     86,352        7.30      84,136       3,124         7.43      72,298       2,827
                                            ---------  -----------  ---------  -----------  -----------  ---------  -----------
    Total interest earning assets.........    160,199        6.61     155,017       5,179         6.68     141,095       4,952
  Noninterest earning assets..............      7,332                   5,819                                5,812
                                            ---------               ---------                            ---------
    Total assets..........................  $ 167,531               $ 160,836                            $ 146,907
                                            ---------               ---------                            ---------
                                            ---------               ---------                            ---------
LIABILITIES AND EQUITY:
INTEREST BEARING LIABILITIES:
  NOW accounts............................  $  13,527        0.50%  $  13,123   $      33         0.50%  $  11,095   $      43
  Savings accounts(4).....................     63,942        3.44      61,114       1,033         3.38      54,171         891
  Money market deposit accounts...........      6,916        2.95       6,827         101         2.96       8,811         129
  Certificate of deposit accounts.........     48,524        5.14      47,659       1,207         5.07      46,180       1,209
                                            ---------  -----------  ---------  -----------  -----------  ---------  -----------
    Total interest bearing deposits.......    132,909        3.74     128,723       2,374         3.69     120,257       2,272
Borrowed funds............................      4,000        5.09       2,395          55         4.59          --          --
                                            ---------  -----------  ---------  -----------  -----------  ---------  -----------
    Total interest bearing liabilities....    136,909        3.78     131,118       2,429         3.71     120,257       2,272

  Noninterest bearing deposits............     10,261                   9,317                                7,935

  Other noninterest bearing liabilities...        750                     841                                1,023
                                            ---------               ---------                            ---------
    Total noninterest bearing
      liabilities.........................     11,011                  10,158                                8,958
                                            ---------               ---------                            ---------
  Total liabilities.......................    147,920                 141,276                              129,215
  Total surplus...........................     19,611                  19,560                               17,692
                                            ---------               ---------                            ---------
  Total liabilities and surplus...........  $ 167,531               $ 160,836                            $ 146,907
                                            ---------               ---------                            ---------
                                            ---------               ---------                            ---------
Net interest income.......................                                      $   2,750                            $   2,680
                                                                               -----------                          -----------
                                                                               -----------                          -----------
Net interest rate spread(5)...............                   2.83%                                2.97%
                                                       -----------                          -----------
                                                       -----------                          -----------
Net interest margin(6)....................                                                        3.55%
                                                                                            -----------
                                                                                            -----------
Ratio of interest earning assets to
  interest bearing liabilities............                 117.01%                              118.23%
                                                       -----------                          -----------
                                                       -----------                          -----------



                                              AVERAGE
                                              YIELD/
                                               COST
                                            -----------

ASSETS:
INTEREST EARNING ASSETS:
  Short term investments(1)...............        5.97%
  Investment securities(2)................        6.20
  Loans(3)................................        7.82
                                            -----------
    Total interest earning assets.........        7.02
  Noninterest earning assets..............

    Total assets..........................

LIABILITIES AND EQUITY:
INTEREST BEARING LIABILITIES:
  NOW accounts............................        0.78%
  Savings accounts(4).....................        3.29
  Money market deposit accounts...........        2.93
  Certificate of deposit accounts.........        5.24
                                            -----------
    Total interest bearing deposits.......        3.78
Borrowed funds............................          --
                                            -----------
    Total interest bearing liabilities....        3.78
  Noninterest bearing deposits............
  Other noninterest bearing liabilities...

    Total noninterest bearing
      liabilities.........................

  Total liabilities.......................
  Total surplus...........................

  Total liabilities and surplus...........

Net interest income.......................

Net interest rate spread(5)...............        3.24%
                                            -----------
                                            -----------
Net interest margin(6)....................        3.80%
                                            -----------
                                            -----------
Ratio of interest earning assets to
  interest bearing liabilities............      117.33%
                                            -----------
                                            -----------

(FOOTNOTES ON FOLLOWING PAGE)

32

                                                                    FOR THE YEAR ENDED SEPTEMBER 30,
                                    ------------------------------------------------------------------------------------------------
                                                   1998                                 1997                           1996
                                    -----------------------------------  -----------------------------------  ----------------------

                                                              AVERAGE                              AVERAGE
                                     AVERAGE                  YIELD/      AVERAGE                  YIELD/      AVERAGE
                                     BALANCE    INTEREST       COST       BALANCE    INTEREST       COST       BALANCE    INTEREST
                                    ---------  -----------  -----------  ---------  -----------  -----------  ---------  -----------
                                                                             (IN THOUSANDS)
ASSETS:
INTEREST EARNING ASSETS:
  Short term investments(1).......  $   5,358   $     306         5.71%  $   4,762   $     266         5.59%  $   4,650   $     265
  Investment securities(2)........     61,307       3,743         6.11      62,091       3,953         6.37      58,709       3,578
  Loans(3)........................     76,357       5,884         7.71      67,618       5,242         7.75      61,544       4,868
                                    ---------  -----------               ---------  -----------               ---------  -----------
    Total interest earning
      assets......................    143,022       9,933         6.95     134,471       9,461         7.04     124,903       8,711
                                    ---------  -----------               ---------  -----------               ---------  -----------
  Noninterest earning assets......      5,857                                5,701                                5,541
                                    ---------                            ---------                            ---------
    Total assets..................  $ 148,879                            $ 140,172                            $ 130,444
                                    ---------                            ---------                            ---------
                                    ---------                            ---------                            ---------
LIABILITIES AND EQUITY:
INTEREST BEARING LIABILITIES:
  NOW accounts....................  $  11,743   $      73         0.62%  $  10,575   $     108         1.02%  $  10,540   $     119
  Savings accounts(4).............     55,403       1,848         3.34      46,959       1,457         3.10      37,265       1,006
  Money market deposit accounts...      8,082         238         2.94       9,973         294         2.95      12,921         363
  Certificate of deposit
    accounts......................     46,105       2,396         5.20      46,484       2,426         5.22      47,726       2,549
                                    ---------  -----------               ---------  -----------               ---------
    Total interest bearing
      deposits....................    121,333       4,555         3.75     113,991       4,285         3.76     108,452       4,037
  Borrowed funds..................         33           2         6.06       2,330         141         6.05          42           0
                                    ---------  -----------               ---------  -----------               ---------
    Total interest bearing
      liabilities.................    121,366       4,557         3.75     116,321       4,426         3.80     108,494       4,037

  Noninterest bearing deposits....      8,480                                6,590                                5,613
  Other noninterest bearing
    liabilities...................        923                                1,027                                1,183
                                    ---------                            ---------                            ---------
    Total noninterest bearing
      liabilities.................      9,403                                7,617                                6,796
  Total liabilities...............    130,769                              123,938                              115,290
  Total surplus...................     18,110                               16,234                               15,154
                                    ---------                            ---------                            ---------
  Total liabilities and surplus...  $ 148,879                            $ 140,172                            $ 130,444
                                    ---------                            ---------                            ---------
                                    ---------                            ---------                            ---------
Net interest income...............              $   5,376                            $   5,035                            $   4,674
                                               -----------                          -----------                          -----------
                                               -----------                          -----------                          -----------
Net interest rate spread(5).......                                3.20%                                3.24%
                                                            -----------                          -----------
                                                            -----------                          -----------
Net interest margin(6)............                                3.76%                                3.74%
                                                            -----------                          -----------
                                                            -----------                          -----------
Ratio of interest earning assets
  to interest bearing
  liabilities.....................                              117.84%                              115.60%
                                                            -----------                          -----------
                                                            -----------                          -----------



                                      AVERAGE
                                      YIELD/
                                       COST
                                    -----------

ASSETS:
INTEREST EARNING ASSETS:
  Short term investments(1).......        5.70%
  Investment securities(2)........        6.09
  Loans(3)........................        7.91
                                    -----------
    Total interest earning
      assets......................        6.97

  Noninterest earning assets......

    Total assets..................

LIABILITIES AND EQUITY:
INTEREST BEARING LIABILITIES:
  NOW accounts....................        1.13%
  Savings accounts(4).............        2.70
  Money market deposit accounts...        2.81
  Certificate of deposit
    accounts......................        5.34
                                    -----------
    Total interest bearing
      deposits....................        3.72
  Borrowed funds..................        0.00
                                    -----------
    Total interest bearing
      liabilities.................        3.72
  Noninterest bearing deposits....
  Other noninterest bearing
    liabilities...................

    Total noninterest bearing
      liabilities.................
  Total liabilities...............
  Total surplus...................

  Total liabilities and surplus...

Net interest income...............

Net interest rate spread(5).......        3.25%
                                    -----------
                                    -----------
Net interest margin(6)............        3.74%
                                    -----------
                                    -----------
Ratio of interest earning assets
  to interest bearing
  liabilities.....................      115.12%
                                    -----------
                                    -----------


(1) Short term investments includes federal funds sold.

(2) All investment securities are considered available for sale.

(3) Loans are net of deferred loan origination costs (fees), allowance for loan losses and unadvanced funds.

(4) Savings accounts include the balance in mortgagors' escrow accounts.

(5) Net interest rate spread represents the difference between the weighted average yield on interest earning assets and the weighted average cost of interest bearing liabilities.

(6) Net interest margin represents net interest income as a percentage of average interest earning assets.

RATE/VOLUME ANALYSIS. The following table presents the extent to which changes in interest rates and changes in the volume of interest-earning assets and interest-bearing liabilities have affected our interest income and interest expense during the periods indicated. Information is provided in each category with respect to:

(1) changes attributable to changes in volume (changes in volume multiplied by prior rate);

(2) changes attributable to changes in rate (changes in rate multiplied by prior volume); and

(3) the net change.

33

The changes attributable to the combined impact of volume and rate have been allocated proportionately to the changes due to volume and the changes due to rate.

                                                              FOR THE SIX MONTHS ENDED
                                                                                                YEAR ENDED SEPTEMBER 30, 1998
                                                             MARCH 31, 1999 COMPARED TO
                                                                                                   COMPARED TO YEAR ENDED
                                                           SIX MONTHS ENDED MARCH 31, 1998
                                                                                                     SEPTEMBER 30, 1997
                                                                 INCREASE/(DECREASE)                 INCREASE/(DECREASE)
                                                         -----------------------------------  ---------------------------------
                                                                  DUE TO                              DUE TO
                                                         ------------------------             ----------------------

                                                           VOLUME        RATE         NET       VOLUME       RATE        NET
                                                         -----------  -----------  ---------  -----------  ---------  ---------
                                                                                     (IN THOUSANDS)
Interest earning assets:
  Short term investments(1)............................   $      86    $     (46)  $      40   $      34   $       6  $      40
  Investment securities(2).............................         (42)         (68)       (110)        (50)       (160)      (210)
  Loans(3).............................................         444         (147)        297         669         (27)       642
                                                              -----        -----   ---------       -----   ---------  ---------
    Total interest earning assets......................         488         (261)        227         653        (181)       472
                                                              -----        -----   ---------       -----   ---------  ---------
Interest bearing liabilities:
  NOW accounts.........................................           7          (17)        (10)         11         (46)       (35)
  Savings accounts(4)..................................         117           25         142         273         118        391
  Money market deposit accounts........................         (29)           1         (28)        (55)         (1)       (56)
  Certificate of deposit accounts......................          38          (40)         (2)        (21)         (9)       (30)
                                                              -----        -----   ---------       -----   ---------  ---------
    Total interest bearing deposits....................         133          (31)        102         208          62        270
  Borrowed funds.......................................          55           --          55        (139)         --       (139)
                                                              -----        -----   ---------       -----   ---------  ---------
    Total interest bearing liabilities.................         188          (31)        157          69          62        131
                                                              -----        -----   ---------       -----   ---------  ---------
  Net change in net interest income....................   $     300    $    (230)  $      70   $     584   $    (243) $     341
                                                              -----        -----   ---------       -----   ---------  ---------
                                                              -----        -----   ---------       -----   ---------  ---------


                                                           YEAR ENDED SEPTEMBER 30, 1997

                                                              COMPARED TO YEAR ENDED

                                                                SEPTEMBER 30, 1996
                                                                INCREASE/(DECREASE)
                                                         ---------------------------------
                                                                 DUE TO
                                                         ----------------------
                                                           VOLUME       RATE        NET
                                                         -----------  ---------  ---------

Interest earning assets:
  Short term investments(1)............................   $       6   $      (5) $       1
  Investment securities(2).............................         209         166        375
  Loans(3).............................................         473         (99)       374
                                                              -----   ---------  ---------
    Total interest earning assets......................         688          62        750
                                                              -----   ---------  ---------
Interest bearing liabilities:
  NOW accounts.........................................           1         (12)       (11)
  Savings accounts(4)..................................         287         164        451
  Money market deposit accounts........................         (86)         17        (69)
  Certificate of deposit accounts......................         (66)        (57)      (123)
                                                              -----   ---------  ---------
    Total interest bearing deposits....................         136         112        248
  Borrowed funds.......................................         141          --        141
                                                              -----   ---------  ---------
    Total interest bearing liabilities.................         277         112        389
                                                              -----   ---------  ---------
  Net change in net interest income....................   $     411   $     (50) $     361
                                                              -----   ---------  ---------
                                                              -----   ---------  ---------


(1) Short term investments includes federal funds sold.

(2) All investment securities are considered available for sale.

(3) Loans are net of deferred loan origination costs (fees), allowance for loan losses and unadvanced loan funds.

(4) Savings accounts include the balance in mortgagors' escrow accounts.

34

COMPARISON OF FINANCIAL CONDITION AT MARCH 31, 1999 AND SEPTEMBER 30, 1998

During this six month period, Westborough Savings' total assets increased by $9.0 million, or 5.7%, to $167.5 million at March 31, 1999 from $158.5 million at September 30, 1998. Our asset growth reflected a $4.0 million increase in net loans, primarily consisting of originations of fixed rate loans on residential real estate. Net loans were $86.4 million, or 51.6% of total assets, at March 31, 1999 as compared to $82.3 million, or 51.9%, at September 30, 1998. Our asset growth also reflected a $3.9 million net increase in securities available for sale. Within the securities available for sale category, marketable equity securities at March 31, 1999 were $8.0 million compared to $5.1 million at September 30, 1998. The increase in loans and securities was funded through an increase in deposits and Federal Home Loan Bank advances. Total deposits increased by $7.0 million to $143.0 million at March 31, 1999 compared to $136.0 million at September 30, 1998. The increase in deposits was predominantly attributable to Westborough Savings' tiered rate savings accounts and to noninterest bearing commercial and demand deposit accounts. Total advances outstanding from the Federal Home Loan Bank of Boston were $4.0 million at March 31, 1999 compared to $2.0 million at September 30, 1998. Total surplus increased $244 thousand, or 1.3% to $19.6 million at March 31, 1999 compared to $19.4 million at September 30, 1998 as a result of net income of $824 thousand and a decline in the net unrealized gain on securities available for sale of $580 thousand.

COMPARISON OF FINANCIAL CONDITION AT SEPTEMBER 30, 1998 AND SEPTEMBER 30, 1997

Westborough Savings' total assets increased by $14.6 million, or 10.2%, to $158.5 million at September 30, 1998 from $143.9 million at September 30, 1997. Our asset growth reflected a $11.8 million increase in net loans due to increased origination of fixed rate loans and commencement of our emphasis on commercial and commercial real estate lending during 1998. Net loans were $82.3 million, or 51.9% of total assets, at September 30, 1998 as compared to $70.6 million, or 49.1% of total assets, at September 30, 1997. The increase in loans was funded through an increase in deposits. Securities held by Westborough Savings decreased by $1.6 million, or 2.6%, to $59.3 million at September 30, 1998 from $60.9 million at September 30, 1997. Total deposits increased by $10.8 million, or 8.6%, to $136.0 million at September 30, 1998 from $125.2 million at September 30, 1997. Deposits increased due to increases in NOW, demand deposit and tiered rate savings accounts. Total advances from the Federal Home Loan Bank of Boston were $2.0 million at September 30, 1998 compared to none at September 30, 1997. Total equity increased by $1.9 million, or 11.0%, to $19.4 million at September 30, 1998 from $17.5 million at September 30, 1997 as a result of net income of $1.3 million and an increase in the net unrealized gain on securities available for sale of $0.6 million.

COMPARISON OF OPERATING RESULTS FOR THE SIX MONTHS ENDED MARCH 31, 1999 AND 1998

NET INCOME

Westborough Savings' net income depends primarily on its net interest income, which is the difference between interest earned on interest earning assets, consisting primarily of loans and securities, and the interest paid on interest bearing liabilities, consisting primarily of deposits and borrowing. Net interest income is the function of Westborough Savings' interest rate spread, which is the difference between the average yield earned on interest earning assets and the average rate paid on interest bearing liabilities, as well as a function of the average volumes of interest earning assets as compared to interest bearing liabilities. Westborough Savings' earnings were also affected by its level of banking service fees, investment activity, and other income, as well as its level of operating expenses, including salaries and employee benefits, occupancy and equipment expenses, data processing, marketing and other expenses.

Net income for the six months ended March 31, 1999 was $824 thousand compared to $714 thousand for the six months ended March 31, 1998. The increase was primarily due to an increase

35

in net gains on the sales and disposition of securities, income from options written on equity securities held in our portfolio as part of our "covered call" program and increased net interest income, offset by increases in the level of operating expenses.

Our "covered call" program involves the sale of options which convey the right, but not the obligation, to buyers to buy a particular stock held by Westborough Savings at a particular price up to a certain expiration date. It is "covered" because Westborough Savings holds the security in its portfolio. Westborough Savings writes call options only on stock it desires to own, and such sales represent an income enhancement to a stock purchased on its own merit. However, Westborough Savings is willing to have the stock called if an option is written and exercised. We expect to continue writing options on equity securities which are held in our investment portfolio as a way to secure a gain on appreciated securities.

INTEREST AND DIVIDEND INCOME

Total interest and dividend income increased by $227 thousand, or 4.6%, to $5.2 million for the six months ended March 31, 1999 from $5.0 million for the six months ended March 31, 1998. The increase was primarily due to an increase in the average volume of interest earning assets offset by a decline in the average rate earned on interest earning assets. Average loan balances increased $11.8 million during this period and average short-term investments and investment security balances increased by $2.1 million. However, the average rate earned on investment securities and loans declined during this period and reflected the effects on a generally declining interest rate environment for new loans and investments. The average yield for the investment portfolio declined to 5.98% for the six months ended March 31, 1999, from 6.20% for the six months ended March 31, 1998. The average yield on loans declined to 7.43% for the six months ended March 31, 1999 as compared to 7.82% for the six months ended March 31, 1998, reflecting the origination of loans at less than the yield on the existing loan portfolio. The increase in average loan balances resulted primarily from the origination and refinancing of one-to-four family fixed-rate mortgage loans in a continuing low interest rate environment. We also experienced an increase in the average volume of investments in equity investments. The average balance of equity investments increased to $8.1 million for the six months ended March 31, 1999 from $2.8 million for the six months ended March 31, 1998. The additional investments were comprised of rated trust preferred securities and equity securities.

INTEREST EXPENSE

Total interest expense increased by $157 thousand or 6.9%, to $2.4 million for the six months ended March 31, 1999 from $2.3 million for the six months ended March 31, 1998. The increase was primarily due to an increase in the average volume of interest bearing liabilities offset by a decline in the average rate paid on interest bearing liabilities. The average balance of interest bearing liabilities increased by $10.9 million during the most recent period and such increases occurred mostly in the savings account category. The average balance of savings accounts for the six months ended March 31, 1999 was $61.1 million as compared to an average balance for the six months ended March 31, 1998 of $54.2 million. Westborough Savings offers a tiered rate savings account which has a rate that increases based upon rising balances. The relatively low interest rate environment makes this type of deposit very popular. Also during this period, the average balance of NOW and interest bearing accounts for the six months ended March 31, 1999 was $13.1 million as compared to an average balance for the six months ended March 31, 1998 of $11.1 million. Alternatively, during this period, the average balance of money market deposit accounts for the six months ended March 31, 1999 was $6.8 million as compared to an average balance for the six months ended March 31, 1998 of $8.8 million. Westborough Savings experienced a shift to tiered rate savings accounts from money market deposit accounts, as customers searched for higher yielding accounts. Borrowings from the Federal Home Loan Bank of Boston also increased during this period to fund prospective loans. The average borrowing from the Federal Home

36

Loan Bank for the six months ended March 31, 1999 was $2.4 million as compared to $0 for the six months ended March 31, 1998. The average cost of all interest bearing liabilities was 3.71% for the six months ended March 31, 1999, down from 3.78% for the period ended March 31, 1998. Due to a declining interest rate market during the six month period ended March 31, 1999, as certificates of deposit matured, they were generally reinvested at lower rates of interest. Also, during this most recent period, we reduced the rate paid on NOW and interest bearing checking accounts to 0.50% from 1.00%.

NET INTEREST INCOME

For the six months ended March 31, 1999 and 1998, net interest income was $2.8 million and $2.7 million, respectively. The $70 thousand increase in net interest income was primarily attributable to a $3.1 million increase in average net earning assets (interest earning assets less interest bearing liabilities), coupled with a 0.27% decline in the net interest rate spread to 2.97% from 3.24%.

PROVISION FOR LOAN LOSSES

Westborough Savings records a provision for loan losses, which is charged to earnings, in order to maintain the allowance for loan losses at a level which is considered appropriate to absorb loan losses inherent in the existing portfolio. In determining the appropriate level of the allowance for loan losses, management considers past and anticipated loss experience, evaluations of real estate collateral, current and anticipated economic conditions, volume and type of lending and the levels of non-performing and other classified loans. The amount of the allowance is based on estimates and the ultimate losses may vary from such estimates. Management of Westborough Savings assesses the allowance for loan losses on a quarterly basis and makes provisions for loan losses in order to maintain the adequacy of the allowance.

Westborough Savings' provision increased by $5 thousand to $25 thousand for the six months ended March 31, 1999 from $20 thousand for the six months ended March 31, 1998. This moderate increase reflects our continued loan portfolio growth, including commercial real estate loans. Westborough Savings has historically had an extremely low level of non-performing loans. At March 31, 1999, we had no non-performing loans. As we expand our commercial lending, however, increases in the provision are likely.

OTHER INCOME

Other income consists primarily of fee income for Westborough Savings' services, gains and losses from the sale of securities and income from the sale of options to buy common stock held in our portfolio at a certain price. Total other income increased by $435 thousand to $630 thousand for the six months ended March 31, 1999 from $195 thousand for the six month period ended March 31, 1998. Gains on the sale of securities, primarily common stocks, accounted for approximately $226 thousand of the increase. Income from the sale of "covered call" options accounted for $187 thousand of the increase in other income. To a lesser extent, customer service fees increased $18 thousand during the period due to higher volume of checking accounts.

OPERATING EXPENSE

For the six months ended March 31, 1999, operating expenses increased $390 thousand, to $2.1 million, from $1.7 million for the six month period ended March 31, 1998. The increase was primarily due to a $216 thousand increase in salaries and benefits, a $51 thousand increase in occupancy and equipment, a $26 thousand increase in data processing and a $65 thousand increase in other general expenses.

37

Salary and benefits expenses increased mainly due to senior management bonuses of $48 thousand, additional staff in marketing and commercial services, retail staff incentive commissions and general increases in salary based upon merit. Occupancy and equipment expenses increased due to occupancy expenses associated with Westborough Savings' lease of space for its operations center and also increased depreciation on equipment. Data processing expenses increased due to a higher level of transaction-based activity and increases in expenses associated with Westborough Savings' data processing service, NCR. Other general expenses have increased primarily due to an increase in the frequency of board meetings, mostly associated with strategic planning issues and meetings concerning the formation of a mutual holding company. Operating expenses are also expected to increase in future periods due to future branch, products and service expansion, and the increased cost of operating as a mutual holding company.

INCOME TAXES

Income tax expense was $413 thousand for the six months ended March 31, 1999, unchanged from the six month period ended March 31, 1998, representing an effective income tax rate of 33.4% and 36.6% respectively. The lower effective tax rate reflected, in part, the tax benefits associated with a higher level of dividend received deductions on our increased level of investment securities. The effective tax rate also reflects the utilization of two securities investment subsidiaries to substantially reduce state income taxes.

COMPARISON OF OPERATING RESULTS FOR THE YEARS ENDED SEPTEMBER 30, 1998 AND 1997

NET INCOME

Westborough Savings' net income remained stable at $1.3 million for the years ended September 30, 1998 and 1997. The return on average assets and the return on average equity for the year ended September 30, 1998 were 0.88% and 7.25%, respectively, compared to 0.93% and 8.06% for the year ended September 30, 1997.

INTEREST AND DIVIDEND INCOME

Total interest and dividend income increased by $472 thousand or 5.0% to $9.9 million for the year ended September 30, 1998 from $9.5 million for the year ended September 30, 1997. The increase in interest and dividend income was primarily a result of a higher volume of loan originations. While the average balance of loans increased $8.7 million during this period, the average rate for those loans declined to 7.71%, from 7.75%.

INTEREST EXPENSE

Total interest expense increased by $131 thousand, or 3.0%, to $4.6 million for the year ended September 30, 1998 from $4.4 million for the year ended September 30, 1997. Interest expense on deposits increased $270 thousand, or 6.3%, from $4.3 million for the year ended September 30, 1997 to $4.6 million for the year ended September 30, 1998. Interest expense on advances from the Federal Home Loan Bank declined by $139 thousand for the year ended September 30, 1998 from $141 thousand for year ended September 30, 1997 compared to $2 thousand for year ended September 30, 1998 based on a lower average balance during the period. The overall increase in interest expenses of $131 thousand was primarily due to a higher average balance of interest bearing liabilities. Average balances of savings accounts increased by $8.4 million for the year ended September 30, 1998 compared to the year ended September 30, 1997.

38

NET INTEREST INCOME

Net interest income for the year ended September 30, 1998 was $5.4 million as compared to $5.0 million for the year ended September 30, 1997. The $341 thousand, or 6.8%, increase can be attributed mainly to an increased balance of interest earning assets, resulting from a greater volume of loan originations, offset by an increased balance of interest bearing deposits. The average yield on interest earning assets decreased 9 basis points to 6.95% for the year ended September 30, 1998 from 7.04% for the year ended September 30, 1997, while the average cost of interest bearing liabilities decreased by 5 basis points to 3.75% for the year ended September 30, 1998 from 3.80% for the year ended September 30, 1997.

Westborough Savings' net interest rate spread, which reflects the difference between the weighted average yield on interest earning assets and the weighted average cost of interest bearing liabilities, declined 4 basis points to 3.20% for the year ended September 30, 1998 compared to 3.24% for the year ended September 30, 1997. The average balance of loans on real estate increased by $8.1 million for the year ended September 30, 1998 compared to the year ended September 30, 1997. The average balance of commercial loans increased by $733 thousand for the year ended September 30, 1998 compared to the year ended September 30, 1997. However, due to customer refinancing of existing adjustable and fixed rate loans from higher rates to lower rates, coupled with a declining interest rate environment for new loans, the overall rate earned on our loan portfolio declined to 7.71% for the year ended September 30, 1998 compared to 7.75% for the year ended September 30, 1997. The average balance of savings accounts increased by $8.4 million for the year ended September 30, 1998 compared to the year ended September 30, 1997.

PROVISION FOR LOAN LOSSES

The allowance for loan losses is maintained through the provision for loan losses which is a charge to operations. The provision for loan losses was $39 thousand for the year ended September 30, 1998 as compared to $96 thousand for the year ended September 30, 1997. The higher provision in 1997 was established to accommodate a higher level of commercial lending in the future. At September 30, 1998, the balance of the allowance for loan losses was $827 thousand, or 0.99% of total loans before the allowance for loan losses. During the year ended September 30, 1998, there were no charge-offs against the allowance for loan losses. At September 30, 1997, the balance of the allowance for loan losses was $786 thousand, or 1.10% of total loans before the allowance for loan losses. During the year ended September 30, 1997, there was $2 thousand in charge-offs against the allowance for loan losses and $2 thousand in recoveries of previously charged-off loans.

OTHER INCOME

Other income was $383 thousand for the year ended September 30, 1998 compared to $608 thousand for the year ended September 30, 1997. The $225 thousand, or 37.0% decrease, was primarily the result of a $247 thousand decrease in the net gain on sale and disposition of securities offset by moderate increases in customer service fees and loan fees due to higher volume. This decrease is attributable, in part, to the establishment by Westborough Savings of a private charitable foundation which we funded by a donation of marketable equity securities with a fair value of $110 thousand at the date of transfer. We anticipate increases to other income as we continue to expand the volume of our deposit and lending relationships. It is also our goal to increase its level of other income by continually considering additional sources of revenue, including expanding the offering of various uninsured investment products, including fixed-rate and variable annuities and mutual funds, through relationships with third party broker-dealers and/or money managers and affiliations with insurance agencies.

39

OPERATING EXPENSE

Operating expense for the year ended September 30, 1998 remained relatively stable at $3.7 million when compared to the year ended September 30, 1997 in which operating expense totaled $3.6 million. While the amounts of operating expense were comparable, the 1998 period includes increased occupancy and equipment expenses of $88 thousand associated with our leased operations department space and equipment depreciation. Annual operating expenses are also expected to increase in future periods due to future branch, product and service expansion, and the increased cost of operating as a mutual holding company.

INCOME TAXES

Income tax expense was $750 thousand for the year ended September 30, 1998 as compared to $676 thousand for the year ended September 30, 1997, resulting in an effective tax rate at September 30, 1998 of 36.4% compared to 34.1% for the prior period. The effective tax rate reflects the utilization of two securities investment subsidiaries to substantially reduce state income taxes and the establishment of Westborough Savings' charitable foundation.

LIQUIDITY AND CAPITAL RESOURCES

The term "liquidity" refers to our ability to generate adequate amounts of cash to fund loan originations, deposit withdrawals and operating expenses. Our primary sources of funds are deposits, scheduled amortization and prepayments of loan principal and mortgage-backed securities, maturities and calls of investment securities and funds provided by our operations. We also have expanded our use of borrowings from the Federal Home Loan Bank of Boston as part of our management of interest rate risk. At March 31, 1999, we had $4.0 million in outstanding borrowings.

Loan repayments and maturing investment securities are a relatively predictable source of funds. However, deposit flows, calls of investment securities and prepayments of loans and mortgage-backed securities are strongly influenced by interest rates, general and local economic conditions and competition in the marketplace. These factors reduce the predictability of the timing of these sources of funds.

Our primary investing activities are the origination of one- to four-family real estate and other loans, the purchase of mortgage-backed securities and the purchase of investment securities. During the six months ended March 31, 1999 and the years ended September 30, 1998 and 1997, we originated loans of $22.0 million, $38.9 million and $34.1 million, respectively. Purchases of mortgage-backed securities were $4.4 million for the six months ended March 31, 1999, and $6.4 million and $1.4 million for the years ended September 30, 1998 and 1997, respectively. Purchases of investment securities were $9.9 million for the six months ended March 31, 1999, and $14.5 million and $11.1 million for the years ended September 30, 1998 and 1997, respectively.

These investing activities were funded by deposit growth, principal payments on mortgage loans and mortgage-backed securities, calls and maturities on investment securities, Federal Home Loan Bank borrowings and funds provided by our operating activities. Principal repayments on loans and mortgage-backed securities totaled $20.1 million for the six months ended March 31, 1999 and $30.9 million and $30.9 million for the years ended September 30, 1998 and 1997, respectively. Maturities of investment securities totaled $4.0 million during the six months ended March 31, 1999 and $1.3 million and $3.5 million during the years ended September 30, 1998 and 1997, respectively. Sales and calls of investment securities provided cash flows of $3.6 million, $18.0 million and $8.0 million during the six months ended March 31, 1999 and the years ended September 30, 1998 and 1997, respectively.

40

At March 31, 1999, Westborough Savings had loan commitments to borrowers of $4.0 million, and available home equity lines of credit of $5.2 million. We had no commitments to purchase mortgage-backed securities at March 31, 1999. Total deposits increased $7.0 million, $10.8 million and $4.9 million during the six months ended March 31, 1999 and the years ended September 30, 1998 and 1997, respectively. Deposit flows are affected by the level of interest rates, the interest rates and products offered by competitors and other factors. Certificate of deposit accounts scheduled to mature within one year were $39.3 million at March 31, 1999. Based on our deposit retention experience and current pricing strategy, we anticipate that a significant portion of these certificates of deposit will remain with Westborough Savings. We are committed to maintaining a strong liquidity position; therefore, we monitor our liquidity position on a daily basis. We also periodically review liquidity information prepared by the Depositors Insurance Fund and other available reports that compare our liquidity with banks in our peer group. We anticipate that we will have sufficient funds to meet our current funding commitments.

In May 1999, we expanded our retail banking franchise by opening an additional branch location in the town of Shrewsbury. This branch is located in the Shaws supermarket and start-up costs were approximately $300 thousand. In the first half of 2000, we also plan to begin to expand our facilities by constructing an addition to our existing executive office. The construction expenses for this addition are expected to total approximately $2.5 million. We anticipate that Westborough Bank will have sufficient funds to meet these planned capital expenditures throughout 2000.

At March 31, 1999, we exceeded each of the applicable regulatory capital requirements. Our leverage (tier 1) capital was approximately $19.0 million, or 11.7%. In order to be classified as "well-capitalized" by the FDIC we were required to have leverage (tier 1) capital of $8.2 million, or 5.0%. To be classified as a well-capitalized bank by the FDIC, we must also have a risk-based total capital ratio of 10.0%. At March 31, 1999, we had a risk-based total capital ratio of 22.5%. See "Regulation of Westborough Savings Bank and Westborough Financial Services, Inc." for a discussion of the regulatory capital requirements applicable to Westborough Savings, and see "Regulatory Capital Compliance" for information regarding the impact of the offering on our capital position.

Other than with respect to the capital expenditures that are to be made in connection with our executive office as noted above, we do not anticipate any material capital expenditures. Further, we do not have any balloon or other payments due on any long-term obligations or any off-balance sheet items other than the commitments and unused lines of credit noted above.

RECENT ACCOUNTING PRONOUNCEMENTS

In October 1995, the Financial Accounting Standards Board ("FASB") issued a Statement of Financial Accounting Standards ("SFAS") No. 123, "Accounting for Stock-Based Compensation." This Statement encourages all entities to adopt a fair value based method of accounting for employee stock compensation plans, whereby compensation cost is measured at the grant date based on the value of the award and is recognized over the service period, which is usually the vesting period. However, it also allows an entity to continue to measure compensation cost for those plans using the intrinsic value based method of accounting prescribed by Accounting Principle Board Opinion No. 25, "Accounting for Stock Issued to Employees," whereby compensation cost is the excess, if any, of the quoted market price of the stock at the grant date (or other measurement date) over the amount an employee must pay to acquire the stock. Entities electing to remain with the accounting in Opinion No. 25 must make pro forma disclosures of net income and earnings per share, as if the fair value based method of accounting had been applied.

The accounting requirements of this Statement are generally effective for transactions entered into in fiscal years that begin after December 15, 1995. The disclosure requirements of this Statement are generally effective for financial statements for fiscal years beginning after December 15, 1995. It is

41

anticipated that we will adopt Opinion No. 25 for accounting treatment of stock options and make the pro forma disclosures required by this Statement.

In February 1997, the FASB issued SFAS No. 128, "Earnings Per Share." This statement establishes standards for computing and presenting earnings per share and applies to entities with publicly held common stock or potential common stock. This Statement simplifies the standards for computing earnings per share previously found in Accounting Principles Board Opinion No. 14, "Earnings per Share," and makes them comparable to international earnings per share standards. It replaces the presentation of primary earnings per share with a presentation of basic earnings per share. It also requires dual presentation of basic and diluted earnings per share on the face of the income statement for all entities with complex capital structures and requires a reconciliation of the numerator and denominator of the basic earnings per share computation to the numerator and denominator of the diluted earnings per share computation. This Statement is effective for financial statements issued for periods ending after December 15, 1997, including interim periods; earlier application is not permitted.

In February 1997, the FASB issued SFAS No. 129, "Disclosure of Information about Capital Structure" which establishes standards for disclosing information about an entity's capital structure. This Statement continues the previous disclosure requirements found in Accounting Principle Board Opinions. No. 10, "Omnibus Opinion--1996," and No. 15, "Earnings Per Share," and FASB Statement No. 47, "Disclosure of Long-Term Obligations" and eliminates the exemption of nonpublic entities from certain disclosure requirements of Opinion No. 15. Additionally, this Statement consolidates capital disclosure requirements for east of retrieval and greater visibility to nonpublic entities. This Statement consolidates capital disclosure requirements for ease of retrieval and greater visibility to nonpublic entities. This Statement is effective for financial statements for periods ending after December 15, 1997 and is not expected to have a material impact on us.

In June 1997, the FASB issued SFAS No. 131, "Disclosures about Segments of an Enterprise and Related Information" which establishes standards for the way that public business enterprises report selected information about operating segments in annual financial statements. This Statement requires that those enterprises report selected information about operating segments in interim financial reports issued to shareholders. This Statement supersedes FASB Statement No. 14, "Financial Reporting for Segments of a Business Enterprise." Operating segments are components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision maker in deciding how to allocate resources and in assessing performance. This Statement is effective for financial statements for periods beginning after December 15, 1997 and is not expected to have a material impact on us.

In February 1998, the FASB issued SFAS No. 132, "Employer's Disclosures about Pensions and Other Postretirement Benefits," effective for fiscal years beginning after December 15, 1997. The Statement revises employers' disclosures about pension and other postretirement plans. It does not change the measurement or recognition of those plans. The Statement standardizes the disclosure requirements for pensions and other postretirement benefits to the extent practical, requires additional information on changes in the benefits obligations and fair values of plan assets that will facilitate financial analysis, and eliminates certain disclosures that were previously required by generally accepted accounting principles. We will adopt these disclosure requirements beginning in the year ending September 30, 1999, and it is not expected to have a material impact on us.

In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities," effective for all fiscal quarters of all fiscal years beginning after June 15, 1999. This Statement standardizes the accounting for derivative instruments, including certain derivative instruments embedded in other contracts, by requiring that an entity recognize those items as assets or liabilities in the balance sheet and measure them at fair value. If certain conditions are met, an entity

42

may elect to designate a derivative as follows: a hedge of the exposure or changes in the fair value of a recognized asset or liability, or of an unrecognized firm commitment that are attributable to a particular risk. A hedge of the exposure to variability in the cash flows of a recognized asset or liability, or of a forecasted transaction, that is attributable to a particular risk. Or, a hedge of the foreign currency exposure of an unrecognized firm commitment, an available-for-sale security, a forecasted transaction, or a net investment in a foreign operation. This Statement generally provides for matching the timing of the recognition of the gain or loss of the hedging instrument with the recognition of the changes in the fair value of the item being hedged. Depending on the type of hedge, such recognition will be in either net income or other comprehensive income. For a derivative not designated as a hedging instrument, changes in fair value are recognized in net income in the period of change. Adoption of this Statement by us will require that changes in fair value of covered call options be recognized in net income. Currently, such changes are included in a separate component of surplus. We will adopt SFAS No. 133 commencing October 1, 1999, and it is not expected to have a material impact on us.

YEAR 2000 READINESS DISCLOSURE

BACKGROUND. A significant challenge that is confronting the business community, including Westborough Savings and its competitors, centers on the inability of many computer systems and software applications to recognize the Year 2000 (referred to as the "Y2K issue"). Many existing computer systems and software applications originally were programmed to provide only two digits to identify the calendar year. With the Year 2000 approaching, these systems and applications may recognize "00" as 1900 rather than 2000. If the Y2K issue is not resolved, our operations could be adversely affected due to the date-sensitive nature of much of our financial information.

Financial institution regulators have focused on Y2K compliance in recent years and have issued guidance concerning the responsibilities of our management and our Board of Trustees. The Federal Financial Institutions Examination Council ("FFIEC"), a group comprised of representatives from the various financial institution regulators, has issued several interagency statements on Y2K issues. These statements have required financial institutions to evaluate their Y2K exposure, measure their risk of Y2K issues and prepare a plan to remedy the Y2K issue. Financial institutions also are required to examine the Y2K implications of their reliance on third-party vendors and the potential impact of Y2K issues on customers, borrowers and suppliers.

RISK. Similar to other financial institutions and companies that utilize computer technology, our operations may be significantly affected by the Y2K issue because of our reliance on electronic data processing technology and date-sensitive information. The Y2K issue also impacts other aspects of our non-technical business processes. If the Y2K issue is not adequately addressed, and systems are not modified to properly identify the Year 2000, computer systems and software applications may fail or create erroneous information.

If we are affected by the Y2K issue, information that relies on dates, such as interest calculations, loan payment schedules and other operating functions, could be significantly incorrect. We may not be able to process withdrawals or deposits, prepare account statements, or engage in any of the many transactions that constitute our normal operations. Our inability to adequately address the Y2K issue could also have a significant adverse effect on our suppliers and service providers. Should we experience a Y2K failure that cannot readily be fixed, it may result in a significant adverse impact on our financial condition and results of operations.

STATE OF READINESS. We believe that technology plays a critical role in our overall business strategy. We have attempted to stay current with technological advances in the industry. In this regard, the Board of Trustees and senior management have consistently supported investment in established and proven technologies. Because of this philosophy, the Board of Trustees and senior management have

43

been actively engaged in managing our Y2K project. Management has consistently allocated both human and financial resources to this project to achieve the objectives and time frames mandated by the FFIEC. As discussed below, we believe that we have considered all material Y2K issues and that we are taking the proper action to correct them.

We have identified the following mission critical systems: core account processing, our internal general ledger system, automatic teller services, electronic funds transfer and our internal network operating system. They are provided or serviced by NCR, Interactive Planning Systems, Mellon, the Federal Reserve Bank of Boston, and Novell, respectively. Each of the above listed services or systems providers have provided Y2K remediated products which have been tested internally and are being validated by management for Y2K compliance. Based on testing to date, we believe that many of our applications critical to daily operations are Y2K compliant.

Our Action Plan for the Year 2000, in accordance with regulatory guidance, outlines our plans to achieve a successful transition to the Year 2000. The following summarizes the various phases of our Y2K plan:

AWARENESS PHASE--This initial phase of the Y2K project involved the appointment of a Y2K review team in June, 1997 lead by Westborough Savings' Operations Officer, and the subsequent development of a formal Action Plan in April, 1998. The review team, through the development of the Action Plan, identified the issues to be resolved, defined objectives to be achieved and outlined an approach to implement the objectives set forth in the Action Plan.

ASSESSMENT PHASE--During this phase, the review team developed an inventory listing of all internal computer systems and software applications, as well as third-party vendors and suppliers upon whom we rely for goods and services. We also obtained copies of all computer-related licensing agreements and maintenance contracts, which we reviewed to determine whether they addressed the issue of Y2K compliance. Based upon this information, we corresponded with each computer hardware manufacturer, software vendor, and other third party vendors and suppliers requesting information regarding their Y2K readiness. The review team evaluated each response received and, based upon such responses, determined which computer systems and software applications were Y2K compliant. For those that were not, the review team determined the appropriate corrective action required and developed a plan for its implementation.

We also have reviewed our customer base to determine whether they pose any significant Y2K risks. Our customer base consists primarily of individual depositors and residential mortgage loan borrowers. Individually, these customers are not likely to pose significant Y2K risks to our operations. However, it is not possible at this time to evaluate the indirect risks that could be faced if employers of our individual customers encounter unresolved Y2K issues.

With respect to our commercial customers, we have corresponded with them regarding Y2K risks, the nature and scope of the problem and remedial options available to them. Further, we have asked them to complete a worksheet and questionnaire regarding their Y2K readiness. Based upon our review of these worksheets and questionnaires, we have concluded that these borrowers do not represent a significant risk to our commercial loan portfolio. Nonetheless, we intend to continue to monitor commercial customers throughout 1999 and early 2000 to mitigate any adverse impact to Westborough Savings' financial stability. We also carefully consider the Y2K readiness of potential commercial borrowers in the lending process.

RENOVATION PHASE--Our Operations Officer continues to work closely with the providers of our mission-critical systems. These, as well as other significant systems, have been upgraded to Y2K compliant versions of vendor-supported software. In certain situations, we replaced or upgraded existing non-compliant systems with new Y2K compliant hardware and software. We have relatively few data transmission interfaces with third party servicers and substantially all of these systems have been

44

renovated for Year 2000 compliance. We have no mission-critical systems that we developed on our own.

The review team continues to monitor the Y2K progress of those third parties who provide us with services or products to ensure that they are taking adequate measures in addressing the Y2K issue. We are seeking written assurances from these third parties as to their current Year 2000 compliance or that they are in the process of addressing the Y2K issue. However, we can not assure you that these third parties will be prepared for the Y2K issue. The failure of these third parties to achieve Y2K compliance may have an adverse impact on our operations.

VALIDATION/IMPLEMENTATION PHASES--The validation phase is considered to be the most critical stage of the Y2K readiness process. It is designed to test the ability of the renovated systems to accurately process date sensitive data. All systems and software that have been tested are currently Y2K compliant. The validation phase is being conducted in accordance with our Year 2000 Testing Plan and has an estimated completion date of June 30, 1999.

USE OF RESOURCES. Managing theY2K project has resulted in additional direct and indirect costs. Direct costs include charges by third-party software vendors for product replacements, upgrades and enhancements, costs involved in testing for Y2K compliance, costs for customer awareness programs, etc. Indirect costs consist primarily of time devoted to the project by existing employees for project development and implementation, the testing of systems, monitoring third-party vendor and service provider progress, and the development of contingency plans. The costs of the Y2K project have not been significant to date, and we believe that the total cost of the project will not be material to our results of operations or financial condition in any one year. Although we currently estimate that the total cost of the Y2K project, excluding the reallocation of internal resources, will be approximately $65 thousand, of which we have already incurred $56 thousand, we cannot guarantee that such costs would not become material in the future.

CONTINGENCY PLANNING. Regulatory guidance requires that we consider two types of contingency planning:

(1) remediation contingency planning, which addresses the failure of an institution to successfully fix, test or implement its Y2K readiness plan; and

(2) business resumption contingency planning, which addresses the risks associated with the failure of systems at critical dates, such as January 1, 2000.

The regulatory guidance provides that if a mission critical application or system has been remediated, tested and implemented, a remediation contingency plan is not required. Based on the overall progress of our Y2K project, specifically the testing and implementation results relative to our mission critical applications, our review team has concluded that a remediation contingency plan is not required for such applications.

While we expect to complete our Y2K project in a timely manner, we cannot guarantee that the systems of companies with whom we conduct business, will also be completed in a timely manner. The failure of these entities to adequately address the Y2K issue could adversely affect our ability to conduct business.

To address the risks associated with the failure of mission critical systems at critical dates, we have developed a business resumption contingency plan to augment our existing disaster recovery plan. This plan identifies our operating systems, their criticality, and suggests alternative processing methods if mission critical systems are adversely affected by the century date change.

We understand that certain events beyond our control may diminish our ability to provide minimum levels of service. Management considers the worst-case scenario to be extended power outages and loss of telecommunications. Failure of these services will affect companies, individuals and

45

the government, and cannot be remedied by anyone other than the responsible party. We are preparing to provide minimum levels of service during sporadic power outages and temporary loss of communications. However, during extensive losses of power and/or telecommunications, we may temporarily close our operations.

For some systems, contingency plans will consist of using or reverting to manual systems until the problems can be corrected. We, however, do not anticipate any adverse material impact on our operations as a result of the Y2K issue.

IMPACT OF INFLATION AND CHANGING PRICES

The Financial Statements and accompanying Notes of Westborough Savings have been prepared in accordance with GAAP. GAAP generally requires the measurement of financial position and operating results in terms of historical dollars without consideration for changes in the relative purchasing power of money over time due to inflation. The impact of inflation is reflected in the increased cost of our operations. Unlike industrial companies, our assets and liabilities are primarily monetary in nature. As a result, changes in market interest rates have a greater impact on performance than do the effects of inflation.

46

BUSINESS OF WESTBOROUGH SAVINGS BANK

GENERAL

Westborough Savings is a community- and customer-oriented retail savings bank offering traditional deposit products, residential real estate mortgage loans and, to a lesser extent, consumer and commercial loans. In addition, Westborough Savings purchases mortgage-backed securities, securities issued by the U.S. Government and agencies and other investments permitted by applicable laws and regulations. We retain substantially all of the loans we originate.

Our revenues are derived principally from interest on our mortgage loans and mortgage-backed securities and interest and dividends on our investment securities. Our primary sources of funds are deposits, scheduled amortization and prepayments of loan principal and mortgage-backed securities, maturities and calls of investment securities, funds provided by operations and borrowings. See "--Source of Funds."

MARKET AREA

We conduct our operations out of our main office in Westborough, Massachusetts. We also operate four other full service branches in the towns of Westborough, Northborough and Shrewsbury, and a non-public, self-contained office at the "Willows," a retirement community in Westborough. Our deposits are gathered from the general public in these towns and the surrounding communities. Our lending activities are concentrated primarily in the towns where we have offices, as well as the town of Grafton. These towns are located in east central Massachusetts, near the central Route 495 belt.

Our market area has grown steadily to achieve a blend of industry, office parks and residences. The town of Westborough is approximately 12 miles east of Worcester and 29 miles west of Boston, located at the junction of major interstate highways constructed in the 1950s and 1960s. The convenient access provided by Routes 20, 9, I-90 and I-495 has contributed to the diverse economic base consisting of a retail and commercial section, and a high-tech manufacturing section.

Among the largest employers in our market area are Data General Corporation, New England Electric Systems, Massachusetts Electric Company, First Data Investors and ASTRA Pharmaceutical. The Tufts University School of Veterinary Medicine also is located in our market area. The unemployment rate for Westborough was 2.2% as of September 1998, compared to the state unemployment rate of 3.3% at that time.

Public transportation within our market area is expanding with the addition of two new mass transit stations. The Massachusetts Bay Transportation Authority is currently constructing a station in Grafton and has plans to construct a station in Westborough in late 2000. These stations will provide direct access to Worcester and Boston for residents in our market area.

Since 1980,our primary market area has experienced increases in both population and households as individuals and families moved from urban areas surrounding Boston to more outlying areas with lower cost and newer housing stock. Estimated 1998 per capita annual income for residents of Westborough was over $24 thousand, 34% above the Worcester County average and 21% above the state average. Median household income in Westborough also exceeded the county-wide average by 23%.

Our future growth opportunities will be influenced by the growth and stability of the statewide and regional economies, other demographic population trends and the competitive environment. We believe that we have developed lending products and marketing strategies to address the diverse credit-related needs of the residents in our market area.

47

COMPETITION

We face intense competition both in making loans and attracting deposits. Central Massachusetts has a high concentration of financial institutions, many of which are branches of large money center and regional banks which have resulted from the consolidation of the banking industry in Massachusetts and surrounding states. Some of these competitors have greater resources than we do and may offer services that we do not provide.

Our competition for loans comes principally from commercial banks, savings institutions, mortgage banking firms, credit unions, finance companies, mutual funds, insurance companies and brokerage and investment banking firms. Our most direct competition for deposits has historically come from commercial banks, savings banks, savings and loan associations and credit unions. We face additional competition for deposits from short-term money market funds and other corporate and government securities funds and from brokerage firms and insurance companies. As of June 30, 1998, our market share of deposits in Westborough was 26.3%.

LENDING ACTIVITIES

LOAN PORTFOLIO COMPOSITION. Our loan portfolio primarily consists of one- to four-family residential first mortgage loans. To a lesser degree, the loan portfolio includes commercial real estate loans, consumer loans and commercial loans.

At March 31, 1999, we had total loans of $88.6 million, of which $78.6 million, or 88.7%, were residential first mortgage loans. Of residential first mortgage loans outstanding at that date, 31.0% were adjustable-rate mortgage, or ARM loans, and 69.0% were fixed-rate loans. The remainder of our loans at March 31, 1999, amounting to $10.0 million, or 11.3% of total loans, consisted primarily of commercial real estate and consumer loans, including home equity credit lines. Commercial real estate loans outstanding at March 31, 1999 totaled approximately $3.1 million, or 3.5% of total loans. Commercial loans outstanding at March 31, 1999 totaled $2.1 million, or 2.4% of total loans. Consumer loans outstanding at March 31, 1999 totaled approximately $1.4 million, or 1.6% of total loans.

Our loans are subject to federal and state law and regulations. The interest rates we charge on loans are affected principally by the demand for loans, the supply of money available for lending purposes and the interest rates offered by our competitors. These factors are, in turn, affected by general and local economic conditions, monetary policies of the federal government, including the Federal Reserve Board, legislative tax policies and governmental budgetary matters.

48

The following table presents the composition of our loan portfolio in dollar amounts and in percentages of the total portfolio at the dates indicated.

                                                         AT MARCH 31,                         AT SEPTEMBER 30,
                                                   ------------------------  --------------------------------------------------
                                                             1999                      1998                      1997
                                                   ------------------------  ------------------------  ------------------------

                                                                  PERCENT                   PERCENT                   PERCENT
                                                                    OF                        OF                        OF
                                                     AMOUNT        TOTAL       AMOUNT        TOTAL       AMOUNT        TOTAL
                                                   -----------  -----------  -----------  -----------  -----------  -----------
                                                                                  (IN THOUSANDS)
REAL ESTATE LOANS:
  Fixed rate mortgage............................   $  54,207        61.15%   $  47,239        55.81%   $  29,450        40.64%
  Variable rate mortgage.........................      24,354        27.48       27,384        32.36       33,812        46.66
  Commercial.....................................       3,084         3.48        2,743         3.24        2,915         4.02
  Home equity lines of credit....................       3,503         3.95        3,918         4.63        3,859         5.33
                                                   -----------  -----------  -----------  -----------  -----------  -----------
      Total real estate loans....................      85,148        96.06       81,284        96.04       70,036        96.65
                                                   -----------  -----------  -----------  -----------  -----------  -----------
CONSUMER LOANS:
  Personal.......................................         666         0.75          858         1.01        1,069         1.48
  Deposit secured................................         586         0.66          676         0.80          557         0.77
  Home improvement...............................         129         0.15          132         0.16           73         0.10
                                                   -----------  -----------  -----------  -----------  -----------  -----------
      Total consumer loans.......................       1,381         1.56        1,666         1.97        1,699         2.35
                                                   -----------  -----------  -----------  -----------  -----------  -----------
COMMERCIAL LOANS:
  Commercial lines of credit.....................         705         0.80          599         0.71          293         0.40
  Commercial installment.........................       1,401         1.58        1,087         1.28          437         0.60
                                                   -----------  -----------  -----------  -----------  -----------  -----------
      Total commercial loans.....................       2,106         2.38        1,686         1.99          730         1.00
                                                   -----------  -----------  -----------  -----------  -----------  -----------

Total loans......................................      88,635       100.00%      84,636       100.00%      72,465       100.00%
                                                                -----------               -----------               -----------
                                                                -----------               -----------               -----------
ADJUSTED BY:
  Unadvanced loan funds..........................      (1,538)                   (1,570)                   (1,177)
  Net deferred loan origination costs (fees).....         112                       109                        78
                                                   -----------               -----------               -----------
  Total loans before allowance for loan loss.....      87,209                    83,175                    71,366
LESS:
  Allowance for loan loss........................        (857)                     (827)                     (786)
                                                   -----------               -----------               -----------
    Net loans....................................   $  86,352                 $  82,348                 $  70,580
                                                   -----------               -----------               -----------
                                                   -----------               -----------               -----------


                                                             1996
                                                   ------------------------
                                                                  PERCENT
                                                                    OF
                                                     AMOUNT        TOTAL
                                                   -----------  -----------

REAL ESTATE LOANS:
  Fixed rate mortgage............................   $  27,599        41.35%
  Variable rate mortgage.........................      30,674        45.96
  Commercial.....................................       3,071         4.60
  Home equity lines of credit....................       3,221         4.83
                                                   -----------  -----------
      Total real estate loans....................      64,565        96.74
                                                   -----------  -----------
CONSUMER LOANS:
  Personal.......................................         986         1.48
  Deposit secured................................         724         1.08
  Home improvement...............................          83         0.12
                                                   -----------  -----------
      Total consumer loans.......................       1,793         2.68
                                                   -----------  -----------
COMMERCIAL LOANS:
  Commercial lines of credit.....................         227         0.34
  Commercial installment.........................         160         0.24
                                                   -----------  -----------
      Total commercial loans.....................         387         0.58
                                                   -----------  -----------
Total loans......................................      66,745       100.00%
                                                                -----------
                                                                -----------
ADJUSTED BY:
  Unadvanced loan funds..........................        (878)
  Net deferred loan origination costs (fees).....          66
                                                   -----------
  Total loans before allowance for loan loss.....      65,933
LESS:
  Allowance for loan loss........................        (690)
                                                   -----------
    Net loans....................................   $  65,243
                                                   -----------
                                                   -----------

LOAN MATURITY AND REPRICING. The following table sets forth certain information as of March 31, 1999, regarding the dollar amount of loans maturing in our portfolio based on their contractual terms to maturity. Demand loans having no stated schedule of repayments and no stated maturity, and overdrafts are reported as due in one year or less. Adjustable and floating rate loans are included in the period in which interest rates are next scheduled to adjust rather than the period in which they

49

contractually mature, and fixed-rate loans are included in the period in which the final contractual repayment is due. This table does not include prepayments on scheduled principal amortization.

                                                                             AT MARCH 31, 1999
                                                      ---------------------------------------------------------------
                                                         FIRST      HOME EQUITY
                                                       MORTGAGE      LINES OF     COMMERCIAL    CONSUMER      TOTAL
                                                         LOANS        CREDIT         LOANS        LOANS       LOANS
                                                      -----------  -------------  -----------  -----------  ---------

                                                                              (IN THOUSANDS)
AMOUNTS DUE:
Within one year.....................................   $  10,568     $   3,336     $   2,094    $     738   $  16,736
After one year:
  One to three years................................       9,733            40           765          428      10,966
  Three to five years...............................       3,284            --           810          196       4,290
  Five to ten years.................................       9,399           127         1,044           19      10,589
  Ten to twenty years...............................      42,988            --           477           --      43,465
  Over twenty years.................................       1,051            --            --           --       1,051
                                                      -----------       ------    -----------  -----------  ---------
    Total amount due................................   $  77,023     $   3,503     $   5,190    $   1,381   $  87,097
                                                      -----------       ------    -----------  -----------  ---------
                                                      -----------       ------    -----------  -----------  ---------
LESS:
  Net deferred loan origination costs...............                                                              112
  Allowance for loan losses.........................                                                             (857)
                                                                                                            ---------
                                                                                                            ---------
    Loans, net......................................                                                        $  86,352
                                                                                                            ---------
                                                                                                            ---------

The following table presents, as of March 31, 1999, the dollar amount of all loans due after March 31, 2000, and whether these loans have fixed interest rates or adjustable interest rates.

                                                                                      DUE AFTER MARCH 31, 2000
                                                                                  ---------------------------------
                                                                                    FIXED    ADJUSTABLE     TOTAL
                                                                                  ---------  -----------  ---------

                                                                                           (IN THOUSANDS)
First mortgage loans............................................................  $  52,430   $  14,025   $  66,455
Home equity lines of credit.....................................................        167          --         167
Commercial......................................................................      2,063       1,033       3,096
Consumer........................................................................        643          --         643
                                                                                  ---------  -----------  ---------
    Total loans.................................................................  $  55,303   $  15,058   $  70,361
                                                                                  ---------  -----------  ---------
                                                                                  ---------  -----------  ---------

50

The following table presents our loan originations, sales and principal payments for the periods indicated.

                                                              FOR THE SIX MONTHS    FOR THE YEAR ENDED SEPTEMBER
                                                               ENDED MARCH 31,                   30,
                                                             --------------------  -------------------------------
                                                               1999       1998       1998       1997       1996
                                                             ---------  ---------  ---------  ---------  ---------

                                                                                (IN THOUSANDS)
LOANS, NET:
  Balance outstanding at beginning of period...............  $  82,348  $  70,580  $  70,580  $  65,243  $  57,779

ORIGINATIONS:
  Mortgage loans:
    Residential............................................     18,245     11,785     32,346     25,928     19,630
    Commercial.............................................        755        326        476      3,217         --
    Home equity lines of credit............................      1,554      1,382      3,397      3,187      2,173
                                                             ---------  ---------  ---------  ---------  ---------
      Total mortgage originations..........................     20,554     13,493     36,219     32,332     21,803
  Commercial loans.........................................        940        526      1,438        865        334
  Consumer loans...........................................        496        599      1,275        904      1,820
                                                             ---------  ---------  ---------  ---------  ---------
      Total originations...................................     21,990     14,618     38,932     34,101     23,957
                                                             ---------  ---------  ---------  ---------  ---------
LESS:
  Principal repayments, unadvanced funds and other, net:...    (17,956)    (9,775)   (26,780)   (28,548)   (16,388)
  Sale of mortgage loans, principal balance................         --        (87)      (269)      (120)        --
  Provision for loan losses................................        (25)       (20)       (39)       (96)      (105)
  Net loan charge-offs.....................................         (5)        (1)        (2)        --         --
  Transfers to foreclosed real estate......................         --         --        (74)        --         --
                                                             ---------  ---------  ---------  ---------  ---------
      Total deductions.....................................    (17,986)    (9,883)   (27,164)   (28,764)   (16,493)
                                                             ---------  ---------  ---------  ---------  ---------
  Net loan activity........................................      4,004      4,735     11,768      5,337      7,464
                                                             ---------  ---------  ---------  ---------  ---------
    Loans, net, end of period..............................  $  86,352  $  75,315  $  82,348  $  70,580  $  65,243
                                                             ---------  ---------  ---------  ---------  ---------
                                                             ---------  ---------  ---------  ---------  ---------

RESIDENTIAL MORTGAGE LOANS. Our primary lending emphasis is the origination of first mortgage loans secured by one- to four-family properties that serve as the primary or secondary residence of the owner. As of March 31, 1999, loans on one- to four-family residential properties accounted for 88.7% our total loan portfolio.

Most of our loan originations are from existing or past customers, members of our local communities or referrals from local real estate agents, attorneys and builders. We believe that our branch network, particularly as it expands, is a significant source of new loan generation. We also have a call program to real estate agents in our market area to develop referral relationships between agents and Westborough Savings.

We currently offer loans that conform to underwriting standards specified by FannieMae ("conforming loans") and also originate non-conforming loans, as described below. These loans may be fixed-rate one- to four- family mortgage loans or adjustable-rate one- to four-family mortgage loans with maturities of between 5 and 30 years. The non-conforming loans generally follow FannieMae guidelines except that the loan amount exceeds FannieMae guidelines' maximum limit of $240 thousand. The average size of our first mortgage loans originated during the six months ended March 31, 1999 and the year ended September 30, 1998 was $151 thousand and $163 thousand, respectively. The average size of our first mortgage loans was $103 thousand at March 31, 1999. We are an approved seller/servicer for FannieMae. From time to time, we have sold loans in the secondary

51

market although such sales have been infrequent. The loans that we sell are all fixed-rate mortgage loans with terms of 30 years. Such loans, however, continue to be serviced by Westborough Savings.

Our originations of first mortgage loans amounted to $18.2 million in the six months ended March 31, 1999, $32.3 million in fiscal year 1998, $25.9 million in fiscal year 1997 and $19.6 million in fiscal year 1996. A significant number of our first mortgage loan originations have been the result of refinancing of our existing loans due to the relatively low interest rate levels over the past three years.

We offer a variety of ARMs and fixed-rate one- to four-family mortgage loans with maximum loan-to-value ratios that depend on the type of property and the size of loan involved. The loan-to-value ratio is the loan amount divided by the appraised value of the property. The loan-to-value ratio is a measure commonly used by financial institutions to determine exposure to risk. The majority of our loans on owner-occupied one- to four-family homes are originated with a loan-to-value ratio of 80% or less. On occasion, under limited circumstances, we have made loans on owner-occupied one- to four-family homes with a loan-to-value ratio of up to 95%. In such cases, the borrower is required to obtain mortgage insurance.

We currently offer fixed-rate mortgage loans with terms of 15, 20, 25 and 30 years secured by one- to four-family residences. We price our interest rates on fixed rate loans to be competitive in light of market conditions.

We currently offer a variety of ARM loans secured by one- to four-family residential properties that initially adjust after one year, three years, five years or seven years. After the initial adjustment period, ARM loans adjust on an annual basis. The ARM loans that we currently originate have a maximum 30 year amortization period and are subject to the same loan-to-value ratios applicable to fixed-rate mortgage loans described above. The interest rates on ARM loans fluctuate based upon a fixed spread above the average yield on United States treasury securities and generally are subject to a maximum increase of 2% per adjustment period and a limitation on the aggregate adjustment of 6% over the life of the loan. We originated $6.1 million and $11.7 million of one- to four-family ARM loans in the six months ended March 31, 1999 and the year ended September 30, 1998, respectively. At March 31, 1999, 27.5% of our total loans consisted of ARM loans.

The volume and types of ARM loans we originate have been affected by the level of market interest rates, competition, consumer preferences and the availability of funds. During 1998, we experienced a decreased demand for ARM loans due to the continued low interest rate environment. Although we will continue to offer ARM loans, we cannot guarantee that we will be able to originate a sufficient volume of ARM loans to increase or maintain the proportion that these loans bear to our total loans.

The retention of ARM loans in our loan portfolio helps reduce our exposure to increases in interest rates. However, ARM loans can pose credit risks different from the risks inherent in fixed-rate loans, primarily because as interest rates rise, the underlying payments of the borrower may rise. This increases the potential for default.

Our home equity credit line loans, which totaled $3.5 million, or 4.0% of total loans at March 31, 1999, are fixed and adjustable-rate loans secured by a first or second mortgage on owner-occupied one- to four-family residences located in our market area. Interest rates on home equity credit lines are based upon the "prime rate" as published in the "Money Rates" section of the WALL STREET JOURNAL (the "index") with a minimum monthly principal payment of one-half of 1% of the outstanding principal balance of the loan. The maximum credit line available is equal to the lesser of $100 thousand and 80% of Westborough Savings' appraisal of the property or 50% of the tax assessment on the property, in each case less the first mortgage balance. Such loans also have a maximum term of 15 years. The underwriting standards applicable to these loans generally are the same as one- to four-family first

52

mortgage loans, except that the combined loan-to-value ratio, including the balance of the first mortgage, cannot exceed 80% of the appraised value of the property.

In conjunction with our residential mortgage lending, we offer construction loans to the future occupants of single family homes. At March 31, 1999, $2.0 million, or 2.3% of our total loan portfolio consisted of gross residential construction loans. Unadvanced funds on these loans amounted to $479 thousand at March 31, 1999, resulting in a net balance of $1.5 million. These loans typically have a term of twelve months and are structured to become permanent loans upon the completion of construction. All such loans are secured by first liens on the property and are subject to a maximum loan-to-value ratio of 80%, which is based upon the anticipated value of the property. During the construction period, the interest rate for construction loans to individuals is 50 basis points below the index. Loans involving construction financing present a greater risk than loans for the purchase of existing homes since collateral values and construction costs can only be estimated at the time the loan is approved.

COMMERCIAL REAL ESTATE LOANS. Origination of loans secured by commercial real estate is a growing area of lending for Westborough Savings. At March 31, 1999, commercial real estate mortgage loans totaled $3.1 million, or 3.5% of total loans. These loans are generally secured by office buildings, condominiums, retail establishments and churches located within our market area.

Our commercial real estate loans are offered on a fixed- and adjustable-rate basis. Typical terms for such loans provide for a maximum seven-year repricing term with a 20 year amortization and a balloon payment in five to seven years, and an interest rate based upon the index. Loans on commercial properties are also subject to a maximum loan-to-value ratio of 80% for the acquisition of the property and 75% for refinancing of the property.

Pursuant to our underwriting standards, a number of factors are considered before a commercial real estate loan is made. We evaluate qualifications and financial condition of the borrower, including credit history, profitability and expertise, as well as the value and condition of the underlying property. Factors that we consider in evaluating the underlying property include the net operating income of the mortgaged property before debt service and depreciation, the debt service coverage ratio (the ratio of operating income to debt service) and, as noted above, the ratio of the loan amount to the appraised value of the property.

Loans secured by commercial real estate properties are generally larger and involve a greater degree of credit risk than one- to four-family residential mortgage loans. Such loans typically involve large balances to single borrowers or groups of related borrowers. Because payments on loans secured by commercial real estate properties are often dependent on the successful operation or management of the properties, repayment of such loans may be subject to adverse conditions in the real estate market or the economy. If the cash flow from the project decreases, or if leases are not obtained or renewed, the borrower's ability to repay the loan may be impaired.

Our real estate loan portfolio also includes construction loans to builders and developers of residential properties within our market area. At March 31, 1999, $2.1 million, or 2.4% of our total loan portfolio, consisted of gross commercial construction loans. Unadvanced funds on these loans amounted to $1.1 million at March 31, 1999, resulting in a net balance of $1.0 million.

Construction loans to builders typically are in amounts equal to 70% of the value of the property upon completion. Construction loans generally have twelve month terms with a floating interest rate based upon the index. In addition to securing the loan with the property under construction, we generally obtain personal guarantees from the borrower. The proceeds of such loans are disbursed after certification by in-house personnel that specified stages of construction have been completed.

Construction lending is generally considered to carry a higher level of risk than permanent mortgage financing because of the uncertainty of the value of the collateral upon completion.

53

Repayment of such loans are also dependent upon the successful completion of the project and can be adversely affected by market conditions and other factors not within the control of Westborough Savings or the borrower. We seek to control such risks by tying the amount of the loan advanced to the completion of construction and monitoring subcontractors to ensure that loan proceeds are applied appropriately.

CONSUMER LOANS. At March 31, 1999, $1.4 million, or 1.6% of our total loans, consisted of consumer loans such as personal, deposit secured and fixed-rate home improvement loans. Consumer loans generally have shorter terms to maturity, which reduces our exposure to changes in interest rates. Consumer loans also carry higher rates of interest than do one- to four-family residential mortgage loans. In addition, we believe that offering consumer loan products helps to expand and create stronger ties to our existing customer base by increasing the number of customer relationships and providing cross-marketing opportunities.

Our personal loans consist of unsecured loans to individuals and secured loans for the purchase of new and used automobiles. Our unsecured loans have a maximum term of 48 months. The terms of our automobile loans generally are determined by the age and condition of the vehicle. At March 31, 1999, our personal loans totaled $666 thousand, or 0.75% of total loans.

We also make loans secured by deposit accounts up to 90% of the amount of the depositor's savings account balance. The rate for such loans is 2.0% higher than the rate paid on regular savings accounts and 3.0% higher than the rate paid on term deposits. Deposit secured loans totaled $586 thousand, or 0.66% of total loans at March 31, 1999.

We offer fixed-rate home improvement loans in amounts equal to that available for home equity credit line loans as discussed above. These loans are secured by owner-occupied one- to four-family residences for terms of up to 10 years. At March 31, 1999, these loans totaled $129 thousand, or 0.15% of total loans. Interest rates on fixed-rate home improvement loans are periodically set by our Loan Committee, consisting of our President, Treasurer and Senior Loan Officer, after consultation with the Board of Investment and are based on market conditions. The underwriting terms and procedures applicable to these loans are substantially the same as for our home equity credit line loans.

COMMERCIAL LOANS. Westborough Savings recently has made a commitment to small business lending by developing certain products and services for the small and medium sized businesses located in our market area. Such services are designed to give business owners borrowing opportunities for, among other things, modernization, inventory, equipment, consolidation and working capital. In addition, we have tailored certain products and services, such as our business checking accounts and treasury and tax loan service, to better serve the needs of local businesses. We have also become an approved lender of the Small Business Administration. At March 31, 1999, $2.1 million, or 2.4%, of our total loans consisted of commercial loans. We expect that commercial loans will comprise a growing portion of our total loan portfolio in the future.

Commercial loans generally are limited to terms of five years or less. Substantially all commercial loans have variable interest rates tied to the prime rate. Whenever possible, we collateralize these loans with a lien on commercial real estate or alternatively, with a lien on business assets and equipment and the personal guarantees of the borrower's principal officers.

Our commercial services are administered by our loan department. Recently, we hired an experienced commercial loan officer with considerable commercial lending expertise, including 13 years of banking experience in Massachusetts and personal ties to Westborough. We also intend to add additional qualified employees as market conditions warrant.

Commercial loans generally are considered to involve a higher degree of risk than residential mortgage loans because the primary collateral may be in the form of intangible assets and/or inventory subject to market obsolescence. Commercial loans also may involve relatively large loan balances to

54

single borrowers or groups of related borrowers, with the repayment of such loans typically dependent on the successful operation and income stream of the borrower. Such risks can be significantly affected by economic conditions. In addition, commercial lending ordinarily requires substantially greater oversight efforts compared to residential real estate lending. To minimize these risks, we conduct periodic reviews of the commercial loan portfolio to ensure adherence to underwriting standards and policy requirements.

LOAN APPROVAL PROCEDURES AND AUTHORITY. Our lending policies provide that our Loan Committee has authority to approve one- to four-family mortgage loans in amounts up to $250 thousand. One- to four-family mortgage loans in excess of $250 thousand require the approval of our Board of Investment. Commercial real estate loans in amounts up to $300 thousand must be approved by the Loan Committee. All other commercial real estate loans must be approved by the Board of Investment. Commercial and consumer loans in amounts up to $100 thousand may be approved by our President, Treasurer or Senior Loan Officer. Together, these individuals also may approve commercial and consumer loans in amounts up to $300 thousand.

The following generally describes our current lending procedures. Upon receipt of a completed loan application from a prospective borrower, we order a credit report and verify certain other information. If necessary, we obtain additional financial or credit related information. We require an appraisal for all mortgage loans, except for some loans made to refinance existing mortgage loans. Appraisals are performed by a licensed or certified third-party appraisal firms and are reviewed by our lending department. We require title insurance on all mortgage loans, except for home equity credit lines and fixed-rate home improvement loans. For these loans, we require evidence of previous title insurance. We require borrowers to obtain hazard insurance and we may require borrowers to obtain flood insurance prior to closing. For properties with a private sewage disposal system, we also require evidence of compliance with applicable law. Further, we require borrowers to advance funds on a monthly basis together with each payment of principal and interest to a mortgage escrow account from which we make disbursements for items such as real estate taxes, flood insurance and private mortgage insurance premiums, if required.

ASSET QUALITY

One of our key operating objectives has been and continues to be to maintain a high level of asset quality. Our concentration on one- to four-family mortgage lending, our maintenance of sound credit standards for new loan originations and relatively favorable economic and real estate market conditions have resulted in historically low delinquency ratios and, in recent years, a low level of non-performing assets. These factors have helped strengthen our financial condition.

DELINQUENT LOANS AND FORECLOSED ASSETS. Management and the Loan Committee perform a monthly review of all delinquent loans. One of the primary tools we use to manage and control problem loans is our "Watch List." This list identifies all of the loans or commitments that are considered to have characteristics that could result in loss to us if not properly supervised. The list is managed by the Loan Committee which, together with the Board of Investment, meets periodically to discuss the status of the loans on the Watch List and to add or delete loans from the list. At March 31, 1999, we had no loans more than 90 days past due and had $279 thousand and $431 thousand in assets classified as pass and substandard, respectively. No assets were classified as special mention, doubtful or loss.

Westborough Savings had no non-performing assets at March 31, 1999 and 1998.

55

The following table presents information regarding non-accrual mortgage and consumer and other loans, accruing loans delinquent 90 days or more, and foreclosed real estate as of the dates indicated. At March 31, 1999 and September 30, 1998, 1997, and 1996, we have no non-accrual loans.

                                                                               AT MARCH 31,          AT SEPTEMBER 30,
                                                                               -------------  -------------------------------
                                                                                   1999         1998       1997       1996
                                                                               -------------  ---------  ---------  ---------

                                                                                               (IN THOUSANDS)
Non-accrual first mortgage loans.............................................    $      --    $      --  $      --  $      --
Non-accrual consumer and other loans.........................................           --           --         --         --
Accruing loans delinquent 90 days or more....................................           --           55         --          9
                                                                               -------------  ---------        ---  ---------
Total non-performing and delinquent loans....................................           --           55         --          9

Foreclosed real estate, net..................................................           --           74         19        144
                                                                               -------------  ---------        ---  ---------
Total non-performing assets and delinquent loans.............................    $     -0-    $     129  $      19  $     153
                                                                               -------------  ---------        ---  ---------
                                                                               -------------  ---------        ---  ---------
Non-performing and delinquent loans to total loans...........................           --         0.06%        --       0.01%
Non-performing assets and delinquent loans to total assets...................           --         0.08%      0.01%      0.11%

At March 31, 1999, we were aware of seven loans in an aggregate amount of $710 thousand that are not currently classified as nonaccrual or 90 days past due but which may be so classified in the near future because of concerns over the borrowers' ability to comply with repayment terms.

Loans are placed on nonaccrual status when they are 90 days past due or, in the opinion of management, the collection of principal and interest is doubtful. When we designate loans as non-accrual loans, we reverse outstanding interest that we previously credited. We may recognize income in the period that we collect it when the ultimate collectibility of principal is no longer in doubt. We return a non-accrual loan to accrual status when none of its principal or interest is due and unpaid or when it otherwise becomes well secured and in the process of collection.

Impaired loans generally are individually assessed to determine whether a loan's carrying value is not in excess of the fair value of the collateral or the present value of the loan's cash flows. Groups of smaller balance loans, however, are collectively evaluated for impairment. Accordingly, Westborough Savings does not separately identify individual consumer loans for impairment disclosures. We had no loans classified as impaired at March 31, 1999 and $269 thousand and $352 thousand loans classified as impaired at September 30, 1998 and September 30 1997, respectively. In addition at September 30, 1998 and 1997, we had no loans classified as troubled debt restructurings, as defined in SFAS No. 15.

Foreclosed real estate consists of property we acquired through foreclosure or deed in lieu of foreclosure. Foreclosed real estate properties are initially recorded at the lower of the investment in the loan or fair value. Thereafter, we carry foreclosed real estate at fair value less estimated selling costs, net of a valuation allowance account established through provisions charged to income, which result from the ongoing periodic valuations of foreclosed real estate properties.

56

ALLOWANCE FOR LOAN LOSSES. The following table presents the activity in our allowance for loan losses at or for the periods indicated.

                                                                AT OR FOR THE SIX
                                                                      MONTHS                    AT OR FOR
                                                                 ENDED MARCH 31,      THE YEAR ENDED SEPTEMBER 30,
                                                               --------------------  -------------------------------
                                                                 1999       1998       1998       1997       1996
                                                               ---------  ---------  ---------  ---------  ---------

                                                                                  (IN THOUSANDS)
Balance at beginning of period...............................  $     827  $     786  $     786  $     690  $     585
                                                               ---------  ---------  ---------  ---------  ---------
Provision for loan losses....................................         25         20         39         96        105
                                                               ---------  ---------  ---------  ---------  ---------
Charge-offs:
  Mortgage loans.............................................         --         --         --         --         --
  Commercial loans...........................................         --         --         --         --         --
  Consumer loans.............................................         (6)        --         --         (2)        (8)
                                                               ---------  ---------  ---------  ---------  ---------
    Total charge-offs........................................         (6)        --         --         (2)        (8)
Recoveries...................................................         11          1          2          2          8
                                                               ---------  ---------  ---------  ---------  ---------
Balance at end of period.....................................  $     857  $     807  $     827  $     786  $     690
                                                               ---------  ---------  ---------  ---------  ---------
                                                               ---------  ---------  ---------  ---------  ---------

Ratio of net charge-offs to average loans outstanding during
  the period(1)..............................................     (0.012)%    (0.003)%    (0.003)%    0.000%    0.000%

Allowance for loan losses as a percent of total loans before
  the allowance for loan losses..............................      0.98%      1.06%      0.99%      1.10%      1.05%

Allowance for loan losses as a percent of non-performing
  loans......................................................         --         --         --         --         --


(1) Ratio is annualized for the six month periods.

The allowance for loan losses is a valuation account that reflects our evaluation of the losses inherent in our loan portfolio. We maintain the allowance through provisions for loan losses that we charge to income. We charge losses on loans against the allowance for loan losses when we believe the collection of loan principal is unlikely.

We establish the provision for loan losses after considering the results of our review of delinquency and charge-off trends, the amount of the allowance for loan losses in relation to the total loan balance, loan portfolio growth by type of loan, generally accepted accounting principles and regulatory guidance. We have applied this process consistently, and we have made minimal changes in the assumptions used.

As part of our analysis, each month we prepare an allowance for loan loss worksheet. This worksheet categorizes the entire loan portfolio by certain risk characteristics such as loan type, guarantees associated with a group of loans and payment status. Loans with known potential losses are categorized separately. We assign potential loss factors to the categories on the basis of our assessment of each category's status and the potential risk inherent in that type of lending. We use this worksheet, together with loan portfolio balances and delinquency reports, to evaluate the adequacy of the allowance for loan losses. Other key factors we consider in this process are national, state and local economic considerations, history of loan loss experience for major credits, trends in charge-off recovery, past and current trends in delinquency, trends in watch list activity, and trends in loan concentration.

Although we believe that we have established and maintained the allowance for loan losses at adequate levels, future additions may be necessary if economic and other conditions in the future differ substantially from the current operating environment.

57

In addition, various regulatory agencies, as an integral part of their examination process, periodically review our loan and foreclosed real estate portfolios and the related allowance for loan losses and valuation allowance for foreclosed real estate. These agencies, including the FDIC and the Massachusetts Division of Banks, may require us to increase the allowance for loan losses or the valuation allowance for foreclosed real estate based on their judgments of information available to them at the time of their examination, thereby adversely affecting our results of operations.

The following table presents our allocation of the allowance for loan losses by loan category and the percentage of loans in each category to total loans at the dates indicated.

                                                AT
                                            MARCH 31,                                            AT SEPTEMBER 30,
                      ------------------------------------------------------  ------------------------------------------------------
                                 1999                        1998                        1998                        1997
                      --------------------------  --------------------------  --------------------------  --------------------------

                                    PERCENT OF                  PERCENT OF                  PERCENT OF                  PERCENT OF
                                     LOANS IN                    LOANS IN                    LOANS IN                    LOANS IN
                                    CATEGORY TO                 CATEGORY TO                 CATEGORY TO                 CATEGORY TO
LOAN CATEGORY           AMOUNT      TOTAL LOANS     AMOUNT      TOTAL LOANS     AMOUNT      TOTAL LOANS     AMOUNT      TOTAL LOANS
--------------------  -----------  -------------  -----------  -------------  -----------  -------------  -----------  -------------
                                                                      (IN THOUSANDS)
Real estate--
  mortgage:
  Residential(1)....   $     279         92.58%    $     281         92.40%    $     309         92.80%    $     253         92.63%
  Commercial........         208          3.48           190          4.00           184          3.24           289          4.02
Commercial loans
  (2)...............         124          2.38            52          1.27           103          1.99            39          1.00
Consumer............          17          1.56            25          2.33            24          1.97            27          2.35
Unallocated.........         229            --           259            --           207            --           178            --
                           -----        ------         -----        ------         -----        ------         -----        ------
    Total allowance
      for loan
      losses........   $     857        100.00%    $     807        100.00%    $     827        100.00%    $     786        100.00%
                           -----        ------         -----        ------         -----        ------         -----        ------
                           -----        ------         -----        ------         -----        ------         -----        ------


                                 1996
                      --------------------------
                                    PERCENT OF
                                     LOANS IN
                                    CATEGORY TO
LOAN CATEGORY           AMOUNT      TOTAL LOANS
--------------------  -----------  -------------

Real estate--
  mortgage:
  Residential(1)....   $     265         92.14%
  Commercial........         272          4.60
Commercial loans
  (2)...............          --          0.58
Consumer............          50          2.68
Unallocated.........         103            --
                           -----        ------
    Total allowance
      for loan
      losses........   $     690        100.00%
                           -----        ------
                           -----        ------


(1) Includes home equity lines of credit and construction loans.

(2) Prior to September 30, 1997, the allowance for loan losses for commercial loans was included in consumer loans.

58

INVESTMENT ACTIVITIES

The Board of Trustees reviews and approves our investment policy on an annual basis. The President and Treasurer, as authorized by the Board, implement this policy. Management reports securities transactions to the Board of Investment for review and approval on a monthly basis.

Our investment policy is designed primarily to manage the interest rate sensitivity of our assets and liabilities, to generate a favorable return without incurring undue interest rate and credit risk, to complement our lending activities and to provide and maintain liquidity within established guidelines. In establishing our investment strategies, we consider our interest rate sensitivity, the types of securities to be held, liquidity and other factors. Massachusetts chartered savings banks have authority to invest in various types of assets, including U.S. Treasury obligations, securities of various federal agencies, mortgage-backed securities, certain certificates of deposit of insured banks and savings institutions, certain bankers' acceptances, repurchase agreements, loans of federal funds, and, subject to certain limits, corporate debt and equity securities, commercial paper and mutual funds.

As part of our investment strategy, we also engage in a "covered call" program in which we write options on securities we hold. The sale of a covered call conveys the right, but not the obligation, to the buyer to buy a particular security held by us at a particular price up to a certain expiration date. The sale is "covered" because we hold the security in our portfolio. Under this program, we write options only on publicly traded securities we own. However, we are willing to have the securities called if an option is written and exercised.

At March 31, 1999 and September 30, 1998, our liquidity ratio was 78.13% and 90.05%, respectively. For information regarding the carrying values, yields and maturities of our investment securities and mortgage-backed securities, see "--Carrying Values, Yields and Maturities."

At March 31, 1999, our U.S. Government and federal agency securities portfolio totaled $20.9 million. This portfolio consists primarily of securities with maturities of one to five years. Our agency debentures are callable on a semi-annual basis following a holding period of twelve months. We generally do not purchase structured notes, and at March 31, 1999, there were no structured notes in our portfolio.

At March 31, 1999, our portfolio of other debt obligations totaled $19.8 million. Our policy generally requires that investment in corporate debt obligations be limited to corporate bonds with an "A" rating or better by at least one nationally recognized rating service at the time of purchase.

The fair market value of our marketable equity securities portfolio totaled $8.0 million at March 31, 1999. These securities consisted of $4.6 million of common stock, $208 thousand of preferred stock and $3.2 million of rated trust preferred securities issued by financial institutions. Under our investment policy, the aggregate amount of marketable equitable securities that we may purchase may not exceed 10% of our total investment portfolio. Our policy also has limitations against acquiring concentrations of such securities in any one issuer or industry. We purchase marketable equity securities as growth investments that can provide the opportunity for capital appreciation that is taxed on a more favorable basis than operating income. There can be no assurance that investment in marketable equity securities will appreciate in value and, therefore, such investments involve higher risk than U.S. Government or federal agency securities. Aggregate purchases of marketable equity securities totaled $5.1 million for the six months ended March 31, 1999 and $3.9 million and $276 thousand for the years ended September 30, 1998 and 1997. At March 31, 1999, pre-tax net unrealized gains on marketable equity securities amounted to $654 thousand.

Unless otherwise noted with respect to certain securities or required by regulators or accounting standards, we classify securities available for sale at the date of purchase. Available for sale securities are reported at fair market value. We currently have no securities classified as trading. During fiscal

59

year 1998 and during the six months ended March 31, 1999, we sold investment securities in the aggregate amounts of $17.9 million and $3.3 million, respectively.

At March 31, 1999, our mortgage-backed securities, all of which were classified as available for sale, totaled $13.6 million, or 8.1% of total assets. We generally purchase mortgage-backed securities as a means to deploy excess liquidity at more favorable yields than other investment alternatives. In addition, mortgage-backed securities generate positive interest rate spreads with minimal administrative expense and lower our overall credit risk due to the fact that they are directly or indirectly insured or guaranteed.

At March 31, 1999, the mortgage-backed securities portfolio had a weighted average yield of 6.29% and a market value of $13.6 million. Purchases of mortgage-backed securities may decline in the future if we experience an increase in demand for one- to four-family mortgage loans. We did not sell any of our mortgage-backed securities during fiscal year 1998 or during the six months ended March 31, 1999.

Mortgage-backed securities generally yield less than the loans that underlie such securities because of the cost of payment guarantees or credit enhancements that reduce credit risk. However, mortgage-backed securities are more liquid than individual mortgage loans and may be used to collateralize our borrowings. In general, mortgage-backed securities issued or guaranteed by GNMA, FannieMae and FreddieMac are weighted at no more than 20% for risk-based capital purposes, compared to the 50% risk weighting assigned to most non-securitized residential mortgage loans.

While mortgage-backed securities carry a reduced credit risk as compared to whole loans, they remain subject to the risk of a fluctuating interest rate environment. Along with other factors, such as the geographic distribution of the underlying mortgage loans, changes in interest rates may alter the prepayment rate of those mortgage loans and affect both the prepayment rates and value of mortgage-backed securities.

During the year ended September 30, 1997, we established a private charitable foundation to provide grants to charitable organizations in the Westborough area. The foundation is not a subsidiary of Westborough Savings, but was funded by a donation from Westborough Savings of marketable equity securities. These securities had a cost basis and fair value of $21 thousand and $110 thousand, respectively, at the date of transfer. Such securities had been classified as available for sale and, accordingly the transfer resulted in Westborough Savings recognizing the unrealized appreciation of the securities of $89 thousand in its consolidated statement of income.

The following table presents activity in our investment securities portfolio (including Federal Home Loan Bank stock) for the periods indicated:

                                                                              FOR THE SIX        FOR THE YEAR ENDED SEPTEMBER
                                                                              MONTHS ENDED                    30,
                                                                          --------------------  -------------------------------
                                                                            1999       1998       1998       1997       1996
                                                                          ---------  ---------  ---------  ---------  ---------

                                                                                             (IN THOUSANDS)
Beginning balance.......................................................  $  60,107  $  61,654  $  61,654  $  62,743  $  57,371
  Purchases.............................................................     14,302     10,407     20,880     12,517     28,705
  Maturities............................................................     (4,000)    (1,549)    (1,250)    (3,520)    (3,550)
  Sales and calls.......................................................     (3,348)    (5,275)   (17,886)    (7,653)   (16,118)
  Principal repayments..................................................     (2,305)    (1,781)    (4,214)    (2,777)    (3,300)
  Premium and discount amortization, net................................        (47)       (51)       (88)       (93)      (200)
  Charitable contributions in the form of equity securities.............         --         --         --       (110)        --
  Recognition of expired options........................................        187         --         --         --         --
  Change in net unrealized gains........................................       (929)       211      1,011        547       (165)
                                                                          ---------  ---------  ---------  ---------  ---------
Ending balance..........................................................  $  63,967  $  63,616  $  60,107  $  61,654  $  62,743
                                                                          ---------  ---------  ---------  ---------  ---------
                                                                          ---------  ---------  ---------  ---------  ---------

60

The following table sets forth certain information regarding the amortized cost and fair value of our securities at the dates indicated.

                                                           AT MARCH 31,                      AT SEPTEMBER 30,
                                                      ----------------------  ----------------------------------------------
                                                               1999                    1998                    1997
                                                      ----------------------  ----------------------  ----------------------
                                                       AMORTIZED     FAIR      AMORTIZED     FAIR      AMORTIZED     FAIR
                                                         COST        VALUE       COST        VALUE       COST        VALUE
                                                      -----------  ---------  -----------  ---------  -----------  ---------
                                                                                  (IN THOUSANDS)
Debt securities:
  U. S. Government obligations......................   $  12,089   $  12,347   $  13,091   $  13,579   $  22,661   $  22,867
  Federal agency obligations........................       8,506       8,513       9,504       9,660      10,428      10,427
  Banking and finance obligations...................       5,531       5,525       5,534       5,624       4,539       4,564
  Other bonds and obligations.......................      14,224      14,306      13,412      13,762      10,518      10,588
                                                      -----------  ---------  -----------  ---------  -----------  ---------
      Total debt securities.........................      40,350      40,691      41,541      42,625      48,146      48,446
                                                      -----------  ---------  -----------  ---------  -----------  ---------
Mortgage-backed and mortgage-related securities:
  FHLMC.............................................       1,582       1,598       2,079       2,139       3,233       3,234
  FNMA..............................................       5,781       5,773       4,021       4,063       2,912       2,889
  GNMA..............................................       3,292       3,277       4,185       4,192       4,044       4,077
  Other.............................................       3,013       2,990       1,190       1,219         306         307
                                                      -----------  ---------  -----------  ---------  -----------  ---------
      Total mortgage-backed and mortgage-related
        securities..................................      13,668      13,638      11,475      11,613      10,495      10,507
                                                      -----------  ---------  -----------  ---------  -----------  ---------
  Asset-backed securities...........................         851         853          --          --         243         330
  Marketable equity securities......................       7,369       8,023       4,433       5,107       1,168       1,654
  Federal Home Loan Bank stock......................         762         762         762         762         717         717
                                                      -----------  ---------  -----------  ---------  -----------  ---------
      Total securities..............................   $  63,000   $  63,967   $  58,211   $  60,107   $  60,769   $  61,654
                                                      -----------  ---------  -----------  ---------  -----------  ---------
                                                      -----------  ---------  -----------  ---------  -----------  ---------


                                                               1996
                                                      ----------------------
                                                       AMORTIZED     FAIR
                                                         COST        VALUE
                                                      -----------  ---------

Debt securities:
  U. S. Government obligations......................   $  22,211   $  22,196
  Federal agency obligations........................      10,407      10,335
  Banking and finance obligations...................       3,289       3,293
  Other bonds and obligations.......................      12,362      12,278
                                                      -----------  ---------
      Total debt securities.........................      48,269      48,102
                                                      -----------  ---------
Mortgage-backed and mortgage-related securities:
  FHLMC.............................................       3,916       3,843
  FNMA..............................................       3,697       3,661
  GNMA..............................................       3,477       3,462
  Other.............................................         353         359
                                                      -----------  ---------
      Total mortgage-backed and mortgage-related
        securities..................................      11,443      11,325
                                                      -----------  ---------
  Asset-backed securities...........................         911       1,012
  Marketable equity securities......................       1,139       1,661
  Federal Home Loan Bank stock......................         643         643
                                                      -----------  ---------
      Total securities..............................   $  62,405   $  62,743
                                                      -----------  ---------
                                                      -----------  ---------

The following table sets forth the amortized cost and fair value of our mortgage-backed and mortgage-related securities, all of which were classified as available for sale at the dates indicated.

                                   AT MARCH 31,                                    AT SEPTEMBER 30,
                        -----------------------------------  -------------------------------------------------------------
                                       1999                                 1998                            1997
                        -----------------------------------  -----------------------------------  ------------------------
                                       PERCENT                              PERCENT                              PERCENT
                         AMORTIZED       OF         FAIR      AMORTIZED       OF         FAIR      AMORTIZED       OF
                           COST       TOTAL(1)      VALUE       COST       TOTAL(1)      VALUE       COST       TOTAL(1)
                        -----------  -----------  ---------  -----------  -----------  ---------  -----------  -----------
                                                                  (IN THOUSANDS)
Mortgage-backed and
  mortgage-related
  securities:
  FHLMC...............   $   1,582        11.57%  $   1,598   $   2,079        18.12%  $   2,139   $   3,233        30.80%
  FNMA................       5,781        42.30       5,773       4,021        35.04       4,063       2,912        27.75
  GNMA................       3,292        24.09       3,277       4,185        36.47       4,192       4,044        38.53
  Other...............       3,013        22.04       2,990       1,190        10.37       1,219         306         2.92
                        -----------  -----------  ---------  -----------  -----------  ---------  -----------  -----------
Total mortgage-backed
  and mortgage related
  securities..........   $  13,668       100.00%  $  13,638   $  11,475       100.00%  $  11,613   $  10,495       100.00%
                        -----------  -----------  ---------  -----------  -----------  ---------  -----------  -----------
                        -----------  -----------  ---------  -----------  -----------  ---------  -----------  -----------


                                                  1996
                                   -----------------------------------
                                                  PERCENT
                          FAIR      AMORTIZED       OF         FAIR
                          VALUE       COST       TOTAL(1)      VALUE
                        ---------  -----------  -----------  ---------

Mortgage-backed and
  mortgage-related
  securities:
  FHLMC...............  $   3,234   $   3,916        34.22%  $   3,843
  FNMA................      2,889       3,697        32.31       3,661
  GNMA................      4,077       3,477        30.39       3,462
  Other...............        307         353         3.08         359
                        ---------  -----------  -----------  ---------
Total mortgage-backed
  and mortgage related
  securities..........  $  10,507   $  11,443       100.00%  $  11,325
                        ---------  -----------  -----------  ---------
                        ---------  -----------  -----------  ---------


(1) Based on amortized cost.

CARRYING VALUES, YIELDS AND MATURITIES. The table below presents information regarding the carrying values, weighted average yields and contractual maturities of our investment securities and

61

mortgage-backed securities at March 31, 1999. Mortgage-backed securities are presented by issuer. Yields on tax exempt obligations were not computed on a tax equivalent basis.

                                                                           AT MARCH 31, 1999
                                       -----------------------------------------------------------------------------------------
                                                                    MORE THAN ONE YEAR       MORE THAN FIVE YEARS
                                                                                                                      MORE THAN
                                           ONE YEAR OR LESS           TO FIVE YEARS              TO TEN YEARS         TEN YEARS
                                       ------------------------  ------------------------  ------------------------  -----------
                                                     WEIGHTED                  WEIGHTED                  WEIGHTED
                                        CARRYING      AVERAGE     CARRYING      AVERAGE     CARRYING      AVERAGE     CARRYING
                                         AMOUNT        YIELD       AMOUNT        YIELD       AMOUNT        YIELD       AMOUNT
                                       -----------  -----------  -----------  -----------  -----------  -----------  -----------
                                                                            (IN THOUSANDS)
Debt securities:
  U.S. Government obligations........   $   2,041         6.59%   $  10,306         6.29%   $      --           --%   $      --
  Federal agency obligations.........          --           --        4,544         6.62        3,969         6.21           --
  Banking and finance obligations....       1,509         6.24        3,531         6.30          485         6.01           --
  Other bonds and obligations........       2,263         6.35        9,242         6.49          937         4.95        1,864
                                       -----------               -----------               -----------               -----------
  Total debt securities..............       5,813         6.41       27,623         6.41        5,391         5.97        1,864
                                       -----------               -----------               -----------               -----------
                                       -----------               -----------               -----------               -----------
Mortgage-backed and mortgage related
  securities:
  FHLMC..............................          96         7.62          480         6.34           --           --        1,022
  FNMA...............................          --           --          835         6.45          274            6        4,664
  GNMA...............................          --           --           --           --           --           --        3,277
  Other..............................          --           --           --           --           --           --        2,990
                                       -----------               -----------               -----------               -----------
      Total mortgage backed and
        mortgage related
        securities:..................          96         7.62        1,315         6.41          274            6       11,953
                                       -----------               -----------               -----------               -----------
  Asset-backed securities............          --           --           --           --          853         5.47           --
  Marketable equity securities.......       8,023           --           --           --           --           --           --
  Federal Home Loan Bank stock.......         762           --           --           --           --           --           --
                                       -----------               -----------               -----------               -----------
      Total securities...............   $  14,694         6.43%   $  28,938         6.41%   $   6,518         5.91%   $  13,817
                                       -----------               -----------               -----------               -----------
                                       -----------               -----------               -----------               -----------


                                                             TOTAL
                                                    ------------------------
                                        WEIGHTED                  WEIGHTED
                                         AVERAGE     CARRYING      AVERAGE
                                          YIELD       AMOUNT        YIELD
                                       -----------  -----------  -----------

Debt securities:
  U.S. Government obligations........          --%   $  12,347         6.34%
  Federal agency obligations.........          --        8,513         6.43
  Banking and finance obligations....          --        5,525         6.26
  Other bonds and obligations........        5.86       14,306         6.28
                                                    -----------
  Total debt securities..............        5.86       40,691         6.33
                                                    -----------
                                                    -----------
Mortgage-backed and mortgage related
  securities:
  FHLMC..............................        6.56        1,598         6.56
  FNMA...............................        6.32        5,773         6.32
  GNMA...............................        5.96        3,277         5.96
  Other..............................        6.45        2,990         6.45
                                                    -----------
      Total mortgage backed and
        mortgage related
        securities:..................        6.27       13,638         6.29
                                                    -----------
  Asset-backed securities............          --          853         5.47
  Marketable equity securities.......          --        8,023         4.23
  Federal Home Loan Bank stock.......          --          762         3.15
                                                    -----------
      Total securities...............        6.22%   $  63,967         6.01%
                                                    -----------
                                                    -----------

62

SOURCES OF FUNDS

GENERAL. Deposits, scheduled amortization and prepayments of loan principal and mortgage-backed securities, maturities and calls of investments securities and funds provided by operations are our primary sources of funds for use in lending, investing and for other general purposes. We also utilize borrowed funds from the Federal Home Loan Bank of Boston to fund certain loans in connection with our management of the interest rate sensitivity of our assets and liabilities, as well as for other general purposes.

DEPOSITS. We offer a variety of deposit accounts having a range of interest rates and terms. We currently offer regular savings deposits, NOW accounts, personal and business demand accounts, money market accounts and certificates of deposit. We also offer Individual Retirement Accounts ("IRAs"), which at March 31, 1999 totaled $9.8 million.

Deposit flows are influenced significantly by general and local economic conditions, changes in prevailing interest rates, pricing of deposits and competition. Our deposits are primarily obtained from areas surrounding our offices, and we rely primarily on paying competitive rates, service and long-standing relationships with customers to attract and retain these deposits. We also have developed deposit products to attract and retain individual and commercial depositors. One such product is a tiered-rate savings account in which deposits over certain amounts earn interest at higher rates. Other programs involve the introduction of commercial deposit products tailored to small and medium sized businesses, such as our business and commercial checking accounts. We do not use brokers to obtain deposits.

When we determine our deposit rates, we consider local competition, U.S. Treasury securities offerings and the rates charged on other sources of funds. Core deposits (defined as regular savings deposits, NOW accounts, money market accounts and demand accounts) represented 66.06% of total deposits on March 31, 1999. At March 31, 1999, certificates of deposit with remaining terms to maturity of less than one year amounted to $39.3 million. See "Management's Discussion and Analysis of Financial Condition and Results of Operations--Analysis of Net Interest Income" for information relating to the average balances and costs of our deposit accounts for the six months ended March 31, 1999 and 1998 and for the years ended September 30, 1998 and 1997.

The following table presents our deposit activity for the periods indicated.

                                                            FOR THE SIX
                                                            MONTHS ENDED
                                                             MARCH 31,          FOR THE YEAR ENDED SEPTEMBER 30,
                                                       ----------------------  ----------------------------------
                                                          1999        1998        1998        1997        1996
                                                       ----------  ----------  ----------  ----------  ----------

                                                                             (IN THOUSANDS)
Beginning balance....................................  $  135,962  $  125,170  $  125,170  $  120,282  $  109,549
Net deposits.........................................       4,679       2,926       6,321         710       6,824
Interest credited on deposit accounts................       2,330       2,230       4,471       4,178       3,909
                                                       ----------  ----------  ----------  ----------  ----------
Ending balance.......................................  $  142,971  $  130,326  $  135,962  $  125,170  $  120,282
                                                       ----------  ----------  ----------  ----------  ----------
                                                       ----------  ----------  ----------  ----------  ----------
Total increase in deposit accounts...................  $    7,009  $    5,156  $   10,792  $    4,888  $   10,733
Percentage increase..................................        5.16%       4.12%       8.62%       4.06%       9.80%

63

At March 31, 1999, we had $9.8 million in certificates of deposit with balances of $100,000 and over maturing as follows:

                                                                                        WEIGHTED
                                                                                         AVERAGE
                                                                             AMOUNT       RATE
                                                                            ---------  -----------
                                                                                (IN THOUSANDS)
Maturity Period:
  Three months or less....................................................  $   2,228        4.87%
  Over three months through six months....................................      3,184        5.06
  Over six months through 12 months.......................................      2,686        5.08
  Over 12 months..........................................................      1,749        5.51
                                                                            ---------         ---
Total.....................................................................  $   9,847        5.10%
                                                                            ---------         ---
                                                                            ---------         ---

64

The following table presents the distribution of our deposit accounts at the dates indicated by dollar amount and percent of portfolio, and the weighted average interest rate on each category of deposits.

                                               AT MARCH 31,                               AT SEPTEMBER 30,
                                   -------------------------------------  ------------------------------------------------
                                                   1999                                   1998                     1997
                                   -------------------------------------  -------------------------------------  ---------

                                                             WEIGHTED                               WEIGHTED
                                                PERCENT       AVERAGE                  PERCENT       AVERAGE
                                               OF TOTAL       NOMINAL                 OF TOTAL       NOMINAL
                                    AMOUNT     DEPOSITS        RATE        AMOUNT     DEPOSITS        RATE        AMOUNT
                                   ---------  -----------  -------------  ---------  -----------  -------------  ---------
                                                                       (IN THOUSANDS)
Non-interest bearing accounts....  $  10,261        7.18%           --%   $   8,592        6.32%           --%   $   6,910
Now accounts.....................     13,527        9.46          0.50       15,221       11.19          0.50       11,310
Savings accounts:
  Regular........................     28,128       19.67          2.60       28,239       20.77          2.60       31,001
  Tiered rate....................     35,615       24.91          4.11       29,733       21.87          4.33       20,729
                                   ---------  -----------          ---    ---------  -----------          ---    ---------
    Total savings accounts.......     63,743       44.58          3.44       57,972       42.64          3.49       51,730
Money market deposit accounts....      6,916        4.84          2.95        7,218        5.31          2.95        9,003
                                   ---------  -----------          ---    ---------  -----------          ---    ---------
    Total non-certificate
      accounts...................     94,447       66.06          2.61       89,003       65.46          2.60       78,953
                                   ---------  -----------          ---    ---------  -----------          ---    ---------
Certificates of deposit
  Due within 1 year..............     39,250       27.45%         4.96       37,005       27.22          5.06       37,119
  Over 1 year through 3 years....      9,262        6.48          5.31        9,954        7.32          5.45        9,094
  Over 3 years...................         12        0.01          5.12           --          --            --            4
                                   ---------  -----------          ---    ---------  -----------          ---    ---------
    Total certificate accounts...     48,524       33.94          5.03       46,959       34.54          5.14       46,217
                                   ---------  -----------          ---    ---------  -----------          ---    ---------
    Total deposits...............  $ 142,971      100.00%         3.43%   $ 135,962      100.00%         3.48%   $ 125,170
                                   ---------  -----------                 ---------  -----------                 ---------
                                   ---------  -----------                 ---------  -----------                 ---------


                                                                               1996
                                                               -------------------------------------
                                                  WEIGHTED                               WEIGHTED
                                   PERCENT OF      AVERAGE                  PERCENT       AVERAGE
                                      TOTAL        NOMINAL                 OF TOTAL       NOMINAL
                                    DEPOSITS        RATE        AMOUNT     DEPOSITS        RATE
                                   -----------  -------------  ---------  -----------  -------------

Non-interest bearing accounts....        5.52%           --%   $   6,941        5.77%           --%
Now accounts.....................        9.04          1.01       11,604        9.65          1.10
Savings accounts:
  Regular........................       24.77          2.60       34,423       28.62          2.60
  Tiered rate....................       16.56          4.47        8,126        6.75          4.56
                                   -----------          ---    ---------  -----------          ---
    Total savings accounts.......       41.33          3.35       42.549       35.37          2.97
Money market deposit accounts....        7.19          2.95       11,140        9.26          2.95
                                   -----------          ---    ---------  -----------          ---
    Total non-certificate
      accounts...................       63.08          2.68       72,234       60.05          2.38
                                   -----------          ---    ---------  -----------          ---
Certificates of deposit
  Due within 1 year..............       29.65          5.24       39,811       33.10          5.11
  Over 1 year through 3 years....        7.27          5.40        8,192        6.81          5.88
  Over 3 years...................          --          5.50           45        0.04          5.35
                                   -----------          ---    ---------  -----------          ---
    Total certificate accounts...       36.92          5.27       48,048       39.95          5.24
                                   -----------          ---    ---------  -----------          ---
    Total deposits...............      100.00%         3.63%   $ 120,282      100.00%         3.52%
                                   -----------                 ---------  -----------
                                   -----------                 ---------  -----------

65

BORROWINGS. We borrow funds from the Federal Home Loan Bank of Boston for use in connection with our management of the interest rate sensitivity of our assets and liabilities, as well as for other general purposes. These advances are collateralized by certain of our mortgage loans and by our investment in the stock of the Federal Home Loan Bank. The maximum amount that the Federal Home Loan Bank will advance to its members, including Westborough Savings, fluctuates from time to time in accordance with the Federal Home Loan Bank's policies. At March 31, 1999, Westborough Savings had $4.0 million in outstanding advances from the Federal Home Loan Bank and had the capacity to increase that amount to $81.3 million based on the Westborough Savings' available qualified collateral. We expect to continue to borrow from the Federal Home Loan Bank of Boston.

The following table presents certain information regarding our borrowed funds at or for the periods ended on the dates indicated.

                                                                    AT OR FOR THE SIX
                                                                          MONTHS                  AT OR FOR THE
                                                                     ENDED MARCH 31,        YEAR ENDED SEPTEMBER 30,
                                                                   --------------------  -------------------------------
                                                                     1999       1998       1998       1997       1996
                                                                   ---------  ---------  ---------  ---------  ---------

                                                                                      (IN THOUSANDS)
Federal Home Loan Bank advances:
  Average balance outstanding....................................  $   2,395         --  $      33  $   2,330  $      42
  Maximum amount outstanding at any month-end during the
    period.......................................................      4,000         --      2,000      3,000      3,000
  Balance outstanding at end of period...........................      4,000         --      2,000         --      3,000
  Weighted average interest rate during the period...............       4.59%        --       6.06%      6.05%        --
  Weighted average interest rate at end of period................       5.09%        --       5.29%        --       5.50%

SUBSIDIARY ACTIVITIES

ELI WHITNEY SECURITY CORPORATION. Eli Whitney Security Corporation is a wholly-owned subsidiary of Westborough Savings. Eli Whitney was established in 1995 as a Massachusetts security corporation for the purpose of buying, selling and holding investment securities on its own behalf and not as a broker. The income earned on Eli Whitney's investment securities is subject to a significantly lower rate of state tax than that assessed on income earned on investment securities maintained by us. At March 31, 1999, Eli Whitney had total assets of $12.1 million, virtually all of which were in investment securities.

ONE HUNDREDTH SECURITY CORPORATION. One Hundredth Security Corporation is a wholly-owned subsidiary of Westborough Savings established in 1993. One Hundredth is also a Massachusetts security corporation that was formed for the purpose of buying, selling and holding investment securities on its own behalf and not as a broker. The income earned on One Hundredth investment securities is subject to a significantly lower rate of state tax than that assessed on income earned on investment securities maintained by us. At March 31, 1999, One Hundredth had total assets of $19.3 million, virtually all of which were in investment securities.

THE HUNDREDTH CORPORATION. The Hundredth Corporation is a wholly-owned subsidiary of Westborough Savings. The Hundredth Corporation was established in 1991 for the disposal of interests in real or personal property acquired by Westborough Savings through foreclosure, deed in lieu of foreclosure or otherwise. At March 31, 1999, The Hundredth Corporation had total assets of $75 thousand.

66

PROPERTIES

We currently conduct our business through our executive and administrative offices and our six retail banking offices, five of which are full service branches. As of March 31, 1999, the properties and leasehold improvements owned by us had an aggregate net book value of $1.5 million.

                                                                      ORIGINAL DATE
                                                           LEASED OR    LEASED OR    DATE OF LEASE
LOCATION                                                     OWNED      ACQUIRED      EXPIRATION       DEPOSITS
---------------------------------------------------------  ---------  -------------  -------------  --------------
                                                                                                    (IN THOUSANDS)
EXECUTIVE OFFICE:
  100 E. Main Street.....................................      Owned      06/10/75             --     $   55,756
  Westborough, MA

BRANCH OFFICES:(1)
  33 W. Main Street......................................      Owned      05/01/54             --     $   31,052
  Westborough, MA

  53 W. Main Street......................................      Owned      07/01/81             --     $   39,533
  Northborough, MA

  19 Maple Avenue........................................     Leased      12/01/95       11/30/00     $   10,616
  Shrewsbury, MA

OTHER OFFICES:
  The Willows(2).........................................     Leased      08/01/87       07/31/00     $    6,014
  One Lyman Street
  Westborough, MA

  Operations Center......................................     Leased      01/01/98       12/31/99             --
  176 E. Main Street
  Westborough, MA


(1) This listing does not include our new Shrewsbury branch which opened in May 1999 at Shaw's supermarket. The property in which this branch is located is leased for a term beginning on May 1, 1999 and ending on April 30, 2004. The aggregate amount of deposits held by this branch totaled $236 thousand at June 1, 1999.

(2) This office provides limited retail banking services to the residents of the Willows. It is not open to the general public and maintains restricted operating hours.

LEGAL PROCEEDINGS

We are not involved in any pending legal proceeding other than routine legal proceedings occurring in the ordinary course of business. We believe that these routine legal proceedings, in the aggregate, are immaterial to our financial condition and results of operation.

PERSONNEL

As of March 31, 1999, we had 45 full-time employees and 26 part-time employees. The employees are not represented by a collective bargaining unit, and we consider our relationship with our employees to be excellent.

67

BUSINESS OF WESTBOROUGH FINANCIAL SERVICES, INC.

Westborough Financial Services has not engaged in any business to date. Upon completion of the reorganization, Westborough Financial Services will own The Westborough Bank. Westborough Financial Services will retain up to 50% of the net proceeds from the offering. We will invest our initial capital as discussed in "How We Intend to Use the Proceeds from the Offering."

In the future, Westborough Financial Services may pursue other business activities, including the acquisition of other financial institutions or other entities, borrowing funds for investment in Westborough Bank and diversification of Westborough Financial Services' operations. Westborough Financial Services has no current plans for such activities. Our cash flow will depend upon earnings from the investment of the portion of net proceeds we retain and any dividends Westborough Financial Services receives from Westborough Bank. Initially, Westborough Financial Services will neither own nor lease any property, but will instead use the premises, equipment and furniture of Westborough Bank. At the present time, we intend to employ only persons who are officers of Westborough Bank to serve as officers of Westborough Financial Services. However, we will use the support staff of Westborough Bank from time to time. These persons will not be separately compensated by Westborough Financial Services. Westborough Financial Services will hire additional employees, as appropriate, to the extent it expands its business in the future. See "How We Intend to Use the Proceeds from the Offering."

REGULATION OF WESTBOROUGH SAVINGS AND
WESTBOROUGH FINANCIAL SERVICES, INC.

GENERAL

Westborough Savings is a Massachusetts-chartered savings bank, and its deposit accounts are insured up to applicable limits by the Federal Deposit Insurance Corporation by the Bank Insurance Fund. Westborough Savings is subject to extensive regulation, examination and supervision by the Commonwealth of Massachusetts Division of Banks (the "Division") as its primary corporate regulator, and by the FDIC as the deposit insurer. Westborough Savings must file reports with the Division and the FDIC concerning its activities and financial condition, and it must obtain regulatory approval prior to entering into certain transactions, such as mergers with, or acquisitions of, other depository institutions and opening or acquiring branch offices. The Division and the FDIC conduct periodic examinations to assess our compliance with various regulatory requirements. This regulation and supervision establishes a comprehensive framework of activities in which a savings bank can engage and is intended primarily for the protection of the deposit insurance fund and depositors. The regulatory structure also gives the regulatory authorities extensive discretion in connection with their supervisory and enforcement activities and examination policies, including policies with respect to the classification of assets and the establishment of adequate loan loss reserves for regulatory purposes.

Westborough Bancorp, MHC and Westborough Financial Services, as bank holding companies controlling Westborough Bank, will be subject to the Bank Holding Company Act of 1956, as amended, (the "BHCA") and the rules and regulations of the Federal Reserve Board (the "FRB") under the BHCA and to the provisions of the Massachusetts General Laws applicable to savings banks and other depository institutions and their holding companies (the "Massachusetts banking laws") and the regulations of the Division under the Massachusetts banking laws applicable to bank holding companies. Westborough Bancorp, MHC and Westborough Financial Services will be required to file reports with, and otherwise comply with the rules and regulations of the FRB and the Division. Westborough Financial Services will be required to file certain reports with, and otherwise comply with, the rules and regulations of the Securities and Exchange Commission under the federal securities laws.

68

Any change in such laws and regulations, whether by the Division, the FDIC, or the FRB, or through legislation, could have a material adverse impact on Westborough Bancorp, MHC, Westborough Financial Services and Westborough Savings and their operations and stockholders.

CERTAIN OF THE LAWS AND REGULATIONS APPLICABLE TO WESTBOROUGH BANCORP, MHC, WESTBOROUGH FINANCIAL SERVICES AND WESTBOROUGH SAVINGS ARE SUMMARIZED BELOW OR ELSEWHERE IN THIS PROSPECTUS. THESE SUMMARIES DO NOT PURPORT TO BE COMPLETE AND ARE QUALIFIED IN THEIR ENTIRETY BY REFERENCE TO SUCH LAWS AND REGULATIONS.

MASSACHUSETTS BANKING REGULATION

ACTIVITY POWERS. The Bank derives its lending, investment and other activity powers primarily from the applicable provisions of the Massachusetts banking laws and its related regulations. Under these laws and regulations, savings banks, including Westborough Savings, generally may, invest in:

(1) real estate mortgages;

(2) consumer and commercial loans;

(3) specific types of debt securities, including certain corporate debt securities and obligations of federal, state and local governments and agencies;

(4) certain types of corporate equity securities; and

(5) certain other assets.

A savings bank may also invest pursuant to a "leeway" power that permits investments not otherwise permitted by the Massachusetts banking laws. "Leeway" investments must comply with a number of limitations on the individual and aggregate amounts of "leeway" investments. A savings bank may also exercise trust powers upon approval of the Division. Massachusetts savings banks may also exercise any power and engage in any activity permissible for national banks in accordance with regulations adopted by the Division with respect to such power or activity. The exercise of these lending, investment and activity powers are limited by federal law and the related regulations. See "--Federal Banking Regulation--Activity Restrictions on State-Chartered Banks" below.

COMMUNITY REINVESTMENT ACT. Westborough Savings is also subject to provisions of the Massachusetts banking laws that, like the provisions of the federal Community Reinvestment Act ("CRA"), impose continuing and affirmative obligations upon a banking institution organized in Massachusetts to serve the credit needs of its local communities ("Massachusetts CRA"). The obligations of the Massachusetts CRA are similar to those imposed by the CRA, and the Division has adopted regulations to implement the Massachusetts CRA that are based on the CRA. See "Federal Banking Regulation--Community Reinvestment Act." The Division is required to consider a bank's Massachusetts CRA rating when reviewing the bank's application to engage in certain transactions, including mergers, asset purchases and the establishment of branch offices or automated teller machines, and provides that such assessment may serve as a basis for the denial of any such application. The Massachusetts CRA requires the Division to assess a bank's compliance with the Massachusetts CRA and to make such assessment available to the public. The latest Massachusetts CRA rating, received by letter, dated March 22, 1999, from the Division was a rating of "Satisfactory."

LOANS-TO-ONE-BORROWER LIMITATIONS. With specified exceptions, the total obligations of a single borrower to a Massachusetts chartered savings bank may not exceed 20% of the savings bank's surplus account. A savings bank may lend additional amounts up to 100% of the bank's surplus account if secured by collateral meeting the requirements of the Massachusetts banking laws. Westborough Savings currently complies with applicable loans-to-one-borrower limitations.

LOANS TO A BANK'S INSIDERS. Provisions of the Massachusetts banking laws prohibit a savings bank from making a loan or otherwise extending credit to any of its officers and directors or trustees and

69

prohibits any such officer, director or trustee from borrowing, otherwise becoming indebted, or becoming liable for a loan or other extension of credit by such bank to any other person except for any of the following loans after approval by a majority of the all of the members of the bank's board of investment, excluding any member involved in such loan or extension of credit:

(a) loan or extension of credit, secured or unsecured, to an officer of the bank in an amount not exceeding $20,000;

(b) loan or extension of credit intended or secured for educational purposes to an officer of the bank in an amount not exceeding $75,000;

(c) loan or extension of credit secured by a mortgage on residential real estate to be occupied in whole or in part by the officer to whom the loan or extension of credit is made, in an amount not exceeding $275,000;

(d) loan or extension of credit to a director or trustee of the bank who is not also an officer of the bank in an amount permissible under the bank's loan-to-one borrower limit. See "Massachusetts Banking Regulation--Loans-to-One Borrower Limitations" above.

No such loan may be granted on with an interest rate or other terms that are preferential in comparison to loans granted to persons not affiliated with the savings bank.

DIVIDENDS. Under the Massachusetts banking laws, a stock savings bank may, subject to several limitations, declare and pay a dividend on its capital stock, which is the bank's common stock and any preferred stock, out of the bank's net profits. A dividend may not be declared if the payment of the dividend would impair the capital stock and surplus account of the savings bank. No dividend on the bank's common stock may be paid unless dividends and any required payment with respect to any preferred stock have been paid. No dividend may be paid from net profits that are required to be added to the surplus account of the stock savings bank. A stock savings bank is required to transfer net profits to its surplus account to the extent necessary to

(a) increase the total of the capital stock and surplus account of the bank to an amount equal to 10% of its deposit liabilities;

(b) increase the amount of the surplus account to an amount to equal to 50% of the bank's common stock; and

(c) if the surplus account already amounts to 50% of the bank's common stock, such amount of the net profits, not exceeding 50% of such net profits, as necessary to increase the amount of the surplus account to an amount equal to 50% of the bank's capital stock.

In addition, Federal law may also limit the amount of dividends that may be paid by Westborough Savings. See "--Federal Banking Regulation--Prompt Corrective Action" below.

EXAMINATION AND ENFORCEMENT. The Division is required to periodically examine savings banks at least once every calendar year or at least one each 18 month period if the savings bank qualifies as well capitalized under the prompt corrective action provisions of the Federal Deposit Insurance Act. See "--Federal Banking Regulation--Prompt Corrective Action" below. The Division may also examine a savings bank whenever the Division deems an examination expedient. If the Division finds, after an inquiry, that any trustee, director or officer of a savings bank has, among other things, violated any law related to such bank or has conducted the business of such bank in an unsafe or unsound manner, the Division may take various actions that could result in the suspension or removal of such person as an officer, director or trustee of the savings bank. If the Division determines that, among other things, a savings bank has violated its charter or any Massachusetts law or is conducting its business in an unsafe or unsound manner or is in an unsafe or unsound condition to transact is banking business, the

70

Division may take possession of the property and business of the savings bank and may, if the facts warrant, initiate the liquidation of the bank.

FEDERAL BANKING REGULATION

CAPITAL REQUIREMENTS. FDIC regulations require BIF-insured banks, such as Westborough Savings, to maintain minimum levels of capital. The FDIC regulations define two tiers, or classes, of capital.

Tier 1 capital is comprised of the sum of common stockholders' equity (excluding the unrealized appreciation or depreciation, net of tax, from available-for-sale securities), non-cumulative perpetual preferred stock (including any related surplus) and minority interests in consolidated subsidiaries, minus all intangible assets (other than qualifying servicing rights), and any net unrealized loss on marketable equity securities.

The components of Tier 2 capital currently include cumulative perpetual preferred stock, certain perpetual preferred stock for which the dividend rate may be reset periodically, mandatory convertible securities, subordinated debt, intermediate preferred stock and allowance for possible loan losses. Allowance for possible loan losses includible in Tier 2 capital is limited to a maximum of 1.25% of risk-weighted assets. Overall, the amount of Tier 2 capital that may be included in total capital can not exceed 100% of Tier 1 capital.

The FDIC regulations establish a minimum leverage capital requirement for banks in the strongest financial and managerial condition, with a rating of 1 (the highest examination rating of the FDIC for banks) under the Uniform Financial Institutions Rating System, of not less than a ratio of 3.0% of Tier 1 capital to total assets. For all other banks, the minimum leverage capital requirement is 4.0%, unless a higher leverage capital ratio is warranted by the particular circumstances or risk profile of the depository institution.

The FDIC regulations also require that savings banks meet a risk-based capital standard. The risk-based capital standard requires the maintenance of a ratio of total capital (which is defined as the sum of Tier 1 capital and Tier 2 capital) to risk-weighted assets of at least 8% and a ratio of Tier 1 capital to risk-weighted assets of at least 4%. In determining the amount of risk-weighted assets, all assets, plus certain off balance sheet items, are multiplied by a risk-weight of 0% to 100%, based on the risks the FDIC believes are inherent in the type of asset or item.

The federal banking agencies, including the FDIC, have also adopted regulations to require an assessment of an institution's exposure to declines in the economic value of a bank's capital due to changes in interest rates when assessing the bank's capital adequacy. Under such a risk assessment, examiners will evaluate a bank's capital for interest rate risk on a case-by-case basis, with consideration of both quantitative and qualitative factors. According to the agencies, applicable considerations include the quality of the bank's interest rate risk management process, the overall financial condition of the bank and the level of other risks at the bank for which capital is needed. Institutions with significant interest rate risk may be required to hold additional capital. The agencies also issued a joint policy statement providing guidance on interest rate risk management, including a discussion of the critical factors affecting the agencies' evaluation of interest rate risk in connection with capital adequacy.

71

The following table shows Westborough Savings' leverage ratio, its Tier 1 risk-based capital ratio, and its total risk-based capital ratio, at March 31, 1999:

                                                                               AS OF MARCH 31, 1999
                                                -----------------------------------------------------------------------------------
                                                  HISTORICAL                     PRO                     PRO FORMA
                                                   CAPITAL      PERCENT OF      FORMA     PERCENT OF      CAPITAL      PERCENT OF
                                                (IN THOUSANDS)   ASSETS(2)   CAPITA1(1)    ASSETS(2)   REQUIREMENTS     ASSETS(2)
                                                --------------  -----------  -----------  -----------  -------------  -------------
Regulatory Tier 1 leverage capital............    $   19,031         11.67%   $  21,330        12.90%    $   4,961           3.00%
Tier 1 risk-based capital.....................    $   19,031         21.52%   $  21,330        23.99%    $   3,556           4.00%
Total risk-based capital......................    $   19,888         22.48%   $  22,187        24.95%    $   7,113           8.00%


(1) Based on the midpoint of the Current Valuation Range.

(2) For purposes of calculating Regulatory Tier 1 leverage capital, assets are based on adjusted total leverage assets. In calculating Tier 1 risk based capital and total risk-based capital, assets are based on total risk-weighted assets.

As the table shows, Westborough Savings exceeded the minimum capital adequacy requirements at the date indicated.

ACTIVITY RESTRICTIONS ON STATE-CHARTERED BANKS. Section 24 of the Federal Deposit Insurance Act, as amended (the "FDIA"), which was added by the Federal Deposit Insurance Corporation Improvement Act of 1991 ("FDICIA"), generally limits the activities and investments of state-chartered FDIC insured banks and their subsidiaries to those permissible for federally chartered national banks and their subsidiaries, unless such activities and investments are specifically exempted by Section 24 or consented to by the FDIC.

Section 24 provides an exception for investments by a bank in common and preferred stocks listed on a national securities exchange or the shares of registered investment companies if

(1) the bank held such types of investments during the 14-month period from September 30, 1990 through November 26, 1991;

(2) the state in which the bank is chartered permitted such investments as of September 30, 1991; and

(3) the bank notifies the FDIC and obtains approval from the FDIC to make or retain such investments. Upon receiving such FDIC approval, an institution's investment in such equity securities will be subject to an aggregate limit up to the amount of its Tier 1 capital.

Westborough Savings received approval from the FDIC to retain and acquire such equity investments subject to a maximum permissible investment equal to the lesser of 100% of Westborough Savings' Tier 1 capital or the maximum permissible amount specified by the Massachusetts banking laws. Section 24 also provides an exception for majority owned subsidiaries of a bank, but Section 24 limits the activities of such subsidiaries are limited to those permissible for a national bank, permissible under Section 24 of the FDIA and the FDIC regulations issued pursuant thereto, or as approved by the FDIC.

Before making a new investment or engaging in a new activity not permissible for a national bank or otherwise permissible under Section 24 of the FDIC regulations thereunder, an insured bank must seek approval from the FDIC to make such investment or engage in such activity. The FDIC will not approve the activity unless the bank meets its minimum capital requirements and the FDIC determines that the activity does not present a significant risk to the FDIC insurance funds.

ENFORCEMENT. The FDIC has extensive enforcement authority over insured savings banks, including Westborough Savings. This enforcement authority includes, among other things, the ability to assess civil money penalties, to issue cease and desist orders and to remove directors and officers. In

72

general, these enforcement actions may be initiated in response to violations of laws and regulations and to unsafe or unsound practices.

The FDIC is required, with certain exceptions, to appoint a receiver or conservator for an insured state bank if that bank is "critically undercapitalized." For this purpose, "critically undercapitalized" means having a ratio of tangible capital to total assets of less than 2%. The FDIC may also appoint a conservator or receiver for a state bank on the basis of the institution's financial condition or upon the occurrence of certain events, including:

(1) insolvency (whereby the assets of the bank are less than its liabilities to depositors and others);

(2) substantial dissipation of assets or earnings through violations of law or unsafe or unsound practices;

(3) existence of an unsafe or unsound condition to transact business;

(4) likelihood that the bank will be unable to meet the demands of its depositors or to pay its obligations in the normal course of business; and

(5) insufficient capital, or the incurring or likely incurring of losses that will deplete substantially all of the institution's capital with no reasonable prospect of replenishment of capital without federal assistance.

DEPOSIT INSURANCE. Pursuant to FDICIA, the FDIC established a system for setting deposit insurance premiums based upon the risks a particular bank or savings association posed to its deposit insurance funds. Under the risk-based deposit insurance assessment system, the FDIC assigns an institution to one of three capital categories based on the institution's financial information, as of the reporting period ending six months before the assessment period. The three capital categories are (1) well capitalized, (2) adequately capitalized and (3) undercapitalized. The FDIC also assigns an institution to one of three supervisory subcategories within each capital group. With respect to the capital ratios, institutions are classified as well capitalized, adequately capitalized or under capitalization using ratios that are substantially similar to the prompt corrective action capital ratios discussed below. The FDIC also assigns an institution to supervisory subgroup based on a supervisory evaluation provided to the FDIC by the institution's primary federal regulator and information that the FDIC determines to be relevant to the institution's financial condition and the risk posed to the deposit insurance funds (which may include, if applicable, information provided by the institution's state supervisor).

An institution's assessment rate depends on the capital category and supervisory category to which it is assigned. Under the final risk-based assessment system, there are nine assessment risk classifications (I.E., combinations of capital groups and supervisory subgroups) to which different assessment rates are applied. Assessment rates for deposit insurance currently range from 0 basis points to 27 basis points. The capital and supervisory subgroup to which an institution is assigned by the FDIC is confidential and may not be disclosed. A bank's rate of deposit insurance assessments will depend upon the category and subcategory to which the bank is assigned by the FDIC. Any increase in insurance assessments could have an adverse effect on the earnings of insured institutions, including Westborough Savings.

Under the Deposit Insurance Funds Act of 1996 (the "Funds Act"), the assessment base for the payments on the bonds (the "FICO bonds") issued in the late 1980's by the Financing Corporation to recapitalize the now defunct Federal Savings and Loan Insurance Corporation was expanded to include, beginning January 1, 1997, the deposits of BIF-insured institutions, such as Westborough Savings. Until December 31, 1999, or such earlier date on which the last savings association ceases to exist, the rate of assessment for BIF-assessable deposits will be one-fifth of the rate imposed on deposits insured by the Savings Association Insurance Fund (the "SAIF"). The annual rate of assessments for the payments on

73

the FICO bonds for the quarterly period beginning on January 1, 1999 was 0.0122% for BIF-assessable deposits and 0.0610% for SAIF-assessable deposits.

Under the FDIA, the FDIC may terminate the insurance of an institution's deposits upon a finding that the institution has engaged in unsafe or unsound practices, is in an unsafe or unsound condition to continue operations or has violated any applicable law, regulation, rule, order or condition imposed by the FDIC. The management of Westborough Savings does not know of any practice, condition or violation that might lead to termination of deposit insurance.

TRANSACTIONS WITH AFFILIATES OF WESTBOROUGH SAVINGS. Transactions between an insured bank, such as Westborough Savings, and any of its affiliates is governed by Sections 23A and 23B of the Federal Reserve Act. An affiliate of a bank is any company or entity that controls, is controlled by or is under common control with the bank. Currently, a subsidiary of a bank that is not also a depository institution is not treated as an affiliate of the bank for purposes of Sections 23A and 23B, but the FRB has proposed treating any subsidiary of a bank that is engaged in activities not permissible for bank holding companies under the Bank Holding Company Act of 1956, as amended, as an affiliate for purposes of Sections 23A and 23B. Sections 23A and 23B (1) limit the extent to which the bank or its subsidiaries may engage in "covered transactions" with any one affiliate to an amount equal to 10% of such bank's capital stock and surplus, and limit on all such transactions with all affiliates to an amount equal to 20% of such capital stock and surplus and (2) require that all such transactions be on terms that are consistent with safe and sound banking practices. The term "covered transaction" includes the making of loans, purchase of assets, issuance of guarantees and other similar types of transactions. Further, most loans by a bank to any of its affiliates must be secured by collateral in amounts ranging from 100 to 130 percent of the loan amounts. In addition, any covered transaction by a bank with an affiliate and any purchase of assets or services by a bank from an affiliate must be on terms that are substantially the same, or at least as favorable, to the bank as those that would be provided to a non-affiliate.

PROHIBITIONS AGAINST TYING ARRANGEMENTS. Banks are subject to the prohibitions of 12 U.S.C. Section 1972 on certain tying arrangements. A depository institution is prohibited, subject to certain exceptions, from extending credit to or offering any other service, or fixing or varying the consideration for such extension of credit or service, on the condition that the customer obtain some additional service from the institution or certain of its affiliates or not obtain services of a competitor of the institution.

UNIFORM REAL ESTATE LENDING STANDARDS. Pursuant to FDICIA, the federal banking agencies adopted uniform regulations prescribing standards for extensions of credit that are secured by liens on interests in real estate or made for the purpose of financing the construction of a building or other improvements to real estate. Under the joint regulations adopted by the federal banking agencies, all insured depository institutions must adopt and maintain written policies that establish appropriate limits and standards for extensions of credit that are secured by liens or interests in real estate or are made for the purpose of financing permanent improvements to real estate. These policies must establish loan portfolio diversification standards, prudent underwriting standards (including loan-to-value limits) that are clear and measurable, loan administration procedures, and documentation, approval and reporting requirements. The real estate lending policies must reflect consideration of the Interagency Guidelines for Real Estate Lending Policies that have been adopted by the federal bank regulators.

74

The Interagency Guidelines, among other things, require a depository institution to establish internal loan-to-value limits for real estate loans that are not in excess of the following supervisory limits:

(1) for loans secured by raw land, the supervisory loan-to-value limit is 65% of the value of the collateral;

(2) for land development loans (I.E., loans for the purpose of improving unimproved property prior to the erection of structures), the supervisory limit is 75%;

(3) for loans for the construction of commercial, multi-family or other non-residential property, the supervisory limit is 80%;

(4) for loans for the construction of one- to four-family properties, the supervisory limit is 85%; and

(5) for loans secured by other improved property (E.G., farmland, completed commercial property and other income-producing property including non-owner occupied, one- to four-family property), the limit is 85%.

Although no supervisory loan-to-value limit has been established for owner-occupied, one to four-family and home equity loans, the Interagency Guidelines state that for any such loan with a loan-to-value ratio that equals or exceeds 90% at origination, an institution should require appropriate credit enhancement in the form of either mortgage insurance or readily marketable collateral.

COMMUNITY REINVESTMENT ACT. Under the Community Reinvestment Act (the "CRA"), any insured depository institution, including Westborough Savings, has a continuing and affirmative obligation consistent with its safe and sound operation to help meet the credit needs of its entire community, including low and moderate income neighborhoods. The CRA does not establish specific lending requirements or programs for financial institutions nor does it limit an institution's discretion to develop the types of products and services that it believes are best suited to its particular community. The CRA requires the FDIC, in connection with its examination of a savings bank, to assess the depository institution's record of meeting the credit needs of its community and to take such record into account in its evaluation of certain applications by such institution, including applications for additional branches and acquisitions.

Among other things, the current CRA regulations replace the prior process-based assessment factors with a new evaluation system that rates an institution based on its actual performance in meeting community needs. In particular, the current evaluation system focuses on three tests:

(1) a lending test, to evaluate the institution's record of making loans in its service areas;

(2) an investment test, to evaluate the institution's record of investing in community development projects, affordable housing, and programs benefitting low or moderate income individuals and businesses; and

(3) a service test, to evaluate the institution's delivery of services through its branches, ATMs and other offices.

For a small bank, which is a bank with less than $250 million in assets in the year prior to the CRA examination, such as Westborough Savings, the CRA assessment will be based on

(1) the bank's loan-to-deposit ratio;

(2) the percentage of the bank's loans and any other appropriate lending related activities located in the bank's assessment areas;

(3) the bank's record of lending to, and other appropriate lending related activities for borrowers of different income levels and businesses and farms of different sizes;

75

(4) the geographic distribution of the bank's loans; and

(5) the bank's record in acting in response to written complaints about the bank's performance in helping to meet the credit needs of its assessment areas.

The CRA requires the FDIC to provide a written evaluation of an institution's CRA performance utilizing a four-tiered descriptive rating system and requires public disclosure of an institution's CRA rating. Westborough Savings received a "satisfactory" rating in its CRA examination conducted by the FDIC on March 1, 1999

SAFETY AND SOUNDNESS STANDARDS. Pursuant to the requirements of FDICIA, as amended by the Riegle Community Development and Regulatory Improvement Act of 1994, each federal banking agency, including the FDIC, has adopted guidelines establishing general standards relating to internal controls, information and internal audit systems, loan documentation, credit underwriting, interest rate exposure, asset growth, asset quality, earnings, and compensation, fees and benefits. In general, the guidelines require, among other things, appropriate systems and practices to identify and manage the risks and exposures specified in the guidelines. The guidelines prohibit excessive compensation as an unsafe and unsound practice and describe compensation as excessive when the amounts paid are unreasonable or disproportionate to the services performed by an executive officer, employee, director, or principal stockholder.

In addition, the FDIC adopted regulations to require a bank that is given notice by the FDIC that it is not satisfying any of such safety and soundness standards to submit a compliance plan to the FDIC. If, after being so notified, a bank fails to submit an acceptable compliance plan or fails in any material respect to implement an accepted compliance plan, the FDIC may issue an order directing corrective and other actions of the types to which a significantly undercapitalized institution is subject under the "prompt corrective action" provisions of FDICIA. If a bank fails to comply with such an order, the FDIC may seek to enforce such an order in judicial proceedings and to impose civil monetary penalties.

PROMPT CORRECTIVE ACTION. FDICIA also established a system of prompt corrective action to resolve the problems of undercapitalized institutions. The FDIC, as well as the other federal banking regulators, adopted regulations governing the supervisory actions that may be taken against undercapitalized institutions. The regulations establish five categories, consisting of "well capitalized," "adequately capitalized," "undercapitalized," "significantly undercapitalized" and "critically undercapitalized." The FDIC's regulations defines the five capital categories as follows: Generally, an institution will be treated as "well capitalized" if its ratio of total capital to risk-weighted assets is at least 10%, its ratio of Tier 1 capital to risk-weighted assets is at least 6%, its ratio of Tier 1 capital to total assets is at least 5%, and it is not subject to any order or directive by the FDIC to meet a specific capital level. An institution will be treated as "adequately capitalized" if its ratio of total capital to risk-weighted assets is at least 8%, its ratio of Tier 1 capital to risk-weighted assets is at least 4%, and its ratio of Tier 1 capital to total assets is at least 4% (3% if the bank receives the highest rating under the Uniform Financial Institutions Rating System) and it is not a well-capitalized institution. An institution that has total risk-based capital of less than 8%, Tier 1 risk-based-capital of less than 4% or a leverage ratio that is less than 4% (or less than 3% if the institution is rated a composite "1" under the Uniform Financial Institutions Rating System) would be considered to be "undercapitalized." An institution that has total risk-based capital of less than 6%, Tier 1 capital of less than 3% or a leverage ratio that is less than 3% would be considered to be "significantly undercapitalized," and an institution that has a tangible capital to assets ratio equal to or less than 2% would be deemed to be "critically undercapitalized."

The severity of the action authorized or required to be taken under the prompt corrective action regulations increases as a bank's capital decreases within the three undercapitalized categories. All banks are prohibited from paying dividends or other capital distributions or paying management fees to

76

any controlling person if, following such distribution, the bank would be undercapitalized. The FDIC is required to monitor closely the condition of an undercapitalized bank and to restrict the growth of its assets. An undercapitalized bank is required to file a capital restoration plan within 45 days of the date the bank receives notice that it is within any of the three undercapitalized categories, and the plan must be guaranteed by any parent holding company. The aggregate liability of a parent holding company is limited to the lesser of:

(1) an amount equal to the five percent of the bank's total assets at the time it became "undercapitalized," and

(2) the amount that is necessary (or would have been necessary) to bring the bank into compliance with all capital standards applicable with respect to such bank as of the time it fails to comply with the plan.

If a bank fails to submit an acceptable plan, it is treated as if it were "significantly undercapitalized." Banks that are significantly or critically undercapitalized are subject to a wider range of regulatory requirements and restrictions.

The FDIC has a broad range of grounds under which it may appoint a receiver or conservator for an insured depositary bank. If one or more grounds exist for appointing a conservator or receiver for a bank, the FDIC may require the bank to issue additional debt or stock, sell assets, be acquired by a depository bank holding company or combine with another depository bank. Under FDICIA, the FDIC is required to appoint a receiver or a conservator for a critically undercapitalized bank within 90 days after the bank becomes critically undercapitalized or to take such other action that would better achieve the purposes of the prompt corrective action provisions. Such alternative action can be renewed for successive 90-day periods. However, if the bank continues to be critically undercapitalized on average during the quarter that begins 270 days after it first became critically undercapitalized, a receiver must be appointed, unless the FDIC makes certain findings that the bank is viable.

LOANS TO A BANK'S INSIDERS. A bank's loans to its executive officers, directors, any owner of 10% or more of its stock (each, an "insider") and any of certain entities affiliated to any such person (an insider's related interest) are subject to the conditions and limitations imposed by Section 22(h) of the Federal Reserve Act and the FRB's Regulation O thereunder. Under these restrictions, the aggregate amount of the loans to any insider and the insider's related interests may not exceed the loans-to-one-borrower limit applicable to national banks, which is comparable to the loans-to-one-borrower limit applicable to Westborough Savings' loans. See "Massachusetts Banking Regulation--Loans-to-One Borrower Limitations." All loans by a bank to all insiders and insiders' related interests in the aggregate may not exceed the bank's unimpaired capital and unimpaired surplus. With certain exceptions, loans to an executive officer, other than loans for the education of the officer's children and certain loans secured by the officer's residence, may not exceed the lesser of (1) $100,000 or (2) the greater of $25,000 or 2.5% of the bank's capital and unimpaired surplus. Regulation O also requires that any proposed loan to an insider or a related interest of that insider be approved in advance by a majority of the Board of Trustees of the bank, with any interested director not participating in the voting, if such loan, when aggregated with any existing loans to that insider and the insider's related interests, would exceed either
(1) $500,000 or (2) the greater of $25,000 or 5% of the bank's unimpaired capital and surplus. Generally, such loans must be made on substantially the same terms as, and follow credit underwriting procedures that are not less stringent than, those that are prevailing at the time for comparable transactions with other persons. An exception is made for extensions of credit made pursuant to a benefit or compensation plan of a bank that is widely available to employees of the bank and that does not give any preference to insiders of the bank over other employees of the bank.

In addition, provisions of the BHCA prohibit extensions of credit to a bank's insiders and their related interests by any other institution that has a correspondent banking relationship with the bank,

77

unless such extension of credit is on substantially the same terms as those prevailing at the time for comparable transactions with other persons and does not involve more than the normal risk of repayment or present other unfavorable features.

FEDERAL RESERVE SYSTEM

Under FRB regulations, Westborough Savings is required to maintain non-interest-earning reserves against its transaction accounts (primarily NOW and regular checking accounts). The FRB regulations generally require that reserves of 3% must be maintained against aggregate transaction accounts of $46.5 million or less (subject to adjustment by the FRB) and an initial reserve of $1.4 million plus 10% (subject to adjustment by the FRB between 8% and 14%) against that portion of total transaction accounts in excess of $46.5 million. The first $4.9 million of otherwise reservable balances (subject to adjustments by the FRB) are exempted from the reserve requirements. Westborough Savings is in compliance with the foregoing requirements. Because required reserves must be maintained in the form of either vault cash, a non-interest-bearing account at a Federal Reserve Bank or a pass-through account as defined by the FRB, the effect of this reserve requirement is to reduce Westborough Savings' interest-earning assets.

HOLDING COMPANY REGULATION

FEDERAL REGULATION. After the reorganization, Westborough Bancorp, MHC and Westborough Financial Services will be governed as bank holding companies. Bank holding companies are subject to examination, regulation and periodic reporting under the BHCA, as administered by the FRB. The FRB has adopted capital adequacy guidelines for bank holding companies on a consolidated basis substantially similar to those of the FDIC for Westborough Savings. As of December 31, 1998, Westborough Financial Services' total capital and Tier 1 capital ratios for Westborough Bancorp, MHC and Westborough Financial Services would, on a pro forma basis, exceed these minimum capital requirements. See "Regulatory Capital Compliance."

Regulations of the FRB provide that a bank holding company must serve as a source of strength to any of its subsidiary banks and must not conduct its activities in an unsafe or unsound manner. Under the prompt corrective action provisions of FDICIA, a bank holding company parent of an undercapitalized subsidiary bank would be directed to guarantee, within limitations, the capital restoration plan that is required of such an undercapitalized bank. See "--Federal Banking Regulation--Prompt Corrective Action" above. If the undercapitalized bank fails to file an acceptable capital restoration plan or fails to implement an accepted plan, the Federal Reserve Board may prohibit the bank holding company parent of the undercapitalized bank from paying any dividend or making any other form of capital distribution without the prior approval of the FRB.

As bank holding companies, Westborough Bancorp, MHC and Westborough Financial Services will be required to obtain the prior approval of the FRB to acquire all, or substantially all, of the assets of any bank or bank holding company. Prior FRB approval will be required for Westborough Bancorp, MHC or Westborough Financial Services to acquire direct or indirect ownership or control of any voting securities of any bank or bank holding company if, after giving effect to such acquisition, it would, directly or indirectly, own or control more than 5% of any class of voting shares of such bank or bank holding company.

A bank holding company is required to give the FRB prior written notice of any purchase or redemption of its outstanding equity securities if the gross consideration for the purchase or redemption, when combined with the net consideration paid for all such purchases or redemptions during the preceding 12 months, will be equal to 10% or more of the company's consolidated net worth. The FRB may disapprove such a purchase or redemption if it determines that the proposal would constitute an unsafe and unsound practice, or would violate any law, regulation, FRB order or

78

directive, or any condition imposed by, or written agreement with, the FRB. Such notice and approval is not required for a bank holding company that would be treated as "well capitalized" under applicable regulations of the FRB, that has received a composite "1" or "2" rating at its most recent bank holding company inspection by the FRB, and that is not the subject of any unresolved supervisory issues.

In addition, a bank holding company is generally prohibited from engaging in, or acquiring direct or indirect control of any company engaged in, non-banking activities. One of the principal exceptions to this prohibition is for activities found by the FRB to be so closely related to banking or managing or controlling banks as to be a proper incident thereto. Some of the principal activities that the FRB has determined by regulation to be so closely related to banking as to be a proper incident thereto are:

(1) making or servicing loans;

(2) performing certain data processing services;

(3) providing discount brokerage services;

(4) acting as fiduciary, investment or financial advisor;

(5) leasing personal or real property;

(6) making investments in corporations or projects designed primarily to promote community welfare; and

(7) acquiring a savings and loan association.

Under the Federal Deposit Insurance Act, depository institutions are liable to the FDIC for losses suffered or anticipated by the FDIC in connection with the default of a commonly controlled depository institution or any assistance provided by the FDIC to such an institution in danger of default. This law would have potential applicability if Westborough Bancorp, MHC or Westborough Financial Services ever acquired as a separate subsidiary a depository institution in addition to Westborough Bank.

MASSACHUSETTS REGULATION. Under the Massachusetts banking laws, a company owning or controlling two or more banking institutions, including a savings bank, is regulated as a bank holding company. The term "company" is defined by the Massachusetts banking laws similarly to the definition of "company" under the BHCA. Each Massachusetts bank holding company must:

(a) Obtain the approval of the Massachusetts Board of Bank Incorporation before engaging in certain transactions, such as the acquisition of more than 5% of the voting stock of another banking institution; and

(b) Must register, and file certain reports, with the Division and is subject to examination by the Division.

Westborough Bancorp, MHC or Westborough Financial Services will become a Massachusetts bank holding company if they acquire a second banking institution and hold and operate it separately from Westborough Bank.

ACQUISITION OF WESTBOROUGH FINANCIAL SERVICES, INC.

Under federal law, no person may acquire control of Westborough Financial Services or Westborough Bank without first obtaining, as summarized below, approval of such acquisition of control by the FRB.

FEDERAL RESTRICTIONS. Under the federal Change in Bank Control Act (the "CBCA"), any person (including a company), or group acting in concert, seeking to acquire 10% or more of the outstanding

79

shares of Westborough Financial Services' common stock will be required to submit prior notice to the FRB, unless the FRB has found that the acquisition of such shares will not result in a change in control of Westborough Financial Services. Under the BHCA, the FRB has 60 days within which to act on such notices, taking into consideration certain factors, including the financial and managerial resources of the acquiror, the convenience and needs of the communities served by Westborough Financial Services and Westborough Bank, and the anti-trust effects of the acquisition. Under the BHCA, any company would be required to obtain prior approval from the FRB before it may obtain "control," within the meaning of the BHCA, of Westborough Financial Services. The term "control" is defined generally under the BHCA to mean the ownership or power to vote 25% more of any class of voting securities of an institution or the ability to control in any manner the election of a majority of the institution's directors.

MASSACHUSETTS RESTRICTIONS. Under the Massachusetts banking laws, the prior approval of the Division is required before any person may acquire a Massachusetts bank holding company, such as Westborough Financial Services. For this purpose, the term "person" is defined broadly to mean a natural person or a corporation, company, partnership, or other forms of organized entities. The term "acquire" is defined differently for an existing bank holding company and for other companies or persons. A bank holding company will be treated as "acquiring" a Massachusetts bank holding company if the bank holding company acquires more than 5% of any class of the voting shares of the bank holding company. Any other person will be treated as "acquiring" a Massachusetts bank holding company if it acquires ownership or control of more than 25% of any class of the voting shares of the bank holding company.

DIVIDEND WAIVERS BY WESTBOROUGH BANCORP, MHC

Certain mutual holding companies have waived the receipt of dividends declared by its savings institution subsidiary. Any such dividend waiver by Westborough Bancorp, MHC will be subject to the following restrictions:

MASSACHUSETTS RESTRICTIONS. Under applicable Massachusetts regulations, a mutual holding company may not waive any dividends to be paid by any of its subsidiary institutions if any shares of the stock to which the waiver would apply is held by an insider (any officer, director, or corporator of the mutual holding company or a subsidiary banking institution) or a stock benefit plan of the mutual holding company unless prior written notice of the waiver has been given to the Division and the Division does not object to the waiver. The Division may not object to a dividend waiver notice if:

(a) The waiver would not be detrimental to the safe and sound operation of the subsidiary banking institution, and

(b) The board of directors of the mutual holding company expressly determines, as evidenced by a resolution of the board of directors, that such waiver is consistent with the directors' fiduciary duties to the mutual members of the mutual holding company.

FEDERAL RESTRICTIONS. In connection with its approval of the reorganization, however, it is expected that the Federal Reserve Board will impose certain conditions on the waiver by Westborough Bancorp, MHC of dividends paid on the common stock by Westborough Financial Services. In particular, the Federal Reserve Board is expected to require that Westborough Bancorp, MHC obtain the prior approval of the Federal Reserve Board before Westborough Bancorp, MHC may waive any dividends from Westborough Financial Services. As of the date hereof, we are not aware that the Federal Reserve Board has given its approval to any waiver of dividends by any mutual holding company that has requested such approval.

We also expect that the terms of the Federal Reserve Board approval of the reorganization will require that the amount of any dividends waived by Westborough Bancorp, MHC will not be available

80

for payment to its public stockholders of Westborough Financial Services (i.e., stockholders except for Westborough Bancorp, MHC) and that such amount will be excluded from Westborough Financial Services' capital for purposes of calculating dividends payable to the public stockholders. Moreover, Westborough Savings is required to maintain the cumulative amount of dividends waived by Westborough Bancorp, MHC in a restricted capital account that would be added to the liquidation account established in the reorganization. This amount would not be available for distribution to public stockholders. See "The Reorganization and The Offering--Effects of the Reorganization--Depositors' Rights If We Liquidate; Liquidation Account." The restricted capital account and liquidation account amounts would not be reflected in Westborough Bank's financial statements, but would be considered as a notational or memorandum account of Westborough Bank. These accounts would be maintained in accordance with the laws, rules, regulations and policies of the Division of Banks and the plan of reorganization. The plan of reorganization also provides that if Westborough Bancorp, MHC converts to stock form in the future, (commonly referred to as a second step conversion), any waived dividends would reduce the percentage of the converted company's shares of common stock issued to public stockholders in connection with any such transaction. For additional information regarding the possible second step conversion of Westborough Bancorp, MHC, see "The Reorganization and The Offering-- Possible Conversion of Westborough Bancorp, MHC to Stock Form."

Westborough Bancorp, MHC does not expect initially to waive dividends declared by Westborough Financial Services. If Westborough Bancorp, MHC decides that it is in its best interest to waive a particular dividend to be paid by Westborough Financial Services and the Federal Reserve Board approves such waiver, then Westborough Financial Services would pay such dividend only to its public stockholders. The amount of the dividend waived by Westborough Bancorp, MHC would be treated in the manner described above. Westborough Bancorp, MHC's decision as to whether or not to waive a particular dividend will depend on a number of factors, including Westborough Bancorp, MHC's capital needs, the investment alternatives available to Westborough Bancorp, MHC as compared to those available to Westborough Financial Services, and the possibility of regulatory approvals. We can not guarantee:

- that after the reorganization, Westborough Bancorp, MHC will waive dividends paid by Westborough Financial Services;

- that if the application is made to waive a dividend, that the Federal Reserve Board will approve such dividend waiver request; or

- what conditions might be imposed by the Federal Reserve Board on any dividend waiver.

81

TAXATION

FEDERAL

GENERAL. The following discussion is intended only as a summary and does not purport to be a comprehensive description of the tax rules applicable to Westborough Bank, Westborough Bancorp, MHC or Westborough Financial Services. For federal income tax purposes, we report income on the basis of a taxable year ending September 30, using the accrual method of accounting, and we are generally subject to federal income taxation in the same manner as other corporations. Following the reorganization, Westborough Bank and Westborough Financial Services will constitute an affiliated group of corporations and, therefore, will be eligible to report their income on a consolidated basis. Because MHC will own less than 80% of the common stock, it will not be a member of such affiliated group and will report its income on a separate return. Westborough Savings is not currently under audit by the Internal Revenue Service ("IRS"), but its September 30, 1994 return was audited in 1996.

BAD DEBT RESERVES. Pursuant to the Small Business Job Protection Act of 1996, we are no longer permitted to use the percentage of income method of accounting for bad debts, and is now recapturing (taking into income) over a multi-year period a portion of the balance of its tax bad debt reserve as of September 30, 1996. Since we have already provided a deferred tax liability equal to the amount of such recapture, the recapture will not adversely impact Westborough Bank's financial condition or results of operations.

DISTRIBUTIONS. To the extent that Westborough Bank makes "non-dividend distributions" to stockholders, such distributions will be considered to result in distributions from our unrecaptured tax bad debt reserve "base year reserve," I.E., its reserve as of September 30, 1987, to the extent thereof and then from its supplemental reserve for losses on loans, and an amount based on the amount distributed will be included in Westborough Bank's taxable income. Non-dividend distributions include distributions in excess of our current and accumulated earnings and profits, distributions in redemption of stock and distributions in partial or complete liquidation. However, distributions paid out of our current or accumulated earnings and profits, as calculated for federal income tax purposes, will not constitute non-dividend distributions and, therefore, will not be included in our income.

The amount of additional taxable income created from a non-dividend distribution is equal to the lesser of our base year reserve and supplemental reserve for losses on loans or an amount that, when reduced by the tax attributable to the income, is equal to the amount of the distribution. Thus, in certain situations, approximately one and one-half times the non-dividend distribution would be includible in gross income for federal income tax purposes, assuming a 34% federal corporate income tax rate. We do not intend to pay dividends that would result in the recapture of any portion of its bad debt reserves.

CORPORATE ALTERNATIVE MINIMUM TAX. The Internal Revenue Code of 1986, as amended, imposes a tax ("AMT") on alternative minimum taxable income ("AMTI") at a rate of 20%. Only 90% of AMTI can be offset by net operating loss carryovers of which we currently have none. AMTI is also adjusted by determining the tax treatment of certain items in a manner that negates the deferral of income resulting from the regular tax treatment of those items. We have not been subject to AMT during the past five years.

ELIMINATION OF DIVIDENDS; DIVIDENDS RECEIVED DEDUCTION. Westborough Financial Services may exclude from its income 100% of dividends received from Westborough Bank as a member of the same affiliated group of corporations. Because, following the reorganization, Westborough Bancorp, MHC will not be a member of such affiliated group, it will not qualify for such 100% dividends exclusion, but will be entitled to deduct 80% of the dividends it receives from Westborough Financial Services so long as it owns more than 20% of the common stock.

82

STATE

We file Massachusetts Savings Institution income tax returns. Generally, the income of savings institutions in Massachusetts, which is calculated based on federal taxable income, subject to certain adjustments, is subject to Massachusetts tax. We are not currently under audit with respect to its Massachusetts income tax returns and our state tax returns have not been audited for the past five years.

Westborough Financial Services will be required to file a Massachusetts income tax return and will generally be subject to a state income tax rate that is the same tax rate as the tax rate for savings institutions in Massachusetts. However, if Westborough Financial Services meets certain requirements, it may be eligible to elect to be taxed as a Massachusetts Security Corporation, which would allow Westborough Financial Services to be taxed at a rate that is currently lower than income tax rates for savings institutions in Massachusetts.

83

MANAGEMENT

SHARED MANAGEMENT STRUCTURE

Westborough Financial Services' has the same directors and executive officers as the current trustees and executive officers of Westborough Savings. We expect that Westborough Financial Services and Westborough Bank will continue to have common directors and common executive officers until there is a business reason to establish separate management structures.

To date, Westborough Savings has compensated its trustees and executive officers for their services. Westborough Financial Services does not pay any additional compensation. We expect to continue this practice after the reorganization until we have a business reason to establish separate compensation programs. Until then, we expect Westborough Financial Services to reimburse Westborough Savings and, following the reorganization, Westborough Bank for a part of the compensation paid to each director and executive officer that is proportionate to the amount of time which he or she devotes to performing services for Westborough Financial Services.

DIRECTORS

COMPOSITION OF OUR BOARDS. We have 16 directors. Each director belongs to one of three groups with staggered 3-year terms of office. Six directors are in Group One and have terms expiring in 2000. Five directors are in Group Two and have terms expiring in 2001. Five directors are in Group Three and have terms expiring in 2002. At each of Westborough Financial Services' annual stockholder meetings, the stockholders will elect directors to fill the seats of the directors whose terms are expiring in that year and any vacant seats. Westborough Financial Services, as Westborough Bank's sole stockholder, will elect Westborough Bank's directors.

WHO OUR DIRECTORS ARE. The following table states our directors' names, their ages, their positions, the years when they began serving as directors (including time spent on the Board of Trustees of Westborough Savings in mutual form before the reorganization) and the years when their current terms of office as directors will expire:

                                                                                                           BANK
                                                                                                          TRUSTEE       TERM
            NAME                   AGE                              POSITIONS                              SINCE       EXPIRES
-----------------------------      ---      ----------------------------------------------------------  -----------  -----------
Nelson P. Ball...............          68                               Director of the Bank and WFSI         1980         2001
Edward S. Bilzerian..........          66                               Director of the Bank and WFSI         1993         2002
David E. Carlstrom...........          65                               Director of the Bank and WFSI         1976         2000
John L. Casagrande...........          52      Vice President, Treasurer and Director of the Bank and         1994         2000
                                                                                                 WFSI
William W. Cotting, Jr.......          52                               Director of the Bank and WFSI         1988         2000
Robert G. Daniel.............          70                               Director of the Bank and WFSI         1969         2001
Earl W. Hutt.................          72                               Director of the Bank and WFSI         1988         2001
Walter A. Kinell, Jr.........          70                               Chairman of the Bank and WFSI         1967         2000
Robert A. Klugman............          48                               Director of the Bank and WFSI         1991         2000
Roger B. Leland..............          69                               Director of the Bank and WFSI         1974         2001
Joseph F. MacDonough.........          53      President, Chief Executive Officer and Director of the         1982         2001
                                                                                        Bank and WFSI
Paul F. McGrath..............          52                               Director of the Bank and WFSI         1993         2002
Charlotte C. Spinney.........          63                               Director of the Bank and WFSI         1991         2002
Phyllis A. Stone.............          56                               Director of the Bank and WFSI         1999         2002
James E. Tashjian............          58                               Director of the Bank and WFSI         1973         2002
Daniel G. Tear...............          72                               Director of the Bank and WFSI         1985         2000

84

OUR DIRECTORS' BACKGROUNDS. The business experience of each of our directors is as follows:

NELSON P. BALL is the owner of Ball Financial Services, Co., located in Westborough, Massachusetts. He has served as a financial services advisor for over 20 years and is a member of the National Association of Securities Dealers, Inc.

EDWARD S. BILZERIAN is President of Bilzerian Consulting Group, Inc., a privately held company located in Worcester, Massachusetts, specializing in small business turnarounds. He has been self-employed for over ten years.

DAVID E. CARLSTROM has served as President of Carlstrom Pressed Metal Co., Inc. for over 25 years. Carlstrom Pressed Metal is located in Westborough, Massachusetts.

JOHN L. CASAGRANDE has served as the Vice President and Treasurer of Westborough Savings since 1993. He joined Westborough Savings after having been employed as a senior bank officer and certified public accountant for over 15 years at various times by several financial institutions (including mutual and stock institutions) and the accounting firm of Peat Marwick.

WILLIAM W. COTTING JR. has been an attorney in private practice for over 20 years. His practice is located in Northborough, Massachusetts.

ROBERT G. DANIEL was employed in various capacities, including President and Treasurer, at Carlson Daniel Insurance Agency, Inc., located in Westborough, Massachusetts from 1958 to 1994. Mr. Daniel sold insurance from 1994 to 1996 for Allied American Agency following its acquisition of Carlson Daniel. Mr. Daniel currently serves as President and Treasurer of Westborough Insurance Agency, Inc., a non-active corporation used as a vehicle for payments from Allied American as negotiated in connection with the acquisition of Carlson Daniel.

EARL H. HUTT has served as an investment advisor and portfolio manager for private industry for over 20 years.

WALTER A. KINELL, JR. has been Chairman of the Board since 1994. Mr. Kinell joined Westborough Savings in 1949 as an assistant treasurer, became President and Chief Executive Officer in 1969 and retired from this position in 1994.

ROBERT A. KLUGMAN, M.D. has practiced general medicine in Westborough, Massachusetts for over 20 years.

ROBERT B. LELAND has practiced estate, tax and real estate law at Leland Law Associates for over 30 years. During that time, he also served as an insurance broker, selling life and casualty insurance products, through Leland Insurance Agency, Inc. Leland Law Associates and Leland Insurance Agency are located in Northborough, Massachusetts.

JOSEPH F. MACDONOUGH has served as President and Chief Executive Officer of Westborough Savings since 1994. He joined Westborough Savings in 1981 and served as Vice President and Treasurer until his appointment as President. Mr. MacDonough serves on the Board of Trustees of the Savings Bank Employees' Retirement Association and is a certified public accountant.

PAUL F. MCGRATH is a certified public accountant and has served as President of Mottle McGrath Braney & Flynn, P.C. for over five years. Mottle McGrath is a certified public accounting firm, located in Worcester, Massachusetts, that provides accounting, tax and business advisory services throughout central New England.

CHARLOTTE C. SPINNEY has been a social studies teacher at Westborough High School for 41 years. During that time, she created the curriculum for the community service component of the school's Sociology course.

85

PHYLLIS A. STONE has served as Vice President and Treasurer of Comey Oil Co., Inc., located in Westborough, Massachusetts, for the past three years. Prior to her appointment as Vice President, she served in various other capacities within Comey Oil for over 30 years. She is past Treasurer of the Regatta Point Community Sailing Inc. of Worcester, Massachusetts.

JAMES E. TASHJIAN is a partner in the law firm of Tashjian, Simsarian & Wickstrom, located in Westborough, Massachusetts. He has engaged in the general practice of law for over 30 years.

DANIEL G. TEAR has served as a consultant to businesses in the area of management psychology for the past 30 years.

MEETINGS OF THE BOARD OF DIRECTORS AND ITS COMMITTEES

Our Boards of Directors meet on a quarterly basis and may hold additional special meetings. During 1998, Westborough Savings' Board of Trustees held five regular meetings and no special meetings.

The Boards of Directors of Westborough Bank and Westborough Financial Services maintain Executive (which in the case of Westborough Savings was known as the Board of Investment), Auditing, Compensation, and Long Range Planning Committees with identical compositions. Westborough Bank's Board of Directors also maintains an Asset/Liability Management Committee. No committee of Westborough Financial Services' Board of Directors held any meetings in 1998.

The Executive Committee (formerly known as the Board of Investment) consists of Messrs. Carlstrom, Daniel, Klugman, Leland, MacDonough and Tashjian, with Mr. MacDonough serving as Chairman. The Executive Committee exercises the powers of the Board of Directors in between its meetings. The Board of Investment met 52 times during 1998.

The Auditing Committee consists of Messrs. Bilzerian, Hutt and McGrath, with Mr. Hutt serving as Chairman. This committee reviews the annual audit prepared by the independent accountants, recommends the appointment of accountants and receives reports from the firm of Healy and Healy, independent auditors. It met four times during 1998.

The Compensation Committee consists of Messrs. Carlstrom, Daniel and Leland, with Mr. Daniel serving as Chairman. This committee provides advice and recommendations to the Board of Directors in the areas of employee salaries and benefit programs. It met three times during 1998.

The Long Range Planning Committee consists of Mr. Leland who is Chairman and Messrs. Carlstrom, Daniel, Kinell, Klugman, MacDonough, Tashjian and Tear. This Committee sets long range goals and objectives and develops plans for their achievement. It met seven times during 1998.

Westborough Savings' Asset/Liability Management Committee consists of Messrs. Casagrande, Daniel, Kinell, Tautkas and MacDonough, who serves as the Chairman. This committee has general oversight of Westborough Savings investments and the management of its interest rate risk. It met three times during 1998.

DIRECTOR COMPENSATION

MEETING FEES. Westborough Savings pays a fee of $200 to each of its non-management trustees for attendance at each board meeting and each meeting of a committee of which they are members, with the Chairman of each committee receiving a fee of $225. Westborough Savings paid fees totaling approximately $92,000 to its non-employee trustees for the year ended September 30, 1998.

We anticipate that the directors will be eligible to participate in the stock option and management recognition plans expected to be implemented following the completion of the reorganization.

86

EXECUTIVE OFFICERS

EXECUTIVE OFFICERS WHO ARE NOT DIRECTORS. In addition to Messrs. Casagrande and MacDonough, Westborough Financial Services and Westborough Savings have the following executive officers:

VICKIE A. BOUVIER has worked for Westborough Savings since 1976 and has been the Vice President, Operations Officer since 1994.

ALEXANDER P. TAUTKAS is currently the Vice President and Senior Loan Officer of Westborough Savings, an office which he has held since 1997. He is responsible in this capacity for Westborough Savings' loan portfolio. He has been employed by Westborough Savings in various positions since 1977.

MARGARET I. DUQUETTE has worked for Westborough Savings as its Director of Human Resources since 1997. Prior to 1997, she held the position of Director of Human Resources at Bay State Savings Bank in Worcester, Massachusetts where she worked for 19 years.

EXECUTIVE OFFICER COMPENSATION

SUMMARY COMPENSATION TABLE. The following table provides information about the compensation paid for 1998 to our Chief Executive Officer and any other executive officers whose total annual salary and bonus for 1998 was at least $100,000.

                                                               ANNUAL COMPENSATION
                                              ------------------------------------------------------        LONG TERM
            NAME AND                                                             OTHER ANNUAL            COMPENSATION
       PRINCIPAL POSITION            YEAR     SALARY ($)     BONUS ($)       COMPENSATION ($) (1)       LTIP PAYOUTS ($)
---------------------------------  ---------  ----------  ---------------  -------------------------  ---------------------
Joseph F. MacDonough President
  and Chief Executive Officer....       1998  $  156,846            --                    --                       --


            NAME AND                  ALL OTHER
       PRINCIPAL POSITION          COMPENSATION (2)
---------------------------------  ----------------
Joseph F. MacDonough President
  and Chief Executive Officer....     $   48,485


(1) Westborough Savings provides Mr. MacDonough with certain non-cash benefits and perquisites, such as the use of an automobile, club membership dues and certain other personal benefits, the aggregate value of which did not exceed the lesser of $50,000 or 10% of the total annual salary and annual bonus reported for him in the Summary Compensation Table.

(2) Includes the dollar value of the benefit to Mr. MacDonough of the premiums paid by Westborough Savings under his split dollar life insurance arrangement and Westborough Savings' contributions on behalf of Mr. MacDonough to its 401(k) plan. The full amount of the premiums paid by Westborough Savings under the split dollar life insurance arrangement will be refunded to it from the proceeds of the split dollar life insurance policy.

EMPLOYMENT AGREEMENTS

Effective upon the reorganization, Westborough Financial Services intends to enter into separate employment agreements with Messrs. MacDonough and Casagrande to secure their services as President and Chief Executive Officer, and Vice President and Treasurer, respectively. The employment agreements will provide for an initial term of three years in the case of Mr. MacDonough, and two years in the case of Mr. Casagrande. Commencing on the first anniversary of the effective date of each agreement, and continuing on each anniversary date thereafter, the employment agreements may be extended, after review by the Compensation Committee of the Board of the executive's performance, for an additional one-year period, so that the remaining term will be three years in the case of Mr. MacDonough, and two years in the case of Mr. Casagrande. The current base salaries for Mr. MacDonough and Mr. Casagrande are $ and $ , respectively. The employment agreements provide for each executive's base salary to be reviewed annually by the Board, and it is anticipated that each executive's base salary will be adjusted based on his job performance and the overall performance of Westborough Financial Services and Westborough Bank. In addition to base

87

salary, each employment agreement provides for participation in stock, retirement, and welfare benefit plans and eligibility for fringe benefits applicable to executive personnel.

Westborough Financial Services may terminate each executive's employment at any time with or without cause, and each executive may resign at any time provided he provides 30 days prior written notice and fully cooperates in the transition of his duties. In the event an executive's employment is terminated without cause during the term of the employment agreement, the executive will be entitled to severance benefits. These severance benefits include a lump sum payment equal to the present value of the base salary and bonus payments that would have been made to the executive for the remaining term of his employment agreement, assuming the executive would have been awarded a bonus for each year remaining in the agreement term equal to the highest annual bonus paid to him in the preceding three year period and paid his base salary during the remaining agreement term at the annual rate in effect as of the termination. In addition, the executive will be entitled to continue his participation in the group life, health, dental, accidental death and long-term disability plans sponsored by Westborough Bank for the remaining term of his employment agreement. The same severance benefits will be payable if the executive resigns during the term of the employment agreement following: failure of the Board to reappoint the executive to the position provided for in his employment agreement; failure of Westborough Financial Services to vest in the executive the duties set forth in the agreement, if not cured; and Westborough Financial Services' material breach of the agreement. The employment agreements also provide certain uninsured benefits in the event the executive's employment terminates because of death or disability.

In the event executive resigns for any reason or is terminated without cause following a change in control of Westborough Financial Services or Westborough Bank, he will be entitled to the severance benefits described above except that in the event of a change in control the lump sum benefit payable to the executive will not be less than 2.99 multiplied by the executive's average annual compensation for the preceding five years.

If Westborough Financial Services or Westborough Bank experiences a change in ownership, a change in effective ownership or control or a change in the ownership of a substantial portion of their assets as contemplated by section 280G of the Internal Revenue Code, a portion of any severance payments under the employment agreements might constitute an "excess parachute payment" under current federal tax laws. Any excess parachute payment would be subject to a 20% federal excise tax payable by the executive. Neither Westborough Bank nor Westborough Financial Services could claim a federal income tax deduction for an excess parachute payment. The employment agreements require Westborough Financial Services to indemnify each executive against the financial effects of the excise tax.

BENEFIT PLANS

PENSION PLANS. Westborough Savings maintains a tax-qualified pension plan that covers substantially all employees who are age 21 and have at least one year of service. The following table

88

shows the estimated aggregate benefits payable under the pension plan upon retirement at age 65 with various years of service and average compensation combinations.

                                                         YEARS OF SERVICE
     AVERAGE       ---------------------------------------------------------------------------------------------
  COMPENSATION            15                 20                 25                 30                 35
-----------------  -----------------  -----------------  -----------------  -----------------  -----------------
$100,000.........      $  24,948          $  33,265          $  41,581          $  41,581          $  41,581
$125,000.........      $  31,886          $  42,515          $  53,143          $  53,143          $  53,143
$150,000.........      $  38,823          $  51,765          $  64,706          $  64,706          $  64,706
$160,000.........      $  41,598          $  55,465          $  69,331          $  69,331          $  69,331
$175,000.........      $  41,598          $  55,465          $  69,331          $  69,331          $  69,331
$200,000.........      $  41,598          $  55,465          $  69,331          $  69,331          $  69,331
$300,000.........      $  41,598          $  55,465          $  69,331          $  69,331          $  69,331
$400,000.........      $  41,598          $  55,465          $  69,331          $  69,331          $  69,331

The benefits shown in the preceding table are annual benefits payable in the form of a single life annuity and are not subject to any deduction for Social Security benefits or other offset amounts. At September 30, 1998, Mr. MacDonough's average compensation and estimated years of service were $142,525 and 20.9 years of service.

Mr. MacDonough and Mr. Casagrande are entitled to supplemental retirement benefits under an Executive Supplemental Compensation Agreement each has entered into with Westborough Savings. Under each agreement, the executive is entitled to an annual retirement benefit, payable at age 65 in the form of a single life annuity, equal to 70% of his benefit computation base in the case of Mr. MacDonough and 50.4% of his benefit computation base in the case of Mr. Casagrande, but REDUCED by the sum of: 2% multiplied by the executive's annual primary Social Security benefit multiplied by his years of service, PLUS his annual retirement benefit under any tax-qualified pension plan, PLUS the annual annuity payable to the executive under his Split Dollar Agreement. Under the agreements, the executive's benefit computation base is his average annual compensation during the 12 consecutive calendar quarters in which his compensation is the highest.

401(K) PLAN. Westborough Savings maintains a tax-qualified 401(k) defined contribution plan for employees who have attained age 21 and have at least one year of service. Eligible employees may take pre-tax contributions to the plan through salary reduction elections from 1% to 15% of annual compensation, subject to limitations of the Internal Revenue Code (for 1998, the annual limit was $10,000). Westborough Savings makes a matching contribution to the plan equal to 25% of the first four percent of annual compensation contributed to the plan on a pre-tax basis by the eligible employee.

This plan has an individual account for each participant's contributions and allows each participant to direct the investment of his or her account. As of the completion of the reorganization, one permitted investment will be Westborough Financial Services' common stock. The plan itself is not an eligible account holder. However, participants who are eligible account holders may use their subscription rights to purchase stock for their plan accounts in the initial offering. This plan will purchase common stock for other participants from Westborough Financial Services in the initial offering, to the extent that shares are available to investors who are not eligible account holders, and in open market transactions. Participants will direct the voting of shares purchased for their plan accounts.

EMPLOYEE STOCK OWNERSHIP PLAN. This plan is a tax-qualified plan that covers substantially all employees of Westborough Bank and Westborough Financial Services who have at least one year of service and have attained age 21 and will take effect at the completion of the reorganization.

Westborough Financial Services intends to lend this plan enough money to purchase 8% of the shares issued to investors other than Westborough Bancorp, MHC. The plan will purchase these shares

89

from Westborough Financial Services to the extent that shares are available after filling the subscriptions of eligible account holders. Otherwise, the plan will purchase these shares in private transactions or on the open market after completion of the reorganization to the extent that shares are available for purchase on reasonable terms. If this plan cannot purchase the shares that it wants directly from Westborough Financial Services in the offering, there is no assurance that it will purchase shares after the reorganization, or that such purchases will occur during any particular time period or at any particular price.

Although contributions to this plan will be discretionary, Westborough Bank intends to contribute enough money each year to make the required principal and interest payments on the loan from Westborough Financial Services. It is expected that this loan will be for a term of 10 years and will call for level annual payments of principal and interest. The plan will initially pledge the shares it purchases as collateral for the loan and hold them in a suspense account.

The plan will not distribute the pledged shares right away. Instead, it will release a portion of the pledged shares annually. The plan will allocate the shares released each year among the accounts of participants in proportion to their base salary for the year. For example, if a participant's base salary for a year represents 1% of the total base salaries of all participants for the year, the plan would allocate to that participant 1% of the shares released for the year. Participants direct the voting of shares allocated to their accounts. Shares in the suspense account will usually be voted in a way that mirrors the votes which participants cast for shares in their individual accounts.

This plan may purchase additional shares in the future, and may do so using borrowed funds, cash dividends, periodic employer contributions or other cash flow.

BENEFIT RESTORATION PLAN. Effective as of the reorganization, Westborough Financial Services intends to adopt a Benefit Restoration Plan for Mr. MacDonough. This plan will provide Mr. MacDonough with the benefits that would otherwise be due to him as a participant in the pension plan, the 401(k) plan and the employee stock ownership plan if such benefits were not limited by certain provisions of the Internal Revenue Code.

FUTURE STOCK BENEFIT PLANS

STOCK OPTION PLAN. We intend to implement a stock option plan for our directors and officers after the reorganization. Applicable regulations prohibit us from implementing this plan until six months after the reorganization. If we implement this plan within one year after the reorganization, applicable regulations require that we first obtain the approval of the holders of a majority of the outstanding shares of Westborough Financial Services that are not owned by Westborough Bancorp, MHC. We have not decided whether we will implement this plan before or after the one-year anniversary of the reorganization.

We expect to adopt a stock option plan that will authorize the Compensation Committee to grant options to purchase up to 10% of the shares issued to investors other than Westborough Bancorp, MHC over a period of 10 years. The Compensation Committee will decide which directors and officers will receive options and what the terms of those options will be. However, no stock option will permit its recipient to purchase shares at a price that is less than the fair market value of a share on the date the option is granted, and no option will have a term that is longer than 10 years. If we implement a stock option plan before the first anniversary of the reorganization, applicable regulations will require that we observe the following restrictions:

- We must limit the total number of shares that are optioned to outside directors to 30% of the shares authorized for the plan.

90

- We must also limit the number of shares that are optioned to any one outside director to 5% of the shares authorized for the plan and the number of shares that are optioned to any executive officer to 25% of the shares that are authorized for the plan.

- We must not permit the options to become vested at a more rapid rate than 20% per year beginning on the first anniversary of stockholder approval of the plan.

- We must not permit accelerated vesting for any reason other than death or disability.

After the first anniversary of the reorganization, we may amend the plan to change or remove these restrictions. If we adopt a stock option plan within one year after the reorganization, we expect to amend the plan later to remove these restrictions and to provide for accelerated vesting in cases of retirement and change of control.

We may obtain the shares needed for this plan by issuing additional shares or through stock repurchases. Because we cannot issue new shares that would reduce Westborough Bancorp, MHC's ownership position to less than a majority of Westborough Financial Services' outstanding shares, we expect to obtain most or all of the shares for this plan through stock repurchases.

We expect the stock option plan will permit the Compensation Committee to grant either incentive stock options that qualify for special federal income tax treatment or non-qualified stock options that do not qualify for special treatment. Incentive stock options may be granted only to employees and will not create federal income tax consequences when they are granted. If they are exercised during employment or within three months after termination of employment, the exercise will not create federal income tax consequences either. When the shares acquired on exercise of an incentive stock option are resold, the seller must pay federal income taxes on the amount by which the sales price exceeds the purchase price. This amount will be taxed at capital gains rates if the sale occurs at least two years after the option was granted and at least one year after the option was exercised. Otherwise, it is taxed as ordinary income.

Non-qualified stock options may be granted to either employees or non-employees such as directors, consultants and other service providers. Incentive stock options that are exercised more than three months after termination of employment are treated as non-qualified stock options. Non-qualified stock options will not create federal income tax consequences when they are granted. When they are exercised, federal income taxes must be paid on the amount by which the fair market value of the shares acquired by exercising the option exceeds the exercise price. When the shares acquired on exercise of a non-qualified stock option are resold, the seller must pay federal income taxes on the amount by which the sales price exceeds the purchase price plus the amount included in ordinary income when the option was exercised. This amount will be taxed at capital gains rates, which will vary depending upon the time that has elapsed since the exercise of the option.

Westborough Financial Services and Westborough Bank will recognize compensation expense for accounting purposes when stock options are exercised. The measurement of this expense will depend on whether treasury shares or newly issued shares are used to complete the option exercise. When a non-qualified stock option is exercised, Westborough Financial Services and Westborough Savings may be allowed a federal income tax deduction for the same amount that the option holder includes in his or her ordinary income. This amount may be the same as the related compensation expense or it may be different. When an incentive stock option is exercised, there is no tax deduction unless the shares acquired are resold sooner than two years after the option was granted or one year after the option was exercised.

MANAGEMENT RECOGNITION PLAN. We intend to implement a management recognition plan for our directors and officers after the reorganization. Applicable regulations prohibit us from implementing this plan until 6 months after the reorganization. If we implement this plan within one year after the reorganization, the regulations require that we first obtain the approval of the holders of a majority of

91

the outstanding shares of Westborough Financial Services that are not held by Westborough Bancorp, MHC. We have not decided whether we will implement this plan before or after the one-year anniversary of the reorganization.

We expect to adopt a management recognition plan that will authorize the Compensation Committee to make restricted stock awards of up to 4% of the shares issued to investors other than Westborough Bancorp, MHC. The Compensation Committee will decide which directors and officers will receive restricted stock and what the terms of those awards will be. If we implement a management recognition plan before the first anniversary of the reorganization, applicable regulations will require that we observe the following restrictions:

- We must limit the total number of shares that are awarded to outside directors to 30% of the shares authorized for the plan.

- We must also limit the number of shares that are awarded to any one outside director to 5% of the shares authorized for the plan and the number of shares that are awarded to any executive officer to 25% of the shares that are authorized for the plan.

- We must not permit the awards to become vested at a more rapid rate than 20% per year beginning on the first anniversary of stockholder approval of the plan.

- We must not permit accelerated vesting for any reason other than death or disability.

After the first anniversary of the reorganization, we may amend the plan to change or remove these restrictions. If we adopt a management recognition plan within one year after the reorganization, we expect to amend the plan later to remove these restrictions and to provide for accelerated vesting in cases of retirement and change of control.

We may obtain the shares needed for this plan by issuing additional shares or through stock repurchases. Because we cannot issue new shares that would reduce Westborough Bancorp, MHC's ownership position to less than a majority of Westborough Financial Services' outstanding shares, we expect to obtain most or all of the shares for this plan through stock repurchases.

Restricted stock awards under this plan may feature employment restrictions that require continued employment for a period of time for the award to be vested. They may feature restrictions that require the achievement of specified corporate or individual performance goals for the award to be vested. Or, they may feature a combination of employment and performance restrictions. Awards are not vested unless the specified employment restrictions and performance goals are met. However, pending vesting, the award recipient may have voting and dividend rights. When an award becomes vested, the recipient must include the current fair market value of the vested shares in his income for federal income tax purposes. Westborough Financial Services and Westborough Bank may be allowed a federal income tax deduction in the same amount. Depending on the nature of the restrictions attached to the restricted stock award, Westborough Financial Services and Westborough Bank may have to recognize a compensation expense for accounting purposes ratably over the vesting period or in a single charge when the performance conditions are satisfied.

CERTAIN TRANSACTIONS WITH DIRECTORS/TRUSTEES AND EXECUTIVE OFFICERS

We do not make loans to our executive officers or employees. However, we do make loans to our trustees/directors. These loans bear interest at the same rate as loans offered to non-trustee/director borrowers and have the same underwriting terms that apply to non-trustee/director borrowers.

We retain the law firm of Tashjian, Simsarian & Wickstrom. Mr. James Tashjian, a director of Westborough Financial Services and Westborough Bank, and a trustee of Westborough Bancorp, MHC, has been a partner of Tashjian, Simsarian & Wickstrom since 1995. For 1998, the firm received approximately $75 thousand from borrowers of Westborough Savings to review loan documentation.

92

PROPOSED PURCHASES OF COMMON STOCK BY MANAGEMENT

The following table presents, for each of our trustees and executive officers, the amount of stock they wish to purchase in the offering. We have assumed that a sufficient number of shares will be available to satisfy their subscriptions. The amounts include shares that may be purchased through individual retirement accounts and by associates of the trustees and executive officers. Collectively our trustees and executive officers expect to purchase a total of shares, or % of shares we sell in the offering (assuming the sale of 700,000 shares of common stock).

                                                                                       NUMBER
NAME                                                                       AMOUNT     OF SHARES
------------------------------------------------------------------------  ---------  -----------
Directors:

Walter A. Kinell, Jr.
Nelson P. Ball
Edward S. Bilzerian
David E. Carlstrom
John L. Casagrande
William W. Cotting, Jr.
Robert G. Daniel
Earl H. Hutt
Robert A. Klugman
Roger B. Leland
Joseph F. MacDonough                                                      $  50,000       5,000
Paul F. McGrath
Charlotte C. Spinney
Phyliss A. Stone
James E. Tashjian
Daniel G. Tear

Executive Officers who are not Directors:

Vickie A. Bouvier
Alexander P. Tautkas
Margaret I. Duquette

93

THE REORGANIZATION AND THE OFFERING

THE BOARD OF TRUSTEES OF WESTBOROUGH SAVINGS HAS ADOPTED AND THE COMMISSIONER OF THE DIVISION OF BANKS OF THE COMMONWEALTH OF MASSACHUSETTS HAS APPROVED THE PLAN OF REORGANIZATION, SUBJECT TO APPROVAL BY WESTBOROUGH SAVINGS' CORPORATORS OF THE PLAN AND THE SATISFACTION OF CERTAIN OTHER CONDITIONS.

APPROVAL BY THE COMMISSIONER DOES NOT CONSTITUTE A RECOMMENDATION OR

ENDORSEMENT OF THE REORGANIZATION BY THE COMMISSIONER.

GENERAL

On March 15, 1999, Westborough Savings' Board of Trustees unanimously adopted the plan of reorganization pursuant to which Westborough Savings Bank will reorganize into a mutual holding company structure. This reorganization includes the formation of an intermediate stock holding company, Westborough Financial Services and the offering by Westborough Financial Services of a minority of its shares to depositors of Westborough Savings and certain other persons. Under the terms of the plan of reorganization, Westborough Financial Services will own The Westborough Bank, and Westborough Bancorp, MHC will own more than half of Westborough Financial Services. The reorganization will be effected as described under "--Tax Aspects" or in any other manner that is permitted by the Division and the FDIC and is consistent with the intent of the plan of reorganization. See "Description of Our Structure after the Reorganization" in the Summary section of this prospectus for a chart which reflects our structure after the reorganization.

Westborough Financial Services and Westborough Bancorp, MHC have requested approval from the Federal Reserve Bank of Boston to become bank holding companies and to acquire Westborough Bank. The plan of reorganization was approved by the Division, and Westborough Savings has received a notice of intent not to object to the plan of reorganization from the FDIC, subject to, among other things, approval of the plan of reorganization by the corporators of Westborough Savings.

Westborough Savings has called a special meeting for this purpose which will be held on , 1999. The plan of reorganization must be approved by an affirmative vote of at least a majority of Westborough Savings' corporators and a majority of Westborough Savings' independent corporators, who must constitute not less than 60% of all corporators. An independent corporator is one who is not an employee, officer, trustee or significant borrower of Westborough Savings. We will complete the reorganization only upon completion of the sale of the shares of common stock offered in this prospectus and approval of the plan of reorganization by the voting corporators.

The aggregate price of the shares of common stock to be issued in the reorganization will be within the offering range. The offering range has been established by the Board of Trustees to be between $5,950,000 and $8,050,000 and is based upon an independent appraisal of the estimated pro forma market value of the common stock of Westborough Financial Services. The appraisal was prepared by RP Financial, a consulting firm experienced in the valuation and appraisal of savings institutions. All shares of common stock to be issued and sold in the reorganization will be sold at the same price ($10.00) per share. The independent appraisal will be affirmed or, if necessary, updated at the completion of the offering. See "--How We Determined the Offering Range and the $10.00 Price Per Share" for additional information as to the determination of the estimated pro forma market value of the common stock.

THE FOLLOWING IS A BRIEF SUMMARY OF PERTINENT ASPECTS OF THE REORGANIZATION. THE SUMMARY IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE PROVISIONS OF THE PLAN OF REORGANIZATION. A COPY OF THE PLAN IS AVAILABLE FROM WESTBOROUGH SAVINGS UPON REQUEST AND IS AVAILABLE FOR INSPECTION AT THE OFFICES OF WESTBOROUGH SAVINGS AND AT THE DIVISION OF BANKS. THE PLAN IS ALSO FILED AS AN EXHIBIT TO THE REGISTRATION STATEMENT OF WHICH THIS PROSPECTUS IS A PART, COPIES OF WHICH MAY BE OBTAINED FROM THE SEC. SEE "WHERE YOU CAN FIND ADDITIONAL INFORMATION."

94

REASONS FOR THE REORGANIZATION

Formation of The Westborough Bank as a capital stock savings bank subsidiary of Westborough Financial Services will permit Westborough Financial Services to issue common stock, which is a source of capital not available to mutual savings banks.

Westborough Savings' mutual form of ownership will be preserved in Westborough Bancorp, MHC. Westborough Bancorp, MHC, as a mutual savings bank holding company, will own at least a majority of the common stock of Westborough Financial Services as long as Westborough Bancorp, MHC remains in existence. The reorganization will allow Westborough Savings to achieve certain benefits of a stock company without a loss of control that is possible in a full savings institution conversion from mutual to stock form. In a standard conversion, a newly converted savings institution or its newly formed holding company sells 100% of its common stock in a single stock offering. The mutual holding company structure also will give Westborough Financial Services flexibility to issue its common stock at various times and in varying amounts as market conditions permit, rather than in a single stock offering. This makes the deployment of the capital that we raise more manageable.

The proceeds from the sale of common stock of Westborough Financial Services will provide Westborough Bank with new capital, which will support future diversification of its product lines and market share growth. In particular, such proceeds will enhance Westborough Bank's ability to expand its franchise through increased lending, make necessary capital investments in facilities and technology, diversify products offered to its customers and establish additional branch locations. The reorganization also will enable Westborough Financial Services and Westborough Bank to better manage its capital by providing broader investment opportunities through the holding company structure, and by enabling Westborough Bank to distribute capital to stockholders of Westborough Financial Services in the form of dividends.

The ability of Westborough Financial Services to sell additional common stock also will enable Westborough Financial Services and Westborough Bank to increase their capital in response to any future regulatory capital requirement levels. While Westborough Savings currently exceeds all regulatory capital requirements, the sale of common stock in connection with the reorganization will assist Westborough Bank with the orderly preservation and expansion of its capital base and will provide flexibility to respond to sudden and unanticipated capital needs.

After completion of the reorganization, the unissued common and preferred stock authorized by Westborough Financial Services' Articles of Organization will permit Westborough Financial Services to raise additional equity capital through further sales of securities and to issue securities in connection with possible acquisitions, subject to market conditions and any required regulatory approval of an offering. Westborough Financial Services, however, currently has no plans with respect to additional offerings of securities. Following the reorganization, we intend to use stock-related incentive programs to attract and retain executive and other personnel for itself and its subsidiaries. See "Management."

The mutual holding company form of organization will provide additional flexibility to diversify our business activities through acquisitions of or mergers with both mutual and stock savings institutions, as well as other companies. Although there are no current arrangements, understandings or agreements, written or oral, regarding any such opportunities, Westborough Financial Services will be in a position after the reorganization to take advantage of any such favorable opportunities that may arise. See "How We Intend to Use the Proceeds from the Offering" for a description of our intended use of proceeds.

While there are benefits associated with the mutual holding company form of organization, this form of organization involves additional costs associated with its maintenance and regulation, including additional administrative expenses, taxes, regulatory filings and examination fees.

95

After considering the advantages and disadvantages of the reorganization, as well as applicable fiduciary duties, the Board of Trustees of Westborough Savings unanimously approved the reorganization as being in the best interests of Westborough Savings, its depositors and the communities it serves.

EFFECTS OF THE REORGANIZATION

GENERAL. Each depositor in a mutual savings bank has both a deposit account in the institution and a pro rata ownership interest in the equity of the savings institution based upon the balance in the depositor's account. This interest may only be realized in the event of a liquidation of the savings institution. However, this ownership interest is tied to the depositor's account and has no tangible market value separate from such deposit account. Any depositor who opens a deposit account obtains a pro rata ownership interest in the equity of the institution without any additional payment beyond the amount of the deposit. A depositor who reduces or closes such depositor's account receives the balance in the account but receives nothing for such depositor's ownership interest in the equity of the institution, which is lost to the extent that the balance in the account is reduced. Consequently, depositors of a mutual savings bank have no way to realize the value of their ownership interest, except in the unlikely event that the mutual savings bank is liquidated. In such event, the depositors of record at that time would share pro rata in any residual surplus and reserves after other claims, including claims of depositors to the amounts of their deposits, are paid.

When a mutual savings bank converts to stock form, permanent non-withdrawable capital stock is created to represent the ownership of the institution's equity and the former pro rata ownership of depositors is thereafter represented exclusively by their liquidation rights. SUCH CAPITAL STOCK IS SEPARATE AND APART FROM DEPOSIT ACCOUNTS AND CANNOT BE AND IS NOT INSURED BY THE FDIC OR ANY OTHER GOVERNMENTAL AGENCY. Certificates are issued to evidence ownership of the capital stock. The stock certificates are transferable, and, therefore, the stock may be sold or traded with no effect on any deposit account the seller may hold in the institution.

CONTINUITY. While the reorganization is being accomplished, and after completion of the reorganization, the routine business of Westborough Bank of accepting deposits and making loans will continue without interruption. Westborough Bank will continue to be subject to regulation by the Division and the FDIC. After the reorganization, Westborough Bank will continue to provide services for depositors and borrowers under current policies by its management and staff.

The Board of Trustees and corporators serving Westborough Savings immediately before the reorganization will serve as the Board of Directors of Westborough Bank and the corporators of Westborough Bancorp, MHC, respectively, after the reorganization. The directors of Westborough Financial Services and the trustees of Westborough Bancorp, MHC will consist of all of the individuals currently serving on the Board of Trustees of Westborough Savings. We anticipate that all officers of Westborough Savings serving immediately before the reorganization will retain their positions after the reorganization. See "Management."

DEPOSIT ACCOUNTS AND LOANS. Under the plan of reorganization, each depositor in Westborough Savings at the time of the reorganization will automatically continue as a depositor of Westborough Bank after the reorganization. Each deposit account will remain the same with respect to deposit balance, interest rate and other terms, except to the extent affected by withdrawals made to purchase common stock in the offering. See "--Procedure for Purchasing Shares in Subscription and Community Offerings." Each deposit account will be insured by the FDIC and the Depositors Insurance Fund to the same extent as before the reorganization. Depositors will continue to hold their existing certificates of deposit, passbooks and other evidences of their accounts.

96

Furthermore, no loan outstanding from Westborough Savings will be affected by the reorganization, and the amount, interest rate, maturity and security for each loan will remain as they were contractually fixed prior to the reorganization.

VOTING RIGHTS OF DEPOSITORS. Voting rights and control of Westborough Savings, as a mutual savings bank, are vested in the Board of Trustees. After the reorganization, direction of Westborough Bank will be under the control of the Board of Directors of Westborough Bank. Westborough Financial Services, as the holder of all of the outstanding common stock of Westborough Bank, will have exclusive voting rights with respect to any matters concerning Westborough Bank requiring stockholder approval, including the election of directors of Westborough Bank.

After the reorganization, the holders of the common stock of Westborough Financial Services will have exclusive voting rights with respect to any matters concerning Westborough Financial Services. These voting rights will be exclusive except to the extent Westborough Financial Services in the future issues preferred stock with voting rights. Each holder of common stock will be entitled to vote on any matters to be considered by Westborough Financial Services' stockholders, including the election of directors of Westborough Financial Services, subject to the restrictions and limitations set forth in Westborough Financial Services' Articles of Organization discussed below.

By virtue of its ownership of a majority of the outstanding shares of common stock, Westborough Bancorp, MHC will be able to elect all members of the Board of Directors of Westborough Financial Services and generally will be able to control the outcome of most matters presented to the stockholders of Westborough Financial Services for resolution by vote. However, current regulations and regulatory policies require that adoption of a stock option plan, management recognition plan or second step conversion of Westborough Bancorp, MHC be approved by a majority vote of the shares held by the public stockholders (I.E., all stockholders except Westborough Bancorp, MHC).

Westborough Bancorp, MHC will be controlled by its Board of Trustees, which will initially consist of the current trustees of Westborough Savings. Following the reorganization, approximately one-third of the trustees of Westborough Bancorp, MHC will be elected annually by the corporators of Westborough Bancorp, MHC. The initial corporators of Westborough Bancorp, MHC will consist of all of the corporators of Westborough Savings at the time of the reorganization. Thereafter, corporators of Westborough Bancorp, MHC will be nominated by the Board of Trustees and elected by the corporators pursuant to the Bylaws of Westborough Bancorp, MHC.

DEPOSITORS' RIGHTS IF WE LIQUIDATE; LIQUIDATION ACCOUNT. In the unlikely event of a complete liquidation of Westborough Savings in its current mutual form, each depositor would receive a pro rata share of any assets of Westborough Savings remaining after payment of claims of all creditors (including the claims of all depositors to the withdrawable value of their accounts). Each depositor's pro rata share of such liquidating distribution would be in the same proportion as the value of such depositor's deposit account was to the total value of all deposit accounts in Westborough Savings at the time of liquidation.

Upon a complete liquidation of Westborough Bank after the reorganization, each depositor would have a claim as a creditor of the same general priority as the claims of all other general creditors of Westborough Bank. However, except as described below, a depositor's claim would be solely for the amount of the balance in such depositor's deposit account plus accrued interest. Such depositor would not have an interest in the value or assets of Westborough Bank above that amount. Instead, the holder of Westborough Bank's common stock (I.E., Westborough Financial Services) would be entitled to any assets remaining upon a liquidation of Westborough Bank.

The plan of reorganization provides for the establishment, upon the completion of the reorganization, of a special "liquidation account" for the benefit of eligible account holders and supplemental eligible account holders in an amount equal to the net worth of Westborough Savings as

97

of the date of its latest balance sheet contained in this prospectus. Upon a complete liquidation of Westborough Bank after the reorganization, each eligible account holder and supplemental eligible account holder, who continues to maintain such account holder's deposit account at Westborough Bank, would be entitled to an interest in the liquidation account prior to any payment to the holders of Westborough Bank's capital stock. Each eligible account holder and supplemental eligible account holder will have a pro rata interest in the total liquidation account for the account holder's deposit accounts based on the proportion that the aggregate balance of such person's qualifying deposit accounts on December 31, 1997 (the eligibility record date) and December 31, 1998 (the supplemental eligibility record date), as applicable, bore to the aggregate balance of all qualifying deposit accounts of all eligible account holders and supplemental eligible account holders. For this purpose, qualifying deposit accounts include all savings, certificate of deposit, demand, negotiable orders of withdrawal (NOW), money market and passbook accounts maintained at Westborough Bank (excluding any escrow accounts).

If, however, on any annual closing date (I.E., the anniversary of the eligibility record date or supplemental eligibility record date, as applicable) of Westborough Savings, commencing on or after the effective date of the reorganization, the amount in any deposit account is less than the amount in such deposit account on December 31, 1997 (with respect to an eligible account holder), or December 31, 1998 (with respect to a supplemental eligible account holder) or any other annual closing date, then the interest in the liquidation account relating to the deposit account would be reduced from time to time by the proportion of any such reduction, and such interest will cease to exist if such deposit account is closed. For purposes of the liquidation account, certificates of deposit will be deemed to be closed upon maturity regardless of renewal. In addition, no interest in the liquidation account would ever be increased despite any subsequent increase in the related deposit account.

Any assets remaining after the above liquidation rights of eligible account holders and supplemental eligible account holders are satisfied would be distributed to Westborough Financial Services as the sole stockholder of Westborough Bank.

Upon a complete liquidation of Westborough Financial Services, each holder of shares of the common stock of Westborough Financial Services, including Westborough Bancorp, MHC, would be entitled to receive a pro rata share of Westborough Financial Services' assets, following payment of all debts, liabilities and claims of greater priority of or against Westborough Financial Services including the rights of depositors in the liquidation account of Westborough Bank, if any.

If liquidation of Westborough Bancorp, MHC occurs following completion of the reorganization, all depositors of Westborough Bank at that time will be entitled, pro rata to the value of their deposit accounts, to a distribution of any assets of Westborough Bancorp, MHC remaining after payment of all debts and claims of creditors.

TAX ASPECTS. The reorganization may be effected in any manner approved by the Division that is consistent with the purposes of the plan of reorganization and applicable law, regulations and policies. However, Westborough Savings intends to consummate the reorganization using a series of transactions as described below. This structure enables Westborough Savings to retain all of its historical tax attributes and produces significant savings to Westborough Savings because it simplifies regulatory approvals and conditions associated with the completion of the reorganization.

The merger structure will be accomplished as follows:

(1) Corporators of Westborough Savings will organize a Massachusetts chartered de novo mutual savings bank, known as Westborough De Novo Savings Bank;

(2) De Novo Savings Bank will reorganize into a Massachusetts chartered mutual holding company and will form a de novo stock savings bank subsidiary ("Interim"), and all of the assets and liabilities of De Novo Savings Bank will be transferred to Westborough Bank;

98

(3) Westborough Savings will merge with and into Interim with Westborough Bank as the resulting entity;

(4) Westborough Bancorp, MHC will organize Westborough Financial Services as a separate wholly-owned subsidiary of Westborough Bancorp, MHC;

(5) Westborough Bancorp, MHC will contribute all of the shares of the common stock of Westborough Bank to Westborough Financial Services, which will result in Westborough Bancorp, MHC owning 100% of the common stock of Westborough Financial Services and Westborough Financial Services owning 100% of the common stock of Westborough Bank; and

(6) Westborough Financial Services will offer to sell up to 49% of its common stock pursuant to the plan of reorganization.

The transactions described in steps two through five will occur simultaneously, and the transaction described in step 6 will occur as soon as practicable thereafter and as part of the reorganization. As a result of the reorganization, Westborough Financial Services will be a majority-owned subsidiary of Westborough Bancorp, MHC and Westborough Bank will be a wholly-owned subsidiary of Westborough Financial Services. Pursuant to the reorganization, the holders of deposit accounts in Westborough Savings will become holders of deposit accounts in Westborough Bank in the same amount and on the same terms and conditions, and will hold liquidation interests in Westborough Bancorp, MHC substantially similar to the liquidation interests in Westborough Savings.

Under this structure: (i) the conversion is intended to be a tax-free reorganization under Code section 368(a)(1)(F); and (ii) the exchange of the shares of Westborough Bank's initial common stock deemed constructively received by depositors for liquidation interests in Westborough Bancorp, MHC (the "Exchange") is intended to be a tax-free exchange under Code section 351.

Under the plan of reorganization, consummation of the reorganization is conditioned upon, among other things, the prior receipt by Westborough Savings of either a private letter ruling from the IRS and from the Massachusetts taxing authorities or an opinion of Thacher Proffitt & Wood as to the federal income tax consequences and from Wolf & Co., P.C. as to the Massachusetts income tax consequences of the reorganization to Westborough Savings (in both its mutual and stock form), Westborough Financial Services and the eligible account holders and supplemental account holders. In Revenue Procedure 96-3, 1996-1 I.R.B. 82, the IRS announced that it will not rule on whether a transaction qualifies as a tax-free reorganization under Code section 368(a)(1)(F) or as a tax-free exchange of stock for stock in the formation of a holding company under Code section 351, but that it will rule on significant sub-issues that must be resolved to determine whether the transaction qualifies under either of these Code sections.

Westborough Savings has requested a private letter ruling from the IRS regarding certain significant sub-issues associated with the reorganization. Based in part upon this private letter ruling and certain representations of Westborough Savings or its officers. Thacher Proffitt & Wood will issue its opinion regarding certain federal income tax consequences of the reorganization. We can not assure you that we will obtain a private letter ruling.

In the following discussion, "Mutual Bank" refers to Westborough Savings before the reorganization and "Stock Bank" refers to Westborough Savings after the reorganization.

With regard to the reorganization, Thacher Proffitt & Wood intends to issue an opinion that:

(1) the conversion will constitute a "reorganization" under Code section
368(a)(1)(F), and Westborough Savings (in either its status as Mutual Bank or Stock Bank) will recognize no gain or loss as a result of the conversion;

99

(2) the basis of each asset of Mutual Bank received by Stock Bank in the conversion will be the same as Mutual Bank's basis for such asset immediately prior to the conversion;

(3) the holding period of each asset of Mutual Bank received by Stock Bank in the reorganization will include the period during which such asset was held by Mutual Bank prior to the conversion;

(4) For purposes of Code section 381(b), Stock Bank will be treated as if there had been no conversion and, accordingly, the taxable year of the Mutual Bank will not end on the effective date and the tax attributes of Mutual Bank (subject to application of Code sections 381, 382, and 384), including Mutual Bank's tax bad debt reserves and earnings and profits, will be taken into account by Stock Bank as if there had been no conversion;

(5) Mutual Bank's qualifying depositors will recognize no gain or loss upon their constructive receipt of shares of Stock Bank common stock solely in exchange for their interest (I.E., liquidation rights) in Mutual Bank;

(6) no gain or loss will be recognized by the depositors of Westborough Savings (formerly Mutual Bank) upon the transfer to Westborough Bancorp, MHC of shares of Stock Bank common stock they constructively received in the conversion in exchange for interests (I.E., liquidation rights) in Westborough Bancorp, MHC; and

(7) no gain or loss will be recognized by depositors of Mutual Bank upon the issuance to them of deposits in Stock Bank in the same dollar amount as their deposits in the Mutual Bank.

Unlike private rulings of the IRS, an opinion of counsel is not binding on the IRS and the IRS could disagree with conclusions reached in the opinion. If there is a disagreement, we can not guarantee that the IRS would not prevail in a judicial or administrative proceeding.

Wolf & Co., P.C. intends to opine, subject to the limitations and qualifications in its opinion, that, for purposes of the Massachusetts corporate income tax, the reorganization will not become a taxable transaction to Westborough Savings (in either its status as Mutual Bank or Stock Bank), Westborough Bancorp, MHC, Westborough Financial Services, the stockholders of Westborough Financial Services or the depositors of Westborough Savings.

ACCOUNTING CONSEQUENCES. The reorganization will be accounted for in a manner similar to a pooling-of-interests under generally accepted accounting principles. Accordingly, the carrying value of our assets, liabilities, and capital will be unaffected by the reorganization and will be reflected in the Westborough Financial Services' and Westborough Bank's consolidated financial statements based on their historical amounts.

HOW WE DETERMINED THE OFFERING RANGE AND THE $10.00 PRICE PER SHARE

The plan of reorganization requires that the purchase price of the common stock must be based on the appraised pro forma market value of the common stock, as determined on the basis of an independent valuation. Westborough Savings and Westborough Financial Services have retained RP Financial to make the independent valuation. RP Financial's fees for its services in making such appraisal are estimated to be $27,500. Westborough Savings and Westborough Financial Services will indemnify RP Financial and its employees and affiliates against losses (including any losses in connection with claims under the federal securities laws) arising out of its services as appraiser, except where RP Financial's liability results from its negligence or bad faith.

100

An appraisal has been made by RP Financial in reliance upon the information contained in this prospectus, including the financial statements. RP Financial also considered the following factors, among others:

- the present and projected operating results and financial condition of Westborough Financial Services and Westborough Savings, and the economic and demographic conditions in Westborough Savings' existing market area;

- historical, financial and other information relating to Westborough Savings;

- a comparative evaluation of the operating and financial statistics of Westborough Savings with those of other similarly situated publicly traded mutual holding companies, savings associations and savings institutions located in New England;

- the aggregate size of the offering of the common stock;

- the impact of the reorganization on Westborough Savings' equity and earnings potential;

- the proposed dividend policy of Westborough Financial Services and Westborough Bank; and

- the trading market for securities of comparable institutions and general conditions in the market for such securities.

Two of the factors that RP Financial considered in determining our market value were the price-to-book ratio and the price-to-earnings ratio or P/E ratio. The price-to-book ratio represents the price per share of stock divided by its book value per share. After completion of the reorganization, each share of Westborough Financial Services common stock, including the shares we issue to Westborough Bancorp, MHC, will have a book value of $12.58, assuming we sell 700 thousand shares in the minority offering. This means that the price you pay for each share in this offering will be 79.49% of the book value.

The P/E ratio represents the price per share of stock divided by earnings or net income per share. In our case, for 1998, our P/E ratio as adjusted to reflect the issuance of our stock in the offering, would have been 14.9x, assuming we sold 700 thousand shares of stock.

On the basis of the foregoing, RP Financial has advised Westborough Financial Services and Westborough Savings that, in its opinion, dated May 21, 1999, the estimated pro forma market value of the common stock on a fully converted basis ranged from a minimum of $17.0 million to a maximum of $23.0 million with a midpoint of $20.0 million (the "estimated valuation range").

The Board of Trustees of Westborough Savings held a meeting to review and discuss the original appraisal report prepared by RP Financial. Representatives of RP Financial participated in the meeting to explain the contents of the appraisal report. The Board of Trustees reviewed the methods that RP Financial used to determine the pro forma market value of the common stock and the appropriateness of the assumptions that RP Financial used in determining this value. The Board of Trustees determined that 35% of the shares to be issued by Westborough Financial Services will be offered to public stockholders. In addition the Board of Trustees determined that the common stock will be sold at $10.00 per share, which is the price most commonly used in stock offerings involving converting savings institutions.

The Board of Trustees established an offering range of $5.95 million to $8.1 million, with a midpoint of $7.0 million. Westborough Financial Services expects to issue between 595,000 and 805,000 shares of common stock. The offering range takes into account that Westborough Bank must be a majority-owned subsidiary of Westborough Financial Services or Westborough Bancorp, MHC as long as Westborough Bancorp, MHC is in existence. The estimated valuation range and the offering range may be amended with the approval of the Division and FDIC (if required), due to subsequent

101

developments in the financial condition of Westborough Financial Services or Westborough Savings or market conditions generally.

THE VALUATION PREPARED BY RP FINANCIAL IS NOT INTENDED, AND MUST NOT BE CONSTRUED, AS A RECOMMENDATION OF ANY KIND AS TO THE ADVISABILITY OF PURCHASING SUCH SHARES. RP FINANCIAL DID NOT INDEPENDENTLY VERIFY THE FINANCIAL STATEMENTS AND OTHER INFORMATION PROVIDED BY WESTBOROUGH SAVINGS, NOR DID RP FINANCIAL VALUE INDEPENDENTLY THE ASSETS OR LIABILITIES OF WESTBOROUGH SAVINGS. THE VALUATION CONSIDERS WESTBOROUGH SAVINGS AS A GOING CONCERN AND SHOULD NOT BE CONSIDERED AS AN INDICATION OF THE LIQUIDATION VALUE OF WESTBOROUGH SAVINGS. MOREOVER, BECAUSE SUCH VALUATION IS NECESSARILY BASED UPON ESTIMATES AND PROJECTIONS OF A NUMBER OF MATTERS, ALL OF WHICH ARE SUBJECT TO CHANGE FROM TIME TO TIME, NO ASSURANCE CAN BE GIVEN THAT PERSONS PURCHASING SUCH SHARES IN THE REORGANIZATION WILL THEREAFTER BE ABLE TO SELL SUCH SHARES AT PRICES AT OR ABOVE THE PURCHASE PRICE.

The maximum of the estimated valuation range may be increased up to 15% and the number of shares of common stock to be issued in the reorganization may be increased to 925,750 shares due to regulatory considerations, changes in the market and general financial and economic conditions without the resolicitation of subscribers. See "--Limitations on Common Stock Purchases" as to the method of distribution and allocation of additional shares that may be issued in the event of an increase in the estimated valuation range to fill unfilled orders in the subscription and community offerings.

We may not sell any shares of common stock unless RP Financial confirms to Westborough Savings, Westborough Financial Services, the Division and the FDIC that, to the best of its knowledge, nothing of a material nature has occurred which, taking into account all relevant factors, would cause RP Financial to conclude that the aggregate value of the common stock is incompatible with its estimate of the pro forma market value of the common stock at the conclusion of the offering.

If RP Financial confirms at the conclusion of the offering that the pro forma market value of the common stock is not more than the maximum and not less than the minimum of the estimated valuation range then, with the approval of the Division and the FDIC, the number of shares of common stock to be issued in the offering will be not more than 805,000 shares and not less than 595,000 shares. If RP Financial concludes that the pro forma market value of the common stock is greater than the maximum of the estimated valuation range but not more than 15% above the maximum of the estimated valuation range, then the number of shares of common stock to be issued may be increased to not more than 925,750 shares. In addition, all shares purchased in the offering will be purchased for the purchase price of $10.00 per share. If the number of shares issued in the reorganization is increased due to an increase of up to 15% in the estimated valuation range to reflect changes in market or financial conditions, persons who subscribed for the maximum number of shares will not be given the opportunity to subscribe for any additional shares. See "--Limitations on Common Stock Purchases."

If RP Financial concludes that the pro forma market value of the common stock is either more than 15% above the maximum of the estimated valuation range or less than the minimum of the estimated valuation range, Westborough Savings and Westborough Financial Services, after consulting with the Division and the FDIC, may:

(1) terminate the Plan and return all funds promptly with interest at Westborough Savings' passbook rate of interest on payments made by check, bank check or money order;

(2) establish a new estimated valuation range and either;

(a) hold new subscription and community offerings; or

(b) provide subscribers the opportunity to change or cancel their orders (a "resolicitation"); or

(3) take such other actions as permitted by the Division and the FDIC in order to complete the reorganization.

102

If a resolicitation is commenced, unless an affirmative response is received from a subscriber within a designated period of time, all funds will be promptly returned to the subscriber as described above.

An increase in the number of shares to be issued in the reorganization as a result of an increase in the estimated pro forma market value of common stock would decrease both a subscriber's ownership interest and Westborough Financial Services' pro forma net earnings and stockholders' equity on a per share basis while increasing pro forma net earnings and stockholders' equity on an aggregate basis. A decrease in the number of shares to be issued in the reorganization would increase both a subscriber's ownership interest and Westborough Financial Services, Inc' pro forma net earnings and stockholders' equity on a per share basis while decreasing pro forma net earnings and stockholders' equity on an aggregate basis. For a presentation of the effects of such changes see "Pro Forma Data."

If all shares of common stock are not sold through the subscription and community offerings, then Westborough Savings and Westborough Financial Services expect to offer the remaining shares in a syndicated community offering, which would commence during or just after the subscription offering. See "--Syndicated Community Offering."

Copies of the appraisal report of RP Financial, including any amendments thereto, and the detailed memorandum of the appraiser setting forth the method and assumptions for such appraisal are available for inspection at the main office of Westborough Savings and the other locations specified under "Where You Can Find Additional Information."

SUBSCRIPTION OFFERING AND SUBSCRIPTION RIGHTS

In accordance with the plan of reorganization, rights to subscribe for the purchase of common stock have been granted under the plan of reorganization to the following persons in the following order of priority:

(1) depositors with deposits in Westborough Savings with balances aggregating $50 or more ("qualifying deposits") as of December 31, 1997 ("eligible account holders"); for this purpose, deposit accounts include any withdrawable deposits offered by Westborough Savings, including negotiable orders of withdrawal (NOW), certificates of deposit, demand deposits and IRA and Keogh plans for which Westborough Savings acts as custodian or trustee;

(2) tax-qualified employee benefit plans of Westborough Financial Services, Westborough Savings or Westborough Bancorp, MHC, including the employee stock ownership plan;

(3) depositors with qualifying deposits in Westborough Savings on December 31, 1998, other than those depositors who would otherwise qualify as eligible account holders ("supplemental eligible account holders").

All subscriptions received will be subject to the availability of common stock after satisfaction of all subscriptions of all persons having prior rights in the subscription offering and to the maximum and minimum purchase limitations set forth in the plan of reorganization and as described below under "--Limitations on Common Stock Purchases."

PRIORITY 1: ELIGIBLE ACCOUNT HOLDERS. Each eligible account holder will receive, as first priority and without payment therefor, non-transferable rights to subscribe for shares of common stock in the subscription offering. Subscriptions by eligible account holders are subject to maximum and minimum purchase limitations. See "--Limitations on Common Stock Purchases."

If there are not sufficient shares available to satisfy all subscriptions, shares first will be allocated so as to permit each subscribing eligible account holder to purchase a number of shares sufficient to make such eligible account holder's total allocation equal to the lesser of 100 shares or the number of shares subscribed for. Thereafter, unallocated shares will be allocated among the remaining subscribing

103

eligible account holders whose subscriptions remain unfilled in the proportion that the amounts of their respective aggregate qualifying deposits bear to the total amount of qualifying deposits of all remaining eligible account holders whose subscriptions remain unfilled. However, no fractional shares shall be issued.

To ensure a proper allocation of stock, each eligible account holder must list on his or her stock order form all deposit accounts in which such eligible account holder had an ownership interest at December 31, 1997. Failure to list an account could result in fewer shares being allocated than if all accounts had been disclosed. The subscription rights of eligible account holders who are also trustees or executive officers of Westborough Savings or their associates will be subordinated to the subscription rights of other eligible account holders to the extent attributable to increased deposits in the one-year period preceding December 31, 1997.

PRIORITY 2: THE TAX-QUALIFIED EMPLOYEE BENEFIT PLANS. To the extent that there are sufficient shares remaining after satisfaction of the subscriptions by eligible account holders, the tax-qualified employee benefit plans, including the employee stock ownership plan, will receive, as a second priority and without payment therefor, non-transferable subscription rights to purchase up to 10% of the common stock to be issued in the offering. As a tax-qualified employee benefit plan, the employee stock ownership plan intends to purchase 8% of the shares to be issued in the offering, or 47,600 shares, based on the issuance of 595,000 shares at the minimum of the offering range or 64,400 shares based on the issuance of 805,000 at the maximum of the offering range. Subscriptions by the employee stock ownership plan will not be aggregated with shares of common stock purchased directly by or which are otherwise attributable to any other participants in the subscription and community offerings, including subscriptions of any of Westborough Savings' trustees, officers, employees or associates thereof. To the extent shares are not available in the offering to fill all or part of the purchase order of the employee stock ownership plan, this plan intends to purchase shares in private transactions or on the open market after completion of the offering.

PRIORITY 3: SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDERS. Each supplemental eligible account holder will receive, as a third priority and without payment therefor, non-transferable rights to subscribe for shares of common stock in the subscription offering. Subscriptions by supplemental eligible account holders are subject to maximum and minimum purchase limitations. See "--Limitations on Common Stock Purchases."

If there are not sufficient shares available to satisfy all subscriptions of all supplemental eligible account holders, after purchases by eligible account holders and the tax-qualified employee benefit plans, available shares first will be allocated among subscribing supplemental eligible account holders so as to permit each supplemental eligible account holder to purchase a number of shares sufficient to make such supplemental eligible account holder's total allocation equal to the lesser of 100 shares or the number of shares subscribed for. Thereafter, unallocated shares will be allocated among the remaining subscribing supplemental eligible account holders whose subscriptions remain unfilled in the proportion that the amounts of their respective aggregate qualifying deposits bear to the total amount of qualifying deposits of all remaining supplemental eligible account holders whose subscriptions remain unfilled. However, no fractional shares shall be issued.

To ensure a proper allocation of stock, each supplemental eligible account holder must list on his or her stock order form all deposit accounts in which such supplemental eligible account holder had an ownership interest at December 31, 1998. Failure to list an account could result in fewer shares being allocated than if all accounts had been disclosed.

EXPIRATION DATE FOR THE SUBSCRIPTION OFFERING. The subscription offering will expire at 12:00 noon, Eastern Time, on , 1999, unless we extend this period for an initial period of up to 45 days. We may further extend this period for additional 60 day periods with the approval of the Division and, if

104

necessary, the FDIC. Subscription rights which have not been exercised prior to the expiration date, as extended, will become void.

If all shares have not been subscribed for or sold by the expiration date, as extended, all funds delivered to Westborough Savings will be returned with interest promptly to the subscribers and all withdrawal authorizations will be canceled. If an extension beyond the 45-day period following the expiration date is granted, Westborough Savings will notify subscribers of the extension of time and of any rights of subscribers to change or cancel their orders. Each extension may not exceed 60 days, and all extensions, in the aggregate, may not last beyond .

PERSONS IN NON-QUALIFIED STATES OR FOREIGN COUNTRIES. Westborough Financial Services and Westborough Savings will make reasonable efforts to comply with the securities laws of all states in the United States in which persons entitled to subscribe for stock pursuant to the plan or reorganization reside. However, Westborough Savings and Westborough Financial Services are not required to offer stock in the subscription offering to any person who resides in a foreign country.

COMMUNITY OFFERING

To the extent that shares remain available for purchase after satisfaction of all subscriptions received in the subscription offering, Westborough Savings may offer shares pursuant to the plan of reorganization in the community offering to residents in the towns of Grafton, Hopkinton, Northborough, Shrewsbury, Southborough and Westborough (the "Community"). The term "residents" includes persons who occupy a dwelling within the Community and establish an ongoing physical presence within it, together with an indication that such presence is not merely transitory in nature (the determination of resident status will be made by Westborough Savings, in its sole discretion).

Orders received in the community offering are subject to maximum and minimum purchase limitations. See "--Limitations on Common Stock Purchases." The community offering, if any, shall commence concurrently with or subsequent to the commencement of the subscription offering and shall terminate no later than 45 days after the expiration of the subscription offering unless extended by Westborough Savings and Westborough Financial Services, with the approval of the Division and the FDIC, if necessary.

THE OPPORTUNITY TO SUBSCRIBE FOR SHARES OF COMMON STOCK IN THE COMMUNITY OFFERING CATEGORY IS SUBJECT TO THE RIGHT OF WESTBOROUGH SAVINGS AND WESTBOROUGH FINANCIAL SERVICES, IN THEIR DISCRETION, TO ACCEPT OR REJECT ANY SUCH ORDERS IN WHOLE OR IN PART EITHER AT THE TIME OF RECEIPT OF AN ORDER OR AS SOON AS PRACTICABLE FOLLOWING THE EXPIRATION DATE. IF WESTBOROUGH FINANCIAL SERVICES REJECTS A SUBSCRIPTION IN PART, THE SUBSCRIBER WILL NOT HAVE THE RIGHT TO CANCEL THE REMAINDER OF HIS OR HER SUBSCRIPTION.

If there is an oversubscription for shares in the community offering, shares will be allocated on a priority basis in the following order: natural persons residing in the Community, any other person subscribing for shares in the community offering such that each person may receive 1,000 shares, and on a pro rata basis to such persons based on the amount of their respective subscriptions. If an oversubscription occurs in the other depositors category, shares will be allocated first to each subscriber whose order is accepted by Westborough Savings in an amount equal to the lesser of 100 shares or the number of shares subscribed for by each such subscriber, if possible. Thereafter, we will allocate the unallocated shares among such subscribers whose order remains unsatisfied in the same proportion that each such subscriber's qualifying deposit bears to the total amount of qualifying deposits of all subscribers whose subscriptions remain unfilled.

MARKETING ARRANGEMENTS

TRIDENT SECURITIES, INC. Westborough Savings, Westborough Financial Services and Westborough Bancorp, MHC have engaged Trident Securities as a financial and sales agent in connection with the

105

offering of the common stock. Trident Securities has agreed to use its best efforts to assist Westborough Financial Services with the solicitation of subscriptions and orders for shares of common stock in the offering.

Trident Securities will receive fees for services provided in connection with the offering equal to 2.0% of the aggregate purchase price of common stock sold in the offering. No fees will be paid to Trident Securities with respect to any shares of common stock purchased by any trustee, executive officer, employee or employee benefit plan of Westborough Savings or Westborough Financial Services. Additionally, no fees will be paid to Trident Securities with respect to any shares of common stock purchased by associates of Westborough Savings' trustees or executive officers. If there is a syndicated community offering, we will pay Trident Securities a fee equal to % of the aggregate purchase price of common stock sold in the syndicated community offering. However, the aggregate fees payable to Trident Securities and any selected dealers in connection with any syndicated community offering will not exceed 4.5% of the aggregate purchase price of the common stock sold in the syndicated community offering. Total fees to Trident Securities, Inc. are estimated to be $98,230 and $136,870 at the minimum and the maximum of the offering range, respectively. See "Pro Forma Data" for the assumptions used to arrive at these estimates. Trident Securities will also be reimbursed for its reasonable out-of-pocket expenses, including legal fees of up to $30 thousand and non-legal expenses up to a maximum of $15 thousand.

DIRECTORS/TRUSTEES AND EMPLOYEES. Directors and executive officers of Westborough Financial Services and trustees and executive officers Westborough Savings may participate in the solicitation of offers to purchase common stock. Other employees of Westborough Savings may participate in the offering in ministerial capacities or provide clerical work in effecting a sales transaction. Such other employees have been instructed not to solicit offers to purchase common stock or provide advice regarding the purchase of common stock. Westborough Financial Services will rely on Rule 3a4-1 under the Exchange Act, and sales of common stock will be conducted within the requirements of Rule 3a4-1, so as to permit directors, trustees and employees to participate in the sale of common stock. No director or trustee, as the case may be, or employee of Westborough Financial Services or Westborough Savings will be compensated in connection with his or her participation by the payment of commissions or other remuneration based either directly or indirectly on transactions in common stock.

PROCEDURE FOR PURCHASING SHARES IN SUBSCRIPTION AND COMMUNITY OFFERINGS

USE OF ORDER FORMS. To purchase shares in the subscription offering and the community offering, an executed order form with the required payment for each share subscribed for, or with appropriate authorization for withdrawal from a subscriber's deposit account at Westborough Savings (which may be given by completing the appropriate blanks in the stock order form), must be received by Westborough Savings by 12:00 noon, Eastern Time, on the expiration date. You must submit your order form by mail or overnight courier, or may drop off your order forms at any of our branch offices. Stock order forms which are not received by such time or are executed defectively or are received without full payment (or correct withdrawal instructions) are not required to be accepted. In addition, we are not obligated to accept orders submitted on photocopied or facsimiled order forms. We have the power to waive or permit the correction of incomplete or improperly executed forms, but do not represent that we will do so. Once received, an executed order form may not be modified, amended or rescinded without our consent unless subscribers are resolicited or the reorganization has not been completed within 45 days after the end of the subscription offering, unless such 45 day period has been extended.

In order to ensure that eligible account holders and supplemental eligible account holders are properly identified as to their stock purchase eligibility and priority, depositors must list on the stock order form all deposit accounts as of the applicable eligibility record date giving all names in each account and the account numbers.

106

To ensure that each purchaser receives a prospectus at least 48 hours prior to the expiration date for the offering, in accordance with Rule 15c2-8 of the Exchange Act, no prospectus will be mailed later than five days prior to such date or hand delivered any later than two days prior to such date. Execution of the stock order form will confirm receipt or delivery in accordance with Rule 15c2-8. Order forms will only be distributed when preceded or accompanied by a prospectus.

PAYMENT FOR SHARES. Payment for subscriptions may be made by cash, if hand delivered, check, bank check, money order or by authorization of withdrawal from deposit accounts maintained with Westborough Savings. Interest will be paid on payments made by cash, check, bank check or money order at Westborough Savings' passbook rate (as opposed to tiered rate) of interest from the date payment is received until the completion or termination of the reorganization. If payment is made by authorization of withdrawal from deposit accounts, the funds authorized to be withdrawn will continue to accrue interest at the contractual rates until completion or termination of the reorganization, but a hold immediately will be placed on such funds, thereby making them unavailable to the depositor.

If a subscriber validly authorizes Westborough Savings to withdraw the amount of the purchase price from a deposit account at Westborough Savings, the withdrawal will be made as of the completion of the reorganization. Westborough Savings will waive any applicable penalties for early withdrawal from certificates of deposit. If the remaining balance in a certificate account is reduced below the applicable minimum balance requirement at the time that the funds actually are transferred under the authorization, the certificate will be canceled at the time of the withdrawal, without penalty, and the remaining balance will be converted into a statement savings account and will earn interest at the passbook rate.

The employee stock ownership plan will not be required to pay for the shares subscribed for at the time it subscribes. Rather, the employee stock ownership plan may pay for such shares of common stock subscribed for at the purchase price upon completion of the offering; PROVIDED, that there is in force from the time of its subscription until such time, a loan commitment acceptable to Westborough Financial Services from an unrelated financial institution or Westborough Financial Services to lend to the employee stock ownership plan the aggregate purchase price of the shares for which it subscribed. Westborough Financial Services intends to provide such a loan to the employee stock ownership plan.

Owners of self-directed IRAs may use the assets of such IRAs to purchase shares of common stock in the subscription and community offerings, provided that such IRAs are not maintained at Westborough Savings. Persons with IRAs maintained at Westborough Savings must have their accounts transferred to an unaffiliated institution or broker to purchase shares of common stock in the subscription and community offerings. In addition, the provisions of ERISA and IRS regulations require that officers, trustees and ten percent stockholders who use self-directed IRA funds to purchase shares of common stock in the subscription and community offerings make such purchases for the exclusive benefit of the IRAs. Instructions on how to transfer IRAs maintained at Westborough Savings can be obtained from the stock information center. Depositors interested in using funds in an IRA to purchase common stock should contact the stock information center as soon as possible.

Certificates representing shares of common stock purchased will be mailed to purchasers to the addresses specified in properly completed order forms, as soon as practicable following completion of the sale of all shares of common stock. Any certificates returned as undeliverable will be disposed of in accordance with applicable law.

RESTRICTIONS ON TRANSFER OF SUBSCRIPTION RIGHTS AND SHARES OF COMMON STOCK

Prior to the completion of the reorganization, regulations prohibit any person with subscription rights from transferring or entering into any agreement or understanding to transfer the legal or beneficial ownership of the subscription rights issued under the plan of reorganization or the shares of common stock to be issued upon their exercise. Such rights may be exercised only by the person to

107

whom they are granted and only for such person's account. Each person exercising such subscription rights will be required to certify that such person is purchasing shares solely for such person's own account and that such person has no agreement or understanding regarding the sale or transfer of such shares. The regulations also prohibit any person from offering or making an announcement of an offer or an intent to make an offer to purchase such subscription rights or shares of common stock prior to the completion of the reorganization.

WESTBOROUGH SAVINGS AND WESTBOROUGH FINANCIAL SERVICES WILL PURSUE ANY AND ALL LEGAL AND EQUITABLE REMEDIES (INCLUDING FORFEITURE) IN THE EVENT THEY BECOME AWARE OF THE TRANSFER OF SUBSCRIPTION RIGHTS AND WILL NOT HONOR ORDERS KNOWN BY THEM TO INVOLVE THE TRANSFER OF SUCH RIGHTS.

SYNDICATED COMMUNITY OFFERING

The plan of reorganization provides that all shares of common stock not purchased in the subscription offering or the community offering may be offered for sale to the general public in a syndicated community offering on a best efforts basis through a selling group of broker-dealers to be arranged by Trident Securities acting as agent of Westborough Financial Services. Trident Securities has not selected any particular broker-dealers to participate in a syndicated community offering. Westborough Financial Services and Westborough Savings have reserved the right to reject orders in whole or in part in their sole discretion in the syndicated community offering. If Westborough Financial Services or Westborough Savings rejects an order in part, the subscriber will not have the right to cancel the remainder of his or her subscription. Neither Trident Securities nor any registered broker-dealer shall have any obligation to take or purchase any shares of the common stock in the syndicated community offering. However, Trident Securities has agreed to use its best efforts in the sale of shares in any syndicated community offering.

The syndicated community offering will terminate no more than 45 days following the expiration date, unless extended by Westborough Financial Services with the approval of the Division and FDIC. Such extensions may not be beyond
. See "--How We Determined the Offering Range and the $10.00 Price Per Share" above for a discussion of rights of subscribers, if any, in the event an extension is granted.

LIMITATIONS ON COMMON STOCK PURCHASES

The plan of reorganization includes the following limitations on the number of shares of common stock which may be purchased during the reorganization:

(1) The aggregate amount of outstanding common stock of Westborough Financial Services owned or controlled by persons other than Westborough Bancorp, MHC, at the close of the offering will be less than 50% of Westborough Financial Services' total outstanding common stock;

(2) No subscription for fewer than 25 shares will be accepted;

(3) Except for the tax qualified employee benefit plans, the maximum amount of shares of common stock subscribed for or purchased in all categories of the reorganization by any person, together with associates of, and groups of persons acting in concert with, such persons, shall not exceed $100,000;

(4) Each eligible account holder may subscribe for and purchase common stock in the subscription offering in an amount up to $100,000, subject to increase as described below;

(5) The tax-qualified employee benefit plans are permitted to purchase up to 10% of the shares of common stock issued in the offering and, as a tax-qualified employee benefit plan, the employee stock ownership plan intends to purchase 8% of the shares of common stock issued in the offering;

108

(6) Each supplemental eligible account holder may subscribe for and purchase common stock in the subscription offering in an amount up to $100,000, subject to increase as described below;

(7) Persons purchasing shares of common stock in the community offering, together with associates of and groups of persons acting in concert with such persons, may purchase common stock in the community offering in an amount up to $100,000, subject to increase as described below;

(8) The trustees, officers and corporators of Westborough Savings and their associates in the aggregate, excluding purchases by the tax-qualified employee benefit plans, may purchase up to 32% of the outstanding shares held by persons other than Westborough Bancorp, MHC at the close of the offering;

(9) The trustees, officers and corporators of Westborough Savings and their associates in the aggregate, excluding purchases by the tax-qualified employee benefit plans, may purchase up to 32% of the stockholders' equity of Westborough Financial Services held by persons other than Westborough Bancorp, MHC.

Subject to any required regulatory approval and the requirements of applicable laws and regulations, but without further approval of the corporators of Westborough Savings, the $100,000 individual amount permitted to be subscribed for may be increased up to a maximum of 5% of the shares offered for sale in the offering, exclusive of an increase in the total number of shares issued due to an increase in the offering range of up to 15% (I.E., up to 925,750 shares), at the sole discretion of Westborough Financial Services and Westborough Savings. It is currently anticipated that the individual and overall maximum purchase limitations may be increased if, after a community offering, Westborough Financial Services has not received subscriptions for an aggregate amount equal to at least the minimum of the offering range. If the maximum purchase limitations are increased, subscribers for the maximum amount will be given the opportunity to increase their subscriptions up to the then applicable limit. Requests to purchase additional shares of common stock under this provision will be determined by the Board of Directors of Westborough Financial Services and the Board of Trustees of Westborough Savings and, if approved, allocated on a pro rata basis giving priority in accordance with the priorities set forth in the plan of reorganization and described herein.

If we sell 925,750 shares, the additional shares will be allocated in accordance with the priorities and procedures described in "--Subscription Offering and Subscription Rights" and "--Community Offering."

The term "associate" of a person is defined to mean:

(1) any corporation or organization (other than Westborough Financial Services, Westborough Bancorp, MHC, Westborough Savings or a majority-owned subsidiary of Westborough Savings) of which such person is a director, officer or partner or is directly or indirectly, the beneficial owner of 10% or more of any class of equity securities;

(2) any trust or other estate in which such person has a substantial beneficial interest or as to which such person serves as trustee or in a similar fiduciary capacity; and

(3) any relative or spouse of such person, or any relative of such spouse, who has the same home as such person or who is a director or officer of Westborough Financial Services, Westborough Bancorp, MHC, Westborough Savings or any subsidiary of Westborough Bancorp, MHC or Westborough Financial Services or any affiliate thereof; and

(4) any person "acting in concert" with any of the persons or entities specified in clauses (1) through (3) above; provide, however, that any tax-qualified or non-tax-qualified employee plan will not be deemed to be an associate of any director, trustee or officer of Westborough Bancorp, MHC, Westborough Financial Services or Westborough Saving, for purposes of aggregating total shares that may be acquired or held by directors, trustees and officers and their associates

109

We have the sole discretion to determine whether prospective purchasers are "associates" or "acting in concert."

Trustees, directors and officers are not treated as associates of each other solely by virtue of holding such positions.

CERTAIN RESTRICTIONS ON PURCHASE OR TRANSFER OF SHARES AFTER THE REORGANIZATION

All shares of common stock purchased in connection with the reorganization by a director, trustee or an executive officer of Westborough Savings, Westborough Bancorp, MHC or Westborough Financial Services, or their associates, will be subject to a restriction that the shares not be sold for a period of one year following the reorganization, except in the event of the death or judicial declaration of incompetence of such director, trustee or executive officer. Each certificate for restricted shares will bear a legend giving notice of this restriction on transfer, and instructions will be issued to the effect that any transfer within such time period of any certificate or record ownership of such shares other than as provided above is a violation of the restriction. Any shares of common stock issued at a later date as a stock dividend, stock split, or otherwise, with respect to such restricted stock will be subject to the same restrictions. The directors and executive officers of Westborough Financial Services and Westborough Savings will also be subject to the federal insider trading rules and any other applicable requirements of the federal securities laws.

Purchases of outstanding shares of common stock of Westborough Financial Services by directors, trustees, corporators or executive officers of Westborough Financial Services, Westborough Bancorp, MHC or Westborough Bank (and any person who was a trustee, corporator or executive officer of Westborough Savings; a trustee, corporator or executive officer of Westborough Bancorp, MHC or a director or executive officer of Westborough Financial Services at any time after the date on which the Board of Trustees of Westborough Savings adopted the plan of reorganization), and their associates during the three-year period following reorganization may be made only through a broker or dealer registered with the SEC, except with the prior written approval of the Division. This restriction does not apply, however, to negotiated transactions involving more than 1% of the outstanding common stock, or purchases of common stock made and held by any tax-qualified or non-tax-qualified employee plan of Westborough Bank or Westborough Financial Services. In addition, no officer or director of Westborough Bank or their associates may purchase capital stock from Westborough Bank for a period of three years following the reorganization.

INTERPRETATION, AMENDMENT AND TERMINATION

All interpretations of the plan of reorganization by the Board of Trustees of Westborough Savings will be final, subject to the authority of the Division and FDIC. The plan of reorganization provides that, if deemed necessary or desirable by the Board of Trustees of Westborough Savings, the plan of reorganization may be substantively amended by a majority vote of the Board of Trustees as a result of comments from regulatory authorities or otherwise, at any time prior to approval of the plan by the corporators. Amendment of the plan of reorganization thereafter requires a majority vote of the Board of Trustees and the approval of the Division and the FDIC. The plan of reorganization shall be terminated if the reorganization is not completed within 24 months from the date on which the corporators of Westborough Savings approve the plan, and such time may not be extended by Westborough Savings. The plan of reorganization may be terminated by a majority vote of the Board of Trustees of Westborough Savings at any time prior to date of the special meeting of corporators, and thereafter by such a vote with the approval of the Division and the FDIC.

110

POSSIBLE CONVERSION OF WESTBOROUGH BANCORP, MHC TO STOCK FORM

Federal and state regulations and the plan of reorganization permit Westborough Bancorp, MHC to convert from mutual to stock form. Such a transaction is commonly known as a "second-step conversion." There can be no assurance when, if ever, a second-step conversion will occur, and the Board of Trustees has no current intention or plan to undertake a second-step conversion. If a second-step conversion does not occur, Westborough Bancorp, MHC will always own a majority of the common stock of Westborough Financial Services. The Board of Trustees of Westborough Bancorp, MHC and the Board of Directors of Westborough Financial Services will not undertake a second-step conversion for three years following the offering, unless compelling and valid business reasons exist to do so.

In a second-step conversion, Westborough Bancorp, MHC would merge with and into Westborough Bank or Westborough Financial Services, with Westborough Bank or Westborough Financial Services as the resulting entity. Certain depositors of Westborough Bank would receive the right to subscribe for additional shares of Westborough Financial Services. The additional shares of common stock of the holding company issued in the second step conversion would be sold at their aggregate pro forma market value.

In a second-step conversion, each share of common stock outstanding immediately prior to the completion of the second-step conversion held by persons other than Westborough Bancorp, MHC would be automatically converted into and become the right to receive a number of shares of common stock of Westborough Financial Services determined pursuant to an exchange ratio. This exchange ratio would ensure that after the second-step conversion, subject to the adjustments described below (if required by the applicable banking regulators) and any adjustment to reflect the receipt of cash in lieu of fractional shares, the percentage of the to-be-outstanding shares of the resulting entity issued to stockholders other than Westborough Bancorp, MHC in exchange for their common stock would be equal to the percentage of the outstanding shares of common stock held by public stockholders immediately prior to the second-step conversion.

As set forth in the plan of reorganization, the percentage of the to-be-outstanding shares of the resulting entity issued in exchange for public shares would be adjusted to reflect the aggregate amount of dividends waived by Westborough Bancorp, MHC, if any, and the market value of the assets of Westborough Bancorp, MHC, other than common stock of Westborough Financial Services. Pursuant to this adjustment, the percentage of the to-be outstanding shares of the resulting entity issued to public stockholders in exchange for their minority shares (the "Adjusted Minority Ownership Percentage") is equal to the percentage of the outstanding shares of common stock held by public stockholders multiplied by the dividend waiver fraction. The dividend waiver fraction is equal to the product of:

- a fraction, of which the numerator is equal to Westborough Financial Services' stockholders' equity at the time of the second-step conversion less the aggregate amount of dividends waived by Westborough Bancorp, MHC, and the denominator is equal to Westborough Financial Services' stockholders' equity at the time of the second-step conversion, and

- a fraction, of which the numerator is equal to the appraised pro forma market value of the resulting entity in the second-step conversion minus the value of Westborough Bancorp, MHC's assets other than common stock and the denominator is equal to the appraised pro forma market value of the resulting entity in the second-step conversion.

111

RESTRICTIONS ON ACQUISITION OF WESTBOROUGH FINANCIAL SERVICES
AND WESTBOROUGH SAVINGS

GENERAL

The plan of reorganization provides for the reorganization of Westborough Savings in which a mutual holding company and stock holding company are formed, and Westborough Savings is reorganized from the mutual to the stock form of organization. See "The Reorganization and The Offering--General." Certain provisions in Westborough Financial Services' Articles of Organization and Bylaws and in its benefit plans and agreements entered into in connection with the reorganization, together with provisions of the Massachusetts General Laws ("MGL") and certain governing regulatory restrictions, may have anti-takeover effects.

MUTUAL HOLDING COMPANY STRUCTURE

The mutual holding company structure will restrict the ability of our stockholders to effect a change of control of management because, as long as Westborough Bancorp, MHC remains in existence as a mutual holding company, it will control a majority of our voting stock. Moreover, the trustees of Westborough Bancorp, MHC will be the directors of Westborough Financial Services and Westborough Bank. Westborough Bancorp, MHC will be able to elect all of the members of the Board of Directors of Westborough Financial Services and, as a general matter, will be able to control the outcome of most matters presented to the stockholders of Westborough Financial Services for vote. Therefore, a change in control of Westborough Financial Services or Westborough Bank cannot occur unless Westborough Bancorp, MHC, first converts to the stock form of organization or is dissolved. See "The Reorganization and The Offering--Possible Conversion of Westborough Bancorp, MHC to Stock Form."

WESTBOROUGH FINANCIAL SERVICES, INC.'S ARTICLES OF ORGANIZATION AND BYLAWS

Westborough Financial Services' Articles of Organization and Bylaws contain a number of provisions, relating to corporate governance and certain rights of stockholders, that might discourage future takeover attempts. As a result, stockholders who might desire to participate in such transactions may not have an opportunity to do so. In addition, such provisions will also render the removal of the Board of Directors or management of Westborough Financial Services more difficult.

THE FOLLOWING DESCRIPTION IS NECESSARILY GENERAL AND QUALIFIED BY REFERENCE TO THE ARTICLES OF ORGANIZATION AND BYLAWS. SEE "WHERE YOU CAN FIND ADDITIONAL INFORMATION" AS TO HOW TO OBTAIN A COPY OF THESE DOCUMENTS.

DIRECTORS. Certain provisions of Westborough Financial Services' Articles of Organization and Bylaws will impede changes in control of the Board of Directors. Westborough Financial Services' Articles of Organization provide that the Board of Directors will be divided into three classes, with directors in each class elected for three-year staggered terms except for the initial directors. Thus, it would take two annual elections to replace a majority of Westborough Financial Services' Board. Westborough Financial Services' Articles of Organization provide that the size of the Board of Directors may be increased or decreased only by a majority vote of the Board. The Articles of Organization also provide that any vacancy occurring in the Board of Directors, including a vacancy created by an increase in the number of directors, shall be filled for the remainder of the unexpired term by a majority vote of the directors then in office. Finally, the Articles of Organization and Bylaws impose certain notice and information requirements in connection with the nomination by stockholders of candidates for election to the Board of Directors or the proposal by stockholders of business to be acted upon at an annual meeting of stockholders.

112

The Articles of Organization provide that a director may only be removed for cause by the affirmative vote of either two-thirds of the authorized Board of Directors of Westborough Financial Services, or 80% of the shares eligible to vote. In the absence of these provisions, the vote of the holders of a majority of the shares of Westborough Financial Services could remove the entire Board, with or without cause, and replace it with persons of such holders' choice.

RESTRICTIONS ON CALL OF SPECIAL MEETINGS. The Articles of Organization provide that a special meeting of stockholders may be called by a majority of the authorized Board of Directors of Westborough Financial Services or the affirmative vote of a majority of the disinterested directors then in office, or, upon written application, by stockholders holding at least 80% of the capital stock entitled to vote at the meeting.

VOTES OF STOCKHOLDERS. The Articles of Organization prohibit cumulative voting for the election of directors. No cumulative voting means that Westborough Bancorp, MHC, as the holder of a majority of the shares voted at a meeting of stockholder, may elect all directors of Westborough Financial Services to be elected at that meeting. This could prevent public stockholder representation on Westborough Financial Services' Board of Directors. In addition, the Articles of Organization also provides that any action required or permitted to be taken by the stockholders of Westborough Financial Services may be taken only at an annual or special meeting and prohibits stockholder action by written consent in lieu of a meeting.

AUTHORIZATION OF PREFERRED STOCK. The Articles of Organization authorize one million shares of serial preferred stock, par value $0.01 per share. Westborough Financial Services is authorized to issue preferred stock from time to time in one or more series subject to applicable provisions of law, and the Board of Directors is authorized to fix the designations, and relative preferences, limitations, voting rights, if any, including without limitation, offering rights of such shares (which could be multiple or as a separate class). In the event of a proposed merger, tender offer or other attempt to gain control of Westborough Financial Services that the Board of Directors does not approve, it might be possible for the Board of Directors to authorize the issuance of a series of preferred stock with rights and preferences that would impede that completion of the transaction. An effect of the possible issuance of preferred stock, therefore may be to deter a future attempt to gain control of Westborough Financial Services. The Board of Directors has no present plan or understanding to issue any preferred stock.

STOCKHOLDER VOTE REQUIRED TO APPROVE BUSINESS COMBINATIONS WITH PRINCIPAL STOCKHOLDERS. The Articles of Organization requires the approval of the holders of at least 80% of Westborough Financial Services' outstanding shares of voting stock to approve certain "Business Combinations" and related transactions.

The vote of at least 80% of the stockholders is required in connection with any transaction involving an Interested Stockholder except in cases where the proposed transaction has been approved in advance by a majority of those members of Westborough Financial Services' Board of Directors who are unaffiliated with the Interested Stockholder and were directors prior to the time when the Interested Stockholder became an Interested Stockholder. However, if the proposed transaction meets certain conditions set forth in the Articles of Organization designed to afford the stockholders a fair price in consideration for their shares, approval of only a majority of the outstanding shares of voting stock would be sufficient.

The term "Interested Stockholder" is defined to include, among others, any individual, corporation, partnership or other entity (other than Westborough Bancorp, MHC, Westborough Financial Services or its subsidiary or any employee benefit plan maintained by Westborough Financial Services or its subsidiary) which owns beneficially or controls, directly or indirectly, more than 5% of the outstanding shares of voting stock of Westborough Financial Services.

113

A "Business Combination" means:

(1) any merger or consolidation of Westborough Financial Services or any of its subsidiaries with or into any Interested Stockholder or its affiliate;

(2) any sale, lease, exchange, mortgage, pledge, transfer, or other disposition to or with any Interested Stockholder or its affiliate of 25% or more of the assets of Westborough Financial Services or combined assets of Westborough Financial Services and its subsidiary;

(3) the issuance or transfer to any Interested Stockholder or its affiliate by Westborough Financial Services (or any subsidiary) of any securities of Westborough Financial Services in exchange for cash, securities or other property having an aggregate fair market value equaling or exceeding 25% of the combined fair market value of the outstanding common stock of Westborough Financial Services and its subsidiaries, except for any issuance or transfer pursuant to an employee benefit plan of Westborough Financial Services or any subsidiary;

(4) the adoption of any plan for the liquidation or dissolution of Westborough Financial Services proposed by or on behalf of any Interested Stockholder or its affiliate; and

(5) any reclassification of securities, recapitalization, merger or consolidation of Westborough Financial Services which has the effect of increasing the proportionate share of common stock or any class of equity or convertible securities of Westborough Financial Services owned directly or indirectly by an Interested Stockholder or its affiliate.

EVALUATION OF OFFERS. The Articles of Organization further provides that the Board of Directors of Westborough Financial Services shall when evaluating any offer to Westborough Financial Services from another party to:

- make a tender offer or exchange offer for any outstanding equity security of Westborough Financial Services;

- merge or consolidate Westborough Financial Services with another corporation or entity; or

- purchase or otherwise acquire all or substantially all of the properties and assets of Westborough Financial Services;

in connection with the exercise of its judgment in determining what is in the best interest of Westborough Financial Services and its stockholders, give due consideration to the extent permitted by law to all relevant factors, including, without limitation, Westborough Financial Services' employees, suppliers, creditors and customers; the economy of the state, region and nation; community and societal considerations; and the long- and short-term interests of Westborough Financial Services and its stockholders, including the possibility that these interests will be best served by the continued independence of Westborough Financial Services.

By having these standards in the Articles of Organization of Westborough Financial Services, the Board of Directors may be in a stronger position to oppose such a transaction if the Board concludes that the transaction would not be in the best interests of Westborough Financial Services, even if the price offered is significantly greater than the then market price of any equity security of Westborough Financial Services.

AMENDMENT TO ARTICLES OF ORGANIZATION AND BYLAWS. The Articles of Organization may be amended by the affirmative vote of 80% of the total votes eligible to be cast by stockholders, voting together as a single class; provided, however, that if at least two-thirds of the Directors recommend approval of the amendment, then such amendment shall require the affirmative vote of a majority of the total votes eligible to cast by stockholder, voting together as a single class.

114

The Bylaws may be amended by the affirmative vote of two-thirds of the Board of Directors of Westborough Financial Services or the affirmative vote of at least 80% of the total votes eligible to be cast by stockholders, voting together as a single class. These provisions could have the effect of discouraging a tender offer or other takeover attempt where the ability to make fundamental changes through Bylaw amendments is an important element of the takeover strategy of the acquiror.

ANTI-TAKEOVER EFFECTS OF WESTBOROUGH FINANCIAL SERVICES, INC.'S ARTICLES OF ORGANIZATION, BYLAWS AND BENEFIT PLANS ADOPTED IN THE REORGANIZATION

The provisions described above are intended to reduce Westborough Financial Services' vulnerability to takeover attempts and certain other transactions which have not been negotiated with and approved by members of its Board of Directors. The provisions of the employment agreements, the management recognition plan and the stock option plan to be established may also discourage takeover attempts by increasing the costs to be incurred by Westborough Bank and Westborough Financial Services in the event of a takeover. See "Management--Employment Agreements," and "--Benefits."

Westborough Financial Services' Board of Directors believes that the provisions of the Articles of Organization, Bylaws and benefit plans to be established are in the best interests of Westborough Financial Services and its stockholders. An unsolicited non-negotiated proposal can seriously disrupt the business and management of a corporation and cause it great expense. Accordingly, the Board of Directors believes it is in the best interests of Westborough Financial Services and its stockholders to encourage potential acquirors to negotiate directly with management and that these provisions will encourage such negotiations and discourage non-negotiated takeover attempts. It is also the Board of Directors' view that these provisions should not discourage persons from proposing a merger or other transaction at a price that reflects the true value of Westborough Financial Services and that otherwise is in the best interests of all stockholders.

REGULATORY RESTRICTIONS

FEDERAL CHANGE IN BANK CONTROL ACT. Federal law provides that no person, acting directly or indirectly or through or in concert with one or more other persons, may acquire control of a bank unless the FDIC has been given 60 days prior written notice. For this purpose, the term "control" means the acquisition of the ownership, control or holding of the power to vote 25% or more of any class of a bank holding company's voting stock, and the term "company" includes an individual, corporation, partnership, and various other entities, acting individually or in concert. In addition, an acquiring person is presumed to acquire control if the person acquires the ownership, control or holding of the power to vote of 10% or more of any class of the holding company's voting stock if (a) Westborough Financial Services' shares are registered pursuant to Section 12 of the Exchange Act or (b) no other person will own, control or hold the power to vote a greater percentage of that class of voting securities. The Federal Reserve Board is authorized by the change in bank control act and its own regulations to disapprove a proposed transaction on certain specified grounds. Accordingly, the prior approval of the Federal Reserve Bank would be required before any person could acquire 10% or more of the Common Stock of Westborough Financial Services.

FEDERAL BANK HOLDING COMPANY ACT. Federal law provides that no company may acquire control of a bank holding company without the prior approval of the Federal Reserve. Any company that acquires control becomes a "bank holding company" subject to registration, examination and regulation by the Federal Reserve. Pursuant to federal regulations, the term "company" is defined to include banks, corporations, partnerships, associations, and certain trusts and other entities, and the term "control" is deemed to exist if a company has voting control of at least 25% of any class of a bank's voting stock, and may be found to exist if a company controls in any manner the election of a majority of the directors of the bank or has the power to exercise a controlling influence over the management or policies of the bank. In addition, a bank holding company must obtain Federal Reserve Board approval

115

prior to acquiring voting control of more than 5% of any class of voting stock of a bank or another bank holding company. The foregoing restrictions do not apply to the acquisition of stock by one or more tax-qualified employee stock benefit plans, provided that the plan or plans do not have beneficial ownership in the aggregate of more than 25 percent of any class of our equity security.

An acquisition of control of a bank that requires the prior approval of the Federal Reserve Board under the Bank Holding Company Act is not subject to the notice requirements of the Change in Bank Control Act. Accordingly, the prior approval of the Federal Reserve Board under the Bank Holding Company Act would be required (a) before any bank holding company could acquire 5% or more of the common stock of Westborough Financial Services and (b) before any other company could acquire 25% or more of the common stock of Westborough Financial Services.

The Federal Reserve may prohibit an acquisition of control if:

(1) it would result in a monopoly or substantially lessen competition;

(2) the financial condition of the acquiring person might jeopardize the financial stability of the institution; or

(3) the competence, experience or integrity of the acquiring person indicates that it would not be in the interest of the depositors or of the public to permit the acquisition of control by such person.

MASSACHUSETTS BANKING LAW. Massachusetts banking law also prohibits any "company," defined to include banking institutions as well as corporations, from directly or indirectly controlling the voting power of 25% or more of the voting stock of two or more banking institutions without the prior approval of the Board of Bank Incorporation. Additionally, an out-of-state company which already directly or indirectly controls voting power of 25% or more of the voting stock of two or more banking institutions may not also acquire direct or indirect ownership or control of more than 5% of the voting stock of a Massachusetts banking institution without the prior approval of the Board of Bank Incorporation. Finally, for a period of three years following completion of a conversion to stock form, no person may directly or indirectly offer to acquire or acquire beneficial ownership of more than 10% of any class of equity security of a converting mutual savings bank without prior written approval of the Board of Bank Incorporation.

116

DESCRIPTION OF CAPITAL STOCK OF WESTBOROUGH FINANCIAL SERVICES, INC.

GENERAL

Westborough Financial Services is authorized to issue five million (5,000,000) shares of common stock having a par value of $.01 per share and one million (1,000,000) shares of preferred stock having a par value of $.01 per share. Westborough Financial Services currently expects to sell 805,000 shares of common stock (or 925,750 in the event of an increase of 15% in the Estimated Valuation Range) to purchasers of common stock in the offering. In addition, Westborough Financial Services expects to issue 1,495,000 shares of the common stock to Westborough Bancorp, MHC (or 1,719,250 in the event of an increase of 15% in the Estimated Valuation Range). Westborough Financial Services will not issue any shares of preferred stock in the offering. Except as discussed above in "Restrictions on Acquisition of Westborough Financial Services, Inc. and Westborough Savings," each share of Westborough Financial Services' common stock will have the same relative rights as, and will be identical in all respects with, every other share of common stock. Upon payment of the purchase price for the common stock in accordance with the plan of reorganization, all such stock will be duly authorized, fully paid and non-assessable.

The shares of common stock:

- are not deposit accounts and are subject to investment risk;

- are not insured or guaranteed by the FDIC, or any other government agency; and

- are not guaranteed by Westborough Financial Services, Westborough Bancorp, MHC or Westborough Savings.

COMMON STOCK

DIVIDENDS. Westborough Financial Services can pay dividends from net profits if, as and when declared by its Board of Directors. The payment of dividends by Westborough Financial Services is subject to limitations which are imposed by law. See "Our Policy Regarding Dividends" and "Regulation of Westborough Savings Bank and Westborough Financial Services, Inc." Westborough Bancorp, MHC currently does not intend to waive any dividends paid by Westborough Financial Services. The owners of common stock of Westborough Financial Services, including Westborough Bancorp, MHC, will be entitled to receive and share equally in such dividends as may be declared by the Board of Directors out of funds legally available therefor. If Westborough Financial Services issues preferred stock, the holders of the preferred stock may have a priority over the holders of the common stock with respect to dividends.

VOTING RIGHTS. Upon the effective date of the reorganization, the holders of common stock of Westborough Financial Services will possess exclusive voting rights in Westborough Financial Services. They will elect Westborough Financial Services' Board of Directors and act on such other matters as are required to be presented to them under law or Westborough Financial Services' Articles of Organization or as are otherwise presented to them by the Board of Directors. Each holder of common stock will be entitled to one vote per share and will not have any right to cumulate votes in the election of directors. Under certain circumstances, shares in excess of 10% of Westborough Financial Services' common stock, exclusive of the shares held by Westborough Bancorp, MHC, may be considered "Excess Shares" and may therefore not be entitled to vote. See "Restrictions on Acquisition of Westborough Financial Services, Inc. and Westborough Savings." If Westborough Financial Services issues preferred stock, holders of the preferred stock may also possess voting rights. Certain matters, including the removal of directors, the approval of business combinations and amending the Articles of Organization or Bylaws, generally requires an 80% stockholder vote. See "Restrictions on Acquisition of Westborough Financial Services, Inc. and Westborough Savings."

117

LIQUIDATION. In the event of any liquidation, dissolution or winding up of Westborough Bank, Westborough Financial Services, as owner of Westborough Bank's capital stock, would be entitled to receive, after payment or provision for payment of all debts and liabilities of Westborough Bank (including all deposit accounts and accrued interest thereon) and after distribution of the balance in the special liquidation account to eligible account holders and the supplemental eligible account holders (see "The Reorganization and The Offering--Effects of the Reorganization--Liquidation Rights"), all assets of Westborough Bank available for distribution. In the event of liquidation, dissolution or winding up of Westborough Financial Services, the holders of its common stock would be entitled to receive, after payment or provision for payment of all its debts and liabilities, all of the assets of Westborough Financial Services available for distribution. If preferred stock is issued, the holders thereof may have a priority over the holders of the common stock in the event of the liquidation or dissolution.

PREEMPTIVE RIGHTS; REDEMPTION. Holders of the common stock of Westborough Financial Services will not be entitled to preemptive rights with respect to any shares which may be issued. The common stock is not subject to redemption.

PREFERRED STOCK

Westborough Financial Services will not issue any shares of its authorized preferred stock in the reorganization. We may issue with such preferences and designations as the Board of Directors may from time to time determine. The Board of Directors can, without stockholder approval, issue preferred stock with voting, dividend, liquidation and conversion rights which could dilute the voting strength of the holders of the common stock and may assist management in impeding an unfriendly takeover or attempted change in control.

LEGAL AND TAX OPINIONS

Thacher Proffitt & Wood, Washington, D.C. will issue its opinion to us of the legality of the issuance of the common stock being offered and certain matters relating to the reorganization and federal taxation. Certain matters relating to state taxation will be passed upon for us by Wolf & Company, P.C., Boston, Massachusetts. Certain legal matters will be passed upon for Trident Securities, Inc. by Housley Kantarian & Bronstein, P.C., Washington, D.C.

EXPERTS

The consolidated balance sheets of Westborough Savings as of September 30, 1998 and 1997 and consolidated statements of income, changes in surplus and cash flows for each of the three years ended September 30, 1998, 1997 and 1996 have been included in this prospectus in reliance upon the report of Wolf & Company, P.C., independent certified public accountants, appearing elsewhere in this prospectus, and upon the authority of said firm as experts in accounting and auditing.

RP Financial has consented to the publication in this document of a summary of its letter to Westborough Savings setting forth its opinion as to the estimated pro forma market value of Westborough Savings in the reorganized form and its opinion setting forth the value of subscription rights and to the use of its name and statements with respect to it appearing in this document.

REGISTRATION REQUIREMENTS

Our common stock is registered pursuant to Section 12(g) of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). We will be subject to the information, proxy solicitation, insider trading restrictions, tender offer rules, periodic reporting and other requirements of the SEC under the Exchange Act. We may not deregister the common stock under the Exchange Act for a period of at least three years following the reorganization.

118

WHERE YOU CAN FIND ADDITIONAL INFORMATION

We are subject to the informational requirements of the Exchange Act and must file reports and other information with the SEC.

We have filed with the SEC a registration statement on Form SB-2 under the Securities Act of 1933, as amended, with respect to the common stock offered in this document. As permitted by the rules and regulations of the SEC, this document does not contain all the information set forth in the registration statement. You may examine this information without charge at the public reference facilities of the SEC located at 450 Fifth Street, N.W., Washington, D.C. 20549. You may obtain copies of this material from the SEC at prescribed rates. You may obtain information on the operations of the Public Reference Room by calling the SEC at 1-800-SEC-0330. The SEC also maintains an Internet address ("web site") that contains reports, proxy and information statements and other information regarding registrants, including Westborough Financial Services, that file electronically with the SEC. The address for this web site is "http://www.sec.gov."

The statements contained in this document as to the contents of any contract or other document filed as an exhibit to the Form SB-2 are, of necessity, brief descriptions and are not necessarily complete; each such statement is qualified by reference to such contract or document.

A copy of Westborough Financial Services' Articles of Organization and Bylaws, as well as those of Westborough Bank and Westborough Bancorp, MHC, are available without charge from Westborough Savings. Copies of the plan of reorganization are also available from Westborough Savings without charge.

Westborough Savings has filed an application for the establishment of a mutual holding company and associated stock issuance with the Board of Bank Incorporation and the Division of Banks of the Commonwealth of Massachusetts. In addition, Westborough Savings has filed copies of that application with the FDIC. Westborough Financial Services has filed an application with the Federal Reserve Bank of Boston to become a bank holding company. This prospectus omits certain information contained in those applications.

119

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
WESTBOROUGH SAVINGS BANK

Independent Auditors' Report...........................................................        F-2

Consolidated Balance Sheets as of March 31, 1999 (unaudited) and September 30, 1998 and
  1997.................................................................................        F-3

Consolidated Statements of Income for the Six Months Ended March 31, 1999 and 1998
  (unaudited) and for the Years Ended September 30, 1998, 1997 and 1996................         28

Consolidated Statements of Changes in Surplus for the Six Months Ended March 31, 1999
  (unaudited) and for the Years Ended September 30, 1998, 1997 and 1996................        F-4

Consolidated Statements of Cash Flows for the Six Months Ended March 31, 1999 and 1998
  (unaudited) and for the Years Ended September 30, 1998, 1997 and 1996................        F-5

Notes to Consolidated Financial Statements.............................................        F-6

OTHER SCHEDULES ARE OMITTED AS THEY ARE NOT REQUIRED OR ARE NOT APPLICABLE OR THE REQUIRED INFORMATION IS SHOWN IN THE CONSOLIDATED FINANCIAL STATEMENTS OR RELATED NOTES THERETO.

FINANCIAL STATEMENTS OF WESTBOROUGH BANCORP, MHC AND WESTBOROUGH FINANCIAL SERVICES, INC. HAVE NOT BEEN PROVIDED BECAUSE THEY HAVE CONDUCTED NO OPERATIONS. WESTBOROUGH BANCORP, MHC HAS NOT YET BEEN ORGANIZED AND WESTBOROUGH FINANCIAL SERVICES, INC. HAS NO ASSETS AND NO LIABILITIES.

F-1

INDEPENDENT AUDITORS' REPORT

The Audit Committee
Westborough Savings Bank
Westborough, Massachusetts

We have audited the accompanying consolidated balance sheets of Westborough Savings Bank and subsidiaries as of September 30, 1998 and 1997, and the related consolidated statements of income, changes in surplus and cash flows for each of the years in the three-year period ended September 30, 1998. These consolidated financial statements are the responsibility of the Bank's management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing standards. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Westborough Savings Bank and subsidiaries as of September 30, 1998 and 1997, and the results of their operations and their cash flows for each of the years in the three-year period ended September 30, 1998, in conformity with generally accepted accounting principles.

WOLF & COMPANY, P.C.
Boston, Massachusetts
November 9, 1998, except for Note 15 as to which the date is March 15, 1999

F-2

WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(IN THOUSANDS)

                                                                                               SEPTEMBER 30,
                                                                               MARCH 31,   ----------------------
                                                                                 1999         1998        1997
                                                                              -----------  ----------  ----------
                                                                              (UNAUDITED)
                                                     ASSETS
Cash and due from banks.....................................................   $   3,701   $    2,698  $    2,884
Federal funds sold..........................................................       6,122        6,659       4,660
Short-term investments......................................................       3,758        3,084         366
                                                                              -----------  ----------  ----------
    Total cash and cash equivalents.........................................      13,581       12,441       7,910

Securities available for sale...............................................      63,205       59,345      60,937
Federal Home Loan Bank stock, at cost.......................................         762          762         717
Loans, net..................................................................      86,352       82,348      70,580
Foreclosed real estate, net.................................................          --           74          19
Banking premises and equipment, net.........................................       1,546        1,522       1,473
Accrued interest receivable.................................................       1,128        1,116       1,170
Deferred income tax asset...................................................         130           --         290
Other assets................................................................         827          915         800
                                                                              -----------  ----------  ----------
                                                                               $ 167,531   $  158,523  $  143,896
                                                                              -----------  ----------  ----------
                                                                              -----------  ----------  ----------
                                             LIABILITIES AND SURPLUS
Deposits....................................................................   $ 142,971   $  135,962  $  125,170
Federal Home Loan Bank advances.............................................       4,000        2,000          --
Mortgagors' escrow accounts.................................................         199          218         180
Accrued taxes and expenses..................................................         705          960       1,063
Other liabilities...........................................................          45           16          36
                                                                              -----------  ----------  ----------
    Total liabilities.......................................................     147,920      139,156     126,449
                                                                              -----------  ----------  ----------
Commitments and contingencies

Surplus.....................................................................      19,031       18,207      16,894
Accumulated other comprehensive income......................................         580        1,160         553
                                                                              -----------  ----------  ----------
    Total surplus...........................................................      19,611       19,367      17,447
                                                                              -----------  ----------  ----------
                                                                               $ 167,531   $  158,523  $  143,896
                                                                              -----------  ----------  ----------
                                                                              -----------  ----------  ----------

See accompanying notes to consolidated financial statements.

F-3

WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN SURPLUS

SIX MONTHS ENDED MARCH 31, 1999 (UNAUDITED) AND THE
YEARS ENDED SEPTEMBER 30, 1998, 1997, AND 1996.

(IN THOUSANDS)

                                                                                           ACCUMULATED
                                                                                              OTHER
                                                                                          COMPREHENSIVE     TOTAL
                                                                               SURPLUS       INCOME        SURPLUS
                                                                              ---------  ---------------  ---------
Balance at September 30, 1995...............................................  $  14,403     $     292     $  14,695
                                                                                                          ---------
Comprehensive income:
  Net income................................................................      1,183            --         1,183
  Change in net unrealized gain on securities available for sale, after
    reclassication adjustment and tax effects...............................         --           (89)          (89)
                                                                                                          ---------
      Total comprehensive income............................................                                  1,094
                                                                              ---------        ------     ---------
Balance at September 30, 1996...............................................     15,586           203        15,789
                                                                                                          ---------
Comprehensive income:
  Net income................................................................      1,308            --         1,308
  Change in net unrealized gain on securities available for sale, after
    reclassication adjustment and tax effects...............................         --           350           350
                                                                                                          ---------
      Total comprehensive income............................................                                  1,658
                                                                              ---------        ------     ---------
Balance at September 30, 1997...............................................     16,894           553        17,447
                                                                                                          ---------
Comprehensive income:
  Net income................................................................      1,313            --         1,313
  Change in net unrealized gain on securities available for sale, after
    reclassication adjustment and tax effects...............................         --           607           607
                                                                                                          ---------
      Total comprehensive income............................................                                  1,920
                                                                              ---------        ------     ---------
Balance at September 30, 1998...............................................     18,207         1,160        19,367
                                                                                                          ---------
Comprehensive income (unaudited):
  Net income................................................................        824            --           824
  Change in net unrealized gain on securities available for sale, after
    reclassication adjustment and tax effects...............................         --          (580)         (580)
                                                                                                          ---------
      Total comprehensive income............................................                                    244
                                                                              ---------        ------     ---------
Balance at March 31, 1999 (unaudited).......................................  $  19,031     $     580     $  19,611
                                                                              ---------        ------     ---------
                                                                              ---------        ------     ---------

See accompanying notes to consolidated financial statements.

F-4

WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(IN THOUSANDS)

                                                                        SIX MONTHS ENDED
                                                                           MARCH 31,           YEARS ENDED SEPTEMBER 30,
                                                                      --------------------  -------------------------------
                                                                        1999       1998       1998       1997       1996
                                                                      ---------  ---------  ---------  ---------  ---------
                                                                          (UNAUDITED)
Cash flows from operating activities:
  Net income........................................................  $     824  $     714  $   1,313  $   1,308  $   1,183
  Adjustments to reconcile net income to net cash provided by
    operating activities:
    Provision for loan losses.......................................         25         20         39         96        105
    Charitable contribution in the form of equity securities........         --         --         --        110         --
    (Credit) provision for losses on foreclosed real estate.........         --        (18)       (22)        --         44
    Amortization of premiums on securities..........................         47         51         88         93        200
    Amortization of net deferred loan (fees) cost...................         (3)       (12)       (31)        (9)        10
    Depreciation and amortization expense...........................        134        109        228        206        165
    Gain on sales and dispositions of securities, net...............       (290)       (64)       (90)      (337)      (119)
    Recognition of expired covered call options.....................       (187)        --         --         --         --
    Loans originated for sale.......................................         --        (87)      (269)      (120)        --
    Proceeds from loan sales........................................         --         87        269        120         --
    Decrease (increase) in accrued interest receivable..............        (12)       (50)        54        (72)      (162)
    Deferred income tax provision (benefit).........................         46         70         59        (37)       (98)
    Other, net......................................................         35        (92)      (411)       (54)      (401)
                                                                      ---------  ---------  ---------  ---------  ---------
      Net cash provided by operating activities.....................        619        728      1,227      1,304        927
                                                                      ---------  ---------  ---------  ---------  ---------
Cash flows from investing activities:
  Proceeds from sales and calls of securities available
  for sale..........................................................      3,638      5,339     17,976      7,990     16,237
  Proceeds from maturities of securities available for sale.........      4,000      1,549      1,250      3,520      3,550
  Purchase of securities available for sale.........................    (14,302)   (10,362)   (20,835)   (12,442)   (28,661)
  Principal payments received on mortgage and
  asset-backed securities...........................................      2,305      1,781      4,214      2,777      3,300
  Purchase of Federal Home Loan Bank stock..........................         --        (45)       (45)       (75)       (44)
  Loans originated, net of principal payments.......................     (4,026)    (4,743)   (11,850)    (5,424)    (7,579)
  Proceeds from sales of foreclosed real estate.....................         74         50         57        164        140
  Capitalized costs associated with foreclosed real estate..........         --        (13)       (16)       (39)      (125)
  Purchase of banking premises and equipment........................       (158)      (112)      (277)      (285)      (386)
                                                                      ---------  ---------  ---------  ---------  ---------
  Net cash used by investing activities.............................     (8,469)    (6,556)    (9,526)    (3,814)   (13,568)
                                                                      ---------  ---------  ---------  ---------  ---------
Cash flows from financing activities:
  Net increase in deposits..........................................      7,009      5,156     10,792      4,888     10,733
  Proceeds from Federal Home Loan Bank advances.....................      2,000         --      2,000         --      3,000
  Repayment of Federal Home Loan Bank advances......................         --         --         --     (3,000)        --
  Net increase (decrease) in mortgagors' escrow accounts............        (19)         8         38         43         49
                                                                      ---------  ---------  ---------  ---------  ---------
    Net cash provided by financing activities.......................      8,990      5,164     12,830      1,931     13,782
                                                                      ---------  ---------  ---------  ---------  ---------
Net change in cash and cash equivalents.............................      1,140       (664)     4,531       (579)     1,141
Cash and cash equivalents at beginning of period....................     12,441      7,910      7,910      8,489      7,348
                                                                      ---------  ---------  ---------  ---------  ---------
Cash and cash equivalents at end of period..........................  $  13,581  $   7,246  $  12,441  $   7,910  $   8,489
                                                                      ---------  ---------  ---------  ---------  ---------
                                                                      ---------  ---------  ---------  ---------  ---------
Supplemental cash flow information:
  Interest paid on deposits.........................................  $   2,373  $   2,271  $   4,556  $   4,284  $   4,037
  Interest paid on Federal Home Loan Bank advances..................         38         --         --        132         --
  Income taxes paid.................................................        378        539        835        656        789
  Transfer from loans to foreclosed real estate.....................         --         --         74         --         --
  Transfer of securities from held to maturity to available for
    sale............................................................         --         --         --         --     17,174

See accompanying notes to consolidated financial statements.

F-5

WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 1999 AND 1998 (UNAUDITED) AND SEPTEMBER 30, 1998, 1997 AND 1996
(DOLLARS IN THOUSANDS)

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF CONSOLIDATION AND PRESENTATION

The consolidated financial statements include the accounts of Westborough Savings Bank (the "Bank") and its wholly-owned subsidiaries, The Hundredth Corporation, which owns foreclosed real estate and the One Hundredth Security Corporation and Eli Whitney Security Corporation, which are Massachusetts security corporations. All significant intercompany balances and transactions have been eliminated in consolidation.

With respect to information for the six months ended March 31, 1999 and 1998, which is unaudited, in the opinion of management, all adjustments necessary for a fair presentation of such interim periods have been included and are of a normal recurring nature. Results for the six months ended March 31, 1999 are not necessarily indicative of the results that may be expected for the year ended September 30, 1999.

USE OF ESTIMATES

In preparing consolidated financial statements in conformity with generally accepted accounting principles ("GAAP"), management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the consolidated balance sheet and reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The determination of the allowance for losses on loans is a material estimate that is particularly susceptible to significant change in the near term.

BUSINESS

The Bank provides a variety of financial services to individuals and small businesses through its five offices in Westborough, Northborough and Shrewsbury, Massachusetts. Its primary deposit products are checking, savings and term certificate accounts and its primary lending products are residential mortgage loans.

RECLASSIFICATIONS

Certain amounts have been reclassified in the 1998, 1997 and 1996 consolidated financial statements to conform to the 1999 presentation.

CASH EQUIVALENTS

Cash equivalents include amounts due from banks, federal funds sold on a daily basis and short-term investments.

SECURITIES AVAILABLE FOR SALE

Investments classified as "available for sale" are reflected on the consolidated balance sheet at fair value, with unrealized gains and losses excluded from earnings and reported in accumulated other comprehensive income.

F-6

WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

MARCH 31, 1999 AND 1998 (UNAUDITED) AND SEPTEMBER 30, 1998, 1997 AND 1996
(DOLLARS IN THOUSANDS)

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) Purchase premiums and discounts are amortized to earnings by the interest method over the terms of the investments. Declines in the value of investments that are deemed to be other than temporary are reflected in earnings when identified. Gains and losses on disposition of investments are computed by the specific identification method.

LOANS

The Bank grants mortgage, commercial and consumer loans to its customers. A substantial portion of the loan portfolio consists of mortgage loans in Westborough and the surrounding communities. The ability of the Bank's debtors to honor their contracts is dependent upon the local economy and the local real estate market.

Loans that management has the intent and ability to hold for the foreseeable future or until maturity or pay-off generally are reported at their outstanding unpaid principal balances adjusted for the allowance for loan losses and deferred costs on originated loans. Interest income is accrued on the unpaid principal balance. Net loan origination costs are deferred and recognized as an adjustment of the related loan yield using the interest method.

The accrual of interest on mortgage and commercial loans is discontinued when in the judgment of management the collection of principal or interest is doubtful.

All interest accrued but not collected for loans that are placed on nonaccrual or charged off is reversed against interest income. The interest on these loans is accounted for on the cash-basis until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

ALLOWANCE FOR LOAN LOSSES

The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to earnings. Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.

The allowance for loan losses is evaluated on a regular basis by management and is based upon management's periodic review of the collectibility of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower's ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.

A loan is considered impaired when, based on current information and events, it is probable that the Bank will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Impairment is measured on a loan by loan basis by either the present value of expected future cash flows discounted at the loan's effective interest rate, the loan's obtainable market price, or the fair value of the collateral if the loan is collateral dependent.

F-7

WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

MARCH 31, 1999 AND 1998 (UNAUDITED) AND SEPTEMBER 30, 1998, 1997 AND 1996
(DOLLARS IN THOUSANDS)

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) Substantially all of the Bank's loans which have been identified as impaired have been measured by the fair value of existing collateral.

Large groups of smaller balance homogeneous loans are collectively evaluated for impairment. Accordingly, the Bank does not separately identify individual consumer loans for impairment disclosures.

FORECLOSED REAL ESTATE

Assets acquired through, or in lieu of, loan foreclosure are held for sale and are initially recorded at fair value at the date of foreclosure, establishing a new cost basis. Subsequent to foreclosure, valuations are periodically performed by management and the assets are carried at the lower of carrying amount or fair value, less cost to sell. Revenue and expenses from operations and changes in the valuation allowance are included in net expenses from foreclosed assets.

BANKING PREMISES AND EQUIPMENT

Land is carried at cost. Buildings, leasehold improvements and equipment are stated at cost, less accumulated depreciation and amortization, computed on the straight-line method over the estimated useful lives of the assets.

It is general practice to charge the cost of maintenance and repairs to earnings when incurred; major expenditures for betterments are capitalized and amortized.

TRANSFERS OF FINANCIAL ASSETS

Transfers of financial assets are accounted for as sales, when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Bank, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the Bank does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.

RETIREMENT PLAN

The Bank accounts for pension benefits on the net periodic pension cost method for financial reporting purposes. This method recognizes the compensation cost of an employee's pension benefit over the employee's approximate service period. Pension costs are funded in the year of accrual using the aggregate cost method.

ADVERTISING COSTS

All advertising costs are expensed as incurred.

F-8

WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

MARCH 31, 1999 AND 1998 (UNAUDITED) AND SEPTEMBER 30, 1998, 1997 AND 1996
(DOLLARS IN THOUSANDS)

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) INCOME TAXES

Deferred tax assets and liabilities are reflected at currently enacted income tax rates applicable to the period in which the deferred tax assets or liabilities are expected to be realized or settled. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted accordingly through the provision for income taxes. The Bank's base amount of its federal income tax reserve for loan losses that arose before 1987 is a permanent difference for which there is no recognition of a deferred tax liability. However, the allowance for loan losses maintained for financial reporting purposes is treated as a temporary difference with allowable recognition of a related deferred tax asset, if it is deemed realizable.

COMPREHENSIVE INCOME

The Bank adopted Statement of Financial Accounting Standards ("SFAS") No. 130, "Reporting Comprehensive Income," as of October 1, 1998. Accounting principles generally require that recognized revenue, expenses, gains and losses be included in net income. Although certain changes in assets and liabilities, such as unrealized gains and losses on securities available for sale are reported as a separate component of the surplus section of the balance sheet, such items, along with net income, are components of comprehensive income. The adoption of SFAS No. 130 had no effect on the Bank's net income or surplus.

The components of the change in accumulated other comprehensive income and related tax effects are as follows:

                                                                 SIX MONTHS        YEARS ENDED
                                                                    ENDED         SEPTEMBER 30,
                                                                  MARCH 31,    --------------------
                                                                    1999         1998       1997
                                                                -------------  ---------  ---------
                                                                 (UNAUDITED)
Unrealized holding gains on securities
  available for sale..........................................    $    (639)   $   1,101  $     884
Reclassification adjustment for gains
  realized in income..........................................         (290)         (90)      (337)
                                                                      -----    ---------  ---------
Net unrealized gains..........................................         (929)       1,011        547
Tax effect....................................................          349         (404)      (197)
                                                                      -----    ---------  ---------
Net-of-tax amount.............................................    $    (580)   $     607  $     350
                                                                      -----    ---------  ---------
                                                                      -----    ---------  ---------

RECENT ACCOUNTING PRONOUNCEMENTS

In February 1998, the Financial Accounting Standards Board ("FASB") issued SFAS No. 132, "Employers' Disclosures about Pensions and Other Postretirement Benefits," effective for fiscal years beginning after December 15, 1997. The Statement revises employers' disclosures about pension and other postretirement benefit plans. It does not change the measurement or recognition of those plans. The Statement standardizes the disclosure requirements for pensions and other postretirement benefits to the extent practical, requires additional information on changes in the benefits obligations and fair values of plan assets that will facilitate financial analysis, and eliminates certain disclosures that were

F-9

WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

MARCH 31, 1999 AND 1998 (UNAUDITED) AND SEPTEMBER 30, 1998, 1997 AND 1996
(DOLLARS IN THOUSANDS)

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) previously required by GAAP. The Bank will adopt these disclosure requirements beginning in the year ending September 30, 1999.

In June 1998, FASB issued SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities," effective for all fiscal quarters of all fiscal years beginning after June 15, 1999. This Statement standardizes the accounting for derivative instruments, including certain derivative instruments embedded in other contracts, by requiring that an entity recognize those items as assets or liabilities in the balance sheet and measure them at fair value. If certain conditions are met, an entity may elect to designate a derivative as follows: a hedge of the exposure to changes in the fair value of a recognized asset or liability, or of an unrecognized firm commitment that is attributable to a particular risk; a hedge of the exposure to variability in the cash flows of a recognized asset or liability, or of a forecasted transaction, that is attributable to a particular risk; or, a hedge of the foreign currency exposure of an unrecognized firm commitment, an available-for-sale security, a forecasted transaction, or a net investment in a foreign operation. This Statement generally provides for matching the timing of the recognition of the gain or loss on the hedging instrument with the recognition of the changes in the fair value of the item being hedged. Depending on the type of hedge, such recognition will be in either net income or other comprehensive income. For a derivative not designated as a hedging instrument, changes in fair value are recognized in net income in the period of change. Adoption of this Statement by the Bank will require that changes in fair value of covered call options be recognized in net income. Currently, such changes are included in accumulated other comprehensive income. The Bank will adopt SFAS No. 133 commencing October 1, 1999.

2. SHORT-TERM INVESTMENTS

Short-term investments consist of funds invested in money market funds. The fair value at March 31, 1999 and September 30, 1998 and 1997 approximates the carrying value and the funds are available on a daily basis.

3. SECURITIES AVAILABLE FOR SALE

The amortized cost and estimated fair value of securities available for sale, with gross unrealized gains and losses, is as follows:

                                                                 MARCH 31, 1999
                                               --------------------------------------------------
                                                               GROSS         GROSS
                                                AMORTIZED   UNREALIZED    UNREALIZED      FAIR
                                                  COST         GAINS        LOSSES        VALUE
                                               -----------  -----------  -------------  ---------

                                                                  (UNAUDITED)
U.S. Government obligations..................   $  12,089    $     258     $      --    $  12,347
Federal agency obligations...................       8,506           47            40        8,513
Banking and finance obligations..............       5,531           27            33        5,525
Mortgage-backed securities...................      13,668           30            60       13,638
Asset-backed securities......................         851            2            --          853
Other bonds and obligations..................      14,224          131            49       14,306
                                               -----------  -----------        -----    ---------
    Total debt securities....................      54,869          495           182       55,182
Marketable equity securities.................       7,369        1,170           516        8,023
                                               -----------  -----------        -----    ---------
    Total securities available for sale......   $  62,238    $   1,665     $     698    $  63,205
                                               -----------  -----------        -----    ---------
                                               -----------  -----------        -----    ---------

F-10

WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

MARCH 31, 1999 AND 1998 (UNAUDITED) AND SEPTEMBER 30, 1998, 1997 AND 1996
(DOLLARS IN THOUSANDS)

3. SECURITIES AVAILABLE FOR SALE (CONTINUED)

                                                                 SEPTEMBER 30, 1998
                                                 --------------------------------------------------
                                                                 GROSS         GROSS
                                                  AMORTIZED   UNREALIZED    UNREALIZED      FAIR
                                                    COST         GAINS        LOSSES        VALUE
                                                 -----------  -----------  -------------  ---------
U.S. Government obligations....................   $  13,091    $     488     $      --    $  13,579
Federal agency obligations.....................       9,504          156            --        9,660
Banking and finance obligations................       5,534           90            --        5,624
Mortgage-backed securities.....................      11,475          150            12       11,613
Other bonds and obligations....................      13,412          350            --       13,762
                                                 -----------  -----------        -----    ---------
    Total debt securities......................      53,016        1,234            12       54,238
Marketable equity securities...................       4,433          935           261        5,107
                                                 -----------  -----------        -----    ---------
    Total securities available for sale........   $  57,449    $   2,169     $     273    $  59,345
                                                 -----------  -----------        -----    ---------
                                                 -----------  -----------        -----    ---------

                                                                 SEPTEMBER 30, 1997
                                                 --------------------------------------------------
                                                                 GROSS         GROSS
                                                  AMORTIZED   UNREALIZED    UNREALIZED      FAIR
                                                    COST         GAINS        LOSSES        VALUE
                                                 -----------  -----------  -------------  ---------
U.S. Government obligations....................   $  22,661    $     237     $      31    $  22,867
Federal agency obligations.....................      10,428           33            34       10,427
Banking and finance obligations................       4,539           26             1        4,564
Mortgage-backed securities.....................      10,495           55            43       10,507
Asset-backed securities........................         243           89             2          330
Other bonds and obligations....................      10,518           77             7       10,588
                                                 -----------  -----------        -----    ---------
    Total debt securities......................      58,884          517           118       59,283
Marketable equity securities...................       1,168          491             5        1,654
                                                 -----------  -----------        -----    ---------
    Total securities available for sale........   $  60,052    $   1,008     $     123    $  60,937
                                                 -----------  -----------        -----    ---------
                                                 -----------  -----------        -----    ---------

During the year ended September 30, 1997, the Bank established a private charitable foundation (the "Foundation") to provide grants to charitable organizations in the Westborough area. The Foundation is not a subsidiary of the Bank. The Foundation was funded by a donation from the Bank of marketable equity securities with a cost basis and fair value of $21 and $110, respectively, at the date of transfer. Such securities had been classified as available for sale and, accordingly, the transfer resulted in the Bank recognizing the unrealized appreciation of the securities of $89 in the consolidated statement of income.

Proceeds from sales and calls of investment securities amounted to $3,638 and $5,339 for the six months ended March 31, 1999 and 1998 (unaudited), respectively. Gross gains of $294 and $65, and gross losses of $4 and $1 were realized during the six months ended March 31, 1999 and 1998 (unaudited), respectively.

Proceeds from sales and calls of investment securities amounted to $17,976, $7,990 and $16,237 for the years ended September 30, 1998, 1997 and 1996, respectively. Gross realized gains amounted to $122, $252 and $150, respectively. Gross realized losses amounted to $32, $4 and $31, respectively.

F-11

WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

MARCH 31, 1999 AND 1998 (UNAUDITED) AND SEPTEMBER 30, 1998, 1997 AND 1996
(DOLLARS IN THOUSANDS)

3. SECURITIES AVAILABLE FOR SALE (CONTINUED) At March 31, 1999 (unaudited) and September 30, 1998, the Bank has pledged U.S. Government obligations with an amortized cost of $497 and $500 and a fair value of $500 and $504, respectively, as collateral against the Bank's treasury, tax and loan account.

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

                                                     MARCH 31, 1999        SEPTEMBER 30, 1998
                                                 ----------------------  ----------------------
                                                  AMORTIZED     FAIR      AMORTIZED     FAIR
                                                    COST        VALUE       COST        VALUE
                                                 -----------  ---------  -----------  ---------

                                                      (UNAUDITED)
Within 1 year..................................   $   5,774   $   5,813   $   9,520   $   9,572
Over 1 year through 5 years....................      27,216      27,623      30,005      30,987
Over 5 years through 10 years..................       5,494       5,391       2,016       2,066
Over 10 years..................................       1,866       1,864          --          --
                                                 -----------  ---------  -----------  ---------
                                                     40,350      40,691      41,541      42,625
Mortgage and asset-backed securities...........      14,519      14,491      11,475      11,613
                                                 -----------  ---------  -----------  ---------
                                                  $  54,869   $  55,182   $  53,016   $  54,238
                                                 -----------  ---------  -----------  ---------
                                                 -----------  ---------  -----------  ---------

F-12

WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

MARCH 31, 1999 AND 1998 (UNAUDITED) AND SEPTEMBER 30, 1998, 1997 AND 1996
(DOLLARS IN THOUSANDS)

4. LOANS

A summary of the balances of loans follows:

                                                                             SEPTEMBER 30,
                                                              MARCH 31,   --------------------
                                                                1999        1998       1997
                                                             -----------  ---------  ---------
                                                             (UNAUDITED)
Mortgage loans on real estate:
  Fixed rate...............................................   $  54,207   $  47,239  $  29,450
  Variable rate............................................      24,354      27,384     33,812
  Commercial...............................................       3,084       2,743      2,915
  Home equity lines-of-credit..............................       3,503       3,918      3,859
                                                             -----------  ---------  ---------
    Total mortgage loans...................................      85,148      81,284     70,036
                                                             -----------  ---------  ---------

Personal loans.............................................         666         858      1,069
Deposit secured loans......................................         586         676        557
Home improvement loans.....................................         129         132         73
Commercial lines-of-credit.................................         705         599        293
Commercial installment.....................................       1,401       1,087        437
                                                             -----------  ---------  ---------
    Total other loans......................................       3,487       3,352      2,429
                                                             -----------  ---------  ---------
    Total loans............................................      88,635      84,636     72,465

Due to borrowers on incomplete loans.......................      (1,538)     (1,570)    (1,177)
Net deferred loan costs....................................         112         109         78
Allowance for loan losses..................................        (857)       (827)      (786)
                                                             -----------  ---------  ---------
    Loans, net.............................................   $  86,352   $  82,348  $  70,580
                                                             -----------  ---------  ---------
                                                             -----------  ---------  ---------

An analysis of the allowance for loan losses follows:

                                                    SIX MONTHS ENDED
                                                       MARCH 31,           YEARS ENDED SEPTEMBER 30,
                                                  --------------------  -------------------------------
                                                    1999       1998       1998       1997       1996
                                                  ---------  ---------  ---------  ---------  ---------

                                                      (UNAUDITED)
Balance at beginning of period..................  $     827  $     786  $     786  $     690  $     585
Provision for loan losses.......................         25         20         39         96        105
Charge-offs.....................................         (6)        --         --         (2)        (8)
Recoveries......................................         11          1          2          2          8
                                                  ---------  ---------  ---------  ---------  ---------
Balance at end of period........................  $     857  $     807  $     827  $     786  $     690
                                                  ---------  ---------  ---------  ---------  ---------
                                                  ---------  ---------  ---------  ---------  ---------

The Bank has sold mortgage loans in the secondary mortgage market and has retained the servicing responsibility and receives fees for the services provided. Total loans serviced for others at March 31, 1999 (unaudited) and September 30, 1998 and 1997 amounted to $1,020 $1,402 and $1,187, respectively. Total loans sold during the six months ended March 31, 1999 and 1998 (unaudited) and the years ended September 30, 1998, 1997 and 1996 amounted to $0, $87, $269, $120 and $0,

F-13

WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

MARCH 31, 1999 AND 1998 (UNAUDITED) AND SEPTEMBER 30, 1998, 1997 AND 1996
(DOLLARS IN THOUSANDS)

4. LOANS (CONTINUED) respectively. Mortgage loans serviced for others are not included in the accompanying consolidated balance sheets.

The following is a summary of impaired loans:

                                                                                       SEPTEMBER 30,
                                                                      MARCH 31,     --------------------
                                                                        1999          1998       1997
                                                                   ---------------  ---------  ---------
                                                                     (UNAUDITED)
Total impaired loans (no valuation allowance)....................     $      --     $     269  $     352
                                                                            ---     ---------  ---------
                                                                            ---     ---------  ---------

No additional funds are committed to be advanced in connection with impaired loans.

                                                        SIX MONTHS ENDED
                                                                                YEARS ENDED SEPTEMBER 30,
                                                           MARCH 31,
                                                     ----------------------  -------------------------------
                                                        1999        1998       1998       1997       1996
                                                        -----     ---------  ---------  ---------  ---------

                                                          (UNAUDITED)
Average balance of impaired loans..................   $      --   $     288  $     283  $     423  $     360
                                                            ---   ---------  ---------  ---------  ---------
                                                            ---   ---------  ---------  ---------  ---------
Interest income recognized on impaired
  loans on the accrual method......................   $      --   $       9  $      19  $      28  $      28
                                                            ---   ---------  ---------  ---------  ---------
                                                            ---   ---------  ---------  ---------  ---------

5. FORECLOSED REAL ESTATE

Foreclosed real estate consists of real estate acquired in settlement of loans as follows:

                                                                                  SEPTEMBER 30,
                                                                  MARCH 31,    --------------------
                                                                    1999         1998       1997
                                                                -------------  ---------  ---------
                                                                 (UNAUDITED)
Real estate acquired in settlement of loans...................    $      --    $      74  $      --
Participation loan-land development...........................           21           22        227
Less allowance for losses on foreclosed real estate...........          (21)         (22)      (208)
                                                                      -----    ---------        ---
    Foreclosed real estate, net...............................    $      --    $      74  $      19
                                                                      -----    ---------        ---
                                                                      -----    ---------        ---

F-14

WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

MARCH 31, 1999 AND 1998 (UNAUDITED) AND SEPTEMBER 30, 1998, 1997 AND 1996
(DOLLARS IN THOUSANDS)

6. BANKING PREMISES AND EQUIPMENT

A summary of the cost and accumulated depreciation and amortization of banking premises and equipment and their estimated useful lives follows:

                                                             SEPTEMBER 30,
                                              MARCH 31,   --------------------    ESTIMATED
                                                1999        1998       1997      USEFUL LIVES
                                             -----------  ---------  ---------  --------------
                                             (UNAUDITED)
Banking premises:
  Land.....................................   $     222   $     222  $     222
  Buildings................................       1,206       1,206      1,166   10-50 years
  Leasehold improvements...................         126         126        126     5 years
Equipment..................................       2,199       2,041      1,829    4-25 years
                                             -----------  ---------  ---------
                                                  3,753       3,595      3,343
Less accumulated depreciation
  and amortization.........................      (2,207)     (2,073)    (1,870)
                                             -----------  ---------  ---------
                                              $   1,546   $   1,522  $   1,473
                                             -----------  ---------  ---------
                                             -----------  ---------  ---------

Depreciation and amortization expense for the six months ended March 31, 1999 and 1998 (unaudited) and the years ended September 30, 1998, 1997 and 1996 amounted to $134, $109, $228, $206 and $165, respectively.

7. DEPOSITS

A summary of deposit balances, by type, is as follows:

                                                                           SEPTEMBER 30,
                                                           MARCH 31,   ----------------------
                                                             1999         1998        1997
                                                          -----------  ----------  ----------
                                                          (UNAUDITED)
Non-interest bearing accounts...........................   $  10,261   $    8,592  $    6,910
NOW accounts............................................      13,527       15,221      11,310
Regular and other savings accounts......................      63,743       57,972      51,730
Money market deposit accounts...........................       6,916        7,218       9,003
                                                          -----------  ----------  ----------
    Total non-certificate accounts......................      94,447       89,003      78,953
                                                          -----------  ----------  ----------

Six-month money market certificates.....................       9,087        8,624       7,840
Other term deposit certificates.........................      39,437       38,335      38,377
                                                          -----------  ----------  ----------
    Total certificate accounts..........................      48,524       46,959      46,217
                                                          -----------  ----------  ----------
    Total deposits......................................   $ 142,971   $  135,962  $  125,170
                                                          -----------  ----------  ----------
                                                          -----------  ----------  ----------

Certificate accounts greater than $100 amounted to approximately $9,847, $9,535 and $8,071 at March 31, 1999 (unaudited) and September 30, 1998 and 1997, respectively.

F-15

WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

MARCH 31, 1999 AND 1998 (UNAUDITED) AND SEPTEMBER 30, 1998, 1997 AND 1996
(DOLLARS IN THOUSANDS)

7. DEPOSITS (CONTINUED) A summary of certificates, by maturity, is as follows:

                                           MARCH 31, 1999        SEPTEMBER 30, 1998      SEPTEMBER 30, 1997
                                       ----------------------  ----------------------  ----------------------
                                                   WEIGHTED                WEIGHTED                WEIGHTED
                                                    AVERAGE                 AVERAGE                 AVERAGE
                                        AMOUNT       RATE       AMOUNT       RATE       AMOUNT       RATE
                                       ---------  -----------  ---------  -----------  ---------  -----------
                                            (UNAUDITED)
Within 1 year........................  $  39,250        4.96%  $  37,005        5.06%  $  37,119        5.24%
Over 1 year through 3 years..........      9,262        5.31       9,954        5.45       9,094        5.40
Over 3 years.........................         12        5.12          --          --           4        5.50
                                       ---------               ---------               ---------
                                       $  48,524        5.03%  $  46,959        5.14%  $  46,217        5.27%
                                       ---------               ---------               ---------
                                       ---------               ---------               ---------

8. FEDERAL HOME LOAN BANK ADVANCES

Federal Home Loan Bank advances, secured by a blanket lien on qualified collateral, are as follows:

                      WEIGHTED
  MATURING DURING      AVERAGE
  THE YEAR ENDING     INTEREST     MARCH 31,   SEPTEMBER 30,
   SEPTEMBER 30,        RATE         1999          1998
-------------------  -----------  -----------  -------------
                                  (UNAUDITED)
          2001             5.29%   $   2,000     $   2,000
          2009             4.88%       2,000            --
                                  -----------       ------
                                   $   4,000     $   2,000
                                  -----------       ------
                                  -----------       ------

The Bank also has an available line of credit with the Federal Home Loan Bank of Boston ("FHLB") at an interest rate the adjusts daily. Borrowings under the line are limited to 2% of the Bank's total assets. All borrowings from the Federal Home Loan Bank of Boston are secured by a blanket lien on qualified collateral, defined principally as 75% of the carrying value of first mortgage loans on owner-occupied residential property and 90% of the market value of U.S. Government and federal agency securities. As of March 31, 1999 (unaudited) and September 30, 1998 and 1997, there were no advances outstanding on the line of credit.

F-16

WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

MARCH 31, 1999 AND 1998 (UNAUDITED) AND SEPTEMBER 30, 1998, 1997 AND 1996
(DOLLARS IN THOUSANDS)

9. INCOME TAXES

Allocation of federal and state income taxes between current and deferred portions is as follows:

                                                          SIX MONTHS ENDED
                                                                                        YEARS ENDED
                                                             MARCH 31,                 SEPTEMBER 30,
                                                        --------------------  -------------------------------
                                                          1999       1998       1998       1997       1996
                                                        ---------  ---------  ---------  ---------  ---------
                                                            (UNAUDITED)
Current income tax provision:
  Federal.............................................  $     335  $     320  $     661  $     631  $     662
  State...............................................         32         23         30         82        131
                                                        ---------  ---------  ---------  ---------  ---------
                                                              367        343        691        713        793
                                                        ---------  ---------  ---------  ---------  ---------
Deferred income tax provision (benefit):
  Federal.............................................         34         52         44        (28)       (72)
  State...............................................         12         18         15         (9)       (26)
                                                        ---------  ---------  ---------  ---------  ---------
                                                               46         70         59        (37)       (98)
                                                        ---------  ---------  ---------  ---------  ---------
    Total provision for income taxes..................  $     413  $     413  $     750  $     676  $     695
                                                        ---------  ---------  ---------  ---------  ---------
                                                        ---------  ---------  ---------  ---------  ---------

The reasons for the differences between the statutory corporate federal income tax rate and the effective tax rates are summarized as follows:

                                                  SIX MONTHS ENDED
                                                                                YEARS ENDED
                                                     MARCH 31,                 SEPTEMBER 30,
                                                --------------------  -------------------------------
                                                  1999       1998       1998       1997       1996
                                                ---------  ---------  ---------  ---------  ---------
                                                    (UNAUDITED)
Statutory rate................................       34.0%      34.0%      34.0%      34.0%      34.0%
Increase (decrease) resulting from:
  State taxes, net of federal tax benefit.....        2.3        2.4        1.4        2.4        3.7
  Dividends received deduction................       (3.0)      (1.0)      (1.2)      (1.0)      (0.8)
  Contribution of appreciated stock...........         --         --         --       (1.5)        --
  Other, net..................................        0.1        1.2        2.2        0.2        0.1
                                                      ---        ---        ---        ---        ---
    Effective tax rates.......................       33.4%      36.6%      36.4%      34.1%      37.0%
                                                      ---        ---        ---        ---        ---
                                                      ---        ---        ---        ---        ---

F-17

WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

MARCH 31, 1999 AND 1998 (UNAUDITED) AND SEPTEMBER 30, 1998, 1997 AND 1996
(DOLLARS IN THOUSANDS)

9. INCOME TAXES (CONTINUED) The components of the net deferred tax asset (liability) are as follows:

                                                                                    SEPTEMBER 30,
                                                                    MARCH 31,    --------------------
                                                                      1999         1998       1997
                                                                  -------------  ---------  ---------
                                                                   (UNAUDITED)
Deferred tax asset:
  Federal.......................................................    $     526    $     565  $     590
  State.........................................................          181          195        198
                                                                        -----    ---------  ---------
                                                                          707          760        788
                                                                        -----    ---------  ---------
Deferred tax liability:
  Federal.......................................................         (436)        (746)      (391)
  State.........................................................         (141)        (187)      (107)
                                                                        -----    ---------  ---------
                                                                         (577)        (933)      (498)
                                                                        -----    ---------  ---------
Net deferred tax asset (liability)..............................    $     130    $    (173) $     290
                                                                        -----    ---------  ---------
                                                                        -----    ---------  ---------

The tax effects of each type of income and expense item that give rise to deferred taxes are:

                                                                                   SEPTEMBER 30,
                                                                   MARCH 31,    --------------------
                                                                     1999         1998       1997
                                                                 -------------  ---------  ---------
                                                                  (UNAUDITED)
Employee benefit plans.........................................    $     280    $     346  $     364
Allowance for loan losses......................................          409          397        386
Net unrealized gain on securities available for sale...........         (387)        (736)      (332)
Depreciation and amortization..................................         (116)        (125)       (86)
Net deferred loan costs........................................          (46)         (45)       (32)
Other, net.....................................................          (10)         (10)       (10)
                                                                       -----    ---------  ---------
Net deferred tax asset (liability).............................    $     130    $    (173) $     290
                                                                       -----    ---------  ---------
                                                                       -----    ---------  ---------

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

                                              SIX MONTHS ENDED
                                                 MARCH 31,             YEARS ENDED SEPTEMBER 30,
                                          ------------------------  -------------------------------
                                              1999         1998       1998       1997       1996
                                          -------------  ---------  ---------  ---------  ---------
                                                (UNAUDITED)
Balance at beginning of period..........    $    (173)   $     290  $     290  $     450  $     276
Deferred tax (provision) benefit........          (46)         (70)       (59)        37         98
Deferred tax effect on net unrealized
  gain on securities available for
  sale..................................          349          (84)      (404)      (197)        76
                                                -----    ---------  ---------  ---------  ---------
Balance at end of period................    $     130    $     136  $    (173) $     290  $     450
                                                -----    ---------  ---------  ---------  ---------
                                                -----    ---------  ---------  ---------  ---------

F-18

WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

MARCH 31, 1999 AND 1998 (UNAUDITED) AND SEPTEMBER 30, 1998, 1997 AND 1996
(DOLLARS IN THOUSANDS)

9. INCOME TAXES (CONTINUED) There was no valuation reserve as of March 31, 1999 (unaudited) and September 30, 1998 and 1997.

The federal income tax reserve for loan losses at the Bank's base year amounted to approximately $2,420. If any portion of the reserve is used for purposes other than to absorb loan losses, approximately 150% of the amount actually used (limited to the amount of the reserve) would be subject to taxation in the fiscal year in which used. As the Bank intends to use the reserve to only absorb loan losses, a deferred income tax liability of approximately $990 has not been provided.

10. MINIMUM REGULATORY CAPITAL REQUIREMENTS

The Bank is subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Bank's consolidated 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 to follow) of total and Tier 1 capital (as defined) to risk-weighted assets (as defined). Management believes, as of March 31, 1999 and September 30, 1998 and 1997, that the Bank meets all capital adequacy requirements to which it is subject.

The most recent notification from the Federal Deposit Insurance Corporation 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 1 risk-based, and Tier 1 leverage ratios as set forth in the following table. There are no conditions or events since that notification that management believes have changed the Bank's category.

F-19

WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

MARCH 31, 1999 AND 1998 (UNAUDITED) AND SEPTEMBER 30, 1998, 1997 AND 1996
(DOLLARS IN THOUSANDS)

10. MINIMUM REGULATORY CAPITAL REQUIREMENTS (CONTINUED)

The Bank's actual and minimum required capital amounts and ratios as of March 31, 1999 (unaudited) and September 30, 1998 and 1997 are as follows:

                                                                                                               MINIMUM
                                                                                                              TO BE WELL
                                                                                                          CAPITALIZED UNDER
                                                                                       MINIMUM            PROMPT CORRECTIVE
                                                                                     FOR CAPITAL
                                                                ACTUAL            ADEQUACY PURPOSES       ACTION PROVISIONS
                                                        ----------------------  ----------------------  ----------------------
                                                         AMOUNT       RATIO      AMOUNT       RATIO      AMOUNT       RATIO
                                                        ---------     -----     ---------     -----     ---------     -----
MARCH 31, 1999:
(UNAUDITED)
  Total capital (to risk weighted assets).............  $  19,888        22.5%  $   7,076         8.0%  $   8,845        10.0%
  Tier 1 capital (to risk weighted assets)............     19,031        21.5       3,538         4.0       5,307         6.0
  Tier 1 capital (to average assets)..................     19,031        11.7       4,892-        3.0-      8,154         5.0
                                                                                    8,154         5.0
SEPTEMBER 30, 1998:
  Total capital (to risk weighted assets).............  $  19,034        22.7%  $   6,697         8.0%  $   8,372        10.0%
  Tier 1 capital (to risk weighted assets)............     18,207        21.8       3,349         4.0       5,023         6.0
  Tier 1 capital (to average assets)..................     18,207        12.0       4,562-        3.0-      7,603         5.0
                                                                                    7,603         5.0
SEPTEMBER 30, 1997:
  Total capital (to risk weighted assets).............  $  17,680        24.0%  $   5,907         8.0%  $   7,383        10.0%
  Tier 1 capital (to risk weighted assets)............     16,894        22.9       2,953         4.0       4,430         6.0
  Tier 1 capital (to average assets)..................     16,894        11.9       4,247-        3.0-      7,078         5.0
                                                                                    7,078         5.0

11. EMPLOYEE BENEFIT PLANS

PENSION PLAN

The Bank provides basic and supplemental pension benefits for eligible employees through the Savings Banks Employees Retirement Association ("SBERA") Pension Plan. Each employee reaching the age of 21 and having completed at least 1,000 hours of service in one consecutive twelve-month period, beginning with such employee's date of employment, automatically becomes a participant in the retirement plan. All participants are fully vested after three years of service.

F-20

WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

MARCH 31, 1999 AND 1998 (UNAUDITED) AND SEPTEMBER 30, 1998, 1997 AND 1996
(DOLLARS IN THOUSANDS)

11. EMPLOYEE BENEFIT PLANS (CONTINUED) Net periodic pension cost consists of the following:

                                                                             PLAN YEARS ENDED
                                                                                OCTOBER 31,
                                                                      -------------------------------
                                                                        1998       1997       1996
                                                                      ---------  ---------  ---------
Service cost--benefits earned during year...........................  $     136  $     108  $     113
Interest cost on projected benefits.................................        125        119        113
Return on plan assets...............................................       (127)      (115)      (100)
Net amortization and deferral.......................................          3          3          3
Amortization of net gain............................................        (20)       (20)        (2)
                                                                      ---------  ---------  ---------
                                                                      $     117  $      95  $     127
                                                                      ---------  ---------  ---------
                                                                      ---------  ---------  ---------

Total pension expense for the six months ended March 31, 1999 and 1998 (unaudited) and the years ended September 30, 1998, 1997 and 1996 amounted to $52, $54, $105, $110 and $109, respectively.

According to SBERA, the funded status of the plan is as follows:

                                                                                 OCTOBER 31,
                                                                             --------------------
                                                                               1998       1997
                                                                             ---------  ---------
Plan assets at fair value..................................................  $   1,808  $   1,594
Actuarial present value of projected benefit obligation (substantially all
  vested)..................................................................     (1,951)    (1,727)
                                                                             ---------  ---------
Excess of projected benefit obligation over plan assets....................       (143)      (133)
Unamortized net obligation since adoption of SFAS No. 87...................         37         40
Unrecognized net gain......................................................       (385)      (413)
                                                                             ---------  ---------
Accrued pension cost.......................................................  $    (491) $    (506)
                                                                             ---------  ---------
                                                                             ---------  ---------

The accumulated benefit obligation (substantially all vested) at October 31, 1998 (latest available) amounted to $1,081 which was less than the plan assets at fair value which amounted to $1,808.

Actuarial assumptions used in accounting were:

                                                                                   1998       1997
                                                                                 ---------  ---------
Discount rate on benefit obligations...........................................       7.25%      7.50%
Expected long-term rate of return on plan assets...............................       8.00       8.00
Annual salary increases........................................................       6.00       6.00

INCENTIVE COMPENSATION PLAN

Management and employees of the Bank participate in an annual incentive compensation plan which is based on a percentage of the Bank's annual net profits (as defined) and other factors and objectives set forth and administered by the Board of Investment. Incentive compensation expense for

F-21

WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

MARCH 31, 1999 AND 1998 (UNAUDITED) AND SEPTEMBER 30, 1998, 1997 AND 1996
(DOLLARS IN THOUSANDS)

11. EMPLOYEE BENEFIT PLANS (CONTINUED) the six months ended March 31, 1999 and 1998 (unaudited) and the years ended September 30, 1998, 1997 and 1996 amounted to $83, $44, $113, $128 and $102, respectively.

401(K) PLAN

The Bank has a 401(k) Plan whereby each employee reaching the age of 21 and having completed at least 1,000 hours of service in a twelve-month period, beginning with date of employment, automatically becomes a participant in the Plan. Employees may contribute up to 15% of their compensation subject to certain limits based on federal tax laws. The Bank makes matching contributions equal to 25% of the first 4% of an employee's compensation contributed to the Plan. All participants are fully vested. For the six months ended March 31, 1999 and 1998 (unaudited) and the years ended September 30, 1998, 1997 and 1996, expense attributable to the Plan amounted to $7, $6, $12, $10 and $8, respectively.

SUPPLEMENTAL RETIREMENT PLANS

The Bank provides supplemental retirement benefits to certain executive officers and trustees. In connection with the supplemental retirement plans, the Bank has purchased life insurance contracts and has entered into split-dollar life insurance agreements with certain participants.

12. COMMITMENTS AND CONTINGENCIES

In the normal course of business, there are outstanding commitments and contingencies which are not reflected in the accompanying consolidated balance sheets.

LOAN COMMITMENTS

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. These financial instruments include commitments to extend credit, which involve elements of credit and interest rate risk in excess of the amount recognized in the accompanying consolidated balance sheets. The contract amount of these instruments reflects the extent of involvement the Bank has in these particular classes of financial instruments.

The Bank's exposure to credit loss is represented by the contractual amount of the instruments. The Bank uses the same credit policies in making commitments as it does for on-balance sheet instruments.

F-22

WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

MARCH 31, 1999 AND 1998 (UNAUDITED) AND SEPTEMBER 30, 1998, 1997 AND 1996
(DOLLARS IN THOUSANDS)

12. COMMITMENTS AND CONTINGENCIES (CONTINUED) A summary of financial instruments whose contract amounts represent credit risk consist of:

                                                                               SEPTEMBER 30,
                                                                MARCH 31,   --------------------
                                                                  1999        1998       1997
                                                               -----------  ---------  ---------
                                                               (UNAUDITED)
Commitments to grant residential mortgage loans..............   $   2,847   $   2,787  $   1,129
Commitments to grant construction loans......................       1,081       1,182        405
Commitments to grant commercial mortgage loans...............         140         450      2,900
Unadvanced funds on home equity lines-of-credit..............       5,180       5,362      3,705
Unadvanced funds on commercial lines-of-credit...............         970         736        581

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Unadvanced funds on lines-of-credit have fixed expiration dates and may expire without being drawn upon. Therefore, the total commitment amount does not necessarily represent future cash requirements. The Bank evaluates each customer's creditworthiness on a case-by-case basis. Except for commercial lines-of-credit, these financial instruments are secured by mortgage liens on real estate.

OPERATING LEASE COMMITMENTS

Pursuant to the terms of noncancelable lease agreements in effect at March 31, 1999 (unaudited) and September 30, 1998, pertaining to banking premises and equipment, future minimum rent commitments are as follows:

                                                                      MARCH 31,     SEPTEMBER 30,
YEARS ENDING SEPTEMBER 30,                                              1999            1998
------------------------------------------------------------------  -------------  ---------------
                                                                     (UNAUDITED)
1999..............................................................    $      62       $      82
2000..............................................................           96              46
2001..............................................................           55               6
2002..............................................................           50              --
2003..............................................................           50              --
Thereafter........................................................           29              --
                                                                          -----           -----
                                                                      $     342       $     134
                                                                          -----           -----
                                                                          -----           -----

The leases contain options to extend for periods from two to ten years. The cost of such rentals is not included above. Total rent expense for the six months ended March 31, 1999 and 1998 (unaudited) and the years ended September 30, 1998, 1997, and 1996 amounted to $47, $26, $73, $44 and $42, respectively.

During February 1999, the Bank entered into a lease agreement for a supermarket branch office in Shrewsbury, Massachusetts. The office is scheduled to open in May 1999. (Unaudited)

F-23

WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

MARCH 31, 1999 AND 1998 (UNAUDITED) AND SEPTEMBER 30, 1998, 1997 AND 1996
(DOLLARS IN THOUSANDS)

12. COMMITMENTS AND CONTINGENCIES (CONTINUED) CONTINGENCIES

Various legal claims may arise from time to time and, in the opinion of management, these claims will have no material effect on the Bank's consolidated financial statements.

13. RELATED PARTY TRANSACTIONS

In the ordinary course of business, the Bank has granted loans to its Trustees. At March 31, 1999 (unaudited) and September 30, 1998 and 1997, the amount of such loans, which exceeded $60 in the aggregate to each related party, was approximately $374, $382 and $384, respectively. Such loans are made in the ordinary course of business at the Bank's normal credit terms, including interest rate and collateral requirements, and do not represent more than a normal risk of collection.

14. FAIR VALUE OF FINANCIAL INSTRUMENTS

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

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

CASH AND CASH EQUIVALENTS: The carrying amounts of cash and due from banks, federal funds sold and short-term investments approximate fair value.

SECURITIES AVAILABLE FOR SALE: Fair values for securities available for sale are based on quoted market prices, where available. If quoted market prices are not available, fair values are based on quoted market prices of comparable instruments.

FEDERAL HOME LOAN BANK STOCK: The carrying amount approximates fair value.

LOANS: For variable-rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values. Fair values for other types of loans are estimated using discounted cash flow analyses, using interest rates currently being offered for loans with similar terms to borrowers of similar credit quality. Fair values for non-performing loans are estimated using discounted cash flow analyses or underlying collateral values, where applicable.

DEPOSITS: The fair values for non-certificate accounts are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). Fair values for certificate accounts are estimated using a discounted cash flow calculation that applies interest rates currently

F-24

WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

MARCH 31, 1999 AND 1998 (UNAUDITED) AND SEPTEMBER 30, 1998, 1997 AND 1996
(DOLLARS IN THOUSANDS)

14. FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED) being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits.

FEDERAL HOME LOAN BANK ADVANCES: The fair value is based upon the Bank's current incremental borrowing rate for a similar advance.

ACCRUED INTEREST: The carrying amounts of accrued interest approximate fair value.

OFF-BALANCE SHEET INSTRUMENTS: Fair values for off-balance sheet lending com-mitments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties' credit standing. The estimated fair value of off-balance sheet financial instruments at March 31, 1999 (unaudited) and September 30, 1998 and 1997, was immaterial.

The carrying amounts and related estimated fair values of the Bank's financial instruments are as follows:

                                                                                               SEPTEMBER 30,
                                                                                 ------------------------------------------
                                                             MARCH 31, 1999              1998                  1997
                                                         ----------------------  --------------------  --------------------

                                                          CARRYING      FAIR     CARRYING     FAIR     CARRYING     FAIR
                                                           AMOUNT       VALUE     AMOUNT      VALUE     AMOUNT      VALUE
                                                         -----------  ---------  ---------  ---------  ---------  ---------
                                                              (UNAUDITED)
Financial assets:
  Cash and cash equivalents............................   $  13,581   $  13,581  $  12,441  $  12,441  $   7,910  $   7,910
  Securities available for sale........................      63,205      63,205     59,345     59,345     60,937     60,937
  Federal Home Loan Bank stock.........................         762         762        762        762        717        717
  Loans, net...........................................      86,352      87,884     82,348     84,714     70,580     71,594
  Accrued interest receivable..........................       1,128       1,128      1,116      1,116      1,170      1,170

Financial liabilities:
  Deposits.............................................     142,971     143,078    135,962    135,954    125,170    125,205
  Federal Home Loan Bank advances......................       4,000       3,793      2,000      2,000         --         --

15. PLAN OF REORGANIZATION (UNAUDITED)

On March 15, 1999, the Board of Trustees of Westborough Savings Bank voted to reorganize from a Massachusetts chartered mutual savings bank into a mutual holding company. Westborough Bancorp, MHC, will own more than half of an intermediate stock holding company, Westborough Financial Services, Inc., which in turn will own 100% of Westborough Savings Bank. The reorganization is subject to approval by various state and federal regulatory banking agencies and the Bank's Corporators.

As part of the Reorganization, the Bank will establish a liquidation account for the benefit of eligible and supplemental eligible account holders. The liquidation account will be reduced annually to the extent that such account holders have reduced their qualifying deposits as of each anniversary date. Subsequent increases will not restore an account holder's interest in the liquidation account. In the event of a complete liquidation, each eligible account holder will be entitled to receive balances for accounts held by them.

F-25

WESTBOROUGH SAVINGS BANK AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

MARCH 31, 1999 AND 1998 (UNAUDITED) AND SEPTEMBER 30, 1998, 1997 AND 1996
(DOLLARS IN THOUSANDS)

15. PLAN OF REORGANIZATION (UNAUDITED) (CONTINUED) In addition, the Company/Bank intends to establish an Employees' Stock Ownership Plan, a Stock Option Plan, a Management Recognition Plan, and enter into employment agreements with certain officers.

Subsequent to the Reorganization, the Company and the Bank may not declare or pay dividends on, and the Company may not purchase any of its shares of, its common stock if the effect thereof would cause stockholders' equity to be reduced below applicable regulatory capital maintenance requirements or if such declaration, payment or repurchase would otherwise violate regulatory requirements.

Reorganization costs will be deferred and deducted from the proceeds of the shares sold. If the Reorganization is not completed, all costs will be expensed. As of March 31, 1999, no offering costs have been incurred.

F-26



YOU SHOULD RELY ONLY ON THE INFORMATION CONTAINED IN THIS DOCUMENT OR THAT TO WHICH WE HAVE REFERRED YOU. WE HAVE NOT AUTHORIZED ANYONE TO PROVIDE YOU WITH INFORMATION THAT IS DIFFERENT. THIS DOCUMENT DOES NOT CONSTITUTE AN OFFER TO SELL, OR THE SOLICITATION OF AN OFFER TO BUY, ANY OF THE SECURITIES OFFERED HEREBY TO ANY PERSON IN ANY JURISDICTION IN WHICH SUCH OFFER OR SOLICITATION WOULD BE UNLAWFUL. THE AFFAIRS OF WESTBOROUGH SAVINGS OR WESTBOROUGH FINANCIAL SERVICES MAY CHANGE AFTER THE DATE OF THIS PROSPECTUS. DELIVERY OF THIS DOCUMENT AND THE SALES OF SHARES MADE HEREUNDER DOES NOT MEAN OTHERWISE.


TABLE OF CONTENTS

                                                                            PAGE
                                                                            ----
Summary...................................................................    3
Risk Factors..............................................................   11
Selected Consolidated Financial and Other Data............................   14
Westborough Savings Bank..................................................   16
Westborough Financial Services, Inc.......................................   16
Westborough Bancorp, MHC..................................................   16
How We Intend to Use the Proceeds from the Offering.......................   17
Our Policy Regarding Dividends............................................   18
Market for the Common Stock...............................................   19
Regulatory Capital Compliance.............................................   20
Capitalization............................................................   21
Pro Forma Data............................................................   22
Westborough Savings Bank Consolidated Statements of Income................   28
Management's Discussion and Analysis of Financial Condition and Results of
 Operations...............................................................   29
Business of Westborough Savings Bank......................................   53
Business of Westborough Financial Services, Inc...........................   79
Regulation of Westborough Savings and Westborough Financial Services,
 Inc......................................................................   79
Taxation..................................................................   95
the Reorganization and the Offering.......................................  110
Restrictions on Acquisition of Westborough Financial Services and
 Westborough Savings......................................................  132
Description of Capital Stock of Westborough Financial Services, Inc.......  138
Legal and Tax Opinions....................................................  139
Experts...................................................................  140
Registration Requirements.................................................  140
Where You Can Find Additional Information.................................  140
Index to Financial Statements.............................................  F-1

UNTIL THE LATER OF , 1999 OR 25 DAYS AFTER COMMENCEMENT OF THE OFFERING, ALL DEALERS EFFECTING TRANSACTIONS IN THESE SECURITIES, WHETHER OR NOT PARTICIPATING IN THIS OFFERING, MAY BE REQUIRED TO DELIVER A PROSPECTUS. THIS IS IN ADDITION TO THE DEALERS' OBLIGATION TO DELIVER A PROSPECTUS WHEN ACTING AS UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

UP TO 925,750 SHARES OF
COMMON STOCK

WESTBOROUGH FINANCIAL SERVICES, INC.
PROPOSED HOLDING COMPANY
FOR THE WESTBOROUGH BANK


PROSPECTUS


TRIDENT SECURITIES, INC.

[ ], 1999

THACHER PROFFITT & WOOD,
WASHINGTON, D.C.




PART II
INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 24. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

Article VI, Section 6.7 of the Articles of Organization of Westborough Financial Services, Inc. (the "Company") provides that any person involved in a proceeding by reason of his or her position as a director, officer, employee or agent of the Company or another corporation, partnership, joint venture, trust or other enterprise, will be indemnified and held harmless to the fullest extent allowed by the Massachusetts Business Corporation Law. Such persons are indemnified against all expense, liability and loss caused by acts in good faith and reasonably believed to be in the best interests of the Company. Proceedings initiated by the indemnitee himself must be authorized by the Board of Directors of the Company, except for suits brought to enforce a right to indemnification.
Section 6.7 further provides that the Company may maintain insurance to protect itself and any director, officer, employee or agent against any expense, whether or not the Company would have the power under the Massachusetts Business Corporation Law to indemnify such person for the expense. Section 6.7 additionally grants the Company the right to execute independent indemnification contracts on any terms not prohibited by law.

Article VI, Section 6.8 of the Company's Articles of Organization relieves directors from personal liability for breaches of their fiduciary duties. However, Section 6.8 does not eliminate or limit such liability (i) for any breach of a director's duty of loyalty to the Company or its stockholders, (ii) for acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law, (iii) under Sections 61 or 62 of Chapter 156B of the General Laws of the Commonwealth of Massachusetts, or (iv) with respect to any transaction from which the director derived an improper personal benefit.

Article XI of The Westborough Bank's (the "Bank") Bylaws provide that it shall indemnify any person against whom an action is brought or threatened because that person is or was a legal representative, director, officer, employee or agent of the Bank, provided that such person acted in good faith in the reasonable belief that such action was in, or not opposed to, the best interest of the Bank.

Article VI of the Bylaws of Westborough, MHC (the "Mutual Company") provides for indemnification of officers, corporators, trustees and employees for actions taken in good faith and reasonably believed to be in the best interests of the Mutual Company. Article VI also contains provisions on insurance and independent indemnification contracts that are similar to the provisions of Section 6.7 of the Company's Articles of Organization.

The Company is party to an Employment Agreement with each of Messrs. Joseph F. MacDonough and John L. Casagrande (the "Senior Executives"). These Employment Agreements provide for the Company to indemnify and insure the Senior Executives against personal liability for acts or omissions in connection with service to the Company or the Bank. The insurance coverage provided to the Senior Executives is required to be of the same scope and on the same terms and conditions as the coverage (if any) provided to other current or former officers or directors of the Company and the Bank. The Company must also indemnify the Senior Executives to the fullest extent and on the most favorable terms and conditions that similar indemnification is offered to any current or former director or officer of the Company, the Bank, or any subsidiary or affiliate thereof.

II-1


ITEM 25. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

Massachusetts Division of Banks fees..............................  $   5,000
SEC Registration Fees (1).........................................      2,574
National Association of Securities Dealers filing fees............      1,500
Printing, postage and mailing.....................................     40,000
Legal fees and expenses...........................................    200,000
Accounting fees and expenses......................................     70,000
Appraiser's fees and expenses (including business plan)...........     40,000
Underwriter's fees and expenses (excluding counsel fees)..........    140,000
Underwriter's counsel fees and expenses...........................     30,000
Conversion agent fees and expenses................................      5,000
Certificate printing..............................................      1,500
Blue Sky fees and expenses (including fees of counsel)............      5,000
Miscellaneous.....................................................      4,794
                                                                    ---------
      Total.......................................................  $ 545,780
                                                                    ---------
                                                                    ---------


(1) Actual expenses based upon the registration and sale of 925,750 shares each at $10.00 per share. All other expenses are estimated.

ITEM 26. RECENT SALES OF UNREGISTERED SECURITIES.

None.

ITEM 27. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

The exhibits and financial statement schedules filed as a part of this Registration Statement are as follows:

(a) LIST OF EXHIBITS. (Filed herewith unless otherwise noted.)

   EXHIBIT   DESCRIPTION
-----------  ---------------------------------------------------------------------------------------------------------

       1.1   Engagement Letter, dated March 16, 1999, between Westborough Savings Bank and Trident Securities, Inc.

       1.2   Form of Agency Agreement, between Westborough Savings Bank and Trident Securities, Inc.*

       2.1   Plan of Reorganization from Mutual Savings Bank to Mutual Holding Company and Stock Issuance Plan of
             Westborough Savings Bank

       3.1   Articles of Organization of Westborough Financial Services, Inc.

       3.2   Bylaws of Westborough Financial Services, Inc.

       3.3   Articles of Organization of The Westborough Bank

       3.4   Bylaws of The Westborough Bank

       3.5   Charter of Westborough Bancorp, MHC

       3.6   Bylaws of Westborough Bancorp, MHC

       4.1   Articles of Organization of Westborough Financial Services, Inc. (See Exhibit 3.1)

       4.2   Bylaws of Westborough Financial Services, Inc. (See Exhibit 3.2)

       4.3   Form of Stock Certificate of Westborough Financial Services, Inc.

II-2


   EXHIBIT   DESCRIPTION
-----------  ---------------------------------------------------------------------------------------------------------
       5.1   Form of Opinion of Thacher Proffitt & Wood regarding legality of securities to be registered

       8.1   Form of Opinion of Thacher Proffitt & Wood regarding federal tax matters*

       8.2   Form of Opinion of Wolf & Company, P.C. regarding state and local tax matters*

       8.3   Letter from RP Financial, LC. regarding subscription rights

      10.1   Form of Employee Stock Ownership Plan of Westborough Financial Services, Inc.

      10.2   Form of Benefit Restoration Plan of Westborough Financial Services, Inc.

      10.3   Form of Employment Agreement, between Joseph F. MacDonough and Westborough Financial Services, Inc.

      10.4   Form of Employment Agreement, between John L. Casagrande and Westborough Financial Services, Inc.

      21.1   Subsidiaries of the Registrant

      23.1   Consent of Thacher Proffitt & Wood (included in Exhibits 5.1 and 8.1 to this Registration Statement)

      23.2   Consent of Wolf & Company, P.C.

      23.3   Consent of RP Financial, LC.

      24.1   Powers of Attorney (included in Signature Page of this Registration Statement)

      27.1   Financial Data Schedule (only filed in electronic format)

      99.1   Appraisal Report of RP Financial, LC.*

      99.2   Draft marketing materials to be used in connection with the offering*


* To be filed by amendment.

(b) FINANCIAL STATEMENT SCHEDULES.

Consolidated financial statements of Westborough Savings Bank as of and for the years ended September 30, 1997 and 1998 and as of and for the six months ended March 31, 1999 (included in pp. F-1-F-33 of the Prospectus).

ITEM 28. UNDERTAKINGS.

The undersigned Registrant hereby undertakes to provide to the agent at the closing specified in the Agency Agreement, certificates in such denominations and registered in such names as required by the agent to permit prompt delivery to each purchaser.

The undersigned Registrant hereby undertakes that:

(1) For purposes of determining any liability under the Securities Act of 1933, the information omitted from the form of prospectus filed as part of this Registration Statement in reliance upon Rule 430A and contained in a form of prospectus filed by the Registrant pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act shall be deemed to be part of this Registration Statement as of the time it was declared effective.

(2) For the purpose of determining any liability under the Securities Act of 1933, each post-effective amendment that contains a form of prospectus shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.

II-3


SIGNATURES

In accordance with to the requirements of the Securities Act of 1933, the Registrant certifies that it has reasonable grounds to believe that it meets all of the requirements of filing on Form SB-2 and authorized this registration statement to be signed on its behalf by the undersigned, thereunto duly authorized, in the town of Westborough, Commonwealth of Massachusetts, as of June 4, 1999.

WESTBOROUGH FINANCIAL SERVICES, INC.

BY:           /S/ JOSEPH F. MACDONOUGH
     -----------------------------------------
                Joseph F. MacDonough
       PRESIDENT AND CHIEF EXECUTIVE OFFICER

POWER OF ATTORNEY

KNOW ALL MEN BY THESE PRESENT, that each person whose signature appears below constitutes and appoints Joseph F. MacDonough and John L. Casagrande as the true and lawful attorney-in-fact and agent, with full power of substitution and resubstitution, for him or her and in his or her name, place and stead, in any and all capacities to sign the Form SB-2 Registration Statement and any and all amendments thereto, and to file the same, with all exhibits thereto, and other documents in connection therewith, with the U.S. Securities and Exchange Commission, granting unto each said attorney-in-fact and agent full power and authority to do and perform each and every act and thing requisite and necessary to be done as fully to all intents and purposes as he or she might or could do in person, hereby ratifying and confirming all that said attorney-in-fact and agent, or his substitute or substitutes, may lawfully do or cause to be done by virtue hereof.

II-4


In accordance with the requirements of the Securities Act of 1933, this Registration Statement was signed by the following persons in the capacities and as of the dates indicated.

             NAME                          TITLE                    DATE
------------------------------  ---------------------------  -------------------

                                Director, President and
   /s/ JOSEPH F. MACDONOUGH       Chief Executive Officer
------------------------------    (principal executive          June 4, 1999
     Joseph F. Macdonough         officer) Joseph F.
                                  MacDonough

    /s/ JOHN L. CASAGRANDE      Vice President and
------------------------------    Treasurer (principal          June 4, 1999
      John L. Casagrande          accounting officer)

      /s/ NELSON P. BALL        Director
------------------------------                                  June 4, 1999
        Nelson P. Ball

   /s/ EDWARD S. BILZERIAN      Director
------------------------------                                  June 4, 1999
     Edward S. Bilzerian

    /s/ DAVID E. CARLSTROM      Director
------------------------------                                  June 4, 1999
      David E. Carlstrom

 /s/ WILLIAM W. COTTING, JR.    Director
------------------------------                                  June 4, 1999
   William W. Cotting, Jr.

     /s/ ROBERT G. DANIEL       Director
------------------------------                                  June 4, 1999
       Robert G. Daniel

       /s/ EARL H. HUTT         Director
------------------------------                                  June 4, 1999
         Earl H. Hutt

  /s/ WALTER A. KINELL, JR.     Director
------------------------------                                  June 4, 1999
    Walter A. Kinell, Jr.

    /s/ ROBERT A. KLUGMAN       Director
------------------------------                                  June 4, 1999
      Robert A. Klugman

     /s/ ROGER B. LELAND        Director
------------------------------                                  June 4, 1999
       Roger B. Leland

     /s/ PAUL F. MCGRATH        Director
------------------------------                                  June 4, 1999
       Paul F. Mcgrath

   /s/ CHARLOTTE C. SPINNEY     Director
------------------------------                                  June 4, 1999
     Charlotte C. Spinney

     /s/ PHYLLIS A. STONE       Director
------------------------------                                  June 4, 1999
       Phyllis A. Stone

    /s/ JAMES E. TASHJIAN       Director
------------------------------                                  June 4, 1999
      James E. Tashjian

      /s/ DANIEL G. TEAR        Director
------------------------------                                  June 4, 1999
        Daniel G. Tear



                                      II-5


Exhibit 1.1

[TRIDENT SECURITIES, INC. LETTERHEAD]

March 16, 1999

Board of Trustees
Westborough Savings Bank
100 East Main Street
Westborough, Massachusetts 01581-0670

RE: MUTUAL HOLDING COMPANY MARKETING SERVICES

Gentlemen:

This letter sets forth the terms of the proposed engagement between Trident Securities, Inc. ("Trident") and Westborough Savings Bank, Westborough, Massachusetts (the "Bank") concerning Trident's investment banking services in connection with the reorganization ("Reorganization") of the Bank into a mutual holding company ("MHC") and the issuance of shares of the stock savings bank subsidiary of the MHC in a community offering (the "Offering").

Trident is prepared to assist the Bank in connection with the offering of shares of common stock of the MHC's stock holding subsidiary during the Offering as such term is defined in the Bank's Plan of Mutual Holding Company Reorganization and Stock Issuance Plan (the "Plan"). It is expected that Trident will assist the Bank in the Offering as follows: (1) as financial advisor to the Bank,
(2) targeting sales efforts in the Bank's local communities, (3) conducting information meetings for prospective investors (as directed by the Board of Trustees), (4) training and educating the Bank's management and employees regarding the mechanics and regulatory requirements of the process, (5) providing support for the administration and processing of orders and establishing a Stock Information Center on site in Westborough, and (6) listing stock of the Bank on the NASDAQ System and acting as a market maker for the shares. The specific terms of the services contemplated hereunder shall be set forth in a definitive Sales Agency Agreement (the "Agreement") between Trident and the Bank to be executed on the date the Offering Circular is declared effective by the appropriate regulatory authorities. The price of the shares during the Offering will be the price established by the Bank's Board of Trustees, based upon an independent appraisal as approved by appropriate regulatory authorities, provided such price is mutually acceptable to Trident and the Bank.

At the appropriate time, Trident, in conjunction with its counsel will conduct an examination of the relevant documents and records of the Bank as Trident and its counsel deem necessary and appropriate. The Bank will make all documents, records and other information deemed necessary by Trident or its counsel available to them upon request.

For its services, Trident will receive the following compensation and reimbursement from the Bank:


TRIDENT SECURITIES, INC.

Board of Trustees
March 16, 1999

Page 2

1. A commission equal to two percent (2.0%) of the aggregate dollar amount of stock sold in the subscription and community offerings, excluding any shares of stock sold to the Bank's trustees, executive officers, employees and employee benefit plans. Additionally, commissions will be excluded on those shares sold to "Associates" of the Bank's trustees and executive officers. The term "Associates" as used herein shall have the same meaning as that found in the Bank's Plan of Reorganization.

2. For stock sold by other NASD member firms under selected dealer's agreements, the commission shall not exceed a fee of 4.5%.

3. The foregoing fees and commissions are to be payable to Trident at closing as defined in the Agreement to be entered into between the Bank and Trident.

4. Trident shall be reimbursed for out-of-pocket expenses incurred by them and their counsel, whether or not Agreement is consummated. Trident's out-of-pocket expenses will not exceed $15,000 and its legal fees will not exceed $30,000. The Bank will forward to Trident a check in the amount of $10,000 as an advance payment to defray the expenses of Trident.

It further is understood that the Bank will pay all other expenses of the offering including but not limited to its attorneys' fees, National Association of Securities Dealers ("NASD") filing fees, and fees of either Trident's attorneys or other attorneys relating to any required state securities laws filings, transfer agent charges, telephone charges, air freight, rental equipment, supplies, fees relating to auditing and accounting and costs of printing all documents necessary in connection with the foregoing. These expenses are go be in addition to those enumerated in Paragraph (4) above.

For the purpose of Trident's obligation to file certain documents and to make certain representations to the NASD in connection with the reorganization, the Bank warrants that: (a) the Bank has not privately placed any securities within the last 18 months; (b) there have been no material dealings within the last 12 months between the Bank and any NASD member or any person related to or associated with any such member; (c) none of the officers or trustees of the Bank has any affiliation with the NASD; (d) except as contemplated by this engagement letter with Trident, the Bank has no financial or management consulting contracts outstanding with any NASD member or any person related to or associated with any such member: (e) the Bank has not granted Trident a right of first refusal with respect to the underwriting of any future offering of the Bank's stock; and, (f) there has been no intermediary between Trident and the Bank in connection with the public offering of the Bank's shares, and no NASD member or any person related to or associated with any such member is being compensated in any manner for providing such service. The foregoing representation excludes the Bank's agreement with Fisco to provide third party marketing services of non-deposit products to the Bank's customers.

The Bank agrees to indemnify and hold harmless Trident and each person, if any, who controls the firm against all losses, claims, damages or liabilities, joint or several and all legal or other


TRIDENT SECURITIES, INC.

Board of Trustees
March 16, 1999

Page 3

expense reasonably incurred by them in connection with the investigation or defense thereof (collectively, "Losses"), to which they may become subject under securities laws or under the common law, that arise out of or are based upon the reorganization or the engagement hereunder of Trident. If the foregoing indemnification is unavailable for any reason, the Bank agrees to contribute to such Losses in the proportion that its unavailable for any reason, the Bank agrees to contribute to such Losses in the proportion that its financial interest in the reorganization bears to that of the indemnified parties. If the agreement is entered into with respect the common stock to be issued in the reorganization, the Agreement will provide for indemnification, which will be in addition to any rights that Trident or any other indemnified party may have at common law or otherwise. The indemnification provision of this paragraph will be superseded by the indemnification provisions of the Agreement entered into by the Bank and Trident.

This letter is merely a statement of intent and not a binding legal agreement except as to paragraph (4) above with regard to the obligation to reimburse Trident for allocable expenses to be incurred prior to the execution of the Agreement and theindemnity described in the preceding paragraph. While Trident and the Bank agree in principle to the contents hereof and propose to proceed promptly, and in good faith, to work out the arrangements with respect to the proposed offering, any legal obligations between Trident and the Bank shall be only as set forth in the duly executed Agreement. Such Agreement shall be in form and content satisfactory to trident and among other things, there being in Trident's opinion no material adverse change in the condition or obligations of the Bank or no market conditions which might render the sale of the shares by the Bank hereby contemplated inadvisable. The Bank consents to the assignment of Trident's rights and obligations under this letter or the Agreement to McDonald Investments, Inc.

Please acknowledge your agreement to the foregoing by signing below and returning to Trident one copy of this letter along with the advance payment of $10,000. This proposal is open for your acceptance for a period of thirty (30) days from the date hereof.

Yours very truly,

TRIDENT SECURITIES, INC.

By:   /s/ Timothy E. Lavelle
   ----------------------------
   Timothy E. Lavelle
   Manageing Director

TEL:cs

Agreed and accepted this
29th day of March, 1999

WESTBOROUGH SAVINGS BANK

By: /s/ Joseph F. MacDonough
    -----------------------------
    Joseph F. MacDonough
    President and CEO


Exhibit 2.1

CONFIDENTIAL

WESTBOROUGH SAVINGS BANK
PLAN OF REORGANIZATION
FROM A MUTUAL SAVINGS BANK
TO A MUTUAL HOLDING COMPANY
AND STOCK ISSUANCE PLAN

AS ADOPTED BY THE BOARD OF TRUSTEES
ON MARCH 15, 1999

AS AMENDED AS OF APRIL 15, 1999


                                TABLE OF CONTENTS

1.    INTRODUCTION - BUSINESS PURPOSE........................................1

2.    DEFINITIONS............................................................2

3.    THE REORGANIZATION.....................................................8

4.    CONDITIONS TO IMPLEMENTATION OF THE REORGANIZATION....................11

5.    SPECIAL MEETING OF CORPORATORS AND VOTE REQUIRED TO
      APPROVE THE PLAN......................................................12

6.    CHARTERS AND BYLAWS...................................................12

7.    LIQUIDATION AND VOTING RIGHTS.........................................12

8.    CONVERSION OF MHC TO STOCK FORM.......................................13

9.    TIMING OF THE REORGANIZATION AND SALE OF CAPITAL STOCK................14

10.   NUMBER OF SHARES TO BE OFFERED........................................15

11.   INDEPENDENT VALUATION AND PURCHASE PRICE OF SHARES....................15

12.   METHOD OF OFFERING SHARES AND RIGHTS TO PURCHASE STOCK................16

13.   ADDITIONAL LIMITATIONS ON PURCHASES OF COMMON STOCK...................19

14.   PAYMENT FOR STOCK.....................................................21

15.   MANNER OF EXERCISING SUBSCRIPTION RIGHTS THROUGH
      ORDER FORMS...........................................................22

16.   UNDELIVERED, DEFECTIVE OR LATE ORDER FORM;
       INSUFFICIENT PAYMENT.................................................23

17.   COMPLETION OF THE STOCK OFFERING......................................24

18.   MARKET FOR COMMON STOCK...............................................24

19.   STOCK PURCHASES BY MANAGEMENT PERSONS AFTER
      THE STOCK OFFERING....................................................24

20.   RESALES OF STOCK BY MANAGEMENT PERSONS................................24

i

21. STOCK CERTIFICATES....................................................24

22. RESTRICTION ON FINANCING STOCK PURCHASES..............................25

23. STOCK BENEFIT PLANS...................................................25

24. POST-REORGANIZATION FILING AND MARKET MAKING..........................25

25. LIQUIDATION ACCOUNT...................................................26

26. EMPLOYMENT AND OTHER SEVERANCE AGREEMENTS.............................27

27. PAYMENT OF DIVIDENDS AND REPURCHASE OF STOCK..........................27

28. REORGANIZATION AND STOCK OFFERING EXPENSES............................28

29. INTERPRETATION........................................................28

30. AMENDMENT OR TERMINATION OF THE PLAN..................................28

Exhibits

Exhibit A   Charter and Bylaws of the Bank
Exhibit B   Articles of Organization and Bylaws of the Stock Holding Company
Exhibit C   Charter and Bylaws of the Mutual Holding Company

ii

1. INTRODUCTION - BUSINESS PURPOSE

The Board of Trustees of Westborough Savings Bank (the "Bank") has adopted this Plan of Reorganization From a Mutual Savings Bank to a Mutual Holding Company and Stock Issuance Plan (the "Plan") pursuant to which the Bank proposes to reorganize from a state-chartered mutual savings bank into the mutual holding company structure (the "Reorganization") under the laws of the Commonwealth of Massachusetts and the regulations of the Division of Banks of the Commonwealth of Massachusetts (the "Division") and the Federal Deposit Insurance Corporation ("FDIC"), and other applicable federal laws and regulations. As part of the Reorganization and the Plan, the Bank will establish (i) a Massachusetts-chartered stock savings bank (the "Stock Bank") that will succeed to all of the rights and obligations of the Bank as set forth in the Plan; (ii) a Massachusetts-chartered mutual holding company (the "MHC"), and (iii) a Massachusetts incorporated mid-tier stock holding company (the "Stock Holding Company"). The Stock Holding Company will be a majority-owned subsidiary of the MHC at all times so long as the MHC remains in existence, and the Massachusetts-chartered stock savings bank resulting from the Reorganization (the Stock Bank) will become a wholly-owned subsidiary of the Stock Holding Company. Concurrently with the Reorganization, the Stock Holding Company intends to offer for sale up to 49% of its Common Stock in the Stock Offering on a priority basis to qualifying depositors and Tax-Qualified Employee Plans of the Bank, with any remaining shares offered to the public in a Community Offering.

The primary purpose of the Reorganization is to establish a holding company and to convert the Bank to the stock form of ownership, which will enable the Bank to compete and expand more effectively in the financial services marketplace. The Reorganization will permit the Stock Holding Company to issue Capital Stock, which is a source of capital not available to mutual savings banks. Since the Stock Holding Company will not be offering all of its common stock for sale to depositors and the public in the Stock Offering, the Reorganization will result in less capital raised in comparison to a standard mutual-to-stock conversion. The Reorganization, however, will offer the Bank the opportunity to raise additional capital since a majority of the Stock Holding Company's common stock will be available for sale in the future, subject to regulatory approval. It will also greatly enhance the Bank's ability to (a) expand its franchise through increased lending, (b) make necessary capital investments in facilities and technology, (c) diversify products offered to customers and (d) establish new branch locations. Lastly, the Reorganization will enable the Bank to better manage its capital by providing broader investment opportunities through the holding company structure, and by enabling the Bank to distribute capital to stockholders of the Stock Holding Company in the form of dividends. Although the Reorganization and Stock Offering will create a stock savings bank and stock holding company, only a minority of the Common Stock will be offered for sale in the Stock Offering. As a result, the Bank's mutual form of ownership and its ability to remain an independent savings bank and to provide community-oriented financial services will be preserved through the mutual holding company structure.

The Reorganization, and certain transactions incidental to the Reorganization, are subject to the approval of the Division, the Board of Bank Incorporation (the "BBI"), the Board of Governors of the Federal Reserve System (the "FRB") and the FDIC, and must be approved by the affirmative vote of at least (i) a majority of the Bank's corporators, and (ii) a majority of the Bank's Independent Corporators (who must constitute not less than 60% of all corporators) at an annual meeting or a


special meeting called for such purpose. By approving the Plan, the corporators will also be approving all steps necessary and incidental to the formation of the Stock Bank, the Stock Holding Company, and the MHC, including any merger necessary to consummate the Reorganization.

Sections 1 through 8 and Sections 28 and 29 of this Plan shall constitute the Westborough Savings Bank Plan of Reorganization from a Mutual Savings Bank to a Mutual Holding Company (the "Reorganization Plan"). Section 2 and Sections 9 through 29 of this Plan shall constitute the Westborough Savings Bank Stock Issuance Plan (the "Stock Issuance Plan").

2. DEFINITIONS

As used in the Plan, the terms set forth below have the following meanings:

ACTING IN CONCERT: The term "acting in concert" means (a) knowing participation in a joint activity or interdependent conscious parallel action towards a common goal, whether or not pursuant to an express agreement; or (b) persons seeking to combine or pool their voting or other interests in the securities of an issuer for a common purpose, pursuant to any contract, understanding, relationship, agreement or other arrangement, whether written or otherwise. When persons act together for such purpose, their group is deemed to have acquired their stock. The determination of whether a group is acting in concert shall be made solely by the Board of Trustees of the Bank or the Board of Investment and may be based on any evidence upon which the Board or such delegatee chooses to rely, including, without limitation, joint account relationships or the fact that such Persons have filed joint Schedules 13D with the SEC with respect to other companies.

ACTUAL SUBSCRIPTION PRICE: The price per share, determined as provided in the Plan, at which the Common Stock will be sold in the Subscription Offering.

AFFILIATE: An "affiliate" of, or a person "affiliated" with, a specified person, is a person that directly, or indirectly through one or more intermediaries, controls, is controlled by, or is under common control with the person specified.

APPLICATION: The application, including a copy of the Plan, submitted by the Bank to the Commissioner for approval of the Reorganization and Stock Offering.

ASSOCIATE: The term "Associate," when used to indicate a relationship with any Person, means: (i) any corporation or organization (other than the Bank, the Stock Holding Company, the MHC or a majority-owned subsidiary of any thereof) of which such Person is a director, officer or partner or is, directly or indirectly, the beneficial owner of 10% or more of any class of equity securities; (ii) any trust or other estate in which such Person has a substantial beneficial interest or as to which such Person serves as trustee or in a similar fiduciary capacity; (iii) any relative or spouse of such Person or any relative of such spouse, who has the same home as such Person or who is a director or officer of the Bank, the MHC, the Stock Holding Company or any subsidiary of the MHC or the Holding Company or any affiliate thereof; and (iv) any person Acting in Concert with any of the persons or entities specified in clauses (i) through (iii) above; provided, however, that any Tax-Qualified or Non-Tax-Qualified Employee Plan shall not be deemed to be an associate of any director, trustee or officer of the MHC, the Stock Holding Company or the Bank, to the extent

2

provided in Sections 11-13. When used to refer to a Person other than an officer or director of the Bank, the Bank in its sole discretion may determine the Persons that are Associates of other Persons.

BANK: Westborough Savings Bank in its pre-Reorganization mutual form.

BBI: The Board of Bank Incorporation.

BHCA: The Bank Holding Company Act of 1956, as amended.

BIF: The Bank Insurance Fund.

BMA: The Bank Merger Act.

BOARD OF INVESTMENT: The Bank's Board of Investment.

CAPITAL STOCK: Any and all authorized stock of the Bank or the Stock Holding Company.

COMMISSIONER: The Office of the Commissioner of Banks of the Commonwealth of Massachusetts.

COMMUNITY: The Towns of Grafton, Hopkinton, Northborough, Shrewsbury, Southborough, and Westborough.

COMMUNITY OFFERING: The offering to certain members of the general public in the community of any unsubscribed shares in the Subscription Offering which may be effected pursuant to the Plan. The Community Offering may include a Syndicated Community Offering.

COMMON STOCK: The Common Stock to be issued by the Stock Holding Company to the MHC and to the public in the Stock Offering in connection with the Reorganization and Stock Offering.

CORPORATOR: A member of the Bank's Board of Incorporation.

DEPOSIT ACCOUNT(S): Any withdrawable deposit(s) offered by the Bank, including NOW account deposits, certificates of deposit, demand deposits and IRA accounts and Keogh plans for which the Bank acts as custodian or trustee.

DIVISION: The Division of Banks of the Commonwealth of Massachusetts.

EFFECTIVE DATE: The date upon which all necessary approvals have been obtained to consummate the Reorganization, and the transfer of assets and liabilities of the Bank to the Stock Bank is completed.

ELIGIBLE ACCOUNT HOLDER: Any person holding a Qualifying Deposit on the Eligibility Record Date.

3

ELIGIBILITY RECORD DATE: December 31, 1997, the date for determining who qualifies as an Eligible Account Holder.

ESOP: The Bank's employee stock ownership plan.

ESTIMATED VALUATION RANGE: The range of the estimated pro forma market value of the total number of shares of Common Stock, as determined by the Independent Appraiser prior to the Subscription Offering and as it may be amended from time to time thereafter.

EXCHANGE ACT: The Securities Exchange Act of 1934, as amended.

FDIC: The Federal Deposit Insurance Corporation.

FRB: The Board of Governors of the Federal Reserve System.

HOLDING COMPANY APPLICATION: The holding company application to be submitted by the MHC and the Stock Holding Company to the FRB to have the MHC and the Stock Holding Company acquire direct and indirect control of the Bank.

INDEPENDENT APPRAISER: The appraiser retained by the Bank to prepare an appraisal of the pro forma market value of the Bank and the Stock Holding Company.

INDEPENDENT CORPORATOR: A Corporator who is not an employee, officer, trustee or "significant borrower" of the Bank.

INDEPENDENT VALUATION: The estimated pro forma market value of the Stock Holding Company and the Bank as determined by the Independent Appraiser.

INFORMATION STATEMENT: The Notice and Information Statement on Reorganization from a Mutual Savings Bank to a Mutual Holding Company to be mailed to the Corporators of the Bank prior to the Special Meeting of Corporators.

LIQUIDATION ACCOUNT: The liquidation account established pursuant to the Plan.

MANAGEMENT PERSON: Any officer, trustee or Corporator of the Bank, the Stock Holding Company or the MHC.

MARKETING AGENT: The broker-dealer responsible for organizing and managing the Stock Offering and sale of the Common Stock.

MARKET MAKER: A dealer (i.e., any person who engages directly or indirectly as agent, broker, or principal in the business of offering, buying, selling or otherwise dealing or trading in securities issued by another person) who, with respect to a particular security, (i) regularly publishes bona fide competitive bid and offer quotations on request, and (ii) is ready, willing and able to effect transactions in reasonable quantities at the dealer's quoted prices with other brokers or dealers.

4

MHC: Westborough Bancorp, MHC, the mutual holding company resulting from the Reorganization.

MINORITY OWNERSHIP INTEREST: The shares of the Stock Holding Company's Common Stock owned by persons other than the MHC.

MINORITY STOCKHOLDER: Any owner of the Stock Holding Company's Common Stock, other than the MHC.

MINORITY STOCK OFFERING: One or more offerings of up to 49% in the aggregate of the outstanding Common Stock of the Stock Holding Company to persons other than the MHC.

NON-VOTING STOCK: Any Capital Stock other than Voting Stock.

NOTICE: The Notice of Mutual Holding Company Reorganization to be submitted by the Bank to the FDIC and the Division to notify the FDIC and the Division of the Reorganization and the Stock Offering.

OFFERING RANGE: The aggregate purchase price of the Common Stock to be sold in the Stock Offering based on the Independent Valuation expressed as a range which may vary within 15% above or 15% below the midpoint of such range, with a possible adjustment by up to 15% above the maximum of such range. The Offering Range will be based on the Estimated Valuation Range, but will represent a Minority Ownership Interest equal to up to 49% of the Common Stock.

OFFICER: The Chairman of the Board, the President, any officer of the level of vice president or above, the Clerk and the Treasurer of the Bank.

PERSON: An individual, corporation, partnership, association, joint-stock company, trust (including Individual Retirement Accounts and KEOGH Accounts), unincorporated organization, government entity or political subdivision thereof or any other entity.

PLAN: This Plan of Reorganization from Mutual Savings Bank to Mutual Holding Company and Stock Issuance Plan.

QUALIFYING DEPOSIT: The aggregate balances of all Deposit Accounts of an Eligible Account Holder as of the close of business on the Eligibility Record Date or of a Supplemental Eligible Account Holder as of the close of business on the Supplemental Eligibility Record Date, as the case may be, provided such aggregate balance is not less than $50.

REGULATIONS: The regulations of the Division regarding mutual holding companies and conversion to stock form.

REORGANIZATION: The reorganization of the Bank into the mutual holding company structure including the organization of the MHC, the Stock Holding Company and the Stock Bank pursuant to the Plan.

5

SEC: The Securities and Exchange Commission.

SPECIAL MEETING: The Special Meeting of Corporators called for the purpose of voting on the Plan.

STOCK BANK: The Massachusetts chartered stock savings bank resulting from the Reorganization in accordance with the Plan.

STOCK HOLDING COMPANY: Westborough Financial Services, Inc., the intermediate stock holding company that will be a Massachusetts corporation which will be majority-owned by the MHC and which will own 100% of the common stock of the Bank.

STOCK ISSUANCE PLAN: The portion of this Plan relating to the Stock Offering including Section 2 and Sections 9 through 29 of this Plan.

STOCK OFFERING: The offering of Common Stock of the Stock Holding Company to persons other than the MHC, in a Subscription Offering and, to the extent shares remain available, in a Community Offering and Syndicated Community Offering.

SUBSCRIPTION OFFERING: The offering of Common Stock of the Stock Holding Company for subscription and purchase pursuant to the Plan.

SUBSIDIARY: A company that is controlled by another company, either directly or indirectly through one or more subsidiaries.

SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDER: Any Person holding a Qualifying Deposit on the Supplemental Eligibility Record Date, who is not an Eligible Account Holder or a Tax-Qualified Employee Plan of the Bank, or an officer, director, trustee or Corporator of the Bank, or any Associate thereof.

SUPPLEMENTAL ELIGIBILITY RECORD DATE: The supplemental record date for determining who qualifies as a Supplemental Eligible Account Holder. The Supplemental Eligibility Record Date shall be December 31, 1998.

SYNDICATED COMMUNITY OFFERING: At the discretion of the Bank and the Stock Holding Company, the offering of Common Stock following or contemporaneously with the Community Offering through a syndicate of broker-dealers.

TAX-QUALIFIED EMPLOYEE PLAN: Any defined benefit plan or defined contribution plan (including the ESOP, any stock bonus plan, profit-sharing plan, or other plan) of the Bank, the Stock Holding Company, the MHC or any of their affiliates, which, with its related trusts, meets the requirements to be qualified under Section 401 of the Internal Revenue Code. The term Non-Tax-Qualified Employee Benefit Plan means any defined benefit plan or defined contribution plan which is not so qualified.

6

VOTING STOCK:

(1) Voting Stock means common stock or preferred stock, or similar interests if the shares by statute, charter or in any manner, entitle the holder:

(i) To vote for or to select directors of the Bank or the Stock Holding Company; and

(ii) To vote on or to direct the conduct of the operations or other significant policies of the Bank or the Stock Holding Company.

(2) Notwithstanding anything in paragraph (1) above, preferred stock is not "Voting Stock" if:

(i) Voting rights associated with the preferred stock are limited solely to the type customarily provided by statute with regard to matters that would significantly and adversely affect the rights or preferences of the preferred stock, such as the issuance of additional amounts or classes of senior securities, the modification of the terms of the preferred stock, the dissolution of the Bank or the Stock Holding Company, or the payment of dividends by the Bank or the Stock Holding Company when preferred dividends are in arrears;

(ii) The preferred stock represents an essentially passive investment or financing device and does not otherwise provide the holder with control over the issuer; and

(iii) The preferred stock does not at the time entitle the holder, by statute, charter, or otherwise, to select or to vote for the selection of directors of the Bank or the Stock Holding Company.

(3) Notwithstanding anything in paragraphs (1) and (2) above, "Voting Stock" shall be deemed to include preferred stock and other securities that, upon transfer or otherwise, are convertible into Voting Stock or exercisable to acquire Voting Stock where the holder of the stock, convertible security or right to acquire Voting Stock has the preponderant economic risk in the underlying Voting Stock. Securities immediately convertible into Voting Stock at the option of the holder without payment of additional consideration shall be deemed to constitute the Voting Stock into which they are convertible; other convertible securities and rights to acquire Voting Stock shall not be deemed to vest the holder with the preponderant economic risk in the underlying Voting Stock if the holder has paid less than 50% of the consideration required to directly acquire the Voting Stock and has no other economic interest in the underlying Voting Stock.

7

3. THE REORGANIZATION

A. ORGANIZATION OF THE HOLDING COMPANIES AND THE BANK

As part of the Reorganization, the Bank will establish the Stock Holding Company as a Massachusetts corporation and the MHC as a Massachusetts corporation. The Reorganization will be effected as follows, or in any other manner approved by the Commissioner that is consistent with the purposes of the Plan and applicable laws and regulations.

(i) The Bank will cause to be organized a Massachusetts chartered de novo mutual savings bank (the "De Novo Bank");

(ii) The De Novo Bank will reorganize into the MHC and will form a de novo stock savings bank subsidiary (the "Stock Bank"), and all of the assets and liabilities of the De Novo Bank will be transferred to the Stock Bank;

(iii) The Bank will merge with and into the Stock Bank with the Stock Bank as the resulting entity;

(iv) The MHC will organize the Stock Holding Company as a separate wholly-owned subsidiary of the MHC;

(v) The MHC will contribute all of the shares of common stock of the Stock Bank to the Stock Holding Company, which will result in the MHC owning 100% of the Common Stock of the Stock Holding Company and the Stock Holding Company owning 100% of the common stock of the Stock Bank; and

(vi) The Stock Holding Company will offer to sell up to 49% of its Common Stock in the Subscription Offering and, if applicable, the Community Offering.

Contemporaneously with the Reorganization, the Stock Holding Company will offer for sale in the Stock Offering shares of Common Stock representing up to 49% of the pro forma market value of the Stock Holding Company and the Bank. Such shares will not be covered by deposit insurance. Upon consummation of the Reorganization, the legal existence of the Bank will not terminate, but the Stock Bank will be a continuation of the Bank, and all property of the Bank, including its right, title, and interest in and to all property of whatsoever kind and nature, interest and asset of every conceivable value or benefit then existing or pertaining to the Bank, or which would inure to the Bank immediately by operation of law and without the necessity of any conveyance or transfer and without any further act or deed, will vest in the Stock Bank. The Stock Bank will have, hold, and enjoy the same in its right and fully and to the same extent as the same was possessed, held, and enjoyed by the Bank. The Stock Bank will continue to have, succeed to, and be responsible for all the rights, liabilities and obligations of the Bank and will maintain its headquarters and operations at the Bank's present locations. The Stock Bank may distribute additional capital to the Stock

8

Holding Company following the Reorganization, subject to the applicable regulations governing capital distributions.

Upon completion of the Reorganization and Stock Offering, the MHC, the Stock Holding Company and the Stock Bank will be structured as follows:

----------------------------------------------------------------
                                            Public
             The MHC                     Stockholders
----------------------------------------------------------------
         More than 50% of              Less than 50% of
         the Common Stock              the Common Stock
----------------------------------------------------------------

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

The Stock Holding Company

100% of the Common Stock


The Stock Bank

B. EFFECT ON DEPOSIT ACCOUNTS AND BORROWINGS

Each deposit account in the Bank upon consummation of the Reorganization will become a deposit account in the Stock Bank in the same amount and on the same terms and conditions, and such deposit account will continue to be insured by the FDIC and the Depositors Insurance Fund in the same manner, as the deposit account existed in the Bank immediately prior to the Reorganization. Upon consummation of the Reorganization, all loans and other borrowings from the Bank shall retain the same status with the Stock Bank after the Reorganization as they had with the Bank immediately prior to the Reorganization.

C. THE BANK

Upon completion of the Reorganization, the Stock Bank will be authorized to exercise any and all powers, rights and privileges of, and will be subject to all limitations applicable to, stock savings banks under Massachusetts law. A copy of the proposed Charter and Bylaws of the Stock Bank is attached hereto as EXHIBIT A and is made a part of the Plan. The Reorganization will not result in any reduction of the amount of retained earnings (other than the assets of the Bank that are transferred to other capital stock accounts or retained by or distributed to the Stock Holding Company or the Mutual Holding Company), undivided profits, and general loss reserves that the Bank had prior to the Reorganization. Such retained earnings and general loss reserves will be accounted for by the Stock Holding Company and the Stock Bank on a consolidated basis in accordance with generally accepted accounting principles.

The members of the Board of Directors of the Stock Bank will consist of persons who are the members of the Board of Trustees of the Bank. The Stock Bank will be wholly-owned by the Stock Holding Company and the Stock Holding Company, as the sole holder of the outstanding

9

Capital Stock of the Stock Bank, shall have exclusive voting rights in the Stock Bank. The Stock Holding Company will be wholly-owned by its stockholders who will consist of the MHC and the persons who purchase Common Stock in the Stock Offering and any subsequent Minority Stock Offering. Upon the Effective Date, any liquidation rights of depositors of the Bank under Massachusetts law will be transferred to the MHC and/or the Stock Bank and the Stock Holding Company, subject to the conditions specified below.

D. THE STOCK HOLDING COMPANY

The Stock Holding Company will be chartered as a Massachusetts corporation and will be authorized to exercise any and all powers, rights and privileges, and will be subject to all limitations applicable to bank holding companies under applicable federal and Massachusetts laws and regulations. The initial members of the Board of Directors of the Stock Holding Company will be the members of the existing Board of Trustees of the Bank at the time of the Reorganization. Thereafter, the voting stockholders of the Stock Holding Company will elect annually approximately one-third of the Stock Holding Company's directors. A copy of the Articles of Organization and Bylaws of the Stock Holding Company is attached as EXHIBIT B and is made part of this Plan.

The Stock Holding Company will have the power to issue shares of Capital Stock to persons other than the MHC. However, so long as the MHC is in existence, the MHC will be required to own at least a majority of the Voting Stock of the Stock Holding Company. The Stock Holding Company may issue any amount of Non-Voting Stock to persons other than the MHC. The Stock Holding Company will be authorized to undertake one or more Minority Stock Offerings of up to 49% in the aggregate of the total outstanding Common Stock of the Stock Holding Company, and, based upon current market conditions and the capital needs of the Bank, the Stock Holding Company currently intends to offer for sale up to 30% of its Common Stock in the Stock Offering.

E. THE MUTUAL HOLDING COMPANY

As a mutual corporation, the MHC will have no stockholders. The trustees of the MHC will have exclusive voting authority as to all matters relating to the MHC except as otherwise provided to Corporators of the MHC under its chartering instruments and other applicable law. The initial members of the Board of Trustees of the MHC will consist of all of the members of the Board of Trustees of the Bank at the time of the Reorganization. Thereafter, approximately one-third of the trustees of the MHC will be elected annually by the Corporators of the MHC. The initial members of the Corporators of the MHC will consist of all of the existing Corporators of the Bank. Thereafter, Corporators of the MHC will be appointed pursuant to the chartering instruments of the MHC and applicable law.

Any liquidation rights of depositors that existed under Massachusetts law prior to the Reorganization shall continue in the MHC following the Reorganization. The rights and powers of the MHC will be defined by the MHC's Charter and Bylaws (a copy of which is attached to the Plan as EXHIBIT C and made a part of the Plan) and by applicable statutory and regulatory provisions of Massachusetts and federal law.

10

4. CONDITIONS TO IMPLEMENTATION OF THE REORGANIZATION

Consummation of the Reorganization is expressly conditioned upon prior occurrence of the following:

A. Approval of the Plan by the affirmative vote of a majority of the Board of Trustees of the Bank.

B. Approval of the Plan by the affirmative vote of a majority of the Corporators at a regular or special meeting of such Corporators, and by the affirmative vote of a majority of Independent Corporators (who shall constitute not less than 60% of all Corporators).

C. Approval by the Commissioner of the Application, including the Plan, the charter and bylaws of the Stock Bank and the MHC, and all other transactions contemplated by the Plan for which approval is required by the Commissioner; and approval by the BBI of the charter of the DeNovo Bank and the Stock Bank.

D. Submission of the Notice to the FDIC and the Bank either (i) receives a notice of intent not to object from the FDIC, or (ii) 60 days (subject to extension for an additional 60 days) have passed following the acceptance of a complete FDIC Notice by the FDIC.

E. Approval by the FRB pursuant to the BHCA for the MHC and the Stock Holding Company to become bank holding companies by owning or acquiring, directly or indirectly, the majority of the Stock Bank's common stock to be issued in connection with the Reorganization.

F. Approval by the FDIC pursuant to the BMA of the transfer of assets and liabilities of the MHC to the Stock Bank and the merger of the Bank into the Stock Bank in connection with the Reorganization.

G. Receipt by the Bank of either a private letter ruling from the Internal Revenue Service or an opinion of the Bank's counsel as to the federal income tax consequences of the Reorganization to the MHC, the Stock Bank and the Bank.

H. Receipt by the Bank of either a private letter ruling of the Massachusetts Department of Revenue or an opinion of counsel or the Bank's independent public accountants as to the Massachusetts income tax consequences of the Reorganization to the MHC, the Stock Bank and Bank.

11

5. SPECIAL MEETING OF CORPORATORS AND VOTE REQUIRED TO APPROVE THE PLAN

Subsequent to the approval of the Plan by the Commissioner, the Special Meeting shall be scheduled in accordance with the Bank's Bylaws. Promptly after receipt of all regulatory approvals necessary to distribute the Information Statement, the Bank shall distribute the Information Statement to all Corporators. A copy of the Plan will be provided to all Corporators. Pursuant to the Regulations, an affirmative vote of at least (i) a majority of the Bank's total Corporators, and (ii) a majority of the Bank's Independent Corporators (who shall constitute not less than 60% of all Corporators) voting at the Special Meeting shall be required for approval of the Plan.

6. CHARTERS AND BYLAWS

Copies of the proposed Charter and Bylaws of the Stock Bank, the proposed Articles of Organization and Bylaws of the Stock Holding Company and the proposed Charter and Bylaws of the MHC are attached hereto as EXHIBITS A, B AND C, respectively, and are made a part of this Plan. By their approval of this Plan, the Corporators shall have approved and adopted the Charter and Bylaws of the Bank, the Stock Holding Company and the MHC.

The total shares of Common Stock authorized under the Stock Holding Company's Articles of Organization will exceed the shares of Common Stock to be issued to the MHC and the Minority Stockholders in the Reorganization. In addition, the Articles of Organization of the Stock Holding Company will contain provisions that prohibit persons other than the Board of Directors of the Stock Holding Company or committees of the Board of Directors of the Stock Holding Company from calling special meetings of the stockholders of the Stock Holding Company and require a supermajority vote by stockholders to call a special meeting of stockholders.

7. LIQUIDATION AND VOTING RIGHTS

Following the Reorganization, each Eligible Account Holder and each Supplemental Eligible Account Holder will have an interest in the Liquidation Account established pursuant to the Plan so long as such person remains a depositor of the Stock Bank after the Reorganization. In addition, following the Reorganization, all depositors who had liquidation rights with respect to the Bank as of the date of the Reorganization will continue to have such rights solely with respect to the MHC for so long as they remain depositors of the Stock Bank. In addition, all persons who become depositors of the Stock Bank subsequent to the Reorganization also will have liquidation rights with respect to the MHC. In each case, no person who ceases to be the holder of a Deposit Account with the Bank after the Reorganization shall have any liquidation rights with respect to the MHC. The MHC shall liquidate under M.G.L. c.167H, upon the sale or acquisition of the Stock Holding Company or the Stock Bank to a bank holding company or savings and loan holding company which is not a mutual holding company, or upon the sale of the Stock Bank to a banking or thrift institution that is not a subsidiary of a mutual holding company.

12

8. CONVERSION OF MHC TO STOCK FORM

Following the completion of the Reorganization, the MHC may elect to convert to stock form in accordance with M.G.L.c.167H, ss.9, the Massachusetts conversion regulations set forth at 209 CMR Sections 33.01 et seq., and applicable federal laws and regulations (a "Conversion Transaction"). There can be no assurance when, if ever, a Conversion Transaction will occur, and the Board of Trustees has no intent or plan to undertake a Conversion Transaction at this time. If the Conversion Transaction does not occur, the MHC will always own a majority of the Common Stock of the Stock Holding Company. The Board of Trustees of the MHC and the Board of Directors of the Stock Holding Company will not undertake a Conversion Transaction for three years following the Stock Offering, unless compelling and valid business reasons exist to do so.

In a Conversion Transaction, the MHC would merge with and into the Stock Bank or the Stock Holding Company at the discretion of the MHC, and qualifying depositors of the Stock Bank would receive the right to subscribe for a number of shares of common stock of the Stock Holding Company, as determined by the formula set forth in the paragraphs below. The additional shares of Common Stock of the Stock Holding Company issued in the Conversion Transaction would be sold at their aggregate pro forma market value as determined by an Independent Appraisal.

Any Conversion Transaction shall be fair and equitable to Minority Stockholders. In any Conversion Transaction, Minority Stockholders, if any, will be entitled without additional consideration to maintain the same percentage ownership interest in the Stock Holding Company after the Conversion Transaction as their ownership interest in the Stock Holding Company immediately prior to the Conversion Transaction (i.e., the Minority Ownership Interest), subject only to the following adjustments (if required by federal law, regulation, or regulatory policy) to reflect: (i) the cumulative effect of the aggregate amount of dividends waived by the MHC; and (ii) the market value of assets of the MHC (other than common stock of the Stock Holding Company).

13

The adjustment referred to in clause (i) of the immediately preceding paragraph above would require that the Minority Ownership Interest be adjusted by multiplying the Minority Ownership Interest by the following fraction:

(Stock Holding Company stockholders' equity immediately preceding the Conversion Transaction) - (aggregate amount of dividends waived by MHC)
Stock Holding Company stockholders' equity immediately preceding the Conversion Transaction

The adjustment referred to in clause (ii) above would further adjust the Minority Ownership Interest by multiplying the result obtained in the preceding paragraph by the following fraction:

(proforma market value of Stock Holding Company) - (market value of assets of MHC other than Stock Holding Company common stock)
pro forma market value of Stock Holding Company

At the sole discretion of the Board of Trustees of the MHC and the Board of Directors of the Stock Holding Company, a Conversion Transaction may be effected in any other manner necessary to qualify the Conversion Transaction as a tax-free reorganization under applicable federal and state tax laws, provided such Conversion Transaction does not diminish the rights and ownership interest of Minority Stockholders as set forth in the preceding paragraphs. If a Conversion Transaction does not occur, the MHC will always own a majority of the Voting Stock of the Stock Holding Company.

A Conversion Transaction would require the approval of applicable bank regulators, and would be presented to a vote of the Corporators of the MHC and the stockholders of the Stock Holding Company as of a voting record date prior to the completion of the Conversion Transaction. Federal and state regulatory policy requires that in any Conversion Transaction the depositors of the Stock Bank will be accorded the same stock purchase priorities as if the MHC were a mutual savings bank converting to stock form.

9. TIMING OF THE REORGANIZATION AND SALE OF CAPITAL STOCK

The Bank intends to consummate the Reorganization as soon as feasible following the receipt of all approvals referred to in Section 4 of the Plan. The Stock Holding Company may commence the Stock Offering concurrently with or at any time after the mailing of the Information Statement to the Corporators. The Stock Offering shall be conducted in compliance with the securities offering regulations of the FDIC, the SEC and the Division. The Bank will not finance or loan funds to any person to purchase Common Stock.

14

10. NUMBER OF SHARES TO BE OFFERED

The total number of shares (or range thereof) of Common Stock to be issued and offered for sale pursuant to the Plan shall be determined initially by the Board of Trustees of the Bank and the Board of Directors of the Stock Holding Company in conjunction with the determination of the Independent Appraiser. The number of shares to be offered may be adjusted prior to completion of the Stock Offering. The total number of shares of Common Stock that may be issued to persons other than the MHC at the close of the Stock Offering must be no greater than 49% of the issued and outstanding shares of Common Stock of the Stock Holding Company.

11. INDEPENDENT VALUATION AND PURCHASE PRICE OF SHARES

The total number of shares of Common Stock to be issued and offered for sale in the Stock Offering and the Estimated Valuation Range will be determined jointly by the Board of Trustees of the Bank and the Board of Directors of the Stock Holding Company immediately prior to the commencement of the Subscription and Community Offerings, subject to adjustment thereafter if necessitated by market or financial conditions, with the approval of the FDIC and the Division, if necessary. In particular, the total number of shares may be increased by up to 15% of the number of shares offered in the Subscription and Community Offerings if the Estimated Valuation Range is increased subsequent to the commencement of the Subscription and Community Offerings to reflect changes in market and financial conditions and the aggregate purchase price is not more than 15% above the maximum of the Estimated Valuation Range.

All shares sold in the Stock Offering will be sold at a uniform price per share referred to in this Plan as the Actual Subscription Price. The aggregate purchase price for all shares of Common Stock will not be inconsistent with the estimated consolidated pro forma market value of the Stock Holding Company and the Bank. The estimated consolidated pro forma market value of the Stock Holding Company and the Bank will be determined for such purpose by the Independent Appraiser. Prior to the commencement of the Subscription and Community Offerings, an Offering Range will be established, which range will vary within 15% above to 15% below the midpoint of such range. The shares of Common Stock being sold in the Stock Offering will represent a minority ownership interest in the outstanding Common Stock of the Stock Holding Company equal to up to 49% of the estimated pro forma market value of the Common Stock based upon the Independent Valuation. The percentage of Common Stock offered for sale in the Stock Offering and the Offering Range shall be determined by the Board of Directors of the Stock Holding Company and the Board of Trustees of the Bank prior to commencement of the Subscription Community Offerings, and will be confirmed upon completion of the Stock Offering.

The number of shares of Common Stock to be issued in the Stock Offering and the purchase price per share may be increased or decreased by the Stock Holding Company. In the event that the aggregate purchase price of the Common Stock is below the minimum of the Estimated Valuation Range, or materially above the maximum of the Estimated Valuation Range, resolicitation of purchasers may be required, provided that up to a 15% increase above the maximum of the Estimated Valuation Range will not be deemed material so as to require a resolicitation. Any such resolicitation shall be effected in such manner and within such time as the Bank shall establish, with the approval of the FDIC and the Division, if required. Up to a 15% increase in the number of

15

shares to be issued which is supported by an appropriate change in the estimated pro forma market value of the Stock Holding Company will not be deemed to be material so as to require a resolicitation of subscriptions. Based upon the Independent Valuation as updated prior to the commencement of the Subscription and Community Offerings, the Board of Directors of the Stock Holding Company will fix the Actual Subscription Price. If there is a Syndicated Community Offering of shares of Common Stock not subscribed for in the Subscription and Community Offerings, the price per share at which the Common Stock is sold in such Syndicated Community Offering shall be equal to the Actual Subscription Price.

Notwithstanding the foregoing, no sale of Common Stock may be consummated unless, prior to such consummation, the Independent Appraiser confirms to the Stock Holding Company, the Bank and to the FDIC and the Division that, to the best knowledge of the Independent Appraiser, nothing of a material nature has occurred which, taking into account all relevant factors, would cause the Independent Appraiser to conclude that the aggregate value of the Common Stock at the purchase price per share is incompatible with its estimate of the aggregate consolidated pro forma market value of the Stock Holding Company and the Bank. An increase in the aggregate value of the Common Stock by up to 15% would not be deemed to be material. If such confirmation is not received, the Stock Holding Company may cancel the Stock Offering, extend the Stock Offering and establish a new Actual Subscription Price and/or Estimated Valuation Range, extend, reopen or hold a new Stock Offering or take such other action as the FDIC and the Division may permit. The estimated market value of the Stock Holding Company and the Bank shall be determined for such purpose by an Independent Appraiser on the basis of such appropriate factors as are not inconsistent with FDIC and Division regulations. The Common Stock to be issued in the Stock Offering shall be fully paid and nonassessable.

12. METHOD OF OFFERING SHARES AND RIGHTS TO PURCHASE STOCK

In descending order of priority, the opportunity to purchase Common Stock shall be given in the Subscription Offering to: (1) Eligible Account Holders;
(2) Tax-Qualified Employee Plans; and (3) Supplemental Eligible Account Holders. Any shares of Common Stock that are not subscribed for in the Subscription Offering at the discretion of the Bank and the Stock Holding Company may be offered for sale in a Community Offering, or a Syndicated Community Offering on terms and conditions and procedures satisfactory to the Bank and the Stock Holding Company. The minimum purchase by any Person shall be 25 shares. The Bank may use its discretion in determining whether prospective purchasers are "residents," "associates," or "acting in concert," and in interpreting any and all other provisions of the Plan. All such determinations are in the sole discretion of the Bank, and may be based on whatever evidence the Bank chooses to use in making any such determination.

16

In addition to the priorities set forth below, the Board of Trustees may establish other priorities for the purchase of Common Stock, subject to the approval of the Division and the FDIC. The priorities for the purchase of shares in the Stock Offering are as follows:

A. SUBSCRIPTION OFFERING

PRIORITY 1: ELIGIBLE ACCOUNT HOLDERS. Each Eligible Account Holder shall receive non-transferrable subscription rights to subscribe for shares of Common Stock offered in the Stock Offering in an amount equal to $100,000. If there are insufficient shares available to satisfy all subscriptions of Eligible Account Holders, shares will be allocated to Eligible Account Holders so as to permit each such subscribing Eligible Account Holder to purchase a number of shares sufficient to make his or her total allocation equal to the lesser of 100 shares or the number of shares subscribed for. Thereafter, unallocated shares will be allocated pro rata to remaining subscribing Eligible Account Holders whose subscriptions remain unfilled in the same proportion that each such subscriber's Qualifying Deposit bears to the total amount of Qualifying Deposits of all subscribing Eligible Account Holders whose subscriptions remain unfilled. Subscription rights to purchase Common Stock received by Officers and trustees of the Bank including associates of Officers and trustees, based on their increased deposits in the Bank in the one year preceding the Eligibility Record Date, shall be subordinated to the subscription rights of other Eligible Account Holders. To ensure proper allocation of stock, each Eligible Account Holder must list on his or her subscription order form all Deposit Accounts in which he or she had an ownership interest as of the Eligibility Record Date.

PRIORITY 2: TAX-QUALIFIED EMPLOYEE PLANS. The Tax-Qualified Employee Plans shall be given the opportunity to purchase in the aggregate up to 10% of the Common Stock issued in the Stock Offering. In the event of an oversubscription in the Stock Offering, subscriptions for shares by the Tax-Qualified Employee Plans may be satisfied, in whole or in part, out of authorized but unissued shares of the Stock Holding Company subject to the maximum purchase limitations applicable to such plans as set forth in Section 13, or may be satisfied, in whole or in part, through open market purchases by the Tax-Qualified Employee Plans subsequent to the closing of the Stock Offering.

PRIORITY 3: SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDERS. To the extent there are sufficient shares remaining after satisfaction of subscriptions by Eligible Account Holders and the Tax-Qualified Employee Plans, each Supplemental Eligible Account Holder shall receive non-transferable subscription rights to subscribe for shares of Common Stock offered in the Stock Offering in an amount equal to $100,000. In the event Supplemental Eligible Account Holders subscribe for a number of shares which, when added to the shares subscribed for by Eligible Account Holders and the Tax-Qualified Employee Plans, exceed available shares, the shares of Common Stock will be allocated among subscribing Supplemental Eligible Account Holders so as to permit each subscribing Supplemental Eligible Account Holder to purchase a number of shares sufficient to make his total allocation equal to the lesser of 100 shares or the number of shares subscribed for. Thereafter, unallocated shares will be allocated to each subscribing Supplemental Eligible Account Holder whose subscription remains unfilled in the same proportion that such subscriber's Qualifying Deposits on the Supplemental Eligibility Record Date bear to the total amount of Qualifying

17

Deposits of all subscribing Supplemental Eligible Account Holders whose subscriptions remain unfilled.

B. COMMUNITY OFFERING

Any shares of Common Stock not subscribed for in the Subscription Offering may be offered for sale in a Community Offering. This will involve an offering of all unsubscribed shares directly to the persons residing in the Community. The Community Offering, if any, shall be for a period of not more than 45 days unless extended by the Stock Holding Company and the Bank, and shall commence concurrently with, during or promptly after the Subscription Offering. The Stock Holding Company and the Bank may use an investment banking firm or firms on a best efforts basis to sell the unsubscribed shares in the Subscription and Community Offering. The Stock Holding Company and the Bank may pay a commission or other fee to such investment banking firm or firms as to the shares sold by such firm or firms in the Subscription and Community Offering and may also reimburse such firm or firms for expenses incurred in connection with the sale. The Community Offering may include a Syndicated Community Offering managed by such investment banking firm or firms. The Common Stock will be offered and sold in the Community Offering, in accordance with FDIC and Division regulations, so as to achieve the widest distribution of the Common Stock. No Person, by himself, or with an Associate or group of Persons Acting in Concert, may subscribe for or purchase more than $100,000 of Common Stock offered in the Community Offering.

In the event of an oversubscription for shares in the Community Offering, shares may be allocated (to the extent shares remain available) first to cover orders of natural persons residing in the Bank's Community, then to cover the orders of any other Person subscribing for shares in the Community Offering so that each such Person may receive 1,000 shares, and thereafter, on a pro rata basis to such Persons based on the amount of their respective subscriptions.

The terms "residence," "reside," or "residing" as used herein with respect to any person shall mean any person who occupies a dwelling within the Bank's Community, has an intent to remain with the Community for a period of time, and manifests the genuineness of that intent by establishing an ongoing physical presence within the Community together with an indication that such presence within the Community is something other than merely transitory in nature. To the extent the Person is a corporation or other business entity, the principal place of business or headquarters shall be in the Community. To the extent a person is a personal benefit plan, the circumstances of the beneficiary shall apply with respect to this definition. In the case of all other benefit plans, the circumstances of the trustee shall be examined for purposes of this definition. The Bank may utilize deposit or loan records or such other evidence provided to it to make a determination as to whether a person is a resident. In all cases, however, such a determination shall be in the sole discretion of the Bank.

The Bank and the Stock Holding Company, in their sole discretion, may reject subscriptions, in whole or in part, received from any Person under this
Section 12.

18

C. SYNDICATED COMMUNITY OFFERING

Any shares of Common Stock not sold in the Subscription Offering or in the Community Offering, if any, may be offered for sale to the general public by a selling group of broker-dealers in a Syndicated Community Offering, subject to terms, conditions and procedures as may be determined by the Bank and the Stock Holding Company in a manner that is intended to achieve the widest distribution of the Common Stock subject to the rights of the Stock Holding Company to accept or reject in whole or in part all order in the Syndicated Community Offering. It is expected that the Syndicated Community Offering will commence as soon as practicable after termination of the Subscription Offering and the Community Offering, if any. The Syndicated Community Offering shall be completed within 45 days after the termination of the Subscription Offering, unless such period is extended as provided herein. The Syndicated Community Offering price and the underwriting discount in the Syndicated Community Offering shall be determined by an underwriting agreement between the Stock Holding Company, the Bank and the underwriters. Such underwriting agreement shall be filed with the FDIC, the Division and the SEC.

If for any reason a Syndicated Community Offering of unsubscribed shares of Common Stock cannot be effected and any shares remain unsold after the Subscription Offering and the Community Offering, if any, the Boards of Directors of the Stock Holding Company and the Bank will seek to make other arrangements for the sale of the remaining shares. Such other arrangements will be subject to the approval of the Division and the FDIC and to compliance with applicable state and federal securities laws. Depending upon market and financial conditions, the Board of Directors of the Stock Holding Company and the Board of Trustees of the Bank, with the approval of the Commissioner and FDIC, may increase or decrease any of the purchase limitations set forth in this
Section 12.

13. ADDITIONAL LIMITATIONS ON PURCHASES OF COMMON STOCK

Purchases of Common Stock in the Stock Offering will be subject to the following purchase limitations:

A. The aggregate amount of outstanding Common Stock of the Stock Holding Company owned or controlled by persons other than the MHC at the close of the Stock Offering shall not exceed 49% of the Stock Holding Company's total outstanding Common Stock.

B. No Person or group of persons Acting in Concert, may purchase more than $100,000 of Common Stock offered in the Stock Offering to Persons other than the MHC, except that: (i) the Stock Holding Company may, in its sole discretion and without further notice to or solicitation of subscribers or other prospective purchasers, increase such maximum purchase limitation to up to 5% of the number of shares offered in the Stock Offering; (ii) Tax-Qualified Employee Plans may purchase up to 10% of the shares offered in the Stock Offering; and (iii) for purposes of this subsection 13(B), shares to be held by any Tax-Qualified Employee Plan and attributable to a person shall not be aggregated with other shares purchased directly by or otherwise attributable to such person.

19

C. The aggregate amount of Common Stock acquired in the Stock Offering by all Management Persons and their Associates, exclusive of any stock acquired by such persons in the secondary market, shall not exceed 32% of the outstanding shares of Common Stock of the Stock Holding Company held by persons other than the MHC at the close of the Stock Offering. In calculating the number of shares held by Management Persons and their Associates under this paragraph or under the provisions of paragraph D of this section, shares held by any Tax-Qualified Employee Benefit Plan or any Non-Tax-Qualified Employee Benefit Plan of the Bank that are attributable to such persons shall not be counted.

D. The aggregate amount of Common Stock acquired in the Stock Offering by all Management Persons and their Associates, exclusive of any Common Stock acquired by such persons in the secondary market, shall not exceed 32% of the stockholders' equity of the Stock Holding Company held by persons other than the MHC. In calculating the number of shares held by Management Persons and their Associates under this paragraph or under the provisions of paragraph C of this section, shares held by any Tax-Qualified Employee Benefit Plan or any Non-Tax-Qualified Employee Benefit Plan of the Bank that are attributable to such persons shall not be counted.

E. In the event of an increase in the total number of shares offered in the Subscription Offering due to an increase in the maximum of the Offering Range of up to 15% (the "Adjusted Maximum"), the additional shares will be issued in the following order of priority: (i) to fill the Employee Plans' subscription to the Adjusted Maximum; (ii) in the event that there is an oversubscription at the Eligible Account Holder or Supplemental Eligible Account Holder categories, to fill unfulfilled subscriptions of such subscribers according to their respective priorities set forth in this Plan.

F. Notwithstanding any other provision of this Plan, no person shall be entitled to purchase any Common Stock to the extent such purchase would be illegal under any federal law or state law or regulation or would violate regulations or policies of the National Association of Securities Dealers, Inc., particularly those regarding free riding and withholding. The Stock Holding Company and/or its agents may ask for an acceptable legal opinion from any purchaser as to the legality of such purchase and may refuse to honor any purchase order if such opinion is not timely furnished.

G. The Board of Directors of the Stock Holding Company has the right in its sole discretion to reject any order submitted by a person whose representations the Board of Directors believes to be false or who it otherwise believes, either alone or acting in concert with others, is violating, circumventing, or intends to violate, evade or circumvent the terms and conditions of this Plan.

H. The Stock Holding Company, in its sole discretion, may make reasonable efforts to comply with the securities laws of any state in the United States in which its depositors reside, and will only offer and sell the Common Stock in states in which

20

the offers and sales comply with such states' securities laws. However, no person will be offered or allowed to purchase any Common Stock under the Plan if he or she resides in a foreign country or in a state of the United States with respect to which any of the following apply: (i) a small number of persons otherwise eligible to purchase shares under the Plan reside in such state or foreign county; (ii) the offer or sale of shares of Common Stock to such persons would require the Bank or its employees to register, under the securities laws of such state or foreign country, as a broker or dealer or to register or otherwise qualify its securities for sale in such state or foreign country; or (iii) such registration or qualification would be impracticable for reasons of cost or otherwise.

Prior to the consummation of the Stock Offering, no Person shall offer to transfer, or enter into any agreement or understanding to transfer the legal or beneficial ownership of any subscription rights or shares of Common Stock, except pursuant to this Plan. Each Person purchasing Common Stock shall be deemed to confirm that such purchase does not conflict with the above purchase limitations contained in this Plan.

EACH PERSON PURCHASING COMMON STOCK IN THE STOCK OFFERING WILL BE DEEMED TO CONFIRM THAT SUCH PURCHASE DOES NOT CONFLICT WITH THE PURCHASE LIMITATIONS IN THIS PLAN. ALL QUESTIONS CONCERNING WHETHER ANY PERSONS ARE ASSOCIATES OR A GROUP ACTING IN CONCERT OR WHETHER ANY PURCHASE CONFLICTS WITH THE PURCHASE LIMITATIONS IN THIS PLAN OR OTHERWISE VIOLATES ANY PROVISION OF THIS PLAN SHALL BE DETERMINED BY THE BANK IN ITS SOLE DISCRETION. SUCH DETERMINATION SHALL BE CONCLUSIVE, FINAL AND BINDING ON ALL PERSONS AND THE BANK MAY TAKE ANY REMEDIAL ACTION, INCLUDING WITHOUT LIMITATION REJECTING THE PURCHASE OR REFERRING THE MATTER TO THE COMMISSIONER FOR ACTION, AS IN ITS SOLE DISCRETION THE BANK MAY DEEM APPROPRIATE.

14. PAYMENT FOR STOCK

All payments for Common Stock subscribed for or ordered in the Stock Offering must be delivered in full to the Bank, together with a properly completed and executed order form, or purchase order in the case of the Syndicated Community Offering, on or prior to the expiration date specified on the order form or purchase order, as the case may be, unless such date is extended by the Bank; provided, that if the Employee Plans subscribe for shares during the Subscription Offering, such plans will not be required to pay for the shares at the time they subscribe but rather may pay for such shares of Common Stock subscribed for by such plans at the Actual Subscription Price upon consummation of the Stock Offering, provided that, in the case of the ESOP there is in force from the time of its subscription until the consummation of the Stock Offering, a loan commitment to lend to the ESOP, at such time, the aggregated Actual Subscription Price of the shares for which it subscribed. The Stock Holding Company or the Bank may make scheduled discretionary contributions to an Employee Plan provided such contributions from the Bank, if any, do not cause the Bank to fail to meet its regulatory capital requirement.

21

Payment for Common Stock shall be made either by check or money order, or if a purchaser has a Deposit Account in the Bank, such purchaser may pay for the shares subscribed for by authorizing the Bank to make a withdrawal from the purchaser's passbook, money market or certificate account at the Bank in an amount equal to the purchase price of such shares. Such authorized withdrawal, whether from a savings passbook or certificate account, shall be without penalty as to premature withdrawal. If the authorized withdrawal is from a certificate account, and the remaining balance does not meet the applicable minimum balance requirements, the certificate shall be canceled at the time of withdrawal, without penalty, and the remaining balance will earn interest at the passbook rate. Funds for which a withdrawal is authorized will remain in the purchaser's Deposit Account but may not be used by the purchaser until the Common Stock has been sold or the 45-day period (or such longer period as may be approved by the Commissioner) following the Stock Offering has expired, whichever occurs first. Thereafter, the withdrawal will be given effect only to the extent necessary to satisfy the subscription (to the extent it can be filled) at the purchase price per share. Interest will continue to be earned on any amounts authorized for withdrawal until such withdrawal is given effect. Interest will be paid by the Bank at a rate established by the Bank on payment for Common Stock received in cash or by check. Such interest will be paid from the date payment is received by the Bank until consummation or termination of the Stock Offering. If for any reason the Stock Offering is not consummated, all payments made by subscribers in the Stock Offering will be refunded to them with interest. In case of amounts authorized for withdrawal from Deposit Accounts, refunds will be made by canceling the authorization for withdrawal.

15. MANNER OF EXERCISING SUBSCRIPTION RIGHTS THROUGH ORDER FORMS

As soon as practicable after the prospectus prepared by the Stock Holding Company and the Bank has been declared effective by the Commissioner and the SEC, copies of the prospectus and order forms will be distributed to all Eligible Account Holders, Supplemental Eligible Account Holders and the Employee Plans at their last known addresses appearing on the records of the Bank for the purpose of subscribing for shares of Common Stock in the Subscription Offering and will be made available for use by those Persons entitled to purchase in the Community Offering.

Each order form will be preceded or accompanied by the prospectus describing the Stock Holding Company, the Bank, the Common Stock and the Subscription and Community Offerings.
Each order form will contain, among other things, the following:

A. A specified date by which all order forms must be received by the Bank, which date shall be not less than 20, nor more than 45 days, following the date on which the order forms are mailed by the Bank, and which date will constitute the termination of the Subscription Offering;

B. The purchase price per share for shares of Common Stock to be sold in the Subscription and Community Offerings;

C. A description of the minimum and maximum number of shares of Common Stock that may be subscribed for pursuant to the exercise of Subscription Rights or otherwise purchased in the Community Offering;

22

D. Instructions as to how the recipient of the order form is to indicate thereon the number of shares of Common Stock for which such Person elects to subscribe and the available alternative methods of payment therefor;

E. An acknowledgment that the recipient of the order form has received a final copy of the prospectus prior to execution of the order form;

F. A statement indicating the consequences of failing to properly complete and return the order form, including a statement to the effect that all subscription rights are nontransferable, will be void at the end of the Subscription Offering, and can only be exercised by delivering to the Bank within the subscription period such properly completed and executed order form, together with cash (if delivered in person), check or money order in the full amount of the purchase price as specified in the order form for the shares of Common Stock for which the recipient elects to subscribe in the Subscription Offering (or by authorizing on the order form that the Bank withdraw said amount from the subscriber's Deposit Account at the Bank); and

G. A statement to the effect that the executed order form, once received by the Bank, may not be modified or amended by the subscriber without the consent of the Bank.

Notwithstanding the above, the Bank and the Stock Holding Company reserve the right in their sole discretion to accept or reject orders received on photocopied or facsimilied order forms.

16. UNDELIVERED, DEFECTIVE OR LATE ORDER FORM; INSUFFICIENT PAYMENT

In the event order forms (a) are not delivered and are returned to the Bank by the United States Postal Service or the Bank is unable to locate the addressee, (b) are not received back by the Bank or are received by the Bank after the expiration date specified thereon, (c) are defectively filled out or executed, (d) are not accompanied by the full required payment for the shares of Common Stock subscribed for (including cases in which Deposit Accounts from which withdrawals are authorized are insufficient to cover the amount of the required payment), or (e) are not mailed pursuant to a "no mail" order placed in effect by the account holder, the subscription rights of the Person to whom such rights have been granted will lapse as though such Person failed to return the contemplated order form within the time period specified thereon; provided, that the Bank may, but will not be required to, waive any immaterial irregularity on any order form or require the submission of corrected order forms or the remittance of full payment for subscribed shares by such date as the Bank may specify. The interpretation by the Bank of terms and conditions of this Plan and of the order forms will be final, subject to the authority of the Commissioner and the FDIC.

17. COMPLETION OF THE STOCK OFFERING

The Stock Offering will be terminated if not completed within 90 days from the date of approval by the Commissioner, unless an extension is approved by the Commissioner.

23

18. MARKET FOR COMMON STOCK

If at the close of the Stock Offering the Stock Holding Company has more than 300 shareholders of any class of stock, the Stock Holding Company shall use its best efforts to:

(i) encourage and assist a market maker to establish and maintain a market for that class of stock; and

(ii) list that class of stock on a national or regional securities exchange, or on the Nasdaq system.

19. STOCK PURCHASES BY MANAGEMENT PERSONS AFTER THE STOCK OFFERING

For a period of three years after the proposed Stock Offering, no Management Person or his or her Associates may purchase, without the prior written approval of the Commissioner, any Common Stock of the Stock Holding Company, except from a broker-dealer registered with the SEC. The foregoing shall not apply to (i) negotiated transactions involving more than 1% of the outstanding Common Stock, or (ii) purchases of stock made by and held by any Tax-Qualified or Non-Tax Qualified Employee Plan of the Stock Bank or the Stock Holding Company even if such stock is attributable to Management Persons or their Associates. In addition, without the prior written approval of the Commissioner, no officer or director of the Stock Bank or their Associates shall purchase capital stock from the Stock Bank for a period of three years following the Reorganization.

20. RESALES OF STOCK BY MANAGEMENT PERSONS

Common Stock purchased by Management Persons and their Associates in the Stock Offering may not be resold for a period of at least one year following the date of purchase, except in the case of death or substantial disability, as determined by the Commissioner, of the Management Person or Associate.

21. STOCK CERTIFICATES

Each stock certificate shall bear a legend giving appropriate notice of the restrictions set forth in Sections 19 and 20. Appropriate instructions shall be issued to the Stock Holding Company's transfer agent with respect to applicable restrictions on transfers of such stock. Any shares of stock issued as a stock dividend, stock split or otherwise with respect to such restricted stock, shall be subject to the same restrictions as apply to the restricted stock.

22. RESTRICTION ON FINANCING STOCK PURCHASES

The Stock Holding Company will not offer or sell any of the Common Stock proposed to be issued to any person whose purchase would be financed by funds loaned to the person by the Stock Holding Company, Bank or any of their Affiliates.

24

23. STOCK BENEFIT PLANS

The Board of Directors of the Stock Bank and/or the Stock Holding Company intend to adopt one or more stock benefit plans for the benefit of the employees, officers and directors of the Stock Bank and Stock Holding Company, including an ESOP, stock award plans and stock option plans, which will be authorized to purchase Common Stock and grant options for Common Stock. However, only the Tax-Qualified Employee Plans will be permitted to purchase Common Stock in the Stock Offering subject to the purchase priorities set forth in the Plan. Pursuant to the Regulations, the Bank and the Stock Holding Company may authorize the ESOP and any other Tax-Qualified Employee Plans to purchase in the aggregate up to 10% of the Common Stock issued in the Stock Offering. The Stock Bank or the Stock Holding Company may make scheduled discretionary contributions to one or more Tax-Qualified Employee Plans to purchase Common Stock issued in the Stock Offering or to purchase issued and outstanding shares of Common Stock or authorized but unissued shares of Common Stock subsequent to the completion of the Stock Offering, provided such contributions do not cause the Stock Bank to fail to meet any of its regulatory capital requirements. This Plan specifically authorizes the grant and issuance by the Stock Holding Company of
(i) awards of Common Stock after the Stock Offering pursuant to one or more stock recognition and award plans (the "Recognition Plans") in an amount equal to up to 4% of the number of shares of Common Stock issued in the Stock Offering (and in an amount equal to up to 5% of the Common Stock issued in the Stock Offering if the Recognition Plans are adopted more than one year after the completion of the Stock Offering), (ii) options to purchase a number of shares of the Stock Holding Company's Common Stock in an amount equal to up to 10% of the number of shares of Common Stock issued in the Stock Offering and shares of Common Stock issuable upon exercise of such options, and (iii) Common Stock to one or more Tax Qualified Employee Plans, including the ESOP, at the closing of the Stock Offering or at any time thereafter, in an amount equal to up to 8% of the number of shares of Common Stock issued in the Stock Offering if the Recognition Plans award Common Stock sooner than one year after the completion of the Stock Offering, and up to 10% of the number of shares of Common Stock issued in the Stock Offering if the Recognition Plans are adopted more than one year after the completion of the Stock Offering. Shares awarded to the Tax Qualified Employee Plans or pursuant to the Recognition Plans, and shares issued upon exercise of options may be authorized but unissued shares of the Stock Holding Company's Common Stock, or shares of Common Stock purchased by the Stock Holding Company or such plans in the open market. The Recognition Plans and the stock option plans will be subject to stockholder approval.

24. POST-REORGANIZATION FILING AND MARKET MAKING

If the Stock Holding Company has more than 300 stockholders of any class of stock, the Stock Holding Company shall register its Common Stock with the SEC pursuant to the Exchange Act, and shall undertake not to deregister such Common Stock for a period of three years thereafter.

25. LIQUIDATION ACCOUNT

The Stock Bank or the Stock Holding Company shall establish at the completion of the Reorganization a Liquidation Account in an amount equal to the product of (i) the percentage of the Stock Holding Company's Common Stock issued in the Stock Offering, and (ii) the net worth of the

25

Bank (determined in accordance with generally accepted accounting principles) as set forth in the latest statement of financial condition contained in the Prospectus used in connection with the Stock Offering. For example, if the Stock Offering is for 30% of the Stock Holding Company's Common stock, then the initial liquidation account shall be equal to 30% of the net worth of the Bank as shown on its latest financial statement used in connection with the Stock Offering. The Liquidation Account will be maintained by the Stock Bank and/or the Stock Holding Company for the benefit of the Eligible Account Holders and Supplemental Eligible Account Holders who continue to maintain Deposit Accounts with the Stock Bank following the Reorganization. Each Eligible Account Holder and Supplemental Eligible Account Holder shall, with respect to each Deposit Account, hold a related inchoate interest in a portion of the Liquidation Account balance, in relation to each Deposit Account balance at the Eligibility Record Date or Supplemental Eligibility Record Date, as the case may be, or to such balance as it may be subsequently reduced, as hereinafter provided. The initial Liquidation Account balance shall not be increased, and shall be subject to downward adjustment to the extent of any downward adjustment of any subaccount balance of any Eligible Account Holder or Supplemental Eligible Account Holder in accordance with 209 CMR 33.05(12).

In the unlikely event of a complete liquidation of the Stock Bank and the Stock Holding Company (and only in such event), following all liquidation payments to creditors (including those to depositors to the extent of their Deposit Accounts) each Eligible Account Holder and Supplemental Eligible Account Holder shall be entitled to receive a liquidating distribution from the Liquidation Account, in the amount of the then-adjusted subaccount balances for his or her deposit accounts then held, before any liquidating distribution may be made to any holders of the Stock Holding Company's or Stock Bank's capital stock. No Conversion Transaction and no merger, consolidation, reorganization, purchase of bulk assets with assumption of deposit accounts and other liabilities, or similar transactions with an FDIC-insured institution, in which the Stock Bank or the Stock Holding Company is not the surviving institution, shall be deemed to be a complete liquidation for this purpose. In such transactions, the Liquidation Account shall be assumed by the surviving institution.

The initial subaccount balance for a Deposit Account held by an Eligible Account Holder and/or Supplemental Eligible Account Holder shall be determined by multiplying the opening balance in the Liquidation Account by a fraction, the numerator of which is the amount of such Eligible Account Holder's or Supplemental Eligible Account Holder's Qualifying Deposit and the denominator of which is the total amount of all Qualifying Deposits of all Eligible Account Holders and Supplemental Eligible Account Holders in the Stock Bank. For Deposit Accounts in existence on both dates, separate subaccounts shall be determined on the basis of the Qualifying Deposits in such Deposit Accounts on such record dates. Such initial subaccount balance shall not be increased by additional Deposits, but shall be subject to downward adjustment as described below.

If, at the close of business on the last day of any period for which the Stock Bank or the Stock Holding Company, as the case may be, has prepared audited financial statements subsequent to the effective date of the Reorganization, the deposit balance in the Deposit Account of an Eligible Account Holder or Supplemental Eligible Account Holder is less than the lesser of: (i) the balance in the Deposit Account at the close of business on the last day of any period for which the Stock Bank or the Stock Holding Company, as the case may be, has prepared audited financial statements

26

subsequent to the Eligibility Record Date or Supplemental Eligibility Record Date, or (ii) the amount in such Deposit Account as of the Eligibility Record Date or Supplemental Eligibility Record Date, then the subaccount balance for such Deposit Account shall be adjusted by reducing such subaccount balance in an amount proportionate to the reduction in the balance of such Deposit Account. In the event of such downward adjustment, the subaccount balance shall not be subsequently increased, notwithstanding any subsequent increase in the deposit balance of the related Deposit Account. If any such Deposit Account is closed, the related subaccount shall be reduced to zero. For purposes of this Section, a time account shall be deemed to be closed upon its maturity date regardless of any renewal thereof. A distribution of each subaccount balance may be made only in the event of a complete liquidation of the Stock Bank and the Stock Holding Company subsequent to the Reorganization and only out of funds available for such purpose after payment of all creditors.

Neither the Stock Bank nor the Stock Holding Company shall be required to set aside funds for the purpose of establishing the Liquidation Account, and the creation and maintenance of the Liquidation Account shall not operate to restrict the use or application of any of the net worth accounts of the Stock Bank, except that neither the Stock Bank nor the Stock Holding Company shall declare or pay a cash dividend on, or repurchase any of, its capital stock if the effect thereof would cause its net worth to be reduced below the amount required for the Liquidation Account.

26. EMPLOYMENT AND OTHER SEVERANCE AGREEMENTS

Contemporaneously with the Reorganization, the Stock Bank and/or the Stock Holding Company may enter into employment and/or severance arrangements with one or more executive officers of the Stock Bank and/or the Stock Holding Company. It is anticipated that any employment contracts entered into by the Bank and/or the Stock Holding Company will be for terms not exceeding three years and that such contracts will provide for annual renewals of the term of the contracts, subject to approval by the Board of Directors. The Stock Bank and/or the Stock Holding Company also may enter into severance arrangements with one or more executive officers which provide for the payment of severance compensation in the event of a change in control of the Stock Bank and/or the Stock Holding Company. The terms of such employment and severance arrangements have not been determined as of this time, but will be described in any prospectus circulated in connection with the Stock Offering and will be subject to and comply with all regulations of the Commissioner.

27. PAYMENT OF DIVIDENDS AND REPURCHASE OF STOCK

The Stock Holding Company may not declare or pay a cash dividend on, or repurchase any of, its Common Stock if the effect thereof would cause its regulatory capital of the Bank to be reduced below the amount required to maintain the Liquidation Account and under FDIC rules and regulations. Otherwise, the Stock Holding Company may declare dividends or make other capital distributions in accordance with applicable laws and regulations. Subject to any applicable regulatory approvals, the MHC may waive its right to receive dividends declared by the Stock Holding Company.

27

28. REORGANIZATION AND STOCK OFFERING EXPENSES

The Regulations require that the expenses of the Reorganization must be reasonable. The Bank will use its best efforts to assure that the expenses incurred by the Bank and the Stock Holding Company in effecting the Reorganization and the Stock Offering will be reasonable.

29. INTERPRETATION

All interpretations of the Plan and application of its provisions to particular circumstances by a majority of the Board of Trustees of the Bank shall be final, subject to the authority of the Commissioner.

30. AMENDMENT OR TERMINATION OF THE PLAN

If necessary or desirable, the terms of the Plan may be substantively amended by a majority vote of the Bank's Board of Trustees as a result of comments from regulatory authorities or otherwise, at any time prior to approval of the Plan by the Corporators. At any time after approval of the Plan by the Corporators, the terms of the Plan that relate to the Reorganization may be amended by a majority vote of the Board of Trustees only with the concurrence of the Commissioner. The Plan may be terminated by a majority vote of the Board of Trustees at any time prior to the date of the Special Meeting, and may be terminated by a majority vote of the Board of Trustees at any time thereafter with the concurrence of the Commissioner.

The Plan shall be terminated if the Reorganization is not completed within 24 months from the date upon which the Corporators of the Bank approve the Plan, and may not be extended by the Bank.

28

Exhibit 3.1

ARTICLES OF ORGANIZATION

OF

WESTBOROUGH FINANCIAL SERVICES, INC.

ARTICLE I

NAME

The exact name of the corporation is "Westborough Financial Services, Inc." (the "Corporation").

ARTICLE II

PURPOSE

The purpose of the Corporation is to engage in the following business activities: To buy, sell, deal in, or hold securities of every kind and description; and in general to carry on any business permitted to corporations organized under Chapter 156B of the Massachusetts General Laws as now in force or hereafter amended.

ARTICLE III

AUTHORIZED CAPITAL STOCK

The total number of shares and par value of each class of stock that the Corporation is authorized to issue is as follows:

Common: 5,000,000 shares, $.01 par value Preferred: 1,000,000 shares, $.01 par value

ARTICLE IV

CAPITAL STOCK

A description of the different classes and series of the Corporation's capital stock and a statement of the designations, and the relative rights, preferences and limitations of the shares of each class and series of capital stock are as follows:

A. COMMON STOCK. Except as provided by law or in this Article IV (or in any certificate of establishment of series of preferred stock), holders of the Common Stock shall exclusively possess all voting power. Each holder of shares of Common Stock shall be entitled to one vote on all matters for each share held by such holder. Stockholders shall not be permitted to cumulate their votes for election of directors.


Whenever there shall have been paid, or declared and set aside for payment, to the holders of the outstanding shares of any class of stock having preference over the Common Stock as to the payment of dividends, the full amount of dividends and of sinking fund, retirement fund or other retirement payments, if any, to which such holders are respectively entitled in preference to the Common Stock, then dividends may be paid on the Common Stock and on any class or series of stock entitled to participate therewith as to dividends, out of any assets legally available for the payment of dividends; but only when and as declared by the Board of Directors.

In the event of any liquidation, dissolution or winding up of the Corporation, after there shall have been paid to or set aside for the holders of any class having preferences over the Common Stock in the event of liquidation, dissolution or winding up of the full preferential amounts of which they are respectively entitled, the holders of the Common Stock, and of any class or series of stock entitled to participate therewith, in whole or in part, as to distribution of assets, shall be entitled, after payment or provision for payment of all debts and liabilities of the Corporation, to receive the remaining assets of the Corporation available for distribution, in cash or in kind, in proportion to their holdings.

Each share of Common Stock shall have the same relative rights as, and be identical in all respects with, all the other shares of Common Stock.

B. PREFERRED STOCK. Subject to any limitations prescribed by law, the Board of Directors of the Corporation is authorized, by vote or votes from time to time adopted, to provide for the issuance of one or more classes of preferred stock, which shall be separately identified. The Board of Directors shall have the authority to divide any authorized class of preferred stock of the Corporation into one or more series, to establish or change from time to time the number of shares to be included in each such series, and to fix and state the voting powers, designations, preferences and relative, participating, optional or other special rights of the shares of any series so established and the qualifications, limitations and restrictions thereof. Each series shall be separately designated so as to distinguish the shares thereof from the shares of all other series and classes. The authority of the Board of Directors with respect to each series shall include, but not be limited to, determination of one or more of the following:

1. The distinctive serial designation and the number of shares constituting such series;

2. The dividend rates or the amount of dividends to be paid on the shares of such series, whether dividends shall be cumulative and, if so, from which date or dates, the payment date or dates for dividends, and the participating or other special rights, if any, with respect to dividends;

3. The voting powers, full or limited, if any, of shares of such series;

4. Whether the shares of such series shall be redeemable and, if so, the price or prices at which, and the terms and conditions on which, such shares may be redeemed;

-2-

5. The amount or amounts payable upon the shares of such series in the event of voluntary or involuntary liquidation, dissolution or winding up of the Corporation;

6. Whether the shares of such series shall be entitled to the benefit of a sinking or retirement fund to be applied to the purchase or redemption of such shares, and if so entitled, the amount of such fund and the manner of its application, including the price or prices at which such shares may be redeemed or purchased through the application of such fund;

7. Whether the shares of such series shall be convertible into, or exchangeable for, shares of any other class or classes or of any other series of the same or any other class or classes of stock of the Corporation, and if so convertible or exchangeable, the conversion price or prices or the rate or rates of exchange, and the adjustments thereof, if any, at which such conversion or exchange may be made, and any other terms and conditions of such conversion or exchange;

8. The price or other consideration for which the shares of such series shall be issued;

9. Whether the shares of such series which are redeemed or converted shall have the status of authorized but unissued shares of preferred stock and whether such shares may be reissued as shares of the same or any other series of stock; and

10. Such other powers, preferences, rights, qualifications, limitations and restrictions thereof as are permitted by law and as the Board of Directors of the Corporation may deem advisable.

Any such vote shall become effective when the Corporation files with the Secretary of State of The Commonwealth of Massachusetts a certificate of establishment of one or more series of preferred stock signed by the President or any Vice President and by the Clerk, Assistant Clerk, Secretary or Assistant Secretary of the Corporation, setting forth a copy of the vote of the Board of Directors establishing and designating the series and fixing and determining the relative rights and preferences thereof, the date of adoption of such vote and a certification that such vote was duly adopted by the Board of Directors.

Each share of each series of preferred stock shall have the same relative rights as and be identical in all respects with all the other shares of the same series.

Subject to the authority of the Board of Directors as set forth in Paragraph 9 above, any shares of Preferred Stock shall, upon reacquisition thereof by the Corporation, be restored to the status of authorized but unissued Preferred Stock under this Section B.

-3-

Except as specifically provided in these Articles, the holders of Preferred Stock or Common Stock shall not be entitled to any vote and shall not have any voting rights concerning the designation or issuance of any shares of Preferred Stock authorized by and complying with the conditions of these Articles, and subject to the authority of the Board of Directors or any authorized committee thereof as set forth above, the right to any such vote is expressly waived by all present and future holders of the capital stock of the Corporation.

ARTICLE V

LIMITATION ON BENEFICIAL OWNERSHIP OF STOCK

SECTION 1. APPLICABILITY OF ARTICLE. The provisions of this Article V shall become effective upon (i) the consummation of the Reorganization and
(ii) the concurrent acquisition by the Corporation of all of the outstanding capital stock of the Bank (the "Effective Date"). All terms used in this Article V and not otherwise defined herein shall have the meanings ascribed to such terms in Article VI below.

SECTION 2. PROHIBITIONS RELATING TO BENEFICIAL OWNERSHIP OF VOTING
STOCK. No Person (other than the Corporation, Westborough Bancorp, MHC, a Massachusetts chartered mutual savings bank holding company (the "MHC"), any Subsidiary or any pension, profit-sharing, stock bonus or other compensation plan maintained by the Corporation, the MHC, or by a member of a controlled group of corporations or trades or businesses of which the Corporation or the MHC is a member for the benefit of the employees of the Corporation, the MHC, or any Subsidiary, or any trust or custodial arrangement established in connection with any such plan) shall directly or indirectly acquire or hold the beneficial ownership of more than ten percent (10%) of the issued and outstanding shares of Voting Stock of the Corporation, exclusive of the shares beneficially owned by the MHC. Any Person so prohibited who directly or indirectly acquires or holds the beneficial ownership of more than ten percent (10%) of the issued and outstanding shares of Voting Stock, exclusive of the shares beneficially owned by the MHC, in violation of this Section 2 shall be subject to the provisions of Sections 3 and 4 of this Article V, below. The Corporation is authorized to refuse to recognize a transfer or attempted transfer of any shares of Voting Stock to any Person who beneficially owns, or who the Corporation believes would become by virtue of such transfer the beneficial owner of, more than ten percent (10%) of shares of the Voting Stock, exclusive of the shares beneficially owned by the MHC.

SECTION 3. EXCESS SHARES. If, notwithstanding the foregoing prohibition, a Person subject to the foregoing prohibition shall voluntarily or involuntarily become or attempt to become the purported beneficial owner (the "Purported Owner") of shares of Voting Stock in excess of ten percent (10%) of the issued and outstanding shares of Voting Stock, exclusive of the shares beneficially owned by the MHC, the number of shares in excess of ten percent (10%) shall be deemed to be "Excess Shares," and the holder thereof shall be entitled to cast only one one-hundredth (1/100) of one vote per share for each Excess Share.

-4-

The restrictions set forth in this Article V shall be noted conspicuously on all certificates evidencing ownership of shares of Voting Stock.

SECTION 4. POWERS OF THE BOARD OF DIRECTORS.

(a) The Board of Directors may, to the extent permitted by law, from time to time establish, modify, amend or rescind, by Bylaw or otherwise, regulations and procedures not inconsistent with the express provisions of this Article V for the orderly application, administration and implementation of the provisions of this Article V. Such procedures and regulations shall be kept on file with the Corporate Secretary of the Corporation and with the Transfer Agent, shall be made available for inspection by the public and, upon request, shall be mailed to any holder of shares of Voting Stock of the Corporation.

(b) When it appears that a particular Person has become a Purported Owner of Excess Shares in violation of Section 2 of this Article V, or of the regulations or procedures of the Board of Directors with respect to this Article V, and that the provisions of this Article V require application, interpretation or construction, then a majority of the directors of the Corporation shall have the power and duty to interpret all of the terms and provisions of this Article V and to determine on the basis of information known to them after reasonable inquiry all facts necessary to ascertain compliance with this Article V, including, without limitation, (i) the number of shares of Voting Stock beneficially owned by any Person or Purported Owner, (ii) whether a Person or Purported Owner is an Affiliate or Associate of, or is acting in concert with, any other Person or Purported Owner, (iii) whether a Person or Purported Owner has an agreement, arrangement or understanding with any other Person or Purported Owner as to the voting or disposition of any shares of the Voting Stock, (iv) the application of any other definition or operative provision of this Article V to the given facts or (v) any other matter relating to the applicability or effect of this Article V.

The Board of Directors shall have the right to demand that any Person who is reasonably believed to be a Purported Owner of Excess Shares (or who holds of record shares of Voting Stock beneficially owned by any Person reasonably believed to be a Purported Owner in excess of such limit) supply the Corporation with complete information as to (i) the record owner(s) of all shares of Voting Stock beneficially owned by such Person or Purported Owner and
(ii) any other factual matter relating to the applicability or effect of this Article V as may reasonably be requested of such Person or Purported Owner.

Any applications, interpretations, constructions or any other determinations made by the Board of Directors pursuant to this Article V, in good faith and on the basis of such information and assistance as was then reasonably available for such purpose, shall be conclusive and binding upon the Corporation and its shareholders, and neither the Corporation nor any of its shareholders shall have the right to challenge any such application, interpretation, construction or determination.

SECTION 5. SEVERABILITY. In the event any provision (or portion thereof) of this Article V shall be found to be invalid, prohibited or unenforceable for any reason, the remaining provisions (or portions thereof) of this Article V shall remain in full force and effect, and shall be construed as if such invalid, prohibited or unenforceable provision had been stricken herefrom or

-5-

otherwise rendered inapplicable, it being the intent of this Corporation and its shareholders that each such remaining provision (or portion thereof) of this Article V remain, to the fullest extent permitted by law, applicable and enforceable as to all shareholders, including Purported Owners, if any, notwithstanding any such finding.

SECTION 6. EXCLUSIONS. This Article V shall not apply to (a) any offer or sale with a view towards public resale made exclusively by the Corporation to any underwriter or underwriters acting on behalf of the Corporation, or to the selling group acting on such underwriter's or underwriters' behalf, in connection with a public offering of the Common Stock; or (b) any reclassification of securities (including any reverse stock split), or recapitalization of the Corporation, or any merger or consolidation of the Corporation with any of its Subsidiaries or any other transaction or reorganization that does not have the effect, directly or indirectly, of changing the beneficial ownership interests of the Corporation's shareholders, other than pursuant to the exercise of any dissenters' appraisal rights, except as a result of immaterial changes due to fractional share adjustments, which changes do not exceed, in the aggregate, one percent (1%) of the issued and outstanding shares of such class of equity or convertible securities exclusive of the shares beneficially owned by the MHC.

ARTICLE VI

OTHER LAWFUL PROVISIONS

6.1 CORPORATE GOVERNANCE

The following provisions are inserted for the management of the business and the conduct of the affairs of the Corporation, and for further definition, limitation and regulation of the powers of the Corporation and of its Directors and stockholders:

A. The business and affairs of the Corporation shall be managed by or under the direction of the Board of Directors. In addition to the powers and authority expressly conferred upon them by statute or by these Articles or the Bylaws of the Corporation, the Directors are hereby empowered to exercise all such powers and do all such acts and things as may be exercised or done by the Corporation.

B. Any action to be taken by the stockholders of the Corporation must be effected at a duly called annual or special meeting of stockholders of the Corporation and may not be effected by the unanimous consent in writing by such stockholders.

C. Special meetings of stockholders of the Corporation may be called only by the Board of Directors pursuant to a resolution adopted by a majority of the total number of authorized directorships (whether or not there exist any vacancies in previously authorized directorships at the time any such resolution is presented to the Board for adoption) (the "Whole Board"), (provided, however, that if there is an Interested Stockholder (as defined in Section C of Section 6.4), any such call by the Board of Directors shall also require the affirmative vote of a majority of the Disinterested Directors (as defined in Section C of
Section 6.4) then in office).

-6-

Special meetings shall be called by the Clerk, or in the case of the death, absence, incapacity or refusal of the Clerk, by any other officer, upon written application of one or more stockholders who hold at least 80% in interest of the capital stock entitled to vote at such meeting. Application to a court pursuant to Section 34(b) of Chapter 156B (the "Massachusetts Business Corporation Law") of The General Laws of The Commonwealth of Massachusetts (or successor provisions) requesting the call of a special meeting of stockholders because none of the officers is able and willing to call such a meeting may be made only by stockholders who hold at least 80% in interest of the capital stock entitled to vote at such meeting. At a special meeting of stockholders, only such business shall be conducted, and only such proposals shall be acted upon, as shall have been stated in the written notice of the special meeting, unless otherwise provided by law.

6.2 DIRECTORS

A. The number of Directors shall be fixed from time to time exclusively by the Board of Directors pursuant to a resolution adopted by a majority of the Whole Board. The Directors shall be divided into three classes, with the term of office of the first class to expire at the first annual meeting of stockholders, the term of office of the second class to expire at the annual meeting of stockholders one year thereafter and the term of office of the third class to expire at the annual meeting of stockholders two years thereafter. At each annual meeting of stockholders following such initial classification and election, Directors elected to succeed those Directors whose terms expire shall be elected for a term of office to expire at the third succeeding annual meeting of stockholders after their election; provided that no director may be elected to a term which extends beyond his or her 75th birthday.

B. Subject to the rights of the holders of any series of Preferred Stock then outstanding, newly created directorships resulting from any increase in the authorized number of Directors or any vacancies in the Board of Directors resulting from death, resignation, retirement, disqualification, removal from office or other cause may be filled only by a majority vote of the Directors then in office, though less than a quorum, (provided, however, that if there is an Interested Stockholder, any such action by the Board of Directors shall also require the affirmative vote of a majority of the Disinterested Directors then in office) and Directors so chosen shall hold office for a term expiring at the annual meeting of stockholders at which the term of office of the class to which they have been chosen expires. No decrease in the number of Directors constituting the Board of Directors shall shorten the term of any incumbent Director.

C. Advance notice of stockholder nominations for the election of Directors and of business to be brought by stockholders before any meeting of the stockholders of the Corporation shall be given in the manner provided in the Bylaws of the Corporation.

D. Subject to the rights of the holders of any series of Preferred Stock then outstanding, any Director may be removed from office at any time, but only for cause and only by the affirmative vote of either (i) two-thirds of the Whole Board or (ii) the holders of at least 80% of the voting power of all of the then-outstanding shares of capital stock of the Corporation entitled to vote generally in the election of Directors, voting together as a single class. At least 30 days prior to such meeting of the Board of Directors or stockholders, written notice shall be sent to the Director

-7-

whose removal will be considered at the meeting and, if the removal is for cause, the Director will be provided an opportunity to be heard before the Board of Directors or stockholders, as applicable.

6.3 AMENDMENT TO BYLAWS. The Board of Directors is expressly empowered to adopt, amend or repeal the Bylaws of the Corporation. Any adoption, amendment or repeal of the Bylaws of the Corporation by the Board of Directors shall require the approval of a majority of the Whole Board (unless at the time of such action there shall be an Interested Stockholder, in which case such action shall require the affirmative vote of a majority of the Disinterested Directors then in office). The stockholders shall also have power to adopt, amend or repeal the Bylaws of the Corporation; provided, however, that, in addition to any vote of the holders of any class or series of stock of the Corporation required by law or by these Articles, the affirmative vote of the holders of at least 80% of the voting power of all of the then-outstanding shares of the capital stock of the Corporation entitled to vote generally in the election of Directors, voting together as a single class, shall be required to adopt, amend or repeal any provisions of the Bylaws of the Corporation.

6.4 CERTAIN BUSINESS COMBINATIONS

A. In addition to any affirmative vote required by law or these Articles, and except as otherwise expressly provided in this Section 6.4:

1. any merger or consolidation of the Corporation or any Subsidiary (as defined in Section C of this Section 6.4) with (i) any Interested Stockholder (as defined in Section C of this Section 6.4), or (ii) any other corporation (whether or not itself an Interested Stockholder) which is, or after such merger or consolidation would be, an Affiliate (as defined in Section C of this Section 6.4) of an Interested Stockholder; or

2. any sale, lease, exchange, mortgage, pledge, transfer or other disposition (in one transaction or a series of transactions) to or with any Interested Stockholder, or any Affiliate of any Interested Stockholder, of any assets of the Corporation or any Subsidiary having an aggregate Fair Market Value (as herein defined in Section C of this
Section 6.4) equaling or exceeding 25% or more of the combined assets of the Corporation and its Subsidiaries; or

3. the issuance or transfer by the Corporation or any Subsidiary (in one transaction or a series of transactions) of any securities of the Corporation or any Subsidiary to any Interested Stockholder or any Affiliate of any Interested Stockholder in exchange for cash, securities or other property (or a combination thereof) having an aggregate Fair Market Value (as defined in Section C of this Section 6.4) equaling or exceeding 25% of the combined Fair Market Value of the outstanding Common Stock of the Corporation and its Subsidiaries, except for any issuance or transfer pursuant to an employee benefit plan of the Corporation or any Subsidiary thereof (established with the approval of a majority of the Disinterested Directors then in office); or

-8-

4. the adoption of any plan or proposal for the liquidation or dissolution of the Corporation proposed by or on behalf of an Interested Stockholder or any Affiliate of any Interested Stockholder; or

5. any reclassification of securities (including any reverse stock split), or recapitalization of the Corporation, or any merger or consolidation of the Corporation with any of its Subsidiaries or any other transaction (whether or not with or into or otherwise involving an Interested Stockholder) which has the effect, directly or indirectly, of increasing the proportionate share of the outstanding shares of any class of equity or convertible securities of the Corporation or any Subsidiary which is directly or indirectly owned by any Interested Stockholder or any Affiliate of any Interested Stockholder;

shall require the affirmative vote of the holders of at least 80% of the voting power of the then-outstanding shares of stock of the Corporation entitled to vote in the election of Directors (the "Voting Stock"), voting together as a single class. Such affirmative vote shall be required notwithstanding the fact that no vote may be required, or that a lesser percentage may be specified, by law or by any other provisions of these Articles or any Certificate of Establishment or in any agreement with any national securities exchange or otherwise.

The term "Business Combination" as used in this Section 6.4 shall mean any transaction which is referred to in any one or more of paragraphs 1 through 5 of
Section A of this Section 6.4.

B. The provisions of Section A of this Section 6.4 shall not be applicable to any particular Business Combination, and such Business Combination shall require only the affirmative vote of the majority of the outstanding shares of capital stock entitled to vote, or such vote (if any), as is required by law or by these Articles, if, in the case of any Business Combination that does not involve any cash or other consideration being received by the stockholders of the Corporation solely in their capacity as stockholders of the Corporation, the condition specified in the following paragraph 1 is met or, in the case of any other Business Combination, all of the conditions specified in either of the following paragraphs 1 or 2 are met:

1. The Business Combination shall have been approved by a majority of the Disinterested Directors (as defined in Section C of this Section 6.4) then in office.

2. All of the following conditions shall have been met:

(a) The aggregate amount of the cash and the Fair Market Value as of the date of the consummation of the Business Combination of consideration other than cash to be received per share by the holders of Common Stock in such Business Combination shall at least be equal to the higher of the following

(1) (if applicable) the Highest Per Share Price (as hereinafter defined), including any brokerage commissions, transfer taxes and soliciting dealers' fees, paid by the Interested Stockholder or any of its Affiliates for any shares of Common Stock acquired by it (i) within the two-year period

-9-

immediately prior to the first public announcement of the proposal of the Business Combination (the "Announcement Date"), or (ii) in the transaction in which it became an Interested Stockholder, whichever is higher.

(2) the Fair Market Value per share of Common Stock on the Announcement Date or on the date on which the Interested Stockholder became an Interested Stockholder (such latter date is referred to in this Section 6.4 as the "Determination Date"), whichever is higher.

(b) The aggregate amount of the cash and the Fair Market Value as of the date of the consummation of the Business Combination of consideration other than cash to be received per share by holders of shares of any class of outstanding Voting Stock other than Common Stock shall be at least equal to the highest of the following (it being intended that the requirements of this subparagraph (b) shall be required to be met with respect to every such class of outstanding Voting Stock, whether or not the Interested Stockholder has previously acquired any shares of a particular class of Voting Stock):

(1) (if applicable) the Highest Per Share Price (as hereinafter defined), including any brokerage commissions, transfer taxes and soliciting dealers' fees, paid by the Interested Stockholder for any shares of such class of Voting Stock acquired by it (i) within the two-year period immediately prior to the Announcement Date, or (ii) in the transaction in which it became an Interested Stockholder, whichever is higher;

(2) (if applicable) the highest preferential amount per share to which the holders of shares of such class of Voting Stock are entitled in the event of any voluntary or involuntary liquidation, dissolution or winding up of the Corporation; and

(3) the Fair Market Value per share of such class of Voting Stock on the Announcement Date or on the Determination Date, whichever is higher.

(c) The consideration to be received by holders of a particular class of outstanding Voting Stock (including Common Stock) shall be in cash or in the same form as the Interested Stockholder has previously paid for shares of such class of Voting Stock. If the Interested Stockholder has paid for shares of any class of Voting Stock with varying forms of consideration, the form of consideration to be received per share by holders of shares of such class of Voting Stock shall be either cash or the form used to acquire the largest number of shares of such class of Voting Stock previously acquired by the Interested Stockholder. The price determined in accordance with subparagraph B.2 of this Section 6.4 shall be subject to appropriate adjustment in the event of any stock dividend, stock split, combination of shares or similar event.

-10-

(d) After such Interested Stockholder has become an Interested Stockholder and prior to the consummation of such Business Combination: (1) except as approved by a majority of the Disinterested Directors (as defined in Section C of this Section 6.4) then in office, there shall have been no failure to declare and pay at the regular date therefor any full quarterly dividends (whether or not cumulative) on any outstanding stock having preference over the Common Stock as to dividends or liquidation; (2) there shall have been (i) no reduction in the annual rate of dividends paid on the Common Stock (except as necessary to reflect any subdivision of the Common Stock), except as approved by a majority of the Disinterested Directors then in office, and (ii) an increase in such annual rate of dividends as necessary to reflect any reclassification (including any reverse stock split), recapitalization, reorganization or any similar transaction which has the effect of reducing the number of outstanding shares of the Common Stock, unless the failure to so increase such annual rate is approved by a majority of the Disinterested Directors then in office, and (3) neither such Interested Stockholder or any of its Affiliates shall have become the beneficial owner of any additional shares of Voting Stock except as part of the transaction which results in such Interested Stockholder becoming an Interested Stockholder.

(e) After such Interested Stockholder has become an Interested Stockholder, such Interested Stockholder shall not have received the benefit, directly or indirectly (except proportionately as a stockholder), of any loans, advances, guarantees, pledges or other financial assistance or any tax credits or other tax advantages provided, directly or indirectly, by the Corporation, whether in anticipation of or in connection with such Business Combination or otherwise.

(f) A proxy or information statement describing the proposed Business Combination and complying with the requirements of the Securities Exchange Act of 1934, as amended, and the rules and regulations thereunder (or any subsequent provisions replacing such Act, and the rules or regulations thereunder) shall be mailed to stockholders of the Corporation at least 30 days prior to the consummation of such Business Combination (whether or not such proxy or information statement is required to be mailed pursuant to such Act or subsequent provisions).

C. For the purposes of Section 6.1 and this Section 6.4:

1. A "Person" shall include an individual, a group acting in concert, a corporation, a partnership, an association, a joint venture, a pool, a joint stock company, a trust, an unincorporated organization or similar company, a syndicate or any other group formed for the purpose of acquiring, holding or disposing of securities or any other entity.

-11-

2. "Interested Stockholder" shall mean any person (other than the Corporation or any Holding Company or Subsidiary thereof) who or which:

(a) is the beneficial owner, directly or indirectly, of more than 5% of the outstanding Voting Stock; or

(b) is an Affiliate of the Corporation and at any time within the two-year period immediately prior to the date in question was the beneficial owner, directly or indirectly, of 5% or more of the voting power of the then outstanding Voting Stock; or

(c) is an assignee of or has otherwise succeeded to any shares of Voting Stock which were at any time within the two-year period immediately prior to the date in question beneficially owned by any Interested Stockholder, if such assignment or succession shall have occurred in the course of a transaction or series of transactions not involving a public offering within the meaning of the Securities Act of 1933, as amended.

3. "Beneficial ownership" shall be determined pursuant to Rule 13d-3 of the General Rules and Regulations under the Securities Exchange Act of 1934 (or any successor rule or statutory provision), or, if said Rule 13d-3 shall be rescinded and there shall be no successor rule or statutory provision thereto, pursuant to said Rule 13d-3 as in effect on the date of filing of these Articles; provided, however, that a person shall, in any event, also be deemed the "beneficial owner" of any Common Stock:

(a) which such person or any of its affiliates beneficially owns, directly or indirectly; or

(b) which such person or any of its affiliates has (i) the right to acquire (whether such right is exercisable immediately or only after the passage of time), pursuant to any agreement, arrangement or understanding (but shall not be deemed to be the beneficial owner of any voting shares solely by reason of an agreement, contract, or other arrangement with this Corporation to effect any transaction which is described in any one or more clauses of Section A of Section 6.4) or upon the exercise of conversion rights, exchange rights, warrants, or options or otherwise, or (ii) sole or shared voting or investment power with respect thereto pursuant to any agreement, arrangement, understanding, relationship or otherwise (but shall not be deemed to be the beneficial owner of any voting shares solely by reason of a revocable proxy granted for a particular meeting of stockholders, pursuant to a public solicitation of proxies for such meeting, with respect to shares of which neither such person nor any such affiliate is otherwise deemed the beneficial owner); or

(c) which are beneficially owned, directly or indirectly, by any other person with which such first mentioned person or any of its affiliates acts as a partnership, limited partnership, syndicate or other group pursuant to any agreement, arrangement

-12-

or understanding for the purpose of acquiring, holding, voting or disposing of any shares of capital stock of this Corporation;

and provided further, however, that (1) no Director or Officer of this Corporation (or any affiliate of any such Director or Officer) shall, solely by reason of any or all of such Directors or Officers acting in their capacities as such, be deemed, for any purposes hereof, to beneficially own any Common Stock beneficially owned by another such Director or Officer (or any affiliate thereof, and (2) neither any employee stock ownership plan or similar plan of this Corporation or any subsidiary of this Corporation, nor any trustee with respect thereto or any affiliate of such trustee (solely by reason of such capacity of such trustee), shall be deemed, for any purposes hereof, to beneficially own any Common Stock held under any such plan. For purposes of computing the percentage beneficial ownership of Common Stock of a person, the outstanding Common Stock shall include shares deemed owned by such person through application of this subsection but shall not include any other Common Stock which may be issuable by this Corporation pursuant to any agreement, or upon exercise of conversion rights, warrants or options, or otherwise. For all other purposes, the outstanding Common Stock shall include only Common Stock then outstanding and shall not include any Common Stock which may be issuable by this Corporation pursuant to any agreement, or upon the exercise of conversion rights, warrants or options, or otherwise.

4. "Affiliate" and "Associate" shall have the respective meanings ascribed to such terms in Rule 12b-2 of the General Rules and Regulations under the Securities Exchange Act of 1934, as amended, as in effect on the date of filing of these Articles.

5. "Subsidiary" means any corporation of which a majority of any class of equity security is owned, directly or indirectly, by the Corporation; provided, however, that for the purposes of the definition of Interested Stockholder set forth in Paragraph 2 of this Section C, the term "Subsidiary" shall mean only a corporation of which a majority of each class of equity security is owned, directly or indirectly, by the Corporation.

6. "Disinterested Director" means any member of the Board of Directors who is unaffiliated with the Interested Stockholder and was a member of the Board of Directors prior to the time that the Interested Stockholder became an Interested Stockholder, and any Director who is thereafter chosen to fill any vacancy of the Board of Directors or who is elected and who, in either event, is unaffiliated with the Interested Stockholder and in connection with his or her initial assumption of office is recommended for appointment or election by a majority of Disinterested Directors then in office.

7. "Fair Market Value" means:

(a) in the case of stock, the highest closing sales price of the stock during the 30-day period immediately preceding the date in question of a share of such stock on the National Association of Securities Dealers Automated Quotation System or any system then in use, or, if such stock is admitted to trading on a principal United States securities exchange registered under the Securities Exchange Act of 1934, as

-13-

amended, Fair Market Value shall be the highest sale price reported during the 30-day period preceding the date in question, or, if no such quotations are available, the Fair Market Value on the date in question of a share of such stock as determined by the Board of Directors in good faith, in each case with respect to any class of stock, appropriately adjusted for any dividend or distribution in shares of such stock or any stock split or reclassification of outstanding shares of such stock into a greater number of shares of such stock or any combination or reclassification of outstanding shares of such stock into a smaller number of shares of such stock, and

(b) in the case of property other than cash or stock, the Fair Market Value of such property on the date in question as determined by the Board of Directors in good faith.

8. Reference to "Highest Per Share Price" shall in each case with respect to any class of stock reflect an appropriate adjustment for any dividend or distribution in shares of such stock or any stock split or reclassification of outstanding shares of such stock into a greater number of shares of such stock or any combination or reclassification of outstanding shares of such stock into a smaller number of shares of such stock.

9. In the event of any Business Combination in which the Corporation survives, the phrase "consideration other than cash to be received" as used in Subparagraphs (a) and (b) of Paragraph 2 of Section B of this
Section 6.4 shall include the shares of Common Stock and/or the shares of any other class of outstanding Voting Stock retained by the holders of such shares.

D. A majority of the Directors of the Corporation then in office (provided, however, that if there is an Interested Stockholder, any such determination shall also require the affirmative vote of a majority of the Disinterested Directors then in office) shall have the power and duty to determine for the purposes of this Section 6.4, on the basis of information known to them after reasonable inquiry: (a) whether a person is an Interested Stockholder; (b) the number of shares of Voting Stock beneficially owned by any person; (c) whether a person is an Affiliate or Associate of another; and (d) whether the assets which are the subject of any Business Combination have, or the consideration to be received for the issuance or transfer of securities by the Corporation or any Subsidiary in any Business Combination has, an aggregate Fair Market Value equaling or exceeding 25% of the combined Fair Market Value of the Common Stock of the Corporation and its Subsidiaries. A majority of the Disinterested Directors then in office shall have the further power to interpret all of the terms and provisions of this Section 6.4.

E. Nothing contained in this Section 6.4 shall be construed to relieve any Interested Stockholder from any fiduciary obligation imposed by law.

F. Notwithstanding any other provisions of these Articles or any provision of law which might otherwise permit a lesser vote or no vote, but in addition to any affirmative vote of the holders of any particular class or series of the Voting Stock required by law, these Articles or any Certificate of Establishment, the affirmative vote of the holders of at least 80% of the voting power

-14-

of all of the then-outstanding shares of the Voting Stock, voting together as a single class, shall be required to alter, amend or repeal this Section 6.4.

6.5 STANDARDS FOR BOARD OF DIRECTORS' EVALUATION OF OFFERS.

The Board of Directors of the Corporation, in determining whether the interests of the Corporation and its stockholders will be served by any offer of another Person (as defined in Section 6.4) to (i) make a tender or exchange offer for any equity security of the Corporation, (ii) merge or consolidate the Corporation with or into another institution, or (iii) purchase or otherwise acquire all or substantially all of the properties and assets of the Corporation, may consider the interests of the Corporation's employees, suppliers, creditors and customers, the economy of the state, region and nation, community and societal considerations, and the long-term and short-term interests of the Corporation and its stockholders, including the possibility that these interests may be best served by the continued independence of the Corporation.

6.6 PRE-EMPTIVE RIGHTS

Holders of the capital stock of the Corporation shall not be entitled to preemptive rights with respect to any shares of the capital stock of the Corporation which may be issued.

6.7 INDEMNIFICATION

A. Each person who was or is made a party or is threatened to be made a party to or is otherwise involved in any action, suit or proceeding, whether civil, criminal, administrative or investigative (hereinafter a "proceeding"), by reason of the fact that he or she is or was a Director or an Officer of the Corporation or is or was serving at the request of the Corporation as a Director, Officer, employee or agent of another corporation or of a partnership, joint venture, trust or other enterprise, including service with respect to an employee benefit plan (hereinafter an "indemnitee"), whether the basis of such proceeding is alleged action in an official capacity as a Director, Officer, employee or agent or in any other capacity while serving as a Director, Officer, employee or agent, shall be indemnified and held harmless by the Corporation to the fullest extent authorized by the Massachusetts Business Corporation Law, as the same exists or may hereafter be amended (but, in the case of any such amendment, only to the extent that such amendment permits the Corporation to provide broader indemnification rights than such law permitted the Corporation to provide prior to such amendment), against all expense, liability and loss (including attorneys' fees, judgments, fines, ERISA excise taxes or penalties and amounts paid in settlement) reasonably incurred or suffered by such indemnitee in connection therewith; provided, however, that, except as provided in Section C hereof with respect to proceedings to enforce rights to indemnification, the Corporation shall indemnify any such indemnitee in connection with a proceeding (or part thereof) initiated by such indemnitee only if such proceeding (or part thereof) was authorized by the Board of Directors of the Corporation.

B. The right to indemnification conferred in Section A of this
Section 6.7 shall include, in the case of a Director or officer at the level of Vice President or above, and in the case of any other Officer or any employee may include (in the discretion of the Board of Directors), the

-15-

right to be paid by the Corporation the expenses incurred in defending any such proceeding in advance of its final disposition (hereinafter an "advancement of expenses"). Notwithstanding the foregoing, expenses incurred by an indemnitee in advance of the final disposition of a proceeding may be paid only upon the Corporation's receipt of an undertaking by the indemnitee to repay such payment if he or she shall be adjudicated or determined to be not entitled to indemnification under applicable law. The Corporation may accept such undertaking without reference to the financial ability of the Indemnitee to make such repayment. The rights to indemnification and to the advancement of expenses conferred in Sections A and B of this Section 6.7 shall be contract rights and such rights shall continue as to an indemnitee who has ceased to be a Director, Officer, employee or agent and shall inure to the benefit of the indemnitee's heirs, executors and administrators.

C. If a claim under Section A or B of this Section 6.7 is not paid in full by the Corporation within sixty days after a written claim has been received by the Corporation, except in the case of a claim for an advancement of expenses, in which case the applicable period shall be twenty days, the indemnitee may at any time thereafter bring suit against the Corporation to recover the unpaid amount of the claim. If successful in whole or in part in any such suit, or in a suit brought by the Corporation to recover an advancement of expenses pursuant to the terms of an undertaking, the indemnitee also shall be entitled to be paid the expense of prosecuting or defending such suit. In (i) any suit brought by the indemnitee to enforce a right to indemnification hereunder (but not in a suit brought by the indemnitee to enforce a right to an advancement of expenses) it shall be a defense that, and (ii) in any suit by the Corporation to recover an advancement of expenses pursuant to the terms of an undertaking the Corporation shall be entitled to recover such expenses upon a final adjudication that, he or she shall not have acted in good faith in the reasonable belief that his or her action was in the best interests of the Corporation. Neither the failure of the Corporation (including its Board of Directors, independent legal counsel, or its stockholders) to have made a determination prior to the commencement of such suit that indemnification of the indemnitee is proper in the circumstances because the indemnitee has met the applicable standard of conduct set forth in the Massachusetts Business Corporation Law, nor an actual determination by the Corporation (including its Board of Directors, independent legal counsel, or its stockholders) that the indemnitee has not met such applicable standard of conduct, shall create a presumption that the indemnitee has not met the applicable standard of conduct or, in the case of such a suit brought by the indemnitee, be a defense to such suit. In any suit brought by the indemnitee to enforce a right to indemnification or to an advancement of expenses hereunder, or by the Corporation to recover an advancement of expenses pursuant to the terms of an undertaking, the burden of proving that the indemnitee is not entitled to be indemnified, or to such advancement of expenses, under this Section 6.7 or otherwise, shall be on the Corporation.

D. The rights to indemnification and to the advancement of expenses conferred in this Section 6.7 shall not be exclusive of any other right which any person may have or hereafter acquire under any statute, the Corporation's Articles, Bylaws, agreement, vote of stockholders or disinterested Directors or otherwise.

-16-

E. The Corporation may maintain insurance, at its expense, to protect itself and any Director, Officer, employee or agent of the Corporation or another corporation, partnership, joint venture, trust or other enterprise against any expense, liability or loss, whether or not the Corporation would have the power to indemnify such person against such expense, liability or loss under the Massachusetts Business Corporation Law.

F. The Corporation may, to the extent authorized from time to time by the Board of Directors, grant rights to indemnification and to the advancement of expenses to any employee or agent of the Corporation to the fullest extent of the provisions of this Section 6.7 with respect to the indemnification and advancement of expenses of Directors and Officers of the Corporation. Without limiting the generality of the foregoing, the Corporation may enter into specific agreements, commitments or arrangements for indemnification on any terms not prohibited by law which it deems to be appropriate.

G. If the Corporation is merged into or consolidated with another corporation and the Corporation is not the surviving corporation, the surviving Corporation shall assume the obligations of the Corporation under this Section 6.7 with respect to any action, suit, proceeding or investigation arising out of or relating to any actions, transactions or facts occurring at or prior to the date of such merger or consolidation.

6.8 LIMITATION OF LIABILITY OF DIRECTORS

A. No Director of the Corporation shall be personally liable to the Corporation or its stockholders for monetary damages for breach of fiduciary duty as a Director notwithstanding any provision of law imposing such liability; provided, however, that this Section 6.8 shall not eliminate or limit any liability of a Director (i) for any breach of the Director's duty of loyalty to the Corporation or its stockholders, (ii) for acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law,
(iii) under Sections 61 or 62 of Chapter 156B of the General Laws of the Commonwealth of Massachusetts, or (iv) with respect to any transaction from which the Director derived an improper personal benefit.

B. No amendment or repeal of this Section 6.8 shall adversely affect the rights and protection afforded to a Director of this Corporation under this
Section 6.8 for acts or omissions occurring prior to such amendment or repeal. If the Massachusetts Business Corporation Law is hereafter amended to further eliminate or limit the personal liability of Directors or to authorize corporate action to further eliminate or limit such liability, then the liability of the Directors of this Corporation shall be eliminated or limited to the fullest extent permitted by the Massachusetts Business Corporation Law as so amended.

6.9 TRANSACTIONS WITH INTERESTED PERSONS

A. Unless entered into in bad faith, no contract or transaction by the Corporation shall be void, voidable or in any way affected by reason of the fact that it is with an Interested Person.

-17-

B. For the purposes of this Section 6.9, "Interested Person" means any person or organization in any way interested in the Corporation whether as a director, officer, stockholder, employee or otherwise, and any other entity in which any such person or organization of the Corporation is in any way interested.

C. Unless such contract or transaction was entered into in bad faith, no Interested Person, because of such interest, shall be liable to the Corporation or to any other person or organization for any loss or expense incurred by reason of such contract or transaction or shall be accountable for any gain or profit realized from such contract or transaction.

D. The provisions of this Section 6.9 shall be operative notwithstanding the fact that the presence of an Interested Person was necessary to constitute a quorum at a meeting of Directors or stockholders of the Corporation at which such contract or transaction was authorized or that the vote of an Interested Person was necessary for the authorization of such contract or transaction.

6.10 ACTING AS A PARTNER

The Corporation may be a partner in any business enterprise which it would have power to conduct by itself.

6.11 STOCKHOLDERS' MEETINGS

Meetings of stockholders may be held at such place in The Commonwealth of Massachusetts or, if permitted by applicable law, elsewhere in the United States as the Board of Directors may determine.

6.12 OWNERSHIP OF VOTING STOCK BY MUTUAL HOLDING COMPANY

At all times so long as Westborough Bancorp, M.H.C. (the "Mutual Holding Company"), the majority holder of the Corporation's Common Stock, shall be in existence, the Mutual Holding Company shall own at least a majority of the Voting Stock of the Corporation, and the Corporation shall not be authorized to issue any shares of Voting Stock or take any action while the Mutual Holding Company is in existence if after such issuance or action the Mutual Holding Company shall own less than the majority of the Corporation's Voting Stock. For these purposes, "Voting Stock" means Common Stock or preferred stock, or similar interests if the shares by statute, charter or in any manner, entitle the holder: (i) to vote for or to select directors of the Corporation, and (ii) to vote on or to direct the conduct of the operations or other significant policies of the Corporation. Notwithstanding anything in the preceding sentence, preferred stock is not "Voting Stock" if: (i) voting rights associated with the preferred stock are limited solely to the type customarily provided by statute with regard to matters that would significantly and adversely affect the rights or preferences of the preferred stock, such as the issuance of additional amounts or classes of senior securities, the modification of the terms of the preferred stock, the dissolution of the Corporation, or the payment of dividends by the Corporation when preferred dividends are in arrears; (ii) the preferred stock represents an essentially passive investment or financing device and does not

-18-

otherwise provide the holder with control over the Corporation; and (iii) the preferred stock does not at the time entitle the holder, by statute, charter, or otherwise, to select or to vote for the selection of directors of the Corporation. Notwithstanding anything in the preceding two sentences, "Voting Stock" shall be deemed to include preferred stock and other securities that, upon transfer or otherwise, are convertible into Voting Stock or exercisable to acquire Voting Stock where the holder of the stock, convertible security or right to acquire Voting Stock has the preponderant economic risk in the underlying Voting Stock. Securities immediately convertible into Voting Stock at the option of the holder without payment of additional consideration shall be deemed to constitute the Voting Stock into which they are convertible; other convertible securities and rights to acquire Voting Stock shall not be deemed to vest the holder with the preponderant economic risk in the underlying Voting Stock if the holder has paid less than 50% of the consideration required to directly acquire the Voting Stock and has no other economic interest in the underlying Voting Stock.

6.13 CONVERSION TRANSACTION

A. In the event that the Mutual Holding Company elects to convert to stock form in accordance with applicable law and regulation (a "Conversion Transaction"), the Mutual Holding Company or its successor may merge or combine with the Corporation or The Westborough Bank (the "Bank"), the Corporation's wholly-owned subsidiary, and the depositors of the Bank will receive the right to subscribe for a number of shares of Common Stock of the surviving or resulting corporation determined as set forth in the Plan of Reorganization From a Mutual Savings Bank to a Mutual Holding Company and Stock Issuance Plan (the "Plan") of the Bank's mutual savings bank predecessor. The additional shares of Common Stock of the Corporation issued in the Conversion Transaction shall be sold at their aggregate pro forma market value. Pursuant to the Plan, in any Conversion Transaction, the minority stockholders of the Corporation (who consist of the holders of Common Stock other than the Mutual Holding Company), will be entitled to maintain the same percentage ownership interest in the Common Stock of the Corporation (or the resulting corporation) after the Conversion Transaction as their ownership interest in the Common Stock of the Corporation immediately prior to the Conversion Transaction, subject only to adjustment (if required by federal or state law, regulation, or regulatory policy) to reflect (i) the cumulative effect of the aggregate amount of dividends waived by the Mutual Holding Company, (ii) the market value of assets of the Mutual Holding Company (other than Common Stock of the Corporation) and
(iii) any other factors required by applicable law.

B. At the sole discretion of the Board of Trustees of the Mutual Holding Company and the Board of Directors of the Corporation, a Conversion Transaction may be effected in any other manner necessary to qualify the Conversion Transaction as a tax-free reorganization under applicable federal and state tax laws, provided such Conversion Transaction does not diminish the rights and ownership interest of Minority Stockholders as set forth in the preceding paragraphs of this Section 6.11. If a Conversion Transaction does not occur, the Mutual Holding Company will always own a majority of the Voting Stock of the Corporation.

-19-

6.14 AMENDMENT TO ARTICLES OF ORGANIZATION

These Articles may be amended at a duly constituted meeting of stockholders called expressly for such purpose, by the affirmative vote of at least 80% of the total votes eligible to be cast by stockholders on such amendment, voting together as a single class; provided, however, that if the Board of Directors recommends, by the affirmative vote of at least two-thirds of the Directors then in office at a duly constituted meeting of the Board of Directors (unless at any time within the 60 day period immediately preceding the meeting at which the stockholder vote is to be taken, there shall be an Interested Stockholder, in which case such action shall also require the affirmative vote of a majority of the Disinterested Directors then in office), that stockholders approve such amendment at such meeting of stockholders, such amendment shall only require the affirmative vote of a majority of the total votes eligible to be cast by stockholders on such amendment, voting together as a single class.

-20-

ARTICLE VII

EFFECTIVE DATE

The effective date of organization of the Corporation shall be the date approved and filed by the Secretary of the Commonwealth.

ARTICLE VIII

DIRECTORS AND OFFICERS

The information contained in Article VIII is not a permanent part of the Articles of Organization.

a. The street address of the principal office of the Corporation in Massachusetts is: 100 E. Main Street, Westborough, Massachusetts 01581.

b. The name, residential address and post office address of each Director and Officer of the Corporation is as follows:

TITLE           NAME                 RESIDENTIAL ADDRESS AND POST OFFICE ADDRESS
--------------- -------------------- -------------------------------------------

President:      Joseph F. MacDonough       14 Pinecrest Dr.
                                           Westborough, MA 01581

Treasurer:      John L. Casagrande         171 West St.
                                           Northborough, MA 01532

Clerk:          Nelson P. Ball             7 Adams St.
                                           Westborough, MA 01581

Director:       Edward S. Bilzerian        1 Jenkins St.
                                           Worcester, MA 01602

Director:       David E. Carlstrom         33 Gulf St.
                                           Shrewsbury, MA 01545

Director:       William W. Cotting, Jr.    203 Pleasant St.
                                           Northborough, MA 01532

Director:       Robert G. Daniel           22 Wheeler Rd.
                                           Westborough, MA 01581

Director:       Earl H. Hutt               P.O. Box 1444
                                           Westborough, MA 01581

-21-

TITLE           NAME                 RESIDENTIAL ADDRESS AND POST OFFICE ADDRESS
--------------- -------------------- -------------------------------------------

Director:       Walter A. Kinell, Jr.      20 Capt. Samuel Forbush Rd.
                                           Westborough, MA 01581

Director:       Robert A. Klugman          5 Chestnut St.
                                           Westoborough, MA 01581

Director:       Roger B. Leland            24 South St.
                                           Northborough, MA 01532

Director:       Paul F. McGrath            56 Bowman St.
                                           Westborough, MA 01581

Director:       Charlotte C. Spinney       9 Cedar St.
                                           Westborough, MA 01581

Director:       Phyllis A. Stone           265 Rice Avenue
                                           Northborough, MA 01532

Director:       James E. Tashjian          225 West Main St.
                                           Westborough, MA 01581

Director:       Daniel G. Tear             10 Wesson Terr.
                                           Northborough, MA 01532-1933

c. The fiscal year (i.e., tax year) of the Corporation shall end on the last day of the month of September.

d. The name and business address of the resident agent, if any, of the Corporation is: NONE

ARTICLE IX

BYLAWS

Bylaws of the Corporation have been duly adopted and the President, Treasurer, Clerk and Directors whose names are set forth above, have been duly elected.

-22-

IN WITNESS WHEREOF AND UNDER THE PAINS AND PENALTIES OF PERJURY, I/we, whose signature(s) appear below as incorporator(s) and whose name(s) and business or residential address(es) are clearly typed or printed beneath each signature do hereby associate with the intention of forming this Corporation under the provisions of General Laws, Chapter 156B and do hereby sign these Articles of Organization as incorporator(s) this ____ day of __________, 1999

/S/


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


Exhibit 3.2

BYLAWS

OF

WESTBOROUGH FINANCIAL SERVICES, INC.

ARTICLE I

STOCKHOLDERS

Section 1. ANNUAL MEETING. An annual meeting of the stockholders, for the election of Directors to succeed those whose terms expire and for the transaction of such other business as may properly come before the meeting, shall be held on the third Thursday of January of each year or on such other day (other than a legal holiday or day of religious significance) as the Board of Directors shall designate. The time and place of the annual meeting shall be designated by the Board of Directors.

Section 2. SPECIAL MEETINGS. Subject to the rights of the holders of any class or series of preferred stock of the Corporation, special meetings of stockholders of the Corporation may be called by the Board of Directors pursuant to a resolution adopted by a majority of the total number of Directors which the Corporation would have if there were no vacancies on the Board of Directors (hereinafter, the "Whole Board") or otherwise as set forth in the Articles of Organization. The hour, date and place of any special meeting and the record date for determining the stockholders having the right to notice of and to vote at any such meeting shall be determined by the Board of Directors or the President.

Section 3. NOTICE OF MEETINGS. Written notice of the place, date, and time of all meetings of the stockholders shall be given at least seven (7) days before the date on which the meeting is to be held to each stockholder entitled to vote at such meeting, except as otherwise provided herein or required by law (meaning, here and hereinafter, as required from time to time by Chapter 156B of the General Laws of the Commonwealth of Massachusetts (or successor provisions) (the "Massachusetts Business Corporation Law"), other applicable law, or the Articles of Organization of the Corporation).

When a meeting is adjourned to another place, date or time, written notice need not be given of the adjourned meeting if the place, date and time thereof are announced at the meeting at which the adjournment is taken; provided, however, that if the date of any adjourned meeting is more than thirty (30) days after the date for which the meeting was originally noticed, or if a new record date is fixed for the adjourned meeting, written notice of the place, date, and time of the adjourned meeting shall be given in conformity herewith. At any adjourned meeting, any business may be transacted which might have been transacted at the original meeting.

Section 4. QUORUM. At any meeting of the stockholders, the holders of a majority of all of the shares of the stock entitled to vote at the meeting, present in person or by proxy shall constitute a quorum for all purposes, unless or except to the extent that the presence of a larger


number may be required by law. Where a separate vote by a class or classes is required, a majority of the shares of such class or classes present in person or represented by proxy shall constitute a quorum entitled to take action with respect to that vote on that matter. The stockholders present at a duly constituted meeting may continue to transact business until adjournment notwithstanding the withdrawal of enough stockholders to leave less than a quorum.

If a quorum shall fail to attend any meeting, the chairman of the meeting or the holders of a majority of the shares of stock entitled to vote who are present, in person or by proxy, may adjourn the meeting to another place, date, or time.

Section 5. ORGANIZATION. The President or, in the absence of the President, the Chairman of the Board of the Corporation or, in his or her absence, such person as may be chosen by the holders of a majority of the shares entitled to vote who are present, in person or by proxy, shall call to order any meeting of the stockholders and act as chairman of the meeting. In the absence of the Clerk of the Corporation, the secretary of the meeting shall be such person as the chairman appoints.

Section 6. CONDUCT OF BUSINESS.

(a) The chairman of any meeting of stockholders shall determine the order of business and the procedure at the meeting, including such regulation of the manner of voting and the conduct of discussion as seem to him or her in order. The date and time of the opening and closing of the polls for each matter upon which the stockholders will vote at the meeting shall be announced at the meeting.

(b) At any annual meeting of the stockholders, only such business shall be conducted as shall have been brought before the meeting: (i) by or at the direction of the Board of Directors; or
(ii) by any stockholder of the Corporation who is entitled to vote with respect thereto and who complies with the notice procedures set forth in this Section 6(b). For business to be properly brought before an annual meeting by a stockholder, the business must relate to a proper subject matter for stockholder action and the stockholder must have given timely notice thereof in writing to the Clerk of the Corporation. To be timely, a stockholder's notice must be received at the principal executive offices of the Corporation not less than ninety (90) calendar days in advance of the date of the Corporation's proxy statement which was released to stockholders in connection with the previous year's annual meeting of stockholders; provided, however, with respect to the Corporation's first annual meeting of stockholders, to be timely notice shall be received at the principal executive offices of the Corporation not less than ninety (90) days prior to the date of the annual meeting except that in the event less than one hundred (100) days' notice or prior public disclosure of the date of the meeting is given or made to stockholders, notice by the stockholder to be timely must be received not later than the close of business on the 10th day following the day on which such notice of the date of the annual meeting was mailed or such public disclosure was made. A stockholder's notice to the Clerk shall set forth as to each matter such stockholder

-2-

proposes to bring before the annual meeting: (A) a brief description of the business desired to be brought before the annual meeting and the reasons for conducting such business at the annual meeting; (B) the name and address, as they appear on the Corporation's books, of the stockholder proposing such business; (C) the class and number of shares of the Corporation's capital stock that are beneficially owned by such stockholder; and (D) any material interest of such stockholder in such business.

At any special meeting of the stockholders, only such business shall be conducted as shall have been brought before the meeting (i) by or at the direction of the Board of Directors or (ii) as a result of a written application for a special meeting brought by stockholders in accordance with the Articles of Organization. Any such written application for a special meeting by one or more stockholders shall set forth as to each matter proposed to be brought before the special meeting the information described in subsections (A) through (D) of this
Section 6(b).

Notwithstanding anything in these Bylaws to the contrary, no business shall be brought before or conducted at a meeting of stockholders except in accordance with the provisions of this Section 6(b). The Officer of the Corporation or other person presiding over the meeting shall, if the facts so warrant, determine and declare to the meeting that business was not properly brought before the meeting in accordance with the provisions of this Section 6(b) and, if he or she should so determine, he or she shall so declare to the meeting and any such business so determined to be not properly brought before the meeting shall not be transacted.

(c) Only persons who are nominated in accordance with the procedures set forth in these Bylaws shall be eligible for election as Directors. Nominations of persons for election to the Board of Directors of the Corporation may be made at a meeting of stockholders at which Directors are to be elected only: (i) by or at the direction of the Board of Directors; or (ii) by any stockholder of the Corporation entitled to vote for the election of Directors at the meeting who complies with the notice procedures set forth in this Section 6(c). Such nominations, other than those made by or at the direction of the Board of Directors, shall be made by timely notice in writing to the Clerk of the Corporation. To be timely, a stockholder's notice must be received at the principal executive offices of the Corporation not less than ninety (90) calendar days in advance of the date of the Corporation's proxy statement which was released to stockholders in connection with the previous year's annual meeting of stockholders; provided, however, with respect to the Corporation's first annual meeting of stockholders, to be timely notice shall be received at the principal executive offices of the Corporation not less than ninety (90) days prior to the date of the annual meeting except that in the event less than one hundred (100) days' notice or prior public disclosure of the date of the meeting is given or made to stockholders, notice by the stockholder to be timely must be received not later than the close of business on the 10th day following the day on which such notice of the date of the annual meeting was mailed or such public disclosure was made. Such stockholder's notice shall set forth: (i) as to each person whom such stockholder proposes to nominate for election or re-election as a Director, all information relating to such person that is required to be disclosed in solicitations of proxies for the

-3-

election of Directors, or is otherwise required, in each case pursuant to Regulation 14A under the Securities Exchange Act of 1934 (including such person's written consent to being named in the proxy statement as a nominee and to serving as a Director if elected); and
(ii) as to the stockholder giving notice of (x) the name and address, as they appear on the Corporation's books, of such stockholder and (y) the class and number of shares of the Corporation's capital stock that are beneficially owned by such stockholder. At the request of the Board of Directors any person nominated by the Board of Directors for election as a Director shall furnish to the Clerk of the Corporation that information required to be set forth in a stockholder's notice of nomination which pertains to the nominee. No person shall be eligible for election as a Director of the Corporation unless nominated in accordance with the provisions of this Section 6(c). The Officer of the Corporation or other person presiding at the meeting shall, if the facts so warrant, determine that a nomination was not made in accordance with such provisions and, if he or she should so determine, he or she shall declare to the meeting and the defective nomination shall be disregarded.

(d) Nothing contained in this Section 6 shall require proxy materials distributed by the management of the Corporation to include any information with respect to nominations or other proposals by stockholders.

Section 7. PROXIES AND VOTING. At any meeting of the stockholders, every stockholder entitled to vote may vote in person or by proxy authorized by an instrument in writing or by a transmission permitted by law filed in accordance with the procedure established for the meeting. Any copy, facsimile telecommunication or other reliable reproduction of the writing or transmission created pursuant to this paragraph may be substituted or used in lieu of the original writing or transmission for any and all purposes for which the original writing or transmission could be used, provided that such copy, facsimile telecommunication or other reproduction shall be a complete reproduction of the entire original writing or transmission. Proxies shall be in written form and shall be dated not more than six (6) months before the meeting named therein, unless the proxy is coupled with an interest and provides otherwise. Proxies shall be filed with the Clerk at the meeting, or of any adjournment thereof, before being voted. Proxies solicited on behalf of the management shall be voted as directed by the stockholder or, in the absence of such direction, as determined by a majority of the Board of Directors. Except as otherwise limited therein, proxies shall entitle the persons authorized thereby to vote at any adjournment of such Meeting, but they shall not be valid after final adjournment of such meeting. A proxy with respect to stock held in the name of two or more persons shall be valid if executed by one of them unless at or prior to exercise of the proxy the Clerk of the Corporation receives a specific written notice to the contrary from any one of them. Whenever stock is held in the name of two or more persons, in the absence of specific written notice to the Corporation to the contrary, at any meeting of the stockholders of the Corporation any one or more of such stockholders may cast, in person or by proxy, all votes to which such ownership is entitled. In the event an attempt is made to cast conflicting votes, in person or by proxy, by the several persons in whose names shares of stock stand, the vote or votes to which those persons are entitled shall be cast as directed by a majority of those holding such stock and present in person or by proxy at such meeting, but no votes shall be cast for such stock if a majority does

-4-

not agree. A proxy purporting to be executed by or on behalf of a stockholder shall be deemed valid unless successfully challenged at or prior to its exercise, and the burden of proving invalidity shall rest on the challenger.

Every vote shall be taken by ballots, each of which shall state the name of the stockholder or proxy voting and such other information as may be required under the procedure established for the meeting. The Corporation shall, in advance of any meeting of stockholders, appoint one or more inspectors to act at the meeting and make a written report thereof. The Corporation may designate one or more persons as alternate inspectors to replace any inspector who fails to act. If no inspector or alternate is able to act at a meeting of stockholders, the person presiding at the meeting shall appoint one or more inspectors to act at the meeting. Each inspector, before entering upon the discharge of his or her duties, shall take and sign an oath faithfully to execute the duties of inspector with strict impartiality and according to the best of his or her ability.

All elections shall be determined by a plurality of the votes cast, and except as otherwise required by the Articles of Organization or by law, all other matters shall be determined by a majority of the votes present and cast at a properly called meeting of stockholders.

ARTICLE II

BOARD OF DIRECTORS

Section 1. GENERAL POWERS, NUMBER AND TERM OF OFFICE. The business and affairs of the Corporation shall be under the direction of its Board of Directors. The number of Directors who shall constitute the Whole Board shall be such number as the Board of Directors shall from time to time have designated. The Board of Directors may annually elect a Chairman of the Board from among its members who shall, when present, preside at its meetings. In the absence of a Chairman of the Board, meetings of the Board of Directors will be chaired by a Director selected by the Board of Directors from among its members.

The Directors, other than those who may be elected by the holders of any class or series of Preferred Stock, shall be divided, with respect to the time for which they severally hold office, into three classes, with the term of office of the first class to expire at the first annual meeting of stockholders, the term of office of the second class to expire at the annual meeting of stockholders one year thereafter and the term of office of the third class to expire at the annual meeting of stockholders two years thereafter, with each Director to hold office until his or her successor shall have been duly elected and qualified. At each annual meeting of stockholders, commencing with the first annual meeting, Directors elected to succeed those Directors whose terms then expire shall be elected for a term of office to expire at the third succeeding annual meeting of stockholders after their election, with each Director to hold office until his or her successor shall have been duly elected and qualified. No person shall be elected or re-elected as a Director for a term extending beyond his or her 75th birthday.

Section 2. VACANCIES AND NEWLY CREATED DIRECTORSHIPS. Subject to the rights of the holders of any class or series of Preferred Stock then outstanding, newly

-5-

created Directorships resulting from any increase in the authorized number of Directors or any vacancies in the Board of Directors resulting from death, resignation, retirement, disqualification, removal from office or other cause may be filled only by a majority vote of the Directors then in office, though less than a quorum; (provided, however, that if there is an Interested Stockholder, such action shall also require the affirmative vote of a majority of the Disinterested Directors then in office) and Directors so chosen shall hold office for a term specified by the Directors then in office or, if not so specified, for a term expiring at the annual meeting of stockholders at which the term of office of the class to which they have been elected expires and until such Director's successor shall have been duly elected and qualified. No decrease in the number of authorized Directors constituting the Board shall shorten the term of any incumbent Director.

Section 3. REGULAR MEETINGS. Regular meetings of the Board of Directors shall be held at such place or places, on such date or dates, and at such time or times as shall have been established by the Board of Directors and publicized among all Directors. A notice of each regular meeting shall not be required.

Section 4. SPECIAL MEETINGS. Special meetings of the Board of Directors may be called by a majority of the Directors then in office or by the President and shall be held at such place, on such date, and at such time as they or he/she shall fix. Notice of the place, date, and time of each such special meeting shall be given to each Director by whom it is not waived by mailing written notice in person or by telephone or sent to his or her business or home address by telecommunication at least five (5) days in advance of the meeting, or by written notice mailed to his or her business or home address at least seven (7) days in advance of such meeting. Unless otherwise indicated in the notice thereof, any and all business may be transacted at a special meeting. Notice of any special meeting may be waived in accordance with Article VI,
Section 2, hereof.

Section 5. QUORUM. At any meeting of the Board of Directors, a majority of the Whole Board shall constitute a quorum for all purposes. If a quorum shall fail to attend any meeting, a majority of those present may adjourn the meeting to another place, date, or time, without further notice or waiver thereof.

Section 6. PARTICIPATION IN MEETINGS BY CONFERENCE TELEPHONE. Members of the Board of Directors, or of any committee thereof, may participate in a meeting of such Board or committee by means of conference telephone or similar communications equipment by means of which all persons participating in the meeting can hear each other and such participation shall constitute presence in person at such meeting but shall not constitute attendance for the purpose of compensation pursuant to Section 9 of this Article II, unless the Board of Directors by resolution so provides.

Section 7. CONDUCT OF BUSINESS. At any meeting of the Board of Directors, business shall be transacted in such order and manner as the Board may from time to time determine, and all matters shall be determined by the vote of a majority of the Directors present, except as otherwise provided herein or required by law. Action may be taken by the Board of Directors without a meeting if all members thereof consent thereto in writing, and the writing or writings are filed with the minutes of proceedings of the Board of Directors.

-6-

Section 8. POWERS. The Board of Directors may, except as otherwise required by law, exercise all such powers and do all such acts and things as may be exercised or done by the Corporation, including, without limiting the generality of the foregoing, the unqualified power:

(a) To declare, and the Corporation may pay, dividends on outstanding shares of its capital stock;

(b) To issue or reserve for issue from time to time the whole or any part of the capital stock of the Corporation which may be authorized from time to time, to such persons or organizations, for such consideration, whether cash, property, services or expenses, and on such terms as the Board of Directors or a designated committee thereof may determine, including without limitation the granting of options, warrants, or conversion or other rights to subscribe to said capital stock;

(c) To purchase or otherwise acquire any property, rights or privileges on such terms as it shall determine;

(d) To authorize the creation, making and issuance, in such form as it may determine, of written obligations of every kind, negotiable or non-negotiable, secured or unsecured, and to do all things necessary in connection therewith;

(e) To remove any Officer of the Corporation with or without cause, and from time to time to devolve the powers and duties of any Officer upon any other person for the time being;

(f) To confer upon any Officer of the Corporation the power to appoint, remove and suspend subordinate officers, employees and agents;

(g) To adopt from time to time such stock, option, stock purchase, bonus or other compensation plans for Directors, Officers, employees and agents of the Corporation and its subsidiaries as it may determine;

(h) To adopt from time to time such insurance, retirement, and other benefit plans for Directors, Officers, employees and agents of the Corporation and its subsidiaries as it may determine; and

(i) To adopt from time to time regulations, not inconsistent with these Bylaws, for the management of the Corporation's business and affairs.

Section 9. COMPENSATION OF DIRECTORS. Directors, as such, may receive, pursuant to resolution of the Board of Directors, fixed fees and other compensation for their services as Directors, including, without limitation, their services as members of committees of the Board of Directors.

-7-

ARTICLE III

COMMITTEES

Section 1. COMMITTEES OF THE BOARD OF DIRECTORS. The Board of Directors, by a vote of a majority of the Whole Board, may from time to time designate committees of the Board, with such lawfully delegable powers and duties as it thereby confers, to serve at the pleasure of the Board and shall, for those committees and any others provided for herein, elect a Director or Directors to serve as the member or members, designating, if it desires, other Directors as alternate members who may replace any absent or disqualified member at any meeting of the committee. In the absence or disqualification of any member of any committee and any alternate member in his or her place, the member or members of the committee present at the meeting and not disqualified from voting, whether or not he, she or they constitute a quorum, may by unanimous vote appoint another member of the Board of Directors to act at the meeting in the place of the absent or disqualified member.

Section 2. CONDUCT OF BUSINESS. Each committee may determine the procedural rules for meeting and conducting its business and shall act in accordance therewith, except as otherwise provided herein or required by law. Adequate provision shall be made for notice to members of all meetings. Action may be taken by any committee without a meeting if all members thereof consent thereto in writing, and the writing or writings are filed with the minutes of the proceedings of such committee.

Section 3. NOMINATING COMMITTEE. The Board of Directors shall appoint a Nominating Committee of the Board consisting of not less than three
(3) members. The Nominating Committee shall have authority (a) to review any nominations for election to the Board of Directors made by a stockholder of the Corporation pursuant to Section 6 of Article I of these Bylaws in order to determine compliance with such Bylaw provision, and (b) to recommend to the Whole Board nominees for election to the Board of Directors.

ARTICLE IV

OFFICERS

Section 1. GENERALLY. The Board of Directors as soon as may be practicable after the annual meeting of stockholders may choose a Chairman of the Board, and shall choose a President, a Treasurer, and a Clerk, and from time to time may choose such other Officers as it may deem proper. The Chairman of the Board, if any, shall be chosen from among the Directors. Any number of offices may be held by the same person.

(a) The term of office of all Officers shall be until the next annual election of Officers and until their respective successors are chosen, but any Officer may be removed from office at any time by the affirmative vote of a majority of the Directors then in office.

-8-

(b) All Officers chosen by the Board of Directors shall each have such powers and duties as generally pertain to their respective offices, subject to the specific provisions of this Article IV. Such Officers shall also have such powers and duties as from time to time may be conferred by the Board of Directors or by any committee thereof.

Section 2. CHAIRMAN OF THE BOARD. The Chairman of the Board, if one is chosen, shall, when present, preside at all meetings of the Board of Directors. The Chairman of the Board shall perform all duties and have all powers which are commonly incident to the office of Chairman of the Board or which are delegated to him or her by the Board of Directors. He or she shall have power to sign all stock certificates, contracts and other instruments of the Corporation which are authorized.

Section 3. PRESIDENT. The President shall be the Chief Executive Officer unless the Board of Trustees, by special vote confer the duties of Chief Executive Officer upon the Treasurer or an Executive Vice President. The President or such other Chief Executive Officer shall have general responsibility for the management and control of the business and affairs of the Corporation and shall perform all duties and have all powers which are commonly incident to the office of President or which are delegated to him or her by the Board of Directors. Subject to the direction of the Board of Directors, and in the absence of a Chairman of the Board, the President shall have all of the powers and perform all of the duties of the Chairman of the Board (as designated in Section 2), and shall also have power to sign all stock certificates, contracts and other instruments of the Corporation which are authorized and shall have general supervision of all of the other Officers (other than the Chairman of the Board, if any), employees and agents of the Corporation.

Section 4. VICE PRESIDENTS. The Vice President or Vice Presidents shall perform the duties and exercise the powers usually incident to their respective offices and/or such other duties and powers as may be properly assigned to them by the Board of Directors or the Chief Executive Officer. A Vice President or Vice Presidents may be designated as Executive Vice President or Senior Vice President.

Section 5. TREASURER, VICE TREASURERS, AND ASSISTANT TREASURERS. The Treasurer shall, subject to the direction of the Board of Directors, have general charge of the financial affairs of the Corporation and shall cause to be kept accurate books of account. He or she shall have custody of all funds, securities, and valuable documents of the Corporation, except as the Board of Directors may otherwise provide. The Treasurer shall also perform such other duties as the Board of Directors may from time to time designate. Any Vice Treasurer and any Assistant Treasurer shall have such powers and perform such duties as the Board of Directors or the Chief Executive Officer may from time to time designate.

Section 6. CLERK. The Clerk or an Assistant Clerk shall issue notices of meetings, shall keep their minutes, shall have charge of the seal and the corporate books, shall perform such other duties and exercise such other powers as are usually incident to such offices and/or such other duties and powers as are properly assigned thereto by the Board of Directors or the President.

-9-

Section 7. ASSISTANT CLERKS AND OTHER OFFICERS. The Board of Directors may appoint one or more Assistant Clerks and such other Officers who shall have such powers and shall perform such duties as are provided in these Bylaws or as may be assigned to them by the Board of Directors or the President.

Section 8. ACTION WITH RESPECT TO SECURITIES OF OTHER CORPORATIONS. Unless otherwise directed by the Board of Directors, the President or any Officer of the Corporation authorized by the President shall have power to vote and otherwise act on behalf of the Corporation, in person or in which the Corporation may hold securities and otherwise to exercise any and all rights and powers which the Corporation may possess by reason of its ownership of securities in such other corporation.

ARTICLE V

STOCK

Section 1. CERTIFICATES OF STOCK. Each stockholder shall be entitled to a certificate of the capital stock of the Corporation in such form as may from time to time be prescribed by the Board of Directors. Such certificate shall be signed by the Chairman of the Board, President or a Vice President and by the Treasurer or an Assistant Treasurer, and sealed with the corporate seal or a facsimile thereof. Such signatures may be facsimile if the certificate is signed by a transfer agent, or by a registrar, other than a Director, Officer or employee of the Corporation. In case any officer who has signed or whose signature has been placed on such certificate shall have ceased to be such Officer before such certificate is issued, it may be issued by the Corporation with the same effect as if he or she were such Officer at the time of its issue. Each certificate for shares of capital stock shall be consecutively numbered or otherwise identified. Every certificate for shares of stock which are subject to any restriction on transfer and every certificate issued when the Corporation is authorized to issue more than one class or series of stock shall contain such legend with respect thereto as is required by law.

Section 2. TRANSFERS OF STOCK. Transfers of stock shall be made only upon the transfer books of the Corporation kept at an office of the Corporation or by transfer agents designated to transfer shares of the stock of the Corporation. Except where a certificate is issued in accordance with Section 4 of Article V of these Bylaws, an outstanding certificate for the number of shares involved shall be surrendered for cancellation before a new certificate is issued therefor.

Section 3. RECORD DATE. The Board of Directors may fix in advance a time of not more than sixty (60) days preceding the date of any meeting of stockholders, or the date for the payment of any dividend or the making of any distribution to stockholders, or the last day on which the consent or dissent of stockholders may be effectively expressed for any purpose, as the record date for determining the stockholders having the right to notice of and to vote at such meeting, and any adjournment thereof, or the right to receive such dividend or distribution or the right to give such consent or dissent. In such case only stockholders of record on such record date shall have such right, notwithstanding any transfer of stock on the books of the Corporation after the record date. Without fixing such record date the Board of Directors may for any of such purposes close the transfer books for all or any part of such period.

-10-

A determination of stockholders of record entitled to notice of or to vote at a meeting of stockholders shall apply to any adjournment of the meeting; provided, however, that the Board of Directors may fix a new record date for the adjourned meeting.

If no record date is fixed and the transfer books are not closed, (a) the record date for determining stockholders having the right to notice of or to vote at a meeting of stockholders shall be at the close of business on the day next preceding the day on which notice is given, and (b) the record date for determining stockholders for any other purpose shall be at the close of business on the day on which the Board of Directors acts with respect thereto.

Section 4. LOST, STOLEN OR DESTROYED CERTIFICATES. In the event of the loss, theft or destruction of any certificate of stock, another may be issued in its place pursuant to such regulations as the Board of Directors may establish concerning proof of such loss, theft or destruction and concerning the giving of a satisfactory bond or bonds of indemnity.

Section 5. REGULATIONS. The issue, transfer, conversion and registration of certificates of stock shall be governed by such other regulations as the Board of Directors may establish.

ARTICLE VI

NOTICES

Section 1. NOTICES. Except as otherwise specifically provided herein or required by law, all notices required to be given to any stockholder, Director, Officer, employee or agent shall be in writing and may in every instance be effectively given by hand delivery to the recipient thereof, by depositing such notice in the mails, postage paid, or by sending such notice by telecommunication. Any such notice shall be addressed to such stockholder, Director, Officer, employee or agent at his or her last known address as the same appears on the books of the Corporation. The time when such notice is received, if hand delivered, or dispatched, if delivered through the mails or by telecommunication, shall be the time of the giving of the notice.

Section 2. WAIVERS. A written waiver of any notice, signed by a stockholder, Director, Officer, employee or agent, whether before or after the time of the event for which notice is to be given, shall be deemed equivalent to the notice required to be given to such stockholder, Director, Officer, employee or agent. Neither the business nor the purpose of any meeting need be specified in such a waiver.

-11-

ARTICLE VII

MISCELLANEOUS

Section 1. FACSIMILE SIGNATURES. In addition to the provisions for use of facsimile signatures elsewhere specifically authorized in these Bylaws, facsimile signatures of any Officer or Officers of the Corporation may be used whenever and as authorized by the Board of Directors or a committee thereof.

Section 2. CORPORATE SEAL. The Board of Directors may provide a suitable seal, containing the name of the Corporation, which seal shall be in the charge of the Clerk. If and when so directed by the Board of Directors or a committee thereof, duplicates of the seal may be kept and used by the Comptroller or by an Assistant Clerk or an assistant to the Comptroller.

Section 3. RELIANCE UPON BOOKS, REPORTS AND RECORDS. Each Director, each member of any committee designated by the Board of Directors, and each Officer of the Corporation shall, in the performance of his or her duties, be fully protected in relying in good faith upon the books of account or other records of the Corporation and upon such information, opinions, reports or statements presented to the Corporation by any of its Officers or employees, or committees of the Board of Directors so designated, or by any other person as to matters which such Director or committee member reasonably believes are within such other person's professional or expert competence and who has been selected with reasonable care by or on behalf of the Corporation.

Section 4. FISCAL YEAR. The fiscal year of the Corporation shall be as fixed by the Board of Directors.

Section 5. TIME PERIODS. In applying any provision of these Bylaws which requires that an act be done or not be done a specified number of days prior to an event or that an act be done during a period of a specified number of days prior to an event, calendar days shall be used, the day of the doing of the act shall be excluded, and the day of the event shall be included.

Section 6. EXECUTION OF INSTRUMENTS. All deeds, leases, transfers, contracts, bonds, notes and other instruments and obligations to be entered into by the Corporation in the ordinary course of its business without Board of Directors action may be executed on behalf of the Corporation by the Chairman of the Board, President, any Vice President, Treasurer or any other officer, employee or agent of the Corporation as the Board of Directors may authorize.

Section 7. ARTICLES OF ORGANIZATION. All references in these Bylaws to the Articles of Organization shall be deemed to refer to the Articles of Organization of the Corporation, as amended and in effect from time to time.

Section 8. POWERS OF CORPORATION. The Corporation shall have and may exercise all the powers, privileges and authority, express, implied and incidental, now or hereafter conferred by applicable law and the Corporation's Articles of Organization.

-12-

ARTICLE VIII

AMENDMENT

Section 1. AMENDMENT BY DIRECTORS. The Bylaws of the Corporation may be amended or repealed by the affirmative vote of two-thirds of the whole Board at a duly constituted meeting of the Board of Directors, unless at the time of such action there shall be an Interested Stockholder, in which case such action shall also require the affirmative vote of a majority of the Disinterested Directors (as such term is defined in the Articles of Organization) then in office at such meeting. Not later than the time of giving notice of the annual meeting of stockholders next following the amending or repealing by the Directors of any Bylaw, notice thereof stating the substance of such change shall be given to all stockholders entitled to vote on amending the Bylaws.

Section 2. AMENDMENT BY STOCKHOLDERS. The Bylaws of the Corporation may be amended or repealed at a duly constituted meeting of stockholders called expressly for such purpose, by the affirmative vote of at least 80% of the total voting power of all of the then-outstanding shares of capital stock of the Corporation entitled to vote generally in the election of Directors, voting together as a single class.

-13-

Exhibit 3.3

ARTICLES OF ORGANIZATION

OF

THE WESTBOROUGH BANK

ARTICLE I

NAME

The name of this bank shall be "The Westborough Bank" (the "Bank") and may be changed from time to time by the stockholders of the Bank.

ARTICLE II

MAIN OFFICE

The main office of the Bank shall be located at 100 E. Main Street, Westborough, Massachusetts, and may be changed from time to time by the Board of Directors of the Bank, subject to compliance with the provisions of Section 2 of Chapter 167C of the Massachusetts General Laws, or successor statute.

ARTICLE III

PURPOSE AND POWERS

The Bank is a stock savings bank chartered under Chapters 167H and 168 of the Massachusetts General Laws and shall have and may exercise all powers and authority, express and implied, available to it under law.

ARTICLE IV

DURATION

The duration of the Bank is perpetual.

ARTICLE V

CAPITAL STOCK

The total number of shares of all classes of capital stock which is authorized to issue is six million (6,000,000) shares, of which five million (5,000,000) shares shall be common stock, $1.00 par value per share and one million (1,000,000) shares shall be preferred stock, $1.00 par value per share. Subject to the approval of the Commissioner of Banks of the Commonwealth of Massachusetts (the "Commissioner of Banks"), if required by law, the shares may be issued by the


Bank from time to time by a vote of its Board of Directors without the approval of its stockholders. Upon payment of lawful consideration, such shares shall be deemed to be fully paid and nonassessable. In the case of a stock dividend, that part of the surplus of the Bank which is transferred to stated capital upon the issuance of shares as a stock dividend shall be deemed to be the consideration for their issuance.

A description of the different classes and series of the Bank's capital stock and a statement of the designations and the relative rights, preferences and limitations of the shares of each class and series of capital stock are as follows:

A. COMMON STOCK. Except as provided by law or in this Article V (or in any supplementary sections hereto or in any certificate of establishment of any series of preferred stock), the holders of the common stock shall exclusively possess all voting power. Each holder of shares of common stock shall be entitled to one vote on all matters for each share held by such holder. Stockholders shall not be permitted to cumulate their votes for the election of directors.

Whenever there shall have been paid, or declared and set aside for payment, to the holders of the outstanding shares of any class of stock having preference over the common stock as to the payment of dividends, the full amount of dividends and of a sinking fund or a retirement fund or other retirement payments, if any, to which such holders are respectively entitled in preference to the common stock, then dividends may be paid on the common stock and on any class or series of stock entitled to participate therewith as to dividends, out of any assets legally available for the payment of dividends; but only when and as declared by the Board of Directors.

In the event of any liquidation, dissolution or winding up of the Bank, after there shall have been paid to or set aside for the holders of any class having preference over the common stock in the event of liquidation, dissolution or winding up of the Bank the full preferential amounts to which they are respectively entitled, the holders of the common stock, and of any class or series of stock entitled to participate in whole or in part therewith as to distribution of assets, shall be entitled, after payment or provision for payment of all debts and liabilities of the Bank, to receive the remaining assets of the Bank available for distribution, in cash or in kind, in proportion to their holdings.

B. PREFERRED STOCK. Subject to the approval of the provisions of any series of preferred stock by the Commissioner of Banks, if required by law, the Board of Directors of the Bank is authorized by vote or votes, from time to time adopted, to provide for the issuance of preferred stock in one or more series and to fix and state the voting powers, designations, preferences and relative participating, optional or other special rights of the shares of each series and the qualifications, limitations and restrictions thereof, including, but not limited to, determination of one or more of the following:

1. The distinctive serial designation and the number of shares constituting such series;

-2-

2. The dividend rates or the amount of dividends to be paid on the shares of such series, whether dividends shall be cumulative and, if so, from which date or dates, the payment date or dates for dividends and the participating or other special rights, if any, with respect to dividends;

3. The voting powers, if any, of shares of such series;

4. Whether the shares of such series shall be redeemable and, if so, the price or prices at which, and the terms and conditions on which, such shares may be redeemed;

5. The amount or amounts payable upon the shares of such series in the event of voluntary or involuntary liquidation, dissolution or winding up of the Bank;

6. Whether the shares of such series shall be entitled to the benefit of a sinking or retirement fund to be applied to the purchase or redemption of such shares, and if so entitled, the amount of such fund and the manner of its application, including the price or prices at which such shares may be redeemed or purchased through the application of such fund;

7. Whether the shares of such series shall be convertible into, or exchangeable for, shares of any other class or classes or of any other series the same or any other class or classes of stock of the Bank, and if so convertible or exchangeable, the conversion price or prices, or the rate or rates of exchange, and the adjustments thereof, if any, at which such conversion or exchange may be made, and any other terms and conditions of such conversion or exchange;

8. The price or other consideration for which the shares of such series shall be issued; and

9. Whether the shares of such series which are redeemed or converted shall have the status of authorized but unissued shares of preferred stock and whether such shares may be reissued as shares of the same or any other series of stock.

Unless otherwise provided by law, any such vote shall become effective when the Bank files with the Secretary of State of the Commonwealth of Massachusetts a certificate of designation of one or more series of preferred stock signed by the President or any Vice President and by the Clerk, Assistant Clerk, Secretary or Assistant Secretary of the Bank, setting forth a copy of the vote of the Board of Directors establishing and designating the series and fixing and determining the relative rights and preferences thereof, the date of adoption of such vote and a certification that such vote was duly adopted by the Board of Directors.

-3-

ARTICLE VI

NO ACTION BY WRITTEN CONSENT OF STOCKHOLDERS

Subject to the rights of the holders of any series of Preferred Stock or any other series or class of stock as set forth in this Charter to elect additional Directors under specific circumstances or to consent to specific actions taken by the Bank, any action required or permitted to be taken by the stockholders of the Bank must be effected at a duly called annual or special meeting of stockholders of the Bank and may not be effected by any consent in writing in lieu of a meeting of such stockholders.

ARTICLE VII

CERTAIN BUSINESS COMBINATIONS

Section 1. In addition to any affirmative vote required by law or this Charter, and except as otherwise expressly provided in this Article VII:

A. any merger or consolidation of the Bank or any Subsidiary (as defined in Section 3 of this Article VII) with (i) any Interested Stockholder (as defined in Section 3 of this Article VII), or (ii) any other corporation (whether or not itself an Interested Stockholder) which is, or after such merger or consolidation would be, an Affiliate (as defined in Section 3 of this Article
VII) of an Interested Stockholder; or

B. any sale, lease, exchange, mortgage, pledge, transfer or other disposition (in one transaction or a series of transactions) to or with any Interested Stockholder, or any Affiliate of any Interested Stockholder, of any assets of the Bank or any Subsidiary having an aggregate Fair Market Value (as herein defined in Section 3 of this Article VII) equaling or exceeding 25% or more of the combined assets of the Bank and its Subsidiaries; or

C. the issuance or transfer by the Bank or any Subsidiary (in one transaction or a series of transactions) of any securities of the Bank or any Subsidiary to any Interested Stockholder or any Affiliate of any Interested Stockholder in exchange for cash, securities or other property (or a combination thereof) having an aggregate Fair Market Value equaling or exceeding 25% of the combined Fair Market Value of the outstanding Common Stock of the Bank and its Subsidiaries, except for any issuance or transfer pursuant to an employee benefit plan of the Bank or any Subsidiary thereof (established with the approval of a majority of the Disinterested Directors then in office); or

D. the adoption of any plan or proposal for the liquidation or dissolution of the Bank proposed by or on behalf of an Interested Stockholder or any Affiliate of any Interested Stockholder; or

E. any reclassification of securities (including any reverse stock split), or recapitalization of the Bank, or any merger or consolidation of the Bank with any of its Subsidiaries

-4-

or any other transaction (whether or not with or into or otherwise involving an Interested Stockholder) which has the effect, directly or indirectly, of increasing the proportionate share of the outstanding shares of any class of equity or convertible securities of the Bank or any Subsidiary which is directly or indirectly owned by any Interested Stockholder or any Affiliate of any Interested Stockholder;

shall require the affirmative vote of the holders of at least 80% of the voting power of the then-outstanding shares of stock of the Bank entitled to vote in the election of Directors (the "Voting Stock"), voting together as a single class. Such affirmative vote shall be required notwithstanding the fact that no vote may be required, or that a lesser percentage may be specified, by law or by any other provisions of these Articles or any Certificate of Establishment or in any agreement with any national securities exchange or otherwise.

The term "Business Combination" as used in this Article VII shall mean any transaction which is referred to in any one or more of paragraphs A through E of
Section 1 of this Article VII.

Section 2. The provisions of Section 1 of this Article VII shall not be applicable to any particular Business Combination, and such Business Combination shall require only the affirmative vote of the majority of the outstanding shares of capital stock entitled to vote, or such vote (if any), as is required by law or by these Articles, if, in the case of any Business Combination that does not involve any cash or other consideration being received by the stockholders of the Bank solely in their capacity as stockholders of the Bank, the condition specified in the following paragraph 1 is met or, in the case of any other Business Combination, all of the conditions specified in either of the following paragraphs 1 or 2 are met:

A. The Business Combination shall have been approved by a majority of the Disinterested Directors then in office.

B. All of the following conditions shall have been met:

(i) The aggregate amount of the cash and the Fair Market Value as of the date of the consummation of the Business Combination of consideration other than cash to be received per share by the holders of Common Stock in such Business Combination shall at least be equal to the higher of the following:

(a) (if applicable) the Highest Per Share Price (as hereinafter defined), including any brokerage commissions, transfer taxes and soliciting dealers' fees, paid by the Interested Stockholder or any of its Affiliates for any shares of Common Stock acquired by it (i) within the two-year period immediately prior to the first public announcement of the proposal of the Business Combination (the "Announcement Date"), or (ii) in the transaction in which it became an Interested Stockholder, whichever is higher.

(b) the Fair Market Value per share of Common Stock on the Announcement Date or on the date on which the Interested Stockholder

-5-

became an Interested Stockholder (such latter date is referred to in this Article VII as the "Determination Date"), whichever is higher.

(ii) The aggregate amount of the cash and the Fair Market Value as of the date of the consummation of the Business Combination of consideration other than cash to be received per share by holders of shares of any class of outstanding Voting Stock other than Common Stock shall be at least equal to the highest of the following (it being intended that the requirements of this subparagraph (b) shall be required to be met with respect to every such class of outstanding Voting Stock, whether or not the Interested Stockholder has previously acquired any shares of a particular class of Voting Stock):

(a) (if applicable) the Highest Per Share Price (as hereinafter defined), including any brokerage commissions, transfer taxes and soliciting dealers' fees, paid by the Interested Stockholder for any shares of such class of Voting Stock acquired by it (i) within the two-year period immediately prior to the Announcement Date, or (ii) in the transaction in which it became an Interested Stockholder, whichever is higher;

(b) (if applicable) the highest preferential amount per share to which the holders of shares of such class of Voting Stock are entitled in the event of any voluntary or involuntary liquidation, dissolution or winding up of the Bank; and

(c) the Fair Market Value per share of such class of Voting Stock on the Announcement Date or on the Determination Date, whichever is higher.

(iii) The consideration to be received by holders of a particular class of outstanding Voting Stock (including Common Stock) shall be in cash or in the same form as the Interested Stockholder has previously paid for shares of such class of Voting Stock. If the Interested Stockholder has paid for shares of any class of Voting Stock with varying forms of consideration, the form of consideration to be received per share by holders of shares of such class of Voting Stock shall be either cash or the form used to acquire the largest number of shares of such class of Voting Stock previously acquired by the Interested Stockholder. The price determined in accordance with subparagraph B of Section 2 of this Article VII shall be subject to appropriate adjustment in the event of any stock dividend, stock split, combination of shares or similar event.

(iv) After such Interested Stockholder has become an Interested Stockholder and prior to the consummation of such Business Combination: (1) except as approved by a majority of the Disinterested Directors then in office, there shall have been no failure to declare and pay at the regular date therefor any full quarterly dividends (whether or not cumulative) on any outstanding stock having

-6-

preference over the Common Stock as to dividends or liquidation; (2) there shall have been (i) no reduction in the annual rate of dividends paid on the Common Stock (except as necessary to reflect any subdivision of the Common Stock), except as approved by a majority of the Disinterested Directors then in office, and (ii) an increase in such annual rate of dividends as necessary to reflect any reclassification (including any reverse stock split), recapitalization, reorganization or any similar transaction which has the effect of reducing the number of outstanding shares of the Common Stock, unless the failure to so increase such annual rate is approved by a majority of the Disinterested Directors then in office, and (3) neither such Interested Stockholder or any of its Affiliates shall have become the beneficial owner of any additional shares of Voting Stock except as part of the transaction which results in such Interested Stockholder becoming an Interested Stockholder.

(v) After such Interested Stockholder has become an Interested Stockholder, such Interested Stockholder shall not have received the benefit, directly or indirectly (except proportionately as a stockholder), of any loans, advances, guarantees, pledges or other financial assistance or any tax credits or other tax advantages provided, directly or indirectly, by the Bank, whether in anticipation of or in connection with such Business Combination or otherwise.

(vi) A proxy or information statement describing the proposed Business Combination and complying with the requirements of the Securities Exchange Act of 1934, as amended, and the rules and regulations thereunder (or any subsequent provisions replacing such Act, and the rules or regulations thereunder) shall be mailed to stockholders of the Bank at least 30 days prior to the consummation of such Business Combination (whether or not such proxy or information statement is required to be mailed pursuant to such Act or subsequent provisions).

Section 3. For the purposes of this Article VII and Article XV:

A. A "Person" shall include an individual, a group acting in concert, a corporation, a partnership, an association, a joint venture, a pool, a joint stock company, a trust, an unincorporated organization or similar company, a syndicate or any other group formed for the purpose of acquiring, holding or disposing of securities or any other entity.

B. "Interested Stockholder" shall mean any person (other than the Bank or any Holding Company or Subsidiary thereof) who or which:

(i) is the beneficial owner, directly or indirectly, of more than 5% of the outstanding Voting Stock; or

(ii) is an Affiliate of the Bank and at any time within the two-year period immediately prior to the date in question was the beneficial owner, directly or indirectly, of 5% or more of the voting power of the then outstanding Voting Stock; or

-7-

(iii) is an assignee of or has otherwise succeeded to any shares of Voting Stock which were at any time within the two-year period immediately prior to the date in question beneficially owned by any Interested Stockholder, if such assignment or succession shall have occurred in the course of a transaction or series of transactions not involving a public offering within the meaning of the Securities Act of 1933, as amended.

C. "Beneficial ownership" shall be determined pursuant to Rule 13d-3 of the General Rules and Regulations under the Securities Exchange Act of 1934 (or any successor rule or statutory provision), or, if said Rule 13d-3 shall be rescinded and there shall be no successor rule or statutory provision thereto, pursuant to said Rule 13d-3 as in effect on the date of filing of this Charter; provided, however, that a person shall, in any event, also be deemed the "beneficial owner" of any Common Stock:

(i) which such person or any of its affiliates beneficially owns, directly or indirectly; or

(ii) which such person or any of its affiliates has (i) the right to acquire (whether such right is exercisable immediately or only after the passage of time), pursuant to any agreement, arrangement or understanding (but shall not be deemed to be the beneficial owner of any voting shares solely by reason of an agreement, contract, or other arrangement with this Bank to effect any transaction which is described in any one or more clauses of
Section 1 of Article VII) or upon the exercise of conversion rights, exchange rights, warrants, or options or otherwise, or (ii) sole or shared voting or investment power with respect thereto pursuant to any agreement, arrangement, understanding, relationship or otherwise (but shall not be deemed to be the beneficial owner of any voting shares solely by reason of a revocable proxy granted for a particular meeting of stockholders, pursuant to a public solicitation of proxies for such meeting, with respect to shares of which neither such person nor any such affiliate is otherwise deemed the beneficial owner); or

(iii) which are beneficially owned, directly or indirectly, by any other person with which such first mentioned person or any of its affiliates acts as a partnership, limited partnership, syndicate or other group pursuant to any agreement, arrangement or understanding for the purpose of acquiring, holding, voting or disposing of any shares of capital stock of this Bank;

and provided further, however, that (1) no Director or Officer of this Bank (or any affiliate of any such Director or Officer) shall, solely by reason of any or all of such Directors or Officers acting in their capacities as such, be deemed, for any purposes hereof, to beneficially own any Common Stock beneficially owned by another such Director or Officer (or any affiliate thereof, and (2) neither any employee stock ownership plan or similar plan of this Bank or any subsidiary of this Bank, nor any trustee with respect thereto or any affiliate of such trustee (solely by reason of such capacity of such trustee), shall be deemed, for any purposes hereof, to beneficially own any Common Stock held under any such plan. For purposes of computing the percentage beneficial ownership of Common

-8-

Stock of a person, the outstanding Common Stock shall include shares deemed owned by such person through application of this subsection but shall not include any other Common Stock which may be issuable by this Bank pursuant to any agreement, or upon exercise of conversion rights, warrants or options, or otherwise. For all other purposes, the outstanding Common Stock shall include only Common Stock then outstanding and shall not include any Common Stock which may be issuable by this Bank pursuant to any agreement, or upon the exercise of conversion rights, warrants or options, or otherwise.

D. "Affiliate" and "Associate" shall have the respective meanings ascribed to such terms in Rule 12b-2 of the General Rules and Regulations under the Securities Exchange Act of 1934, as amended, as in effect on the date of filing of this Charter.

E. "Subsidiary" means any corporation of which a majority of any class of equity security is owned, directly or indirectly, by the Bank; provided, however, that for the purposes of the definition of Interested Stockholder set forth in Paragraph B of this Section 3, the term "Subsidiary" shall mean only a corporation of which a majority of each class of equity security is owned, directly or indirectly, by the Bank.

F. "Disinterested Director" means any member of the Board of Directors who is unaffiliated with the Interested Stockholder and was a member of the Board of Directors prior to the time that the Interested Stockholder became an Interested Stockholder, and any Director who is thereafter chosen to fill any vacancy of the Board of Directors or who is elected and who, in either event, is unaffiliated with the Interested Stockholder and in connection with his or her initial assumption of office is recommended for appointment or election by a majority of Disinterested Directors then in office.

E. "Fair Market Value" means:

(i) in the case of stock, the highest closing sales price of the stock during the 30-day period immediately preceding the date in question of a share of such stock on the National Association of Securities Dealers Automated Quotation System or any system then in use, or, if such stock is admitted to trading on a principal United States securities exchange registered under the Securities Exchange Act of 1934, as amended, Fair Market Value shall be the highest sale price reported during the 30-day period preceding the date in question, or, if no such quotations are available, the Fair Market Value on the date in question of a share of such stock as determined by the Board of Directors in good faith, in each case with respect to any class of stock, appropriately adjusted for any dividend or distribution in shares of such stock or any stock split or reclassification of outstanding shares of such stock into a greater number of shares of such stock or any combination or reclassification of outstanding shares of such stock into a smaller number of shares of such stock, and

(ii) in the case of property other than cash or stock, the Fair Market Value of such property on the date in question as determined by the Board of Directors in good faith.

-9-

F. Reference to "Highest Per Share Price" shall in each case with respect to any class of stock reflect an appropriate adjustment for any dividend or distribution in shares of such stock or any stock split or reclassification of outstanding shares of such stock into a greater number of shares of such stock or any combination or reclassification of outstanding shares of such stock into a smaller number of shares of such stock.

G. In the event of any Business Combination in which the Bank survives, the phrase "consideration other than cash to be received" as used in Subparagraphs (i) and (ii) of Paragraph B of Section 2 of this Article VII shall include the shares of Common Stock and/or the shares of any other class of outstanding Voting Stock retained by the holders of such shares.

Section 4. A majority of the Directors of the Bank then in office (provided, however, that if there is an Interested Stockholder, any such determination shall also require the affirmative vote of a majority of the Disinterested Directors then in office) shall have the power and duty to determine for the purposes of this Article VII, on the basis of information known to them after reasonable inquiry: (a) whether a person is an Interested Stockholder; (b) the number of shares of Voting Stock beneficially owned by any person; (c) whether a person is an Affiliate or Associate of another; and (d) whether the assets which are the subject of any Business Combination have, or the consideration to be received for the issuance or transfer of securities by the Bank or any Subsidiary in any Business Combination has, an aggregate Fair Market Value equaling or exceeding 25% of the combined Fair Market Value of the Common Stock of the Bank and its Subsidiaries. A majority of the Disinterested Directors then in office shall have the further power to interpret all of the terms and provisions of this Article VII.

Section 5. Nothing contained in this Article VII shall be construed to relieve any Interested Stockholder from any fiduciary obligation imposed by law.

Section 6. Notwithstanding any other provisions of this Charter or any provision of law which might otherwise permit a lesser vote or no vote, but in addition to any affirmative vote of the holders of any particular class or series of the Voting Stock required by law, this Article or any Certificate of Establishment, the affirmative vote of the holders of at least 80% of the voting power of all of the then-outstanding shares of the Voting Stock, voting together as a single class, shall be required to alter, amend or repeal this Article VII.

ARTICLE VIII

STANDARDS FOR BOARD OF DIRECTORS' EVALUATION OF OFFERS

The Board of Directors of the Bank, when evaluating any offer to (A) make a tender or exchange offer for any equity security of the Bank, (B) merge or consolidate the Bank with another institution or (C) purchase or otherwise acquire all or substantially all of the properties and assets of the Bank, shall, in connection with the exercise of its judgment in determining what is in the best interests of the Bank and its stockholders, give due consideration to all relevant factors including, without limitation, the social and economic effects of acceptance of such offer on the Bank's present and future account holders, borrowers and employees; on the communities in which the Bank

-10-

operates or is located; and on the ability of the Bank to fulfill the objectives of a Massachusetts-chartered stock savings bank under applicable statutes and regulations.

ARTICLE IX

PRE-EMPTIVE RIGHTS

Holders of the capital stock of the Bank shall not be entitled to preemptive rights with respect to any shares of the capital stock of the Bank which may be issued.

ARTICLE X

DIRECTORS

The Bank shall be under the direction of a Board of Directors. The number of Directors shall not be fewer than seven nor more than twenty-five. The names of the original sixteen (16) Directors under this Charter, together with the year of expiration of their respective terms, are set forth in Appendix A hereto. The Board of Directors shall be divided into three classes as nearly equal in number as possible, with one class to be elected each year. Directors shall continue to serve for the terms specified in Appendix A hereto and until their successors are elected and qualified, unless they sooner resign, retire, die or are removed. No person shall be elected or re-elected as a Director for a term extending beyond his or her 75th birthday.

Subject to the rights of the holders of any series of Preferred Stock or any other series or class of stock as set forth in any certificate of establishment with respect thereto to elect additional Directors under specific circumstances, any Director may be removed from office at any time, but only for cause and only by the affirmative vote of (i) two-thirds of the total number of authorized directorships (whether or not there exist any vacancies in previously authorized directorships at the time any such resolution is presented to the Board for adoption) (the "Whole Board") or (ii) the holders of at least eighty percent (80%) of the voting power of the then outstanding shares of the Voting Stock, voting together as a single class. At least thirty days prior to such meeting of the Board of Directors or the stockholders, as applicable, written notice shall be sent to the Director whose removal will be considered at such meeting.

ARTICLE XI

DIRECTORS' LIABILITY

No Director shall be personally liable to the Bank or its stockholders for monetary damages for any breach of such Director's fiduciary duty as a Director, notwithstanding any provision of law imposing such liability; provided, however, that, to the extent required by applicable law, this provision shall not eliminate the liability of a Director (i) for any breach of such Director's duty of loyalty to the Bank or its stockholders, (ii) for acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law, (iii) under provisions of the Massachusetts General Laws imposing liabilities on Directors in respect of distributions to the stockholders of the

-11-

Bank or loans to officers or Directors of the Bank, or (iv) any transaction from which such Director derived any improper personal benefit. This provision shall not eliminate the liability of a Director for any act or omission occurring prior to the date upon which this provision becomes effective. No amendment to or repeal of this provision shall apply to or have any effect on the liability or alleged liability of any Director of the Bank for or with respect to any acts or omissions of such Director occurring prior to the date of such amendment or repeal.

ARTICLE XII

TRANSACTIONS WITH INTERESTED PERSONS

Section 1. Unless entered into in bad faith or in violation of any provision of this Charter, no contract or transaction by the Bank shall be void, voidable or in any way affected by reason of the fact that it is with an Interested Person.

Section 2. For the purposes of this Article XIII, "Interested Person" means any Person in any way interested in the Bank whether as a director, officer, stockholder, employee or otherwise, and any other entity in which any such Person is in any way interested.

Section 3. Unless such contract or transaction was entered into in bad faith or in violation of any provision of this Charter, no Interested Person, because of such interest, shall be liable to the Bank or to any other Person for any loss or expense incurred by reason of such contract or transaction or shall be accountable for any gain or profit realized from such contract or transaction.

Section 4. The provisions of this Article XII shall be operative notwithstanding the fact that the presence of an Interested Person was necessary to constitute a quorum at a meeting of Directors or stockholders of the Bank at which such contract or transaction was authorized or that the vote of an Interested Person was necessary for the authorization of such contract or transaction.

ARTICLE XIII

ACTING AS A PARTNER

To the extent not prohibited by applicable law, the Bank may be a partner in any business enterprise which it would have power to conduct by itself.

ARTICLE XIV

STOCKHOLDERS MEETINGS

Meetings of stockholders may be held at such place in the Commonwealth of Massachusetts or, if permitted by applicable law, elsewhere in the United States as the Board of Directors may determine.

-12-

ARTICLE XV

CALL OF SPECIAL MEETINGS

Special meetings of stockholders of the Bank may be called only by the Board of Directors pursuant to a resolution adopted by a majority of the Whole Board, (provided, however, that if there is an Interested Stockholder, any such call by the Board of Directors shall also require the affirmative vote of a majority of the Disinterested Directors then in office). Special meetings shall be called by the Clerk, or in the case of the death, absence, incapacity or refusal of the Clerk, by any other officer, upon written application of one or more stockholders who hold at least 80% in interest of the capital stock entitled to vote at such meeting. Application to a court pursuant to Section 34(b) of Chapter 156B (the "Massachusetts Business Corporation Law") of The General Laws of The Commonwealth of Massachusetts (or successor provisions) requesting the call of a special meeting of stockholders because none of the officers is able and willing to call such a meeting may be made only by stockholders who hold at least 80% in interest of the capital stock entitled to vote at such meeting. At a special meeting of stockholders, only such business shall be conducted, and only such proposals shall be acted upon, as shall have been stated in the written notice of the special meeting, unless otherwise provided by law.

ARTICLE XVI

AMENDMENT OF BYLAWS

The Bylaws of the Bank may be adopted, altered, amended, changed or repealed by the Board of Directors or the stockholders of the Bank. Such action by the Board of Directors shall require the affirmative vote of at least two-thirds of the Directors then in office at a duly constituted meeting of the Board of Directors unless at the time of such action there shall be an Interested Stockholder, in which case such action shall also require the affirmative vote of at least a majority of the Continuing Directors then in office. Such action by the stockholders shall require (i) approval by the affirmative vote of a majority of Directors then in office, unless at the time of such action there shall be an Interested Stockholder, in which case such action shall also require the affirmative vote of at least a majority of the Continuing Directors then in office, at such meeting, (ii) unless waived by the affirmative vote of a majority of the Directors then in office (and, if applicable, Continuing Directors) specified in the preceding sentence, the submission by the stockholders of written proposals for adopting, altering, amending, changing or repealing the Bylaws that comply in all respects with the provisions of the Bylaws governing such submissions and (iii) the affirmative vote of at least eighty percent (80%) of the voting power of the then outstanding Voting Stock voting together as a single class at a duly constituted meeting of stockholders called expressly for such purpose.

-13-

ARTICLE XVII

AMENDMENT OF CHARTER

This Charter may be amended at a duly constituted meeting of stockholders called expressly for such purpose, by the affirmative vote of at least 80% of the total votes eligible to be cast by stockholders on such amendment, voting together as a single class; provided, however, that if the Board of Directors recommends, by the affirmative vote of at least two-thirds of the Directors then in office at a duly constituted meeting of the Board of Directors (unless at any time within the 60 day period immediately preceding the meeting at which the stockholder vote is to be taken, there shall be an Interested Stockholder, in which case such action shall also require the affirmative vote of a majority of the Disinterested Directors then in office), that stockholders approve such amendment at such meeting of stockholders, such amendment shall only require the affirmative vote of a majority of the total votes eligible to be cast by stockholders on such amendment, voting together as a single class. Unless otherwise provided by law, any amendment, addition, alteration, change or repeal so acted upon shall be effective on the date it is filed with the Secretary of State of the Commonwealth of Massachusetts or on such other date as specified in such amendment, addition, alteration, change or repeal or as the Secretary of State may specify.

-14-

APPENDIX A

DIRECTORS OF THE WESTBOROUGH BANK

NAME                                 EXPIRATION OF TERM
----                                 ------------------

Nelson P. Ball                       2001

Edward S. Bilzerian                  2002

David E. Carlstrom                   2000

John L. Casagrande                   2000

William W. Cotting, Jr.              2000

Robert G. Daniel                     2002

Earl H. Hutt                         2000

Walter A. Kinell, Jr.                2000

Robert A. Klugman                    2000

Roger B. Leland                      2001

Joseph F. MacDonough                 2000

Paul F. McGrath                      2002

Charlotte C. Spinney                 2000

Phyllis A. Stone                     2002

James E. Tashjian                    2002

Daniel G. Tear                       2000

-15-

Exhibit 3.4

BYLAWS

OF

THE WESTBOROUGH BANK

ARTICLE I

ORGANIZATION

The name of this bank is "The Westborough Bank" (the "Bank"). The Bank shall have and fully exercise all powers and authority, both express and implied, available to it under applicable law.

ARTICLE II

OFFICES

2.1 PRINCIPAL OFFICE. The principal office of the Bank shall be located at 100 E. Main Street, Westborough, Massachusetts and may be changed from time to time by the Board of Directors of the Bank, subject, however, to compliance with the provisions of Section 2 of Chapter 167C of the Massachusetts General Laws, or successor statute.

2.2 ADDITIONAL OFFICES. The Bank may have such additional offices, either within or without the Commonwealth of Massachusetts, as the Board of Directors may from time to time designate or the business of the Bank may require, subject, however, to compliance with the provisions of Section 3 of Chapter 167C of the Massachusetts General Laws, or successor statute, and to the approval of the Federal Deposit Insurance Corporation (the "FDIC") to the extent required by law.

ARTICLE III

STOCKHOLDERS

3.1 ANNUAL MEETING. The annual meeting of the stockholders of the Bank shall be held on the third Thursday in January of each year or on such other day (other than a legal holiday or day of religious significance) as the Board of Directors shall designate. The time and place of the annual meeting shall be designated by the Board of Directors.

3.2 SPECIAL MEETING. Special meetings of stockholders of the Bank may be called only by the Board of Directors pursuant to a resolution adopted by a majority of the total number of authorized directorships (whether or not there exist any vacancies in previously authorized directorships at the time any such resolution is presented to the Board for adoption) (the "Whole Board"), (provided, however, that if there is an Interested Stockholder, any such call by the Board of Directors shall also require the affirmative vote of a majority of the Disinterested Directors then


in office). Special meetings shall be called by the Clerk, or in the case of the death, absence, incapacity or refusal of the Clerk, by any other officer, upon written application of one or more stockholders who hold at least 80% in interest of the capital stock entitled to vote at such meeting. Application to a court pursuant to Section 34(b) of Chapter 156B (the "Massachusetts Business Corporation Law") of The General Laws of The Commonwealth of Massachusetts (or successor provisions) requesting the call of a special meeting of stockholders because none of the officers is able and willing to call such a meeting may be made only by stockholders who hold at least 80% in interest of the capital stock entitled to vote at such meeting. At a special meeting of stockholders, only such business shall be conducted, and only such proposals shall be acted upon, as shall have been stated in the written notice of the special meeting, unless otherwise provided by law. As used in these Bylaws, the terms "Interested Stockholder" and "Disinterested Director" shall have the same respective meanings assigned to them in the Charter. Any determination of beneficial ownership of securities under these Bylaws shall be made in the manner specified in the Charter.

3.3 PLACE OF MEETING. The Board of Directors may designate the place of meeting for any meeting of the stockholders. If no designation is made by the Board of Directors, the place of meeting shall be the principal executive offices of the Bank.

3.4 NOTICE OF MEETING. A written notice of all annual and special meetings of stockholders stating the hour, date, place and purposes of such meetings shall be given by the Clerk or an Assistant Clerk (or other person authorized by these Bylaws or by law) not less than seven days nor more than fifty days before the meeting to each stockholder entitled to vote thereat or to each stockholder who, under the Charter or under these Bylaws, is entitled to such notice by mailing it addressed to such stockholder at the address of such stockholder as it appears on the stock transfer books of the Bank. If mailed, such notice shall be deemed to be delivered when deposited in the United States mail with postage thereon prepaid. In the case of a special meeting the notice shall also state the purpose or purposes thereof. Any previously scheduled meeting of the stockholders may be postponed by resolution of the Board of Directors upon public notice given prior to the time previously scheduled for such meeting of stockholders.

3.5 WAIVER OF NOTICE. Notice of any stockholders' meeting may be waived in writing by any stockholder either before or after the time stated therein for convening of the meeting, and, if any person present in person or by proxy at a stockholders' meeting does not protest, prior to or at the commencement of the meeting, the lack of proper notice, such person shall be deemed to have waived notice of such meeting.

3.6 QUORUM AND ADJOURNMENT. Except as otherwise provided by law or by the Charter, the holders of a majority of the voting power of the then outstanding shares of the Bank entitled to vote generally in the election of directors (the "Voting Stock"), represented in person or by proxy, shall constitute a quorum at a meeting of stockholders, except that when specified business is to be voted on by a class or series voting as a class, the holders of a majority of the shares of such class or series shall constitute a quorum for the transaction of such business. The chairman of the meeting or a majority of the voting power of the shares of Voting Stock so represented may adjourn the meeting from time to time, whether or not there is such a quorum (or in the case of specified business to be voted on as a class or series, the chairman or a majority of the shares of such class or

-2-

series so represented may adjourn the meeting with respect to such specified business). No notice of the time and place of adjourned meetings need be given except as required by law. The stockholders present at a duly organized meeting may continue to transact business until adjournment, notwithstanding the withdrawal of enough stockholders to leave less than a quorum.

3.7 PROXIES. Stockholders may vote either in person or by written proxy dated not more than six months before the meeting named therein. Proxies shall be filed with the Clerk of the Bank at any meeting or of any adjournment thereof, before being voted. Except as otherwise limited therein, proxies shall entitle the persons authorized thereby to vote at any adjournment of such meeting, but they shall not be valid after final adjournment of such meeting. A proxy with respect to stock held in the name of two or more persons shall be valid if executed by or on behalf of any one of them unless at or prior to the exercise of the proxy the Bank receives a specific written notice to the contrary from any one of them. A proxy purporting to be executed by or on behalf of a stockholder shall be deemed valid unless challenged at or prior to its exercise, and the burden of proving invalidity shall rest on the challenger.

3.8 NOTICE OF STOCKHOLDER BUSINESS AND NOMINATIONS.

A. ANNUAL MEETINGS OF STOCKHOLDERS

1. Nominations of persons for election to the Board of Directors of the Bank and the proposal of business to be considered by the stockholders at an annual meeting of the stockholders may be made (a) pursuant to the Bank's notice of meeting delivered pursuant to Section 3.4 of these Bylaws, (b) by or at the direction of the Board of Directors pursuant to a resolution adopted by a majority of the Whole Board (unless there is an Interested Stockholder, in which case the affirmative vote of a majority of the Disinterested Directors then in office shall also be required) or
(c) by any stockholder of the Bank who is entitled to vote at the meeting, who complied with the notice procedures set forth in clauses (2) and (3) of paragraph (A) of this Section 3.8 and who was a stockholder of record at the time such notice is delivered to the Clerk of the Bank

2. For nominations or other business to be properly brought before an annual meeting by a stockholder pursuant to clause (c) of paragraph (A)(1) of this Section 3.8, the stockholder must have given timely notice thereof in writing to the Clerk of the Bank. To be timely, a stockholder's notice shall be delivered to the Clerk at the principal executive offices of the Bank not less than seventy days nor more than ninety days prior to the first anniversary of the preceding year's annual meeting; provided, however, that in the event that the date of the annual meeting is advanced by more than twenty days, or delayed by more than seventy days, from such anniversary date, notice by the stockholder to be timely must be so delivered not earlier than the ninetieth day prior to such annual meeting and not later than the close of business on the later of the seventieth day prior to such annual meeting. Such stockholder's notice shall set forth (a) as to each person whom the stockholder proposes to nominate for election or reelection as a director all information relating to such person that is required to be disclosed in solicitations of proxies for election of directors, or is otherwise required, in each case pursuant to regulations promulgated by the FDIC pursuant to the

-3-

Securities Exchange Act of 1934, as amended (the "Exchange Act"), including such person's written consent to being named in the proxy statement as a nominee and to serving as a director if elected; (b) as to any other business that the stockholder proposes to bring before the meeting, a brief description of the business desired to be brought before the meeting, the reasons for conducting such business at the meeting and any material interest in such business of such stockholder and the beneficial owner, if any, on whose behalf the proposal is made; and (c) as to the stockholder giving the notice and the beneficial owner, if any, on whose behalf the nomination or proposal is made (i) the name and address of such stockholder, as they appear on the Bank's books, and of such beneficial owner and (ii) the class and number of shares of the Bank which are owned beneficially and of record by such stockholder and such beneficial owner.

B. SPECIAL MEETING OF STOCKHOLDERS. Only such business shall be conducted at a special meeting of stockholders as shall have been brought before the meeting pursuant to the Bank's notice of meeting pursuant to Section 3.4 of these Bylaws.

C. GENERAL.

1. Only persons who are nominated in accordance with the procedures set forth in these Bylaws shall be eligible to serve as directors and only such business shall be conducted at a meeting of stockholders as shall have been brought before the meeting in accordance with the procedures set forth in these Bylaws.

2. Except as otherwise provided by law, the Charter or these Bylaws, the President of the Bank as chairman of the meeting shall have the power, and duty to determine whether a nomination or any business proposed to be brought before the meeting was made in accordance with the procedures set forth in these Bylaws and, if any proposed nomination or business is not in compliance with these Bylaws, to declare that such defective proposal or nomination shall be disregarded.

3. Notwithstanding the foregoing provisions of these Bylaws, a stockholder shall also comply with all applicable requirements of the Exchange Act and the rules and regulations thereunder with respect to the matters set forth in those Bylaws. Nothing in these Bylaws shall be deemed to affect any rights (i) of stockholders to request inclusion of proposals in the Bank's proxy statement pursuant to rules promulgated under the Exchange Act or (ii) of the holders of any series of Preferred Stock to elect directors under specified circumstances.

3.9 PROCEDURE FOR ELECTION OF DIRECTORS: REQUIRED VOTE. Election of directors at all meetings of the stockholders at which directors are to be elected shall be by written ballot, and except as otherwise set forth in the Charter with respect to the right of the holders of any series of Preferred Stock or any other series or class of stock to elect additional directors under specified circumstances, a plurality of the votes cast thereat shall elect the directors. Except as otherwise provided by law, the Charter or these Bylaws, all matters submitted to the stockholders at any meeting shall be decided by the affirmative vote of a majority of the shares present in person or

-4-

represented by proxy at the meeting and entitled to vote on the matter and shall be the act of the stockholders.

3.10 NO STOCKHOLDER ACTION BY WRITTEN CONSENT. Subject to the rights of the holders of any series of Preferred Stock or any other series or class of stock as set forth in the Charter to elect additional directors under specific circumstances or to consent to specific actions taken by the Bank, any action required or permitted to be taken by the stockholders of the Bank must be effected at an annual or special meeting of stockholders of the Bank and may not be effected by any consent in writing by such stockholders.

ARTICLE IV

BOARD OF DIRECTORS

4.1 GENERAL POWERS. The business and affairs of the Bank shall be managed by or under the direction of its Board of Directors. In addition to the powers and authorities by these Bylaws expressly conferred upon them, the Board of Directors may exercise all such powers of the Bank and do all such lawful acts and things as are not by law or by the Charter or by these Bylaws required to be exercised or done by the stockholders.

4.2 COMPOSITION AND TERM. The Board of Directors shall be composed of: (a) those persons designated in the Charter of the Bank, such persons to serve as directors until the respective expiration dates of their terms as set forth therein and until their successors are elected and qualified and (b) as such terms expire, those persons who are elected as directors from time to time as provided herein. Subject to the rights of the holders of any series of Preferred Stock or any other series or class of stock as set forth in the Charter to elect directors under specified circumstances, the number of directors shall be fixed from time to time exclusively pursuant to a resolution adopted by a majority of the Whole Board (provided that if at the time of such action there is an Interested Stockholder, a majority vote of the Disinterested Directors then in office shall also be required), but shall consist of not more than twenty-five nor less than eleven directors. The directors, other than those who may be elected by the holders of any series of Preferred Stock or any other series or class of stock as set forth in the Charter, shall be divided into three classes as nearly equal in number as possible, and designated as Class I, Class II and Class III. Members of each Class shall hold office until their successors shall have been duly elected and qualified. At each succeeding annual meeting of stockholders of the Bank, the successors of the Class of directors whose term expires at that meeting shall be elected by a plurality vote of all votes cast at such meeting to hold office for a term expiring at the annual meeting of stockholders held in the third year following the year of their election, and until their successors are elected and qualified. Additional directors may be elected in any fiscal year by vote of a majority of the directors then in office. No person shall be elected or re-elected as a Director for a term extending beyond his or her 75th birthday.

Subject to the rights of the holders of any series of Preferred Stock then outstanding, newly created directorships resulting from any increase in the authorized number of directors or any vacancies in the Board of Directors resulting from death, resignation, retirement, disqualification, removal from office or other cause may be filled only by a majority vote of the directors then in

-5-

office, though less than a quorum, (provided, however, that if there is an Interested Stockholder, any such action by the Board of Directors shall also require the affirmative vote of a majority of the Disinterested Directors then in office) and directors so chosen shall hold office for a term expiring at the annual meeting of stockholders at which the term of office of the class to which they have been chosen expires. No decrease in the number of directors constituting the Board of Directors shall shorten the term of any incumbent director.

4.3 QUALIFICATION. Each director shall have such qualifications as are required by applicable law. Each director shall own, in his or her own right and free of any lien or encumbrance, common stock, either of the Bank or of a company owning seventy-five percent of the stock of the Bank, having a par value, or a fair market value on the date the person became a director, of not less than $1,000. Any director who ceases to be the owner of the required number of shares of stock, or who becomes in any other manner disqualified, shall vacate his or her office forthwith. Each director, when appointed or elected, shall take an oath that he or she will faithfully perform the duties of his or her office and that he or she is the owner, in his or her own right and free of any lien or encumbrance, of the amount of stock required by this Section 4.3. To the extent required by law, members of the Board of Directors shall be citizens and residents of the Commonwealth of Massachusetts.

4.4 REGULAR MEETINGS. A regular meeting of the Board of Directors shall be held without notice other than these Bylaws immediately after, and at the same place as, each annual meeting of stockholders. The Board of Directors may, by resolution, provide the time and place for the holding of additional regular meetings without notice other than such resolution.

4.5 SPECIAL MEETINGS. Special meetings of the Board of Directors shall be called at the request of the Chairman of the Board, if one is elected, the President, or a majority of the Board of Directors. The person or persons authorized to call special meetings of the Board of Directors may fix the place and time of the meetings.

4.6 NOTICE. Notice of any special meeting shall be given to each director at his or her business or residence in writing by hand delivery, first class or overnight mail or courier service, telegram or facsimile transmission or orally by telephone communication. If mailed, such notice shall be deemed adequately delivered when deposited in the United States mails so addressed, with postage thereon prepaid, at least five days before such meeting. If by telegram, overnight mail, or courier service such notice shall be deemed adequately delivered when the telegram is delivered to the telegraph company or its notice is delivered to the overnight mail or courier service company at least twenty-four hours before such meeting. If by facsimile transmission, such notice shall be deemed adequately delivered when the notice is transmitted at least twenty-four hours before such meeting. If by telephone or by hand delivery, the notice shall be given at least twelve hours prior to the time set for the meeting. Neither business to be transacted at, nor the purpose of, any regular or special meeting of the Board of Directors need be specified in the notice of such meeting, except for amendments to these Bylaws as provided under Article 12 of these Bylaws. A meeting may be held at any time without notice if all the directors are present or if those not present waive notice of the meeting as provided in Section 4.7 of these Bylaws.

-6-

4.7 WAIVER OF NOTICE. Notice of any directors' meeting may be waived in writing by all the directors and, if any director present at a directors' meeting does not protest prior to or at the commencement of the meeting the lack of proper notice, he or she shall be deemed to have waived notice of such meeting.

4.8 QUORUM. A majority of the Whole Board shall constitute a quorum for the transaction of business, but if at any meeting of the Board of Directors there shall be less than a quorum present, a majority of the directors present may adjourn the meeting from time to time without further notice. The act of the majority of the directors present at a meeting at which a quorum is present shall be the act of the Board of Directors.

4.9 VACANCIES. Subject to the rights of the holders of any series of Preferred Stock or any other series or class of stock as set forth in the Charter to elect additional directors under specified circumstances, vacancies resulting from death, resignation, retirement, disqualification, removal from office or other cause, and newly created directorships resulting from any increase in the authorized number of directors, may be filled only by the affirmative vote of a majority of the remaining directors, though less than a quorum of the Board of Directors, unless there is an Interested Stockholder, in which case such vacancy may only be filled by vote of a majority of the Distinterested Directors then in office. A director so elected shall hold office for a term continuing until the next election of directors by the stockholders. No decrease in the number of authorized directors shall shorten the term of any incumbent director.

4.10 PRESUMPTION OF ASSENT. A director of the Bank who is present at a meeting of the Board of Directors at which action on any Bank matter 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 he or she shall file a written dissent to such action with the person acting as the Clerk of the meeting before the adjournment thereof or shall forward such dissent by registered mail to the Clerk of the Bank within five days after the date 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.

4.11 MANNER OF PARTICIPATION. Members of the Board of Directors or of committees elected by the Board pursuant to Section 4.15 may participate in meetings of the Board or such committee by means of conference telephone or similar communications equipment by which all persons participating in the meeting can hear each other. Such participation shall constitute presence in person but shall not constitute attendance for the purpose of compensation pursuant to Section 4.12 or Section 5.8, unless the Board of Directors by resolution so provides.

4.12 COMPENSATION OF DIRECTORS. The Board of Directors shall have authority to fix fees of directors, including a reasonable allowance for expenses actually incurred in connection with their duties.

4.13 RESIGNATION. Any director may resign at any time by sending a written notice of such resignation to the principal executive office of the Bank addressed to the Chairman of the Board, the Chief Executive Officer or the Clerk. Unless the resigning director otherwise specifies in the notice

-7-

of resignation, such resignation shall take effect upon receipt by the Chairman of the Board, the Chief Executive Officer or the Clerk.

4.14 COMMITTEES. In addition to the Executive Committee referred to in Article 5 of these Bylaws and the Audit Committee referred to in Section 4.15 hereof, the Board of Directors may, by resolution adopted by a majority of the Whole Board, designate one or more additional committees, each such additional committee to consist of those directors elected by the Board of Directors. The Board of Directors may elect one or more directors as alternate members of any such committee, who may take the place of any absent member or members at a meeting of such committee.

If a member of any such committee shall be absent from any meeting, or disqualified from voting thereat, the remaining member or members present and not disqualified from voting, whether or not such member or members constitute a quorum, may, by unanimous vote, appoint another member of the Board of Directors to act at the meeting in place of an absent or disqualified member. Any such committee, to the extent provided in the resolution of the Board of Directors, shall have and may exercise, when the Board of Directors is not in session, all the powers and authority of the Board of Directors in the direction of the Bank, except action in respect to dividends to stockholders, election of the principal officers, the filling of vacancies in the Board of Directors or committees created pursuant to the authority set forth in this section, the amendment of the Charter of the Bank, or the amendment of these Bylaws.

Such committee or committees shall have such name or names as may be determined from time to time by resolution adopted by the Board of Directors. Unless otherwise specified in the resolution of the Board of Directors designating the committee, the majority of the total number of members of the committee shall constitute a quorum for the transaction of business, and (the vote of the majority of the members of the committee present at any meeting of which there is a quorum shall be the act of the committee. Each such committee shall keep regular minutes of its meetings and report the same to the Board of Directors, when required.

4.15 AUDIT COMMITTEE. The Board of Directors shall, by resolution adopted by a majority of the Whole Board, designate certain directors of the Bank to constitute an Audit Committee, none of whom shall be an operating officer of the bank. The Board of Directors shall cause an annual audit to be made of the financial statements of the Bank by certified public accountants under the supervision of such Audit Committee, as of a date to be determined by such Committee. The Audit Committee shall perform such other functions as a duly adopted resolution of the Board of Directors may provide.

4.16 REMOVAL. Subject to the rights of the holders of any series of Preferred Stock or any other series or class of stock as set forth in any certificate of establishment with respect thereto to elect additional Directors under specific circumstances, any Director may be removed from office at any time, but only for cause and only by the affirmative vote of (i) two-thirds of the Whole Board or (ii) the holders of at least eighty percent (80%) of the voting power of the then outstanding shares of the Voting Stock, voting together as a single class. At least thirty days prior to such meeting of the Board of Directors or the stockholders, as applicable, written notice shall be sent to the Director whose removal will be considered at such meeting.

-8-

ARTICLE V

EXECUTIVE COMMITTEE

5.1 COMPOSITION. The Executive Committee shall consist of six directors, one of whom shall be the President who shall preside, subject to the limitations provided by law. The Committee shall elect a Clerk of the Executive Committee who may but need not be member thereof; and, in the case of his or her absence or disability, the Committee or the President may appoint a person to serve as Clerk PRO TEM. Such Clerk shall be subject to the duties and requirements provided by law.

5.2 POWERS OF THE EXECUTIVE COMMITTEE. The Executive Committee shall make the investment of all the funds of the Bank and shall have charge of, and the power to sell, or authorize the sale of all property held by it. The Committee also shall have charge of the Bank building and all equipment used or owned by the Bank, and shall have authority to purchase any necessary equipment or to make any necessary repairs. It shall approve all loans made, shall make all changes in the property or security pledged, or the rates of interest charged therfor, and all purchases of bonds, stocks, and notes, and in general shall make and change all investment of the funds of the Bank under such limitations as are prescribed by law. The Committee shall direct the Treasurer to collect, by suit or otherwise, all monies due the Bank when its interest so requires, and shall exercise general supervision and control of all matters pertaining to property of the Bank, subject always to direction of the directors and to the provisions of law.

In addition to the powers and duties provided by law, the Executive Committee shall exercise general supervision and control in all matters pertaining to the interests of the Bank not otherwise provided by law or in these bylaws, subject at all times to the direction of the Board of Directors. In case of the death or disability of the President, the Executive Committee may designate a Vice President or the Treasurer to perform his or her duties, and in case of the death, disability or termination of employment of any other officer, the Executive Committee may designate a person to act temporarily in such other officer's stead. In each case until the next meeting of the Board of Directors, and in case of the creation of a new office, the Executive Committee may fill such office until the next meeting of the Board of Directors.

5.3 RECORD OF PROCEEDINGS. The Executive Committee shall keep minutes of its acts and proceedings which shall be submitted to the next succeeding meeting of the Board of Directors for approval; but failure to submit or to receive approval of such minutes shall not invalidate any action taken upon an authorization contained in them.

5.4 PLACE OF MEETINGS. Meetings of the Executive Committee, regular or special, may be held either within or without the United States.

5.5 REGULAR MEETINGS. Regular meetings of the Executive Committee, of which no notice shall be necessary, shall be held on such days and at such places as shall be established by resolution adopted by the majority of the Executive Committee.

-9-

5.6 SPECIAL MEETINGS. Special meetings of the Executive Committee shall be called at the request of any member of the Executive Committee and shall be held upon notice by mail, facsimile or comparable facility, posted or delivered for transmission not later than during the third day immediately preceding the day for the meeting, or by telephone not later than the day immediately preceding the day for the meeting. Notice of any special meeting of the Executive Committee may be waived in writing, signed by the member or members entitled to the notice, whether before or after the time of the meeting. Attendance of any member of the Executive Committee at a special meeting shall constitute a waiver of notice of the meeting.

5.7 QUORUM. Three of the Executive Committee's elected members shall constitute a quorum for the transaction of business.

5.8 COMPENSATION. The Board of Directors may authorize payment to the members of the Executive Committee of a reasonable fee as compensation for service as a member of the Executive Committee.

ARTICLE VI

OFFICERS

6.1 ENUMERATION. The officers of the Bank shall consist of a President, one or more Vice Presidents, a Treasurer, a Clerk and such other officers as the Board of Directors may determine to be necessary for the management of the Bank.

6.2 ELECTION. The President and Treasurer shall be elected annually by the Board of Directors and the Clerk shall be elected by the stockholders at their annual meeting or at a special meeting of stockholders duly called for such purpose. Other officers may be elected by the Board of Directors at any meeting of the Board of Directors.

6.3 QUALIFICATION. Any two or more offices may be held by any person. The President shall be a Director.

6.4 TENURE. Except as otherwise provided by law, by the Charter, or by these Bylaws, the President and Treasurer shall hold office until the first meeting of the Board of Directors following the next annual meeting of the stockholders and until their respective successors are elected and qualified; the Clerk shall hold office until the next annual meeting of stockholders and until a successor is elected and qualified; and all other officers shall hold office until the first meeting of the Board of Directors following the next annual meeting of stockholders, or for such shorter term as the Board of Directors may fix at the time such officers are elected. The President may resign at any time by written notice to the Board of Directors or the Clerk. Any other officer may resign at any time by written notice to the President. Such resignation shall be effective upon receipt unless the resignation otherwise provides. Election or appointment of an officer, employee or agent shall not of itself create contract rights. The Board of Directors may, however, authorize the Bank to enter into an employment contract with any officer in accordance with law, but no such contract right shall

-10-

impair the right of the Board of Directors to remove any officer at any time in accordance with Section 6.5 hereof.

6.5 REMOVAL. Except as otherwise provided by law, the Charter or these Bylaws, the Board of Directors may remove any officer with or without cause by the affirmative vote of a majority of the Whole Board; provided, however, that if at the time of such removal there is an Interested Stockholder, the affirmative vote of a majority of the Disinterested Directors then in office shall also be required. Any such removal, other than for cause, shall be without prejudice to the contract rights, if any, of the persons involved.

6.6 ABSENCE OR DISABILITY. In the event of the absence or disability of any officer, the Board of Directors may designate another officer to act temporarily in place of such absent or disabled officer.

6.7 VACANCIES. Any vacancy in any office may be filled for the unexpired portion of the term by the Board of Directors.

6.8 CHAIRMAN OF THE BOARD. The Chairman of the Board, if any, shall preside at all meetings of the Board of Directors. If a Chairman of the Board is not elected or is absent, the President shall preside at all meetings of the Board of Directors. The Chairman of the Board shall have such other powers and shall perform such other duties as the Board of Directors may from time to time designate. If the Chairman of the Board is not the President, he or she shall also have such powers and perform such duties as the President may from time to time designate.

6.9 THE PRESIDENT. The President shall be the Chief Executive Officer, unless the Board of Trustees, by special vote, transfers the duties of Chief Executive Officer upon the Treasurer or an Executive Vice President. The President shall, subject to the direction of the Board of Directors, have general supervision and control of the Bank's business and shall preside, when present, at all meetings of the stockholders and, in the absence of the Chairman of the Board, at all meetings of the Board of Directors.

6.10 VICE PRESIDENTS, TREASURER AND OTHER OFFICERS. Any Vice President, the Treasurer and any other officers whose powers and duties are not otherwise specifically provided for herein shall have such powers and shall perform such duties as the Chief Executive Officer may from time to time designate.

6.11 CLERK AND ASSISTANT CLERKS. The Clerk shall keep a record of the meetings of stockholders. If a Secretary is not elected or is absent, the Clerk shall keep a record of the meetings of the Board of Directors. In the absence of the Clerk, an Assistant Clerk, if one is elected, shall perform the Clerk's duties. Otherwise a Temporary Clerk designated by the person presiding at the meeting shall perform the Clerk's duties.

-11-

ARTICLE VII

STOCK CERTIFICATES AND TRANSFERS

7.1 CERTIFICATES OF STOCK. Unless otherwise provided by the Board of Directors, each stockholder shall be entitled to a certificate of the capital stock of the Bank in such form as may from time to time be prescribed by the Board of Directors. Such certificate shall be signed by the President or a Vice President and by the Treasurer or an Assistant Treasurer. Such signatures may be facsimile if the certificate is signed by a transfer agent or by a registrar, other than a Director, officer or employee of the Bank. In case any officer who has signed or whose facsimile signature has been placed on such certificate shall have ceased to be such officer before such certificate is issued, it may be issued by the Bank with the same effect as if he or she were such officer at the time of its issue. Every certificate for shares of stock which are subject to any restriction on transfer and every certificate issued when the Bank is authorized to issue more than one class or series of stock shall contain such legend with respect thereto as is required by law.

7.2 TRANSFERS. Subject to any restrictions on transfer and unless otherwise provided by the Board of Directors, shares of stock may be transferred on the books of the Bank by the surrender to the Bank or its transfer agent of the certificate therefor properly endorsed or accompanied by a written assignment and power of attorney properly executed, with transfer stamps (if necessary) affixed, and with such proof of the authenticity of signature as the Bank or its transfer agent may reasonably require.

7.3 RECORD HOLDERS. Except as otherwise required by law, by the Charter or by these Bylaws, the Bank shall be entitled to treat the record holder of stock as shown on its books as the owner of such stock for all purposes, including the payment of dividends and the right to vote, regardless of any transfer, pledge or other disposition of such stock, until the shares have been transferred on the books of the Bank in accordance with the requirements of these Bylaws.

It shall be the duty of each stockholder to notify the Bank of his or her address and any changes thereto.

7.4 RECORD DATE. The Board of Directors may fix in advance a time of not more than sixty days before the date of any meeting of the stockholders, the date for the payment of any dividend or the making of any distribution to stockholders or the last day on which the consent or dissent of stockholders may be effectively expressed for any purpose, as the record date for determining the stockholders having the right to notice of and to vote at such meeting, and any adjournment thereof, or the right to receive such dividend or distribution or the right to give such consent or dissent. In such case, only stockholders of record on such record date shall have such right, notwithstanding any transfer of stock on the books of the Bank after the record date.

If no record date is fixed and the transfer books are not closed,
(a) the record date for determining stockholders having the right to notice of or to vote at a meeting of stockholders shall be the close of business on the day next preceding the day on which notice is given, and (b) the

-12-

record date for determining stockholders for any other purpose shall be the close of business on the date on which the Board of Directors acts with respect thereto.

7.5 REPLACEMENT OF CERTIFICATES. In case of the alleged loss, destruction or mutilation of a certificate of stock, a duplicate certificate may be issued in place thereof, upon such terms as the Board of Directors may prescribe.

7.6 ISSUANCE OF CAPITAL STOCK. Except as provided by law, the Board of Directors shall have the authority, with the approval of the Commissioner of Banks of the Commonwealth of Massachusetts to the extent required by law, to issue or reserve for issue from time to time the whole or any part of the capital stock of the Bank which may be authorized from time to time, to such persons or organizations, for such consideration, whether cash, property, services or expenses and on such terms as the Board of Directors may determine, including, without limitation, the granting of options, warrants or conversion or other rights to subscribe to said capital stock.

7.7 DIVIDENDS. Subject to applicable law, the Charter and these Bylaws, the Board of Directors may from time to time declare, and the Bank may pay, dividends on outstanding shares of its capital stock.

ARTICLE VIII

DEPOSITS

Deposits of any type permitted by law may be received by the Bank on such terms and subject to such limitations as are from time to time provided by law and the rules, regulations and Bylaws of the Bank, but any deposit may be refused by the Bank for any reason.

ARTICLE IX

WITHDRAWALS

Deposits may be withdrawn by the depositor or by any person legally authorized to act on the depositor's behalf. Withdrawals may be made by written order or by any other method permitted by the Bank, subject to such requirements as may be established from time to time by the Bank or by law. Withdrawals requesting payment to the depositor or to one or more persons may be honored by the Bank. Any payment made by the Bank to the depositor in person or pursuant to any such withdrawal shall discharge the liability of the Bank to all persons to the extent of such payment. No alleged agreement with a depositor or with any other person inconsistent with law, these Bylaws or with any of the rules or regulations of the Bank shall be valid or binding upon the Bank.

-13-

ARTICLE X

INTEREST

The Bank may pay interest on deposits in accordance with law. The Bank may elect not to include fractional parts of a dollar in principal in computing interest. With respect to deposit accounts on which interest is payable, the Bank may elect not to pay interest on accounts that have a balance of less than ten dollars, or such other minimum amount as may be fixed or permitted by law, unless otherwise provided by law.

ARTICLE XI

INDEMNIFICATION

11.1 INDEMNIFICATION AND INSURANCE.

A. Each person who was or is made a party or is threatened to be made a party to or is otherwise involved (including, without limitation, as a witness) in any action, suit or proceeding, whether civil, derivative, criminal, administrative or investigative (hereinafter a "proceeding"), by reason of the fact that he or she or a person of whom he or she is the legal representative is or was a director, officer, employee or agent of the Bank, or is or was serving with the approval of the Bank as a director, officer, partner, trustee, employee or agent of another corporation or of a partnership, joint venture, trust or other enterprise, including service with respect to any employee benefit plan (hereinafter an "indemnitee"), whether the basis of such proceeding is alleged action or inaction in an official capacity as a director, officer, partner, trustee, employee or agent or in any other capacity while serving as a director, officer, partner, trustee, employee or agent, shall be indemnified and held harmless by the Bank against all expense, liability and loss (including, without limitation, attorneys' fees and disbursements, judgments, fines, excise taxes or penalties under the Employee Retirement Income Security Act of 1974, as amended, and amounts paid or to be paid in settlement) reasonably incurred by such indemnitee in connection with such proceeding, provided that such indemnitee shall have acted in good faith in the reasonable belief that such action was in, or not opposed to, the best interests of the Bank or such corporation, partnership, joint venture, trust, employee benefit plan or other enterprise, as the case may be; provided, however, that except as provided in paragraph (C) of this Section 11.1 with respect to proceedings seeking to enforce rights to indemnification, the Bank shall indemnify any such indemnitee seeking indemnification in connection with a proceeding (or part thereof) initiated by such indemnitee only if such proceeding (or part thereof) was authorized by the Board of Directors.

B. The right to indemnification conferred in paragraph (A) of this
Section 11.1 shall include the right to be paid by the Bank the expenses (including attorneys' fees and disbursements) incurred in defending any such proceeding in advance of its final disposition (hereinafter an "advancement of expenses"); provided, however, that, to the extent required by applicable law, an advancement of expenses incurred by an indemnitee in his or her capacity as a director or officer (and not in any other capacity in which service was or is rendered by such indemnitee, including, without limitation, service to an employee benefit plan) shall be made only

-14-

upon delivery to the Bank of an undertaking (hereinafter an "undertaking"), by or on behalf of such indemnitee, to repay all amounts so advanced if it shall ultimately be determined by final judicial decision from which there is no further right to appeal (hereinafter a "final adjudication") that such indemnitee is not entitled to be indemnified for such expenses under this paragraph (B) or otherwise.

C. If a claim under paragraphs (A) or (B) of this Section 11.1 is not paid in full by the Bank within thirty days after a written claim has been received by the Bank, except in the case of a claim for an advancement of expenses, in which case the applicable period shall be twenty days, the indemnitee may at any time thereafter bring suit against the Bank to recover the unpaid amount of the claim. If successful in whole or in part in any such suit, the indemnitee shall be entitled to be paid also the expense of prosecuting or defending such suit. In (i) any suit brought by the indemnitee to enforce a right to indemnification hereunder (but not in a suit brought by the indemnitee to enforce a right of an advancement of expenses) it shall be a defense that, and (ii) in any suit brought by the Bank to recover an advancement of expenses pursuant to the terms of an undertaking, the Bank shall be entitled to recover such expenses upon a final adjudication that, the indemnitee has not met any applicable standard for indemnification set forth under applicable law. Neither the failure of the Bank (including its Board of Directors, independent legal counsel or stockholders) to have made a determination prior to the commencement of such action that indemnification of the indemnitee is proper in the circumstances because the indemnitee has met the applicable standard of conduct set forth under applicable law, nor an actual determination by the Bank
(including its Board of Directors, independent legal counsel or stockholders)
that the indemnitee has not met such applicable standard of conduct, shall create a presumption that the indemnitee has not met the applicable standard of conduct or, in the case of such a suit brought by the indemnitee, be a defense to such suit. In any suit brought by the indemnitee to enforce a right to indemnification or to an advancement of expenses hereunder, or brought by the Bank to recover an advancement of expenses pursuant to the terms of an undertaking, the burden or proving that the indemnitee is not entitled to be indemnified, or to such advancement of expenses, under these Bylaws or otherwise shall be on the Bank.

D. The right to indemnification and the advancement of expenses conferred in this Section 11.1 shall not be exclusive of any other right which any person may have or hereafter acquire under any statute, provision of the Charter, provision of these Bylaws, agreement, vote of stockholders or disinterested directors or otherwise.

E. The Bank may maintain insurance, at its expense, to protect itself and any director, officer, employee or agent of the Bank or another corporation, partnership, joint venture, trust or other enterprise against any expense, liability or loss, whether or not the Bank would have the power to indemnify such person against such expense, liability or loss under applicable law.

F. The Bank may, to the extent authorized from time to time by the Board of Directors, grant rights to indemnification, and rights to the advancement of expenses, to any employee or agent of the Bank to the fullest extent of the provisions of these Bylaws with respect to the indemnification and advancement of expenses of directors and officers of the Bank.

G. The rights to indemnification and to the advancement of expenses conferred in paragraphs (A) and (B) of these Bylaws shall be contract rights and such rights shall continue as

-15-

to an indemnitee who has ceased to be a director, officer, employee or agent and shall inure to the benefit of the indemnitee's heirs, executors and administrators.

H. The rights to indemnification and to the advancement of expenses conferred in paragraphs (A) and (B) of these Bylaws shall apply to actions taken by any person who took such actions in his or her capacity as a legal representative, director, officer, employee or agent of Westborough Savings Bank or other predecessor institution of the Bank, or who was serving with the approval of Westborough Savings Bank or other predecessor institution of the Bank as a director, officer, partner, trustee, employee or agent of another corporation or of a partnership, joint venture, trust or other enterprise, including service with respect to any employee benefit plan.

ARTICLE XII

AMENDMENTS

12.1 AMENDMENTS. These Bylaws may be amended, added to, rescinded or repealed by the vote of two-thirds of the Board of Directors at any meeting of the Board of Directors or by the stockholders, provided notice of the proposed change was given in the notice of the meeting and, in the case of the Board of Directors, in a notice given no less than five days prior to the meeting; provided, however, that, notwithstanding any other provisions of these Bylaws or any provision of law which might otherwise permit a lesser vote or no vote, but in addition to any affirmative vote of the holders of any particular class or series of stock required by law, the Charter or these Bylaws, the affirmative vote of the holders of at least eighty percent (80%) of the voting power of the then outstanding Voting Stock, voting together as a single class, shall be required to alter, amend or repeal any provision of these Bylaws.

ARTICLE XIII

SPECIAL CORPORATE ACTS

13.1 EXECUTION OF NEGOTIABLE INSTRUMENTS. All checks, drafts, notes, bonds, bills of exchange, and orders for the payment of money shall be signed by such officer or officers of the Bank as the Board of Directors shall determine from time to time. The Board of Directors may authorize the use of facsimile signatures of any officer or employee in lieu of manual signatures.

13.2 EXECUTION OF DEEDS, CONTRACTS, ETC. Subject always to the specific directions of the Board of Directors or the Executive Committee, all deeds, mortgages, assignments, extensions, releases, partial releases, and discharges of mortgages made by the Bank and all other written contracts, agreements and undertakings to which the Bank shall be a party shall be executed in its name by the Chairman of the Board of Directors, the Chief Executive Officer, any Executive Vice President, any Senior Vice President, any Vice President, or such other officer as may be designated by the Chairman of the Board of Directors or the Chief Executive Officer, and, when requested, the Clerk or an Assistant Clerk shall attest to such signatures and affix the corporate seal to the instruments.

-16-

13.3 ENDORSEMENT OF STOCK CERTIFICATES. Subject always to the specific directions of the Board of Directors or the Executive Committee, any share or shares of stock issued by any corporation and owned by the Bank (including reacquired shares of stock of the Bank) may, for sale or transfer, be endorsed in the name of the Bank by the Chairman of the Board of Directors, the Chief Executive Officer or such other officer as may be designated by the Chairman of the Board of Directors or the Chief Executive Officer, and his or her signature shall be attested to by the Clerk or an Assistant Clerk who shall affix the corporate seal.

13.4 VOTING OF SHARES OWNED BY BANK. Subject always to the specific directions of the Board of Directors or the Executive Committee, any share or shares of stock issued by any other corporation and owned or controlled by the Bank may be voted at any stockholders' meeting of the other corporation by the Chief Executive Officer of the Bank, or in the absence by such other officer as may be designated by the Chief Executive Officer. Whenever, in the judgment of the Chief Executive Officer, or in his or her absence, of any such other officer as may be designated by the Chief Executive Officer, it is desirable for the Bank to execute a proxy or give a stockholders' consent in respect to any share or shares of stock issued by any other corporation and owned or controlled by the Bank, the proxy or consent shall be executed in the name of the Bank by the Chief Executive Officer without necessity of any authorization by the Board of Directors. Any person or persons designated in the manner above stated as the proxy or proxies of the Bank shall have full right, power and authority to vote the share or shares of stock issued by the other corporation.

13.5 FORECLOSURE OF MORTGAGE. Subject always to the specific directions of the Board of Directors or the Executive Committee, in the event of a breach of condition of any mortgage held by the Bank, the Chief Executive Officer, the Chairman of the Board, the President, any Vice Presidents, the Treasurer or any Assistant Treasurer are authorized and empowered severally in the name and on behalf of the Bank, wherever authorized by the Board of Directors or the Executive Committee, by general or specific vote, to make entry for the purpose of taking possession of the mortgaged property or of foreclosure of such mortgage and to perform any and all acts necessary or proper to consummate such foreclosure and effect the due execution of any power of sale contained in such mortgage, including the execution, acknowledgment and delivery of all deeds and instruments of conveyance to the purchaser and the execution of all affidavits and certificates required by law or deemed necessary by any of such officers.

ARTICLE XIV

MISCELLANEOUS PROVISIONS

14.1 FISCAL YEAR. Except as otherwise determined by the Board of Directors, the fiscal year of the bank shall be the twelve months ending September 30 or on such other date as may be required by law.

14.2 SEAL. The Board of Directors shall have power to adopt and alter the seal of the Bank.

14.3 CHARTER. All references in these Bylaws to the Charter shall be deemed to refer to the Charter of the Bank, as amended and in effect from time to time.

-17-

14.4 EFFECTIVE DATE. These Bylaws shall become effective on the date of the formation of the Bank as a Massachusetts-chartered stock savings bank.

-18-

Exhibit 3.5

CHARTER

OF

WESTBOROUGH BANCORP, MHC

ARTICLE I

NAME

The name of this corporation shall be "Westborough Bancorp, MHC" (the "Corporation") and may be changed from time to time by the Corporators of the Corporation.

ARTICLE II

MAIN OFFICE

The main office of the Corporation shall be located at 100 E. Main Street, Westborough, Massachusetts, and may be changed from time to time by the Board of Trustees of the Corporation.

ARTICLE III

DURATION

The duration of the Corporation is perpetual.

ARTICLE IV

NATURE AND POWERS

The Corporation is a mutual holding company organized under Chapter 167H of the Massachusetts General Laws and shall have and may exercise all powers and authority, express and implied, available to it under Chapter 167H, as it may be amended from time to time, and under all other applicable state and federal law. Notwithstanding any other provision contained herein, the Corporation shall have no power to take deposits.

ARTICLE V

CORPORATORS

The Corporation shall have a Board of Corporators which shall initially consist of those persons who both (a) are serving as Corporators of the Corporation on the date of the reorganization of the Corporation into a mutual holding company in accordance with the provisions of said Chapter 167H and (b) meet the qualifications for the position of Corporator set forth in the


bylaws of the Corporation. Such initial Corporators shall continue to serve as Corporators for the balance of the terms to which they were elected prior to the mutual holding company reorganization, subject to the provisions of the bylaws of the Corporation. Corporators shall otherwise be elected as provided in the bylaws of the Corporation.

ARTICLE VI

TRUSTEES

The Corporation shall have a Board of Trustees which shall initially consist of those persons who both (a) are serving as Trustees of the Corporation on the date of the reorganization of the Corporation into a mutual holding company in accordance with the provisions of said Chapter 167H and (b) meet the qualifications for the position of Trustee set forth in the bylaws of the Corporation. Such initial Trustees shall continue to serve as Trustees for the balance of the terms to which they were elected prior to the mutual holding company reorganization, subject to the provisions of the bylaws of the Corporation. Trustees shall otherwise be elected as provided in the bylaws of the Corporation.

ARTICLE VII

LIQUIDATION AND DISSOLUTION

Section 1. LIQUIDATION AND DISSOLUTION.

The Corporation may liquidate its affairs and be dissolved in accordance with the procedures set forth in Chapter 168, Section 33 of the Massachusetts General Laws, as it may be amended from time to time.

Section 2. LIQUIDATION RIGHTS.

All persons who have deposit accounts with any subsidiary bank of the Corporation on the date of the vote of liquidation in accordance with said Chapter 168, Section 33, or such other date, if any, as may be provided in said Section, as said Section may be amended from time to time, shall have the right, upon the liquidation of the Corporation, to receive any proceeds of the Corporation's assets and property which may remain after payment of expenses of settling the Corporation's affairs and satisfaction of all liabilities of the Corporation, as provided in said Chapter 168, Section 33.

Section 3. LIMITATIONS.

Liquidation rights accorded depositors under said Chapter 168,
Section 33 shall relate to the liquidation of the Corporation and not to the liquidation or other disposition of any asset or group of assets owned by the Corporation, including without limitation any stock bank or other subsidiary which may be owned in whole or in part by the Corporation. No depositor of any subsidiary bank of the Corporation shall, as such, have any rights with respect to the Corporation or any of its assets or properties, except (a) liquidation rights with respect to the Corporation provided

-2-

for herein and (b) rights as a creditor with respect to any subsidiary bank of the Corporation in which the depositor has a deposit. No merger, consolidation, disposition or acquisition of assets or liabilities or other similar transaction or business combination to which the Corporation is a party or otherwise involving the Corporation will constitute a liquidation for the purposes of this Article VII, whether the Corporation is or is not the surviving entity in such transaction or combination. Only a liquidation of the Corporation in accordance with said Chapter 168, Section 33 will constitute a liquidation for the purposes of this Article VII.

ARTICLE VIII

INDEMNIFICATION

The Trustees, officers, and employees of the Corporation shall be indemnified to the extent provided in the bylaws of the Corporation.

ARTICLE IX

LIMITATION OF LIABILITY

The following provision shall be applicable if and when permitted by applicable law: No Trustee of the Corporation shall be personally liable to the Corporation for monetary damages for breach of his fiduciary duty as a Trustee, except for liability (i) for any breach of such Trustee's duty of loyalty to the Corporation, (ii) for acts or omissions not in good faith or which involve intentional misconduct or in knowing violation of law, or (iii) for any transaction from which the Trustee derived an improper personal benefit. Any repeal or modification of this Article IX shall not adversely effect any right or protection existing at the time of such repeal or modification with respect to any acts or omissions occurring before such repeal or modification.

ARTICLE X

AMENDMENT OF CHARTER

This charter may be amended by a two-thirds vote of the Corporators present in person and voting at a duly constituted regular or special meeting of Corporators; provided, however, that the notice for such meeting must state that a purpose of the meeting is to consider and act upon a proposed amendment to the charter and shall include the text of the proposed amendment or a summary thereof.

-3-

Exhibit 3.6

BYLAWS

OF

WESTBOROUGH BANCORP, MHC

ARTICLE I

ORGANIZATION

The name of the corporation is "Westborough Bancorp, MHC" (the "Corporation"). The location of its main office shall be as set forth in the charter. The Corporation may have such additional offices, either within or without the United States, as the Board of Trustees may from time to time designate in accordance with applicable law.

ARTICLE II

CORPORATORS

Section 1. NOMINATION; ELECTION; NUMBER; TERM. The initial members of the Board of Corporators shall consist of those persons who both (a) are serving as Corporators of Westborough De Novo Savings Bank on the date of the reorganization of Westborough De Novo Savings Bank into a mutual holding company in accordance with the provisions of Chapter 167H of the Massachusetts General Laws, and (b) meet the qualifications for the position of Corporator set forth in Section 6 of this Article II. Such initial Corporators shall continue to serve as Corporators for the balance of the terms to which they were elected prior to the reorganization, subject to the provisions of Sections 5 and 6 of this Article II. Nominations of persons for election to the Board of Corporators shall be made by the Board of Trustees' Nominating Committee. Corporators may be elected at any annual or special meeting of Corporators so long as the notice of the proposed meeting includes the election of Corporators as an item for action at the meeting. There shall not be less than twenty-five nor more than seventy-five Corporators. Except as provided in the second sentence of this paragraph, all Corporators shall be elected for a term of ten years, or, if a Corporator was elected at a special meeting of Corporators, such Corporator shall serve until the annual meeting next following the tenth anniversary of such Corporator's election. No person shall be elected or re-elected as a Corporator for a term extending beyond his or her 75th birthday.

Section 2. MEETINGS. The Annual Meeting of the Corporators shall be held on the third Thursday of January of each year, if not a legal holiday or day of religious significance or on such other day (other than a legal holiday or a day of religious significance) as the Board of Trustees, the Chairman of the Board or the President may designate. The time and place of the meeting shall be designated by the Board of Trustees, the Chairman of the Board of Trustees or the President. Special meetings may be called by the Board of Trustees, the Chairman of the Board of Trustees or the President, or as otherwise required by law. Only those matters set forth in the notice of a special meeting may be acted upon at such special meeting. The President of the Corporation shall preside at all meetings of the Corporators. If there is no President or in the absence of the


President, the Chairman of the Board of the Corporation shall preside. If the President and Chairman are not present, a Trustee of the Corporation shall be appointed by the Corporators present to preside at the meetings.

Section 3. NOTICE. Notice of each annual or special meeting of the Corporators shall be given by the Clerk by mailing written notice of the meeting to each Corporator not less than seven days before the meeting, and by advertisement in a newspaper as required by law. Each such notice shall be mailed to the Corporator at his or her address as appearing on the records of the Corporation and shall state the date, time, place and purposes of the meeting. The giving of notice to any Corporator may be waived by such Corporator in writing either before or after the meeting.

Section 4. QUORUM AND VOTING. Except as otherwise provided in the charter or these bylaws, a quorum shall consist of thirteen Corporators or twenty-five percent of the total number of Corporators, whichever is greater, provided, however, that in any event not more than fifty Corporators shall be necessary to constitute a quorum. Each Corporator must be present in person to be entitled to vote, and each Corporator present in person shall be entitled to one vote. Except as otherwise provided in the charter or these bylaws, all questions shall be determined by vote of a majority of Corporators present in person at a meeting of the Corporators at which a quorum is present. If less than a quorum is present, a meeting of Corporators may be adjourned and reconvened from time to time until a quorum is present.

Section 5. RESIGNATION AND REMOVAL. Any Corporator may resign at any time by giving written notice to the President or the Clerk. Unless otherwise specified in the notice, the resignation shall take effect immediately upon receipt. If any member of the Board of Corporators fails to attend two consecutive annual meetings, such membership may, by a vote of two-thirds of the Board of Corporators present and voting be declared forfeited, and the Clerk shall notify him or her of the action taken. If any member of the Board of Corporators fails to attend three consecutive annual meetings, his or her membership shall be declared forfeited, and the Board of Corporators shall notify the Corporator of the action taken. Any Corporator may be removed for cause, including but not limited to a violation of the Corporation's Standards of Conduct as in effect on the date of such violation, by a two-thirds vote of the Corporators present and voting or by a two-thirds vote of the Board of Trustees at a regular or special meeting of the Trustees. In the event any Corporator is employed by a subsidiary bank of the Corporation as an officer or other employee and such officer or other employee resigns from such position or is terminated from such position, with or without cause, then the Board of Trustees, by a majority vote, may in its discretion remove such person from his or her position as a Corporator, with or without cause.

Section 6. QUALIFICATION. No Corporator shall serve as a corporator, trustee or officer of any other mutual holding company; as a trustee, director or officer of any bank or thrift institution which is not a subsidiary of the Corporation; or as a director or officer of any holding company for any bank or thrift institution which is not a subsidiary of the Corporation. No person shall be elected to serve or shall continue serving as a Corporator if he or she shall fail to be a depositor of a subsidiary bank of the Corporation.

2

ARTICLE III

TRUSTEES

Section 1. NOMINATION; ELECTION; NUMBER; TERM. The initial members of the Board of Trustees shall consist of those persons who both (a) are serving as Trustees of Westborough De Novo Savings Bank on the date of the reorganization of Westborough De Novo Savings Bank into a mutual holding company in accordance with the provisions of said Chapter 167H, and (b) meet the qualifications for the position of Trustee set forth in Section 6 of this Article III. Such initial Trustees shall continue to serve as Trustees for the balance of the terms to which they were elected prior to the reorganization, subject to the provisions of this Section 1 and Sections 5 and 6 of this Article
III. Nominations of persons for election to the Board of Trustees shall be made only by or at the direction of the Board of Trustees. Trustees may be elected at any annual meeting of Corporators if the notice of the proposed meeting includes the election of Trustees as an item for action at the meeting. The number of Trustees shall be established from time to time by the Board of Trustees, provided that the number so fixed shall be at least eleven. The Trustees shall be divided into three groups as nearly equal in number as possible and one of such groups shall be elected annually to serve for a term of three years and until their successors are elected and qualified. When the number of Trustees is changed, the Board of Trustees shall determine the class or classes to which the increased or decreased number of Trustees shall be apportioned. Any vacancy in the Board of Trustees, resulting from an increase in the number of Trustees or otherwise, may be filled by the Trustees for the balance of the vacant term.

No person shall be eligible for election or re-election as a Trustee for a term extending beyond his or her 75th birthday; provided, however, that persons who have completed a term of office as Trustee for twenty years or more and who are not eligible for re-election solely because of age may, by vote of the Corporators, be granted the honorary title, Trustee Emeritus, of the Corporation. Trustees Emeritus shall not be deemed to be officers or members of the Board of Trustees, shall not receive compensation, shall not be required to attend meetings and shall not be authorized or required to perform any duties.

Section 2. MEETINGS. The Board of Trustees shall hold a regular meeting at least once every three months. Such meetings shall be held on such dates, at such times and at such places as determined by the Chief Executive Officer. Special meetings may be called and held at any time as provided by law.

Section 3. NOTICE. Notice of each special meeting of the Trustees shall be given by the Clerk by mailing written notice of the meeting to each Trustee not less than seven days before the meeting or by notice given to each Trustee in person or by telephone, telegram, facsimile, electronic mail or express delivery sent to his or her business or home address at least five days in advance of the meeting. Notices sent by mail shall be mailed to each Trustee at his or her address as appearing on the records of the Corporation. The notice shall state the date, time and place of the meeting. The giving of notice to any Trustee may be waived by such Trustee in writing either before or after the meeting. The attendance of a Trustee at a meeting shall constitute a waiver of notice of such meeting, except where a Trustee attends a meeting for the express purpose of objecting to the transaction of any business because such meeting is not lawfully called or convened.

3

Section 4. QUORUM AND VOTING. Except as otherwise provided in the charter or these bylaws, a quorum shall consist of a majority of the total number of the Trustees and all questions shall be determined by vote of a majority of Trustees present in person at a meeting of Trustees at which a quorum is present. If less than a quorum is present, a meeting of Trustees may be adjourned and reconvened from time to time until a quorum is present.

Section 5. RESIGNATION AND REMOVAL. Any Trustee may resign at any time by giving written notice to the Chief Executive Officer or the Clerk. Unless otherwise specified in the notice, the resignation shall take effect immediately upon receipt. At any meeting of the Trustees, the Trustees may remove any Trustee or Trustees for cause, including but not limited to a violation of the Corporation's Standards of Conduct as in effect on the date of such violation, by a vote of two-thirds of the entire Board of Trustees. Any Trustee who fails to attend at least 25% of the regular meetings in a twelve month period shall no longer be qualified to serve as a Trustee and shall automatically be removed from his or her position as Trustee unless such absences are excused by resolution of the Board of Trustees.

Section 6. QUALIFICATION. No Trustee shall serve as a corporator, trustee or officer of any other mutual holding company; as a trustee, director or officer of any bank or thrift institution which is not a subsidiary of the Corporation; or as a director or officer of any holding company for any bank or thrift institution which is not a subsidiary of the Corporation. No person shall be elected or appointed to serve or shall continue serving as a Trustee if he or she is not a Corporator, except that any person elected by the Board of Trustees pursuant to the last sentence of Article III, Section I hereof to fill a vacancy on the Board of Trustees, however created, need not be a Corporator at the time of such election or at any time prior to the next Annual Meeting of Corporators.

Section 7. POWERS AND DUTIES. The Trustees shall have the power and authority to govern the business and affairs of the Corporation subject to the charter and these by-laws.

Section 8. COMPENSATION. Trustees shall receive such compensation as may be determined from time to time by the Board of Trustees.

Section 9. MANNER OF PARTICIPATION. Members of the Board of Trustees or committees of the Board appointed pursuant to these bylaws may participate in meetings by means of a conference telephone or similar communication equipment by which all persons participating in the meeting can hear each other. Such participation shall constitute presence in person but shall not constitute attendance for the purpose of compensation pursuant to Section 8 of this Article III, unless the Board of Trustees by resolution so provides.

4

ARTICLE IV

COMMITTEES

Section 1. IN GENERAL. The Board of Trustees may appoint, or authorize the Chairman of the Board to appoint, such committees as the Board of Trustees from time to time may determine. Such committees shall be elected or appointed as provided by law and may exercise the powers and shall perform the duties required by applicable provisions of law. Members of committees appointed by the Board of Trustees or the President shall serve at the pleasure of the Board of Trustees.

Section 2. EXECUTIVE COMMITTEE. The Board of Trustees shall appoint an Executive Committee. The Executive Committee shall exercise all powers of the Board of Trustees between meetings of the Board of Trustees, except those powers which by law, the charter or these bylaws may not be delegated. The Executive Committee members shall be elected from the Board of Trustees to serve for five year terms, provided the President and the Chairman of the Board of the Corporation shall serve as members of the Executive Committee.

Section 3. NOMINATING COMMITTEE. A committee of three Trustees shall be appointed by the Chairman of the Board of Trustees with the approval of the Executive Committee to serve as a Nominating Committee responsible for nominating persons to serve as Corporators. Each member of the Nominating Committee shall serve for a one-year term or until his or her successor is appointed by the Chairman of the Board of Trustees.

ARTICLE V

OFFICERS

Section 1. COMPOSITION AND DUTIES. The officers of the Corporation shall consist of a President, one or more Vice Presidents, a Treasurer, a Clerk and such other officers as the Trustees may from time to time elect. Such officers shall serve at the pleasure of the Board of Trustees. The powers and duties of the officers shall be as follows:

(a) PRESIDENT. The President shall be the Chief Executive Officer unless the Board of Trustees, by special vote, confer the duties of Chief Executive Officer upon the Treasurer or an Executive Vice President. The President or such other Chief Executive Officer shall have authority to appoint any agents or employees, other than those provided by law or by these bylaws to be elected or appointed by the Corporators or the Board of Trustees, and to prescribe their authority and duties which may include the authority to appoint subordinate agents or employees. In addition to said authority and to the powers to preside at meetings, hereinbefore provided, the President shall have such other powers, authority and duties as from time to time may be provided by law or by action of the Board of Trustees.

5

(b) VICE PRESIDENTS. Each Vice President shall have such powers and perform such duties as from time to time the President may delegate or as the Board of Trustees may prescribe. In case of the absence or disability of the President, any Vice President or the Treasurer may, at the President's request, except as otherwise provided in these bylaws, act temporarily in the President's place, unless and until the Board of Trustees shall take other action as provided in these bylaws.

(c) TREASURER AND ASSISTANT TREASURERS. The Treasurer shall have the control of the money, securities and other property belonging to the Bank, and shall cause the same to be held or deposited for safekeeping subject to the authority of the Board of Trustees and shall perform such other duties as are usually required of the Treasurers of savings banks, or as may be prescribed by law or by the Board of Trustees.

The Assistant Treasurers and any Vice Treasurer may perform any or all the duties of the Treasurer, and shall have such other power and perform such other duties as from time to time may be assigned to them, respectively, by the Board of Trustees or be delegated to them by the President.

(d) CLERK. The Clerk shall keep a record of the proceedings at all of the meetings of the Corporators and of the Board of Trustees and shall perform such other duties as are provided by law. In case of the absence or disability of such Clerk, the President may designate a person, other than an operating officer, who shall send the required notices of meetings during such absence or disability; and the President or other Chief Executive Officer may appoint a person who is not an operating officer to serve a Clerk PRO TEM.

Section 2. ELECTION. The Board of Trustees shall have authority to elect all officers.

Section 3. RESIGNATION AND REMOVAL. Any officer may resign at any time giving written notice to the Chief Executive Officer or the Board of Trustees. Unless otherwise specified in the notice, the resignation shall take effect immediately upon receipt. Any officer elected by the Board of Trustees may be removed at any time with or without cause by the Board of Trustees or by the Executive Committee. Any officer appointed by the Chief Executive Officer, and any employee or agent of the Corporation, may be removed at any time with or without cause by the Chief Executive Officer, by the Board of Trustees or by the Board of Investment.

Section 4. QUALIFICATION. No officer of the Corporation shall serve as a corporator, trustee or officer of any other mutual holding company, as a trustee, director or officer of any bank or thrift institution which is not a subsidiary of the Corporation, or as a director or officer of any holding company for any bank or thrift institution which is not a subsidiary of the Corporation.

Section 5. COMPENSATION. The compensation of all officers shall be established by the Board of Trustees.

6

ARTICLE VI

INDEMNIFICATION

Section 1. DEFINITIONS. For purposes of this Article: (a) "Officer" means any Corporator, Trustee, or officer of the Corporation who serves or has served in such capacity and any heirs or personal representatives of such person; (b) "Non-Officer Employee" means any person who serves or has served as an employee of the Corporation but who is not or was not an Officer, and any heirs or personal representatives of such person; (c) "Proceeding" means any action, suit or proceeding, civil or criminal, brought or threatened in or before any court, tribunal, administrative or legislative body or agency and any claim which could be the subject of a Proceeding; and (d) "Expenses" means any liability fixed by a judgment, order, decree or award in a Proceeding, any amount reasonably paid in settlement of a Proceeding and any professional fees or disbursements or other expenses reasonably incurred in a Proceeding.

Section 2. INDEMNIFIED PARTIES. Except as provided in Sections 4 and 5 of this Article VI, each Officer shall be indemnified by the Corporation against any and all expenses incurred by such Officer in connection with any Proceeding in which such Officer is involved as a result of serving or having served (a) as a Corporator, Trustee, officer or employee of the Corporation, (b) in any capacity with respect to any employee benefit plan sponsored by the Corporation or any wholly-owned subsidiary of the Corporation, (c) as a director, officer or employee of any wholly-owned subsidiary of the Corporation, or (d) in any capacity with any other corporation, organization, partnership, joint venture, trust or other entity at the request or direction of the Corporation.

Section 3. NON-OFFICER EMPLOYEES. Except as provided in Sections 4 and 5 of this Article VI, each Non-Officer Employee of the Corporation may, in the discretion of the Board of Trustees, be indemnified by the Corporation against any and all Expenses incurred by such Non-Officer Employee in connection with any Proceeding in which such Non-Officer Employee is involved as a result of serving or having served (a) as an employee of the Corporation, (b) in any capacity with respect to any employee benefit plan sponsored by the Corporation or any wholly-owned subsidiary of the Corporation, (c) as a director, officer or employee of any wholly-owned subsidiary of the Corporation, or (d) in any capacity with any other corporation, organization, partnership, joint venture, trust or other entity at the request or direction of the Corporation.

Section 4. SERVICE AT THE REQUEST OR DIRECTION OF THE CORPORATION. No indemnification shall be provided to any Officer or Non-Officer Employee with respect to serving or having served in any of the capacities described in
Section 2(d) or 3(d) above unless the following two conditions are met: (a) such service was requested or directed in each specific case by a vote of the Board of Trustees or by vote of the Executive Committee prior to the occurrence of the event to which the indemnification relates, and (b) the Corporation maintains insurance coverage for the type of indemnification sought. The Corporation shall not be liable for indemnification under Section 2(d) or 3(d) above for any amount in excess of the proceeds of insurance received with respect to such coverage as the Corporation in its discretion may elect to carry. The Corporation may, but shall not be required to, maintain insurance coverage with respect to indemnification under Section 2(d)

7

or 3(d) above. Notwithstanding any other provision of this Section 4, but subject to Section 5 of this Article VI, the Board of Trustees may provide an Officer or Non-Officer Employee with indemnification under Section 2(d) or 3(d) above as to a Proceeding even if one or both of the two conditions specified in this Section 4 have not been met and even if the amount of the indemnification exceeds the amount of the proceeds of any insurance which the Corporation may have elected to carry, provided that the Board of Trustees in its discretion determines it to be in the best interests of the Corporation to do so.

Section 5. GOOD FAITH. No indemnification shall be provided to an Officer or to a Non-Officer Employee with respect to a matter as to which such person shall have been adjudicated in any Proceeding not to have acted in good faith in the reasonable belief that the action of such person was in the best interests of the Corporation. In the event that a Proceeding is compromised or settled so as to impose any liability or obligation upon an Officer or Non-Officer Employee, no indemnification shall be provided to said person with respect to a matter if there is a determination that with respect to such matter that such person did not act in good faith in the reasonable belief that the action of such person was in the best interests of the Corporation. The determination shall be made by a majority vote of those Trustees who are not involved in such Proceeding. However, if there are less than three disinterested Trustees, the determination shall be made by a committee consisting of three disinterested Corporators, chosen at a regular or special meeting of the Board of Trustees to make such determination.

Section 6. PRIOR TO FINAL DISPOSITION. Any indemnification provided under this Article, in the case of an Officer shall include, and in the case of a Non-Officer Employee may in the discretion of the Board of Trustees include, payment by the Corporation of Expenses incurred in defending a Proceeding in advance of the final disposition of such Proceeding upon receipt of an undertaking by the Officer or Non-Officer Employee to repay such payment if such person shall be adjudicated or determined to be not entitled to indemnification under this Article.

Section 7. INSURANCE. The Corporation may, but shall not be required to, purchase and maintain insurance to protect itself and any Officer or Non-Officer Employee against any liability of any character asserted against or incurred by the Corporation or any such person, or arising out of any such status, whether or not the Corporation would have the power to indemnify such person against such liability by law or under the provisions of this Article.

Section 8. INDEPENDENT INDEMNIFICATION. Nothing in this Article shall limit any lawful rights to indemnification existing independently of this Article.

8

ARTICLE VII

MISCELLANEOUS

Section 1. FISCAL YEAR. Except as otherwise provided by the Board of Trustees, the fiscal year of the Corporation shall end on September 30 of each year.

Section 2. SEAL. The Board of Trustees shall have power to adopt and alter the seal of the Corporation.

Section 3. EXECUTION OF INSTRUMENTS. All deeds, leases, transfers, contracts, bonds, stock certificates and other certificates representing securities, notes and other obligations and certificates to be executed by the Corporation in the ordinary course of its business without Trustee action may be executed on behalf of the Corporation by the Chairman of the Board, the Chief Executive Officer, the President or any other officer or agent of the Corporation as the Board of Trustees may authorize for such purpose.

Section 4. VOTING OF SECURITIES. Unless the Board of Trustees otherwise provides, the Chief Executive Officer, the President or any other officer or agent designated by the Board of Trustees may waive notice of or act on behalf of the Corporation or appoint another person or persons to act as proxy or attorney in fact for the Corporation with or without discretionary power and/or power of substitution at any meeting, or to execute any written consent in lieu of any meeting, of the stockholders or shareholders of any other corporation or organization any of whose securities are held by the Corporation.

Section 5. SUBSIDIARY. For purposes of these by-laws, "subsidiary" of the Corporation means (i) any corporation in which the Corporation directly or indirectly through subsidiaries holds a substantial controlling interest at the time or (ii) any partnership, association, joint venture or other entity in which the Corporation directly or indirectly through subsidiaries holds a substantial controlling interest at the time.

ARTICLE VIII

AMENDMENTS

These bylaws may be amended by a two-thirds vote of the Corporators present in person and voting at a duly constituted regular or special meeting of the Corporators; provided, however, that the notice for such meeting must state that a purpose of the meeting is to consider and act upon a proposed by-law amendment and shall include the text of the proposed amendment or a summary thereof.

9

Exhibit 4.3

WESTBOROUGH FINANCIAL SERVICES, INC.
INCORPORATED UNDER THE LAWS OF THE STATE OF MASSACHUSETTS

THIS CERTIFIES THAT

is the owner of

FULLY PAID AND NONASSESSABLE SHARES OF
COMMON STOCK, $0.01 PAR VALUE PER SHARE, OF

WESTBOROUGH FINANCIAL SERVICES, INC.

(the "Corporation"), a corporation formed under the laws of the State of Massachusetts. The shares represented by this Certificate are transferrable only on the stock transfer books of the Corporation by the holder of record hereof, or by his or her duly authorized attorney or legal representative, upon the surrender of this Certificate properly endorsed. This Certificate is not valid until countersigned and registered by the Corporation's transfer agent and registrar. The shares represented by this Certificate are not insured by the Federal Deposit Insurance Corporation or by any other government agency.

IN WITNESS WHEREOF, the Corporation has caused this Certificate to be executed by the facsimile signature of its duly authorized officers and has caused a facsimile of its corporate seal to be hereunto affixed.

Dated:

By:                                  By:

     -------------------------------     ------------------------------
            Corporate Secretary                   President and
                                             Chief Executive Officer


RESTRICTION
[Note: to be used only on certain shares]

The shares, or any interest therein, represented by this Certificate may not be sold or otherwise disposed of, directly or indirectly, by the registered holder hereof for a period of one year from the date of issuance hereof, except in the event of the death or judicial declaration of incompetency of the registered holder.


WESTBOROUGH FINANCIAL SERVICES, INC.

The shares represented by this Certificate are issued subject to all the provisions of the Articles of Organization and Bylaws of WESTBOROUGH FINANCIAL SERVICES, INC. (the "Corporation") as from time to time amended (copies of which are on file at the principal office of the Corporation), to all of which the holder by acceptance hereof assents. The following description constitutes a summary of certain provisions of, and is qualified in its entirety by reference to, the Articles of Organization.

The Articles of Organization of the Corporation contains certain provisions, applicable upon the effective date of the reorganization of Westborough Savings Bank from a Massachusetts mutual savings bank to a Massachusetts stock savings bank and the concurrent acquisition by the Corporation of all of the outstanding capital stock of The Westborough Bank, that restrict persons from directly or indirectly acquiring or holding, or attempting to acquire or hold, the beneficial ownership of, in excess of 10% of the outstanding shares of capital stock of the Corporation entitled to vote generally in the election of directors ("Voting Stock"), exclusive of the shares beneficially owned by Westborough Bancorp, MHC. The Articles of Organization contain a provision pursuant to which the holders of shares in excess of 10% of the Voting Stock of the Corporation are limited to one hundredth (1/100) of one vote per share with respect to such shares in excess of the 10% limitation. In addition, the Corporation is authorized to refuse to recognize a transfer or attempted transfer of any shares of Voting Stock to any person who beneficially owns, or who the Corporation believes would become by virtue of such transfer the beneficial owner of, in excess of 10% of the Voting Stock, exclusive of the shares beneficially owned by Westborough Bancorp, MHC. These restrictions are not applicable to underwriters in connection with a public offering of the common stock, certain reorganization transactions described in the Articles of Organization or to acquisitions of Voting Stock by the Corporation, any majority-owned subsidiary of the Corporation, or any pension, profit-sharing, stock bonus or other compensation plan maintained by the Corporation or by a member of a controlled group of corporations or trades or businesses of which the Corporation is a member for the benefit of the employees of the Corporation and for any subsidiary, or any trust or custodial arrangement established in connection with any such plan.

The Articles of Organization of the Corporation contains provisions providing that the affirmative vote of the holders of at least 80% of the Voting Stock of the Corporation may be required to approve certain business combinations and other transactions with persons who directly or indirectly acquire or hold the beneficial ownership of in excess of 10% of the Voting Stock of the Corporation.

The Corporation will furnish to any shareholder upon written request and without charge, a statement of the powers, designations, preferences and relative, participating, optional or other special rights of each class of stock or series thereof and the qualifications, limitations or restrictions of such preferences and/or rights. Such request may be made to the Corporation or to its transfer agent and registrar.


The following abbreviations when